2017 Audi Q5 Lease Questions

Of course what’s they’ve presented is with down payment (out of pocket) which is something I’ve animatedly refused to do. Because of what the member said below, I’m looking to make a deal since a new body style arrives next year. I’m comfortable at around $420-$450 a month, but don’t feel I need to pay more for a car that is introducing a new body style shortly. My counter is listed below but I haven’t sent it over yet.

36 months/12K miles a year

MSRP $48,925
Down $4,250 (rebates as broken out above)
Selling price: $43,925
Residual: 58%
Money Factor: 0.00119

Fees: 529.75 due at delivery (registration, fees, etc)

Sales tax is levied on the monthly payment, but on your spreadsheet it shows as due.
Drive off: $4250 (covered by Audi), Registration fee $529.75, First month’s payment $452

Monthly payment before tax: $415
Monthly payment including tax: $452