So this is what I calculated with and payments are about 980.
Residual 58
Mf is 0.00130 standard mf
Fees :~2000
Taxes : 5%
Msrp :93000
Selling price : 79000
First thing is that discount is unbelievable without a euro delivery. May be I can get the same deal too