[TimeFor]

A couple of notes.

1. Smart Phone Intergration is $200 for 2016
2. Most Dealers are going to want at least $800 - $1000 over invoice
3. Jan 1st - ED Invoice Prices are increasing 2% so you'll need to pickup your car before then

Looking at your numbers I see an invoice price of $75,170 so I'd imagine your dealer should be ok with $76,000 flat.

I show a payment around: $829 including tax with a $1750 drive off.

Assumptions:

1. I show an MSRP of $86,550 so I'm not sure if you forgot to mention an option or not.
2. ED money factor should be .0016. I don't know where you're getting .0018 from but that's high.
3. Estimated 500 License Fees
4. Estimated 925 Bank Fee