What is local tax 7%? I am getting very close to your numbers (the ones on the screen cap anyway).
I'm sure the calc is good but its a matter of what numbers are going into it and do they match the deal you think you negotiated?
Not to sidetrack but what kind of optioned M3 gave you that MSRP? Just curious.