Payment Analysis
1,152.24CAD/monthin Calgary, AB
- 1,152.24 CAD/month
- 531.80 CAD/bi-weekly
- 265.90 CAD/week
- 13,826.88 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,209.85 CAD/month
- 558.39 CAD/bi-weekly
- 279.20 CAD/week
- 14,518.22 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:
12,305 ~ 13,205 CAD
compared to leasing a BRAND NEW:
- 2018 BMW X5 xDrive35i w/ M Sport Line, Premium Package Enhanced, Smartphone Connectivity Package, LED Lighting Package, 20inch M Double-Spoke LT Alloy, Mixed Tires, Fineline Oak Wood Trim, Driving Assistant
- for 36 months
- in Alberta
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,447 |
|---|---|
| This Contract (CAD/month) | 1,152 |
| Monthly Difference | 295 CAD/month |
| Remaining Term | x 39 months |
| Total Monthly Difference | = 11,505 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 12,305 ~ 13,205 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
84,609 CAD
- Total Vehicle Debt: 94,980 CAD
- Paid so Far: 10,370 CAD (10% Paid)
- Remaining Lease Payments: 44,937 CAD
- Residual Value: 39,672 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 10,370 CAD Total Vehicle Value: 94,980 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 44,937 CAD
Term Paid so Far: 10,370 CAD Residual Value: 39,672 CAD
Cost to Own
Already Paid: 10,370 CAD (10%)
Cash Incentive: 0 CAD Buyout Price Today: 84,609 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: 84,609 CAD
- 4.9%Interest Rate x 48 months
- 1,945 CAD/month + tax
- Total Payable: 93,344 CAD
- Total Interest: 8,734 CAD
- 8.9%Interest Rate x 48 months
- 2,101 CAD/month + tax
- Total Payable: 100,872 CAD
- Total Interest: 16,262 CAD
- 14.9%Interest Rate x 48 months
- 2,350 CAD/month + tax
- Total Payable: 112,822 CAD
- Total Interest: 28,212 CAD
At the end of the Lease Contract
Residual Value: 39,672 CAD (in 39 months)
- 4.9%Interest Rate x 48 months
- 912 CAD/month + tax
- Total Payable: 43,767 CAD
- Total Interest: 4,095 CAD
- 8.9%Interest Rate x 48 months
- 985 CAD/month + tax
- Total Payable: 47,297 CAD
- Total Interest: 7,625 CAD
- 14.9%Interest Rate x 48 months
- 1,102 CAD/month + tax
- Total Payable: 52,900 CAD
- Total Interest: 13,228 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)
65.13
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
37.88
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
408.28
- km/week
- without any
- additional costs
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)
