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: Oct 03, 2023
Payoff Date: Sep 06, 2033
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
Oct 03, 2023 1 $158.65 $248.32 $406.97 $149,751.68
Oct 17, 2023 2 $158.39 $248.58 $406.97 $149,503.10
Oct 31, 2023 3 $158.13 $248.85 $406.97 $149,254.25
Nov 14, 2023 4 $157.87 $249.11 $406.97 $149,005.14
Nov 28, 2023 5 $157.60 $249.37 $406.97 $148,755.77
Dec 12, 2023 6 $157.34 $249.64 $406.97 $148,506.14
Dec 26, 2023 7 $157.07 $249.90 $406.97 $148,256.24
Jan 09, 2024 8 $156.81 $250.16 $406.97 $148,006.07
Jan 23, 2024 9 $156.54 $250.43 $406.97 $147,755.64
Feb 06, 2024 10 $156.28 $250.69 $406.97 $147,504.95
Feb 20, 2024 11 $156.01 $250.96 $406.97 $147,253.99
Mar 05, 2024 12 $155.75 $251.22 $406.97 $147,002.77
Mar 19, 2024 13 $155.48 $251.49 $406.97 $146,751.28
Apr 02, 2024 14 $155.22 $251.76 $406.97 $146,499.52
Apr 16, 2024 15 $154.95 $252.02 $406.97 $146,247.50
Apr 30, 2024 16 $154.68 $252.29 $406.97 $145,995.21
May 14, 2024 17 $154.42 $252.56 $406.97 $145,742.66
May 28, 2024 18 $154.15 $252.82 $406.97 $145,489.83
Jun 11, 2024 19 $153.88 $253.09 $406.97 $145,236.74
Jun 25, 2024 20 $153.62 $253.36 $406.97 $144,983.39
Jul 09, 2024 21 $153.35 $253.63 $406.97 $144,729.76
Jul 23, 2024 22 $153.08 $253.89 $406.97 $144,475.87
Aug 06, 2024 23 $152.81 $254.16 $406.97 $144,221.70
Aug 20, 2024 24 $152.54 $254.43 $406.97 $143,967.27
Sep 03, 2024 25 $152.27 $254.70 $406.97 $143,712.57
Sep 17, 2024 26 $152.00 $254.97 $406.97 $143,457.60
Oct 01, 2024 27 $151.73 $255.24 $406.97 $143,202.36
Oct 15, 2024 28 $151.46 $255.51 $406.97 $142,946.85
Oct 29, 2024 29 $151.19 $255.78 $406.97 $142,691.07
Nov 12, 2024 30 $150.92 $256.05 $406.97 $142,435.02
Nov 26, 2024 31 $150.65 $256.32 $406.97 $142,178.70
Dec 10, 2024 32 $150.38 $256.59 $406.97 $141,922.11
Dec 24, 2024 33 $150.11 $256.86 $406.97 $141,665.25
Jan 07, 2025 34 $149.84 $257.14 $406.97 $141,408.11
Jan 21, 2025 35 $149.57 $257.41 $406.97 $141,150.70
Feb 04, 2025 36 $149.29 $257.68 $406.97 $140,893.02
Feb 18, 2025 37 $149.02 $257.95 $406.97 $140,635.07
Mar 04, 2025 38 $148.75 $258.22 $406.97 $140,376.85
Mar 18, 2025 39 $148.48 $258.50 $406.97 $140,118.35
Apr 01, 2025 40 $148.20 $258.77 $406.97 $139,859.58
Apr 15, 2025 41 $147.93 $259.05 $406.97 $139,600.53
Apr 29, 2025 42 $147.65 $259.32 $406.97 $139,341.21
May 13, 2025 43 $147.38 $259.59 $406.97 $139,081.62
May 27, 2025 44 $147.11 $259.87 $406.97 $138,821.75
Jun 10, 2025 45 $146.83 $260.14 $406.97 $138,561.61
Jun 24, 2025 46 $146.56 $260.42 $406.97 $138,301.19
Jul 08, 2025 47 $146.28 $260.69 $406.97 $138,040.50
Jul 22, 2025 48 $146.00 $260.97 $406.97 $137,779.53
Aug 05, 2025 49 $145.73 $261.25 $406.97 $137,518.28
Aug 19, 2025 50 $145.45 $261.52 $406.97 $137,256.76
Sep 02, 2025 51 $145.18 $261.80 $406.97 $136,994.96
Sep 16, 2025 52 $144.90 $262.08 $406.97 $136,732.89
Sep 30, 2025 53 $144.62 $262.35 $406.97 $136,470.54
Oct 14, 2025 54 $144.34 $262.63 $406.97 $136,207.91
Oct 28, 2025 55 $144.07 $262.91 $406.97 $135,945.00
Nov 11, 2025 56 $143.79 $263.19 $406.97 $135,681.81
Nov 25, 2025 57 $143.51 $263.46 $406.97 $135,418.35
Dec 09, 2025 58 $143.23 $263.74 $406.97 $135,154.61
Dec 23, 2025 59 $142.95 $264.02 $406.97 $134,890.58
Jan 06, 2026 60 $142.67 $264.30 $406.97 $134,626.28
Jan 20, 2026 61 $142.39 $264.58 $406.97 $134,361.70
Feb 03, 2026 62 $142.11 $264.86 $406.97 $134,096.84
Feb 17, 2026 63 $141.83 $265.14 $406.97 $133,831.70
Mar 03, 2026 64 $141.55 $265.42 $406.97 $133,566.28
Mar 17, 2026 65 $141.27 $265.70 $406.97 $133,300.58
Mar 31, 2026 66 $140.99 $265.98 $406.97 $133,034.60
Apr 14, 2026 67 $140.71 $266.26 $406.97 $132,768.33
Apr 28, 2026 68 $140.43 $266.55 $406.97 $132,501.79
May 12, 2026 69 $140.15 $266.83 $406.97 $132,234.96
May 26, 2026 70 $139.86 $267.11 $406.97 $131,967.85
Jun 09, 2026 71 $139.58 $267.39 $406.97 $131,700.46
Jun 23, 2026 72 $139.30 $267.67 $406.97 $131,432.78
Jul 07, 2026 73 $139.02 $267.96 $406.97 $131,164.83
Jul 21, 2026 74 $138.73 $268.24 $406.97 $130,896.58
Aug 04, 2026 75 $138.45 $268.53 $406.97 $130,628.06
Aug 18, 2026 76 $138.16 $268.81 $406.97 $130,359.25
Sep 01, 2026 77 $137.88 $269.09 $406.97 $130,090.16
Sep 15, 2026 78 $137.60 $269.38 $406.97 $129,820.78
Sep 29, 2026 79 $137.31 $269.66 $406.97 $129,551.12
Oct 13, 2026 80 $137.03 $269.95 $406.97 $129,281.17
Oct 27, 2026 81 $136.74 $270.23 $406.97 $129,010.93
Nov 10, 2026 82 $136.45 $270.52 $406.97 $128,740.41
Nov 24, 2026 83 $136.17 $270.81 $406.97 $128,469.61
Dec 08, 2026 84 $135.88 $271.09 $406.97 $128,198.52
Dec 22, 2026 85 $135.59 $271.38 $406.97 $127,927.14
Jan 05, 2027 86 $135.31 $271.67 $406.97 $127,655.47
Jan 19, 2027 87 $135.02 $271.95 $406.97 $127,383.52
Feb 02, 2027 88 $134.73 $272.24 $406.97 $127,111.28
Feb 16, 2027 89 $134.44 $272.53 $406.97 $126,838.75
Mar 02, 2027 90 $134.16 $272.82 $406.97 $126,565.93
Mar 16, 2027 91 $133.87 $273.11 $406.97 $126,292.82
Mar 30, 2027 92 $133.58 $273.39 $406.97 $126,019.43
Apr 13, 2027 93 $133.29 $273.68 $406.97 $125,745.75
Apr 27, 2027 94 $133.00 $273.97 $406.97 $125,471.77
May 11, 2027 95 $132.71 $274.26 $406.97 $125,197.51
May 25, 2027 96 $132.42 $274.55 $406.97 $124,922.96
Jun 08, 2027 97 $132.13 $274.84 $406.97 $124,648.11
Jun 22, 2027 98 $131.84 $275.13 $406.97 $124,372.98
Jul 06, 2027 99 $131.55 $275.43 $406.97 $124,097.55
Jul 20, 2027 100 $131.26 $275.72 $406.97 $123,821.84
Aug 03, 2027 101 $130.97 $276.01 $406.97 $123,545.83
Aug 17, 2027 102 $130.67 $276.30 $406.97 $123,269.53
Aug 31, 2027 103 $130.38 $276.59 $406.97 $122,992.94
Sep 14, 2027 104 $130.09 $276.88 $406.97 $122,716.05
Sep 28, 2027 105 $129.80 $277.18 $406.97 $122,438.87
Oct 12, 2027 106 $129.50 $277.47 $406.97 $122,161.40
Oct 26, 2027 107 $129.21 $277.76 $406.97 $121,883.64
Nov 09, 2027 108 $128.92 $278.06 $406.97 $121,605.58
Nov 23, 2027 109 $128.62 $278.35 $406.97 $121,327.23
Dec 07, 2027 110 $128.33 $278.65 $406.97 $121,048.58
Dec 21, 2027 111 $128.03 $278.94 $406.97 $120,769.64
Jan 04, 2028 112 $127.74 $279.24 $406.97 $120,490.40
Jan 18, 2028 113 $127.44 $279.53 $406.97 $120,210.87
Feb 01, 2028 114 $127.15 $279.83 $406.97 $119,931.05
Feb 15, 2028 115 $126.85 $280.12 $406.97 $119,650.92
Feb 29, 2028 116 $126.55 $280.42 $406.97 $119,370.50
Mar 14, 2028 117 $126.26 $280.72 $406.97 $119,089.79
Mar 28, 2028 118 $125.96 $281.01 $406.97 $118,808.77
Apr 11, 2028 119 $125.66 $281.31 $406.97 $118,527.46
Apr 25, 2028 120 $125.37 $281.61 $406.97 $118,245.85
May 09, 2028 121 $125.07 $281.91 $406.97 $117,963.95
May 23, 2028 122 $124.77 $282.20 $406.97 $117,681.74
Jun 06, 2028 123 $124.47 $282.50 $406.97 $117,399.24
Jun 20, 2028 124 $124.17 $282.80 $406.97 $117,116.44
Jul 04, 2028 125 $123.87 $283.10 $406.97 $116,833.34
Jul 18, 2028 126 $123.57 $283.40 $406.97 $116,549.94
Aug 01, 2028 127 $123.27 $283.70 $406.97 $116,266.24
Aug 15, 2028 128 $122.97 $284.00 $406.97 $115,982.24
Aug 29, 2028 129 $122.67 $284.30 $406.97 $115,697.94
Sep 12, 2028 130 $122.37 $284.60 $406.97 $115,413.34
Sep 26, 2028 131 $122.07 $284.90 $406.97 $115,128.44
Oct 10, 2028 132 $121.77 $285.20 $406.97 $114,843.24
Oct 24, 2028 133 $121.47 $285.50 $406.97 $114,557.73
Nov 07, 2028 134 $121.17 $285.81 $406.97 $114,271.92
Nov 21, 2028 135 $120.86 $286.11 $406.97 $113,985.82
Dec 05, 2028 136 $120.56 $286.41 $406.97 $113,699.40
Dec 19, 2028 137 $120.26 $286.71 $406.97 $113,412.69
Jan 02, 2029 138 $119.96 $287.02 $406.97 $113,125.67
Jan 16, 2029 139 $119.65 $287.32 $406.97 $112,838.35
Jan 30, 2029 140 $119.35 $287.63 $406.97 $112,550.72
Feb 13, 2029 141 $119.04 $287.93 $406.97 $112,262.80
Feb 27, 2029 142 $118.74 $288.23 $406.97 $111,974.56
Mar 13, 2029 143 $118.43 $288.54 $406.97 $111,686.02
Mar 27, 2029 144 $118.13 $288.84 $406.97 $111,397.18
Apr 10, 2029 145 $117.82 $289.15 $406.97 $111,108.03
Apr 24, 2029 146 $117.52 $289.46 $406.97 $110,818.57
May 08, 2029 147 $117.21 $289.76 $406.97 $110,528.81
May 22, 2029 148 $116.91 $290.07 $406.97 $110,238.74
Jun 05, 2029 149 $116.60 $290.37 $406.97 $109,948.37
Jun 19, 2029 150 $116.29 $290.68 $406.97 $109,657.69
Jul 03, 2029 151 $115.98 $290.99 $406.97 $109,366.70
Jul 17, 2029 152 $115.68 $291.30 $406.97 $109,075.40
Jul 31, 2029 153 $115.37 $291.61 $406.97 $108,783.79
Aug 14, 2029 154 $115.06 $291.91 $406.97 $108,491.88
Aug 28, 2029 155 $114.75 $292.22 $406.97 $108,199.66
Sep 11, 2029 156 $114.44 $292.53 $406.97 $107,907.13
Sep 25, 2029 157 $114.13 $292.84 $406.97 $107,614.29
Oct 09, 2029 158 $113.82 $293.15 $406.97 $107,321.13
Oct 23, 2029 159 $113.51 $293.46 $406.97 $107,027.67
Nov 06, 2029 160 $113.20 $293.77 $406.97 $106,733.90
Nov 20, 2029 161 $112.89 $294.08 $406.97 $106,439.82
Dec 04, 2029 162 $112.58 $294.39 $406.97 $106,145.43
Dec 18, 2029 163 $112.27 $294.70 $406.97 $105,850.72
Jan 01, 2030 164 $111.96 $295.02 $406.97 $105,555.71
Jan 15, 2030 165 $111.65 $295.33 $406.97 $105,260.38
Jan 29, 2030 166 $111.33 $295.64 $406.97 $104,964.74
Feb 12, 2030 167 $111.02 $295.95 $406.97 $104,668.79
Feb 26, 2030 168 $110.71 $296.27 $406.97 $104,372.52
Mar 12, 2030 169 $110.39 $296.58 $406.97 $104,075.94
Mar 26, 2030 170 $110.08 $296.89 $406.97 $103,779.05
Apr 09, 2030 171 $109.77 $297.21 $406.97 $103,481.84
Apr 23, 2030 172 $109.45 $297.52 $406.97 $103,184.32
May 07, 2030 173 $109.14 $297.84 $406.97 $102,886.48
May 21, 2030 174 $108.82 $298.15 $406.97 $102,588.33
Jun 04, 2030 175 $108.51 $298.47 $406.97 $102,289.86
Jun 18, 2030 176 $108.19 $298.78 $406.97 $101,991.08
Jul 02, 2030 177 $107.88 $299.10 $406.97 $101,691.98
Jul 16, 2030 178 $107.56 $299.41 $406.97 $101,392.57
Jul 30, 2030 179 $107.24 $299.73 $406.97 $101,092.84
Aug 13, 2030 180 $106.93 $300.05 $406.97 $100,792.79
Aug 27, 2030 181 $106.61 $300.37 $406.97 $100,492.42
Sep 10, 2030 182 $106.29 $300.68 $406.97 $100,191.74
Sep 24, 2030 183 $105.97 $301.00 $406.97 $99,890.74
Oct 08, 2030 184 $105.65 $301.32 $406.97 $99,589.42
Oct 22, 2030 185 $105.33 $301.64 $406.97 $99,287.78
Nov 05, 2030 186 $105.02 $301.96 $406.97 $98,985.82
Nov 19, 2030 187 $104.70 $302.28 $406.97 $98,683.54
Dec 03, 2030 188 $104.38 $302.60 $406.97 $98,380.95
Dec 17, 2030 189 $104.06 $302.92 $406.97 $98,078.03
Dec 31, 2030 190 $103.74 $303.24 $406.97 $97,774.79
Jan 14, 2031 191 $103.42 $303.56 $406.97 $97,471.24
Jan 28, 2031 192 $103.09 $303.88 $406.97 $97,167.36
Feb 11, 2031 193 $102.77 $304.20 $406.97 $96,863.16
Feb 25, 2031 194 $102.45 $304.52 $406.97 $96,558.63
Mar 11, 2031 195 $102.13 $304.84 $406.97 $96,253.79
Mar 25, 2031 196 $101.81 $305.17 $406.97 $95,948.62
Apr 08, 2031 197 $101.48 $305.49 $406.97 $95,643.13
Apr 22, 2031 198 $101.16 $305.81 $406.97 $95,337.32
May 06, 2031 199 $100.84 $306.14 $406.97 $95,031.19
May 20, 2031 200 $100.51 $306.46 $406.97 $94,724.73
Jun 03, 2031 201 $100.19 $306.78 $406.97 $94,417.94
Jun 17, 2031 202 $99.87 $307.11 $406.97 $94,110.83
Jul 01, 2031 203 $99.54 $307.43 $406.97 $93,803.40
Jul 15, 2031 204 $99.22 $307.76 $406.97 $93,495.64
Jul 29, 2031 205 $98.89 $308.08 $406.97 $93,187.56
Aug 12, 2031 206 $98.56 $308.41 $406.97 $92,879.15
Aug 26, 2031 207 $98.24 $308.74 $406.97 $92,570.41
Sep 09, 2031 208 $97.91 $309.06 $406.97 $92,261.35
Sep 23, 2031 209 $97.58 $309.39 $406.97 $91,951.96
Oct 07, 2031 210 $97.26 $309.72 $406.97 $91,642.24
Oct 21, 2031 211 $96.93 $310.04 $406.97 $91,332.20
Nov 04, 2031 212 $96.60 $310.37 $406.97 $91,021.83
Nov 18, 2031 213 $96.27 $310.70 $406.97 $90,711.13
Dec 02, 2031 214 $95.94 $311.03 $406.97 $90,400.10
Dec 16, 2031 215 $95.62 $311.36 $406.97 $90,088.74
Dec 30, 2031 216 $95.29 $311.69 $406.97 $89,777.05
Jan 13, 2032 217 $94.96 $312.02 $406.97 $89,465.04
Jan 27, 2032 218 $94.63 $312.35 $406.97 $89,152.69
Feb 10, 2032 219 $94.30 $312.68 $406.97 $88,840.01
Feb 24, 2032 220 $93.97 $313.01 $406.97 $88,527.00
Mar 09, 2032 221 $93.63 $313.34 $406.97 $88,213.66
Mar 23, 2032 222 $93.30 $313.67 $406.97 $87,899.99
Apr 06, 2032 223 $92.97 $314.00 $406.97 $87,585.99
Apr 20, 2032 224 $92.64 $314.33 $406.97 $87,271.66
May 04, 2032 225 $92.31 $314.67 $406.97 $86,956.99
May 18, 2032 226 $91.97 $315.00 $406.97 $86,641.99
Jun 01, 2032 227 $91.64 $315.33 $406.97 $86,326.66
Jun 15, 2032 228 $91.31 $315.67 $406.97 $86,010.99
Jun 29, 2032 229 $90.97 $316.00 $406.97 $85,694.99
Jul 13, 2032 230 $90.64 $316.33 $406.97 $85,378.65
Jul 27, 2032 231 $90.30 $316.67 $406.97 $85,061.99
Aug 10, 2032 232 $89.97 $317.00 $406.97 $84,744.98
Aug 24, 2032 233 $89.63 $317.34 $406.97 $84,427.64
Sep 07, 2032 234 $89.30 $317.68 $406.97 $84,109.97
Sep 21, 2032 235 $88.96 $318.01 $406.97 $83,791.96
Oct 05, 2032 236 $88.63 $318.35 $406.97 $83,473.61
Oct 19, 2032 237 $88.29 $318.68 $406.97 $83,154.92
Nov 02, 2032 238 $87.95 $319.02 $406.97 $82,835.90
Nov 16, 2032 239 $87.61 $319.36 $406.97 $82,516.54
Nov 30, 2032 240 $87.28 $319.70 $406.97 $82,196.85
Dec 14, 2032 241 $86.94 $320.03 $406.97 $81,876.81
Dec 28, 2032 242 $86.60 $320.37 $406.97 $81,556.44
Jan 11, 2033 243 $86.26 $320.71 $406.97 $81,235.73
Jan 25, 2033 244 $85.92 $321.05 $406.97 $80,914.68
Feb 08, 2033 245 $85.58 $321.39 $406.97 $80,593.29
Feb 22, 2033 246 $85.24 $321.73 $406.97 $80,271.56
Mar 08, 2033 247 $84.90 $322.07 $406.97 $79,949.49
Mar 22, 2033 248 $84.56 $322.41 $406.97 $79,627.07
Apr 05, 2033 249 $84.22 $322.75 $406.97 $79,304.32
Apr 19, 2033 250 $83.88 $323.09 $406.97 $78,981.23
May 03, 2033 251 $83.54 $323.44 $406.97 $78,657.79
May 17, 2033 252 $83.20 $323.78 $406.97 $78,334.01
May 31, 2033 253 $82.85 $324.12 $406.97 $78,009.89
Jun 14, 2033 254 $82.51 $324.46 $406.97 $77,685.43
Jun 28, 2033 255 $82.17 $324.81 $406.97 $77,360.62
Jul 12, 2033 256 $81.82 $325.15 $406.97 $77,035.47
Jul 26, 2033 257 $81.48 $325.49 $406.97 $76,709.98
Aug 09, 2033 258 $81.14 $325.84 $406.97 $76,384.14
Aug 23, 2033 259 $80.79 $326.18 $406.97 $76,057.96
Sep 06, 2033 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 Sep, 2033 Sep, 2033



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.



Bimonthly Mortgage Calculator

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2023 Amortization Schedule