Finance Calculation

Bank Name
NCB
NCB
NCB
Mazda - CX5 Mazda - CX5 Mazda - CX5
(Standard) 4x4 (Medium) Full Option
2x4
4x4

Descritption

ANB
Mazda - CX5
Full Option
4x4

ANB
ANB
Ford Edge Sportage
(Standard) (Standard)

ANB
Sortage
(Full Option)

ANB
Sorento
(Standard)

ANB
Sorento
(Full Option)

ANB
Tucson
(2.0 GLS)

ANB
Tucson
(2.4 GLS)

ANB
Tucson
(2.4 Limited)

ANB
Santa Fe
(AWD)

ANB
Santa Fe
(Limited)

ANB
Santa Fe
(4WD 3.3L)

Car Full Price

A=

97000

103000

117000

117000

106000

79000

101900

96700

113000

80000

85000

90000

85000

100000

110000

Down Payment %age >5%

AA=

5%

5%

5%

5%

5%

5%

5%

5%

5%

5%

5%

5%

5%

5%

5%

DownPayment
(A x AA)

B=

4850

5150

5850

5850

5300

3950

5095

4835

5650

4000

4250

4500

4250

5000

5500

Finance Amount (A-B)

C=

92150

97850

111150

111150

100700

75050

96805

91865

107350

76000

80750

85500

80750

95000

104500

Installment Period
(Years)

D=

Bank Profit %age Rate

E=

3.75%

3.75%

3.75%

3.99%

3.00%

2.00%

2.00%

2.00%

2.00%

4.00%

4.00%

4.00%

4.00%

4.00%

4.00%

F=

17278

18347

20841

22174

15105

7505

9681

9187

10735

9120

16150

17100

16150

19000

20900

G=

3.50%

3.50%

3.50%

3.25%

3.25%

3.25%

3.25%

3.25%

3.25%

3.25%

3.25%

3.25%

3.25%

3.25%

3.25%

H=

16975

18025

20475

19012.5

17225

12837.5

16558.75

15713.75

18362.5

7800

13812.5

14625

13812.5

16250

17875

I=

34253

36372

41316

41187

32330

20343

26239

24900

29098

16920

29963

31725

29963

35250

38775

J=

25.00%

25.00%

25.00%

15.00%

25.00%

20.00%

20.00%

20.00%

20.00%

20.00%

20.00%

20.00%

20.00%

20.00%

20.00%

K=

24250

25750

29250

17550

26500

15800

20380

19340

22600

16000

17000

18000

17000

20000

22000

Bank Profit Amount

(E x C x D)
Bank Insurance %age
Rate
Insurance Amount
(G x A x D)
Total (Profit + Insurance)
(F+H)
Ballon (Last Payment)
%age Rate
Last Payment (J x A)
Installment Amount
(C - K)
Total Leasing Amount
(L+K+I)
Amount without Last
payment (M-K)

L=

67900

72100

81900

93600

74200

59250

76425

72525

84750

60000

63750

67500

63750

75000

82500

M=

126403

134222

152466

152337

133030

95393

123044

116765

136448

92920

110713

117225

110713

130250

143275

N=

102153

108472

123216

134787

106530

79593

102664

97425

113848

76920

93713

99225

93713

110250

121275

Processing Fees

O=

3600

3600

3600

3000

3000

1000

1000

1000

1000

3000

3000

3000

3000

3000

3000

First Time Payment

(B + O)
Monthly Installment (60
Months) (N / D)
Difference Amount
(C-M)

P=

SR 8450

SR 8750

SR 9450

SR 8850

SR 8300

SR 4950

SR 6095

SR 5835

SR 6650

SR 7000

SR 7250

SR 7500

SR 7250

SR 8000

SR 8500

Q=

SR 1703

SR 1808

SR 2054

SR 2246

SR 1776

SR 1327

SR 1711

SR 1624

SR 1897

SR 2137

SR 1562

SR 1654

SR 1562

SR 1838

SR 2021

R=

34253

36372

41316

41187

32330

20343

26239

24900

29098

16920

29963

31725

29963

35250

38775

% Difference (R / C)

S=

37.17%

37.17%

37.17%

37.06%

32.11%

27.11%

27.11%

27.11%

27.11%

22.26%

37.11%

37.11%

37.11%

37.11%

37.11%

Yearly Profit % For (5

Years) (S / C8)

T=

7.434%

7.434%

7.434%

7.411%

6.421%

5.421%

5.421%

5.421%

5.421%

7.421%

7.421%

7.421%

7.421%

7.421%

7.421%