A quick and dirty way is:
1. $153,700 - total for P100D right now configured on tesla.com with midnight silver, white interior, 6 seat config, EAP
2. -$7500 - fed tax credit
($146,200 subtotal)
3. -$16675.95 - 3 months of depreciation on subtotal
$129,524