Payment Analysis

957.00CAD/monthin Edmonton, AB
    Before Taxes:
  • 957.00 CAD/month
  • 441.69 CAD/bi-weekly
  • 220.85 CAD/week
  • 11,484.00 CAD/year
Incl. Alberta Taxes (5%):
  • 1,004.85 CAD/month
  • 463.78 CAD/bi-weekly
  • 231.89 CAD/week
  • 12,058.20 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: 1,552 CAD

compared to leasing a BRAND NEW:

  • QX80 Trim QX80 7-PASSENGER LUXE AWD
  • for 42 months
  • in AB
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,151
This Contract (CAD/month) 957
Monthly Difference 194 CAD/month
Remaining Term x 8 months
Total Monthly Difference = 1,552 CAD
Total Savings (CAD) = 1,552

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 40,617 CAD
  • Total Vehicle Debt: 90,924 CAD
  • Paid so Far: 50,307 CAD (55% Paid)
  • Remaining Lease Payments: 7,656 CAD
  • Residual Value: 32,961 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 50,307 CAD Total Vehicle Value: 90,924 CAD
55% Paid
45%
Vehicle Debt Breakdown
Downpayment: 1,500 CAD Remaining Term: 7,656 CAD
Term Paid so Far: 48,807 CAD Residual Value: 32,961 CAD
1%
54%
8%
37%
Cost to Own
Already Paid: 50,307 CAD (55%)
Cash Incentive: 0 CAD Buyout Price Today: 40,617 CAD
55% Paid
0%
45%
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: 40,617 CAD

  • 4.9%Interest Rate x 48 months
  • 934 CAD/month + tax
  • Total Payable: 44,810 CAD
  • Total Interest: 4,193 CAD
  • 8.9%Interest Rate x 48 months
  • 1,009 CAD/month + tax
  • Total Payable: 48,424 CAD
  • Total Interest: 7,807 CAD
  • 14.9%Interest Rate x 48 months
  • 1,128 CAD/month + tax
  • Total Payable: 54,160 CAD
  • Total Interest: 13,543 CAD

At the end of the Lease Contract

Residual Value: 32,961 CAD (in 8 months)

  • 4.9%Interest Rate x 48 months
  • 758 CAD/month + tax
  • Total Payable: 36,364 CAD
  • Total Interest: 3,403 CAD
  • 8.9%Interest Rate x 48 months
  • 819 CAD/month + tax
  • Total Payable: 39,296 CAD
  • Total Interest: 6,335 CAD
  • 14.9%Interest Rate x 48 months
  • 916 CAD/month + tax
  • Total Payable: 43,952 CAD
  • Total Interest: 10,991 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)
8.67
  • + tax
  • + fuel
  • + insurance
(or 0.09CAD per km)
  • 57.42CAD/100km (Original Contract back in Mar, 2019)
Time Analysis
Cost per day: (CAD)
31.46
  • + tax
  • + insurance
  • + km driven & fuel
(0.41CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
2,548.08
  • km/week
  • without any
  • additional costs
Excess km cost: 0.08CAD
  • 384.62km/week (Contract Original back in Mar, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

+ 500 cash
CAD/month x 22 months
2019 Mercedes-Benz GLC 63S AMG (ID: #56467)
1,358
Edmonton
2019 Mercedes-Benz

GLC 63S AMG Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,358 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 1,335 CAD/month + tax
  • Months to End: 22 months (Oct, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 102,181 km total
  • Available Now: -13,008 km/year (-1,084 per month)
See all Details
CAD/month x 46 months
2024 Jeep Wrangler Sahara (ID: #54960)
472
Leduc
2024 Jeep

Wrangler Sahara Automatique AWD PHEV

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 472 CAD/month + tax
  • Original Downpayment: 9,881 CAD
  • Residual Value: 50,400 CAD
  • Months to End: 46 months (Sep, 2028)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 18,400 km total
  • Available Now: 26,504 km/year (2,209 per month)
See all Details
CAD/month x 33 months
2023 Mercedes-Benz EQE 350 SUV (ID: #54195)
1,371
Edmonton, AB
2023 Mercedes-Benz

EQE 350 SUV Automatique AWD

Payment Details
  • Current Payment: 1,371 CAD/month + tax
  • Months to End: 33 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 14,000 km total
  • Available Now: 12,364 km/year (1,030 per month)
See all Details
CAD/month x 59 months
2017 Nissan SV (ID: #54092)
600
Edmonton
2017 Nissan

SV Automatique AWD

Payment Details
  • Current Payment: 600 CAD/month + tax
  • Months to End: 59 months (Nov, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 111,000 km total
  • Available Now: 3,525 km/year (294 per month)
See all Details
CAD/month x 28 months
2024 Ford Bronco Sport Big Bend (ID: #53783)
460
Cold Lake
2024 Ford

Bronco Sport Big Bend Automatique AWD Fully Loaded

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 460 CAD/month + tax
  • Original Downpayment: 5,100 CAD
  • Residual Value: 21,000 CAD
  • Months to End: 28 months (Apr, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 4,900 km total
  • Available Now: 23,614 km/year (1,968 per month)
See all Details
+ 2,500 cash
CAD/month x 55 months
2023 Lexus RX 350H Executive Package (ID: #51857)
1,307
Edmonton
2023 Lexus

RX 350H Executive Package Automatique AWD Executive Package

Payment Details
  • Current Payment: 1,307 CAD/month + tax
  • Required Payment: 2,500 CAD
  • Payment Including Incentive: 1,352 CAD/month + tax
  • Months to End: 55 months (Jun, 2029)
Vehicle Status
  • Contract Allowance: 65,000 km/year
  • Current Odometer: 13,500 km total
  • Available Now: 82,145 km/year (6,845 per month)
See all Details