Payment Analysis

529.03CAD/monthin Airdrie
    Before Taxes:
  • 529.03 CAD/month
  • 244.17 CAD/bi-weekly
  • 122.08 CAD/week
  • 6,348.36 CAD/year
Incl. Alberta Taxes (5%):
  • 555.48 CAD/month
  • 256.38 CAD/bi-weekly
  • 128.19 CAD/week
  • 6,665.78 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: 1,188 CAD

compared to leasing a BRAND NEW:

  • Toyota Prius Prime Upgrade with Technology Package
  • for 36 months
  • in BC
  • $0 down payment
  • 26,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 717
This Contract (CAD/month) 529
Monthly Difference 188 CAD/month
Remaining Term x 1 months
Total Monthly Difference = 188 CAD
+ Cash Incentive** (CAD) + 1,000
Total Savings (CAD) = 1,188
** "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: 14,186 CAD
  • Total Vehicle Debt: 46,617 CAD
  • Paid so Far: 31,432 CAD (67% Paid)
  • Remaining Lease Payments: 529 CAD
  • Residual Value: 14,657 CAD
  • Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 31,432 CAD Total Vehicle Value: 46,617 CAD
67% Paid
33%
Vehicle Debt Breakdown
Downpayment: 748 CAD Remaining Term: 529 CAD
Term Paid so Far: 30,684 CAD Residual Value: 14,657 CAD
1%
66%
1%
32%
Cost to Own
Already Paid: 31,432 CAD (67%)
Cash Incentive: 1,000 CAD Buyout Price Today: 14,186 CAD
67% Paid
2%
31%
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: 14,186 CAD

  • 4.9%Interest Rate x 48 months
  • 326 CAD/month + tax
  • Total Payable: 15,650 CAD
  • Total Interest: 1,464 CAD
  • 8.9%Interest Rate x 48 months
  • 352 CAD/month + tax
  • Total Payable: 16,912 CAD
  • Total Interest: 2,727 CAD
  • 14.9%Interest Rate x 48 months
  • 394 CAD/month + tax
  • Total Payable: 18,916 CAD
  • Total Interest: 4,730 CAD

At the end of the Lease Contract

Residual Value: 14,657 CAD (in 1 months)

  • 4.9%Interest Rate x 48 months
  • 337 CAD/month + tax
  • Total Payable: 16,170 CAD
  • Total Interest: 1,513 CAD
  • 8.9%Interest Rate x 48 months
  • 364 CAD/month + tax
  • Total Payable: 17,474 CAD
  • Total Interest: 2,817 CAD
  • 14.9%Interest Rate x 48 months
  • 407 CAD/month + tax
  • Total Payable: 19,544 CAD
  • Total Interest: 4,887 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)
-0.60
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,000CAD incentive)
  • 0.68CAD/100km (TODAY without the Cash Incentive)
  • 31.74CAD/100km (Original Contract back in Jun, 2019)
Time Analysis
Cost per day: (CAD)
-15.48
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,000CAD incentive)
  • 17.39CAD/day (Original Contract back in Jun, 2019)
Remaining Km
Can be driven up to:
18,053.85
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 384.62km/week (Contract Original back in Jun, 2019)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

CAD/month x 32 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: 32 months (Dec, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 13,000 km total
  • Available Now: 19,125 km/year (1,594 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details