Payment Analysis

500.00CAD/monthin Lloydminster, AB
    Before Taxes:
  • 500.00 CAD/month
  • 230.77 CAD/bi-weekly
  • 115.38 CAD/week
  • 6,000.00 CAD/year
Incl. Alberta Taxes (5%):
  • 525.00 CAD/month
  • 242.31 CAD/bi-weekly
  • 121.15 CAD/week
  • 6,300.00 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: 1,540 ~ 2,440 CAD

compared to leasing a BRAND NEW:

  • Ford ESCAPE SE
  • for 36 months
  • in AB
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 540
This Contract (CAD/month) 500
Monthly Difference 40 CAD/month
Remaining Term x 12 months
Total Monthly Difference = 480 CAD
+ Cash Incentive** (CAD) + 260
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 1,540 ~ 2,440
** "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: 22,240 CAD
  • Total Vehicle Debt: 47,200 CAD
  • Paid so Far: 24,700 CAD (52% Paid)
  • Remaining Lease Payments: 6,000 CAD
  • Residual Value: 16,500 CAD
  • Cash Incentive: 260 CAD
Vehicle Debt & Value
Paid so far: 24,700 CAD Total Vehicle Value: 47,200 CAD
52% Paid
48%
Vehicle Debt Breakdown
Downpayment: 700 CAD Remaining Term: 6,000 CAD
Term Paid so Far: 24,000 CAD Residual Value: 16,500 CAD
1%
51%
12%
36%
Cost to Own
Already Paid: 24,700 CAD (52%)
Cash Incentive: 260 CAD Buyout Price Today: 22,240 CAD
52% Paid
0%
48%
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: 22,240 CAD

  • 4.9%Interest Rate x 48 months
  • 511 CAD/month + tax
  • Total Payable: 24,536 CAD
  • Total Interest: 2,296 CAD
  • 8.9%Interest Rate x 48 months
  • 552 CAD/month + tax
  • Total Payable: 26,515 CAD
  • Total Interest: 4,275 CAD
  • 14.9%Interest Rate x 48 months
  • 618 CAD/month + tax
  • Total Payable: 29,656 CAD
  • Total Interest: 7,416 CAD

At the end of the Lease Contract

Residual Value: 16,500 CAD (in 12 months)

  • 4.9%Interest Rate x 48 months
  • 379 CAD/month + tax
  • Total Payable: 18,203 CAD
  • Total Interest: 1,703 CAD
  • 8.9%Interest Rate x 48 months
  • 410 CAD/month + tax
  • Total Payable: 19,671 CAD
  • Total Interest: 3,171 CAD
  • 14.9%Interest Rate x 48 months
  • 458 CAD/month + tax
  • Total Payable: 22,002 CAD
  • Total Interest: 5,502 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)
5.95
  • + tax
  • + fuel
  • + insurance
(inlcuding the 260CAD incentive)
  • 6.22CAD/100km (TODAY without the Cash Incentive)
  • 30.00CAD/100km (Original Contract back in Dec, 2020)
Time Analysis
Cost per day: (CAD)
15.73
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 260CAD incentive)
  • 16.44CAD/day (Original Contract back in Dec, 2020)
Remaining Km
Can be driven up to:
1,855.65
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 384.62km/week (Contract Original back in Dec, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Edmonton

+ 500 cash
CAD/month x 22 months
2019 Mercedes-Benz GLC 63S AMG (ID: #56467)
1,358
Edmonton
2019 Mercedes-Benz

GLC 63S AMG Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 1,358 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 1,335 CAD/month + tax
  • Months to End: 22 months (Oct, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 102,181 km total
  • Available Now: -13,008 km/year (-1,084 per month)
See all Details
CAD/month x 45 months
2024 Jeep Wrangler Sahara (ID: #54960)
472
Leduc
2024 Jeep

Wrangler Sahara Automatique AWD PHEV

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 472 CAD/month + tax
  • Original Downpayment: 9,881 CAD
  • Residual Value: 50,400 CAD
  • Months to End: 45 months (Sep, 2028)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 18,400 km total
  • Available Now: 27,093 km/year (2,258 per month)
See all Details
CAD/month x 32 months
2023 Mercedes-Benz EQE 350 SUV (ID: #54195)
1,371
Edmonton, AB
2023 Mercedes-Benz

EQE 350 SUV Automatique AWD

Payment Details
  • Current Payment: 1,371 CAD/month + tax
  • Months to End: 32 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 14,000 km total
  • Available Now: 12,750 km/year (1,063 per month)
See all Details
CAD/month x 58 months
2017 Nissan SV (ID: #54092)
600
Edmonton
2017 Nissan

SV Automatique AWD

Payment Details
  • Current Payment: 600 CAD/month + tax
  • Months to End: 58 months (Nov, 2029)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 111,000 km total
  • Available Now: 3,586 km/year (299 per month)
See all Details
CAD/month x 27 months
2024 Ford Bronco Sport Big Bend (ID: #53783)
460
Cold Lake
2024 Ford

Bronco Sport Big Bend Automatique AWD Fully Loaded

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 460 CAD/month + tax
  • Original Downpayment: 5,100 CAD
  • Residual Value: 21,000 CAD
  • Months to End: 27 months (Apr, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 4,900 km total
  • Available Now: 24,489 km/year (2,041 per month)
See all Details
+ 2,500 cash
CAD/month x 54 months
2023 Lexus RX 350H Executive Package (ID: #51857)
1,307
Edmonton
2023 Lexus

RX 350H Executive Package Automatique AWD Executive Package

Payment Details
  • Current Payment: 1,307 CAD/month + tax
  • Required Payment: 2,500 CAD
  • Payment Including Incentive: 1,353 CAD/month + tax
  • Months to End: 54 months (Jun, 2029)
Vehicle Status
  • Contract Allowance: 65,000 km/year
  • Current Odometer: 13,500 km total
  • Available Now: 83,667 km/year (6,972 per month)
See all Details