BMW I3 lease - Bay area - advise

looking for BMW i3 and i got the following detals . can you guys please advise ?
30 months 30K

sale price of 45,615- the adjusted cap cost is 31,933

4681 is your cash upfront (2100 MSD returned at lease end).
9000 rebate (7500 BMW FS/1500 Corporate) plus 4681.99 = 13681.99
45,615- 13681.99 = 31933.01

277 x 29 = 8048.95 + 4681.99 = 12730.94 - 2100 MSD = 10630.94 - 2500 State Rebate = 8130.94 total cash out of pocket to drive this car for 30 months.

$277/month and net $0 drive-off (after CA rebate) is not bad if it’s a fully loaded car. What’s the MSRP on the car?

@littleviolette leased a base $47K i3 REx for $199/month and $2,500 drive-off + $1,400 MSD. You can find similar i3 transactions here: www.leasehackr.com/leaselog/

MSR P $49,195, sale price 45,615