Months

Car Loan
Am Given By bank
Self Funding
Interest charged
Years
No. of Periods
Payment Per month
Month (<=No. of Periods)
Principal Paid
Interest Paid
Total (EMI)

BTN 1,200,000.00
BTN 720,000.00
BTN 480,000.00
12.00%
5
60
(BTN 16,016.00)
1
8,816
7,200
16,016

18,000
16,000
14,000
12,000
10,000
8,000
6,000
4,000
2,000
0

Interest Part
Principal Part

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44

45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

Principal
Principal Part
Interest Part
720,000
8,816
7200
711,184
8,904
7112
702,280
8,993
7023
693,287
9,083
6933
684,203
9,174
6842
675,030
9,266
6750
665,764
9,358
6658
656,405
9,452
6564
646,954
9,546
6470
637,407
9,642
6374
627,765
9,738
6278
618,027
9,836
6180
608,191
9,934
6082
598,257
10,033
5983
588,223
10,134
5882
578,090
10,235
5781
567,855
10,337
5679
557,517
10,441
5575
547,076
10,545
5471
536,531
10,651
5365
525,880
10,757
5259
515,123
10,865
5151
504,258
10,973
5043
493,285
11,083
4933
482,202
11,194
4822
471,008
11,306
4710
459,702
11,419
4597
448,283
11,533
4483
436,750
11,649
4367
425,101
11,765
4251
413,336
11,883
4133
401,454
12,001
4015
389,452
12,121
3895
377,331
12,243
3773
365,088
12,365
3651
352,723
12,489
3527
340,234
12,614
3402
327,620
12,740
3276
314,881
12,867
3149
302,013
12,996
3020
289,018
13,126
2890
275,892
13,257
2759
262,635
13,390
2626
249,245
13,524
2492

EMI Paid
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)

Principal Remaining
711,184
702,280
693,287
684,203
675,030
665,764
656,405
646,954
637,407
627,765
618,027
608,191
598,257
588,223
578,090
567,855
557,517
547,076
536,531
525,880
515,123
504,258
493,285
482,202
471,008
459,702
448,283
436,750
425,101
413,336
401,454
389,452
377,331
365,088
352,723
340,234
327,620
314,881
302,013
289,018
275,892
262,635
249,245
235,722

235,722
222,063
208,267
194,334
180,261
166,048
151,692
137,193
122,549
107,759
92,820
77,733
62,494
47,103
31,558
15,857

13,659
13,795
13,933
14,073
14,213
14,356
14,499
14,644
14,791
14,938
15,088
15,239
15,391
15,545
15,700
15,857

2357
2221
2083
1943
1803
1660
1517
1372
1225
1078
928
777
625
471
316
159

(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 16,016)
(BTN 960,960)

222,063
208,267
194,334
180,261
166,048
151,692
137,193
122,549
107,759
92,820
77,733
62,494
47,103
31,558
15,857
0