Thanks to Andrew from @LuxConcierge on finding this deal.
I had 4 payments left on my current Audi lease at $1078 per month. Thanks for the Audi pull ahead program, I was able to get 3 payments waived and the last payment rolled into the lease, so that is about $3234 saved.
MSRP: $75k
Sell Price: $54k
Odometer: 9,980
Residual: 36k
Monthly: $656
Effectively Monthly: $727, including Audi Care ($1349), taxes, 1 rolled over payment ($1078)
Here is my best attempt at the calculator, which doesn’t reflect the saving I get from the pull ahead program.