Payment Analysis

620.24CAD/monthin Edmonton, AB
    Before Taxes:
  • 620.24 CAD/month
  • 286.26 CAD/bi-weekly
  • 143.13 CAD/week
  • 7,442.88 CAD/year
Incl. Alberta Taxes (5%):
  • 651.25 CAD/month
  • 300.58 CAD/bi-weekly
  • 150.29 CAD/week
  • 7,815.02 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: 2,560 ~ 2,960 CAD

compared to leasing a BRAND NEW:

  • Volkswagen Golf R 5 door 2.0 TSI 288 HP 7-speed, automatic DSG with Tiptronic® 4MOTION w/ Driver Assistance Package & Orange Magma Custom Color (2,995CAD)
  • for 42 months
  • in Alberta
  • $0 down payment
  • 16,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 675
This Contract (CAD/month) 620
Monthly Difference 55 CAD/month
Remaining Term x 32 months
Total Monthly Difference = 1,760 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
Total Savings (CAD) = 2,560 ~ 2,960

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 46,873 CAD
  • Total Vehicle Debt: 56,797 CAD
  • Paid so Far: 9,924 CAD (17% Paid)
  • Remaining Lease Payments: 19,848 CAD
  • Residual Value: 27,026 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 9,924 CAD Total Vehicle Value: 56,797 CAD
17% Paid
83%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 19,848 CAD
Term Paid so Far: 9,924 CAD Residual Value: 27,026 CAD
0%
17%
35%
48%
Cost to Own
Already Paid: 9,924 CAD (17%)
Cash Incentive: 0 CAD Buyout Price Today: 46,873 CAD
17% Paid
0%
83%
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: 46,873 CAD

  • 4.9%Interest Rate x 48 months
  • 1,077 CAD/month + tax
  • Total Payable: 51,712 CAD
  • Total Interest: 4,839 CAD
  • 8.9%Interest Rate x 48 months
  • 1,164 CAD/month + tax
  • Total Payable: 55,882 CAD
  • Total Interest: 9,009 CAD
  • 14.9%Interest Rate x 48 months
  • 1,302 CAD/month + tax
  • Total Payable: 62,503 CAD
  • Total Interest: 15,630 CAD

At the end of the Lease Contract

Residual Value: 27,026 CAD (in 32 months)

  • 4.9%Interest Rate x 48 months
  • 621 CAD/month + tax
  • Total Payable: 29,815 CAD
  • Total Interest: 2,790 CAD
  • 8.9%Interest Rate x 48 months
  • 671 CAD/month + tax
  • Total Payable: 32,220 CAD
  • Total Interest: 5,194 CAD
  • 14.9%Interest Rate x 48 months
  • 751 CAD/month + tax
  • Total Payable: 36,037 CAD
  • Total Interest: 9,011 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)
35.00
  • + tax
  • + fuel
  • + insurance
(or 0.35CAD per km)
  • 46.52CAD/100km (Original Contract back in Jul, 2018)
Time Analysis
Cost per day: (CAD)
20.39
  • + tax
  • + insurance
  • + km driven & fuel
(0.10CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
408.89
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 307.69km/week (Contract Original back in Jul, 2018)

Similar Listings in Edmonton

CAD/month x 6 months
2024 Mazda n/a (ID: #49783)
0
n/a
2024 Mazda

n/a Automatique AWD

Payment Details
  • Current Payment: 0 CAD/month + tax
  • Months to End: 6 months (Aug, 2024)
Vehicle Status
  • Contract Allowance: 0 km/year
  • Current Odometer: 0 km total
  • Available Now: 0 km/year (0 per month)
  • Please note that this contract ends in less than a year.
See all Details