Payment Analysis

1,364.88CAD/monthin Edmonton, AB
    Before Taxes:
  • 1,364.88 CAD/month
  • 629.94 CAD/bi-weekly
  • 314.97 CAD/week
  • 16,378.56 CAD/year
Incl. Alberta Taxes (5%):
  • 1,433.12 CAD/month
  • 661.44 CAD/bi-weekly
  • 330.72 CAD/week
  • 17,197.49 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: 25,440 ~ 26,340 CAD

compared to leasing a BRAND NEW:

  • Audi Q8 Technik TFSI Quattro Automatic AWD w/ Drivers Assistance + S Line Sport +
  • for 24 months
  • in AB
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 2,102
This Contract (CAD/month) 1,365
Monthly Difference 738 CAD/month
Remaining Term x 30 months
Total Monthly Difference = 22,140 CAD
+ Cash Incentive** (CAD) + 2,500
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 25,440 ~ 26,340
** "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: 93,139 CAD
  • Total Vehicle Debt: 120,506 CAD
  • Paid so Far: 24,867 CAD (20% Paid)
  • Remaining Lease Payments: 40,946 CAD
  • Residual Value: 54,693 CAD
  • Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 24,867 CAD Total Vehicle Value: 120,506 CAD
20% Paid
80%
Vehicle Debt Breakdown
Downpayment: 299 CAD Remaining Term: 40,946 CAD
Term Paid so Far: 24,568 CAD Residual Value: 54,693 CAD
0%
20%
34%
46%
Cost to Own
Already Paid: 24,867 CAD (20%)
Cash Incentive: 2,500 CAD Buyout Price Today: 93,139 CAD
20% Paid
2%
78%
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: 93,139 CAD

  • 4.9%Interest Rate x 48 months
  • 2,141 CAD/month + tax
  • Total Payable: 102,754 CAD
  • Total Interest: 9,615 CAD
  • 8.9%Interest Rate x 48 months
  • 2,313 CAD/month + tax
  • Total Payable: 111,041 CAD
  • Total Interest: 17,902 CAD
  • 14.9%Interest Rate x 48 months
  • 2,587 CAD/month + tax
  • Total Payable: 124,196 CAD
  • Total Interest: 31,057 CAD

At the end of the Lease Contract

Residual Value: 54,693 CAD (in 30 months)

  • 4.9%Interest Rate x 48 months
  • 1,257 CAD/month + tax
  • Total Payable: 60,339 CAD
  • Total Interest: 5,646 CAD
  • 8.9%Interest Rate x 48 months
  • 1,358 CAD/month + tax
  • Total Payable: 65,205 CAD
  • Total Interest: 10,512 CAD
  • 14.9%Interest Rate x 48 months
  • 1,519 CAD/month + tax
  • Total Payable: 72,929 CAD
  • Total Interest: 18,237 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)
79.60
  • + tax
  • + fuel
  • + insurance
(inlcuding the 2,500CAD incentive)
  • 84.78CAD/100km (TODAY without the Cash Incentive)
  • 102.37CAD/100km (Original Contract back in May, 2019)
Time Analysis
Cost per day: (CAD)
42.13
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 2,500CAD incentive)
  • 44.87CAD/day (Original Contract back in May, 2019)
Remaining Km
Can be driven up to:
371.54
  • km/week
  • without any
  • additional costs
Excess km cost: 0.35CAD
  • 307.69km/week (Contract Original back in May, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

+ 2,000 cash
CAD/month x 15 months
2024 Jeep Wrangler Unlimited 4xe (ID: #61763)
940
Edmonton, AB
2024 Jeep

Wrangler Unlimited 4xe Automatique AWD High Alititude 1 Touch Power Top

Payment Details
  • Current Payment: 940 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 807 CAD/month + tax
  • Original Downpayment: 1,875 CAD
  • Residual Value: 64,436 CAD
  • Months to End: 15 months (Mar, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 41,376 km total
  • Available Now: 22,899 km/year (1,908 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
CAD/month x 38 months
2024 Lexus RX 500H F sport 2 (ID: #67475)
1,471
Edmonton
2024 Lexus

RX 500H F sport 2 Automatique AWD PPF, rim and tires protection

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,471 CAD/month + tax
  • Residual Value: 33,833 CAD
  • Months to End: 38 months (Feb, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 12,500 km total
  • Available Now: 22,895 km/year (1,908 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 54 months
2025 Honda CRV - Sport (ID: #66923)
542
Edmonton
2025 Honda

CRV - Sport Automatique AWD

Payment Details
  • Current Payment: 542 CAD/month + tax
  • Original Downpayment: 5,000 CAD
  • Residual Value: 18,256 CAD
  • Months to End: 54 months (Jun, 2030)
Vehicle Status
  • Contract Allowance: 19,999 km/year
  • Current Odometer: 10,998 km total
  • Available Now: 19,407 km/year (1,617 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 41 months
2024 Nissan Rogue S (ID: #66003)
350
Edmonton AB
2024 Nissan

Rogue S Automatique AWD

Payment Details
  • Current Payment: 350 CAD/month + tax
  • Original Downpayment: 2,500 CAD
  • Months to End: 41 months (May, 2029)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 41,000 km total
  • Available Now: 23,122 km/year (1,927 per month)
See all Details
CAD/month x 57 months
2018 Jeep Compass Trailhawk (ID: #65375)
710
Edmonton, AB
2018 Jeep

Compass Trailhawk Automatique AWD

  • Winter Tires Included
Payment Details
  • Current Payment: 710 CAD/month + tax
  • Months to End: 57 months (Sep, 2030)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 127,500 km total
  • Available Now: 6,842 km/year (570 per month)
See all Details
CAD/month x 27 months
2024 Audi Q5 45 TFSI Quattro Progressive (ID: #61330)
1,014
Edmonton
2024 Audi

Q5 45 TFSI Quattro Progressive Automatique AWD Black Package, Audi Care Maintenance Plan, 360 Camera, Lease Excess Wear Waiver, Set of winter tires on rims

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,014 CAD/month + tax
  • Original Downpayment: 399 CAD
  • Residual Value: 32,378 CAD
  • Months to End: 27 months (Mar, 2028)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 20,717 km total
  • Available Now: 18,052 km/year (1,504 per month)
  • Excess Km Cost: 0.30 CAD/km
See all Details