Payment Analysis

616.30CAD/monthin Calgary, AB
    Before Taxes:
  • 616.30 CAD/month
  • 284.45 CAD/bi-weekly
  • 142.22 CAD/week
  • 7,395.60 CAD/year
Incl. Alberta Taxes (5%):
  • 647.12 CAD/month
  • 298.67 CAD/bi-weekly
  • 149.33 CAD/week
  • 7,765.38 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: 2,873 CAD

compared to leasing a BRAND NEW:

  • BMW 330xi M-sport Automatic AWD
  • for 42 months
  • in AB
  • $0 down payment
  • 16,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 837
This Contract (CAD/month) 616
Monthly Difference 221 CAD/month
Remaining Term x 13 months
Total Monthly Difference = 2,873 CAD
Total Savings (CAD) = 2,873

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 34,202 CAD
  • Total Vehicle Debt: 57,657 CAD
  • Paid so Far: 23,454 CAD (40% Paid)
  • Remaining Lease Payments: 8,012 CAD
  • Residual Value: 26,191 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 23,454 CAD Total Vehicle Value: 57,657 CAD
40% Paid
60%
Vehicle Debt Breakdown
Downpayment: 2,500 CAD Remaining Term: 8,012 CAD
Term Paid so Far: 20,954 CAD Residual Value: 26,191 CAD
4%
36%
14%
46%
Cost to Own
Already Paid: 23,454 CAD (40%)
Cash Incentive: 0 CAD Buyout Price Today: 34,202 CAD
40% Paid
0%
60%
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: 34,202 CAD

  • 4.9%Interest Rate x 48 months
  • 786 CAD/month + tax
  • Total Payable: 37,733 CAD
  • Total Interest: 3,531 CAD
  • 8.9%Interest Rate x 48 months
  • 850 CAD/month + tax
  • Total Payable: 40,776 CAD
  • Total Interest: 6,574 CAD
  • 14.9%Interest Rate x 48 months
  • 950 CAD/month + tax
  • Total Payable: 45,607 CAD
  • Total Interest: 11,405 CAD

At the end of the Lease Contract

Residual Value: 26,191 CAD (in 13 months)

  • 4.9%Interest Rate x 48 months
  • 602 CAD/month + tax
  • Total Payable: 28,894 CAD
  • Total Interest: 2,704 CAD
  • 8.9%Interest Rate x 48 months
  • 651 CAD/month + tax
  • Total Payable: 31,224 CAD
  • Total Interest: 5,034 CAD
  • 14.9%Interest Rate x 48 months
  • 728 CAD/month + tax
  • Total Payable: 34,924 CAD
  • Total Interest: 8,733 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)
14.66
  • + tax
  • + fuel
  • + insurance
(or 0.15CAD per km)
  • 46.22CAD/100km (Original Contract back in May, 2020)
Time Analysis
Cost per day: (CAD)
20.26
  • + tax
  • + insurance
  • + km driven & fuel
(0.25CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
970.41
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 307.69km/week (Contract Original back in May, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

CAD/month x 39 months
2023 Mercedes-Benz CLA 35 AMG (ID: #55261)
413
Calgary
2023 Mercedes-Benz

CLA 35 AMG Automatique AWD Black

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 413 CAD/month + tax
  • Original Downpayment: 24,000 CAD
  • Months to End: 39 months (Oct, 2028)
Vehicle Status
  • Contract Allowance: 0 km/year
  • Current Odometer: 9,200 km total
  • Available Now: -2,831 km/year (-236 per month)
See all Details
CAD/month x 30 months
2023 KIA GT Line (ID: #54412)
754
Calgary
2023 KIA

GT Line Automatique AWD

  • Winter Tires Included
Payment Details
  • Current Payment: 754 CAD/month + tax
  • Months to End: 30 months (Feb, 2028)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 20,496 km total
  • Available Now: 31,802 km/year (2,650 per month)
See all Details
CAD/month x 17 months
2023 Tesla Model 3 (ID: #49571)
892
Calgary, AB
2023 Tesla

Model 3 Automatique 2WD

Payment Details
  • Current Payment: 892 CAD/month + tax
  • Months to End: 17 months (Dec, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 13,000 km total
  • Available Now: 36,000 km/year (3,000 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details