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: 27,654 ~ 28,554 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 33 months
Total Monthly Difference = 24,354 CAD
+ Cash Incentive** (CAD) + 2,500
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 27,654 ~ 28,554
** "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: 97,234 CAD
  • Total Vehicle Debt: 120,506 CAD
  • Paid so Far: 20,772 CAD (17% Paid)
  • Remaining Lease Payments: 45,041 CAD
  • Residual Value: 54,693 CAD
  • Cash Incentive: 2,500 CAD
Vehicle Debt & Value
Paid so far: 20,772 CAD Total Vehicle Value: 120,506 CAD
17% Paid
83%
Vehicle Debt Breakdown
Downpayment: 299 CAD Remaining Term: 45,041 CAD
Term Paid so Far: 20,473 CAD Residual Value: 54,693 CAD
0%
17%
37%
46%
Cost to Own
Already Paid: 20,772 CAD (17%)
Cash Incentive: 2,500 CAD Buyout Price Today: 97,234 CAD
17% Paid
2%
81%
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: 97,234 CAD

  • 4.9%Interest Rate x 48 months
  • 2,235 CAD/month + tax
  • Total Payable: 107,271 CAD
  • Total Interest: 10,038 CAD
  • 8.9%Interest Rate x 48 months
  • 2,415 CAD/month + tax
  • Total Payable: 115,922 CAD
  • Total Interest: 18,689 CAD
  • 14.9%Interest Rate x 48 months
  • 2,701 CAD/month + tax
  • Total Payable: 129,655 CAD
  • Total Interest: 32,422 CAD

At the end of the Lease Contract

Residual Value: 54,693 CAD (in 33 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)
88.08
  • + tax
  • + fuel
  • + insurance
(inlcuding the 2,500CAD incentive)
  • 93.25CAD/100km (TODAY without the Cash Incentive)
  • 102.37CAD/100km (Original Contract back in May, 2019)
Time Analysis
Cost per day: (CAD)
42.38
  • + 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:
337.76
  • 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 12 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: 773 CAD/month + tax
  • Original Downpayment: 1,875 CAD
  • Residual Value: 64,436 CAD
  • Months to End: 12 months (Mar, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 41,376 km total
  • Available Now: 28,624 km/year (2,385 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
CAD/month x 18 months
2025 Hyundai Palisade Calligraphy (ID: #68523)
992
Spruce Grove, AB
2025 Hyundai

Palisade Calligraphy Automatique AWD Ultimate Calligraphy Night

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 992 CAD/month + tax
  • Months to End: 18 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 16,500 km total
  • Available Now: 29,000 km/year (2,417 per month)
See all Details
CAD/month x 35 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: 35 months (Feb, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 12,500 km total
  • Available Now: 24,857 km/year (2,071 per month)
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 51 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: 51 months (Jun, 2030)
Vehicle Status
  • Contract Allowance: 19,999 km/year
  • Current Odometer: 10,998 km total
  • Available Now: 20,548 km/year (1,712 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 38 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: 38 months (May, 2029)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 41,000 km total
  • Available Now: 24,947 km/year (2,079 per month)
See all Details
CAD/month x 54 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: 54 months (Sep, 2030)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 127,500 km total
  • Available Now: 7,222 km/year (602 per month)
See all Details