Payment Analysis

1,148.00CAD/monthin Saskatoon, SK
    Before Taxes:
  • 1,148.00 CAD/month
  • 529.85 CAD/bi-weekly
  • 264.92 CAD/week
  • 13,776.00 CAD/year
Incl. Saskatchewan Taxes (11%):
  • 1,274.28 CAD/month
  • 588.13 CAD/bi-weekly
  • 294.06 CAD/week
  • 15,291.36 CAD/year

Lease Takeover/Buyout Analysis

The Lease Takeover Analysis (LTA) "Leasing Purposes" section is an impartial review made by a Lease Takeover Specialist from LeaseCosts Canada Inc. and should be used as reference. (Learn more about the LTA)

For Leasing Purposes

With this deal, you are saving: 5,780 ~ 7,080 CAD

compared to leasing a BRAND NEW:

  • Audi RS3
  • for 36 months
  • in Saskatchewan
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,228
This Contract (CAD/month) 1,148
Monthly Difference 80 CAD/month
Remaining Term x 11 months
Total Monthly Difference = 880 CAD
+ Cash Incentive** (CAD) + 3,300
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 5,780 ~ 7,080
** "Cash Incentive" is not just a saving, it is physical money.

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 41,464 CAD
  • Total Vehicle Debt: 87,240 CAD
  • Paid so Far: 42,476 CAD (48% Paid)
  • Remaining Lease Payments: 12,628 CAD
  • Residual Value: 32,136 CAD
  • Cash Incentive: 3,300 CAD
Vehicle Debt & Value
Paid so far: 42,476 CAD Total Vehicle Value: 87,240 CAD
48% Paid
52%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 12,628 CAD
Term Paid so Far: 42,476 CAD Residual Value: 32,136 CAD
0%
48%
14%
38%
Cost to Own
Already Paid: 42,476 CAD (48%)
Cash Incentive: 3,300 CAD Buyout Price Today: 41,464 CAD
48% Paid
3%
49%
Interested on financing the vehicle? This section automatically calculates the following scenarios: (Learn more about this financial analysis)

Finance the remaining Debt Today

Remaining Term + Residual Value: 41,464 CAD

  • 4.9%Interest Rate x 48 months
  • 953 CAD/month + tax
  • Total Payable: 45,744 CAD
  • Total Interest: 4,280 CAD
  • 8.9%Interest Rate x 48 months
  • 1,030 CAD/month + tax
  • Total Payable: 49,434 CAD
  • Total Interest: 7,970 CAD
  • 14.9%Interest Rate x 48 months
  • 1,152 CAD/month + tax
  • Total Payable: 55,290 CAD
  • Total Interest: 13,826 CAD

At the end of the Lease Contract

Residual Value: 32,136 CAD (in 11 months)

  • 4.9%Interest Rate x 48 months
  • 739 CAD/month + tax
  • Total Payable: 35,453 CAD
  • Total Interest: 3,317 CAD
  • 8.9%Interest Rate x 48 months
  • 798 CAD/month + tax
  • Total Payable: 38,313 CAD
  • Total Interest: 6,177 CAD
  • 14.9%Interest Rate x 48 months
  • 893 CAD/month + tax
  • Total Payable: 42,852 CAD
  • Total Interest: 10,716 CAD

Business Vehicle Analysis

This section is very important if you are interested in the vehicle for Uber, Lyft, Turo, Getaround, vehicle rental or for a business. (Learn more about this section)

Distance Analysis
Cost to drive 100km: (CAD)
14.81
  • + tax
  • + fuel
  • + insurance
(inlcuding the 3,300CAD incentive)
  • 20.05CAD/100km (TODAY without the Cash Incentive)
  • 68.88CAD/100km (Original Contract back in May, 2019)
Time Analysis
Cost per day: (CAD)
27.88
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 3,300CAD incentive)
  • 37.74CAD/day (Original Contract back in May, 2019)
Remaining Km
Can be driven up to:
1,321.53
  • km/week
  • without any
  • additional costs
Excess km cost: 0.20CAD
  • 384.62km/week (Contract Original back in May, 2019)

Seller Contact Info

This Contract was Already Transferred.