Lexus Lease Takeover in Calgary, AB: 2016 Lexus IS300 Automatique AWD ID:#4537 • LeaseCosts Canada

Payment Analysis

700.00CAD/monthin Calgary, AB

Before Taxes:

700.00 CAD/month
323.08 CAD/bi-weekly
161.54 CAD/week
8,400.00 CAD/year

Incl. Alberta Taxes (5%):

735.00 CAD/month
339.23 CAD/bi-weekly
169.62 CAD/week
8,820.00 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: 50,572 ~ 51,872 CAD

compared to leasing a BRAND NEW:

Lexus S 300 AWD F SPORT Series 1
for 12 months
in Ontario
$0 down payment
24,000 km/year

Savings Breakdown:
Leasing New (CAD/month)	1,336
This Contract (CAD/month)	700
Monthly Difference	636 CAD/month
Remaining Term	x 77 months
Total Monthly Difference	= 48,972 CAD
+ Winter Tires Cost (CAD)	+ 800 ~ 1,200
+ Wear & Tear Coverage (CAD)	+ 800 ~ 1,700
Total Savings (CAD)	= 50,572 ~ 51,872

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 80,644 CAD

Total Vehicle Debt: 51,944 CAD
Paid so Far: -28,700 CAD (-56% Paid)
Remaining Lease Payments: 53,900 CAD
Residual Value: 26,744 CAD
Cash Incentive: 0 CAD

Vehicle Debt & Value

Paid so far: -28,700 CAD Total Vehicle Value: 51,944 CAD

-56% Paid

156%

Vehicle Debt Breakdown

Downpayment: 0 CAD Remaining Term: 53,900 CAD

Term Paid so Far: -28,700 CAD Residual Value: 26,744 CAD

-56%

104%

52%

Cost to Own

Already Paid: -28,700 CAD (-56%)

Cash Incentive: 0 CAD Buyout Price Today: 80,644 CAD

-56% Paid

156%

Additional Financing Details

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: 80,644 CAD

4.9%Interest Rate x 48 months
1,854 CAD/month + tax
Total Payable: 88,969 CAD
Total Interest: 8,325 CAD

8.9%Interest Rate x 48 months
2,003 CAD/month + tax
Total Payable: 96,144 CAD
Total Interest: 15,500 CAD

14.9%Interest Rate x 48 months
2,240 CAD/month + tax
Total Payable: 107,534 CAD
Total Interest: 26,890 CAD

At the end of the Lease Contract

Residual Value: 26,744 CAD (in 77 months)

4.9%Interest Rate x 48 months
615 CAD/month + tax
Total Payable: 29,505 CAD
Total Interest: 2,761 CAD

8.9%Interest Rate x 48 months
664 CAD/month + tax
Total Payable: 31,884 CAD
Total Interest: 5,140 CAD

14.9%Interest Rate x 48 months
743 CAD/month + tax
Total Payable: 35,662 CAD
Total Interest: 8,918 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)