Skip to content
Amortization Schedule
Simplify Loan Management with Precision and Clarity – Calculate Payments, Track Progress, and Plan Smarter!
This Pack helps you to calculate and visualize an amortization schedule for a loan:
Need to figure out your loan payments? This tool makes it simple. Just plug in your loan amount, interest rate, and how long you'll be paying it back. You can use numbers the way you normally write them – no need to worry about special formats.
You'll get a clear, easy-to-read table that shows you exactly how much you're paying each month, how much of that goes towards the loan itself, and how much is interest. You can even see the total interest you'll pay over the life of the loan.
Want to start your payment schedule on a specific date? No problem, you can set that too. And if you accidentally enter something wrong, you'll get a clear message telling you what to fix.
Whether you're planning a mortgage, a car loan, or anything else, this tool helps you understand your loan and stay on top of your payments.
See how it works: fill in the details and press the button to test.
Loan amount →
Annual interest rate →
Pay back time in years →
Optional start date →
250.000 euro
3,5
15
Refresh calculation
Month number
Date
Payment
Interest
Principal
Remaining balance
Applied percentage
Loan amount
Paid percentage
Cumulative interest
Total interest
1
3/19/2025
$2,472.15
$729.17
$1,742.98
$248,257.02
3.5%
$250,000.00
0.7%
$729.17
0.29%
2
4/19/2025
$2,472.15
$724.08
$1,748.06
$246,508.96
3.5%
$250,000.00
1.4%
$1,453.25
0.58%
3
5/19/2025
$2,472.15
$718.98
$1,753.16
$244,755.79
3.5%
$250,000.00
2.1%
$2,172.23
0.87%
4
6/19/2025
$2,472.15
$713.87
$1,758.28
$242,997.52
3.5%
$250,000.00
2.8%
$2,886.11
1.15%
5
7/19/2025
$2,472.15
$708.74
$1,763.40
$241,234.11
3.5%
$250,000.00
3.51%
$3,594.85
1.44%
6
8/19/2025
$2,472.15
$703.60
$1,768.55
$239,465.57
3.5%
$250,000.00
4.21%
$4,298.45
1.72%
7
9/19/2025
$2,472.15
$698.44
$1,773.71
$237,691.86
3.5%
$250,000.00
4.92%
$4,996.89
2%
8
10/19/2025
$2,472.15
$693.27
$1,778.88
$235,912.98
3.5%
$250,000.00
5.63%
$5,690.16
2.28%
9
11/19/2025
$2,472.15
$688.08
$1,784.07
$234,128.92
3.5%
$250,000.00
6.35%
$6,378.24
2.55%
10
12/19/2025
$2,472.15
$682.88
$1,789.27
$232,339.65
3.5%
$250,000.00
7.06%
$7,061.11
2.82%
11
1/19/2026
$2,472.15
$677.66
$1,794.49
$230,545.16
3.5%
$250,000.00
7.78%
$7,738.77
3.1%
12
2/19/2026
$2,472.15
$672.42
$1,799.72
$228,745.43
3.5%
$250,000.00
8.5%
$8,411.19
3.36%
13
3/19/2026
$2,472.15
$667.17
$1,804.97
$226,940.46
3.5%
$250,000.00
9.22%
$9,078.37
3.63%
14
4/19/2026
$2,472.15
$661.91
$1,810.24
$225,130.22
3.5%
$250,000.00
9.95%
$9,740.28
3.9%
15
5/19/2026
$2,472.15
$656.63
$1,815.52
$223,314.71
3.5%
$250,000.00
10.67%
$10,396.91
4.16%
16
6/19/2026
$2,472.15
$651.33
$1,820.81
$221,493.89
3.5%
$250,000.00
11.4%
$11,048.24
4.42%
17
7/19/2026
$2,472.15
$646.02
$1,826.12
$219,667.77
3.5%
$250,000.00
12.13%
$11,694.26
4.68%
18
8/19/2026
$2,472.15
$640.70
$1,831.45
$217,836.32
3.5%
$250,000.00
12.87%
$12,334.96
4.93%
19
9/19/2026
$2,472.15
$635.36
$1,836.79
$215,999.53
3.5%
$250,000.00
13.6%
$12,970.32
5.19%
20
10/19/2026
$2,472.15
$630.00
$1,842.15
$214,157.38
3.5%
$250,000.00
14.34%
$13,600.32
5.44%
21
11/19/2026
$2,472.15
$624.63
$1,847.52
$212,309.86
3.5%
$250,000.00
15.08%
$14,224.94
5.69%
22
12/19/2026
$2,472.15
$619.24
$1,852.91
$210,456.95
3.5%
$250,000.00
15.82%
$14,844.18
5.94%
23
1/19/2027
$2,472.15
$613.83
$1,858.31
$208,598.64
3.5%
$250,000.00
16.56%
$15,458.01
6.18%
24
2/19/2027
$2,472.15
$608.41
$1,863.73
$206,734.90
3.5%
$250,000.00
17.31%
$16,066.43
6.43%
25
3/19/2027
$2,472.15
$602.98
$1,869.17
$204,865.74
3.5%
$250,000.00
18.05%
$16,669.40
6.67%
26
4/19/2027
$2,472.15
$597.53
$1,874.62
$202,991.11
3.5%
$250,000.00
18.8%
$17,266.93
6.91%
27
5/19/2027
$2,472.15
$592.06
$1,880.09
$201,111.02
3.5%
$250,000.00
19.56%
$17,858.98
7.14%
28
6/19/2027
$2,472.15
$586.57
$1,885.57
$199,225.45
3.5%
$250,000.00
20.31%
$18,445.56
7.38%
29
7/19/2027
$2,472.15
$581.07
$1,891.07
$197,334.38
3.5%
$250,000.00
21.07%
$19,026.63
7.61%
30
8/19/2027
$2,472.15
$575.56
$1,896.59
$195,437.79
3.5%
$250,000.00
21.82%
$19,602.19
7.84%
31
9/19/2027
$2,472.15
$570.03
$1,902.12
$193,535.67
3.5%
$250,000.00
22.59%
$20,172.22
8.07%
32
10/19/2027
$2,472.15
$564.48
$1,907.67
$191,628.00
3.5%
$250,000.00
23.35%
$20,736.70
8.29%
33
11/19/2027
$2,472.15
$558.92
$1,913.23
$189,714.77
3.5%
$250,000.00
24.11%
$21,295.61
8.52%
34
12/19/2027
$2,472.15
$553.33
$1,918.81
$187,795.96
3.5%
$250,000.00
24.88%
$21,848.95
8.74%
35
1/19/2028
$2,472.15
$547.74
$1,924.41
$185,871.55
3.5%
$250,000.00
25.65%
$22,396.69
8.96%
36
2/19/2028
$2,472.15
$542.13
$1,930.02
$183,941.53
3.5%
$250,000.00
26.42%
$22,938.81
9.18%
37
3/19/2028
$2,472.15
$536.50
$1,935.65
$182,005.88
3.5%
$250,000.00
27.2%
$23,475.31
9.39%
38
4/19/2028
$2,472.15
$530.85
$1,941.30
$180,064.58
3.5%
$250,000.00
27.97%
$24,006.16
9.6%
39
5/19/2028
$2,472.15
$525.19
$1,946.96
$178,117.62
3.5%
$250,000.00
28.75%
$24,531.35
9.81%
40
6/19/2028
$2,472.15
$519.51
$1,952.64
$176,164.99
3.5%
$250,000.00
29.53%
$25,050.86
10.02%
41
7/19/2028
$2,472.15
$513.81
$1,958.33
$174,206.66
3.5%
$250,000.00
30.32%
$25,564.67
10.23%
42
8/19/2028
$2,472.15
$508.10
$1,964.04
$172,242.61
3.5%
$250,000.00
31.1%
$26,072.77
10.43%
43
9/19/2028
$2,472.15
$502.37
$1,969.77
$170,272.84
3.5%
$250,000.00
31.89%
$26,575.15
10.63%
44
10/19/2028
$2,472.15
$496.63
$1,975.52
$168,297.32
3.5%
$250,000.00
32.68%
$27,071.78
10.83%
45
11/19/2028
$2,472.15
$490.87
$1,981.28
$166,316.04
3.5%
$250,000.00
33.47%
$27,562.64
11.03%
46
12/19/2028
$2,472.15
$485.09
$1,987.06
$164,328.98
3.5%
$250,000.00
34.27%
$28,047.73
11.22%
47
1/19/2029
$2,472.15
$479.29
$1,992.85
$162,336.13
3.5%
$250,000.00
35.07%
$28,527.02
11.41%
48
2/19/2029
$2,472.15
$473.48
$1,998.67
$160,337.46
3.5%
$250,000.00
35.87%
$29,000.50
11.6%
49
3/19/2029
$2,472.15
$467.65
$2,004.50
$158,332.97
3.5%
$250,000.00
36.67%
$29,468.16
11.79%
50
4/19/2029
$2,472.15
$461.80
$2,010.34
$156,322.63
3.5%
$250,000.00
37.47%
$29,929.96
11.97%
51
5/19/2029
$2,472.15
$455.94
$2,016.21
$154,306.42
3.5%
$250,000.00
38.28%
$30,385.90
12.15%
52
6/19/2029
$2,472.15
$450.06
$2,022.09
$152,284.33
3.5%
$250,000.00
39.09%
$30,835.96
12.33%
53
7/19/2029
$2,472.15
$444.16
$2,027.98
$150,256.35
3.5%
$250,000.00
39.9%
$31,280.12
12.51%
54
8/19/2029
$2,472.15
$438.25
$2,033.90
$148,222.45
3.5%
$250,000.00
40.71%
$31,718.37
12.69%
55
9/19/2029
$2,472.15
$432.32
$2,039.83
$146,182.62
3.5%
$250,000.00
41.53%
$32,150.69
12.86%
56
10/19/2029
$2,472.15
$426.37
$2,045.78
$144,136.84
3.5%
$250,000.00
42.35%
$32,577.05
13.03%
57
11/19/2029
$2,472.15
$420.40
$2,051.75
$142,085.09
3.5%
$250,000.00
43.17%
$32,997.45
13.2%
58
12/19/2029
$2,472.15
$414.41
$2,057.73
$140,027.36
3.5%
$250,000.00
43.99%
$33,411.87
13.36%
59
1/19/2030
$2,472.15
$408.41
$2,063.73
$137,963.63
3.5%
$250,000.00
44.81%
$33,820.28
13.53%
60
2/19/2030
$2,472.15
$402.39
$2,069.75
$135,893.87
3.5%
$250,000.00
45.64%
$34,222.67
13.69%
61
3/19/2030
$2,472.15
$396.36
$2,075.79
$133,818.08
3.5%
$250,000.00
46.47%
$34,619.03
13.85%
62
4/19/2030
$2,472.15
$390.30
$2,081.84
$131,736.24
3.5%
$250,000.00
47.31%
$35,009.33
14%
63
5/19/2030
$2,472.15
$384.23
$2,087.92
$129,648.32
3.5%
$250,000.00
48.14%
$35,393.57
14.16%
64
6/19/2030
$2,472.15
$378.14
$2,094.01
$127,554.32
3.5%
$250,000.00
48.98%
$35,771.71
14.31%
65
7/19/2030
$2,472.15
$372.03
$2,100.11
$125,454.20
3.5%
$250,000.00
49.82%
$36,143.74
14.46%
66
8/19/2030
$2,472.15
$365.91
$2,106.24
$123,347.97
3.5%
$250,000.00
50.66%
$36,509.65
14.6%
67
9/19/2030
$2,472.15
$359.76
$2,112.38
$121,235.58
3.5%
$250,000.00
51.51%
$36,869.41
14.75%
68
10/19/2030
$2,472.15
$353.60
$2,118.54
$119,117.04
3.5%
$250,000.00
52.35%
$37,223.02
14.89%
69
11/19/2030
$2,472.15
$347.42
$2,124.72
$116,992.32
3.5%
$250,000.00
53.2%
$37,570.44
15.03%
70
12/19/2030
$2,472.15
$341.23
$2,130.92
$114,861.40
3.5%
$250,000.00
54.06%
$37,911.67
15.16%
71
1/19/2031
$2,472.15
$335.01
$2,137.13
$112,724.27
3.5%
$250,000.00
54.91%
$38,246.68
15.3%
72
2/19/2031
$2,472.15
$328.78
$2,143.37
$110,580.90
3.5%
$250,000.00
55.77%
$38,575.46
15.43%
73
3/19/2031
$2,472.15
$322.53
$2,149.62
$108,431.28
3.5%
$250,000.00
56.63%
$38,897.99
15.56%
74
4/19/2031
$2,472.15
$316.26
$2,155.89
$106,275.39
3.5%
$250,000.00
57.49%
$39,214.25
15.69%
75
5/19/2031
$2,472.15
$309.97
$2,162.18
$104,113.21
3.5%
$250,000.00
58.35%
$39,524.22
15.81%
76
6/19/2031
$2,472.15
$303.66
$2,168.48
$101,944.73
3.5%
$250,000.00
59.22%
$39,827.88
15.93%
77
7/19/2031
$2,472.15
$297.34
$2,174.81
$99,769.92
3.5%
$250,000.00
60.09%
$40,125.22
16.05%
78
8/19/2031
$2,472.15
$291.00
$2,181.15
$97,588.77
3.5%
$250,000.00
60.96%
$40,416.21
16.17%
79
9/19/2031
$2,472.15
$284.63
$2,187.51
$95,401.26
3.5%
$250,000.00
61.84%
$40,700.85
16.28%
80
10/19/2031
$2,472.15
$278.25
$2,193.89
$93,207.37
3.5%
$250,000.00
62.72%
$40,979.10
16.39%
81
11/19/2031
$2,472.15
$271.85
$2,200.29
$91,007.07
3.5%
$250,000.00
63.6%
$41,250.96
16.5%
82
12/19/2031
$2,472.15
$265.44
$2,206.71
$88,800.36
3.5%
$250,000.00
64.48%
$41,516.39
16.61%
83
1/19/2032
$2,472.15
$259.00
$2,213.15
$86,587.22
3.5%
$250,000.00
65.37%
$41,775.39
16.71%
84
2/19/2032
$2,472.15
$252.55
$2,219.60
$84,367.62
3.5%
$250,000.00
66.25%
$42,027.94
16.81%
85
3/19/2032
$2,472.15
$246.07
$2,226.07
$82,141.54
3.5%
$250,000.00
67.14%
$42,274.01
16.91%
86
4/19/2032
$2,472.15
$239.58
$2,232.57
$79,908.98
3.5%
$250,000.00
68.04%
$42,513.59
17.01%
87
5/19/2032
$2,472.15
$233.07
$2,239.08
$77,669.90
3.5%
$250,000.00
68.93%
$42,746.66
17.1%
88
6/19/2032
$2,472.15
$226.54
$2,245.61
$75,424.29
3.5%
$250,000.00
69.83%
$42,973.20
17.19%
89
7/19/2032
$2,472.15
$219.99
$2,252.16
$73,172.13
3.5%
$250,000.00
70.73%
$43,193.18
17.28%
90
8/19/2032
$2,472.15
$213.42
$2,258.73
$70,913.40
3.5%
$250,000.00
71.63%
$43,406.60
17.36%
91
9/19/2032
$2,472.15
$206.83
$2,265.32
$68,648.09
3.5%
$250,000.00
72.54%
$43,613.43
17.45%
92
10/19/2032
$2,472.15
$200.22
$2,271.92
$66,376.16
3.5%
$250,000.00
73.45%
$43,813.66
17.53%
93
11/19/2032
$2,472.15
$193.60
$2,278.55
$64,097.61
3.5%
$250,000.00
74.36%
$44,007.25
17.6%
94
12/19/2032
$2,472.15
$186.95
$2,285.20
$61,812.42
3.5%
$250,000.00
75.28%
$44,194.21
17.68%
95
1/19/2033
$2,472.15
$180.29
$2,291.86
$59,520.56
3.5%
$250,000.00
76.19%
$44,374.49
17.75%
96
2/19/2033
$2,472.15
$173.60
$2,298.55
$57,222.01
3.5%
$250,000.00
77.11%
$44,548.09
17.82%
97
3/19/2033
$2,472.15
$166.90
$2,305.25
$54,916.76
3.5%
$250,000.00
78.03%
$44,714.99
17.89%
98
4/19/2033
$2,472.15
$160.17
$2,311.97
$52,604.79
3.5%
$250,000.00
78.96%
$44,875.17
17.95%
99
5/19/2033
$2,472.15
$153.43
$2,318.72
$50,286.07
3.5%
$250,000.00
79.89%
$45,028.60
18.01%
100
6/19/2033
$2,472.15
$146.67
$2,325.48
$47,960.60
3.5%
$250,000.00
80.82%
$45,175.26
18.07%
101
7/19/2033
$2,472.15
$139.89
$2,332.26
$45,628.33
3.5%
$250,000.00
81.75%
$45,315.15
18.13%
102
8/19/2033
$2,472.15
$133.08
$2,339.06
$43,289.27
3.5%
$250,000.00
82.68%
$45,448.23
18.18%
103
9/19/2033
$2,472.15
$126.26
$2,345.89
$40,943.38
3.5%
$250,000.00
83.62%
$45,574.49
18.23%
104
10/19/2033
$2,472.15
$119.42
$2,352.73
$38,590.65
3.5%
$250,000.00
84.56%
$45,693.91
18.28%
105
11/19/2033
$2,472.15
$112.56
$2,359.59
$36,231.06
3.5%
$250,000.00
85.51%
$45,806.47
18.32%
106
12/19/2033
$2,472.15
$105.67
$2,366.47
$33,864.59
3.5%
$250,000.00
86.45%
$45,912.14
18.36%
107
1/19/2034
$2,472.15
$98.77
$2,373.37
$31,491.22
3.5%
$250,000.00
87.4%
$46,010.91
18.4%
108
2/19/2034
$2,472.15
$91.85
$2,380.30
$29,110.92
3.5%
$250,000.00
88.36%
$46,102.76
18.44%
109
3/19/2034
$2,472.15
$84.91
$2,387.24
$26,723.68
3.5%
$250,000.00
89.31%
$46,187.67
18.48%
110
4/19/2034
$2,472.15
$77.94
$2,394.20
$24,329.48
3.5%
$250,000.00
90.27%
$46,265.61
18.51%
111
5/19/2034
$2,472.15
$70.96
$2,401.19
$21,928.29
3.5%
$250,000.00
91.23%
$46,336.57
18.53%
112
6/19/2034
$2,472.15
$63.96
$2,408.19
$19,520.10
3.5%
$250,000.00
92.19%
$46,400.53
18.56%
113
7/19/2034
$2,472.15
$56.93
$2,415.21
$17,104.89
3.5%
$250,000.00
93.16%
$46,457.46
18.58%
114
8/19/2034
$2,472.15
$49.89
$2,422.26
$14,682.63
3.5%
$250,000.00
94.13%
$46,507.35
18.6%
115
9/19/2034
$2,472.15
$42.82
$2,429.32
$12,253.31
3.5%
$250,000.00
95.1%
$46,550.18
18.62%
116
10/19/2034
$2,472.15
$35.74
$2,436.41
$9,816.90
3.5%
$250,000.00
96.07%
$46,585.92
18.63%
117
11/19/2034
$2,472.15
$28.63
$2,443.51
$7,373.39
3.5%
$250,000.00
97.05%
$46,614.55
18.65%
118
12/19/2034
$2,472.15
$21.51
$2,450.64
$4,922.75
3.5%
$250,000.00
98.03%
$46,636.05
18.65%
119
1/19/2035
$2,472.15
$14.36
$2,457.79
$2,464.96
3.5%
$250,000.00
99.01%
$46,650.41
18.66%
120
2/19/2035
$2,472.15
$7.19
$2,464.96
$0.00
3.5%
$250,000.00
100%
$46,657.60
18.66%
There are no rows in this table
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.