Payment Analysis

821.76CAD/monthin Calgary, AB
    Before Taxes:
  • 821.76 CAD/month
  • 379.27 CAD/bi-weekly
  • 189.64 CAD/week
  • 9,861.12 CAD/year
Incl. Alberta Taxes (5%):
  • 862.85 CAD/month
  • 398.24 CAD/bi-weekly
  • 199.12 CAD/week
  • 10,354.18 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: 7,685 ~ 8,585 CAD

compared to leasing a BRAND NEW:

  • BMW M340i xDrive Sedan
  • for 36 months
  • in AB
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,280
This Contract (CAD/month) 822
Monthly Difference 459 CAD/month
Remaining Term x 15 months
Total Monthly Difference = 6,885 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 7,685 ~ 8,585

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 41,325 CAD
  • Total Vehicle Debt: 75,943 CAD
  • Paid so Far: 34,618 CAD (45% Paid)
  • Remaining Lease Payments: 12,326 CAD
  • Residual Value: 28,999 CAD
  • Required Payment: 0 CAD
Vehicle Debt & Value
Paid so far: 34,618 CAD Total Vehicle Value: 75,943 CAD
45% Paid
55%
Vehicle Debt Breakdown
Downpayment: 7,500 CAD Remaining Term: 12,326 CAD
Term Paid so Far: 27,118 CAD Residual Value: 28,999 CAD
9%
36%
16%
39%
Cost to Own
Already Paid: 34,618 CAD (45%)
Required Payment: 0 CAD (0%)Buyout Price Today: 41,325 CAD
45% Paid
0%
55%
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: 41,325 CAD

  • 4.9%Interest Rate x 48 months
  • 950 CAD/month + tax
  • Total Payable: 45,591 CAD
  • Total Interest: 4,266 CAD
  • 8.9%Interest Rate x 48 months
  • 1,026 CAD/month + tax
  • Total Payable: 49,268 CAD
  • Total Interest: 7,943 CAD
  • 14.9%Interest Rate x 48 months
  • 1,148 CAD/month + tax
  • Total Payable: 55,105 CAD
  • Total Interest: 13,780 CAD

At the end of the Lease Contract

Residual Value: 28,999 CAD (in 15 months)

  • 4.9%Interest Rate x 48 months
  • 667 CAD/month + tax
  • Total Payable: 31,993 CAD
  • Total Interest: 2,994 CAD
  • 8.9%Interest Rate x 48 months
  • 720 CAD/month + tax
  • Total Payable: 34,573 CAD
  • Total Interest: 5,574 CAD
  • 14.9%Interest Rate x 48 months
  • 806 CAD/month + tax
  • Total Payable: 38,668 CAD
  • Total Interest: 9,670 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)
16.31
  • + tax
  • + fuel
  • + insurance
(or 0.16CAD per km)
  • 49.31CAD/100km (Original Contract back in Jul, 2021)
Time Analysis
Cost per day: (CAD)
27.02
  • + tax
  • + insurance
  • + km driven & fuel
(0.22CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,162.37
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 384.62km/week (Contract Original back in Jul, 2021)

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