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:
May, 2025
Payoff Date:
Apr, 2030
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
May, 2025 1 $68.22 $179.39 $247.61 $54,820.61
May, 2025 2 $68.00 $179.61 $247.61 $54,641.00
May, 2025 3 $67.78 $179.83 $247.61 $54,461.17
May, 2025 4 $67.55 $180.06 $247.61 $54,281.11
May, 2025 5 $67.33 $180.28 $247.61 $54,100.83
Jun, 2025 6 $67.11 $180.50 $247.61 $53,920.32
Jun, 2025 7 $66.88 $180.73 $247.61 $53,739.60
Jun, 2025 8 $66.66 $180.95 $247.61 $53,558.64
Jun, 2025 9 $66.43 $181.18 $247.61 $53,377.47
Jul, 2025 10 $66.21 $181.40 $247.61 $53,196.07
Jul, 2025 11 $65.98 $181.63 $247.61 $53,014.44
Jul, 2025 12 $65.76 $181.85 $247.61 $52,832.59
Jul, 2025 13 $65.53 $182.08 $247.61 $52,650.51
Jul, 2025 14 $65.31 $182.30 $247.61 $52,468.21
Aug, 2025 15 $65.08 $182.53 $247.61 $52,285.68
Aug, 2025 16 $64.85 $182.76 $247.61 $52,102.92
Aug, 2025 17 $64.63 $182.98 $247.61 $51,919.94
Aug, 2025 18 $64.40 $183.21 $247.61 $51,736.73
Sep, 2025 19 $64.17 $183.44 $247.61 $51,553.29
Sep, 2025 20 $63.95 $183.66 $247.61 $51,369.63
Sep, 2025 21 $63.72 $183.89 $247.61 $51,185.74
Sep, 2025 22 $63.49 $184.12 $247.61 $51,001.62
Oct, 2025 23 $63.26 $184.35 $247.61 $50,817.27
Oct, 2025 24 $63.03 $184.58 $247.61 $50,632.69
Oct, 2025 25 $62.80 $184.81 $247.61 $50,447.89
Oct, 2025 26 $62.57 $185.04 $247.61 $50,262.85
Oct, 2025 27 $62.35 $185.26 $247.61 $50,077.59
Nov, 2025 28 $62.12 $185.49 $247.61 $49,892.09
Nov, 2025 29 $61.89 $185.72 $247.61 $49,706.37
Nov, 2025 30 $61.66 $185.95 $247.61 $49,520.41
Nov, 2025 31 $61.42 $186.19 $247.61 $49,334.23
Dec, 2025 32 $61.19 $186.42 $247.61 $49,147.81
Dec, 2025 33 $60.96 $186.65 $247.61 $48,961.16
Dec, 2025 34 $60.73 $186.88 $247.61 $48,774.28
Dec, 2025 35 $60.50 $187.11 $247.61 $48,587.17
Jan, 2026 36 $60.27 $187.34 $247.61 $48,399.83
Jan, 2026 37 $60.03 $187.58 $247.61 $48,212.25
Jan, 2026 38 $59.80 $187.81 $247.61 $48,024.44
Jan, 2026 39 $59.57 $188.04 $247.61 $47,836.40
Jan, 2026 40 $59.34 $188.27 $247.61 $47,648.13
Feb, 2026 41 $59.10 $188.51 $247.61 $47,459.62
Feb, 2026 42 $58.87 $188.74 $247.61 $47,270.88
Feb, 2026 43 $58.63 $188.98 $247.61 $47,081.90
Feb, 2026 44 $58.40 $189.21 $247.61 $46,892.69
Mar, 2026 45 $58.16 $189.45 $247.61 $46,703.25
Mar, 2026 46 $57.93 $189.68 $247.61 $46,513.57
Mar, 2026 47 $57.69 $189.92 $247.61 $46,323.65
Mar, 2026 48 $57.46 $190.15 $247.61 $46,133.50
Apr, 2026 49 $57.22 $190.39 $247.61 $45,943.12
Apr, 2026 50 $56.99 $190.62 $247.61 $45,752.49
Apr, 2026 51 $56.75 $190.86 $247.61 $45,561.63
Apr, 2026 52 $56.51 $191.10 $247.61 $45,370.54
Apr, 2026 53 $56.28 $191.33 $247.61 $45,179.20
May, 2026 54 $56.04 $191.57 $247.61 $44,987.63
May, 2026 55 $55.80 $191.81 $247.61 $44,795.83
May, 2026 56 $55.56 $192.05 $247.61 $44,603.78
May, 2026 57 $55.33 $192.28 $247.61 $44,411.50
Jun, 2026 58 $55.09 $192.52 $247.61 $44,218.97
Jun, 2026 59 $54.85 $192.76 $247.61 $44,026.21
Jun, 2026 60 $54.61 $193.00 $247.61 $43,833.21
Jun, 2026 61 $54.37 $193.24 $247.61 $43,639.97
Jul, 2026 62 $54.13 $193.48 $247.61 $43,446.49
Jul, 2026 63 $53.89 $193.72 $247.61 $43,252.77
Jul, 2026 64 $53.65 $193.96 $247.61 $43,058.81
Jul, 2026 65 $53.41 $194.20 $247.61 $42,864.61
Jul, 2026 66 $53.17 $194.44 $247.61 $42,670.17
Aug, 2026 67 $52.93 $194.68 $247.61 $42,475.49
Aug, 2026 68 $52.69 $194.92 $247.61 $42,280.56
Aug, 2026 69 $52.44 $195.17 $247.61 $42,085.40
Aug, 2026 70 $52.20 $195.41 $247.61 $41,889.99
Sep, 2026 71 $51.96 $195.65 $247.61 $41,694.34
Sep, 2026 72 $51.72 $195.89 $247.61 $41,498.45
Sep, 2026 73 $51.47 $196.14 $247.61 $41,302.31
Sep, 2026 74 $51.23 $196.38 $247.61 $41,105.93
Oct, 2026 75 $50.99 $196.62 $247.61 $40,909.31
Oct, 2026 76 $50.74 $196.87 $247.61 $40,712.44
Oct, 2026 77 $50.50 $197.11 $247.61 $40,515.33
Oct, 2026 78 $50.25 $197.36 $247.61 $40,317.97
Oct, 2026 79 $50.01 $197.60 $247.61 $40,120.37
Nov, 2026 80 $49.76 $197.85 $247.61 $39,922.53
Nov, 2026 81 $49.52 $198.09 $247.61 $39,724.44
Nov, 2026 82 $49.27 $198.34 $247.61 $39,526.10
Nov, 2026 83 $49.03 $198.58 $247.61 $39,327.52
Dec, 2026 84 $48.78 $198.83 $247.61 $39,128.69
Dec, 2026 85 $48.53 $199.08 $247.61 $38,929.62
Dec, 2026 86 $48.29 $199.32 $247.61 $38,730.29
Dec, 2026 87 $48.04 $199.57 $247.61 $38,530.72
Dec, 2026 88 $47.79 $199.82 $247.61 $38,330.91
Jan, 2027 89 $47.55 $200.06 $247.61 $38,130.84
Jan, 2027 90 $47.30 $200.31 $247.61 $37,930.53
Jan, 2027 91 $47.05 $200.56 $247.61 $37,729.97
Jan, 2027 92 $46.80 $200.81 $247.61 $37,529.16
Feb, 2027 93 $46.55 $201.06 $247.61 $37,328.10
Feb, 2027 94 $46.30 $201.31 $247.61 $37,126.79
Feb, 2027 95 $46.05 $201.56 $247.61 $36,925.23
Feb, 2027 96 $45.80 $201.81 $247.61 $36,723.42
Mar, 2027 97 $45.55 $202.06 $247.61 $36,521.36
Mar, 2027 98 $45.30 $202.31 $247.61 $36,319.05
Mar, 2027 99 $45.05 $202.56 $247.61 $36,116.49
Mar, 2027 100 $44.80 $202.81 $247.61 $35,913.68
Apr, 2027 101 $44.55 $203.06 $247.61 $35,710.62
Apr, 2027 102 $44.29 $203.32 $247.61 $35,507.30
Apr, 2027 103 $44.04 $203.57 $247.61 $35,303.74
Apr, 2027 104 $43.79 $203.82 $247.61 $35,099.92
Apr, 2027 105 $43.54 $204.07 $247.61 $34,895.84
May, 2027 106 $43.28 $204.33 $247.61 $34,691.52
May, 2027 107 $43.03 $204.58 $247.61 $34,486.94
May, 2027 108 $42.78 $204.83 $247.61 $34,282.11
May, 2027 109 $42.52 $205.09 $247.61 $34,077.02
Jun, 2027 110 $42.27 $205.34 $247.61 $33,871.68
Jun, 2027 111 $42.01 $205.60 $247.61 $33,666.08
Jun, 2027 112 $41.76 $205.85 $247.61 $33,460.23
Jun, 2027 113 $41.50 $206.11 $247.61 $33,254.12
Jul, 2027 114 $41.25 $206.36 $247.61 $33,047.76
Jul, 2027 115 $40.99 $206.62 $247.61 $32,841.14
Jul, 2027 116 $40.74 $206.87 $247.61 $32,634.27
Jul, 2027 117 $40.48 $207.13 $247.61 $32,427.14
Jul, 2027 118 $40.22 $207.39 $247.61 $32,219.75
Aug, 2027 119 $39.96 $207.65 $247.61 $32,012.10
Aug, 2027 120 $39.71 $207.90 $247.61 $31,804.20
Aug, 2027 121 $39.45 $208.16 $247.61 $31,596.04
Aug, 2027 122 $39.19 $208.42 $247.61 $31,387.62
Sep, 2027 123 $38.93 $208.68 $247.61 $31,178.95
Sep, 2027 124 $38.67 $208.94 $247.61 $30,970.01
Sep, 2027 125 $38.41 $209.20 $247.61 $30,760.81
Sep, 2027 126 $38.16 $209.45 $247.61 $30,551.36
Sep, 2027 127 $37.90 $209.71 $247.61 $30,341.64
Oct, 2027 128 $37.64 $209.97 $247.61 $30,131.67
Oct, 2027 129 $37.37 $210.24 $247.61 $29,921.43
Oct, 2027 130 $37.11 $210.50 $247.61 $29,710.94
Oct, 2027 131 $36.85 $210.76 $247.61 $29,500.18
Nov, 2027 132 $36.59 $211.02 $247.61 $29,289.16
Nov, 2027 133 $36.33 $211.28 $247.61 $29,077.88
Nov, 2027 134 $36.07 $211.54 $247.61 $28,866.34
Nov, 2027 135 $35.81 $211.80 $247.61 $28,654.54
Dec, 2027 136 $35.54 $212.07 $247.61 $28,442.47
Dec, 2027 137 $35.28 $212.33 $247.61 $28,230.14
Dec, 2027 138 $35.02 $212.59 $247.61 $28,017.54
Dec, 2027 139 $34.75 $212.86 $247.61 $27,804.69
Dec, 2027 140 $34.49 $213.12 $247.61 $27,591.57
Jan, 2028 141 $34.22 $213.39 $247.61 $27,378.18
Jan, 2028 142 $33.96 $213.65 $247.61 $27,164.53
Jan, 2028 143 $33.69 $213.92 $247.61 $26,950.61
Jan, 2028 144 $33.43 $214.18 $247.61 $26,736.43
Feb, 2028 145 $33.16 $214.45 $247.61 $26,521.99
Feb, 2028 146 $32.90 $214.71 $247.61 $26,307.27
Feb, 2028 147 $32.63 $214.98 $247.61 $26,092.30
Feb, 2028 148 $32.36 $215.25 $247.61 $25,877.05
Mar, 2028 149 $32.10 $215.51 $247.61 $25,661.54
Mar, 2028 150 $31.83 $215.78 $247.61 $25,445.76
Mar, 2028 151 $31.56 $216.05 $247.61 $25,229.71
Mar, 2028 152 $31.29 $216.32 $247.61 $25,013.39
Mar, 2028 153 $31.03 $216.58 $247.61 $24,796.81
Apr, 2028 154 $30.76 $216.85 $247.61 $24,579.96
Apr, 2028 155 $30.49 $217.12 $247.61 $24,362.84
Apr, 2028 156 $30.22 $217.39 $247.61 $24,145.45
Apr, 2028 157 $29.95 $217.66 $247.61 $23,927.79
May, 2028 158 $29.68 $217.93 $247.61 $23,709.86
May, 2028 159 $29.41 $218.20 $247.61 $23,491.65
May, 2028 160 $29.14 $218.47 $247.61 $23,273.18
May, 2028 161 $28.87 $218.74 $247.61 $23,054.44
Jun, 2028 162 $28.60 $219.01 $247.61 $22,835.43
Jun, 2028 163 $28.32 $219.29 $247.61 $22,616.14
Jun, 2028 164 $28.05 $219.56 $247.61 $22,396.58
Jun, 2028 165 $27.78 $219.83 $247.61 $22,176.76
Jun, 2028 166 $27.51 $220.10 $247.61 $21,956.65
Jul, 2028 167 $27.23 $220.38 $247.61 $21,736.28
Jul, 2028 168 $26.96 $220.65 $247.61 $21,515.63
Jul, 2028 169 $26.69 $220.92 $247.61 $21,294.71
Jul, 2028 170 $26.41 $221.20 $247.61 $21,073.51
Aug, 2028 171 $26.14 $221.47 $247.61 $20,852.04
Aug, 2028 172 $25.86 $221.75 $247.61 $20,630.29
Aug, 2028 173 $25.59 $222.02 $247.61 $20,408.27
Aug, 2028 174 $25.31 $222.30 $247.61 $20,185.98
Aug, 2028 175 $25.04 $222.57 $247.61 $19,963.41
Sep, 2028 176 $24.76 $222.85 $247.61 $19,740.56
Sep, 2028 177 $24.49 $223.12 $247.61 $19,517.43
Sep, 2028 178 $24.21 $223.40 $247.61 $19,294.03
Sep, 2028 179 $23.93 $223.68 $247.61 $19,070.36
Oct, 2028 180 $23.65 $223.96 $247.61 $18,846.40
Oct, 2028 181 $23.38 $224.23 $247.61 $18,622.17
Oct, 2028 182 $23.10 $224.51 $247.61 $18,397.66
Oct, 2028 183 $22.82 $224.79 $247.61 $18,172.87
Nov, 2028 184 $22.54 $225.07 $247.61 $17,947.80
Nov, 2028 185 $22.26 $225.35 $247.61 $17,722.45
Nov, 2028 186 $21.98 $225.63 $247.61 $17,496.82
Nov, 2028 187 $21.70 $225.91 $247.61 $17,270.91
Nov, 2028 188 $21.42 $226.19 $247.61 $17,044.73
Dec, 2028 189 $21.14 $226.47 $247.61 $16,818.26
Dec, 2028 190 $20.86 $226.75 $247.61 $16,591.51
Dec, 2028 191 $20.58 $227.03 $247.61 $16,364.48
Dec, 2028 192 $20.30 $227.31 $247.61 $16,137.17
Jan, 2029 193 $20.02 $227.59 $247.61 $15,909.57
Jan, 2029 194 $19.73 $227.88 $247.61 $15,681.70
Jan, 2029 195 $19.45 $228.16 $247.61 $15,453.54
Jan, 2029 196 $19.17 $228.44 $247.61 $15,225.10
Feb, 2029 197 $18.88 $228.73 $247.61 $14,996.37
Feb, 2029 198 $18.60 $229.01 $247.61 $14,767.36
Feb, 2029 199 $18.32 $229.29 $247.61 $14,538.07
Feb, 2029 200 $18.03 $229.58 $247.61 $14,308.49
Mar, 2029 201 $17.75 $229.86 $247.61 $14,078.63
Mar, 2029 202 $17.46 $230.15 $247.61 $13,848.49
Mar, 2029 203 $17.18 $230.43 $247.61 $13,618.05
Mar, 2029 204 $16.89 $230.72 $247.61 $13,387.33
Mar, 2029 205 $16.61 $231.00 $247.61 $13,156.33
Apr, 2029 206 $16.32 $231.29 $247.61 $12,925.04
Apr, 2029 207 $16.03 $231.58 $247.61 $12,693.46
Apr, 2029 208 $15.74 $231.87 $247.61 $12,461.60
Apr, 2029 209 $15.46 $232.15 $247.61 $12,229.44
May, 2029 210 $15.17 $232.44 $247.61 $11,997.00
May, 2029 211 $14.88 $232.73 $247.61 $11,764.27
May, 2029 212 $14.59 $233.02 $247.61 $11,531.26
May, 2029 213 $14.30 $233.31 $247.61 $11,297.95
May, 2029 214 $14.01 $233.60 $247.61 $11,064.35
Jun, 2029 215 $13.72 $233.89 $247.61 $10,830.47
Jun, 2029 216 $13.43 $234.18 $247.61 $10,596.29
Jun, 2029 217 $13.14 $234.47 $247.61 $10,361.82
Jun, 2029 218 $12.85 $234.76 $247.61 $10,127.07
Jul, 2029 219 $12.56 $235.05 $247.61 $9,892.02
Jul, 2029 220 $12.27 $235.34 $247.61 $9,656.68
Jul, 2029 221 $11.98 $235.63 $247.61 $9,421.05
Jul, 2029 222 $11.69 $235.92 $247.61 $9,185.12
Aug, 2029 223 $11.39 $236.22 $247.61 $8,948.90
Aug, 2029 224 $11.10 $236.51 $247.61 $8,712.39
Aug, 2029 225 $10.81 $236.80 $247.61 $8,475.59
Aug, 2029 226 $10.51 $237.10 $247.61 $8,238.49
Aug, 2029 227 $10.22 $237.39 $247.61 $8,001.10
Sep, 2029 228 $9.92 $237.69 $247.61 $7,763.42
Sep, 2029 229 $9.63 $237.98 $247.61 $7,525.44
Sep, 2029 230 $9.33 $238.28 $247.61 $7,287.16
Sep, 2029 231 $9.04 $238.57 $247.61 $7,048.59
Oct, 2029 232 $8.74 $238.87 $247.61 $6,809.72
Oct, 2029 233 $8.45 $239.16 $247.61 $6,570.56
Oct, 2029 234 $8.15 $239.46 $247.61 $6,331.10
Oct, 2029 235 $7.85 $239.76 $247.61 $6,091.34
Nov, 2029 236 $7.56 $240.05 $247.61 $5,851.29
Nov, 2029 237 $7.26 $240.35 $247.61 $5,610.94
Nov, 2029 238 $6.96 $240.65 $247.61 $5,370.29
Nov, 2029 239 $6.66 $240.95 $247.61 $5,129.34
Nov, 2029 240 $6.36 $241.25 $247.61 $4,888.09
Dec, 2029 241 $6.06 $241.55 $247.61 $4,646.54
Dec, 2029 242 $5.76 $241.85 $247.61 $4,404.70
Dec, 2029 243 $5.46 $242.15 $247.61 $4,162.55
Dec, 2029 244 $5.16 $242.45 $247.61 $3,920.10
Jan, 2030 245 $4.86 $242.75 $247.61 $3,677.36
Jan, 2030 246 $4.56 $243.05 $247.61 $3,434.31
Jan, 2030 247 $4.26 $243.35 $247.61 $3,190.96
Jan, 2030 248 $3.96 $243.65 $247.61 $2,947.31
Jan, 2030 249 $3.66 $243.95 $247.61 $2,703.35
Feb, 2030 250 $3.35 $244.26 $247.61 $2,459.09
Feb, 2030 251 $3.05 $244.56 $247.61 $2,214.53
Feb, 2030 252 $2.75 $244.86 $247.61 $1,969.67
Feb, 2030 253 $2.44 $245.17 $247.61 $1,724.50
Mar, 2030 254 $2.14 $245.47 $247.61 $1,479.03
Mar, 2030 255 $1.83 $245.78 $247.61 $1,233.26
Mar, 2030 256 $1.53 $246.08 $247.61 $987.18
Mar, 2030 257 $1.22 $246.39 $247.61 $740.79
Apr, 2030 258 $0.92 $246.69 $247.61 $494.10
Apr, 2030 259 $0.61 $247.00 $247.61 $247.10
Apr, 2030 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

©2025 Amortization Schedule