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

Loan Amount
Loan Terms
years
Interest Rate
First Payment Date
Payment Frequency
Weekly Monthly

Weekly Amortization Schedule Calculator

Loan Amount:
$55,000.00
Weekly Payment:
$247.61
Total # Of Payments:
260
Start Date:
Dec, 2024
Payoff Date:
Nov, 2029
Total Interest Paid:
$9,378.60
Total Payment:
$64,378.60

Weekly Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Dec, 2024 1 $68.22 $179.39 $247.61 $54,820.61
Dec, 2024 2 $68.00 $179.61 $247.61 $54,641.00
Dec, 2024 3 $67.78 $179.83 $247.61 $54,461.17
Dec, 2024 4 $67.55 $180.06 $247.61 $54,281.11
Dec, 2024 5 $67.33 $180.28 $247.61 $54,100.83
Jan, 2025 6 $67.11 $180.50 $247.61 $53,920.32
Jan, 2025 7 $66.88 $180.73 $247.61 $53,739.60
Jan, 2025 8 $66.66 $180.95 $247.61 $53,558.64
Jan, 2025 9 $66.43 $181.18 $247.61 $53,377.47
Feb, 2025 10 $66.21 $181.40 $247.61 $53,196.07
Feb, 2025 11 $65.98 $181.63 $247.61 $53,014.44
Feb, 2025 12 $65.76 $181.85 $247.61 $52,832.59
Feb, 2025 13 $65.53 $182.08 $247.61 $52,650.51
Mar, 2025 14 $65.31 $182.30 $247.61 $52,468.21
Mar, 2025 15 $65.08 $182.53 $247.61 $52,285.68
Mar, 2025 16 $64.85 $182.76 $247.61 $52,102.92
Mar, 2025 17 $64.63 $182.98 $247.61 $51,919.94
Mar, 2025 18 $64.40 $183.21 $247.61 $51,736.73
Apr, 2025 19 $64.17 $183.44 $247.61 $51,553.29
Apr, 2025 20 $63.95 $183.66 $247.61 $51,369.63
Apr, 2025 21 $63.72 $183.89 $247.61 $51,185.74
Apr, 2025 22 $63.49 $184.12 $247.61 $51,001.62
May, 2025 23 $63.26 $184.35 $247.61 $50,817.27
May, 2025 24 $63.03 $184.58 $247.61 $50,632.69
May, 2025 25 $62.80 $184.81 $247.61 $50,447.89
May, 2025 26 $62.57 $185.04 $247.61 $50,262.85
Jun, 2025 27 $62.35 $185.26 $247.61 $50,077.59
Jun, 2025 28 $62.12 $185.49 $247.61 $49,892.09
Jun, 2025 29 $61.89 $185.72 $247.61 $49,706.37
Jun, 2025 30 $61.66 $185.95 $247.61 $49,520.41
Jun, 2025 31 $61.42 $186.19 $247.61 $49,334.23
Jul, 2025 32 $61.19 $186.42 $247.61 $49,147.81
Jul, 2025 33 $60.96 $186.65 $247.61 $48,961.16
Jul, 2025 34 $60.73 $186.88 $247.61 $48,774.28
Jul, 2025 35 $60.50 $187.11 $247.61 $48,587.17
Aug, 2025 36 $60.27 $187.34 $247.61 $48,399.83
Aug, 2025 37 $60.03 $187.58 $247.61 $48,212.25
Aug, 2025 38 $59.80 $187.81 $247.61 $48,024.44
Aug, 2025 39 $59.57 $188.04 $247.61 $47,836.40
Aug, 2025 40 $59.34 $188.27 $247.61 $47,648.13
Sep, 2025 41 $59.10 $188.51 $247.61 $47,459.62
Sep, 2025 42 $58.87 $188.74 $247.61 $47,270.88
Sep, 2025 43 $58.63 $188.98 $247.61 $47,081.90
Sep, 2025 44 $58.40 $189.21 $247.61 $46,892.69
Oct, 2025 45 $58.16 $189.45 $247.61 $46,703.25
Oct, 2025 46 $57.93 $189.68 $247.61 $46,513.57
Oct, 2025 47 $57.69 $189.92 $247.61 $46,323.65
Oct, 2025 48 $57.46 $190.15 $247.61 $46,133.50
Nov, 2025 49 $57.22 $190.39 $247.61 $45,943.12
Nov, 2025 50 $56.99 $190.62 $247.61 $45,752.49
Nov, 2025 51 $56.75 $190.86 $247.61 $45,561.63
Nov, 2025 52 $56.51 $191.10 $247.61 $45,370.54
Nov, 2025 53 $56.28 $191.33 $247.61 $45,179.20
Dec, 2025 54 $56.04 $191.57 $247.61 $44,987.63
Dec, 2025 55 $55.80 $191.81 $247.61 $44,795.83
Dec, 2025 56 $55.56 $192.05 $247.61 $44,603.78
Dec, 2025 57 $55.33 $192.28 $247.61 $44,411.50
Jan, 2026 58 $55.09 $192.52 $247.61 $44,218.97
Jan, 2026 59 $54.85 $192.76 $247.61 $44,026.21
Jan, 2026 60 $54.61 $193.00 $247.61 $43,833.21
Jan, 2026 61 $54.37 $193.24 $247.61 $43,639.97
Feb, 2026 62 $54.13 $193.48 $247.61 $43,446.49
Feb, 2026 63 $53.89 $193.72 $247.61 $43,252.77
Feb, 2026 64 $53.65 $193.96 $247.61 $43,058.81
Feb, 2026 65 $53.41 $194.20 $247.61 $42,864.61
Mar, 2026 66 $53.17 $194.44 $247.61 $42,670.17
Mar, 2026 67 $52.93 $194.68 $247.61 $42,475.49
Mar, 2026 68 $52.69 $194.92 $247.61 $42,280.56
Mar, 2026 69 $52.44 $195.17 $247.61 $42,085.40
Mar, 2026 70 $52.20 $195.41 $247.61 $41,889.99
Apr, 2026 71 $51.96 $195.65 $247.61 $41,694.34
Apr, 2026 72 $51.72 $195.89 $247.61 $41,498.45
Apr, 2026 73 $51.47 $196.14 $247.61 $41,302.31
Apr, 2026 74 $51.23 $196.38 $247.61 $41,105.93
May, 2026 75 $50.99 $196.62 $247.61 $40,909.31
May, 2026 76 $50.74 $196.87 $247.61 $40,712.44
May, 2026 77 $50.50 $197.11 $247.61 $40,515.33
May, 2026 78 $50.25 $197.36 $247.61 $40,317.97
May, 2026 79 $50.01 $197.60 $247.61 $40,120.37
Jun, 2026 80 $49.76 $197.85 $247.61 $39,922.53
Jun, 2026 81 $49.52 $198.09 $247.61 $39,724.44
Jun, 2026 82 $49.27 $198.34 $247.61 $39,526.10
Jun, 2026 83 $49.03 $198.58 $247.61 $39,327.52
Jul, 2026 84 $48.78 $198.83 $247.61 $39,128.69
Jul, 2026 85 $48.53 $199.08 $247.61 $38,929.62
Jul, 2026 86 $48.29 $199.32 $247.61 $38,730.29
Jul, 2026 87 $48.04 $199.57 $247.61 $38,530.72
Aug, 2026 88 $47.79 $199.82 $247.61 $38,330.91
Aug, 2026 89 $47.55 $200.06 $247.61 $38,130.84
Aug, 2026 90 $47.30 $200.31 $247.61 $37,930.53
Aug, 2026 91 $47.05 $200.56 $247.61 $37,729.97
Aug, 2026 92 $46.80 $200.81 $247.61 $37,529.16
Sep, 2026 93 $46.55 $201.06 $247.61 $37,328.10
Sep, 2026 94 $46.30 $201.31 $247.61 $37,126.79
Sep, 2026 95 $46.05 $201.56 $247.61 $36,925.23
Sep, 2026 96 $45.80 $201.81 $247.61 $36,723.42
Oct, 2026 97 $45.55 $202.06 $247.61 $36,521.36
Oct, 2026 98 $45.30 $202.31 $247.61 $36,319.05
Oct, 2026 99 $45.05 $202.56 $247.61 $36,116.49
Oct, 2026 100 $44.80 $202.81 $247.61 $35,913.68
Nov, 2026 101 $44.55 $203.06 $247.61 $35,710.62
Nov, 2026 102 $44.29 $203.32 $247.61 $35,507.30
Nov, 2026 103 $44.04 $203.57 $247.61 $35,303.74
Nov, 2026 104 $43.79 $203.82 $247.61 $35,099.92
Nov, 2026 105 $43.54 $204.07 $247.61 $34,895.84
Dec, 2026 106 $43.28 $204.33 $247.61 $34,691.52
Dec, 2026 107 $43.03 $204.58 $247.61 $34,486.94
Dec, 2026 108 $42.78 $204.83 $247.61 $34,282.11
Dec, 2026 109 $42.52 $205.09 $247.61 $34,077.02
Jan, 2027 110 $42.27 $205.34 $247.61 $33,871.68
Jan, 2027 111 $42.01 $205.60 $247.61 $33,666.08
Jan, 2027 112 $41.76 $205.85 $247.61 $33,460.23
Jan, 2027 113 $41.50 $206.11 $247.61 $33,254.12
Jan, 2027 114 $41.25 $206.36 $247.61 $33,047.76
Feb, 2027 115 $40.99 $206.62 $247.61 $32,841.14
Feb, 2027 116 $40.74 $206.87 $247.61 $32,634.27
Feb, 2027 117 $40.48 $207.13 $247.61 $32,427.14
Feb, 2027 118 $40.22 $207.39 $247.61 $32,219.75
Mar, 2027 119 $39.96 $207.65 $247.61 $32,012.10
Mar, 2027 120 $39.71 $207.90 $247.61 $31,804.20
Mar, 2027 121 $39.45 $208.16 $247.61 $31,596.04
Mar, 2027 122 $39.19 $208.42 $247.61 $31,387.62
Apr, 2027 123 $38.93 $208.68 $247.61 $31,178.95
Apr, 2027 124 $38.67 $208.94 $247.61 $30,970.01
Apr, 2027 125 $38.41 $209.20 $247.61 $30,760.81
Apr, 2027 126 $38.16 $209.45 $247.61 $30,551.36
May, 2027 127 $37.90 $209.71 $247.61 $30,341.64
May, 2027 128 $37.64 $209.97 $247.61 $30,131.67
May, 2027 129 $37.37 $210.24 $247.61 $29,921.43
May, 2027 130 $37.11 $210.50 $247.61 $29,710.94
May, 2027 131 $36.85 $210.76 $247.61 $29,500.18
Jun, 2027 132 $36.59 $211.02 $247.61 $29,289.16
Jun, 2027 133 $36.33 $211.28 $247.61 $29,077.88
Jun, 2027 134 $36.07 $211.54 $247.61 $28,866.34
Jun, 2027 135 $35.81 $211.80 $247.61 $28,654.54
Jul, 2027 136 $35.54 $212.07 $247.61 $28,442.47
Jul, 2027 137 $35.28 $212.33 $247.61 $28,230.14
Jul, 2027 138 $35.02 $212.59 $247.61 $28,017.54
Jul, 2027 139 $34.75 $212.86 $247.61 $27,804.69
Aug, 2027 140 $34.49 $213.12 $247.61 $27,591.57
Aug, 2027 141 $34.22 $213.39 $247.61 $27,378.18
Aug, 2027 142 $33.96 $213.65 $247.61 $27,164.53
Aug, 2027 143 $33.69 $213.92 $247.61 $26,950.61
Aug, 2027 144 $33.43 $214.18 $247.61 $26,736.43
Sep, 2027 145 $33.16 $214.45 $247.61 $26,521.99
Sep, 2027 146 $32.90 $214.71 $247.61 $26,307.27
Sep, 2027 147 $32.63 $214.98 $247.61 $26,092.30
Sep, 2027 148 $32.36 $215.25 $247.61 $25,877.05
Oct, 2027 149 $32.10 $215.51 $247.61 $25,661.54
Oct, 2027 150 $31.83 $215.78 $247.61 $25,445.76
Oct, 2027 151 $31.56 $216.05 $247.61 $25,229.71
Oct, 2027 152 $31.29 $216.32 $247.61 $25,013.39
Oct, 2027 153 $31.03 $216.58 $247.61 $24,796.81
Nov, 2027 154 $30.76 $216.85 $247.61 $24,579.96
Nov, 2027 155 $30.49 $217.12 $247.61 $24,362.84
Nov, 2027 156 $30.22 $217.39 $247.61 $24,145.45
Nov, 2027 157 $29.95 $217.66 $247.61 $23,927.79
Dec, 2027 158 $29.68 $217.93 $247.61 $23,709.86
Dec, 2027 159 $29.41 $218.20 $247.61 $23,491.65
Dec, 2027 160 $29.14 $218.47 $247.61 $23,273.18
Dec, 2027 161 $28.87 $218.74 $247.61 $23,054.44
Jan, 2028 162 $28.60 $219.01 $247.61 $22,835.43
Jan, 2028 163 $28.32 $219.29 $247.61 $22,616.14
Jan, 2028 164 $28.05 $219.56 $247.61 $22,396.58
Jan, 2028 165 $27.78 $219.83 $247.61 $22,176.76
Jan, 2028 166 $27.51 $220.10 $247.61 $21,956.65
Feb, 2028 167 $27.23 $220.38 $247.61 $21,736.28
Feb, 2028 168 $26.96 $220.65 $247.61 $21,515.63
Feb, 2028 169 $26.69 $220.92 $247.61 $21,294.71
Feb, 2028 170 $26.41 $221.20 $247.61 $21,073.51
Mar, 2028 171 $26.14 $221.47 $247.61 $20,852.04
Mar, 2028 172 $25.86 $221.75 $247.61 $20,630.29
Mar, 2028 173 $25.59 $222.02 $247.61 $20,408.27
Mar, 2028 174 $25.31 $222.30 $247.61 $20,185.98
Apr, 2028 175 $25.04 $222.57 $247.61 $19,963.41
Apr, 2028 176 $24.76 $222.85 $247.61 $19,740.56
Apr, 2028 177 $24.49 $223.12 $247.61 $19,517.43
Apr, 2028 178 $24.21 $223.40 $247.61 $19,294.03
Apr, 2028 179 $23.93 $223.68 $247.61 $19,070.36
May, 2028 180 $23.65 $223.96 $247.61 $18,846.40
May, 2028 181 $23.38 $224.23 $247.61 $18,622.17
May, 2028 182 $23.10 $224.51 $247.61 $18,397.66
May, 2028 183 $22.82 $224.79 $247.61 $18,172.87
Jun, 2028 184 $22.54 $225.07 $247.61 $17,947.80
Jun, 2028 185 $22.26 $225.35 $247.61 $17,722.45
Jun, 2028 186 $21.98 $225.63 $247.61 $17,496.82
Jun, 2028 187 $21.70 $225.91 $247.61 $17,270.91
Jul, 2028 188 $21.42 $226.19 $247.61 $17,044.73
Jul, 2028 189 $21.14 $226.47 $247.61 $16,818.26
Jul, 2028 190 $20.86 $226.75 $247.61 $16,591.51
Jul, 2028 191 $20.58 $227.03 $247.61 $16,364.48
Jul, 2028 192 $20.30 $227.31 $247.61 $16,137.17
Aug, 2028 193 $20.02 $227.59 $247.61 $15,909.57
Aug, 2028 194 $19.73 $227.88 $247.61 $15,681.70
Aug, 2028 195 $19.45 $228.16 $247.61 $15,453.54
Aug, 2028 196 $19.17 $228.44 $247.61 $15,225.10
Sep, 2028 197 $18.88 $228.73 $247.61 $14,996.37
Sep, 2028 198 $18.60 $229.01 $247.61 $14,767.36
Sep, 2028 199 $18.32 $229.29 $247.61 $14,538.07
Sep, 2028 200 $18.03 $229.58 $247.61 $14,308.49
Oct, 2028 201 $17.75 $229.86 $247.61 $14,078.63
Oct, 2028 202 $17.46 $230.15 $247.61 $13,848.49
Oct, 2028 203 $17.18 $230.43 $247.61 $13,618.05
Oct, 2028 204 $16.89 $230.72 $247.61 $13,387.33
Oct, 2028 205 $16.61 $231.00 $247.61 $13,156.33
Nov, 2028 206 $16.32 $231.29 $247.61 $12,925.04
Nov, 2028 207 $16.03 $231.58 $247.61 $12,693.46
Nov, 2028 208 $15.74 $231.87 $247.61 $12,461.60
Nov, 2028 209 $15.46 $232.15 $247.61 $12,229.44
Dec, 2028 210 $15.17 $232.44 $247.61 $11,997.00
Dec, 2028 211 $14.88 $232.73 $247.61 $11,764.27
Dec, 2028 212 $14.59 $233.02 $247.61 $11,531.26
Dec, 2028 213 $14.30 $233.31 $247.61 $11,297.95
Dec, 2028 214 $14.01 $233.60 $247.61 $11,064.35
Jan, 2029 215 $13.72 $233.89 $247.61 $10,830.47
Jan, 2029 216 $13.43 $234.18 $247.61 $10,596.29
Jan, 2029 217 $13.14 $234.47 $247.61 $10,361.82
Jan, 2029 218 $12.85 $234.76 $247.61 $10,127.07
Feb, 2029 219 $12.56 $235.05 $247.61 $9,892.02
Feb, 2029 220 $12.27 $235.34 $247.61 $9,656.68
Feb, 2029 221 $11.98 $235.63 $247.61 $9,421.05
Feb, 2029 222 $11.69 $235.92 $247.61 $9,185.12
Mar, 2029 223 $11.39 $236.22 $247.61 $8,948.90
Mar, 2029 224 $11.10 $236.51 $247.61 $8,712.39
Mar, 2029 225 $10.81 $236.80 $247.61 $8,475.59
Mar, 2029 226 $10.51 $237.10 $247.61 $8,238.49
Apr, 2029 227 $10.22 $237.39 $247.61 $8,001.10
Apr, 2029 228 $9.92 $237.69 $247.61 $7,763.42
Apr, 2029 229 $9.63 $237.98 $247.61 $7,525.44
Apr, 2029 230 $9.33 $238.28 $247.61 $7,287.16
Apr, 2029 231 $9.04 $238.57 $247.61 $7,048.59
May, 2029 232 $8.74 $238.87 $247.61 $6,809.72
May, 2029 233 $8.45 $239.16 $247.61 $6,570.56
May, 2029 234 $8.15 $239.46 $247.61 $6,331.10
May, 2029 235 $7.85 $239.76 $247.61 $6,091.34
Jun, 2029 236 $7.56 $240.05 $247.61 $5,851.29
Jun, 2029 237 $7.26 $240.35 $247.61 $5,610.94
Jun, 2029 238 $6.96 $240.65 $247.61 $5,370.29
Jun, 2029 239 $6.66 $240.95 $247.61 $5,129.34
Jul, 2029 240 $6.36 $241.25 $247.61 $4,888.09
Jul, 2029 241 $6.06 $241.55 $247.61 $4,646.54
Jul, 2029 242 $5.76 $241.85 $247.61 $4,404.70
Jul, 2029 243 $5.46 $242.15 $247.61 $4,162.55
Jul, 2029 244 $5.16 $242.45 $247.61 $3,920.10
Aug, 2029 245 $4.86 $242.75 $247.61 $3,677.36
Aug, 2029 246 $4.56 $243.05 $247.61 $3,434.31
Aug, 2029 247 $4.26 $243.35 $247.61 $3,190.96
Aug, 2029 248 $3.96 $243.65 $247.61 $2,947.31
Sep, 2029 249 $3.66 $243.95 $247.61 $2,703.35
Sep, 2029 250 $3.35 $244.26 $247.61 $2,459.09
Sep, 2029 251 $3.05 $244.56 $247.61 $2,214.53
Sep, 2029 252 $2.75 $244.86 $247.61 $1,969.67
Sep, 2029 253 $2.44 $245.17 $247.61 $1,724.50
Oct, 2029 254 $2.14 $245.47 $247.61 $1,479.03
Oct, 2029 255 $1.83 $245.78 $247.61 $1,233.26
Oct, 2029 256 $1.53 $246.08 $247.61 $987.18
Oct, 2029 257 $1.22 $246.39 $247.61 $740.79
Nov, 2029 258 $0.92 $246.69 $247.61 $494.10
Nov, 2029 259 $0.61 $247.00 $247.61 $247.10
Nov, 2029 260 $0.31 $247.30 $247.61 $0.00



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

©2024 Amortization Schedule