Payment Analysis
859.58CAD/monthin Surrey, BC
- 859.58 CAD/month
- 396.73 CAD/bi-weekly
- 198.36 CAD/week
- 10,314.96 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 962.73 CAD/month
- 444.34 CAD/bi-weekly
- 222.17 CAD/week
- 11,552.76 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:
1,780 ~ 2,680 CAD
compared to leasing a BRAND NEW:
- A5Coupé Technik 45 TFSI quattro S tronic
- for 36 months
- in B.C.
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 969 |
|---|---|
| This Contract (CAD/month) | 860 |
| Monthly Difference | 110 CAD/month |
| Remaining Term | x 18 months |
| Total Monthly Difference | = 1,980 CAD |
| - Required Payment** (CAD) | - 1,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 1,780 ~ 2,680 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
47,323 CAD
- Total Vehicle Debt: 71,251 CAD
- Paid so Far: 24,928 CAD (34% Paid)
- Remaining Lease Payments: 15,472 CAD
- Residual Value: 30,851 CAD
- Required Payment: 1,000 CAD
Vehicle Debt & Value
Paid so far: 24,928 CAD Total Vehicle Value: 71,251 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 15,472 CAD
Term Paid so Far: 24,928 CAD Residual Value: 30,851 CAD
Cost to Own
Already Paid: 24,928 CAD (34%)
Required Payment: 1,000 CAD (1%)Buyout Price Today: 47,323 CAD
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: 47,323 CAD
- 4.9%Interest Rate x 48 months
- 1,088 CAD/month + tax
- Total Payable: 52,209 CAD
- Total Interest: 4,885 CAD
- 8.9%Interest Rate x 48 months
- 1,175 CAD/month + tax
- Total Payable: 56,419 CAD
- Total Interest: 9,096 CAD
- 14.9%Interest Rate x 48 months
- 1,315 CAD/month + tax
- Total Payable: 63,103 CAD
- Total Interest: 15,780 CAD
At the end of the Lease Contract
Residual Value: 30,851 CAD (in 18 months)
- 4.9%Interest Rate x 48 months
- 709 CAD/month + tax
- Total Payable: 34,036 CAD
- Total Interest: 3,185 CAD
- 8.9%Interest Rate x 48 months
- 766 CAD/month + tax
- Total Payable: 36,780 CAD
- Total Interest: 5,930 CAD
- 14.9%Interest Rate x 48 months
- 857 CAD/month + tax
- Total Payable: 41,138 CAD
- Total Interest: 10,287 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)
39.08
- + tax
- + fuel
- + insurance
- 36.71CAD/100km (TODAY without the Cash Incentive)
- 85.96CAD/100km (Original Contract back in Jan, 2024)
Time Analysis
Cost per day: (CAD)
30.09
- + tax
- + insurance
- + km driven & fuel
- 28.26CAD/day (Original Contract back in Jan, 2024)
Remaining Km
Can be driven up to:
540.38
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Jan, 2024)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 6,000 cash
2021 Mercedes-Benz
C43 AMG Automatique AWD Fully loaded! Premium Package, Night Package, AMG drive package
Payment Details
- Current Payment: 1,129 CAD/month + tax
- Required Payment: 6,000 CAD
- Payment Including Incentive: 7,129 CAD/month + tax
- Original Downpayment: 9,291 CAD
- Residual Value: 34,598 CAD
- Months to End: 1 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,200 km total
- Available Now: 837,600 km/year (69,800 per month)
- Please note that this contract ends in less than a year.
+ 2,000 cash
2025 Ford
Mustang GT Automatique 2WD Premium, B&O Sound, Active Exhaust, Bronze Package
Payment Details
- Current Payment: 889 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 832 CAD/month + tax
- Residual Value: 33,229 CAD
- Months to End: 35 months (Jun, 2029)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,500 km total
- Available Now: 21,429 km/year (1,786 per month)
- Excess Km Cost: 0.16 CAD/km
+ 5,000 cash
2024 Porsche
Taycan 4S (Electric) Manuelle 2WD
Payment Details
- Current Payment: 3,280 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 3,030 CAD/month + tax
- Months to End: 20 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 39,000 km/year
- Current Odometer: 16,000 km total
- Available Now: 66,450 km/year (5,538 per month)
+ 500 cash
2024 BMW
230i Xdrive Automatique AWD
Payment Details
- Current Payment: 1,100 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,083 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 57,000 CAD
- Months to End: 29 months (Dec, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 33,406 km total
- Available Now: 19,280 km/year (1,607 per month)
- Excess Km Cost: 0.10 CAD/km
+ 500 cash
2025 BMW
430i Automatique AWD Premium package
Payment Details
- Current Payment: 1,003 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 990 CAD/month + tax
- Residual Value: 31,473 CAD
- Months to End: 39 months (Oct, 2029)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 1,600 km total
- Available Now: 14,277 km/year (1,190 per month)
- Excess Km Cost: 0.15 CAD/km
2024 BMW
X2 M35i Sports Activity Coupe Automatique AWD M Sport Pro + Premium Enhanced Package
Payment Details
- Current Payment: 1,236 CAD/month + tax
- Original Downpayment: 1,431 CAD
- Residual Value: 67,700 CAD
- Months to End: 25 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 3,865 km total
- Available Now: 28,225 km/year (2,352 per month)
