信用卡還款計算機

輸入計算

Current Balance ($):

Annual Percentage Rate (APR %):

Payoff Method: Fixed Monthly Payment Target Timeframe

Monthly Payment ($):

Target Months to Pay Off:

數學公式

結果

Time to Pay Off

33 months

Total Interest	$1,414.44
Total Amount to Pay	$6,414.44

Payment Schedule

Period	Principal	Interest	Remaining Balance	Total Interest Paid
Month 1	$120.88	$79.12	$4,879.12	$79.12
Month 2	$122.79	$77.21	$4,756.34	$156.34
Month 3	$124.73	$75.27	$4,631.61	$231.61
Month 4	$126.70	$73.30	$4,504.90	$304.90
Month 5	$128.71	$71.29	$4,376.19	$376.19
Month 6	$130.75	$69.25	$4,245.44	$445.44
Month 7	$132.82	$67.18	$4,112.63	$512.63
Month 8	$134.92	$65.08	$3,977.71	$577.71
Month 9	$137.05	$62.95	$3,840.66	$640.66
Month 10	$139.22	$60.78	$3,701.44	$701.44
Month 11	$141.42	$58.58	$3,560.01	$760.01
Month 12	$143.66	$56.34	$3,416.35	$816.35
Year 2	$173.45	$26.55	$1,504.36	$1,304.36