Amortization Schedule


Loan Amortization Calculator


Loan Calculator with amortization schedule to calculate monthly payment for any type of loans, such as student loans, personal loans, home loans and etc. The loan amortization calculator generates a loan amortization schedule excel that shows you when principal and interest payments, as well as the balance remaining and the payoff date.

Loan Calculator

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

Loan Summary

Loan Amount:
$50,000.00
Monthly Payment:
$966.64
Total # Of Payments:
60
Start Date:
Sep, 2022
Payoff Date:
Aug, 2027
Total Interest Paid:
$7,998.40
Total Payment:
$57,998.40


Loan Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Sep, 2022 1 $250.00 $716.64 $966.64 $49,283.36
Oct, 2022 2 $246.42 $720.22 $966.64 $48,563.14
Nov, 2022 3 $242.82 $723.82 $966.64 $47,839.31
Dec, 2022 4 $239.20 $727.44 $966.64 $47,111.87
Jan, 2023 5 $235.56 $731.08 $966.64 $46,380.79
Feb, 2023 6 $231.90 $734.74 $966.64 $45,646.05
Mar, 2023 7 $228.23 $738.41 $966.64 $44,907.64
Apr, 2023 8 $224.54 $742.10 $966.64 $44,165.54
May, 2023 9 $220.83 $745.81 $966.64 $43,419.73
Jun, 2023 10 $217.10 $749.54 $966.64 $42,670.19
Jul, 2023 11 $213.35 $753.29 $966.64 $41,916.90
Aug, 2023 12 $209.58 $757.06 $966.64 $41,159.84
Sep, 2023 13 $205.80 $760.84 $966.64 $40,399.00
Oct, 2023 14 $202.00 $764.65 $966.64 $39,634.36
Nov, 2023 15 $198.17 $768.47 $966.64 $38,865.89
Dec, 2023 16 $194.33 $772.31 $966.64 $38,093.58
Jan, 2024 17 $190.47 $776.17 $966.64 $37,317.40
Feb, 2024 18 $186.59 $780.05 $966.64 $36,537.35
Mar, 2024 19 $182.69 $783.95 $966.64 $35,753.40
Apr, 2024 20 $178.77 $787.87 $966.64 $34,965.53
May, 2024 21 $174.83 $791.81 $966.64 $34,173.71
Jun, 2024 22 $170.87 $795.77 $966.64 $33,377.94
Jul, 2024 23 $166.89 $799.75 $966.64 $32,578.19
Aug, 2024 24 $162.89 $803.75 $966.64 $31,774.44
Sep, 2024 25 $158.87 $807.77 $966.64 $30,966.67
Oct, 2024 26 $154.83 $811.81 $966.64 $30,154.87
Nov, 2024 27 $150.77 $815.87 $966.64 $29,339.00
Dec, 2024 28 $146.70 $819.95 $966.64 $28,519.06
Jan, 2025 29 $142.60 $824.04 $966.64 $27,695.01
Feb, 2025 30 $138.48 $828.17 $966.64 $26,866.85
Mar, 2025 31 $134.33 $832.31 $966.64 $26,034.54
Apr, 2025 32 $130.17 $836.47 $966.64 $25,198.07
May, 2025 33 $125.99 $840.65 $966.64 $24,357.42
Jun, 2025 34 $121.79 $844.85 $966.64 $23,512.57
Jul, 2025 35 $117.56 $849.08 $966.64 $22,663.49
Aug, 2025 36 $113.32 $853.32 $966.64 $21,810.17
Sep, 2025 37 $109.05 $857.59 $966.64 $20,952.58
Oct, 2025 38 $104.76 $861.88 $966.64 $20,090.70
Nov, 2025 39 $100.45 $866.19 $966.64 $19,224.52
Dec, 2025 40 $96.12 $870.52 $966.64 $18,354.00
Jan, 2026 41 $91.77 $874.87 $966.64 $17,479.13
Feb, 2026 42 $87.40 $879.24 $966.64 $16,599.89
Mar, 2026 43 $83.00 $883.64 $966.64 $15,716.25
Apr, 2026 44 $78.58 $888.06 $966.64 $14,828.19
May, 2026 45 $74.14 $892.50 $966.64 $13,935.69
Jun, 2026 46 $69.68 $896.96 $966.64 $13,038.73
Jul, 2026 47 $65.19 $901.45 $966.64 $12,137.28
Aug, 2026 48 $60.69 $905.95 $966.64 $11,231.33
Sep, 2026 49 $56.16 $910.48 $966.64 $10,320.84
Oct, 2026 50 $51.60 $915.04 $966.64 $9,405.81
Nov, 2026 51 $47.03 $919.61 $966.64 $8,486.20
Dec, 2026 52 $42.43 $924.21 $966.64 $7,561.99
Jan, 2027 53 $37.81 $928.83 $966.64 $6,633.16
Feb, 2027 54 $33.17 $933.47 $966.64 $5,699.68
Mar, 2027 55 $28.50 $938.14 $966.64 $4,761.54
Apr, 2027 56 $23.81 $942.83 $966.64 $3,818.71
May, 2027 57 $19.09 $947.55 $966.64 $2,871.16
Jun, 2027 58 $14.36 $952.28 $966.64 $1,918.88
Jul, 2027 59 $9.59 $957.05 $966.64 $961.83
Aug, 2027 60 $4.81 $961.83 $966.64 $0.00



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

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2022 Amortization Schedule