I put the data for your car in the calc....here what it shows:
Aerodynamic & rolling resistance, power & MPG calculator - EcoModder.com
Pretty close results to what you get. However the weight of the car and the frontal area are the two factors backing you off IMHO.
Regards,
Veselin