Payment Analysis

1,090.00CAD/monthin Edmonton, AB
    Before Taxes:
  • 1,090.00 CAD/month
  • 503.08 CAD/bi-weekly
  • 251.54 CAD/week
  • 13,080.00 CAD/year
Incl. Alberta Taxes (5%):
  • 1,144.50 CAD/month
  • 528.23 CAD/bi-weekly
  • 264.12 CAD/week
  • 13,734.00 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: 24,012 ~ 25,312 CAD

compared to leasing a BRAND NEW:

  • Audi S5 Cabriolet TFSI Technik tiptronic
  • for 12 months
  • in Alberta
  • $0 down payment
  • 16,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,952
This Contract (CAD/month) 1,090
Monthly Difference 862 CAD/month
Remaining Term x 26 months
Total Monthly Difference = 22,412 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 24,012 ~ 25,312

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 66,399 CAD
  • Total Vehicle Debt: 90,379 CAD
  • Paid so Far: 23,980 CAD (26% Paid)
  • Remaining Lease Payments: 28,340 CAD
  • Residual Value: 38,059 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 23,980 CAD Total Vehicle Value: 90,379 CAD
26% Paid
74%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 28,340 CAD
Term Paid so Far: 23,980 CAD Residual Value: 38,059 CAD
0%
26%
31%
43%
Cost to Own
Already Paid: 23,980 CAD (26%)
Cash Incentive: 0 CAD Buyout Price Today: 66,399 CAD
26% Paid
0%
74%
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: 66,399 CAD

  • 4.9%Interest Rate x 48 months
  • 1,526 CAD/month + tax
  • Total Payable: 73,253 CAD
  • Total Interest: 6,855 CAD
  • 8.9%Interest Rate x 48 months
  • 1,649 CAD/month + tax
  • Total Payable: 79,161 CAD
  • Total Interest: 12,762 CAD
  • 14.9%Interest Rate x 48 months
  • 1,845 CAD/month + tax
  • Total Payable: 88,539 CAD
  • Total Interest: 22,140 CAD

At the end of the Lease Contract

Residual Value: 38,059 CAD (in 26 months)

  • 4.9%Interest Rate x 48 months
  • 875 CAD/month + tax
  • Total Payable: 41,988 CAD
  • Total Interest: 3,929 CAD
  • 8.9%Interest Rate x 48 months
  • 945 CAD/month + tax
  • Total Payable: 45,374 CAD
  • Total Interest: 7,315 CAD
  • 14.9%Interest Rate x 48 months
  • 1,057 CAD/month + tax
  • Total Payable: 50,749 CAD
  • Total Interest: 12,690 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)
147.87
  • + tax
  • + fuel
  • + insurance
(or 1.48CAD per km)
Time Analysis
Cost per day: (CAD)
35.84
  • + tax
  • + insurance
  • + km driven & fuel
(0.13CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
170.10
  • km/week
  • without any
  • additional costs
Excess km cost: 0.30CAD

Seller Contact Info

This Contract was Already Transferred.