Hate to tell you my friend but it's your math that is totally wrong. Below is actual and exact math, check the table below for itemized detail:
2018 buyer: 3P, PUO, Blue color, white interior, EAP + FSD: $ 88.7K out the door
2019 buyer today: identical specs as above, $ 72K out the door.
So I...