Payment Analysis

382.50CAD/monthin Saskatoon, SK
    Before Taxes:
  • 382.50 CAD/month
  • 176.54 CAD/bi-weekly
  • 88.27 CAD/week
  • 4,590.00 CAD/year
Incl. Saskatchewan Taxes (11%):
  • 424.58 CAD/month
  • 195.96 CAD/bi-weekly
  • 97.98 CAD/week
  • 5,094.90 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: 1,835 ~ 2,735 CAD

compared to leasing a BRAND NEW:

  • Honda CR-V EX-L
  • for 30 months
  • in SK
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 589
This Contract (CAD/month) 383
Monthly Difference 207 CAD/month
Remaining Term x 5 months
Total Monthly Difference = 1,035 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 1,835 ~ 2,735

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 22,974 CAD
  • Total Vehicle Debt: 34,832 CAD
  • Paid so Far: 11,858 CAD (34% Paid)
  • Remaining Lease Payments: 1,913 CAD
  • Residual Value: 21,062 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 11,858 CAD Total Vehicle Value: 34,832 CAD
34% Paid
66%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 1,913 CAD
Term Paid so Far: 11,858 CAD Residual Value: 21,062 CAD
0%
34%
5%
61%
Cost to Own
Already Paid: 11,858 CAD (34%)
Cash Incentive: 0 CAD Buyout Price Today: 22,974 CAD
34% Paid
0%
66%
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: 22,974 CAD

  • 4.9%Interest Rate x 48 months
  • 528 CAD/month + tax
  • Total Payable: 25,346 CAD
  • Total Interest: 2,372 CAD
  • 8.9%Interest Rate x 48 months
  • 571 CAD/month + tax
  • Total Payable: 27,390 CAD
  • Total Interest: 4,416 CAD
  • 14.9%Interest Rate x 48 months
  • 638 CAD/month + tax
  • Total Payable: 30,635 CAD
  • Total Interest: 7,661 CAD

At the end of the Lease Contract

Residual Value: 21,062 CAD (in 5 months)

  • 4.9%Interest Rate x 48 months
  • 484 CAD/month + tax
  • Total Payable: 23,236 CAD
  • Total Interest: 2,174 CAD
  • 8.9%Interest Rate x 48 months
  • 523 CAD/month + tax
  • Total Payable: 25,110 CAD
  • Total Interest: 4,048 CAD
  • 14.9%Interest Rate x 48 months
  • 585 CAD/month + tax
  • Total Payable: 28,085 CAD
  • Total Interest: 7,023 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)
3.19
  • + tax
  • + fuel
  • + insurance
(or 0.03CAD per km)
  • 22.95CAD/100km (Original Contract back in Oct, 2020)
Time Analysis
Cost per day: (CAD)
12.58
  • + tax
  • + insurance
  • + km driven & fuel
(0.66CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
2,769.23
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Oct, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Saskatoon

CAD/month x 4 months
2021 Cadillac XT6 (ID: #45472)
804
Saskatoon, SK
2021 Cadillac

XT6 Automatique AWD Sport

Payment Details
  • Current Payment: 804 CAD/month + tax
  • Original Downpayment: 5,383 CAD
  • Residual Value: 52,191 CAD
  • Months to End: 4 months (Nov, 2023)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 33,580 km total
  • Available Now: 37,260 km/year (3,105 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.16 CAD/km
See all Details