Loan calculator icon showing a banknote, used for the amortisation schedule tool

Loan Calculator

The full amortisation schedule, payment by payment

$
%
$
$

Enter the rate written on the note. Fees belong in their own field because they never earn interest, they shrink the cash you actually receive, and that is what turns a quoted rate into an APR.

Payment each month …
Total interest …
Total repaid …
APR, no fees …
Cleared in …

Amortisation schedule
Month Payment Interest Principal Balance

How to read the schedule

  1. 1Start at the interest column. Every row charges the periodic rate against the balance still outstanding, so the first row is always the largest interest charge of the whole loan.
  2. 2Read the principal column as what is left over. Payment minus interest is the only part that reduces what you owe.
  3. 3Watch the two columns cross. On a long loan interest stays ahead for years. On a short one principal has already won by the first row.
  4. 4Check the balance at the halfway row. It is almost never half the amount borrowed, and that gap is what front loaded interest looks like.
  5. 5Compare the last row with the rest. It differs by a few cents because every earlier row was rounded, and the residue has to settle somewhere.
  6. 6Add an extra amount and rebuild. Extra money comes straight off the balance, so every row below it is recalculated against a smaller number.

What the same money costs in different shapes

Eight real borrowing shapes, each one produced by the calculator above. Load any row to open its schedule.

Borrowing Rate and term Payment Interest
Personal loan at the average rate 11.86% · 60 months $332.61 $4,956.34
The same loan, shortened 11.86% · 36 months $497.21 $2,899.68
The same loan, stretched 11.86% · 84 months $263.67 $7,148.23
The same loan plus $50 a month 11.86% · clears in 50 $382.61 $4,069.17
Card balance moved to an instalment loan 22.5% · 24 months $260.63 $1,255.05
Undergraduate student loan 6.52% · 120 months $397.77 $12,733.13
Debt consolidation, fair credit 14.97% · 60 months $594.35 $10,661.40
Interest free retail plan 0% · 12 months $200.00 $0.00

The 11.86% rate is the Federal Reserve G.19 average for a 24 month personal loan at commercial banks, July 2026 data. The 14.97% figure is a published credit tier average, read on 23 September 2026.

Guide

The amortisation schedule, explained properly

Where the payment figure comes from, how it splits into principal and interest, what fees do to the APR, and what an extra payment really buys.

An instalment loan is three fixed things, an amount, a rate and a number of payments, and one formula ties them together: A = P × i ÷ (1 − (1 + i)−n), where P is the amount borrowed, i is the interest rate for a single payment period and n is the number of payments. That formula is all any loan calculator really does. What it cannot tell you is where the money goes, which is why this page prints the amortisation schedule itself instead of one monthly figure. Every payment, split into interest and principal, with the balance that survives it.

A borrowed dollar costs nothing until time passes over it. Interest in any period is the balance still outstanding multiplied by the periodic rate, and nothing else. That single sentence explains the shape of every schedule ever printed. The first row carries the largest interest charge the loan will ever produce, because the balance has never been higher, and every row after it carries a little less. The payment itself does not move. What moves is the share of it that is actually buying down the debt.

Put numbers on it. The Federal Reserve reports an average rate of 11.86 percent on a 24 month personal loan at commercial banks in its July 2026 data, so take that as a fair rate for an unsecured loan. Borrow $15,000 over 60 months at 11.86 percent and the payment is $332.61. The first one is $148.25 of interest and $184.36 of principal. The last one is $1.93 of interest and $330.42 of principal. Same payment, completely different work.

The final payment is never quite like the others. Interest is rounded to the cent in every period, and sixty small roundings leave a residue. On the loan above the last payment is $332.35 rather than $332.61. A schedule whose final balance is not exactly zero has hidden that residue somewhere instead of settling it, which is the most common bug in a hand built amortisation table.

Where the payment figure comes from

The derivation is two lines. Write the balance after payment t as pt. Each period the balance grows by the rate and then the payment comes off it, so pt = pt−1(1 + i) − A. Unroll that recurrence and the balance after t payments is P(1 + i)t − A((1 + i)t − 1) ÷ i. A loan is fully amortising when the balance after the last payment is zero, so set pn = 0, solve for A, and the payment formula falls out. Nothing else is assumed. The only judgement call in the whole thing is that the rate compounds on the same timetable as the payments, which is what this calculator and almost every other one does.

The periodic rate is the annual rate divided by the number of payments in a year. Monthly payments at 11.86 percent means 0.9883 percent a month. Fortnightly means dividing by 26, weekly by 52. Change the frequency and both i and n change together, which is why switching frequency is not the same act as paying more.

The split moves, and it moves slowly at first

People expect the halfway payment to leave them halfway through the debt. It does not. Thirty payments into that five year loan, 72.2 percent of all the interest the loan will ever charge has already been paid, but the balance is still $8,598.35, which is 57 percent of what was borrowed. Interest is front loaded, not because a lender arranged it that way, but because interest is charged on a balance that starts large.

How pronounced that is depends entirely on the term. On a 60 payment loan at 11.86 percent, principal is already the larger half of the very first payment. Stretch the same idea to 360 payments at 6.5 percent and principal does not overtake interest until payment 233, nineteen and a half years in. The crossover point is the single most useful thing a schedule tells you, and it is invisible on any calculator that prints only a monthly figure.

APR against the rate written on the note

Two different numbers describe the same loan. The Consumer Financial Protection Bureau defines the interest rate as the cost paid to the lender for borrowing, on top of the principal, and the annual percentage rate as that rate plus any additional lender fees, including origination charges and other fees charged when the loan is made. The Truth in Lending Act requires the APR to be disclosed before the loan is finalised, precisely so that two offers can be compared on one number.

The arithmetic underneath is simpler than the language. An APR is the rate that discounts the stream of payments back to the cash you actually received. Take the $15,000 loan again and add a 5 percent origination fee deducted from the proceeds. You still pay $332.61 sixty times, because interest is charged on $15,000, but only $14,250 reaches your account. Solve for the rate that makes sixty payments of $332.61 worth $14,250 today and it is 14.14 percent, not 11.86. A 1 percent fee would have made it 12.30 percent. That is why the fee field on this calculator sits apart from the rate: fees never earn interest, they shrink the loan proceeds, and the gap they open is the whole reason APR exists as a separate disclosure. One large lender publishes a 6.625 percent rate beside a 6.794 percent APR on the same loan for exactly this reason.

Which one belongs in the calculator? The rate on the note, if you want a schedule that matches your statements. The APR, if you want a deliberately conservative estimate of what the borrowing costs.

What an extra payment actually buys

An extra amount added to a payment does not sit in a pot. It comes straight off the balance, which means every interest charge from that point on is computed against a smaller number, which means more of the next scheduled payment is principal too. The effect compounds in the borrower's favour, and it is the only lever in this calculator that gets stronger the earlier you pull it.

On the $15,000 loan, an extra $25 a month saves $488.37 and clears the debt five months early. An extra $50 saves $887.17 and ten months. An extra $100 saves $1,498.84 and seventeen months, finishing in 43 payments instead of 60. Notice that doubling the extra does not double the saving. Each additional dollar arrives against a balance the earlier dollars have already reduced.

The term is the loudest lever of all

Borrowers usually shop for a payment they can afford, and the quickest way to lower a payment is to spread it further. The same $15,000 at the same 11.86 percent costs $497.21 a month over 36 payments and $2,899.68 in total interest. Over 60 payments the payment falls to $332.61 and the interest rises to $4,956.34. Over 84 payments the payment is $263.67 and the interest is $7,148.23. The payment dropped by 47 percent and the interest bill grew by a factor of two and a half. Both facts are true at once, and the schedule is where you see the trade rather than argue about it.

Frequency is a separate question

Paying fortnightly rather than monthly is often sold as a trick. Mostly it is arithmetic. Twenty six fortnightly payments of half the monthly amount add up to thirteen monthly payments a year rather than twelve, so the saving comes from the extra month, not from the frequency. Where frequency genuinely helps is that interest accrues against a balance that is knocked down more often. Set the frequency selector above to fortnightly, keep the same term, and the schedule shows both effects at once.

When the saving does not arrive

Two situations break the promise the schedule makes. The first is a precomputed loan using the Rule of 78s, which apportions interest to early payments by the sum of the digits method rather than charging it on the outstanding balance. Pay one of those off early and much of the interest has already been assessed, so the refund is smaller than a normal schedule implies. In the United States the method is barred on consumer loans with a term longer than 61 months, and the United Kingdom abolished it entirely through the Consumer Credit (Early Settlement) Regulations 2004.

The second is a prepayment penalty. Where one exists it usually bites only within the first three or five years, and according to the Consumer Financial Protection Bureau it does not normally apply to extra principal paid in small amounts over time, though a single large lump sum can trigger it. Read the paragraph before you round your payment up.

Three worked examples

  1. 1A card balance moved onto an instalment loan

    $5,000 at 22.5 percent over 24 months is $260.63 a month and $1,255.05 of interest. The first payment is $93.75 of interest, so 36 percent of it disappears before the balance moves. Short and expensive still beats revolving, because the schedule has an end date.

  2. 2An undergraduate student loan

    $35,000 at 6.52 percent over 120 months is $397.77 a month and $12,733.13 of interest. Watch the origination fee here: a statutory 1.057 percent on a Direct subsidised or unsubsidised loan, and 4.228 percent on a Direct PLUS loan, which is deducted before the money arrives and so belongs in the fee field rather than the rate field.

  3. 3An interest free retail plan

    $2,400 at 0 percent over 12 months is exactly $200 a month and no interest at all. The schedule turns into a straight line, every row identical, the balance falling by the same amount each time. It is worth loading once, because it is the clearest possible picture of what interest was doing in every other example.

Loans with extra moving parts

Everything above applies to any amortising loan, but two common loans carry costs that are not interest and do not belong in this schedule. A home loan adds property tax, insurance and related escrow items to the payment, and the mortgage calculator handles those. A vehicle loan adds a trade in, sales tax and fees to the amount financed, and the car payment calculator handles those. For everything else, a personal loan, a student loan, a consolidation loan, a business loan or a card balance moved onto fixed terms, the schedule on this page is the whole picture.

FAQ

Frequently Asked Questions

Why is the last payment on the schedule a different amount from the rest?

Because interest is rounded to the cent in every single period and those roundings leave a residue that has to go somewhere. The honest place to put it is the final payment. On a $15,000 loan at 11.86 percent over 60 months the scheduled payment is $332.61 and the last one is $332.35. Your lender does the same thing, which is why a statement rarely shows sixty identical amounts. If a schedule ends with a balance that is not exactly zero, the residue was never settled at all, and that is a bug rather than a feature.

What does each column of an amortisation schedule actually mean?

Five columns, read left to right. The period number counts payments, not calendar months. Payment is the fixed amount leaving your account, plus any extra you added. Interest is the balance at the start of that period multiplied by the periodic rate, which is the annual rate divided by the number of payments in a year. Principal is simply payment minus interest, and it is the only column that reduces the debt. Balance is what remains once that principal has come off, and it becomes the starting balance for the next row.

At what point does more of my payment go to principal than to interest?

That crossover depends on the term far more than on the rate. A $15,000 personal loan at 11.86 percent over 60 payments is already putting more into principal than interest in its very first row. A 360 payment loan at 6.5 percent does not cross over until payment 233, which is more than nineteen years in. The schedule on this page marks the point for whatever figures you enter, and it is the clearest single measure of how front loaded a loan is.

Why does my lender’s schedule not match this one to the cent?

Three ordinary reasons. Lenders differ on day count: some charge a true monthly twelfth, others accrue daily and bill a month of actual days, so a 31 day month costs more than a 30 day one. Rounding conventions differ too, since some round each charge and some carry fractions of a cent forward. And the first period is often odd, because money is disbursed on a different date from the first due date. Expect a few dollars of difference over the life of a loan rather than a few hundred. If the gap is larger than that, compare the rate and the number of payments before anything else.

Do upfront fees change my payment, my APR, or both?

Only the APR, provided the fee is deducted from the proceeds rather than added to the balance. Interest is still charged on the full amount borrowed, so the payment does not move, but less cash reaches you. A 5 percent origination fee on a $15,000 loan at 11.86 percent over 60 months leaves $14,250 in your account while you keep paying $332.61, and the rate that makes those sixty payments worth $14,250 today is 14.14 percent. A 1 percent fee makes it 12.30 percent. Origination fees commonly run from 1 to 5 percent, so this is not a rounding matter.

Does an extra payment shorten the loan or lower the payment?

It shortens the loan. The scheduled payment was fixed when the loan was written and paying more does not renegotiate it, so the extra goes entirely to principal and the term ends sooner. On a $15,000 loan at 11.86 percent over 60 months, an extra $50 a month saves $887.17 of interest and clears the debt in 50 payments instead of 60. If you want a lower payment instead you need a recast or a refinance, which are different products with their own costs. One warning: some servicers apply extra money to the next instalment rather than to principal unless you tell them otherwise.

What does fully amortising mean, and which loans are not?

A loan is fully amortising when the scheduled payments, followed to the end, leave a balance of exactly zero. That is what the formula is built to do: it solves for the payment that makes the balance after the final period vanish. Loans that are not fully amortising include anything with a balloon, where a large lump is due at the end, interest only arrangements where no principal is repaid during the interest only period, and deferred payment loans where interest accrues before repayment starts. All of them need a different model from the schedule on this page.

Is paying fortnightly the same as paying a bit extra every month?

Close, but not identical, and most of the benefit comes from somewhere people do not expect. Twenty six fortnightly payments of half the monthly amount add up to thirteen monthly payments a year rather than twelve, so the bulk of the saving is simply one extra payment a year. The genuine frequency effect is separate and smaller: interest accrues against a balance that is being knocked down twice as often. Set the frequency selector above to fortnightly and keep the same term to see both effects appear in the schedule together.

Can paying a loan off early ever cost me money?

Occasionally, in two specific cases. A precomputed loan using the Rule of 78s apportions interest to the early payments by the sum of the digits method instead of charging it on the outstanding balance, so an early payoff refunds less than a normal schedule suggests. In the United States that method is barred on consumer loans running longer than 61 months, and the United Kingdom abolished it with the Consumer Credit (Early Settlement) Regulations 2004. The other case is a prepayment penalty, which typically applies only within the first three or five years and, according to the Consumer Financial Protection Bureau, does not normally catch extra principal paid in small amounts over time.