Payment Analysis

467.00CAD/monthin Calgary, AB
    Before Taxes:
  • 467.00 CAD/month
  • 215.54 CAD/bi-weekly
  • 107.77 CAD/week
  • 5,604.00 CAD/year
Incl. Alberta Taxes (5%):
  • 490.35 CAD/month
  • 226.32 CAD/bi-weekly
  • 113.16 CAD/week
  • 5,884.20 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: 9,067 ~ 10,367 CAD

compared to leasing a BRAND NEW:

  • Honda Civic Si Sedan Manual 2WD Honda Factory Performance w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
  • for 12 months
  • in Calgary
  • $0 down payment
  • 31,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 860
This Contract (CAD/month) 467
Monthly Difference 393 CAD/month
Remaining Term x 19 months
Total Monthly Difference = 7,467 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 9,067 ~ 10,367

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 24,437 CAD
  • Total Vehicle Debt: 40,823 CAD
  • Paid so Far: 16,386 CAD (40% Paid)
  • Remaining Lease Payments: 8,873 CAD
  • Residual Value: 15,564 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 16,386 CAD Total Vehicle Value: 40,823 CAD
40% Paid
60%
Vehicle Debt Breakdown
Downpayment: 2,843 CAD Remaining Term: 8,873 CAD
Term Paid so Far: 13,543 CAD Residual Value: 15,564 CAD
6%
34%
21%
39%
Cost to Own
Already Paid: 16,386 CAD (40%)
Cash Incentive: 0 CAD Buyout Price Today: 24,437 CAD
40% Paid
0%
60%
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: 24,437 CAD

  • 4.9%Interest Rate x 48 months
  • 562 CAD/month + tax
  • Total Payable: 26,959 CAD
  • Total Interest: 2,523 CAD
  • 8.9%Interest Rate x 48 months
  • 607 CAD/month + tax
  • Total Payable: 29,134 CAD
  • Total Interest: 4,697 CAD
  • 14.9%Interest Rate x 48 months
  • 679 CAD/month + tax
  • Total Payable: 32,585 CAD
  • Total Interest: 8,148 CAD

At the end of the Lease Contract

Residual Value: 15,564 CAD (in 19 months)

  • 4.9%Interest Rate x 48 months
  • 358 CAD/month + tax
  • Total Payable: 17,170 CAD
  • Total Interest: 1,607 CAD
  • 8.9%Interest Rate x 48 months
  • 387 CAD/month + tax
  • Total Payable: 18,555 CAD
  • Total Interest: 2,991 CAD
  • 14.9%Interest Rate x 48 months
  • 432 CAD/month + tax
  • Total Payable: 20,753 CAD
  • Total Interest: 5,190 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)
17.75
  • + tax
  • + fuel
  • + insurance
(or 0.18CAD per km)
  • 28.02CAD/100km (Original Contract back in Sep, 2018)
Time Analysis
Cost per day: (CAD)
15.35
  • + tax
  • + insurance
  • + km driven & fuel
(0.17CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
607.29
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 384.62km/week (Contract Original back in Sep, 2018)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

Lease Takeover Temporary Image
CAD/month x 31 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: 31 months (Dec, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 13,000 km total
  • Available Now: 19,742 km/year (1,645 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ More similar deals