Payment Analysis

700.00CAD/monthin Calgary, AB
    Before Taxes:
  • 700.00 CAD/month
  • 323.08 CAD/bi-weekly
  • 161.54 CAD/week
  • 8,400.00 CAD/year
Incl. Alberta Taxes (5%):
  • 735.00 CAD/month
  • 339.23 CAD/bi-weekly
  • 169.62 CAD/week
  • 8,820.00 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: 46,756 ~ 48,056 CAD

compared to leasing a BRAND NEW:

  • Lexus S 300 AWD F SPORT Series 1
  • for 12 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,336
This Contract (CAD/month) 700
Monthly Difference 636 CAD/month
Remaining Term x 71 months
Total Monthly Difference = 45,156 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 46,756 ~ 48,056

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 76,444 CAD
  • Total Vehicle Debt: 51,944 CAD
  • Paid so Far: -24,500 CAD (-48% Paid)
  • Remaining Lease Payments: 49,700 CAD
  • Residual Value: 26,744 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: -24,500 CAD Total Vehicle Value: 51,944 CAD
-48% Paid
148%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 49,700 CAD
Term Paid so Far: -24,500 CAD Residual Value: 26,744 CAD
0%
-48%
96%
52%
Cost to Own
Already Paid: -24,500 CAD (-48%)
Cash Incentive: 0 CAD Buyout Price Today: 76,444 CAD
-48% Paid
0%
148%
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: 76,444 CAD

  • 4.9%Interest Rate x 48 months
  • 1,757 CAD/month + tax
  • Total Payable: 84,336 CAD
  • Total Interest: 7,892 CAD
  • 8.9%Interest Rate x 48 months
  • 1,899 CAD/month + tax
  • Total Payable: 91,137 CAD
  • Total Interest: 14,693 CAD
  • 14.9%Interest Rate x 48 months
  • 2,124 CAD/month + tax
  • Total Payable: 101,934 CAD
  • Total Interest: 25,490 CAD

At the end of the Lease Contract

Residual Value: 26,744 CAD (in 71 months)

  • 4.9%Interest Rate x 48 months
  • 615 CAD/month + tax
  • Total Payable: 29,505 CAD
  • Total Interest: 2,761 CAD
  • 8.9%Interest Rate x 48 months
  • 664 CAD/month + tax
  • Total Payable: 31,884 CAD
  • Total Interest: 5,140 CAD
  • 14.9%Interest Rate x 48 months
  • 743 CAD/month + tax
  • Total Payable: 35,662 CAD
  • Total Interest: 8,918 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)
160.32
  • + tax
  • + fuel
  • + insurance
(or 1.60CAD per km)
Time Analysis
Cost per day: (CAD)
23.01
  • + tax
  • + insurance
  • + km driven & fuel
(0.05CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
100.76
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided

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