Payment Analysis

554.00CAD/monthin Calgary, AB
    Before Taxes:
  • 554.00 CAD/month
  • 255.69 CAD/bi-weekly
  • 127.85 CAD/week
  • 6,648.00 CAD/year
Incl. Alberta Taxes (5%):
  • 581.70 CAD/month
  • 268.48 CAD/bi-weekly
  • 134.24 CAD/week
  • 6,980.40 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: 5,560 ~ 6,460 CAD

compared to leasing a BRAND NEW:

  • Acura TLX A-SPEC
  • for 24 months
  • in AB
  • $0 down payment
  • 28,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 894
This Contract (CAD/month) 554
Monthly Difference 340 CAD/month
Remaining Term x 14 months
Total Monthly Difference = 4,760 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 5,560 ~ 6,460

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 28,979 CAD
  • Total Vehicle Debt: 41,167 CAD
  • Paid so Far: 12,188 CAD (29% Paid)
  • Remaining Lease Payments: 7,756 CAD
  • Residual Value: 21,223 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 12,188 CAD Total Vehicle Value: 41,167 CAD
29% Paid
71%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 7,756 CAD
Term Paid so Far: 12,188 CAD Residual Value: 21,223 CAD
0%
29%
19%
52%
Cost to Own
Already Paid: 12,188 CAD (29%)
Cash Incentive: 0 CAD Buyout Price Today: 28,979 CAD
29% Paid
0%
71%
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: 28,979 CAD

  • 4.9%Interest Rate x 48 months
  • 666 CAD/month + tax
  • Total Payable: 31,971 CAD
  • Total Interest: 2,992 CAD
  • 8.9%Interest Rate x 48 months
  • 720 CAD/month + tax
  • Total Payable: 34,549 CAD
  • Total Interest: 5,570 CAD
  • 14.9%Interest Rate x 48 months
  • 805 CAD/month + tax
  • Total Payable: 38,642 CAD
  • Total Interest: 9,663 CAD

At the end of the Lease Contract

Residual Value: 21,223 CAD (in 14 months)

  • 4.9%Interest Rate x 48 months
  • 488 CAD/month + tax
  • Total Payable: 23,414 CAD
  • Total Interest: 2,191 CAD
  • 8.9%Interest Rate x 48 months
  • 527 CAD/month + tax
  • Total Payable: 25,303 CAD
  • Total Interest: 4,079 CAD
  • 14.9%Interest Rate x 48 months
  • 590 CAD/month + tax
  • Total Payable: 28,300 CAD
  • Total Interest: 7,077 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)
14.18
  • + tax
  • + fuel
  • + insurance
(or 0.14CAD per km)
  • 27.70CAD/100km (Original Contract back in Feb, 2020)
Time Analysis
Cost per day: (CAD)
18.21
  • + tax
  • + insurance
  • + km driven & fuel
(0.23CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
901.65
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 461.54km/week (Contract Original back in Feb, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

2022 Volvo

S60 Inscription 4D Sedan AWD B5 Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 641 CAD/month + tax
  • Original Downpayment: 5,000 CAD
  • Residual Value: 33,487 CAD
  • Months to End: 24 months (May, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 29,000 km total
  • Available Now: 13,500 km/year (1,125 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
CAD/month x 39 months
2023 Tesla Model S AWD (ID: #51045)
1,989
Calgary
2023 Tesla

Model S AWD Automatique AWD

Payment Details
  • Current Payment: 1,989 CAD/month + tax
  • Original Downpayment: 1,989 CAD
  • Months to End: 39 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 10,000 km total
  • Available Now: 21,538 km/year (1,795 per month)
See all Details