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: Jan 27, 2023
Payoff Date: Dec 31, 2032
Principal: $150,000.00
Total Interest Paid: $31,544.55
Total of all Payments:
$181,544.55

Weekly Amortization Schedule

Payment Date Payment # Interest Principal Total Payment Balance
Jan 27, 2023 1 $158.65 $248.32 $406.97 $149,751.68
Feb 10, 2023 2 $158.39 $248.58 $406.97 $149,503.10
Feb 24, 2023 3 $158.13 $248.85 $406.97 $149,254.25
Mar 10, 2023 4 $157.87 $249.11 $406.97 $149,005.14
Mar 24, 2023 5 $157.60 $249.37 $406.97 $148,755.77
Apr 07, 2023 6 $157.34 $249.64 $406.97 $148,506.14
Apr 21, 2023 7 $157.07 $249.90 $406.97 $148,256.24
May 05, 2023 8 $156.81 $250.16 $406.97 $148,006.07
May 19, 2023 9 $156.54 $250.43 $406.97 $147,755.64
Jun 02, 2023 10 $156.28 $250.69 $406.97 $147,504.95
Jun 16, 2023 11 $156.01 $250.96 $406.97 $147,253.99
Jun 30, 2023 12 $155.75 $251.22 $406.97 $147,002.77
Jul 14, 2023 13 $155.48 $251.49 $406.97 $146,751.28
Jul 28, 2023 14 $155.22 $251.76 $406.97 $146,499.52
Aug 11, 2023 15 $154.95 $252.02 $406.97 $146,247.50
Aug 25, 2023 16 $154.68 $252.29 $406.97 $145,995.21
Sep 08, 2023 17 $154.42 $252.56 $406.97 $145,742.66
Sep 22, 2023 18 $154.15 $252.82 $406.97 $145,489.83
Oct 06, 2023 19 $153.88 $253.09 $406.97 $145,236.74
Oct 20, 2023 20 $153.62 $253.36 $406.97 $144,983.39
Nov 03, 2023 21 $153.35 $253.63 $406.97 $144,729.76
Nov 17, 2023 22 $153.08 $253.89 $406.97 $144,475.87
Dec 01, 2023 23 $152.81 $254.16 $406.97 $144,221.70
Dec 15, 2023 24 $152.54 $254.43 $406.97 $143,967.27
Dec 29, 2023 25 $152.27 $254.70 $406.97 $143,712.57
Jan 12, 2024 26 $152.00 $254.97 $406.97 $143,457.60
Jan 26, 2024 27 $151.73 $255.24 $406.97 $143,202.36
Feb 09, 2024 28 $151.46 $255.51 $406.97 $142,946.85
Feb 23, 2024 29 $151.19 $255.78 $406.97 $142,691.07
Mar 08, 2024 30 $150.92 $256.05 $406.97 $142,435.02
Mar 22, 2024 31 $150.65 $256.32 $406.97 $142,178.70
Apr 05, 2024 32 $150.38 $256.59 $406.97 $141,922.11
Apr 19, 2024 33 $150.11 $256.86 $406.97 $141,665.25
May 03, 2024 34 $149.84 $257.14 $406.97 $141,408.11
May 17, 2024 35 $149.57 $257.41 $406.97 $141,150.70
May 31, 2024 36 $149.29 $257.68 $406.97 $140,893.02
Jun 14, 2024 37 $149.02 $257.95 $406.97 $140,635.07
Jun 28, 2024 38 $148.75 $258.22 $406.97 $140,376.85
Jul 12, 2024 39 $148.48 $258.50 $406.97 $140,118.35
Jul 26, 2024 40 $148.20 $258.77 $406.97 $139,859.58
Aug 09, 2024 41 $147.93 $259.05 $406.97 $139,600.53
Aug 23, 2024 42 $147.65 $259.32 $406.97 $139,341.21
Sep 06, 2024 43 $147.38 $259.59 $406.97 $139,081.62
Sep 20, 2024 44 $147.11 $259.87 $406.97 $138,821.75
Oct 04, 2024 45 $146.83 $260.14 $406.97 $138,561.61
Oct 18, 2024 46 $146.56 $260.42 $406.97 $138,301.19
Nov 01, 2024 47 $146.28 $260.69 $406.97 $138,040.50
Nov 15, 2024 48 $146.00 $260.97 $406.97 $137,779.53
Nov 29, 2024 49 $145.73 $261.25 $406.97 $137,518.28
Dec 13, 2024 50 $145.45 $261.52 $406.97 $137,256.76
Dec 27, 2024 51 $145.18 $261.80 $406.97 $136,994.96
Jan 10, 2025 52 $144.90 $262.08 $406.97 $136,732.89
Jan 24, 2025 53 $144.62 $262.35 $406.97 $136,470.54
Feb 07, 2025 54 $144.34 $262.63 $406.97 $136,207.91
Feb 21, 2025 55 $144.07 $262.91 $406.97 $135,945.00
Mar 07, 2025 56 $143.79 $263.19 $406.97 $135,681.81
Mar 21, 2025 57 $143.51 $263.46 $406.97 $135,418.35
Apr 04, 2025 58 $143.23 $263.74 $406.97 $135,154.61
Apr 18, 2025 59 $142.95 $264.02 $406.97 $134,890.58
May 02, 2025 60 $142.67 $264.30 $406.97 $134,626.28
May 16, 2025 61 $142.39 $264.58 $406.97 $134,361.70
May 30, 2025 62 $142.11 $264.86 $406.97 $134,096.84
Jun 13, 2025 63 $141.83 $265.14 $406.97 $133,831.70
Jun 27, 2025 64 $141.55 $265.42 $406.97 $133,566.28
Jul 11, 2025 65 $141.27 $265.70 $406.97 $133,300.58
Jul 25, 2025 66 $140.99 $265.98 $406.97 $133,034.60
Aug 08, 2025 67 $140.71 $266.26 $406.97 $132,768.33
Aug 22, 2025 68 $140.43 $266.55 $406.97 $132,501.79
Sep 05, 2025 69 $140.15 $266.83 $406.97 $132,234.96
Sep 19, 2025 70 $139.86 $267.11 $406.97 $131,967.85
Oct 03, 2025 71 $139.58 $267.39 $406.97 $131,700.46
Oct 17, 2025 72 $139.30 $267.67 $406.97 $131,432.78
Oct 31, 2025 73 $139.02 $267.96 $406.97 $131,164.83
Nov 14, 2025 74 $138.73 $268.24 $406.97 $130,896.58
Nov 28, 2025 75 $138.45 $268.53 $406.97 $130,628.06
Dec 12, 2025 76 $138.16 $268.81 $406.97 $130,359.25
Dec 26, 2025 77 $137.88 $269.09 $406.97 $130,090.16
Jan 09, 2026 78 $137.60 $269.38 $406.97 $129,820.78
Jan 23, 2026 79 $137.31 $269.66 $406.97 $129,551.12
Feb 06, 2026 80 $137.03 $269.95 $406.97 $129,281.17
Feb 20, 2026 81 $136.74 $270.23 $406.97 $129,010.93
Mar 06, 2026 82 $136.45 $270.52 $406.97 $128,740.41
Mar 20, 2026 83 $136.17 $270.81 $406.97 $128,469.61
Apr 03, 2026 84 $135.88 $271.09 $406.97 $128,198.52
Apr 17, 2026 85 $135.59 $271.38 $406.97 $127,927.14
May 01, 2026 86 $135.31 $271.67 $406.97 $127,655.47
May 15, 2026 87 $135.02 $271.95 $406.97 $127,383.52
May 29, 2026 88 $134.73 $272.24 $406.97 $127,111.28
Jun 12, 2026 89 $134.44 $272.53 $406.97 $126,838.75
Jun 26, 2026 90 $134.16 $272.82 $406.97 $126,565.93
Jul 10, 2026 91 $133.87 $273.11 $406.97 $126,292.82
Jul 24, 2026 92 $133.58 $273.39 $406.97 $126,019.43
Aug 07, 2026 93 $133.29 $273.68 $406.97 $125,745.75
Aug 21, 2026 94 $133.00 $273.97 $406.97 $125,471.77
Sep 04, 2026 95 $132.71 $274.26 $406.97 $125,197.51
Sep 18, 2026 96 $132.42 $274.55 $406.97 $124,922.96
Oct 02, 2026 97 $132.13 $274.84 $406.97 $124,648.11
Oct 16, 2026 98 $131.84 $275.13 $406.97 $124,372.98
Oct 30, 2026 99 $131.55 $275.43 $406.97 $124,097.55
Nov 13, 2026 100 $131.26 $275.72 $406.97 $123,821.84
Nov 27, 2026 101 $130.97 $276.01 $406.97 $123,545.83
Dec 11, 2026 102 $130.67 $276.30 $406.97 $123,269.53
Dec 25, 2026 103 $130.38 $276.59 $406.97 $122,992.94
Jan 08, 2027 104 $130.09 $276.88 $406.97 $122,716.05
Jan 22, 2027 105 $129.80 $277.18 $406.97 $122,438.87
Feb 05, 2027 106 $129.50 $277.47 $406.97 $122,161.40
Feb 19, 2027 107 $129.21 $277.76 $406.97 $121,883.64
Mar 05, 2027 108 $128.92 $278.06 $406.97 $121,605.58
Mar 19, 2027 109 $128.62 $278.35 $406.97 $121,327.23
Apr 02, 2027 110 $128.33 $278.65 $406.97 $121,048.58
Apr 16, 2027 111 $128.03 $278.94 $406.97 $120,769.64
Apr 30, 2027 112 $127.74 $279.24 $406.97 $120,490.40
May 14, 2027 113 $127.44 $279.53 $406.97 $120,210.87
May 28, 2027 114 $127.15 $279.83 $406.97 $119,931.05
Jun 11, 2027 115 $126.85 $280.12 $406.97 $119,650.92
Jun 25, 2027 116 $126.55 $280.42 $406.97 $119,370.50
Jul 09, 2027 117 $126.26 $280.72 $406.97 $119,089.79
Jul 23, 2027 118 $125.96 $281.01 $406.97 $118,808.77
Aug 06, 2027 119 $125.66 $281.31 $406.97 $118,527.46
Aug 20, 2027 120 $125.37 $281.61 $406.97 $118,245.85
Sep 03, 2027 121 $125.07 $281.91 $406.97 $117,963.95
Sep 17, 2027 122 $124.77 $282.20 $406.97 $117,681.74
Oct 01, 2027 123 $124.47 $282.50 $406.97 $117,399.24
Oct 15, 2027 124 $124.17 $282.80 $406.97 $117,116.44
Oct 29, 2027 125 $123.87 $283.10 $406.97 $116,833.34
Nov 12, 2027 126 $123.57 $283.40 $406.97 $116,549.94
Nov 26, 2027 127 $123.27 $283.70 $406.97 $116,266.24
Dec 10, 2027 128 $122.97 $284.00 $406.97 $115,982.24
Dec 24, 2027 129 $122.67 $284.30 $406.97 $115,697.94
Jan 07, 2028 130 $122.37 $284.60 $406.97 $115,413.34
Jan 21, 2028 131 $122.07 $284.90 $406.97 $115,128.44
Feb 04, 2028 132 $121.77 $285.20 $406.97 $114,843.24
Feb 18, 2028 133 $121.47 $285.50 $406.97 $114,557.73
Mar 03, 2028 134 $121.17 $285.81 $406.97 $114,271.92
Mar 17, 2028 135 $120.86 $286.11 $406.97 $113,985.82
Mar 31, 2028 136 $120.56 $286.41 $406.97 $113,699.40
Apr 14, 2028 137 $120.26 $286.71 $406.97 $113,412.69
Apr 28, 2028 138 $119.96 $287.02 $406.97 $113,125.67
May 12, 2028 139 $119.65 $287.32 $406.97 $112,838.35
May 26, 2028 140 $119.35 $287.63 $406.97 $112,550.72
Jun 09, 2028 141 $119.04 $287.93 $406.97 $112,262.80
Jun 23, 2028 142 $118.74 $288.23 $406.97 $111,974.56
Jul 07, 2028 143 $118.43 $288.54 $406.97 $111,686.02
Jul 21, 2028 144 $118.13 $288.84 $406.97 $111,397.18
Aug 04, 2028 145 $117.82 $289.15 $406.97 $111,108.03
Aug 18, 2028 146 $117.52 $289.46 $406.97 $110,818.57
Sep 01, 2028 147 $117.21 $289.76 $406.97 $110,528.81
Sep 15, 2028 148 $116.91 $290.07 $406.97 $110,238.74
Sep 29, 2028 149 $116.60 $290.37 $406.97 $109,948.37
Oct 13, 2028 150 $116.29 $290.68 $406.97 $109,657.69
Oct 27, 2028 151 $115.98 $290.99 $406.97 $109,366.70
Nov 10, 2028 152 $115.68 $291.30 $406.97 $109,075.40
Nov 24, 2028 153 $115.37 $291.61 $406.97 $108,783.79
Dec 08, 2028 154 $115.06 $291.91 $406.97 $108,491.88
Dec 22, 2028 155 $114.75 $292.22 $406.97 $108,199.66
Jan 05, 2029 156 $114.44 $292.53 $406.97 $107,907.13
Jan 19, 2029 157 $114.13 $292.84 $406.97 $107,614.29
Feb 02, 2029 158 $113.82 $293.15 $406.97 $107,321.13
Feb 16, 2029 159 $113.51 $293.46 $406.97 $107,027.67
Mar 02, 2029 160 $113.20 $293.77 $406.97 $106,733.90
Mar 16, 2029 161 $112.89 $294.08 $406.97 $106,439.82
Mar 30, 2029 162 $112.58 $294.39 $406.97 $106,145.43
Apr 13, 2029 163 $112.27 $294.70 $406.97 $105,850.72
Apr 27, 2029 164 $111.96 $295.02 $406.97 $105,555.71
May 11, 2029 165 $111.65 $295.33 $406.97 $105,260.38
May 25, 2029 166 $111.33 $295.64 $406.97 $104,964.74
Jun 08, 2029 167 $111.02 $295.95 $406.97 $104,668.79
Jun 22, 2029 168 $110.71 $296.27 $406.97 $104,372.52
Jul 06, 2029 169 $110.39 $296.58 $406.97 $104,075.94
Jul 20, 2029 170 $110.08 $296.89 $406.97 $103,779.05
Aug 03, 2029 171 $109.77 $297.21 $406.97 $103,481.84
Aug 17, 2029 172 $109.45 $297.52 $406.97 $103,184.32
Aug 31, 2029 173 $109.14 $297.84 $406.97 $102,886.48
Sep 14, 2029 174 $108.82 $298.15 $406.97 $102,588.33
Sep 28, 2029 175 $108.51 $298.47 $406.97 $102,289.86
Oct 12, 2029 176 $108.19 $298.78 $406.97 $101,991.08
Oct 26, 2029 177 $107.88 $299.10 $406.97 $101,691.98
Nov 09, 2029 178 $107.56 $299.41 $406.97 $101,392.57
Nov 23, 2029 179 $107.24 $299.73 $406.97 $101,092.84
Dec 07, 2029 180 $106.93 $300.05 $406.97 $100,792.79
Dec 21, 2029 181 $106.61 $300.37 $406.97 $100,492.42
Jan 04, 2030 182 $106.29 $300.68 $406.97 $100,191.74
Jan 18, 2030 183 $105.97 $301.00 $406.97 $99,890.74
Feb 01, 2030 184 $105.65 $301.32 $406.97 $99,589.42
Feb 15, 2030 185 $105.33 $301.64 $406.97 $99,287.78
Mar 01, 2030 186 $105.02 $301.96 $406.97 $98,985.82
Mar 15, 2030 187 $104.70 $302.28 $406.97 $98,683.54
Mar 29, 2030 188 $104.38 $302.60 $406.97 $98,380.95
Apr 12, 2030 189 $104.06 $302.92 $406.97 $98,078.03
Apr 26, 2030 190 $103.74 $303.24 $406.97 $97,774.79
May 10, 2030 191 $103.42 $303.56 $406.97 $97,471.24
May 24, 2030 192 $103.09 $303.88 $406.97 $97,167.36
Jun 07, 2030 193 $102.77 $304.20 $406.97 $96,863.16
Jun 21, 2030 194 $102.45 $304.52 $406.97 $96,558.63
Jul 05, 2030 195 $102.13 $304.84 $406.97 $96,253.79
Jul 19, 2030 196 $101.81 $305.17 $406.97 $95,948.62
Aug 02, 2030 197 $101.48 $305.49 $406.97 $95,643.13
Aug 16, 2030 198 $101.16 $305.81 $406.97 $95,337.32
Aug 30, 2030 199 $100.84 $306.14 $406.97 $95,031.19
Sep 13, 2030 200 $100.51 $306.46 $406.97 $94,724.73
Sep 27, 2030 201 $100.19 $306.78 $406.97 $94,417.94
Oct 11, 2030 202 $99.87 $307.11 $406.97 $94,110.83
Oct 25, 2030 203 $99.54 $307.43 $406.97 $93,803.40
Nov 08, 2030 204 $99.22 $307.76 $406.97 $93,495.64
Nov 22, 2030 205 $98.89 $308.08 $406.97 $93,187.56
Dec 06, 2030 206 $98.56 $308.41 $406.97 $92,879.15
Dec 20, 2030 207 $98.24 $308.74 $406.97 $92,570.41
Jan 03, 2031 208 $97.91 $309.06 $406.97 $92,261.35
Jan 17, 2031 209 $97.58 $309.39 $406.97 $91,951.96
Jan 31, 2031 210 $97.26 $309.72 $406.97 $91,642.24
Feb 14, 2031 211 $96.93 $310.04 $406.97 $91,332.20
Feb 28, 2031 212 $96.60 $310.37 $406.97 $91,021.83
Mar 14, 2031 213 $96.27 $310.70 $406.97 $90,711.13
Mar 28, 2031 214 $95.94 $311.03 $406.97 $90,400.10
Apr 11, 2031 215 $95.62 $311.36 $406.97 $90,088.74
Apr 25, 2031 216 $95.29 $311.69 $406.97 $89,777.05
May 09, 2031 217 $94.96 $312.02 $406.97 $89,465.04
May 23, 2031 218 $94.63 $312.35 $406.97 $89,152.69
Jun 06, 2031 219 $94.30 $312.68 $406.97 $88,840.01
Jun 20, 2031 220 $93.97 $313.01 $406.97 $88,527.00
Jul 04, 2031 221 $93.63 $313.34 $406.97 $88,213.66
Jul 18, 2031 222 $93.30 $313.67 $406.97 $87,899.99
Aug 01, 2031 223 $92.97 $314.00 $406.97 $87,585.99
Aug 15, 2031 224 $92.64 $314.33 $406.97 $87,271.66
Aug 29, 2031 225 $92.31 $314.67 $406.97 $86,956.99
Sep 12, 2031 226 $91.97 $315.00 $406.97 $86,641.99
Sep 26, 2031 227 $91.64 $315.33 $406.97 $86,326.66
Oct 10, 2031 228 $91.31 $315.67 $406.97 $86,010.99
Oct 24, 2031 229 $90.97 $316.00 $406.97 $85,694.99
Nov 07, 2031 230 $90.64 $316.33 $406.97 $85,378.65
Nov 21, 2031 231 $90.30 $316.67 $406.97 $85,061.99
Dec 05, 2031 232 $89.97 $317.00 $406.97 $84,744.98
Dec 19, 2031 233 $89.63 $317.34 $406.97 $84,427.64
Jan 02, 2032 234 $89.30 $317.68 $406.97 $84,109.97
Jan 16, 2032 235 $88.96 $318.01 $406.97 $83,791.96
Jan 30, 2032 236 $88.63 $318.35 $406.97 $83,473.61
Feb 13, 2032 237 $88.29 $318.68 $406.97 $83,154.92
Feb 27, 2032 238 $87.95 $319.02 $406.97 $82,835.90
Mar 12, 2032 239 $87.61 $319.36 $406.97 $82,516.54
Mar 26, 2032 240 $87.28 $319.70 $406.97 $82,196.85
Apr 09, 2032 241 $86.94 $320.03 $406.97 $81,876.81
Apr 23, 2032 242 $86.60 $320.37 $406.97 $81,556.44
May 07, 2032 243 $86.26 $320.71 $406.97 $81,235.73
May 21, 2032 244 $85.92 $321.05 $406.97 $80,914.68
Jun 04, 2032 245 $85.58 $321.39 $406.97 $80,593.29
Jun 18, 2032 246 $85.24 $321.73 $406.97 $80,271.56
Jul 02, 2032 247 $84.90 $322.07 $406.97 $79,949.49
Jul 16, 2032 248 $84.56 $322.41 $406.97 $79,627.07
Jul 30, 2032 249 $84.22 $322.75 $406.97 $79,304.32
Aug 13, 2032 250 $83.88 $323.09 $406.97 $78,981.23
Aug 27, 2032 251 $83.54 $323.44 $406.97 $78,657.79
Sep 10, 2032 252 $83.20 $323.78 $406.97 $78,334.01
Sep 24, 2032 253 $82.85 $324.12 $406.97 $78,009.89
Oct 08, 2032 254 $82.51 $324.46 $406.97 $77,685.43
Oct 22, 2032 255 $82.17 $324.81 $406.97 $77,360.62
Nov 05, 2032 256 $81.82 $325.15 $406.97 $77,035.47
Nov 19, 2032 257 $81.48 $325.49 $406.97 $76,709.98
Dec 03, 2032 258 $81.14 $325.84 $406.97 $76,384.14
Dec 17, 2032 259 $80.79 $326.18 $406.97 $76,057.96
Dec 31, 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 $195,347.30 $181,544.55
Total Savings $0 $13,802.75
Payoff Date Dec, 2032 Dec, 2032



What are accelerated weekly mortgage payments?

The default payment frequency for most home mortgages and personal loans is monthly payments. When borrowers borrow money from the bank or lender, they are expected to pay back their lenders the principal plus interest with monthly payments. Depending on the size of the mortgage, the terms, and the interest rate, the borrower will end up paying a lot of money on interest. To save money, borrowers can choose to make accelerated mortgage payments in terms of extra payments, biweekly payments, or even weekly payments. While extra payments toward principal and biweekly payments are common these days, weekly payment frequency is pretty rare. Borrowers who decided to make accelerated weekly mortgage payments should check with their lender and make sure that they offer weekly payments without a prepayment penalty.


How does the weekly amortization schedule work?

The weekly amortization schedule works just like a regular amortization schedule except now the payments are for each week instead of each month. Since there are 52 weeks per year, borrowers will have to make 52 payments per year. Each payment will be 1/4 the size of the monthly payment. If the mortgage term is for 30 years, the borrower will need to make a total of 1,560 payments to make rather than 360 payments.


How much do weekly mortgage payments save?

The savings on weekly mortgage payments is huge compared to monthly payments. Let's take a look at the following example. Loan: $100,000 Terms: 10 years Interest Rate: 5.5% With monthly payments, the borrower will pay $1,085.26 each month for 10 years. Monthly Payment: $1,085.26 Total Interest Payment: $30,231.53 With weekly payment plans, the borrower will pay Monthly Payment: $271.32 Total Interest Payment: $21,029.70 As we can see from the above, borrowers who choose to make weekly payments save about $9,201.83 on their mortgages.



Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2023 Amortization Schedule