Payment Analysis
1,146.86CAD/monthin Calgary, AB
- 1,146.86 CAD/month
- 529.32 CAD/bi-weekly
- 264.66 CAD/week
- 13,762.32 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,204.20 CAD/month
- 555.79 CAD/bi-weekly
- 277.89 CAD/week
- 14,450.44 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:
9,136 ~ 10,436 CAD
compared to leasing a BRAND NEW:
- M340i xDrive Automatic AWD w/ Premium Excellence Package
- for 48 months
- in Alberta
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,319 |
|---|---|
| This Contract (CAD/month) | 1,147 |
| Monthly Difference | 173 CAD/month |
| Remaining Term | x 32 months |
| Total Monthly Difference | = 5,536 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 9,136 ~ 10,436 |
| ** "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:
68,349 CAD
- Total Vehicle Debt: 88,698 CAD
- Paid so Far: 18,350 CAD (20% Paid)
- Remaining Lease Payments: 36,700 CAD
- Residual Value: 33,649 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 18,350 CAD Total Vehicle Value: 88,698 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 36,700 CAD
Term Paid so Far: 18,350 CAD Residual Value: 33,649 CAD
Cost to Own
Already Paid: 18,350 CAD (20%)
Cash Incentive: 2,000 CAD Buyout Price Today: 68,349 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: 68,349 CAD
- 4.9%Interest Rate x 48 months
- 1,571 CAD/month + tax
- Total Payable: 75,404 CAD
- Total Interest: 7,056 CAD
- 8.9%Interest Rate x 48 months
- 1,698 CAD/month + tax
- Total Payable: 81,485 CAD
- Total Interest: 13,137 CAD
- 14.9%Interest Rate x 48 months
- 1,899 CAD/month + tax
- Total Payable: 91,139 CAD
- Total Interest: 22,790 CAD
At the end of the Lease Contract
Residual Value: 33,649 CAD (in 32 months)
- 4.9%Interest Rate x 48 months
- 773 CAD/month + tax
- Total Payable: 37,123 CAD
- Total Interest: 3,474 CAD
- 8.9%Interest Rate x 48 months
- 836 CAD/month + tax
- Total Payable: 40,116 CAD
- Total Interest: 6,467 CAD
- 14.9%Interest Rate x 48 months
- 935 CAD/month + tax
- Total Payable: 44,869 CAD
- Total Interest: 11,220 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)
70.10
- + tax
- + fuel
- + insurance
- 74.14CAD/100km (TODAY without the Cash Incentive)
- 86.01CAD/100km (Original Contract back in Jan, 2020)
Time Analysis
Cost per day: (CAD)
35.65
- + tax
- + insurance
- + km driven & fuel
- 37.70CAD/day (Original Contract back in Jan, 2020)
Remaining Km
Can be driven up to:
356.97
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Jan, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
2025 Subaru
WRX 4Dr Sports 6sp Manuelle AWD
Payment Details
- Current Payment: 550 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 26,270 CAD
- Months to End: 17 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 32,000 km total
- Available Now: 26,824 km/year (2,235 per month)
2025 KIA
KIA K4 Automatique 2WD
Payment Details
- Current Payment: 386 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Residual Value: 10,119 CAD
- Months to End: 26 months (Nov, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 8,700 km total
- Available Now: 23,677 km/year (1,973 per month)
- Excess Km Cost: 0.12 CAD/km
2024 Volkswagen
Jetta GLI Automatique 2WD 40 special edition
Payment Details
- Current Payment: 648 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Months to End: 17 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 47,500 km total
- Available Now: 22,941 km/year (1,912 per month)
- Excess Km Cost: 0.10 CAD/km
2024 Hyundai
Elantra Luxury 4D CVT 2WD
Payment Details
- Current Payment: 519 CAD/month + tax
- Months to End: 29 months (Mar, 2029)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 33,000 km total
- Available Now: 18,897 km/year (1,575 per month)
- Excess Km Cost: 0.08 CAD/km
2022 Mazda
Mazda Miata GT Manuelle 2WD
Payment Details
- Current Payment: 600 CAD/month + tax
- Residual Value: 26,527 CAD
- Months to End: 4 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 7,800 km total
- Available Now: 216,600 km/year (18,050 per month)
- Please note that this contract ends in less than a year.
2023 Subaru
Base Manuelle AWD
Payment Details
- Current Payment: 419 CAD/month + tax
- Residual Value: 28,598 CAD
- Months to End: 14 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 36,700 km total
- Available Now: 9,686 km/year (807 per month)
- Excess Km Cost: 0.10 CAD/km
