Amortization Schedule in Excel

This example shows you how to create an Amortization Schedule in Excel for a loan. In this email, we will look at an auto loan where we finance a car with a $50,000 loan at a 5.6% interest rate paid back over a 5 year period.

Here is the Excel document you can use to follow along. Cells B3-B6 can all be modified to real world numbers.

Step 1: Calculate Monthly Payment for Amortization Schedule



We need to calculate the Monthly Payment on a $50,000 loan based on our figures below. This is achieved by using the PMT Function.

=pmt(Annual Interest Rate/Payments Per Year,Years of the loan*Payments Per Year,Loan Amount)

amortization schedule

Since this is a payment, Excel automatically will return the result with a negative value of -$957.37.

amortization schedule

Step 2: Calculate Principle



We now need to calculate the monthly principle portion of the payment. This is done by using the PPMT Function.

=ppmt(Annual Interest Rate/Payments Per Year,Payment Number,Years of Loan*Payments Per Year,Loan Amount)


We receive a result of -$724.03 for the first payment.

Step 3: Calculate Interest



To calculate the interest, we need to use the IPMT Function.

amortization schedule
=IPMT(Annual Interest Rate/Payments per year,Payment Number,Years of Loan*Payments Per Year,Loan Amount)

amortization schedule

We get a result of -$233.33.

Step 4: Loan Balance for Amortization Schedule

We want to lock the cells with absolute referencing using F4.

We then want to determine the Loan Balance by taking $B$6+C9. Note that we are only locking $B$6.

amortization schedule

Let’s finalize the amortization schedule. The following quick video show you how to use the Fill Handle to auto calculate the loan balance.

Loan Amortization Demo

Start the discussion on Excelbuddy's Discourse

Scroll to Top