I agree skitown's formula doesn't progress in a linear fashion, but I thought it was common knowledge cars once driven "off the lot" depreciate 10-15%. In this case the rebate comes off the top... so in my opinion. 87,450-7,500=79,950 then 85%-90% of that; so $68,000-$72,000 market value. Your...