Payment Analysis

827.06CAD/monthin Calgary, AB
    Before Taxes:
  • 827.06 CAD/month
  • 381.72 CAD/bi-weekly
  • 190.86 CAD/week
  • 9,924.72 CAD/year
Incl. Alberta Taxes (5%):
  • 868.41 CAD/month
  • 400.81 CAD/bi-weekly
  • 200.40 CAD/week
  • 10,420.96 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: 18,925 ~ 20,225 CAD

compared to leasing a BRAND NEW:

  • Mercedes-Benz C43 AMG
  • for 24 months
  • in Alberta
  • $0 down payment
  • 16,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,480
This Contract (CAD/month) 827
Monthly Difference 653 CAD/month
Remaining Term x 25 months
Total Monthly Difference = 16,325 CAD
+ Cash Incentive** (CAD) + 1,000
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 18,925 ~ 20,225
** "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: 54,775 CAD
  • Total Vehicle Debt: 75,662 CAD
  • Paid so Far: 19,887 CAD (26% Paid)
  • Remaining Lease Payments: 20,677 CAD
  • Residual Value: 35,099 CAD
  • Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 19,887 CAD Total Vehicle Value: 75,662 CAD
26% Paid
74%
Vehicle Debt Breakdown
Downpayment: 5,000 CAD Remaining Term: 20,677 CAD
Term Paid so Far: 14,887 CAD Residual Value: 35,099 CAD
6%
20%
27%
47%
Cost to Own
Already Paid: 19,887 CAD (26%)
Cash Incentive: 1,000 CAD Buyout Price Today: 54,775 CAD
26% Paid
1%
73%
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: 54,775 CAD

  • 4.9%Interest Rate x 48 months
  • 1,259 CAD/month + tax
  • Total Payable: 60,430 CAD
  • Total Interest: 5,655 CAD
  • 8.9%Interest Rate x 48 months
  • 1,360 CAD/month + tax
  • Total Payable: 65,303 CAD
  • Total Interest: 10,528 CAD
  • 14.9%Interest Rate x 48 months
  • 1,522 CAD/month + tax
  • Total Payable: 73,040 CAD
  • Total Interest: 18,264 CAD

At the end of the Lease Contract

Residual Value: 35,099 CAD (in 25 months)

  • 4.9%Interest Rate x 48 months
  • 807 CAD/month + tax
  • Total Payable: 38,722 CAD
  • Total Interest: 3,623 CAD
  • 8.9%Interest Rate x 48 months
  • 872 CAD/month + tax
  • Total Payable: 41,845 CAD
  • Total Interest: 6,746 CAD
  • 14.9%Interest Rate x 48 months
  • 975 CAD/month + tax
  • Total Payable: 46,802 CAD
  • Total Interest: 11,703 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)
49.81
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,000CAD incentive)
  • 52.35CAD/100km (TODAY without the Cash Incentive)
  • 55.14CAD/100km (Original Contract back in Jul, 2019)
Time Analysis
Cost per day: (CAD)
25.88
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,000CAD incentive)
  • 27.19CAD/day (Original Contract back in Jul, 2019)
Remaining Km
Can be driven up to:
364.62
  • km/week
  • without any
  • additional costs
Excess km cost: 0.20CAD
  • 346.15km/week (Contract Original back in Jul, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

+ 1,156 cash
BMW Lease Takeover in Calgary : 2024 BMW 330i X Drive Automatic AWD ID:#54585
CAD/month x 33 months
2024 BMW 330i X Drive Premium Enhanced Package, M Sport Appearance Package (ID: #54585)
1,101
Calgary, AB
2024 BMW

330i X Drive Premium Enhanced Package, M Sport Appearance Package Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,101 CAD/month + tax
  • Cash Incentive: 1,156 CAD
  • Payment After Incentive: 1,066 CAD/month + tax
  • Residual Value: 28,000 CAD
  • Months to End: 33 months (Jan, 2028)
Vehicle Status
  • Contract Allowance: 15,000 km/year
  • Current Odometer: 16,000 km total
  • Available Now: 16,000 km/year (1,333 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
Lease Takeover Temporary Image
CAD/month x 13 months
2022 Volvo S60 Inscription 4D Sedan AWD B5 (ID: #52887)
641
Calgary
2022 Volvo

S60 Inscription 4D Sedan AWD B5 Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 641 CAD/month + tax
  • Original Downpayment: 5,000 CAD
  • Residual Value: 33,487 CAD
  • Months to End: 13 months (May, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 33,500 km total
  • Available Now: 20,769 km/year (1,731 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
Lease Takeover Temporary Image
CAD/month x 28 months
2023 Tesla Model S AWD (ID: #51045)
1,989
Calgary
2023 Tesla

Model S AWD Automatique AWD

Payment Details
  • Current Payment: 1,989 CAD/month + tax
  • Original Downpayment: 1,989 CAD
  • Months to End: 28 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 10,000 km total
  • Available Now: 30,000 km/year (2,500 per month)
See all Details
+ More similar deals