20% Rebate for Buyers
$3,500 Flat Fee for Sellers
2% Full Service for Sellers

Mortgage Savings Calculator

Perhaps you want to live debt free. Maybe you want your home paid off before retirement. These are two good reasons why making an extra monthly payment might make sense.

For some paying off their mortgage early is part of their investment plan. It is a no risk way to save money. Other no risk options such as a savings account probably have a much lower rate than your mortgage.

If your savings account is your emergency money, consider opening up a Home Equity Line of Credit (HELOC). This will give you some comfort to not keep as large a balance in your savings, and instead use your extra savings to pay down the higher interest rate mortgage. Should you need the money for an emergency, you can always withdraw it from the HELOC, but remember to start paying that back right away too.

Keep in mind there is no required amount you have to add per month. The more you add, the faster your mortgage goes away, and the more interest you save. However, the best strategy is to add what you are comfortable with.

Loan Details

Offer:

Percent Down:

Amount Down: $19,000

Interest Rate:

Extra Monthly Payment:

Years:

Short Cuts: Year 5, Year 10, Year 15, Year 20, Year 25, End of Loan

Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Total Saved	Balance
1	731.13	287.95	443.18	443.18	170,712.05	831.13	387.95	443.18	443.18	0.00	170,612.05
2	731.13	288.70	442.43	885.60	170,423.35	831.13	388.96	442.17	885.34	0.26	170,223.09
3	731.13	289.45	441.68	1,327.28	170,133.90	831.13	389.97	441.16	1,326.51	0.78	169,833.12
4	731.13	290.20	440.93	1,768.21	169,843.71	831.13	390.98	440.15	1,766.66	1.56	169,442.15
5	731.13	290.95	440.18	2,208.39	169,552.76	831.13	391.99	439.14	2,205.79	2.60	169,050.16
6	731.13	291.70	439.42	2,647.82	169,261.05	831.13	393.01	438.12	2,643.92	3.90	168,657.15
7	731.13	292.46	438.67	3,086.49	168,968.60	831.13	394.02	437.10	3,081.02	5.47	168,263.13
8	731.13	293.22	437.91	3,524.40	168,675.38	831.13	395.05	436.08	3,517.10	7.29	167,868.08
9	731.13	293.98	437.15	3,961.55	168,381.40	831.13	396.07	435.06	3,952.16	9.39	167,472.02
10	731.13	294.74	436.39	4,397.93	168,086.66	831.13	397.10	434.03	4,386.19	11.74	167,074.92
11	731.13	295.50	435.62	4,833.56	167,791.16	831.13	398.12	433.00	4,819.19	14.37	166,676.79
12	731.13	296.27	434.86	5,268.42	167,494.89	831.13	399.16	431.97	5,251.16	17.25	166,277.64
Year 1 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
13	731.13	297.04	434.09	5,702.51	167,197.86	831.13	400.19	430.94	5,682.10	20.41	165,877.45
14	731.13	297.81	433.32	6,135.83	166,900.05	831.13	401.23	429.90	6,112.00	23.83	165,476.22
15	731.13	298.58	432.55	6,568.38	166,601.47	831.13	402.27	428.86	6,540.86	27.52	165,073.95
16	731.13	299.35	431.78	7,000.15	166,302.12	831.13	403.31	427.82	6,968.68	31.48	164,670.64
17	731.13	300.13	431.00	7,431.15	166,001.99	831.13	404.36	426.77	7,395.45	35.71	164,266.29
18	731.13	300.91	430.22	7,861.38	165,701.09	831.13	405.40	425.72	7,821.17	40.21	163,860.88
19	731.13	301.69	429.44	8,290.82	165,399.40	831.13	406.45	424.67	8,245.84	44.98	163,454.43
20	731.13	302.47	428.66	8,719.48	165,096.94	831.13	407.51	423.62	8,669.46	50.02	163,046.92
21	731.13	303.25	427.88	9,147.35	164,793.68	831.13	408.56	422.56	9,092.03	55.33	162,638.36
22	731.13	304.04	427.09	9,574.44	164,489.65	831.13	409.62	421.50	9,513.53	60.91	162,228.73
23	731.13	304.82	426.30	10,000.75	164,184.82	831.13	410.68	420.44	9,933.97	66.77	161,818.05
24	731.13	305.61	425.51	10,426.26	163,879.21	831.13	411.75	419.38	10,353.35	72.91	161,406.30
Year 2 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
25	731.13	306.41	424.72	10,850.98	163,572.80	831.13	412.82	418.31	10,771.66	79.32	160,993.48
26	731.13	307.20	423.93	11,274.91	163,265.60	831.13	413.89	417.24	11,188.90	86.00	160,579.60
27	731.13	308.00	423.13	11,698.04	162,957.60	831.13	414.96	416.17	11,605.07	92.96	160,164.64
28	731.13	308.80	422.33	12,120.37	162,648.81	831.13	416.03	415.09	12,020.17	100.20	159,748.61
29	731.13	309.60	421.53	12,541.90	162,339.21	831.13	417.11	414.02	12,434.18	107.72	159,331.49
30	731.13	310.40	420.73	12,962.63	162,028.81	831.13	418.19	412.93	12,847.12	115.51	158,913.30
31	731.13	311.20	419.92	13,382.55	161,717.61	831.13	419.28	411.85	13,258.97	123.59	158,494.02
32	731.13	312.01	419.12	13,801.67	161,405.60	831.13	420.36	410.76	13,669.73	131.94	158,073.66
33	731.13	312.82	418.31	14,219.98	161,092.78	831.13	421.45	409.67	14,079.40	140.58	157,652.21
34	731.13	313.63	417.50	14,637.48	160,779.16	831.13	422.55	408.58	14,487.99	149.49	157,229.66
35	731.13	314.44	416.69	15,054.17	160,464.72	831.13	423.64	407.49	14,895.47	158.69	156,806.02
36	731.13	315.26	415.87	15,470.04	160,149.46	831.13	424.74	406.39	15,301.86	168.18	156,381.28
Year 3 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
37	731.13	316.07	415.05	15,885.09	159,833.39	831.13	425.84	405.29	15,707.15	177.94	155,955.45
38	731.13	316.89	414.23	16,299.33	159,516.49	831.13	426.94	404.18	16,111.33	187.99	155,528.50
39	731.13	317.71	413.41	16,712.74	159,198.78	831.13	428.05	403.08	16,514.41	198.33	155,100.45
40	731.13	318.54	412.59	17,125.33	158,880.24	831.13	429.16	401.97	16,916.38	208.95	154,671.29
41	731.13	319.36	411.76	17,537.09	158,560.88	831.13	430.27	400.86	17,317.24	219.86	154,241.02
42	731.13	320.19	410.94	17,948.03	158,240.69	831.13	431.39	399.74	17,716.98	231.05	153,809.64
43	731.13	321.02	410.11	18,358.14	157,919.67	831.13	432.50	398.62	18,115.60	242.54	153,377.13
44	731.13	321.85	409.28	18,767.41	157,597.82	831.13	433.62	397.50	18,513.10	254.31	152,943.51
45	731.13	322.69	408.44	19,175.85	157,275.13	831.13	434.75	396.38	18,909.48	266.37	152,508.76
46	731.13	323.52	407.60	19,583.46	156,951.61	831.13	435.88	395.25	19,304.73	278.72	152,072.89
47	731.13	324.36	406.77	19,990.22	156,627.25	831.13	437.00	394.12	19,698.86	291.37	151,635.88
48	731.13	325.20	405.93	20,396.15	156,302.05	831.13	438.14	392.99	20,091.85	304.30	151,197.74
Year 4 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
49	731.13	326.04	405.08	20,801.23	155,976.00	831.13	439.27	391.85	20,483.70	317.53	150,758.47
50	731.13	326.89	404.24	21,205.47	155,649.11	831.13	440.41	390.72	20,874.42	331.05	150,318.06
51	731.13	327.74	403.39	21,608.86	155,321.38	831.13	441.55	389.57	21,263.99	344.87	149,876.51
52	731.13	328.59	402.54	22,011.40	154,992.79	831.13	442.70	388.43	21,652.42	358.98	149,433.81
53	731.13	329.44	401.69	22,413.09	154,663.35	831.13	443.84	387.28	22,039.70	373.39	148,989.96
54	731.13	330.29	400.84	22,813.93	154,333.06	831.13	444.99	386.13	22,425.84	388.09	148,544.97
55	731.13	331.15	399.98	23,213.91	154,001.92	831.13	446.15	384.98	22,810.81	403.09	148,098.82
56	731.13	332.01	399.12	23,613.03	153,669.91	831.13	447.30	383.82	23,194.64	418.39	147,651.52
57	731.13	332.87	398.26	24,011.29	153,337.04	831.13	448.46	382.66	23,577.30	433.99	147,203.05
58	731.13	333.73	397.40	24,408.69	153,003.32	831.13	449.63	381.50	23,958.80	449.89	146,753.43
59	731.13	334.59	396.53	24,805.22	152,668.72	831.13	450.79	380.34	24,339.14	466.08	146,302.64
60	731.13	335.46	395.67	25,200.89	152,333.26	831.13	451.96	379.17	24,718.31	482.58	145,850.68
Year 5 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
61	731.13	336.33	394.80	25,595.69	151,996.93	831.13	453.13	378.00	25,096.30	499.38	145,397.55
62	731.13	337.20	393.93	25,989.61	151,659.73	831.13	454.31	376.82	25,473.12	516.49	144,943.24
63	731.13	338.08	393.05	26,382.66	151,321.65	831.13	455.48	375.64	25,848.77	533.89	144,487.76
64	731.13	338.95	392.18	26,774.84	150,982.70	831.13	456.66	374.46	26,223.23	551.61	144,031.10
65	731.13	339.83	391.30	27,166.14	150,642.87	831.13	457.85	373.28	26,596.51	569.62	143,573.25
66	731.13	340.71	390.42	27,556.55	150,302.16	831.13	459.03	372.09	26,968.61	587.94	143,114.22
67	731.13	341.59	389.53	27,946.08	149,960.57	831.13	460.22	370.90	27,339.51	606.57	142,653.99
68	731.13	342.48	388.65	28,334.73	149,618.09	831.13	461.42	369.71	27,709.22	625.51	142,192.58
69	731.13	343.37	387.76	28,722.49	149,274.72	831.13	462.61	368.52	28,077.74	644.75	141,729.97
70	731.13	344.26	386.87	29,109.36	148,930.46	831.13	463.81	367.32	28,445.06	664.31	141,266.16
71	731.13	345.15	385.98	29,495.34	148,585.31	831.13	465.01	366.11	28,811.17	684.17	140,801.14
72	731.13	346.04	385.08	29,880.42	148,239.27	831.13	466.22	364.91	29,176.08	704.34	140,334.93
Year 6 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
73	731.13	346.94	384.19	30,264.61	147,892.33	831.13	467.43	363.70	29,539.78	724.83	139,867.50
74	731.13	347.84	383.29	30,647.90	147,544.49	831.13	468.64	362.49	29,902.27	745.63	139,398.86
75	731.13	348.74	382.39	31,030.29	147,195.75	831.13	469.85	361.28	30,263.55	766.74	138,929.01
76	731.13	349.64	381.48	31,411.77	146,846.10	831.13	471.07	360.06	30,623.60	788.16	138,457.94
77	731.13	350.55	380.58	31,792.34	146,495.55	831.13	472.29	358.84	30,982.44	809.90	137,985.65
78	731.13	351.46	379.67	32,172.01	146,144.09	831.13	473.51	357.61	31,340.05	831.96	137,512.14
79	731.13	352.37	378.76	32,550.77	145,791.72	831.13	474.74	356.39	31,696.44	854.33	137,037.40
80	731.13	353.28	377.84	32,928.61	145,438.44	831.13	475.97	355.16	32,051.60	877.02	136,561.42
81	731.13	354.20	376.93	33,305.54	145,084.24	831.13	477.21	353.92	32,405.52	900.02	136,084.22
82	731.13	355.12	376.01	33,681.55	144,729.12	831.13	478.44	352.68	32,758.20	923.35	135,605.78
83	731.13	356.04	375.09	34,056.64	144,373.09	831.13	479.68	351.44	33,109.65	946.99	135,126.09
84	731.13	356.96	374.17	34,430.81	144,016.13	831.13	480.93	350.20	33,459.85	970.96	134,645.17
Year 7 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
85	731.13	357.89	373.24	34,804.05	143,658.24	831.13	482.17	348.96	33,808.80	995.24	134,163.00
86	731.13	358.81	372.31	35,176.36	143,299.43	831.13	483.42	347.71	34,156.51	1,019.85	133,679.58
87	731.13	359.74	371.38	35,547.75	142,939.69	831.13	484.67	346.45	34,502.96	1,044.78	133,194.90
88	731.13	360.68	370.45	35,918.20	142,579.01	831.13	485.93	345.20	34,848.16	1,070.04	132,708.97
89	731.13	361.61	369.52	36,287.72	142,217.40	831.13	487.19	343.94	35,192.10	1,095.62	132,221.78
90	731.13	362.55	368.58	36,656.30	141,854.85	831.13	488.45	342.67	35,534.77	1,121.52	131,733.33
91	731.13	363.49	367.64	37,023.94	141,491.37	831.13	489.72	341.41	35,876.18	1,147.76	131,243.61
92	731.13	364.43	366.70	37,390.64	141,126.94	831.13	490.99	340.14	36,216.32	1,174.31	130,752.62
93	731.13	365.37	365.75	37,756.39	140,761.56	831.13	492.26	338.87	36,555.19	1,201.20	130,260.36
94	731.13	366.32	364.81	38,121.20	140,395.24	831.13	493.54	337.59	36,892.78	1,228.42	129,766.83
95	731.13	367.27	363.86	38,485.05	140,027.98	831.13	494.81	336.31	37,229.09	1,255.96	129,272.01
96	731.13	368.22	362.91	38,847.96	139,659.75	831.13	496.10	335.03	37,564.12	1,283.84	128,775.92
Year 8 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
97	731.13	369.18	361.95	39,209.91	139,290.58	831.13	497.38	333.74	37,897.87	1,312.05	128,278.53
98	731.13	370.13	360.99	39,570.91	138,920.45	831.13	498.67	332.46	38,230.32	1,340.59	127,779.86
99	731.13	371.09	360.04	39,930.94	138,549.35	831.13	499.96	331.16	38,561.48	1,369.46	127,279.90
100	731.13	372.05	359.07	40,290.02	138,177.30	831.13	501.26	329.87	38,891.35	1,398.66	126,778.64
101	731.13	373.02	358.11	40,648.12	137,804.28	831.13	502.56	328.57	39,219.92	1,428.21	126,276.08
102	731.13	373.98	357.14	41,005.27	137,430.30	831.13	503.86	327.27	39,547.18	1,458.08	125,772.22
103	731.13	374.95	356.17	41,361.44	137,055.35	831.13	505.17	325.96	39,873.14	1,488.30	125,267.05
104	731.13	375.93	355.20	41,716.64	136,679.42	831.13	506.48	324.65	40,197.79	1,518.85	124,760.57
105	731.13	376.90	354.23	42,070.87	136,302.52	831.13	507.79	323.34	40,521.13	1,549.74	124,252.78
106	731.13	377.88	353.25	42,424.12	135,924.64	831.13	509.11	322.02	40,843.15	1,580.97	123,743.68
107	731.13	378.86	352.27	42,776.39	135,545.79	831.13	510.42	320.70	41,163.86	1,612.54	123,233.25
108	731.13	379.84	351.29	43,127.68	135,165.95	831.13	511.75	319.38	41,483.24	1,644.45	122,721.50
Year 9 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
109	731.13	380.82	350.31	43,477.99	134,785.13	831.13	513.07	318.05	41,801.29	1,676.70	122,208.43
110	731.13	381.81	349.32	43,827.31	134,403.32	831.13	514.40	316.72	42,118.01	1,709.29	121,694.03
111	731.13	382.80	348.33	44,175.63	134,020.52	831.13	515.74	315.39	42,433.40	1,742.23	121,178.29
112	731.13	383.79	347.34	44,522.97	133,636.73	831.13	517.07	314.05	42,747.46	1,775.51	120,661.22
113	731.13	384.79	346.34	44,869.31	133,251.94	831.13	518.41	312.71	43,060.17	1,809.14	120,142.80
114	731.13	385.78	345.34	45,214.66	132,866.16	831.13	519.76	311.37	43,371.54	1,843.12	119,623.05
115	731.13	386.78	344.34	45,559.00	132,479.38	831.13	521.10	310.02	43,681.56	1,877.44	119,101.94
116	731.13	387.78	343.34	45,902.34	132,091.59	831.13	522.45	308.67	43,990.24	1,912.11	118,579.49
117	731.13	388.79	342.34	46,244.68	131,702.81	831.13	523.81	307.32	44,297.55	1,947.13	118,055.68
118	731.13	389.80	341.33	46,586.01	131,313.01	831.13	525.17	305.96	44,603.52	1,982.50	117,530.51
119	731.13	390.81	340.32	46,926.33	130,922.20	831.13	526.53	304.60	44,908.12	2,018.22	117,003.98
120	731.13	391.82	339.31	47,265.64	130,530.38	831.13	527.89	303.24	45,211.35	2,054.29	116,476.09
Year 10 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
121	731.13	392.84	338.29	47,603.93	130,137.54	831.13	529.26	301.87	45,513.22	2,090.71	115,946.83
122	731.13	393.85	337.27	47,941.20	129,743.69	831.13	530.63	300.50	45,813.71	2,127.49	115,416.20
123	731.13	394.87	336.25	48,277.45	129,348.82	831.13	532.01	299.12	46,112.83	2,164.62	114,884.19
124	731.13	395.90	335.23	48,612.68	128,952.92	831.13	533.39	297.74	46,410.58	2,202.11	114,350.81
125	731.13	396.92	334.20	48,946.89	128,555.99	831.13	534.77	296.36	46,706.93	2,239.95	113,816.04
126	731.13	397.95	333.17	49,280.06	128,158.04	831.13	536.15	294.97	47,001.91	2,278.15	113,279.89
127	731.13	398.98	332.14	49,612.20	127,759.06	831.13	537.54	293.58	47,295.49	2,316.71	112,742.34
128	731.13	400.02	331.11	49,943.31	127,359.04	831.13	538.94	292.19	47,587.68	2,355.63	112,203.41
129	731.13	401.05	330.07	50,273.38	126,957.98	831.13	540.33	290.79	47,878.48	2,394.91	111,663.07
130	731.13	402.09	329.03	50,602.42	126,555.89	831.13	541.73	289.39	48,167.87	2,434.55	111,121.34
131	731.13	403.14	327.99	50,930.41	126,152.75	831.13	543.14	287.99	48,455.86	2,474.55	110,578.20
132	731.13	404.18	326.95	51,257.35	125,748.57	831.13	544.55	286.58	48,742.44	2,514.91	110,033.66
Year 11 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
133	731.13	405.23	325.90	51,583.25	125,343.34	831.13	545.96	285.17	49,027.61	2,555.64	109,487.70
134	731.13	406.28	324.85	51,908.10	124,937.06	831.13	547.37	283.76	49,311.37	2,596.73	108,940.33
135	731.13	407.33	323.80	52,231.90	124,529.73	831.13	548.79	282.34	49,593.70	2,638.19	108,391.54
136	731.13	408.39	322.74	52,554.63	124,121.34	831.13	550.21	280.91	49,874.62	2,680.02	107,841.33
137	731.13	409.45	321.68	52,876.32	123,711.90	831.13	551.64	279.49	50,154.11	2,722.21	107,289.69
138	731.13	410.51	320.62	53,196.94	123,301.39	831.13	553.07	278.06	50,432.17	2,764.77	106,736.62
139	731.13	411.57	319.56	53,516.49	122,889.82	831.13	554.50	276.63	50,708.79	2,807.70	106,182.12
140	731.13	412.64	318.49	53,834.98	122,477.18	831.13	555.94	275.19	50,983.98	2,851.00	105,626.18
141	731.13	413.71	317.42	54,152.40	122,063.47	831.13	557.38	273.75	51,257.73	2,894.67	105,068.80
142	731.13	414.78	316.35	54,468.75	121,648.69	831.13	558.82	272.30	51,530.03	2,938.72	104,509.98
143	731.13	415.85	315.27	54,784.02	121,232.84	831.13	560.27	270.86	51,800.89	2,983.14	103,949.71
144	731.13	416.93	314.20	55,098.22	120,815.91	831.13	561.72	269.40	52,070.29	3,027.93	103,387.98
Year 12 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
145	731.13	418.01	313.11	55,411.33	120,397.90	831.13	563.18	267.95	52,338.24	3,073.09	102,824.80
146	731.13	419.10	312.03	55,723.36	119,978.80	831.13	564.64	266.49	52,604.72	3,118.64	102,260.16
147	731.13	420.18	310.95	56,034.31	119,558.62	831.13	566.10	265.02	52,869.75	3,164.56	101,694.06
148	731.13	421.27	309.86	56,344.16	119,137.35	831.13	567.57	263.56	53,133.31	3,210.86	101,126.49
149	731.13	422.36	308.76	56,652.93	118,714.98	831.13	569.04	262.09	53,395.39	3,257.54	100,557.45
150	731.13	423.46	307.67	56,960.60	118,291.53	831.13	570.52	260.61	53,656.00	3,304.59	99,986.93
151	731.13	424.55	306.57	57,267.17	117,866.97	831.13	571.99	259.13	53,915.14	3,352.03	99,414.94
152	731.13	425.66	305.47	57,572.64	117,441.32	831.13	573.48	257.65	54,172.79	3,399.86	98,841.46
153	731.13	426.76	304.37	57,877.01	117,014.56	831.13	574.96	256.16	54,428.95	3,448.06	98,266.50
154	731.13	427.86	303.26	58,180.27	116,586.69	831.13	576.45	254.67	54,683.62	3,496.65	97,690.04
155	731.13	428.97	302.15	58,482.43	116,157.72	831.13	577.95	253.18	54,936.80	3,545.62	97,112.10
156	731.13	430.09	301.04	58,783.47	115,727.64	831.13	579.44	251.68	55,188.49	3,594.98	96,532.65
Year 13 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
157	731.13	431.20	299.93	59,083.40	115,296.44	831.13	580.95	250.18	55,438.67	3,644.73	95,951.71
158	731.13	432.32	298.81	59,382.21	114,864.12	831.13	582.45	248.67	55,687.34	3,694.86	95,369.25
159	731.13	433.44	297.69	59,679.90	114,430.68	831.13	583.96	247.17	55,934.51	3,745.39	94,785.29
160	731.13	434.56	296.57	59,976.46	113,996.12	831.13	585.48	245.65	56,180.16	3,796.30	94,199.82
161	731.13	435.69	295.44	60,271.90	113,560.43	831.13	586.99	244.13	56,424.29	3,847.61	93,612.82
162	731.13	436.82	294.31	60,566.21	113,123.62	831.13	588.51	242.61	56,666.91	3,899.31	93,024.31
163	731.13	437.95	293.18	60,859.39	112,685.67	831.13	590.04	241.09	56,908.00	3,951.40	92,434.27
164	731.13	439.08	292.04	61,151.44	112,246.58	831.13	591.57	239.56	57,147.55	4,003.88	91,842.70
165	731.13	440.22	290.91	61,442.34	111,806.36	831.13	593.10	238.03	57,385.58	4,056.76	91,249.60
166	731.13	441.36	289.76	61,732.11	111,365.00	831.13	594.64	236.49	57,622.07	4,110.04	90,654.96
167	731.13	442.51	288.62	62,020.73	110,922.49	831.13	596.18	234.95	57,857.02	4,163.71	90,058.78
168	731.13	443.65	287.47	62,308.20	110,478.84	831.13	597.72	233.40	58,090.42	4,217.78	89,461.06
Year 14 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
169	731.13	444.80	286.32	62,594.53	110,034.04	831.13	599.27	231.85	58,322.27	4,272.25	88,861.78
170	731.13	445.96	285.17	62,879.70	109,588.08	831.13	600.83	230.30	58,552.57	4,327.13	88,260.96
171	731.13	447.11	284.02	63,163.71	109,140.97	831.13	602.38	228.74	58,781.31	4,382.40	87,658.57
172	731.13	448.27	282.86	63,446.57	108,692.70	831.13	603.95	227.18	59,008.50	4,438.07	87,054.63
173	731.13	449.43	281.70	63,728.27	108,243.27	831.13	605.51	225.62	59,234.11	4,494.15	86,449.12
174	731.13	450.60	280.53	64,008.80	107,792.67	831.13	607.08	224.05	59,458.16	4,550.64	85,842.04
175	731.13	451.76	279.36	64,288.16	107,340.91	831.13	608.65	222.47	59,680.63	4,607.52	85,233.38
176	731.13	452.94	278.19	64,566.35	106,887.97	831.13	610.23	220.90	59,901.53	4,664.82	84,623.15
177	731.13	454.11	277.02	64,843.37	106,433.86	831.13	611.81	219.32	60,120.85	4,722.52	84,011.34
178	731.13	455.29	275.84	65,119.21	105,978.58	831.13	613.40	217.73	60,338.58	4,780.63	83,397.94
179	731.13	456.47	274.66	65,393.87	105,522.11	831.13	614.99	216.14	60,554.71	4,839.16	82,782.96
180	731.13	457.65	273.48	65,667.35	105,064.46	831.13	616.58	214.55	60,769.26	4,898.09	82,166.37
Year 15 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
181	731.13	458.84	272.29	65,939.64	104,605.63	831.13	618.18	212.95	60,982.21	4,957.43	81,548.19
182	731.13	460.02	271.10	66,210.74	104,145.60	831.13	619.78	211.35	61,193.55	5,017.19	80,928.41
183	731.13	461.22	269.91	66,480.65	103,684.39	831.13	621.39	209.74	61,403.29	5,077.36	80,307.03
184	731.13	462.41	268.72	66,749.37	103,221.98	831.13	623.00	208.13	61,611.42	5,137.95	79,684.03
185	731.13	463.61	267.52	67,016.89	102,758.37	831.13	624.61	206.51	61,817.94	5,198.95	79,059.42
186	731.13	464.81	266.32	67,283.20	102,293.55	831.13	626.23	204.90	62,022.83	5,260.37	78,433.18
187	731.13	466.02	265.11	67,548.31	101,827.54	831.13	627.85	203.27	62,226.11	5,322.21	77,805.33
188	731.13	467.22	263.90	67,812.22	101,360.31	831.13	629.48	201.65	62,427.75	5,384.47	77,175.85
189	731.13	468.44	262.69	68,074.91	100,891.88	831.13	631.11	200.01	62,627.76	5,447.14	76,544.73
190	731.13	469.65	261.48	68,336.39	100,422.23	831.13	632.75	198.38	62,826.14	5,510.24	75,911.99
191	731.13	470.87	260.26	68,596.65	99,951.36	831.13	634.39	196.74	63,022.88	5,573.77	75,277.60
192	731.13	472.09	259.04	68,855.69	99,479.28	831.13	636.03	195.09	63,217.98	5,637.71	74,641.56
Year 16 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
193	731.13	473.31	257.82	69,113.51	99,005.97	831.13	637.68	193.45	63,411.42	5,702.08	74,003.88
194	731.13	474.54	256.59	69,370.10	98,531.43	831.13	639.33	191.79	63,603.22	5,766.88	73,364.55
195	731.13	475.77	255.36	69,625.46	98,055.66	831.13	640.99	190.14	63,793.35	5,832.10	72,723.56
196	731.13	477.00	254.13	69,879.58	97,578.66	831.13	642.65	188.48	63,981.83	5,897.76	72,080.91
197	731.13	478.24	252.89	70,132.48	97,100.43	831.13	644.32	186.81	64,168.64	5,963.84	71,436.59
198	731.13	479.48	251.65	70,384.13	96,620.95	831.13	645.99	185.14	64,353.78	6,030.35	70,790.60
199	731.13	480.72	250.41	70,634.54	96,140.23	831.13	647.66	183.47	64,537.24	6,097.29	70,142.94
200	731.13	481.96	249.16	70,883.70	95,658.27	831.13	649.34	181.79	64,719.03	6,164.67	69,493.60
201	731.13	483.21	247.91	71,131.61	95,175.06	831.13	651.02	180.10	64,899.13	6,232.48	68,842.58
202	731.13	484.47	246.66	71,378.28	94,690.59	831.13	652.71	178.42	65,077.55	6,300.73	68,189.87
203	731.13	485.72	245.41	71,623.68	94,204.87	831.13	654.40	176.73	65,254.28	6,369.41	67,535.47
204	731.13	486.98	244.15	71,867.83	93,717.89	831.13	656.10	175.03	65,429.31	6,438.52	66,879.37
Year 17 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
205	731.13	488.24	242.89	72,110.72	93,229.65	831.13	657.80	173.33	65,602.63	6,508.08	66,221.57
206	731.13	489.51	241.62	72,352.34	92,740.14	831.13	659.50	171.62	65,774.26	6,578.08	65,562.07
207	731.13	490.78	240.35	72,592.69	92,249.37	831.13	661.21	169.92	65,944.17	6,648.51	64,900.85
208	731.13	492.05	239.08	72,831.77	91,757.32	831.13	662.93	168.20	66,112.38	6,719.39	64,237.93
209	731.13	493.32	237.80	73,069.57	91,264.00	831.13	664.64	166.48	66,278.86	6,790.71	63,573.29
210	731.13	494.60	236.53	73,306.10	90,769.40	831.13	666.37	164.76	66,443.62	6,862.48	62,906.92
211	731.13	495.88	235.24	73,541.34	90,273.51	831.13	668.09	163.03	66,606.65	6,934.69	62,238.83
212	731.13	497.17	233.96	73,775.30	89,776.35	831.13	669.82	161.30	66,767.96	7,007.34	61,569.00
213	731.13	498.46	232.67	74,007.97	89,277.89	831.13	671.56	159.57	66,927.52	7,080.45	60,897.44
214	731.13	499.75	231.38	74,239.35	88,778.14	831.13	673.30	157.83	67,085.35	7,154.00	60,224.14
215	731.13	501.04	230.08	74,469.43	88,277.10	831.13	675.05	156.08	67,241.43	7,228.00	59,549.09
216	731.13	502.34	228.78	74,698.22	87,774.75	831.13	676.80	154.33	67,395.76	7,302.46	58,872.30
Year 18 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
217	731.13	503.64	227.48	74,925.70	87,271.11	831.13	678.55	152.58	67,548.34	7,377.36	58,193.75
218	731.13	504.95	226.18	75,151.88	86,766.16	831.13	680.31	150.82	67,699.16	7,452.72	57,513.44
219	731.13	506.26	224.87	75,376.75	86,259.90	831.13	682.07	149.06	67,848.21	7,528.53	56,831.37
220	731.13	507.57	223.56	75,600.30	85,752.33	831.13	683.84	147.29	67,995.50	7,604.80	56,147.53
221	731.13	508.89	222.24	75,822.55	85,243.45	831.13	685.61	145.52	68,141.02	7,681.53	55,461.92
222	731.13	510.20	220.92	76,043.47	84,733.24	831.13	687.39	143.74	68,284.75	7,758.71	54,774.53
223	731.13	511.53	219.60	76,263.07	84,221.71	831.13	689.17	141.96	68,426.71	7,836.36	54,085.36
224	731.13	512.85	218.27	76,481.34	83,708.86	831.13	690.96	140.17	68,566.88	7,914.46	53,394.40
225	731.13	514.18	216.95	76,698.29	83,194.68	831.13	692.75	138.38	68,705.26	7,993.02	52,701.66
226	731.13	515.51	215.61	76,913.90	82,679.17	831.13	694.54	136.59	68,841.85	8,072.05	52,007.11
227	731.13	516.85	214.28	77,128.18	82,162.32	831.13	696.34	134.79	68,976.63	8,151.54	51,310.77
228	731.13	518.19	212.94	77,341.12	81,644.13	831.13	698.15	132.98	69,109.61	8,231.50	50,612.62
Year 19 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
229	731.13	519.53	211.59	77,552.71	81,124.59	831.13	699.96	131.17	69,240.79	8,311.92	49,912.67
230	731.13	520.88	210.25	77,762.96	80,603.71	831.13	701.77	129.36	69,370.14	8,392.82	49,210.90
231	731.13	522.23	208.90	77,971.86	80,081.48	831.13	703.59	127.54	69,497.68	8,474.18	48,507.31
232	731.13	523.58	207.54	78,179.40	79,557.90	831.13	705.41	125.71	69,623.40	8,556.00	47,801.90
233	731.13	524.94	206.19	78,385.59	79,032.96	831.13	707.24	123.89	69,747.28	8,638.31	47,094.66
234	731.13	526.30	204.83	78,590.41	78,506.66	831.13	709.07	122.05	69,869.34	8,721.08	46,385.58
235	731.13	527.66	203.46	78,793.88	77,979.00	831.13	710.91	120.22	69,989.55	8,804.33	45,674.67
236	731.13	529.03	202.10	78,995.97	77,449.97	831.13	712.75	118.37	70,107.92	8,888.05	44,961.92
237	731.13	530.40	200.72	79,196.70	76,919.56	831.13	714.60	116.53	70,224.45	8,972.25	44,247.32
238	731.13	531.78	199.35	79,396.05	76,387.79	831.13	716.45	114.67	70,339.13	9,056.92	43,530.86
239	731.13	533.16	197.97	79,594.02	75,854.63	831.13	718.31	112.82	70,451.94	9,142.08	42,812.56
240	731.13	534.54	196.59	79,790.61	75,320.09	831.13	720.17	110.96	70,562.90	9,227.71	42,092.38
Year 20 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
241	731.13	535.92	195.20	79,985.81	74,784.17	831.13	722.04	109.09	70,671.99	9,313.83	41,370.35
242	731.13	537.31	193.82	80,179.63	74,246.86	831.13	723.91	107.22	70,779.21	9,400.42	40,646.44
243	731.13	538.70	192.42	80,372.05	73,708.16	831.13	725.79	105.34	70,884.55	9,487.50	39,920.65
244	731.13	540.10	191.03	80,563.08	73,168.06	831.13	727.67	103.46	70,988.01	9,575.07	39,192.99
245	731.13	541.50	189.63	80,752.71	72,626.56	831.13	729.55	101.58	71,089.58	9,663.12	38,463.43
246	731.13	542.90	188.22	80,940.93	72,083.65	831.13	731.44	99.68	71,189.27	9,751.66	37,731.99
247	731.13	544.31	186.82	81,127.75	71,539.34	831.13	733.34	97.79	71,287.06	9,840.69	36,998.65
248	731.13	545.72	185.41	81,313.15	70,993.62	831.13	735.24	95.89	71,382.95	9,930.21	36,263.41
249	731.13	547.14	183.99	81,497.15	70,446.49	831.13	737.14	93.98	71,476.93	10,020.22	35,526.27
250	731.13	548.55	182.57	81,679.72	69,897.93	831.13	739.05	92.07	71,569.00	10,110.72	34,787.21
251	731.13	549.98	181.15	81,860.87	69,347.96	831.13	740.97	90.16	71,659.16	10,201.71	34,046.24
252	731.13	551.40	179.73	82,040.60	68,796.56	831.13	742.89	88.24	71,747.39	10,293.20	33,303.35
Year 21 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
253	731.13	552.83	178.30	82,218.90	68,243.73	831.13	744.82	86.31	71,833.71	10,385.19	32,558.54
254	731.13	554.26	176.86	82,395.76	67,689.47	831.13	746.75	84.38	71,918.09	10,477.67	31,811.79
255	731.13	555.70	175.43	82,571.19	67,133.77	831.13	748.68	82.45	72,000.53	10,570.66	31,063.11
256	731.13	557.14	173.99	82,745.18	66,576.63	831.13	750.62	80.51	72,081.04	10,664.14	30,312.49
257	731.13	558.58	172.54	82,917.72	66,018.05	831.13	752.57	78.56	72,159.60	10,758.13	29,559.92
258	731.13	560.03	171.10	83,088.82	65,458.02	831.13	754.52	76.61	72,236.21	10,852.61	28,805.40
259	731.13	561.48	169.65	83,258.46	64,896.53	831.13	756.47	74.65	72,310.86	10,947.60	28,048.93
260	731.13	562.94	168.19	83,426.65	64,333.60	831.13	758.43	72.69	72,383.55	11,043.10	27,290.50
261	731.13	564.40	166.73	83,593.39	63,769.20	831.13	760.40	70.73	72,454.28	11,139.10	26,530.10
262	731.13	565.86	165.27	83,758.65	63,203.34	831.13	762.37	68.76	72,523.04	11,235.62	25,767.73
263	731.13	567.33	163.80	83,922.46	62,636.02	831.13	764.35	66.78	72,589.82	11,332.64	25,003.38
264	731.13	568.80	162.33	84,084.79	62,067.22	831.13	766.33	64.80	72,654.62	11,430.17	24,237.05
Year 22 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
265	731.13	570.27	160.86	84,245.65	61,496.95	831.13	768.31	62.81	72,717.44	11,528.21	23,468.74
266	731.13	571.75	159.38	84,405.03	60,925.20	831.13	770.30	60.82	72,778.26	11,626.77	22,698.44
267	731.13	573.23	157.90	84,562.92	60,351.97	831.13	772.30	58.83	72,837.09	11,725.84	21,926.14
268	731.13	574.71	156.41	84,719.34	59,777.26	831.13	774.30	56.83	72,893.91	11,825.42	21,151.84
269	731.13	576.20	154.92	84,874.26	59,201.06	831.13	776.31	54.82	72,948.73	11,925.53	20,375.53
270	731.13	577.70	153.43	85,027.69	58,623.36	831.13	778.32	52.81	73,001.54	12,026.15	19,597.21
271	731.13	579.19	151.93	85,179.62	58,044.16	831.13	780.34	50.79	73,052.32	12,127.29	18,816.87
272	731.13	580.70	150.43	85,330.05	57,463.47	831.13	782.36	48.77	73,101.09	12,228.96	18,034.51
273	731.13	582.20	148.93	85,478.98	56,881.27	831.13	784.39	46.74	73,147.83	12,331.15	17,250.12
274	731.13	583.71	147.42	85,626.39	56,297.56	831.13	786.42	44.71	73,192.54	12,433.86	16,463.70
275	731.13	585.22	145.90	85,772.30	55,712.33	831.13	788.46	42.67	73,235.21	12,537.09	15,675.24
276	731.13	586.74	144.39	85,916.69	55,125.59	831.13	790.50	40.62	73,275.83	12,640.86	14,884.74
Year 23 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
277	731.13	588.26	142.87	86,059.55	54,537.33	831.13	792.55	38.58	73,314.41	12,745.15	14,092.19
278	731.13	589.78	141.34	86,200.90	53,947.55	831.13	794.60	36.52	73,350.93	12,849.97	13,297.58
279	731.13	591.31	139.81	86,340.71	53,356.24	831.13	796.66	34.46	73,385.39	12,955.32	12,500.92
280	731.13	592.85	138.28	86,478.99	52,763.39	831.13	798.73	32.40	73,417.79	13,061.20	11,702.19
281	731.13	594.38	136.75	86,615.74	52,169.01	831.13	800.80	30.33	73,448.12	13,167.62	10,901.39
282	731.13	595.92	135.20	86,750.94	51,573.09	831.13	802.87	28.25	73,476.37	13,274.57	10,098.52
283	731.13	597.47	133.66	86,884.60	50,975.62	831.13	804.96	26.17	73,502.54	13,382.06	9,293.56
284	731.13	599.02	132.11	87,016.71	50,376.60	831.13	807.04	24.09	73,526.63	13,490.08	8,486.52
285	731.13	600.57	130.56	87,147.27	49,776.04	831.13	809.13	21.99	73,548.62	13,598.65	7,677.39
286	731.13	602.12	129.00	87,276.28	49,173.91	831.13	811.23	19.90	73,568.52	13,707.75	6,866.16
287	731.13	603.68	127.44	87,403.72	48,570.23	831.13	813.33	17.79	73,586.32	13,817.40	6,052.82
288	731.13	605.25	125.88	87,529.60	47,964.98	831.13	815.44	15.69	73,602.00	13,927.59	5,237.38
Year 24 Completed - Top of Page, Short Cuts
Month	Payment	Principal	Interest	Total Interest	Balance	Payment With Extra	Principal	Interest	Total Interest	Interest Saved	Balance
289	731.13	606.82	124.31	87,653.91	47,358.16	831.13	817.55	13.57	73,615.58	14,038.33	4,419.83
290	731.13	608.39	122.74	87,776.64	46,749.77	831.13	819.67	11.45	73,627.03	14,149.61	3,600.16
291	731.13	609.97	121.16	87,897.80	46,139.80	831.13	821.80	9.33	73,636.36	14,261.44	2,778.36
292	731.13	611.55	119.58	88,017.38	45,528.25	831.13	823.93	7.20	73,643.56	14,373.82	1,954.44
293	731.13	613.13	117.99	88,135.37	44,915.12	831.13	826.06	5.07	73,648.63	14,486.75	1,128.37
294	731.13	614.72	116.41	88,251.78	44,300.40	831.13	828.20	2.92	73,651.55	14,600.23	300.17
295	731.13	616.32	114.81	88,366.59	43,684.08	300.95	300.17	0.78	73,652.33	14,714.26	0.00

Loan Paid off in Year 25.

Total Interest Based on 30 Year Loan with No Extra Payment $92,205.77.

Total Interest Saved with Pre-Payment is $18,553.44