MF, RV, rebates change every month. The below information was applicable the month I signed my deal. It may not be applicable now. Check Edmunds forums for latest MF, RV and rebate information.
.00001 MF for all
12K/yr residuals. Add 1% for 10K/yr
Premium: 51%/49%/48% residual for 33/36/39 months
Prestige: 49%/47%/46%
Plugged in your numbers in the calculator. Roughly 20% off. Gives me a monthly payment of 500. Looks like I would need a steeper discount of 30% to get your monthly. Not critizing but just curious how this was done.
Sorry question was for @RcNiSMo. Your deal was pretty solid but his seems insane. Only way I see him getting his monthly of 360 was a 30% off sticker based on the MF and rv for 39 months.