I got mine last year, had some good rebates
L2501 HST 14,508
La525 quick attach 4,465
Land pride snow trip blade 1,775
Ktac 2,315
Tax 1,504
4,637 down payment to meet the 20% down for the 0% apr for 84 months
$238 payment
There is definitely some room in your numbers, good luck