Many dead ends with Jeep lease through Ally

What kind of homework, if you don’t mind sharing? I did a good amount as well (found online what Ally uses as their algorithm). The number I came up with was still pretty close to my pay-off…not anywhere close to what Ally is giving dealers. But Ally dealer-side isn’t willing to answer any questions.