Payment Analysis
814.00CAD/monthin Saskatoon, SK
- 814.00 CAD/month
- 375.69 CAD/bi-weekly
- 187.85 CAD/week
- 9,768.00 CAD/year
Before Taxes:
Incl. Saskatchewan Taxes (11%):
- 903.54 CAD/month
- 417.02 CAD/bi-weekly
- 208.51 CAD/week
- 10,842.48 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:
7,038 CAD
compared to leasing a BRAND NEW:
- BMW X3 w/ M Sport Line Package + Premium Enhanced Package
- for 36 months
- in Saskatoon
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,021 |
|---|---|
| This Contract (CAD/month) | 814 |
| Monthly Difference | 207 CAD/month |
| Remaining Term | x 34 months |
| Total Monthly Difference | = 7,038 CAD |
| Total Savings (CAD) | = 7,038 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
58,171 CAD
- Total Vehicle Debt: 67,125 CAD
- Paid so Far: 8,954 CAD (13% Paid)
- Remaining Lease Payments: 27,676 CAD
- Residual Value: 30,495 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 8,954 CAD Total Vehicle Value: 67,125 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 27,676 CAD
Term Paid so Far: 8,954 CAD Residual Value: 30,495 CAD
Cost to Own
Already Paid: 8,954 CAD (13%)
Cash Incentive: 0 CAD Buyout Price Today: 58,171 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: 58,171 CAD
- 4.9%Interest Rate x 48 months
- 1,337 CAD/month + tax
- Total Payable: 64,176 CAD
- Total Interest: 6,005 CAD
- 8.9%Interest Rate x 48 months
- 1,445 CAD/month + tax
- Total Payable: 69,352 CAD
- Total Interest: 11,181 CAD
- 14.9%Interest Rate x 48 months
- 1,616 CAD/month + tax
- Total Payable: 77,568 CAD
- Total Interest: 19,397 CAD
At the end of the Lease Contract
Residual Value: 30,495 CAD (in 34 months)
- 4.9%Interest Rate x 48 months
- 701 CAD/month + tax
- Total Payable: 33,643 CAD
- Total Interest: 3,148 CAD
- 8.9%Interest Rate x 48 months
- 757 CAD/month + tax
- Total Payable: 36,356 CAD
- Total Interest: 5,861 CAD
- 14.9%Interest Rate x 48 months
- 847 CAD/month + tax
- Total Payable: 40,663 CAD
- Total Interest: 10,168 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)
42.06
- + tax
- + fuel
- + insurance
- 48.84CAD/100km (Original Contract back in Mar, 2018)
Time Analysis
Cost per day: (CAD)
26.76
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
446.61
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Mar, 2018)
Similar Listings in Saskatoon
2023 Audi
Sq8 Automatique AWD Carbon, dynamic package, night vision, suede headliner, massage seats , pre paid service and extended warranty till 2029 and tire and rim warranty
Payment Details
- Current Payment: 1,800 CAD/month + tax
- Residual Value: 60,009 CAD
- Months to End: 25 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 32,500 km total
- Available Now: 13,200 km/year (1,100 per month)
2021 Cadillac
XT6 Automatique AWD Sport
Payment Details
- Current Payment: 804 CAD/month + tax
- Original Downpayment: 5,383 CAD
- Residual Value: 52,191 CAD
- Months to End: 12 months (Nov, 2023)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 33,580 km total
- Available Now: 12,420 km/year (1,035 per month)
- Excess Km Cost: 0.16 CAD/km
