Payment Analysis

602.00CAD/monthin Calgary, AB
    Before Taxes:
  • 602.00 CAD/month
  • 277.85 CAD/bi-weekly
  • 138.92 CAD/week
  • 7,224.00 CAD/year
Incl. Alberta Taxes (5%):
  • 632.10 CAD/month
  • 291.74 CAD/bi-weekly
  • 145.87 CAD/week
  • 7,585.20 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: 9,430 ~ 10,730 CAD

compared to leasing a BRAND NEW:

  • Honda Pilot EX-L Navi
  • for 24 months
  • in Alberta
  • $0 down payment
  • 34,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 892
This Contract (CAD/month) 602
Monthly Difference 290 CAD/month
Remaining Term x 27 months
Total Monthly Difference = 7,830 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 9,430 ~ 10,730

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 39,199 CAD
  • Total Vehicle Debt: 54,221 CAD
  • Paid so Far: 15,022 CAD (27% Paid)
  • Remaining Lease Payments: 16,254 CAD
  • Residual Value: 22,945 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 15,022 CAD Total Vehicle Value: 54,221 CAD
27% Paid
73%
Vehicle Debt Breakdown
Downpayment: 2,380 CAD Remaining Term: 16,254 CAD
Term Paid so Far: 12,642 CAD Residual Value: 22,945 CAD
4%
23%
30%
43%
Cost to Own
Already Paid: 15,022 CAD (27%)
Cash Incentive: 0 CAD Buyout Price Today: 39,199 CAD
27% Paid
0%
73%
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: 39,199 CAD

  • 4.9%Interest Rate x 48 months
  • 901 CAD/month + tax
  • Total Payable: 43,246 CAD
  • Total Interest: 4,047 CAD
  • 8.9%Interest Rate x 48 months
  • 974 CAD/month + tax
  • Total Payable: 46,733 CAD
  • Total Interest: 7,534 CAD
  • 14.9%Interest Rate x 48 months
  • 1,089 CAD/month + tax
  • Total Payable: 52,270 CAD
  • Total Interest: 13,071 CAD

At the end of the Lease Contract

Residual Value: 22,945 CAD (in 27 months)

  • 4.9%Interest Rate x 48 months
  • 527 CAD/month + tax
  • Total Payable: 25,314 CAD
  • Total Interest: 2,369 CAD
  • 8.9%Interest Rate x 48 months
  • 570 CAD/month + tax
  • Total Payable: 27,355 CAD
  • Total Interest: 4,410 CAD
  • 14.9%Interest Rate x 48 months
  • 637 CAD/month + tax
  • Total Payable: 30,596 CAD
  • Total Interest: 7,651 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)
30.10
  • + tax
  • + fuel
  • + insurance
(or 0.30CAD per km)
  • 36.12CAD/100km (Original Contract back in Dec, 2017)
Time Analysis
Cost per day: (CAD)
19.79
  • + tax
  • + insurance
  • + km driven & fuel
(0.12CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
461.54
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Dec, 2017)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

CAD/month x 32 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: 32 months (Dec, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 13,000 km total
  • Available Now: 19,125 km/year (1,594 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details