Payment Analysis
1,079.08CAD/monthin Calgary, AB
- 1,079.08 CAD/month
- 498.04 CAD/bi-weekly
- 249.02 CAD/week
- 12,948.96 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,133.03 CAD/month
- 522.94 CAD/bi-weekly
- 261.47 CAD/week
- 13,596.41 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:
15,394 ~ 16,694 CAD
compared to leasing a BRAND NEW:
- BMW 540i xDrive Sedan AWD w/ Premium Package Enhanced + M Sport Plus Package + Parking Assistance Plus
- for 24 months
- in AB
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,805 |
|---|---|
| This Contract (CAD/month) | 1,079 |
| Monthly Difference | 726 CAD/month |
| Remaining Term | x 19 months |
| Total Monthly Difference | = 13,794 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 15,394 ~ 16,694 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
49,903 CAD
- Total Vehicle Debt: 81,196 CAD
- Paid so Far: 31,293 CAD (38% Paid)
- Remaining Lease Payments: 20,503 CAD
- Residual Value: 29,400 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 31,293 CAD Total Vehicle Value: 81,196 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 20,503 CAD
Term Paid so Far: 31,293 CAD Residual Value: 29,400 CAD
Cost to Own
Already Paid: 31,293 CAD (38%)
Cash Incentive: 0 CAD Buyout Price Today: 49,903 CAD
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: 49,903 CAD
- 4.9%Interest Rate x 48 months
- 1,147 CAD/month + tax
- Total Payable: 55,054 CAD
- Total Interest: 5,152 CAD
- 8.9%Interest Rate x 48 months
- 1,239 CAD/month + tax
- Total Payable: 59,494 CAD
- Total Interest: 9,591 CAD
- 14.9%Interest Rate x 48 months
- 1,386 CAD/month + tax
- Total Payable: 66,542 CAD
- Total Interest: 16,640 CAD
At the end of the Lease Contract
Residual Value: 29,400 CAD (in 19 months)
- 4.9%Interest Rate x 48 months
- 676 CAD/month + tax
- Total Payable: 32,435 CAD
- Total Interest: 3,035 CAD
- 8.9%Interest Rate x 48 months
- 730 CAD/month + tax
- Total Payable: 35,051 CAD
- Total Interest: 5,651 CAD
- 14.9%Interest Rate x 48 months
- 817 CAD/month + tax
- Total Payable: 39,203 CAD
- Total Interest: 9,803 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)
40.20
- + tax
- + fuel
- + insurance
- 64.74CAD/100km (Original Contract back in Feb, 2020)
Time Analysis
Cost per day: (CAD)
35.48
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
619.43
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Feb, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
+ 1,156 cash
CAD/month x 28 months
2024 BMW 330i X Drive Premium Enhanced Package, M Sport Appearance Package (ID: #54585)
1,101
Calgary, AB
2024 BMW
330i X Drive Premium Enhanced Package, M Sport Appearance Package Automatique AWD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
Payment Details
- Current Payment: 1,101 CAD/month + tax
- Cash Incentive: 1,156 CAD
- Payment After Incentive: 1,060 CAD/month + tax
- Residual Value: 28,000 CAD
- Months to End: 28 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 15,000 km/year
- Current Odometer: 16,000 km total
- Available Now: 18,857 km/year (1,571 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
+ 2,000 cash
2024 Subaru
WRX - Base Manuelle AWD
Payment Details
- Current Payment: 413 CAD/month + tax
- Required Payment: 2,000 CAD
- Payment Including Incentive: 580 CAD/month + tax
- Residual Value: 29,000 CAD
- Months to End: 12 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 31,000 km/year (2,583 per month)
- Excess Km Cost: 0.10 CAD/km
2022 Volvo
S60 Inscription 4D Sedan AWD B5 Automatique AWD
Payment Details
- Current Payment: 641 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 33,487 CAD
- Months to End: 8 months (May, 2026)
Vehicle Status
- Contract Allowance: 18,450 km/year
- Current Odometer: 47,000 km total
- Available Now: 26,363 km/year (2,197 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
2023 Tesla
Model S AWD Automatique AWD
Payment Details
- Current Payment: 1,989 CAD/month + tax
- Original Downpayment: 1,989 CAD
- Months to End: 23 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 10,000 km total
- Available Now: 36,522 km/year (3,043 per month)
