Payment Analysis
369.16CAD/monthin Calgary, AB
- 369.16 CAD/month
- 170.38 CAD/bi-weekly
- 85.19 CAD/week
- 4,429.92 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 387.62 CAD/month
- 178.90 CAD/bi-weekly
- 89.45 CAD/week
- 4,651.42 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:
5,880 ~ 6,280 CAD
compared to leasing a BRAND NEW:
- Ford Fusion Plug-in Hybrid Titanium
- for 48 months
- in Alberta
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 624 |
|---|---|
| This Contract (CAD/month) | 369 |
| Monthly Difference | 255 CAD/month |
| Remaining Term | x 16 months |
| Total Monthly Difference | = 4,080 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| Total Savings (CAD) | = 5,880 ~ 6,280 |
| ** "Cash Incentive" is not just a saving, it is physical money. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
17,609 CAD
- Total Vehicle Debt: 34,482 CAD
- Paid so Far: 15,874 CAD (46% Paid)
- Remaining Lease Payments: 5,907 CAD
- Residual Value: 12,702 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 15,874 CAD Total Vehicle Value: 34,482 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 5,907 CAD
Term Paid so Far: 15,874 CAD Residual Value: 12,702 CAD
Cost to Own
Already Paid: 15,874 CAD (46%)
Cash Incentive: 1,000 CAD Buyout Price Today: 17,609 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: 17,609 CAD
- 4.9%Interest Rate x 48 months
- 405 CAD/month + tax
- Total Payable: 19,426 CAD
- Total Interest: 1,818 CAD
- 8.9%Interest Rate x 48 months
- 437 CAD/month + tax
- Total Payable: 20,993 CAD
- Total Interest: 3,384 CAD
- 14.9%Interest Rate x 48 months
- 489 CAD/month + tax
- Total Payable: 23,480 CAD
- Total Interest: 5,871 CAD
At the end of the Lease Contract
Residual Value: 12,702 CAD (in 16 months)
- 4.9%Interest Rate x 48 months
- 292 CAD/month + tax
- Total Payable: 14,013 CAD
- Total Interest: 1,311 CAD
- 8.9%Interest Rate x 48 months
- 315 CAD/month + tax
- Total Payable: 15,143 CAD
- Total Interest: 2,441 CAD
- 14.9%Interest Rate x 48 months
- 353 CAD/month + tax
- Total Payable: 16,937 CAD
- Total Interest: 4,235 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)
8.11
- + tax
- + fuel
- + insurance
- 9.77CAD/100km (TODAY without the Cash Incentive)
- 22.15CAD/100km (Original Contract back in Sep, 2018)
Time Analysis
Cost per day: (CAD)
10.08
- + tax
- + insurance
- + km driven & fuel
- 12.14CAD/day (Original Contract back in Sep, 2018)
Remaining Km
Can be driven up to:
872.33
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Sep, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 1,550 cash
SAVE ~11,600 CAD
2022 Mercedes-Benz
GLE 350 4 MATIC Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage (Lease Protection) + Winter Tires Included
Payment Details
- Current Payment: 1,486 CAD/month + tax
- Cash Incentive: 1,550 CAD
- Payment After Incentive: 1,366 CAD/month + tax
- Residual Value: 40,566 CAD
- Months to End: 13 months (Mar, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 55,000 km total
- Available Now: 11,538 km/year (962 per month)
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
+ 500 cash
2024 Chevrolet
Trax Automatique 2WD Maintenance bumper-to-bumper and 3mm film, Water proof matts
Payment Details
- Current Payment: 474 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 463 CAD/month + tax
- Months to End: 45 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 18,133 km/year (1,511 per month)
- Excess Km Cost: 0.20 CAD/km
2024 GMC
TERRAIN 4DR WGN STL Automatique AWD
Payment Details
- Current Payment: 734 CAD/month + tax
- Residual Value: 22,090 CAD
- Months to End: 33 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,620 km total
- Available Now: 18,562 km/year (1,547 per month)
- Excess Km Cost: 0.20 CAD/km
+ 3,000 cash
2022 Toyota
Highlander Automatique AWD XSE
Payment Details
- Current Payment: 616 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 736 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 25 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 22,560 km/year (1,880 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Volvo
XC90 B6 Automatique AWD
Payment Details
- Current Payment: 1,000 CAD/month + tax
- Months to End: 38 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 12,200 km total
- Available Now: 11,305 km/year (942 per month)
2024 BMW
X3 XDrive 30i Automatique AWD
Payment Details
- Current Payment: 887 CAD/month + tax
- Months to End: 17 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 8,500 km total
- Available Now: 22,235 km/year (1,853 per month)
