Amortization Schedule Calculator

Amortization Schedule Calculator or the loan calculator is used to calculate your loan payment with a fixed interest rate. You can use this loan calculator to create an amortization schedule for any type of loans, such as student loans, personal loans, car loans, or home mortgages.

Loan Calculator

Loan Amount
Loan Terms
years
Interest Rate
First Payment Date
Amortization schedule
Show By Month Show By Year

Loan Summary

Loan Amount:
$100,000.00
Monthly Payment:
$1,060.66
Total # Of Payments:
120
Start Date:
Jul, 2021
Payoff Date:
Jun, 2031
Total Interest Paid:
$27,278.62
Total Payment:
$127,278.62

Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Jul, 2021 1 $416.67 $643.99 $1,060.66 $99,356.01
Aug, 2021 2 $413.98 $646.67 $1,060.66 $98,709.34
Sep, 2021 3 $411.29 $649.37 $1,060.66 $98,059.97
Oct, 2021 4 $408.58 $652.07 $1,060.66 $97,407.90
Nov, 2021 5 $405.87 $654.79 $1,060.66 $96,753.11
Dec, 2021 6 $403.14 $657.52 $1,060.66 $96,095.60
Jan, 2022 7 $400.40 $660.26 $1,060.66 $95,435.34
Feb, 2022 8 $397.65 $663.01 $1,060.66 $94,772.33
Mar, 2022 9 $394.88 $665.77 $1,060.66 $94,106.56
Apr, 2022 10 $392.11 $668.54 $1,060.66 $93,438.02
May, 2022 11 $389.33 $671.33 $1,060.66 $92,766.69
Jun, 2022 12 $386.53 $674.13 $1,060.66 $92,092.56
Jul, 2022 13 $383.72 $676.94 $1,060.66 $91,415.62
Aug, 2022 14 $380.90 $679.76 $1,060.66 $90,735.87
Sep, 2022 15 $378.07 $682.59 $1,060.66 $90,053.28
Oct, 2022 16 $375.22 $685.43 $1,060.66 $89,367.84
Nov, 2022 17 $372.37 $688.29 $1,060.66 $88,679.55
Dec, 2022 18 $369.50 $691.16 $1,060.66 $87,988.40
Jan, 2023 19 $366.62 $694.04 $1,060.66 $87,294.36
Feb, 2023 20 $363.73 $696.93 $1,060.66 $86,597.43
Mar, 2023 21 $360.82 $699.83 $1,060.66 $85,897.60
Apr, 2023 22 $357.91 $702.75 $1,060.66 $85,194.85
May, 2023 23 $354.98 $705.68 $1,060.66 $84,489.17
Jun, 2023 24 $352.04 $708.62 $1,060.66 $83,780.56
Jul, 2023 25 $349.09 $711.57 $1,060.66 $83,068.99
Aug, 2023 26 $346.12 $714.53 $1,060.66 $82,354.45
Sep, 2023 27 $343.14 $717.51 $1,060.66 $81,636.94
Oct, 2023 28 $340.15 $720.50 $1,060.66 $80,916.44
Nov, 2023 29 $337.15 $723.50 $1,060.66 $80,192.94
Dec, 2023 30 $334.14 $726.52 $1,060.66 $79,466.42
Jan, 2024 31 $331.11 $729.55 $1,060.66 $78,736.87
Feb, 2024 32 $328.07 $732.58 $1,060.66 $78,004.29
Mar, 2024 33 $325.02 $735.64 $1,060.66 $77,268.65
Apr, 2024 34 $321.95 $738.70 $1,060.66 $76,529.95
May, 2024 35 $318.87 $741.78 $1,060.66 $75,788.17
Jun, 2024 36 $315.78 $744.87 $1,060.66 $75,043.30
Jul, 2024 37 $312.68 $747.97 $1,060.66 $74,295.32
Aug, 2024 38 $309.56 $751.09 $1,060.66 $73,544.23
Sep, 2024 39 $306.43 $754.22 $1,060.66 $72,790.01
Oct, 2024 40 $303.29 $757.36 $1,060.66 $72,032.65
Nov, 2024 41 $300.14 $760.52 $1,060.66 $71,272.13
Dec, 2024 42 $296.97 $763.69 $1,060.66 $70,508.44
Jan, 2025 43 $293.79 $766.87 $1,060.66 $69,741.57
Feb, 2025 44 $290.59 $770.07 $1,060.66 $68,971.51
Mar, 2025 45 $287.38 $773.27 $1,060.66 $68,198.23
Apr, 2025 46 $284.16 $776.50 $1,060.66 $67,421.74
May, 2025 47 $280.92 $779.73 $1,060.66 $66,642.00
Jun, 2025 48 $277.68 $782.98 $1,060.66 $65,859.02
Jul, 2025 49 $274.41 $786.24 $1,060.66 $65,072.78
Aug, 2025 50 $271.14 $789.52 $1,060.66 $64,283.26
Sep, 2025 51 $267.85 $792.81 $1,060.66 $63,490.46
Oct, 2025 52 $264.54 $796.11 $1,060.66 $62,694.34
Nov, 2025 53 $261.23 $799.43 $1,060.66 $61,894.91
Dec, 2025 54 $257.90 $802.76 $1,060.66 $61,092.16
Jan, 2026 55 $254.55 $806.10 $1,060.66 $60,286.05
Feb, 2026 56 $251.19 $809.46 $1,060.66 $59,476.59
Mar, 2026 57 $247.82 $812.84 $1,060.66 $58,663.75
Apr, 2026 58 $244.43 $816.22 $1,060.66 $57,847.53
May, 2026 59 $241.03 $819.62 $1,060.66 $57,027.90
Jun, 2026 60 $237.62 $823.04 $1,060.66 $56,204.87
Jul, 2026 61 $234.19 $826.47 $1,060.66 $55,378.40
Aug, 2026 62 $230.74 $829.91 $1,060.66 $54,548.49
Sep, 2026 63 $227.29 $833.37 $1,060.66 $53,715.12
Oct, 2026 64 $223.81 $836.84 $1,060.66 $52,878.27
Nov, 2026 65 $220.33 $840.33 $1,060.66 $52,037.94
Dec, 2026 66 $216.82 $843.83 $1,060.66 $51,194.11
Jan, 2027 67 $213.31 $847.35 $1,060.66 $50,346.77
Feb, 2027 68 $209.78 $850.88 $1,060.66 $49,495.89
Mar, 2027 69 $206.23 $854.42 $1,060.66 $48,641.47
Apr, 2027 70 $202.67 $857.98 $1,060.66 $47,783.49
May, 2027 71 $199.10 $861.56 $1,060.66 $46,921.93
Jun, 2027 72 $195.51 $865.15 $1,060.66 $46,056.78
Jul, 2027 73 $191.90 $868.75 $1,060.66 $45,188.03
Aug, 2027 74 $188.28 $872.37 $1,060.66 $44,315.66
Sep, 2027 75 $184.65 $876.01 $1,060.66 $43,439.65
Oct, 2027 76 $181.00 $879.66 $1,060.66 $42,560.00
Nov, 2027 77 $177.33 $883.32 $1,060.66 $41,676.67
Dec, 2027 78 $173.65 $887.00 $1,060.66 $40,789.67
Jan, 2028 79 $169.96 $890.70 $1,060.66 $39,898.97
Feb, 2028 80 $166.25 $894.41 $1,060.66 $39,004.56
Mar, 2028 81 $162.52 $898.14 $1,060.66 $38,106.43
Apr, 2028 82 $158.78 $901.88 $1,060.66 $37,204.55
May, 2028 83 $155.02 $905.64 $1,060.66 $36,298.91
Jun, 2028 84 $151.25 $909.41 $1,060.66 $35,389.50
Jul, 2028 85 $147.46 $913.20 $1,060.66 $34,476.30
Aug, 2028 86 $143.65 $917.00 $1,060.66 $33,559.30
Sep, 2028 87 $139.83 $920.82 $1,060.66 $32,638.48
Oct, 2028 88 $135.99 $924.66 $1,060.66 $31,713.81
Nov, 2028 89 $132.14 $928.51 $1,060.66 $30,785.30
Dec, 2028 90 $128.27 $932.38 $1,060.66 $29,852.92
Jan, 2029 91 $124.39 $936.27 $1,060.66 $28,916.65
Feb, 2029 92 $120.49 $940.17 $1,060.66 $27,976.48
Mar, 2029 93 $116.57 $944.09 $1,060.66 $27,032.39
Apr, 2029 94 $112.63 $948.02 $1,060.66 $26,084.37
May, 2029 95 $108.68 $951.97 $1,060.66 $25,132.40
Jun, 2029 96 $104.72 $955.94 $1,060.66 $24,176.47
Jul, 2029 97 $100.74 $959.92 $1,060.66 $23,216.55
Aug, 2029 98 $96.74 $963.92 $1,060.66 $22,252.63
Sep, 2029 99 $92.72 $967.94 $1,060.66 $21,284.69
Oct, 2029 100 $88.69 $971.97 $1,060.66 $20,312.72
Nov, 2029 101 $84.64 $976.02 $1,060.66 $19,336.70
Dec, 2029 102 $80.57 $980.09 $1,060.66 $18,356.62
Jan, 2030 103 $76.49 $984.17 $1,060.66 $17,372.45
Feb, 2030 104 $72.39 $988.27 $1,060.66 $16,384.18
Mar, 2030 105 $68.27 $992.39 $1,060.66 $15,391.79
Apr, 2030 106 $64.13 $996.52 $1,060.66 $14,395.27
May, 2030 107 $59.98 $1,000.67 $1,060.66 $13,394.59
Jun, 2030 108 $55.81 $1,004.84 $1,060.66 $12,389.75
Jul, 2030 109 $51.62 $1,009.03 $1,060.66 $11,380.72
Aug, 2030 110 $47.42 $1,013.24 $1,060.66 $10,367.48
Sep, 2030 111 $43.20 $1,017.46 $1,060.66 $9,350.02
Oct, 2030 112 $38.96 $1,021.70 $1,060.66 $8,328.33
Nov, 2030 113 $34.70 $1,025.95 $1,060.66 $7,302.37
Dec, 2030 114 $30.43 $1,030.23 $1,060.66 $6,272.15
Jan, 2031 115 $26.13 $1,034.52 $1,060.66 $5,237.62
Feb, 2031 116 $21.82 $1,038.83 $1,060.66 $4,198.79
Mar, 2031 117 $17.49 $1,043.16 $1,060.66 $3,155.63
Apr, 2031 118 $13.15 $1,047.51 $1,060.66 $2,108.13
May, 2031 119 $8.78 $1,051.87 $1,060.66 $1,056.25
Jun, 2031 120 $4.40 $1,056.25 $1,060.66 $0.00

To download the amortization schedule in excel format, you can use the Amortization Schedule Excel.

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2021 Amortization Schedule