2018 Dodge Charger Daytona 392 Lease

I’m looking at leasing a Daytona 392 with my EP code and the math I am doing isn’t adding up to what the dealer is presenting me.

Could someone double check my math and let me know what this lease should come out to?

I am trying to get a true zero down payment, but they keep quoting me for first payment, tax on down, license, title, and fees at delivery. That number is 585/month.

I don’t think there’s any way it can be this much with all of the discounts.

MSRP: 47,830
EP: 43,533
HB (Dealer Discount): 1402
Incentives: $4000
24 months
10k miles
MF: .00078
Residual: $29,655
AZ Tax: 8.1%

Fees: $1192.42
Accessories: $499

Then, on the negotiation worksheet it says estimated taxes = $3,454. How is that calculated?

Thanks for the help.