2019 Q5 Premium Plus in CA

Wanted to run this scenario, got these figures from a Socal dealer, based in SF. Audi dealerships here are abysmal to deal with.

MSRP - $51,560
Selling Price $47,200
Adj Cap Cost - $45,500

MF - .00163
RV - 55% (54% + 1% for Audi Care) 36mo/15k yr
$596/mo without tax. $645/mo incl tax

$3k due at signing, incl the following:
457 shipping
304 tax
613 lic/reg
645 first payment
895 bank fee
85 doc fee

Anything to pry at? Math checks out, seem to be getting a decent price on the car.