®

Online Calculator Resource

Amortization Schedule Calculator

Amortization Schedule Calculator
Answer:

Amortization Schedule
$175,000.00 at 4.125% interest
with 360 monthly payments
Total Payments: $305,328.52 Total Interest: $130,328.52
#
 
Payment
Amount
Principal
Amount
Interest
Amount
Balance
Owed
1
848.14
246.58
601.56
174,753.42
2
848.14
247.43
600.71
174,505.99
3
848.14
248.28
599.86
174,257.71
4
848.14
249.13
599.01
174,008.58
5
848.14
249.99
598.15
173,758.59
6
848.14
250.84
597.30
173,507.75
7
848.14
251.71
596.43
173,256.04
8
848.14
252.57
595.57
173,003.47
9
848.14
253.44
594.70
172,750.03
10
848.14
254.31
593.83
172,495.72
11
848.14
255.19
592.95
172,240.53
12
848.14
256.06
592.08
171,984.47
#
Payment
Principal
Interest
Balance
13
848.14
256.94
591.20
171,727.53
14
848.14
257.83
590.31
171,469.70
15
848.14
258.71
589.43
171,210.99
16
848.14
259.60
588.54
170,951.39
17
848.14
260.49
587.65
170,690.90
18
848.14
261.39
586.75
170,429.51
19
848.14
262.29
585.85
170,167.22
20
848.14
263.19
584.95
169,904.03
21
848.14
264.09
584.05
169,639.94
22
848.14
265.00
583.14
169,374.94
23
848.14
265.91
582.23
169,109.03
24
848.14
266.83
581.31
168,842.20
#
Payment
Principal
Interest
Balance
25
848.14
267.74
580.40
168,574.46
26
848.14
268.67
579.47
168,305.79
27
848.14
269.59
578.55
168,036.20
28
848.14
270.52
577.62
167,765.68
29
848.14
271.45
576.69
167,494.23
30
848.14
272.38
575.76
167,221.85
31
848.14
273.31
574.83
166,948.54
32
848.14
274.25
573.89
166,674.29
33
848.14
275.20
572.94
166,399.09
34
848.14
276.14
572.00
166,122.95
35
848.14
277.09
571.05
165,845.86
36
848.14
278.04
570.10
165,567.82
#
Payment
Principal
Interest
Balance
37
848.14
279.00
569.14
165,288.82
38
848.14
279.96
568.18
165,008.86
39
848.14
280.92
567.22
164,727.94
40
848.14
281.89
566.25
164,446.05
41
848.14
282.86
565.28
164,163.19
42
848.14
283.83
564.31
163,879.36
43
848.14
284.80
563.34
163,594.56
44
848.14
285.78
562.36
163,308.78
45
848.14
286.77
561.37
163,022.01
46
848.14
287.75
560.39
162,734.26
47
848.14
288.74
559.40
162,445.52
48
848.14
289.73
558.41
162,155.79
#
Payment
Principal
Interest
Balance
49
848.14
290.73
557.41
161,865.06
50
848.14
291.73
556.41
161,573.33
51
848.14
292.73
555.41
161,280.60
52
848.14
293.74
554.40
160,986.86
53
848.14
294.75
553.39
160,692.11
54
848.14
295.76
552.38
160,396.35
55
848.14
296.78
551.36
160,099.57
56
848.14
297.80
550.34
159,801.77
57
848.14
298.82
549.32
159,502.95
58
848.14
299.85
548.29
159,203.10
59
848.14
300.88
547.26
158,902.22
60
848.14
301.91
546.23
158,600.31
#
Payment
Principal
Interest
Balance
61
848.14
302.95
545.19
158,297.36
62
848.14
303.99
544.15
157,993.37
63
848.14
305.04
543.10
157,688.33
64
848.14
306.09
542.05
157,382.24
65
848.14
307.14
541.00
157,075.10
66
848.14
308.19
539.95
156,766.91
67
848.14
309.25
538.89
156,457.66
68
848.14
310.32
537.82
156,147.34
69
848.14
311.38
536.76
155,835.96
70
848.14
312.45
535.69
155,523.51
71
848.14
313.53
534.61
155,209.98
72
848.14
314.61
533.53
154,895.37
#
Payment
Principal
Interest
Balance
73
848.14
315.69
532.45
154,579.68
74
848.14
316.77
531.37
154,262.91
75
848.14
317.86
530.28
153,945.05
76
848.14
318.95
529.19
153,626.10
77
848.14
320.05
528.09
153,306.05
78
848.14
321.15
526.99
152,984.90
79
848.14
322.25
525.89
152,662.65
80
848.14
323.36
524.78
152,339.29
81
848.14
324.47
523.67
152,014.82
82
848.14
325.59
522.55
151,689.23
83
848.14
326.71
521.43
151,362.52
84
848.14
327.83
520.31
151,034.69
#
Payment
Principal
Interest
Balance
85
848.14
328.96
519.18
150,705.73
86
848.14
330.09
518.05
150,375.64
87
848.14
331.22
516.92
150,044.42
88
848.14
332.36
515.78
149,712.06
89
848.14
333.50
514.64
149,378.56
90
848.14
334.65
513.49
149,043.91
91
848.14
335.80
512.34
148,708.11
92
848.14
336.96
511.18
148,371.15
93
848.14
338.11
510.03
148,033.04
94
848.14
339.28
508.86
147,693.76
95
848.14
340.44
507.70
147,353.32
96
848.14
341.61
506.53
147,011.71
#
Payment
Principal
Interest
Balance
97
848.14
342.79
505.35
146,668.92
98
848.14
343.97
504.17
146,324.95
99
848.14
345.15
502.99
145,979.80
100
848.14
346.33
501.81
145,633.47
101
848.14
347.52
500.62
145,285.95
102
848.14
348.72
499.42
144,937.23
103
848.14
349.92
498.22
144,587.31
104
848.14
351.12
497.02
144,236.19
105
848.14
352.33
495.81
143,883.86
106
848.14
353.54
494.60
143,530.32
107
848.14
354.75
493.39
143,175.57
108
848.14
355.97
492.17
142,819.60
#
Payment
Principal
Interest
Balance
109
848.14
357.20
490.94
142,462.40
110
848.14
358.43
489.71
142,103.97
111
848.14
359.66
488.48
141,744.31
112
848.14
360.89
487.25
141,383.42
113
848.14
362.13
486.01
141,021.29
114
848.14
363.38
484.76
140,657.91
115
848.14
364.63
483.51
140,293.28
116
848.14
365.88
482.26
139,927.40
117
848.14
367.14
481.00
139,560.26
118
848.14
368.40
479.74
139,191.86
119
848.14
369.67
478.47
138,822.19
120
848.14
370.94
477.20
138,451.25
#
Payment
Principal
Interest
Balance
121
848.14
372.21
475.93
138,079.04
122
848.14
373.49
474.65
137,705.55
123
848.14
374.78
473.36
137,330.77
124
848.14
376.07
472.07
136,954.70
125
848.14
377.36
470.78
136,577.34
126
848.14
378.66
469.48
136,198.68
127
848.14
379.96
468.18
135,818.72
128
848.14
381.26
466.88
135,437.46
129
848.14
382.57
465.57
135,054.89
130
848.14
383.89
464.25
134,671.00
131
848.14
385.21
462.93
134,285.79
132
848.14
386.53
461.61
133,899.26
#
Payment
Principal
Interest
Balance
133
848.14
387.86
460.28
133,511.40
134
848.14
389.19
458.95
133,122.21
135
848.14
390.53
457.61
132,731.68
136
848.14
391.87
456.27
132,339.81
137
848.14
393.22
454.92
131,946.59
138
848.14
394.57
453.57
131,552.02
139
848.14
395.93
452.21
131,156.09
140
848.14
397.29
450.85
130,758.80
141
848.14
398.66
449.48
130,360.14
142
848.14
400.03
448.11
129,960.11
143
848.14
401.40
446.74
129,558.71
144
848.14
402.78
445.36
129,155.93
#
Payment
Principal
Interest
Balance
145
848.14
404.17
443.97
128,751.76
146
848.14
405.56
442.58
128,346.20
147
848.14
406.95
441.19
127,939.25
148
848.14
408.35
439.79
127,530.90
149
848.14
409.75
438.39
127,121.15
150
848.14
411.16
436.98
126,709.99
151
848.14
412.57
435.57
126,297.42
152
848.14
413.99
434.15
125,883.43
153
848.14
415.42
432.72
125,468.01
154
848.14
416.84
431.30
125,051.17
155
848.14
418.28
429.86
124,632.89
156
848.14
419.71
428.43
124,213.18
#
Payment
Principal
Interest
Balance
157
848.14
421.16
426.98
123,792.02
158
848.14
422.60
425.54
123,369.42
159
848.14
424.06
424.08
122,945.36
160
848.14
425.52
422.62
122,519.84
161
848.14
426.98
421.16
122,092.86
162
848.14
428.45
419.69
121,664.41
163
848.14
429.92
418.22
121,234.49
164
848.14
431.40
416.74
120,803.09
165
848.14
432.88
415.26
120,370.21
166
848.14
434.37
413.77
119,935.84
167
848.14
435.86
412.28
119,499.98
168
848.14
437.36
410.78
119,062.62
#
Payment
Principal
Interest
Balance
169
848.14
438.86
409.28
118,623.76
170
848.14
440.37
407.77
118,183.39
171
848.14
441.88
406.26
117,741.51
172
848.14
443.40
404.74
117,298.11
173
848.14
444.93
403.21
116,853.18
174
848.14
446.46
401.68
116,406.72
175
848.14
447.99
400.15
115,958.73
176
848.14
449.53
398.61
115,509.20
177
848.14
451.08
397.06
115,058.12
178
848.14
452.63
395.51
114,605.49
179
848.14
454.18
393.96
114,151.31
180
848.14
455.74
392.40
113,695.57
#
Payment
Principal
Interest
Balance
181
848.14
457.31
390.83
113,238.26
182
848.14
458.88
389.26
112,779.38
183
848.14
460.46
387.68
112,318.92
184
848.14
462.04
386.10
111,856.88
185
848.14
463.63
384.51
111,393.25
186
848.14
465.23
382.91
110,928.02
187
848.14
466.82
381.32
110,461.20
188
848.14
468.43
379.71
109,992.77
189
848.14
470.04
378.10
109,522.73
190
848.14
471.66
376.48
109,051.07
191
848.14
473.28
374.86
108,577.79
192
848.14
474.90
373.24
108,102.89
#
Payment
Principal
Interest
Balance
193
848.14
476.54
371.60
107,626.35
194
848.14
478.17
369.97
107,148.18
195
848.14
479.82
368.32
106,668.36
196
848.14
481.47
366.67
106,186.89
197
848.14
483.12
365.02
105,703.77
198
848.14
484.78
363.36
105,218.99
199
848.14
486.45
361.69
104,732.54
200
848.14
488.12
360.02
104,244.42
201
848.14
489.80
358.34
103,754.62
202
848.14
491.48
356.66
103,263.14
203
848.14
493.17
354.97
102,769.97
204
848.14
494.87
353.27
102,275.10
#
Payment
Principal
Interest
Balance
205
848.14
496.57
351.57
101,778.53
206
848.14
498.28
349.86
101,280.25
207
848.14
499.99
348.15
100,780.26
208
848.14
501.71
346.43
100,278.55
209
848.14
503.43
344.71
99,775.12
210
848.14
505.16
342.98
99,269.96
211
848.14
506.90
341.24
98,763.06
212
848.14
508.64
339.50
98,254.42
213
848.14
510.39
337.75
97,744.03
214
848.14
512.14
336.00
97,231.89
215
848.14
513.91
334.23
96,717.98
216
848.14
515.67
332.47
96,202.31
#
Payment
Principal
Interest
Balance
217
848.14
517.44
330.70
95,684.87
218
848.14
519.22
328.92
95,165.65
219
848.14
521.01
327.13
94,644.64
220
848.14
522.80
325.34
94,121.84
221
848.14
524.60
323.54
93,597.24
222
848.14
526.40
321.74
93,070.84
223
848.14
528.21
319.93
92,542.63
224
848.14
530.02
318.12
92,012.61
225
848.14
531.85
316.29
91,480.76
226
848.14
533.67
314.47
90,947.09
227
848.14
535.51
312.63
90,411.58
228
848.14
537.35
310.79
89,874.23
#
Payment
Principal
Interest
Balance
229
848.14
539.20
308.94
89,335.03
230
848.14
541.05
307.09
88,793.98
231
848.14
542.91
305.23
88,251.07
232
848.14
544.78
303.36
87,706.29
233
848.14
546.65
301.49
87,159.64
234
848.14
548.53
299.61
86,611.11
235
848.14
550.41
297.73
86,060.70
236
848.14
552.31
295.83
85,508.39
237
848.14
554.20
293.94
84,954.19
238
848.14
556.11
292.03
84,398.08
239
848.14
558.02
290.12
83,840.06
240
848.14
559.94
288.20
83,280.12
#
Payment
Principal
Interest
Balance
241
848.14
561.86
286.28
82,718.26
242
848.14
563.80
284.34
82,154.46
243
848.14
565.73
282.41
81,588.73
244
848.14
567.68
280.46
81,021.05
245
848.14
569.63
278.51
80,451.42
246
848.14
571.59
276.55
79,879.83
247
848.14
573.55
274.59
79,306.28
248
848.14
575.52
272.62
78,730.76
249
848.14
577.50
270.64
78,153.26
250
848.14
579.49
268.65
77,573.77
251
848.14
581.48
266.66
76,992.29
252
848.14
583.48
264.66
76,408.81
#
Payment
Principal
Interest
Balance
253
848.14
585.48
262.66
75,823.33
254
848.14
587.50
260.64
75,235.83
255
848.14
589.52
258.62
74,646.31
256
848.14
591.54
256.60
74,054.77
257
848.14
593.58
254.56
73,461.19
258
848.14
595.62
252.52
72,865.57
259
848.14
597.66
250.48
72,267.91
260
848.14
599.72
248.42
71,668.19
261
848.14
601.78
246.36
71,066.41
262
848.14
603.85
244.29
70,462.56
263
848.14
605.92
242.22
69,856.64
264
848.14
608.01
240.13
69,248.63
#
Payment
Principal
Interest
Balance
265
848.14
610.10
238.04
68,638.53
266
848.14
612.20
235.94
68,026.33
267
848.14
614.30
233.84
67,412.03
268
848.14
616.41
231.73
66,795.62
269
848.14
618.53
229.61
66,177.09
270
848.14
620.66
227.48
65,556.43
271
848.14
622.79
225.35
64,933.64
272
848.14
624.93
223.21
64,308.71
273
848.14
627.08
221.06
63,681.63
274
848.14
629.23
218.91
63,052.40
275
848.14
631.40
216.74
62,421.00
276
848.14
633.57
214.57
61,787.43
#
Payment
Principal
Interest
Balance
277
848.14
635.75
212.39
61,151.68
278
848.14
637.93
210.21
60,513.75
279
848.14
640.12
208.02
59,873.63
280
848.14
642.32
205.82
59,231.31
281
848.14
644.53
203.61
58,586.78
282
848.14
646.75
201.39
57,940.03
283
848.14
648.97
199.17
57,291.06
284
848.14
651.20
196.94
56,639.86
285
848.14
653.44
194.70
55,986.42
286
848.14
655.69
192.45
55,330.73
287
848.14
657.94
190.20
54,672.79
288
848.14
660.20
187.94
54,012.59
#
Payment
Principal
Interest
Balance
289
848.14
662.47
185.67
53,350.12
290
848.14
664.75
183.39
52,685.37
291
848.14
667.03
181.11
52,018.34
292
848.14
669.33
178.81
51,349.01
293
848.14
671.63
176.51
50,677.38
294
848.14
673.94
174.20
50,003.44
295
848.14
676.25
171.89
49,327.19
296
848.14
678.58
169.56
48,648.61
297
848.14
680.91
167.23
47,967.70
298
848.14
683.25
164.89
47,284.45
299
848.14
685.60
162.54
46,598.85
300
848.14
687.96
160.18
45,910.89
#
Payment
Principal
Interest
Balance
301
848.14
690.32
157.82
45,220.57
302
848.14
692.69
155.45
44,527.88
303
848.14
695.08
153.06
43,832.80
304
848.14
697.46
150.68
43,135.34
305
848.14
699.86
148.28
42,435.48
306
848.14
702.27
145.87
41,733.21
307
848.14
704.68
143.46
41,028.53
308
848.14
707.10
141.04
40,321.43
309
848.14
709.54
138.60
39,611.89
310
848.14
711.97
136.17
38,899.92
311
848.14
714.42
133.72
38,185.50
312
848.14
716.88
131.26
37,468.62
#
Payment
Principal
Interest
Balance
313
848.14
719.34
128.80
36,749.28
314
848.14
721.81
126.33
36,027.47
315
848.14
724.30
123.84
35,303.17
316
848.14
726.79
121.35
34,576.38
317
848.14
729.28
118.86
33,847.10
318
848.14
731.79
116.35
33,115.31
319
848.14
734.31
113.83
32,381.00
320
848.14
736.83
111.31
31,644.17
321
848.14
739.36
108.78
30,904.81
322
848.14
741.90
106.24
30,162.91
323
848.14
744.45
103.69
29,418.46
324
848.14
747.01
101.13
28,671.45
#
Payment
Principal
Interest
Balance
325
848.14
749.58
98.56
27,921.87
326
848.14
752.16
95.98
27,169.71
327
848.14
754.74
93.40
26,414.97
328
848.14
757.34
90.80
25,657.63
329
848.14
759.94
88.20
24,897.69
330
848.14
762.55
85.59
24,135.14
331
848.14
765.18
82.96
23,369.96
332
848.14
767.81
80.33
22,602.15
333
848.14
770.45
77.69
21,831.70
334
848.14
773.09
75.05
21,058.61
335
848.14
775.75
72.39
20,282.86
336
848.14
778.42
69.72
19,504.44
#
Payment
Principal
Interest
Balance
337
848.14
781.09
67.05
18,723.35
338
848.14
783.78
64.36
17,939.57
339
848.14
786.47
61.67
17,153.10
340
848.14
789.18
58.96
16,363.92
341
848.14
791.89
56.25
15,572.03
342
848.14
794.61
53.53
14,777.42
343
848.14
797.34
50.80
13,980.08
344
848.14
800.08
48.06
13,180.00
345
848.14
802.83
45.31
12,377.17
346
848.14
805.59
42.55
11,571.58
347
848.14
808.36
39.78
10,763.22
348
848.14
811.14
37.00
9,952.08
#
Payment
Principal
Interest
Balance
349
848.14
813.93
34.21
9,138.15
350
848.14
816.73
31.41
8,321.42
351
848.14
819.54
28.60
7,501.88
352
848.14
822.35
25.79
6,679.53
353
848.14
825.18
22.96
5,854.35
354
848.14
828.02
20.12
5,026.33
355
848.14
830.86
17.28
4,195.47
356
848.14
833.72
14.42
3,361.75
357
848.14
836.58
11.56
2,525.17
358
848.14
839.46
8.68
1,685.71
359
848.14
842.35
5.79
843.36
360
846.26
843.36
2.90
0.00

Share this Calculator & Page

Calculator Use

This amortization schedule calculator allows you to create a payment table for a loan with equal loan payments for the life of a loan. The amortization table shows how each payment is applied to the principal balance and the interest owed.

Payment Amount = Principal Amount + Interest Amount

Say you are taking out a mortgage for $275,000 at 4.875% interest for 30 years (360 payments, made monthly). Enter these values into the calculator and click "Calculate" to produce an amortized schedule of monthly loan payments. You can see that the payment amount stays the same over the course of the mortgage. With each payment the principal owed is reduced and this results in a decreasing interest due.

Most typical car loans and mortgages have an amortization schedule with equal payment installments. The payment amount is the same over the life of the loan but the way the payment is applied changes: the portion of the payment applied toward the principal increases over time, and the portion applied to interest decreases because you owe less principal.

Loan Amount
The size or value of the loan.
Interest Rate
The annual stated rate of the loan.
Number of Payments
The total number of payments, initial or remaining, to pay off the given loan amount.
Payment Frequency
How often is the loan payment due? Typically loan payments are due monthly, but several options are provided on the calculator.
Compounding
This calculator assumes that compounding coincides with payments. If payment and compounding frequency do not coincide, you should use the Loan Calculator with Compounding so that the interest rate is calculated in terms of payments.

Amortization Calculations:

A loan can also be amortized with fixed principal payments. In this case the principal amount remains the same as the loan is paid off. The interest charged decreases so the monthly payment also decreases.

The basic calculation for the amortization schedule uses our mortgage payment calculator formula.



 

Cite this content, page or calculator as:

Furey, Edward "Amortization Schedule Calculator"; from https://www.calculatorsoup.com - Online Calculator Resource.

Follow CalculatorSoup: