Car Loan Amount

৳

|
0|
5L|
10L|
15L|
20L

Interest Rate

|
5|
7.5|
10|
12.5|
15|
17.5|
20

Loan Tenure

Yr Mo

|
0|
1|
2|
3|
4|
5|
6|
7

EMI Scheme

EMI in Advance EMI in Arrears

Loan EMI

৳41,033

Total Interest Payable

৳4,61,984

Total Payment
(Principal + Interest)

৳24,61,984

Schedule showing EMI payments starting from

Year

Principal
(A)

Principal

Interest
(B)

Interest

Total Payment
(A + B)

Balance

Loan Paid To Date

2022

৳ 1,36,249

৳ 68,917

৳ 2,05,165

৳ 18,63,751

6.81%

Aug	৳ 26,866	৳ 14,167	৳ 41,033	৳ 19,73,134	1.34%
Sep	৳ 27,057	৳ 13,976	৳ 41,033	৳ 19,46,077	2.70%
Oct	৳ 27,248	৳ 13,785	৳ 41,033	৳ 19,18,829	4.06%
Nov	৳ 27,441	৳ 13,592	৳ 41,033	৳ 18,91,387	5.43%
Dec	৳ 27,636	৳ 13,397	৳ 41,033	৳ 18,63,751	6.81%

2023

৳ 3,47,301

৳ 1,45,095

৳ 4,92,397

৳ 15,16,450

24.18%

Jan	৳ 27,831	৳ 13,202	৳ 41,033	৳ 18,35,920	8.20%
Feb	৳ 28,029	৳ 13,004	৳ 41,033	৳ 18,07,891	9.61%
Mar	৳ 28,227	৳ 12,806	৳ 41,033	৳ 17,79,664	11.02%
Apr	৳ 28,427	৳ 12,606	৳ 41,033	৳ 17,51,237	12.44%
May	৳ 28,628	৳ 12,405	৳ 41,033	৳ 17,22,609	13.87%
Jun	৳ 28,831	৳ 12,202	৳ 41,033	৳ 16,93,777	15.31%
Jul	৳ 29,035	৳ 11,998	৳ 41,033	৳ 16,64,742	16.76%
Aug	৳ 29,241	৳ 11,792	৳ 41,033	৳ 16,35,501	18.22%
Sep	৳ 29,448	৳ 11,585	৳ 41,033	৳ 16,06,052	19.70%
Oct	৳ 29,657	৳ 11,376	৳ 41,033	৳ 15,76,396	21.18%
Nov	৳ 29,867	৳ 11,166	৳ 41,033	৳ 15,46,529	22.67%
Dec	৳ 30,078	৳ 10,955	৳ 41,033	৳ 15,16,450	24.18%

2024

৳ 3,78,000

৳ 1,14,397

৳ 4,92,397

৳ 11,38,451

43.08%

Jan	৳ 30,292	৳ 10,742	৳ 41,033	৳ 14,86,159	25.69%
Feb	৳ 30,506	৳ 10,527	৳ 41,033	৳ 14,55,653	27.22%
Mar	৳ 30,722	৳ 10,311	৳ 41,033	৳ 14,24,930	28.75%
Apr	৳ 30,940	৳ 10,093	৳ 41,033	৳ 13,93,991	30.30%
May	৳ 31,159	৳ 9,874	৳ 41,033	৳ 13,62,832	31.86%
Jun	৳ 31,380	৳ 9,653	৳ 41,033	৳ 13,31,452	33.43%
Jul	৳ 31,602	৳ 9,431	৳ 41,033	৳ 12,99,850	35.01%
Aug	৳ 31,826	৳ 9,207	৳ 41,033	৳ 12,68,024	36.60%
Sep	৳ 32,051	৳ 8,982	৳ 41,033	৳ 12,35,973	38.20%
Oct	৳ 32,278	৳ 8,755	৳ 41,033	৳ 12,03,695	39.82%
Nov	৳ 32,507	৳ 8,526	৳ 41,033	৳ 11,71,188	41.44%
Dec	৳ 32,737	৳ 8,296	৳ 41,033	৳ 11,38,451	43.08%

2025

৳ 4,11,411

৳ 80,985

৳ 4,92,397

৳ 7,27,039

63.65%

Jan	৳ 32,969	৳ 8,064	৳ 41,033	৳ 11,05,482	44.73%
Feb	৳ 33,203	৳ 7,830	৳ 41,033	৳ 10,72,279	46.39%
Mar	৳ 33,438	৳ 7,595	৳ 41,033	৳ 10,38,841	48.06%
Apr	৳ 33,675	৳ 7,358	৳ 41,033	৳ 10,05,167	49.74%
May	৳ 33,913	৳ 7,120	৳ 41,033	৳ 9,71,254	51.44%
Jun	৳ 34,153	৳ 6,880	৳ 41,033	৳ 9,37,100	53.14%
Jul	৳ 34,395	৳ 6,638	৳ 41,033	৳ 9,02,705	54.86%
Aug	৳ 34,639	৳ 6,394	৳ 41,033	৳ 8,68,066	56.60%
Sep	৳ 34,884	৳ 6,149	৳ 41,033	৳ 8,33,182	58.34%
Oct	৳ 35,131	৳ 5,902	৳ 41,033	৳ 7,98,050	60.10%
Nov	৳ 35,380	৳ 5,653	৳ 41,033	৳ 7,62,670	61.87%
Dec	৳ 35,631	৳ 5,402	৳ 41,033	৳ 7,27,039	63.65%

2026

৳ 4,47,776

৳ 44,620

৳ 4,92,397

৳ 2,79,263

86.04%

Jan	৳ 35,883	৳ 5,150	৳ 41,033	৳ 6,91,156	65.44%
Feb	৳ 36,137	৳ 4,896	৳ 41,033	৳ 6,55,019	67.25%
Mar	৳ 36,393	৳ 4,640	৳ 41,033	৳ 6,18,625	69.07%
Apr	৳ 36,651	৳ 4,382	৳ 41,033	৳ 5,81,974	70.90%
May	৳ 36,911	৳ 4,122	৳ 41,033	৳ 5,45,064	72.75%
Jun	৳ 37,172	৳ 3,861	৳ 41,033	৳ 5,07,891	74.61%
Jul	৳ 37,435	৳ 3,598	৳ 41,033	৳ 4,70,456	76.48%
Aug	৳ 37,701	৳ 3,332	৳ 41,033	৳ 4,32,755	78.36%
Sep	৳ 37,968	৳ 3,065	৳ 41,033	৳ 3,94,788	80.26%
Oct	৳ 38,237	৳ 2,796	৳ 41,033	৳ 3,56,551	82.17%
Nov	৳ 38,507	৳ 2,526	৳ 41,033	৳ 3,18,043	84.10%
Dec	৳ 38,780	৳ 2,253	৳ 41,033	৳ 2,79,263	86.04%

2027

৳ 2,79,263

৳ 7,968

৳ 2,87,231

৳ 0

100.00%

Jan	৳ 39,055	৳ 1,978	৳ 41,033	৳ 2,40,208	87.99%
Feb	৳ 39,332	৳ 1,701	৳ 41,033	৳ 2,00,877	89.96%
Mar	৳ 39,610	৳ 1,423	৳ 41,033	৳ 1,61,266	91.94%
Apr	৳ 39,891	৳ 1,142	৳ 41,033	৳ 1,21,376	93.93%
May	৳ 40,173	৳ 860	৳ 41,033	৳ 81,202	95.94%
Jun	৳ 40,458	৳ 575	৳ 41,033	৳ 40,744	97.96%
Jul	৳ 40,744	৳ 289	৳ 41,033	৳ 0	100.00%

Want to print (with all your numbers pre-filled)?

EMI Calculator for Home Loan, Car Loan & Personal Loan