Compare minimum due repayment vs a fixed monthly payment and see how much interest you can save.
If this is lower than minimum due, minimum due will be used.
| Month | Opening Balance | Minimum Due | Payment | Interest | Principal | Closing Balance |
|---|---|---|---|---|---|---|
| 1 | ₹2,50,000.00 | ₹12,875.00 | ₹15,000.00 | ₹7,500.00 | ₹7,500.00 | ₹2,42,500.00 |
| 2 | ₹2,42,500.00 | ₹12,488.75 | ₹15,000.00 | ₹7,275.00 | ₹7,725.00 | ₹2,34,775.00 |
| 3 | ₹2,34,775.00 | ₹12,090.91 | ₹15,000.00 | ₹7,043.25 | ₹7,956.75 | ₹2,26,818.25 |
| 4 | ₹2,26,818.25 | ₹11,681.14 | ₹15,000.00 | ₹6,804.55 | ₹8,195.45 | ₹2,18,622.80 |
| 5 | ₹2,18,622.80 | ₹11,259.07 | ₹15,000.00 | ₹6,558.68 | ₹8,441.32 | ₹2,10,181.48 |
| 6 | ₹2,10,181.48 | ₹10,824.35 | ₹15,000.00 | ₹6,305.44 | ₹8,694.56 | ₹2,01,486.93 |
| 7 | ₹2,01,486.93 | ₹10,376.58 | ₹15,000.00 | ₹6,044.61 | ₹8,955.39 | ₹1,92,531.53 |
| 8 | ₹1,92,531.53 | ₹9,915.37 | ₹15,000.00 | ₹5,775.95 | ₹9,224.05 | ₹1,83,307.48 |
| 9 | ₹1,83,307.48 | ₹9,440.34 | ₹15,000.00 | ₹5,499.22 | ₹9,500.78 | ₹1,73,806.70 |
| 10 | ₹1,73,806.70 | ₹8,951.05 | ₹15,000.00 | ₹5,214.20 | ₹9,785.80 | ₹1,64,020.91 |
| 11 | ₹1,64,020.91 | ₹8,447.08 | ₹15,000.00 | ₹4,920.63 | ₹10,079.37 | ₹1,53,941.53 |
| 12 | ₹1,53,941.53 | ₹7,927.99 | ₹15,000.00 | ₹4,618.25 | ₹10,381.75 | ₹1,43,559.78 |
| 13 | ₹1,43,559.78 | ₹7,393.33 | ₹15,000.00 | ₹4,306.79 | ₹10,693.21 | ₹1,32,866.57 |
| 14 | ₹1,32,866.57 | ₹6,842.63 | ₹15,000.00 | ₹3,986.00 | ₹11,014.00 | ₹1,21,852.57 |
| 15 | ₹1,21,852.57 | ₹6,275.41 | ₹15,000.00 | ₹3,655.58 | ₹11,344.42 | ₹1,10,508.15 |
| 16 | ₹1,10,508.15 | ₹5,691.17 | ₹15,000.00 | ₹3,315.24 | ₹11,684.76 | ₹98,823.39 |
| 17 | ₹98,823.39 | ₹5,089.40 | ₹15,000.00 | ₹2,964.70 | ₹12,035.30 | ₹86,788.09 |
| 18 | ₹86,788.09 | ₹4,469.59 | ₹15,000.00 | ₹2,603.64 | ₹12,396.36 | ₹74,391.73 |
| 19 | ₹74,391.73 | ₹3,831.17 | ₹15,000.00 | ₹2,231.75 | ₹12,768.25 | ₹61,623.49 |
| 20 | ₹61,623.49 | ₹3,173.61 | ₹15,000.00 | ₹1,848.70 | ₹13,151.30 | ₹48,472.19 |
| 21 | ₹48,472.19 | ₹2,496.32 | ₹15,000.00 | ₹1,454.17 | ₹13,545.83 | ₹34,926.36 |
| 22 | ₹34,926.36 | ₹1,798.71 | ₹15,000.00 | ₹1,047.79 | ₹13,952.21 | ₹20,974.15 |
| 23 | ₹20,974.15 | ₹1,080.17 | ₹15,000.00 | ₹629.22 | ₹14,370.78 | ₹6,603.37 |
| 24 | ₹6,603.37 | ₹500.00 | ₹6,801.47 | ₹198.10 | ₹6,603.37 | ₹0.00 |