Amortization Schedule


Credit Card Calculator


Credit Card Calculator to calculate monthly payment for your credit card bill. Credit Card Amortization Schedule excel shows how much interest and principal that you are paying each month and exportable as a spreadsheet.

Credit Card Amortization Schedule

Current Balance
$
Interest Rate
Current Monthly Payment
$
Monthly Payment
$400.00
Total Interest
$4,959.09
Total Principal
$13,000.00
Total Payment
$17,959.09
Payoff Date
Apr, 2026
Payoff Months
45 Months

Credit Card Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Aug, 2022 1 $195.00 $205.00 $400.00 $12,795.00
Sep, 2022 2 $191.93 $208.08 $400.00 $12,586.93
Oct, 2022 3 $188.80 $211.20 $400.00 $12,375.73
Nov, 2022 4 $185.64 $214.36 $400.00 $12,161.36
Dec, 2022 5 $182.42 $217.58 $400.00 $11,943.79
Jan, 2023 6 $179.16 $220.84 $400.00 $11,722.94
Feb, 2023 7 $175.84 $224.16 $400.00 $11,498.79
Mar, 2023 8 $172.48 $227.52 $400.00 $11,271.27
Apr, 2023 9 $169.07 $230.93 $400.00 $11,040.34
May, 2023 10 $165.61 $234.39 $400.00 $10,805.94
Jun, 2023 11 $162.09 $237.91 $400.00 $10,568.03
Jul, 2023 12 $158.52 $241.48 $400.00 $10,326.55
Aug, 2023 13 $154.90 $245.10 $400.00 $10,081.45
Sep, 2023 14 $151.22 $248.78 $400.00 $9,832.67
Oct, 2023 15 $147.49 $252.51 $400.00 $9,580.16
Nov, 2023 16 $143.70 $256.30 $400.00 $9,323.86
Dec, 2023 17 $139.86 $260.14 $400.00 $9,063.72
Jan, 2024 18 $135.96 $264.04 $400.00 $8,799.68
Feb, 2024 19 $132.00 $268.00 $400.00 $8,531.67
Mar, 2024 20 $127.98 $272.02 $400.00 $8,259.65
Apr, 2024 21 $123.89 $276.11 $400.00 $7,983.54
May, 2024 22 $119.75 $280.25 $400.00 $7,703.30
Jun, 2024 23 $115.55 $284.45 $400.00 $7,418.85
Jul, 2024 24 $111.28 $288.72 $400.00 $7,130.13
Aug, 2024 25 $106.95 $293.05 $400.00 $6,837.08
Sep, 2024 26 $102.56 $297.44 $400.00 $6,539.64
Oct, 2024 27 $98.09 $301.91 $400.00 $6,237.73
Nov, 2024 28 $93.57 $306.43 $400.00 $5,931.30
Dec, 2024 29 $88.97 $311.03 $400.00 $5,620.27
Jan, 2025 30 $84.30 $315.70 $400.00 $5,304.57
Feb, 2025 31 $79.57 $320.43 $400.00 $4,984.14
Mar, 2025 32 $74.76 $325.24 $400.00 $4,658.90
Apr, 2025 33 $69.88 $330.12 $400.00 $4,328.78
May, 2025 34 $64.93 $335.07 $400.00 $3,993.72
Jun, 2025 35 $59.91 $340.09 $400.00 $3,653.62
Jul, 2025 36 $54.80 $345.20 $400.00 $3,308.43
Aug, 2025 37 $49.63 $350.37 $400.00 $2,958.05
Sep, 2025 38 $44.37 $355.63 $400.00 $2,602.42
Oct, 2025 39 $39.04 $360.96 $400.00 $2,241.46
Nov, 2025 40 $33.62 $366.38 $400.00 $1,875.08
Dec, 2025 41 $28.13 $371.87 $400.00 $1,503.21
Jan, 2026 42 $22.55 $377.45 $400.00 $1,125.76
Feb, 2026 43 $16.89 $383.11 $400.00 $742.64
Mar, 2026 44 $11.14 $388.86 $400.00 $353.78
Apr, 2026 45 $5.31 $353.78 $359.09 $0.00



Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2022 Amortization Schedule