Credit card payoff
Assumptions
Interest accrues monthly on the opening balance with no new spending; 18% GST applies to interest and fees. The minimum due follows the selected issuer style: a share of the balance, or the full month's interest plus a share of principal, never below the floor. RBI rules mean unpaid fees and taxes are not compounded and the balance never rises while nothing new is spent. The fixed-payment route pays the same amount each month; the EMI route converts the balance at the EMI rate with the processing fee. Once the full amount is unpaid, the grace period is lost and interest runs from the transaction date; the model assumes that has already happened.
Rules: Issuer minimum-due formulas from July 2025, reviewed 2026-09-11.
RBI · Master Direction on credit and debit cards, 2022
Estimates are not personalised financial advice. Review assumptions before use.
Months to clear on the minimum due
Based on your inputs. Not guaranteed.
Three ways to clear the same balance
Values are the interest, GST and fees paid on each route. The balance itself is the same in all three.Values are the interest, GST and fees paid on each route. The balance itself is the same in all three.
View detailed breakdown
Each payment is split between interest and reducing the loan balance.
Why does the minimum due take so long?
It covers the month's interest and only a small share of principal, so the balance falls slowly. Any fixed payment above the interest clears it faster.
Detailed results
| Result | Value |
|---|---|
| Months to clear on the minimum due | 198 months |
| Interest and GST on the minimum-due route | ₹2.02 lakh |
| Months at the fixed payment | 14 months |
| Interest and GST at the fixed payment | ₹31,664 |
| EMI conversion instalment | ₹9,073 |
| EMI conversion cost incl. fee and GST | ₹10,710 |
| Cheapest route saves versus minimum due | ₹1.91 lakh |
Interest + 2% of principal (SBI Card, July 2025). Cheapest route in this scenario: EMI conversion.
Schedule
| Month | Opening balance | Payment | Interest | Principal repaid | Closing balance |
|---|---|---|---|---|---|
| 1 | ₹1 lakh | ₹6,130 | ₹4,130 | ₹2,000 | ₹98,000 |
| 2 | ₹98,000 | ₹6,007 | ₹4,047 | ₹1,960 | ₹96,040 |
| 3 | ₹96,040 | ₹5,887 | ₹3,966 | ₹1,921 | ₹94,119 |
| 4 | ₹94,119 | ₹5,770 | ₹3,887 | ₹1,882 | ₹92,237 |
| 5 | ₹92,237 | ₹5,654 | ₹3,809 | ₹1,845 | ₹90,392 |
| 6 | ₹90,392 | ₹5,541 | ₹3,733 | ₹1,808 | ₹88,584 |
| 7 | ₹88,584 | ₹5,430 | ₹3,659 | ₹1,772 | ₹86,813 |
| 8 | ₹86,813 | ₹5,322 | ₹3,585 | ₹1,736 | ₹85,076 |
| 9 | ₹85,076 | ₹5,215 | ₹3,514 | ₹1,702 | ₹83,375 |
| 10 | ₹83,375 | ₹5,111 | ₹3,443 | ₹1,667 | ₹81,707 |
| 11 | ₹81,707 | ₹5,009 | ₹3,375 | ₹1,634 | ₹80,073 |
| 12 | ₹80,073 | ₹4,908 | ₹3,307 | ₹1,601 | ₹78,472 |
| 13 | ₹78,472 | ₹4,810 | ₹3,241 | ₹1,569 | ₹76,902 |
| 14 | ₹76,902 | ₹4,714 | ₹3,176 | ₹1,538 | ₹75,364 |
| 15 | ₹75,364 | ₹4,620 | ₹3,113 | ₹1,507 | ₹73,857 |
| 16 | ₹73,857 | ₹4,527 | ₹3,050 | ₹1,477 | ₹72,380 |
| 17 | ₹72,380 | ₹4,437 | ₹2,989 | ₹1,448 | ₹70,932 |
| 18 | ₹70,932 | ₹4,348 | ₹2,929 | ₹1,419 | ₹69,514 |
| 19 | ₹69,514 | ₹4,261 | ₹2,871 | ₹1,390 | ₹68,123 |
| 20 | ₹68,123 | ₹4,176 | ₹2,813 | ₹1,362 | ₹66,761 |
| 21 | ₹66,761 | ₹4,092 | ₹2,757 | ₹1,335 | ₹65,426 |
| 22 | ₹65,426 | ₹4,011 | ₹2,702 | ₹1,309 | ₹64,117 |
| 23 | ₹64,117 | ₹3,930 | ₹2,648 | ₹1,282 | ₹62,835 |
| 24 | ₹62,835 | ₹3,852 | ₹2,595 | ₹1,257 | ₹61,578 |
| 25 | ₹61,578 | ₹3,775 | ₹2,543 | ₹1,232 | ₹60,346 |
| 26 | ₹60,346 | ₹3,699 | ₹2,492 | ₹1,207 | ₹59,140 |
| 27 | ₹59,140 | ₹3,625 | ₹2,442 | ₹1,183 | ₹57,957 |
| 28 | ₹57,957 | ₹3,553 | ₹2,394 | ₹1,159 | ₹56,798 |
| 29 | ₹56,798 | ₹3,482 | ₹2,346 | ₹1,136 | ₹55,662 |
| 30 | ₹55,662 | ₹3,412 | ₹2,299 | ₹1,113 | ₹54,548 |
| 31 | ₹54,548 | ₹3,344 | ₹2,253 | ₹1,091 | ₹53,457 |
| 32 | ₹53,457 | ₹3,277 | ₹2,208 | ₹1,069 | ₹52,388 |
| 33 | ₹52,388 | ₹3,211 | ₹2,164 | ₹1,048 | ₹51,341 |
| 34 | ₹51,341 | ₹3,147 | ₹2,120 | ₹1,027 | ₹50,314 |
| 35 | ₹50,314 | ₹3,084 | ₹2,078 | ₹1,006 | ₹49,307 |
| 36 | ₹49,307 | ₹3,023 | ₹2,036 | ₹986 | ₹48,321 |
| 37 | ₹48,321 | ₹2,962 | ₹1,996 | ₹966 | ₹47,355 |
| 38 | ₹47,355 | ₹2,903 | ₹1,956 | ₹947 | ₹46,408 |
| 39 | ₹46,408 | ₹2,845 | ₹1,917 | ₹928 | ₹45,480 |
| 40 | ₹45,480 | ₹2,788 | ₹1,878 | ₹910 | ₹44,570 |
| 41 | ₹44,570 | ₹2,732 | ₹1,841 | ₹891 | ₹43,679 |
| 42 | ₹43,679 | ₹2,678 | ₹1,804 | ₹874 | ₹42,805 |
| 43 | ₹42,805 | ₹2,624 | ₹1,768 | ₹856 | ₹41,949 |
| 44 | ₹41,949 | ₹2,571 | ₹1,732 | ₹839 | ₹41,110 |
| 45 | ₹41,110 | ₹2,520 | ₹1,698 | ₹822 | ₹40,288 |
| 46 | ₹40,288 | ₹2,470 | ₹1,664 | ₹806 | ₹39,482 |
| 47 | ₹39,482 | ₹2,420 | ₹1,631 | ₹790 | ₹38,692 |
| 48 | ₹38,692 | ₹2,372 | ₹1,598 | ₹774 | ₹37,919 |
| 49 | ₹37,919 | ₹2,324 | ₹1,566 | ₹758 | ₹37,160 |
| 50 | ₹37,160 | ₹2,278 | ₹1,535 | ₹743 | ₹36,417 |
| 51 | ₹36,417 | ₹2,232 | ₹1,504 | ₹728 | ₹35,689 |
| 52 | ₹35,689 | ₹2,188 | ₹1,474 | ₹714 | ₹34,975 |
| 53 | ₹34,975 | ₹2,144 | ₹1,444 | ₹699 | ₹34,275 |
| 54 | ₹34,275 | ₹2,101 | ₹1,416 | ₹686 | ₹33,590 |
| 55 | ₹33,590 | ₹2,059 | ₹1,387 | ₹672 | ₹32,918 |
| 56 | ₹32,918 | ₹2,018 | ₹1,360 | ₹658 | ₹32,260 |
| 57 | ₹32,260 | ₹1,978 | ₹1,332 | ₹645 | ₹31,614 |
| 58 | ₹31,614 | ₹1,938 | ₹1,306 | ₹632 | ₹30,982 |
| 59 | ₹30,982 | ₹1,899 | ₹1,280 | ₹620 | ₹30,363 |
| 60 | ₹30,363 | ₹1,861 | ₹1,254 | ₹607 | ₹29,755 |
| 61 | ₹29,755 | ₹1,824 | ₹1,229 | ₹595 | ₹29,160 |
| 62 | ₹29,160 | ₹1,788 | ₹1,204 | ₹583 | ₹28,577 |
| 63 | ₹28,577 | ₹1,752 | ₹1,180 | ₹572 | ₹28,005 |
| 64 | ₹28,005 | ₹1,717 | ₹1,157 | ₹560 | ₹27,445 |
| 65 | ₹27,445 | ₹1,682 | ₹1,133 | ₹549 | ₹26,896 |
| 66 | ₹26,896 | ₹1,649 | ₹1,111 | ₹538 | ₹26,359 |
| 67 | ₹26,359 | ₹1,616 | ₹1,089 | ₹527 | ₹25,831 |
| 68 | ₹25,831 | ₹1,583 | ₹1,067 | ₹517 | ₹25,315 |
| 69 | ₹25,315 | ₹1,552 | ₹1,045 | ₹506 | ₹24,808 |
| 70 | ₹24,808 | ₹1,521 | ₹1,025 | ₹496 | ₹24,312 |
| 71 | ₹24,312 | ₹1,490 | ₹1,004 | ₹486 | ₹23,826 |
| 72 | ₹23,826 | ₹1,461 | ₹984 | ₹477 | ₹23,349 |
| 73 | ₹23,349 | ₹1,431 | ₹964 | ₹467 | ₹22,883 |
| 74 | ₹22,883 | ₹1,403 | ₹945 | ₹458 | ₹22,425 |
| 75 | ₹22,425 | ₹1,375 | ₹926 | ₹448 | ₹21,976 |
| 76 | ₹21,976 | ₹1,347 | ₹908 | ₹440 | ₹21,537 |
| 77 | ₹21,537 | ₹1,320 | ₹889 | ₹431 | ₹21,106 |
| 78 | ₹21,106 | ₹1,294 | ₹872 | ₹422 | ₹20,684 |
| 79 | ₹20,684 | ₹1,268 | ₹854 | ₹414 | ₹20,270 |
| 80 | ₹20,270 | ₹1,243 | ₹837 | ₹405 | ₹19,865 |
| 81 | ₹19,865 | ₹1,218 | ₹820 | ₹397 | ₹19,468 |
| 82 | ₹19,468 | ₹1,193 | ₹804 | ₹389 | ₹19,078 |
| 83 | ₹19,078 | ₹1,169 | ₹788 | ₹382 | ₹18,697 |
| 84 | ₹18,697 | ₹1,146 | ₹772 | ₹374 | ₹18,323 |
| 85 | ₹18,323 | ₹1,123 | ₹757 | ₹366 | ₹17,956 |
| 86 | ₹17,956 | ₹1,101 | ₹742 | ₹359 | ₹17,597 |
| 87 | ₹17,597 | ₹1,079 | ₹727 | ₹352 | ₹17,245 |
| 88 | ₹17,245 | ₹1,057 | ₹712 | ₹345 | ₹16,900 |
| 89 | ₹16,900 | ₹1,036 | ₹698 | ₹338 | ₹16,562 |
| 90 | ₹16,562 | ₹1,015 | ₹684 | ₹331 | ₹16,231 |
| 91 | ₹16,231 | ₹995 | ₹670 | ₹325 | ₹15,906 |
| 92 | ₹15,906 | ₹975 | ₹657 | ₹318 | ₹15,588 |
| 93 | ₹15,588 | ₹956 | ₹644 | ₹312 | ₹15,277 |
| 94 | ₹15,277 | ₹936 | ₹631 | ₹306 | ₹14,971 |
| 95 | ₹14,971 | ₹918 | ₹618 | ₹299 | ₹14,672 |
| 96 | ₹14,672 | ₹899 | ₹606 | ₹293 | ₹14,378 |
| 97 | ₹14,378 | ₹881 | ₹594 | ₹288 | ₹14,091 |
| 98 | ₹14,091 | ₹864 | ₹582 | ₹282 | ₹13,809 |
| 99 | ₹13,809 | ₹846 | ₹570 | ₹276 | ₹13,533 |
| 100 | ₹13,533 | ₹830 | ₹559 | ₹271 | ₹13,262 |
| 101 | ₹13,262 | ₹813 | ₹548 | ₹265 | ₹12,997 |
| 102 | ₹12,997 | ₹797 | ₹537 | ₹260 | ₹12,737 |
| 103 | ₹12,737 | ₹781 | ₹526 | ₹255 | ₹12,482 |
| 104 | ₹12,482 | ₹765 | ₹516 | ₹250 | ₹12,232 |
| 105 | ₹12,232 | ₹750 | ₹505 | ₹245 | ₹11,988 |
| 106 | ₹11,988 | ₹735 | ₹495 | ₹240 | ₹11,748 |
| 107 | ₹11,748 | ₹720 | ₹485 | ₹235 | ₹11,513 |
| 108 | ₹11,513 | ₹706 | ₹475 | ₹230 | ₹11,283 |
| 109 | ₹11,283 | ₹692 | ₹466 | ₹226 | ₹11,057 |
| 110 | ₹11,057 | ₹678 | ₹457 | ₹221 | ₹10,836 |
| 111 | ₹10,836 | ₹664 | ₹448 | ₹217 | ₹10,619 |
| 112 | ₹10,619 | ₹651 | ₹439 | ₹212 | ₹10,407 |
| 113 | ₹10,407 | ₹638 | ₹430 | ₹208 | ₹10,199 |
| 114 | ₹10,199 | ₹625 | ₹421 | ₹204 | ₹9,995 |
| 115 | ₹9,995 | ₹613 | ₹413 | ₹200 | ₹9,795 |
| 116 | ₹9,795 | ₹600 | ₹405 | ₹196 | ₹9,599 |
| 117 | ₹9,599 | ₹588 | ₹396 | ₹192 | ₹9,407 |
| 118 | ₹9,407 | ₹577 | ₹389 | ₹188 | ₹9,219 |
| 119 | ₹9,219 | ₹565 | ₹381 | ₹184 | ₹9,034 |
| 120 | ₹9,034 | ₹554 | ₹373 | ₹181 | ₹8,854 |
| 121 | ₹8,854 | ₹543 | ₹366 | ₹177 | ₹8,677 |
| 122 | ₹8,677 | ₹532 | ₹358 | ₹174 | ₹8,503 |
| 123 | ₹8,503 | ₹521 | ₹351 | ₹170 | ₹8,333 |
| 124 | ₹8,333 | ₹511 | ₹344 | ₹167 | ₹8,166 |
| 125 | ₹8,166 | ₹501 | ₹337 | ₹163 | ₹8,003 |
| 126 | ₹8,003 | ₹491 | ₹331 | ₹160 | ₹7,843 |
| 127 | ₹7,843 | ₹481 | ₹324 | ₹157 | ₹7,686 |
| 128 | ₹7,686 | ₹471 | ₹317 | ₹154 | ₹7,532 |
| 129 | ₹7,532 | ₹462 | ₹311 | ₹151 | ₹7,382 |
| 130 | ₹7,382 | ₹453 | ₹305 | ₹148 | ₹7,234 |
| 131 | ₹7,234 | ₹443 | ₹299 | ₹145 | ₹7,090 |
| 132 | ₹7,090 | ₹435 | ₹293 | ₹142 | ₹6,948 |
| 133 | ₹6,948 | ₹426 | ₹287 | ₹139 | ₹6,809 |
| 134 | ₹6,809 | ₹417 | ₹281 | ₹136 | ₹6,673 |
| 135 | ₹6,673 | ₹409 | ₹276 | ₹133 | ₹6,539 |
| 136 | ₹6,539 | ₹401 | ₹270 | ₹131 | ₹6,408 |
| 137 | ₹6,408 | ₹393 | ₹265 | ₹128 | ₹6,280 |
| 138 | ₹6,280 | ₹385 | ₹259 | ₹126 | ₹6,155 |
| 139 | ₹6,155 | ₹377 | ₹254 | ₹123 | ₹6,031 |
| 140 | ₹6,031 | ₹370 | ₹249 | ₹121 | ₹5,911 |
| 141 | ₹5,911 | ₹362 | ₹244 | ₹118 | ₹5,793 |
| 142 | ₹5,793 | ₹355 | ₹239 | ₹116 | ₹5,677 |
| 143 | ₹5,677 | ₹348 | ₹234 | ₹114 | ₹5,563 |
| 144 | ₹5,563 | ₹341 | ₹230 | ₹111 | ₹5,452 |
| 145 | ₹5,452 | ₹334 | ₹225 | ₹109 | ₹5,343 |
| 146 | ₹5,343 | ₹328 | ₹221 | ₹107 | ₹5,236 |
| 147 | ₹5,236 | ₹321 | ₹216 | ₹105 | ₹5,131 |
| 148 | ₹5,131 | ₹315 | ₹212 | ₹103 | ₹5,029 |
| 149 | ₹5,029 | ₹308 | ₹208 | ₹101 | ₹4,928 |
| 150 | ₹4,928 | ₹302 | ₹204 | ₹99 | ₹4,830 |
| 151 | ₹4,830 | ₹296 | ₹199 | ₹97 | ₹4,733 |
| 152 | ₹4,733 | ₹290 | ₹195 | ₹95 | ₹4,638 |
| 153 | ₹4,638 | ₹284 | ₹192 | ₹93 | ₹4,546 |
| 154 | ₹4,546 | ₹279 | ₹188 | ₹91 | ₹4,455 |
| 155 | ₹4,455 | ₹273 | ₹184 | ₹89 | ₹4,366 |
| 156 | ₹4,366 | ₹268 | ₹180 | ₹87 | ₹4,278 |
| 157 | ₹4,278 | ₹262 | ₹177 | ₹86 | ₹4,193 |
| 158 | ₹4,193 | ₹257 | ₹173 | ₹84 | ₹4,109 |
| 159 | ₹4,109 | ₹252 | ₹170 | ₹82 | ₹4,027 |
| 160 | ₹4,027 | ₹247 | ₹166 | ₹81 | ₹3,946 |
| 161 | ₹3,946 | ₹242 | ₹163 | ₹79 | ₹3,867 |
| 162 | ₹3,867 | ₹237 | ₹160 | ₹77 | ₹3,790 |
| 163 | ₹3,790 | ₹232 | ₹157 | ₹76 | ₹3,714 |
| 164 | ₹3,714 | ₹228 | ₹153 | ₹74 | ₹3,640 |
| 165 | ₹3,640 | ₹223 | ₹150 | ₹73 | ₹3,567 |
| 166 | ₹3,567 | ₹219 | ₹147 | ₹71 | ₹3,496 |
| 167 | ₹3,496 | ₹214 | ₹144 | ₹70 | ₹3,426 |
| 168 | ₹3,426 | ₹210 | ₹141 | ₹69 | ₹3,357 |
| 169 | ₹3,357 | ₹206 | ₹139 | ₹67 | ₹3,290 |
| 170 | ₹3,290 | ₹202 | ₹136 | ₹66 | ₹3,224 |
| 171 | ₹3,224 | ₹200 | ₹133 | ₹67 | ₹3,157 |
| 172 | ₹3,157 | ₹200 | ₹130 | ₹70 | ₹3,088 |
| 173 | ₹3,088 | ₹200 | ₹128 | ₹72 | ₹3,015 |
| 174 | ₹3,015 | ₹200 | ₹125 | ₹75 | ₹2,940 |
| 175 | ₹2,940 | ₹200 | ₹121 | ₹79 | ₹2,861 |
| 176 | ₹2,861 | ₹200 | ₹118 | ₹82 | ₹2,780 |
| 177 | ₹2,780 | ₹200 | ₹115 | ₹85 | ₹2,694 |
| 178 | ₹2,694 | ₹200 | ₹111 | ₹89 | ₹2,606 |
| 179 | ₹2,606 | ₹200 | ₹108 | ₹92 | ₹2,513 |
| 180 | ₹2,513 | ₹200 | ₹104 | ₹96 | ₹2,417 |
| 181 | ₹2,417 | ₹200 | ₹100 | ₹100 | ₹2,317 |
| 182 | ₹2,317 | ₹200 | ₹96 | ₹104 | ₹2,212 |
| 183 | ₹2,212 | ₹200 | ₹91 | ₹109 | ₹2,104 |
| 184 | ₹2,104 | ₹200 | ₹87 | ₹113 | ₹1,991 |
| 185 | ₹1,991 | ₹200 | ₹82 | ₹118 | ₹1,873 |
| 186 | ₹1,873 | ₹200 | ₹77 | ₹123 | ₹1,750 |
| 187 | ₹1,750 | ₹200 | ₹72 | ₹128 | ₹1,623 |
| 188 | ₹1,623 | ₹200 | ₹67 | ₹133 | ₹1,490 |
| 189 | ₹1,490 | ₹200 | ₹62 | ₹138 | ₹1,351 |
| 190 | ₹1,351 | ₹200 | ₹56 | ₹144 | ₹1,207 |
| 191 | ₹1,207 | ₹200 | ₹50 | ₹150 | ₹1,057 |
| 192 | ₹1,057 | ₹200 | ₹44 | ₹156 | ₹900 |
| 193 | ₹900 | ₹200 | ₹37 | ₹163 | ₹738 |
| 194 | ₹738 | ₹200 | ₹30 | ₹170 | ₹568 |
| 195 | ₹568 | ₹200 | ₹23 | ₹177 | ₹392 |
| 196 | ₹392 | ₹200 | ₹16 | ₹184 | ₹208 |
| 197 | ₹208 | ₹200 | ₹9 | ₹191 | ₹16 |
| 198 | ₹16 | ₹17 | ₹1 | ₹16 | ₹0 |