Payment Analysis
1,462.90CAD/monthin Calgary, AB
- 1,462.90 CAD/month
- 675.18 CAD/bi-weekly
- 337.59 CAD/week
- 17,554.80 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,536.05 CAD/month
- 708.94 CAD/bi-weekly
- 354.47 CAD/week
- 18,432.54 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:
3,643 ~ 4,943 CAD
compared to leasing a BRAND NEW:
- 2023 BMW M340i xDrive Sedan
- for 12 months
- in Alberta
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 2,005 |
|---|---|
| This Contract (CAD/month) | 1,463 |
| Monthly Difference | 543 CAD/month |
| Remaining Term | x 1 months |
| Total Monthly Difference | = 543 CAD |
| + Cash Incentive** (CAD) | + 1,500 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 3,643 ~ 4,943 |
| ** "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:
37,986 CAD
- Total Vehicle Debt: 108,242 CAD
- Paid so Far: 68,756 CAD (63% Paid)
- Remaining Lease Payments: 1,463 CAD
- Residual Value: 38,023 CAD
- Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 68,756 CAD Total Vehicle Value: 108,242 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 1,463 CAD
Term Paid so Far: 68,756 CAD Residual Value: 38,023 CAD
Cost to Own
Already Paid: 68,756 CAD (63%)
Cash Incentive: 1,500 CAD Buyout Price Today: 37,986 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: 37,986 CAD
- 4.9%Interest Rate x 48 months
- 873 CAD/month + tax
- Total Payable: 41,907 CAD
- Total Interest: 3,921 CAD
- 8.9%Interest Rate x 48 months
- 943 CAD/month + tax
- Total Payable: 45,287 CAD
- Total Interest: 7,301 CAD
- 14.9%Interest Rate x 48 months
- 1,055 CAD/month + tax
- Total Payable: 50,652 CAD
- Total Interest: 12,666 CAD
At the end of the Lease Contract
Residual Value: 38,023 CAD (in 1 months)
- 4.9%Interest Rate x 48 months
- 874 CAD/month + tax
- Total Payable: 41,948 CAD
- Total Interest: 3,925 CAD
- 8.9%Interest Rate x 48 months
- 944 CAD/month + tax
- Total Payable: 45,331 CAD
- Total Interest: 7,308 CAD
- 14.9%Interest Rate x 48 months
- 1,056 CAD/month + tax
- Total Payable: 50,702 CAD
- Total Interest: 12,679 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)
-0.11
- + tax
- + fuel
- + insurance
- 4.37CAD/100km (TODAY without the Cash Incentive)
- 146.29CAD/100km (Original Contract back in Feb, 2021)
Time Analysis
Cost per day: (CAD)
-1.22
- + tax
- + insurance
- + km driven & fuel
- 48.10CAD/day (Original Contract back in Feb, 2021)
Remaining Km
Can be driven up to:
7,730.77
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Feb, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 3,000 cash
2024 Ford
Black Diamond 4D Utility 4WD Automatique AWD 321A Mid Package
Payment Details
- Current Payment: 580 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 723 CAD/month + tax
- Original Downpayment: 8,000 CAD
- Residual Value: 48,894 CAD
- Months to End: 21 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,740 km total
- Available Now: 21,291 km/year (1,774 per month)
- Excess Km Cost: 0.16 CAD/km
2023 Mercedes-Benz
CLA 35 AMG Automatique AWD Black
Payment Details
- Current Payment: 413 CAD/month + tax
- Original Downpayment: 24,000 CAD
- Months to End: 46 months (Oct, 2028)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 9,200 km total
- Available Now: -2,400 km/year (-200 per month)
2023 KIA
GT Line Automatique AWD
Payment Details
- Current Payment: 754 CAD/month + tax
- Months to End: 37 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 20,496 km total
- Available Now: 25,785 km/year (2,149 per month)
2023 Tesla
Model 3 Automatique 2WD
Payment Details
- Current Payment: 892 CAD/month + tax
- Months to End: 23 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 26,609 km/year (2,217 per month)
- Excess Km Cost: 0.15 CAD/km
