Payment Analysis
700.11CAD/monthin Calgary, AB
- 700.11 CAD/month
- 323.13 CAD/bi-weekly
- 161.56 CAD/week
- 8,401.32 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 735.12 CAD/month
- 339.28 CAD/bi-weekly
- 169.64 CAD/week
- 8,821.39 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:
14,024 ~ 14,924 CAD
compared to leasing a BRAND NEW:
- Mercedes-Benz AMG C 43 4MATIC Sedan w/ Night Package
- for 24 months
- in Alberta
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,208 |
|---|---|
| This Contract (CAD/month) | 700 |
| Monthly Difference | 508 CAD/month |
| Remaining Term | x 28 months |
| Total Monthly Difference | = 14,224 CAD |
| - Required Payment** (CAD) | - 1,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 14,024 ~ 14,924 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
55,540 CAD
- Total Vehicle Debt: 76,448 CAD
- Paid so Far: 21,908 CAD (28% Paid)
- Remaining Lease Payments: 19,603 CAD
- Residual Value: 34,937 CAD
- Required Payment: 1,000 CAD
Vehicle Debt & Value
Paid so far: 21,908 CAD Total Vehicle Value: 76,448 CAD
Vehicle Debt Breakdown
Downpayment: 10,006 CAD Remaining Term: 19,603 CAD
Term Paid so Far: 11,902 CAD Residual Value: 34,937 CAD
Cost to Own
Already Paid: 21,908 CAD (28%)
Required Payment: 1,000 CAD (1%)Buyout Price Today: 55,540 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: 55,540 CAD
- 4.9%Interest Rate x 48 months
- 1,277 CAD/month + tax
- Total Payable: 61,274 CAD
- Total Interest: 5,734 CAD
- 8.9%Interest Rate x 48 months
- 1,379 CAD/month + tax
- Total Payable: 66,215 CAD
- Total Interest: 10,675 CAD
- 14.9%Interest Rate x 48 months
- 1,543 CAD/month + tax
- Total Payable: 74,060 CAD
- Total Interest: 18,520 CAD
At the end of the Lease Contract
Residual Value: 34,937 CAD (in 28 months)
- 4.9%Interest Rate x 48 months
- 803 CAD/month + tax
- Total Payable: 38,544 CAD
- Total Interest: 3,607 CAD
- 8.9%Interest Rate x 48 months
- 868 CAD/month + tax
- Total Payable: 41,652 CAD
- Total Interest: 6,715 CAD
- 14.9%Interest Rate x 48 months
- 971 CAD/month + tax
- Total Payable: 46,587 CAD
- Total Interest: 11,650 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)
34.92
- + tax
- + fuel
- + insurance
- 33.23CAD/100km (TODAY without the Cash Incentive)
- 38.90CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
24.19
- + tax
- + insurance
- + km driven & fuel
- 23.02CAD/day (Original Contract back in Jun, 2019)
Remaining Km
Can be driven up to:
486.26
- km/week
- without any
- additional costs
- 415.38km/week (Contract Original back in Jun, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 1,156 cash
CAD/month x 30 months
2024 BMW 330i X Drive Premium Enhanced Package, M Sport Appearance Package (ID: #54585)
1,101
Calgary, AB
2024 BMW
330i X Drive Premium Enhanced Package, M Sport Appearance Package Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
Payment Details
- Current Payment: 1,101 CAD/month + tax
- Cash Incentive: 1,156 CAD
- Payment After Incentive: 1,062 CAD/month + tax
- Residual Value: 28,000 CAD
- Months to End: 30 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 15,000 km/year
- Current Odometer: 16,000 km total
- Available Now: 17,600 km/year (1,467 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
2022 Volvo
S60 Inscription 4D Sedan AWD B5 Automatique AWD
Payment Details
- Current Payment: 641 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 33,487 CAD
- Months to End: 10 months (May, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 33,500 km total
- Available Now: 27,000 km/year (2,250 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
+ 2,000 cash
2024 Subaru
WRX - Base Manuelle AWD
Payment Details
- Current Payment: 433 CAD/month + tax
- Required Payment: 2,000 CAD
- Payment Including Incentive: 566 CAD/month + tax
- Residual Value: 29,000 CAD
- Months to End: 15 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 10,000 km total
- Available Now: 30,400 km/year (2,533 per month)
2023 Tesla
Model S AWD Automatique AWD
Payment Details
- Current Payment: 1,989 CAD/month + tax
- Original Downpayment: 1,989 CAD
- Months to End: 25 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 10,000 km total
- Available Now: 33,600 km/year (2,800 per month)
