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:
3,100 ~ 4,000 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 30 months |
| Total Monthly Difference | = 3,300 CAD |
| - Required Payment** (CAD) | - 1,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 3,100 ~ 4,000 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
57,638 CAD
- Total Vehicle Debt: 71,251 CAD
- Paid so Far: 14,613 CAD (20% Paid)
- Remaining Lease Payments: 25,787 CAD
- Residual Value: 30,851 CAD
- Required Payment: 1,000 CAD
Vehicle Debt & Value
Paid so far: 14,613 CAD Total Vehicle Value: 71,251 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 25,787 CAD
Term Paid so Far: 14,613 CAD Residual Value: 30,851 CAD
Cost to Own
Already Paid: 14,613 CAD (20%)
Required Payment: 1,000 CAD (1%)Buyout Price Today: 57,638 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: 57,638 CAD
- 4.9%Interest Rate x 48 months
- 1,325 CAD/month + tax
- Total Payable: 63,588 CAD
- Total Interest: 5,950 CAD
- 8.9%Interest Rate x 48 months
- 1,432 CAD/month + tax
- Total Payable: 68,717 CAD
- Total Interest: 11,078 CAD
- 14.9%Interest Rate x 48 months
- 1,601 CAD/month + tax
- Total Payable: 76,857 CAD
- Total Interest: 19,219 CAD
At the end of the Lease Contract
Residual Value: 30,851 CAD (in 30 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)
63.55
- + tax
- + fuel
- + insurance
- 61.18CAD/100km (TODAY without the Cash Incentive)
- 85.96CAD/100km (Original Contract back in Jan, 2024)
Time Analysis
Cost per day: (CAD)
29.36
- + tax
- + insurance
- + km driven & fuel
- 28.26CAD/day (Original Contract back in Jan, 2024)
Remaining Km
Can be driven up to:
324.23
- 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: 1,590 CAD/month + tax
- Original Downpayment: 9,291 CAD
- Residual Value: 34,598 CAD
- Months to End: 13 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 24,200 km total
- Available Now: 64,431 km/year (5,369 per month)
+ 10,000 cash
2022 Tesla
Model s Automatique AWD Fsd
Payment Details
- Current Payment: 2,149 CAD/month + tax
- Cash Incentive: 10,000 CAD
- Payment After Incentive: 1,240 CAD/month + tax
- Months to End: 11 months (Jun, 2026)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 71,278 km total
- Available Now: 31,333 km/year (2,611 per month)
- Please note that this contract ends in less than a year.
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: 38 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 3,865 km total
- Available Now: 18,569 km/year (1,547 per month)
2016 Mazda
Mazda3 Automatique 2WD
Payment Details
- Current Payment: 489 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 10,283 CAD
- Months to End: 28 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 86,000 km total
- Available Now: 14,571 km/year (1,214 per month)
2023 BMW
i4 eDrive40 Automatique 2WD M package
Payment Details
- Current Payment: 1,152 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Months to End: 23 months (Jun, 2027)
Vehicle Status
- Contract Allowance: 64,000 km/year
- Current Odometer: 29,946 km total
- Available Now: 117,941 km/year (9,828 per month)
+ 5,000 cash
2023 Audi
Audi R8 V10 Performance Automatique AWD
Payment Details
- Current Payment: 4,938 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 4,777 CAD/month + tax
- Residual Value: 129,735 CAD
- Months to End: 31 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 17,500 km total
- Available Now: 18,000 km/year (1,500 per month)
- Excess Km Cost: 0.90 CAD/km
