not coming up with the correct numbers NEED HELP

[Jesse Ozar]

Based on our analyisis we have come with a different number for year 10's "total profit if sold." Here are our numbers

If Total Value of home in year 10 is 

$1,275,376.64

and remaining loan is

$684,043.86

Down payment

$94,900

and finally a 5% sales expense leaves one with 

$63,768.83.

Equation

---------------------

1,275,376.64

- 684,043.86

- 94,900

-63,768.83

---------------------

= $432,663.95 

The difference of 442,249(highlighted) and (our calculation) 432,663.95, comes to

$9,585.05!! 

I guess the question is, how are we coming up with such a huge difference in "Total Profit if Sold"

thank you for hanging in there :)