Payment Analysis

361.90CAD/monthin Calgary, AB
    Before Taxes:
  • 361.90 CAD/month
  • 167.03 CAD/bi-weekly
  • 83.52 CAD/week
  • 4,342.80 CAD/year
Incl. Alberta Taxes (5%):
  • 380.00 CAD/month
  • 175.38 CAD/bi-weekly
  • 87.69 CAD/week
  • 4,559.94 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: 1,362 CAD

compared to leasing a BRAND NEW:

  • Honda Accord Sedan Sport
  • for 30 months
  • in AB
  • $0 down payment
  • 28,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 588
This Contract (CAD/month) 362
Monthly Difference 227 CAD/month
Remaining Term x 6 months
Total Monthly Difference = 1,362 CAD
Total Savings (CAD) = 1,362

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 15,171 CAD
  • Total Vehicle Debt: 30,371 CAD
  • Paid so Far: 15,200 CAD (50% Paid)
  • Remaining Lease Payments: 2,171 CAD
  • Residual Value: 13,000 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 15,200 CAD Total Vehicle Value: 30,371 CAD
50% Paid
50%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 2,171 CAD
Term Paid so Far: 15,200 CAD Residual Value: 13,000 CAD
0%
50%
7%
43%
Cost to Own
Already Paid: 15,200 CAD (50%)
Cash Incentive: 0 CAD Buyout Price Today: 15,171 CAD
50% Paid
0%
50%
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: 15,171 CAD

  • 4.9%Interest Rate x 48 months
  • 349 CAD/month + tax
  • Total Payable: 16,738 CAD
  • Total Interest: 1,566 CAD
  • 8.9%Interest Rate x 48 months
  • 377 CAD/month + tax
  • Total Payable: 18,087 CAD
  • Total Interest: 2,916 CAD
  • 14.9%Interest Rate x 48 months
  • 421 CAD/month + tax
  • Total Payable: 20,230 CAD
  • Total Interest: 5,059 CAD

At the end of the Lease Contract

Residual Value: 13,000 CAD (in 6 months)

  • 4.9%Interest Rate x 48 months
  • 299 CAD/month + tax
  • Total Payable: 14,342 CAD
  • Total Interest: 1,342 CAD
  • 8.9%Interest Rate x 48 months
  • 323 CAD/month + tax
  • Total Payable: 15,499 CAD
  • Total Interest: 2,499 CAD
  • 14.9%Interest Rate x 48 months
  • 361 CAD/month + tax
  • Total Payable: 17,335 CAD
  • Total Interest: 4,335 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)
3.06
  • + tax
  • + fuel
  • + insurance
(or 0.03CAD per km)
  • 18.10CAD/100km (Original Contract back in Oct, 2019)
Time Analysis
Cost per day: (CAD)
11.90
  • + tax
  • + insurance
  • + km driven & fuel
(0.55CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
2,730.77
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 461.54km/week (Contract Original back in Oct, 2019)

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