Amortization Schedule


Weekly Amortization Schedule


Weekly loan calculator is used to calculate weekly payments for your loan. The weekly amortization schedule excel breaks down each payment details with principal and interest payments.

Weekly Loan Calculator

Payment Frequency
Mortgage Amount
$
Loan Terms
Interest Rate
First Payment Date

Amortization schedule


Loan Summary

Loan Amount: $150,000.00
Weekly Principal & Interest: $406.97
Total Weekly Payment:
$406.97
Total # Of Payments: 260
Start Date: Sep 30, 2022
Payoff Date: Sep 03, 2032
Down Payment: $150,000.00
Principal: $74,268.57
Total Interest Paid: $31,544.55
Total of all Payments:
$331,544.55

Weekly Amortization Schedule

Payment Date Payment # Interest Principal Total Payment Balance
Sep 30, 2022 1 $158.65 $248.32 $406.97 $149,751.68
Oct 14, 2022 2 $158.39 $248.58 $406.97 $149,503.10
Oct 28, 2022 3 $158.13 $248.85 $406.97 $149,254.25
Nov 11, 2022 4 $157.87 $249.11 $406.97 $149,005.14
Nov 25, 2022 5 $157.60 $249.37 $406.97 $148,755.77
Dec 09, 2022 6 $157.34 $249.64 $406.97 $148,506.14
Dec 23, 2022 7 $157.07 $249.90 $406.97 $148,256.24
Jan 06, 2023 8 $156.81 $250.16 $406.97 $148,006.07
Jan 20, 2023 9 $156.54 $250.43 $406.97 $147,755.64
Feb 03, 2023 10 $156.28 $250.69 $406.97 $147,504.95
Feb 17, 2023 11 $156.01 $250.96 $406.97 $147,253.99
Mar 03, 2023 12 $155.75 $251.22 $406.97 $147,002.77
Mar 17, 2023 13 $155.48 $251.49 $406.97 $146,751.28
Mar 31, 2023 14 $155.22 $251.76 $406.97 $146,499.52
Apr 14, 2023 15 $154.95 $252.02 $406.97 $146,247.50
Apr 28, 2023 16 $154.68 $252.29 $406.97 $145,995.21
May 12, 2023 17 $154.42 $252.56 $406.97 $145,742.66
May 26, 2023 18 $154.15 $252.82 $406.97 $145,489.83
Jun 09, 2023 19 $153.88 $253.09 $406.97 $145,236.74
Jun 23, 2023 20 $153.62 $253.36 $406.97 $144,983.39
Jul 07, 2023 21 $153.35 $253.63 $406.97 $144,729.76
Jul 21, 2023 22 $153.08 $253.89 $406.97 $144,475.87
Aug 04, 2023 23 $152.81 $254.16 $406.97 $144,221.70
Aug 18, 2023 24 $152.54 $254.43 $406.97 $143,967.27
Sep 01, 2023 25 $152.27 $254.70 $406.97 $143,712.57
Sep 15, 2023 26 $152.00 $254.97 $406.97 $143,457.60
Sep 29, 2023 27 $151.73 $255.24 $406.97 $143,202.36
Oct 13, 2023 28 $151.46 $255.51 $406.97 $142,946.85
Oct 27, 2023 29 $151.19 $255.78 $406.97 $142,691.07
Nov 10, 2023 30 $150.92 $256.05 $406.97 $142,435.02
Nov 24, 2023 31 $150.65 $256.32 $406.97 $142,178.70
Dec 08, 2023 32 $150.38 $256.59 $406.97 $141,922.11
Dec 22, 2023 33 $150.11 $256.86 $406.97 $141,665.25
Jan 05, 2024 34 $149.84 $257.14 $406.97 $141,408.11
Jan 19, 2024 35 $149.57 $257.41 $406.97 $141,150.70
Feb 02, 2024 36 $149.29 $257.68 $406.97 $140,893.02
Feb 16, 2024 37 $149.02 $257.95 $406.97 $140,635.07
Mar 01, 2024 38 $148.75 $258.22 $406.97 $140,376.85
Mar 15, 2024 39 $148.48 $258.50 $406.97 $140,118.35
Mar 29, 2024 40 $148.20 $258.77 $406.97 $139,859.58
Apr 12, 2024 41 $147.93 $259.05 $406.97 $139,600.53
Apr 26, 2024 42 $147.65 $259.32 $406.97 $139,341.21
May 10, 2024 43 $147.38 $259.59 $406.97 $139,081.62
May 24, 2024 44 $147.11 $259.87 $406.97 $138,821.75
Jun 07, 2024 45 $146.83 $260.14 $406.97 $138,561.61
Jun 21, 2024 46 $146.56 $260.42 $406.97 $138,301.19
Jul 05, 2024 47 $146.28 $260.69 $406.97 $138,040.50
Jul 19, 2024 48 $146.00 $260.97 $406.97 $137,779.53
Aug 02, 2024 49 $145.73 $261.25 $406.97 $137,518.28
Aug 16, 2024 50 $145.45 $261.52 $406.97 $137,256.76
Aug 30, 2024 51 $145.18 $261.80 $406.97 $136,994.96
Sep 13, 2024 52 $144.90 $262.08 $406.97 $136,732.89
Sep 27, 2024 53 $144.62 $262.35 $406.97 $136,470.54
Oct 11, 2024 54 $144.34 $262.63 $406.97 $136,207.91
Oct 25, 2024 55 $144.07 $262.91 $406.97 $135,945.00
Nov 08, 2024 56 $143.79 $263.19 $406.97 $135,681.81
Nov 22, 2024 57 $143.51 $263.46 $406.97 $135,418.35
Dec 06, 2024 58 $143.23 $263.74 $406.97 $135,154.61
Dec 20, 2024 59 $142.95 $264.02 $406.97 $134,890.58
Jan 03, 2025 60 $142.67 $264.30 $406.97 $134,626.28
Jan 17, 2025 61 $142.39 $264.58 $406.97 $134,361.70
Jan 31, 2025 62 $142.11 $264.86 $406.97 $134,096.84
Feb 14, 2025 63 $141.83 $265.14 $406.97 $133,831.70
Feb 28, 2025 64 $141.55 $265.42 $406.97 $133,566.28
Mar 14, 2025 65 $141.27 $265.70 $406.97 $133,300.58
Mar 28, 2025 66 $140.99 $265.98 $406.97 $133,034.60
Apr 11, 2025 67 $140.71 $266.26 $406.97 $132,768.33
Apr 25, 2025 68 $140.43 $266.55 $406.97 $132,501.79
May 09, 2025 69 $140.15 $266.83 $406.97 $132,234.96
May 23, 2025 70 $139.86 $267.11 $406.97 $131,967.85
Jun 06, 2025 71 $139.58 $267.39 $406.97 $131,700.46
Jun 20, 2025 72 $139.30 $267.67 $406.97 $131,432.78
Jul 04, 2025 73 $139.02 $267.96 $406.97 $131,164.83
Jul 18, 2025 74 $138.73 $268.24 $406.97 $130,896.58
Aug 01, 2025 75 $138.45 $268.53 $406.97 $130,628.06
Aug 15, 2025 76 $138.16 $268.81 $406.97 $130,359.25
Aug 29, 2025 77 $137.88 $269.09 $406.97 $130,090.16
Sep 12, 2025 78 $137.60 $269.38 $406.97 $129,820.78
Sep 26, 2025 79 $137.31 $269.66 $406.97 $129,551.12
Oct 10, 2025 80 $137.03 $269.95 $406.97 $129,281.17
Oct 24, 2025 81 $136.74 $270.23 $406.97 $129,010.93
Nov 07, 2025 82 $136.45 $270.52 $406.97 $128,740.41
Nov 21, 2025 83 $136.17 $270.81 $406.97 $128,469.61
Dec 05, 2025 84 $135.88 $271.09 $406.97 $128,198.52
Dec 19, 2025 85 $135.59 $271.38 $406.97 $127,927.14
Jan 02, 2026 86 $135.31 $271.67 $406.97 $127,655.47
Jan 16, 2026 87 $135.02 $271.95 $406.97 $127,383.52
Jan 30, 2026 88 $134.73 $272.24 $406.97 $127,111.28
Feb 13, 2026 89 $134.44 $272.53 $406.97 $126,838.75
Feb 27, 2026 90 $134.16 $272.82 $406.97 $126,565.93
Mar 13, 2026 91 $133.87 $273.11 $406.97 $126,292.82
Mar 27, 2026 92 $133.58 $273.39 $406.97 $126,019.43
Apr 10, 2026 93 $133.29 $273.68 $406.97 $125,745.75
Apr 24, 2026 94 $133.00 $273.97 $406.97 $125,471.77
May 08, 2026 95 $132.71 $274.26 $406.97 $125,197.51
May 22, 2026 96 $132.42 $274.55 $406.97 $124,922.96
Jun 05, 2026 97 $132.13 $274.84 $406.97 $124,648.11
Jun 19, 2026 98 $131.84 $275.13 $406.97 $124,372.98
Jul 03, 2026 99 $131.55 $275.43 $406.97 $124,097.55
Jul 17, 2026 100 $131.26 $275.72 $406.97 $123,821.84
Jul 31, 2026 101 $130.97 $276.01 $406.97 $123,545.83
Aug 14, 2026 102 $130.67 $276.30 $406.97 $123,269.53
Aug 28, 2026 103 $130.38 $276.59 $406.97 $122,992.94
Sep 11, 2026 104 $130.09 $276.88 $406.97 $122,716.05
Sep 25, 2026 105 $129.80 $277.18 $406.97 $122,438.87
Oct 09, 2026 106 $129.50 $277.47 $406.97 $122,161.40
Oct 23, 2026 107 $129.21 $277.76 $406.97 $121,883.64
Nov 06, 2026 108 $128.92 $278.06 $406.97 $121,605.58
Nov 20, 2026 109 $128.62 $278.35 $406.97 $121,327.23
Dec 04, 2026 110 $128.33 $278.65 $406.97 $121,048.58
Dec 18, 2026 111 $128.03 $278.94 $406.97 $120,769.64
Jan 01, 2027 112 $127.74 $279.24 $406.97 $120,490.40
Jan 15, 2027 113 $127.44 $279.53 $406.97 $120,210.87
Jan 29, 2027 114 $127.15 $279.83 $406.97 $119,931.05
Feb 12, 2027 115 $126.85 $280.12 $406.97 $119,650.92
Feb 26, 2027 116 $126.55 $280.42 $406.97 $119,370.50
Mar 12, 2027 117 $126.26 $280.72 $406.97 $119,089.79
Mar 26, 2027 118 $125.96 $281.01 $406.97 $118,808.77
Apr 09, 2027 119 $125.66 $281.31 $406.97 $118,527.46
Apr 23, 2027 120 $125.37 $281.61 $406.97 $118,245.85
May 07, 2027 121 $125.07 $281.91 $406.97 $117,963.95
May 21, 2027 122 $124.77 $282.20 $406.97 $117,681.74
Jun 04, 2027 123 $124.47 $282.50 $406.97 $117,399.24
Jun 18, 2027 124 $124.17 $282.80 $406.97 $117,116.44
Jul 02, 2027 125 $123.87 $283.10 $406.97 $116,833.34
Jul 16, 2027 126 $123.57 $283.40 $406.97 $116,549.94
Jul 30, 2027 127 $123.27 $283.70 $406.97 $116,266.24
Aug 13, 2027 128 $122.97 $284.00 $406.97 $115,982.24
Aug 27, 2027 129 $122.67 $284.30 $406.97 $115,697.94
Sep 10, 2027 130 $122.37 $284.60 $406.97 $115,413.34
Sep 24, 2027 131 $122.07 $284.90 $406.97 $115,128.44
Oct 08, 2027 132 $121.77 $285.20 $406.97 $114,843.24
Oct 22, 2027 133 $121.47 $285.50 $406.97 $114,557.73
Nov 05, 2027 134 $121.17 $285.81 $406.97 $114,271.92
Nov 19, 2027 135 $120.86 $286.11 $406.97 $113,985.82
Dec 03, 2027 136 $120.56 $286.41 $406.97 $113,699.40
Dec 17, 2027 137 $120.26 $286.71 $406.97 $113,412.69
Dec 31, 2027 138 $119.96 $287.02 $406.97 $113,125.67
Jan 14, 2028 139 $119.65 $287.32 $406.97 $112,838.35
Jan 28, 2028 140 $119.35 $287.63 $406.97 $112,550.72
Feb 11, 2028 141 $119.04 $287.93 $406.97 $112,262.80
Feb 25, 2028 142 $118.74 $288.23 $406.97 $111,974.56
Mar 10, 2028 143 $118.43 $288.54 $406.97 $111,686.02
Mar 24, 2028 144 $118.13 $288.84 $406.97 $111,397.18
Apr 07, 2028 145 $117.82 $289.15 $406.97 $111,108.03
Apr 21, 2028 146 $117.52 $289.46 $406.97 $110,818.57
May 05, 2028 147 $117.21 $289.76 $406.97 $110,528.81
May 19, 2028 148 $116.91 $290.07 $406.97 $110,238.74
Jun 02, 2028 149 $116.60 $290.37 $406.97 $109,948.37
Jun 16, 2028 150 $116.29 $290.68 $406.97 $109,657.69
Jun 30, 2028 151 $115.98 $290.99 $406.97 $109,366.70
Jul 14, 2028 152 $115.68 $291.30 $406.97 $109,075.40
Jul 28, 2028 153 $115.37 $291.61 $406.97 $108,783.79
Aug 11, 2028 154 $115.06 $291.91 $406.97 $108,491.88
Aug 25, 2028 155 $114.75 $292.22 $406.97 $108,199.66
Sep 08, 2028 156 $114.44 $292.53 $406.97 $107,907.13
Sep 22, 2028 157 $114.13 $292.84 $406.97 $107,614.29
Oct 06, 2028 158 $113.82 $293.15 $406.97 $107,321.13
Oct 20, 2028 159 $113.51 $293.46 $406.97 $107,027.67
Nov 03, 2028 160 $113.20 $293.77 $406.97 $106,733.90
Nov 17, 2028 161 $112.89 $294.08 $406.97 $106,439.82
Dec 01, 2028 162 $112.58 $294.39 $406.97 $106,145.43
Dec 15, 2028 163 $112.27 $294.70 $406.97 $105,850.72
Dec 29, 2028 164 $111.96 $295.02 $406.97 $105,555.71
Jan 12, 2029 165 $111.65 $295.33 $406.97 $105,260.38
Jan 26, 2029 166 $111.33 $295.64 $406.97 $104,964.74
Feb 09, 2029 167 $111.02 $295.95 $406.97 $104,668.79
Feb 23, 2029 168 $110.71 $296.27 $406.97 $104,372.52
Mar 09, 2029 169 $110.39 $296.58 $406.97 $104,075.94
Mar 23, 2029 170 $110.08 $296.89 $406.97 $103,779.05
Apr 06, 2029 171 $109.77 $297.21 $406.97 $103,481.84
Apr 20, 2029 172 $109.45 $297.52 $406.97 $103,184.32
May 04, 2029 173 $109.14 $297.84 $406.97 $102,886.48
May 18, 2029 174 $108.82 $298.15 $406.97 $102,588.33
Jun 01, 2029 175 $108.51 $298.47 $406.97 $102,289.86
Jun 15, 2029 176 $108.19 $298.78 $406.97 $101,991.08
Jun 29, 2029 177 $107.88 $299.10 $406.97 $101,691.98
Jul 13, 2029 178 $107.56 $299.41 $406.97 $101,392.57
Jul 27, 2029 179 $107.24 $299.73 $406.97 $101,092.84
Aug 10, 2029 180 $106.93 $300.05 $406.97 $100,792.79
Aug 24, 2029 181 $106.61 $300.37 $406.97 $100,492.42
Sep 07, 2029 182 $106.29 $300.68 $406.97 $100,191.74
Sep 21, 2029 183 $105.97 $301.00 $406.97 $99,890.74
Oct 05, 2029 184 $105.65 $301.32 $406.97 $99,589.42
Oct 19, 2029 185 $105.33 $301.64 $406.97 $99,287.78
Nov 02, 2029 186 $105.02 $301.96 $406.97 $98,985.82
Nov 16, 2029 187 $104.70 $302.28 $406.97 $98,683.54
Nov 30, 2029 188 $104.38 $302.60 $406.97 $98,380.95
Dec 14, 2029 189 $104.06 $302.92 $406.97 $98,078.03
Dec 28, 2029 190 $103.74 $303.24 $406.97 $97,774.79
Jan 11, 2030 191 $103.42 $303.56 $406.97 $97,471.24
Jan 25, 2030 192 $103.09 $303.88 $406.97 $97,167.36
Feb 08, 2030 193 $102.77 $304.20 $406.97 $96,863.16
Feb 22, 2030 194 $102.45 $304.52 $406.97 $96,558.63
Mar 08, 2030 195 $102.13 $304.84 $406.97 $96,253.79
Mar 22, 2030 196 $101.81 $305.17 $406.97 $95,948.62
Apr 05, 2030 197 $101.48 $305.49 $406.97 $95,643.13
Apr 19, 2030 198 $101.16 $305.81 $406.97 $95,337.32
May 03, 2030 199 $100.84 $306.14 $406.97 $95,031.19
May 17, 2030 200 $100.51 $306.46 $406.97 $94,724.73
May 31, 2030 201 $100.19 $306.78 $406.97 $94,417.94
Jun 14, 2030 202 $99.87 $307.11 $406.97 $94,110.83
Jun 28, 2030 203 $99.54 $307.43 $406.97 $93,803.40
Jul 12, 2030 204 $99.22 $307.76 $406.97 $93,495.64
Jul 26, 2030 205 $98.89 $308.08 $406.97 $93,187.56
Aug 09, 2030 206 $98.56 $308.41 $406.97 $92,879.15
Aug 23, 2030 207 $98.24 $308.74 $406.97 $92,570.41
Sep 06, 2030 208 $97.91 $309.06 $406.97 $92,261.35
Sep 20, 2030 209 $97.58 $309.39 $406.97 $91,951.96
Oct 04, 2030 210 $97.26 $309.72 $406.97 $91,642.24
Oct 18, 2030 211 $96.93 $310.04 $406.97 $91,332.20
Nov 01, 2030 212 $96.60 $310.37 $406.97 $91,021.83
Nov 15, 2030 213 $96.27 $310.70 $406.97 $90,711.13
Nov 29, 2030 214 $95.94 $311.03 $406.97 $90,400.10
Dec 13, 2030 215 $95.62 $311.36 $406.97 $90,088.74
Dec 27, 2030 216 $95.29 $311.69 $406.97 $89,777.05
Jan 10, 2031 217 $94.96 $312.02 $406.97 $89,465.04
Jan 24, 2031 218 $94.63 $312.35 $406.97 $89,152.69
Feb 07, 2031 219 $94.30 $312.68 $406.97 $88,840.01
Feb 21, 2031 220 $93.97 $313.01 $406.97 $88,527.00
Mar 07, 2031 221 $93.63 $313.34 $406.97 $88,213.66
Mar 21, 2031 222 $93.30 $313.67 $406.97 $87,899.99
Apr 04, 2031 223 $92.97 $314.00 $406.97 $87,585.99
Apr 18, 2031 224 $92.64 $314.33 $406.97 $87,271.66
May 02, 2031 225 $92.31 $314.67 $406.97 $86,956.99
May 16, 2031 226 $91.97 $315.00 $406.97 $86,641.99
May 30, 2031 227 $91.64 $315.33 $406.97 $86,326.66
Jun 13, 2031 228 $91.31 $315.67 $406.97 $86,010.99
Jun 27, 2031 229 $90.97 $316.00 $406.97 $85,694.99
Jul 11, 2031 230 $90.64 $316.33 $406.97 $85,378.65
Jul 25, 2031 231 $90.30 $316.67 $406.97 $85,061.99
Aug 08, 2031 232 $89.97 $317.00 $406.97 $84,744.98
Aug 22, 2031 233 $89.63 $317.34 $406.97 $84,427.64
Sep 05, 2031 234 $89.30 $317.68 $406.97 $84,109.97
Sep 19, 2031 235 $88.96 $318.01 $406.97 $83,791.96
Oct 03, 2031 236 $88.63 $318.35 $406.97 $83,473.61
Oct 17, 2031 237 $88.29 $318.68 $406.97 $83,154.92
Oct 31, 2031 238 $87.95 $319.02 $406.97 $82,835.90
Nov 14, 2031 239 $87.61 $319.36 $406.97 $82,516.54
Nov 28, 2031 240 $87.28 $319.70 $406.97 $82,196.85
Dec 12, 2031 241 $86.94 $320.03 $406.97 $81,876.81
Dec 26, 2031 242 $86.60 $320.37 $406.97 $81,556.44
Jan 09, 2032 243 $86.26 $320.71 $406.97 $81,235.73
Jan 23, 2032 244 $85.92 $321.05 $406.97 $80,914.68
Feb 06, 2032 245 $85.58 $321.39 $406.97 $80,593.29
Feb 20, 2032 246 $85.24 $321.73 $406.97 $80,271.56
Mar 05, 2032 247 $84.90 $322.07 $406.97 $79,949.49
Mar 19, 2032 248 $84.56 $322.41 $406.97 $79,627.07
Apr 02, 2032 249 $84.22 $322.75 $406.97 $79,304.32
Apr 16, 2032 250 $83.88 $323.09 $406.97 $78,981.23
Apr 30, 2032 251 $83.54 $323.44 $406.97 $78,657.79
May 14, 2032 252 $83.20 $323.78 $406.97 $78,334.01
May 28, 2032 253 $82.85 $324.12 $406.97 $78,009.89
Jun 11, 2032 254 $82.51 $324.46 $406.97 $77,685.43
Jun 25, 2032 255 $82.17 $324.81 $406.97 $77,360.62
Jul 09, 2032 256 $81.82 $325.15 $406.97 $77,035.47
Jul 23, 2032 257 $81.48 $325.49 $406.97 $76,709.98
Aug 06, 2032 258 $81.14 $325.84 $406.97 $76,384.14
Aug 20, 2032 259 $80.79 $326.18 $406.97 $76,057.96
Sep 03, 2032 260 $80.45 $326.53 $406.97 $75,731.43

Compare Monthly vs. Weekly Payments

Payment Frequency Monthly Weekly
Payments / Year 12 52
Each Payment $1,627.89 $406.97
Total Interest $45,347.30 $31,544.55
Total Payment $345,347.30 $331,544.55
Total Savings $0 $13,802.75
Payoff Date Aug, 2032 Sep, 2032



Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2022 Amortization Schedule