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: $20,000

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	769.61	303.11	466.50	466.50	179,696.89	869.61	403.11	466.50	466.50	0.00	179,596.89
2	769.61	303.89	465.71	932.21	179,393.00	869.61	404.15	465.46	931.96	0.26	179,192.74
3	769.61	304.68	464.93	1,397.14	179,088.32	869.61	405.20	464.41	1,396.36	0.78	178,787.54
4	769.61	305.47	464.14	1,861.28	178,782.85	869.61	406.25	463.36	1,859.72	1.56	178,381.29
5	769.61	306.26	463.35	2,324.62	178,476.59	869.61	407.30	462.30	2,322.03	2.60	177,973.99
6	769.61	307.06	462.55	2,787.18	178,169.53	869.61	408.36	461.25	2,783.27	3.90	177,565.63
7	769.61	307.85	461.76	3,248.93	177,861.68	869.61	409.42	460.19	3,243.47	5.47	177,156.21
8	769.61	308.65	460.96	3,709.89	177,553.03	869.61	410.48	459.13	3,702.60	7.29	176,745.74
9	769.61	309.45	460.16	4,170.05	177,243.58	869.61	411.54	458.07	4,160.66	9.39	176,334.19
10	769.61	310.25	459.36	4,629.40	176,933.33	869.61	412.61	457.00	4,617.66	11.74	175,921.59
11	769.61	311.06	458.55	5,087.96	176,622.27	869.61	413.68	455.93	5,073.59	14.37	175,507.91
12	769.61	311.86	457.75	5,545.70	176,310.41	869.61	414.75	454.86	5,528.45	17.25	175,093.16
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	769.61	312.67	456.94	6,002.64	175,997.74	869.61	415.82	453.78	5,982.23	20.41	174,677.33
14	769.61	313.48	456.13	6,458.77	175,684.26	869.61	416.90	452.71	6,434.94	23.83	174,260.43
15	769.61	314.29	455.32	6,914.08	175,369.97	869.61	417.98	451.62	6,886.56	27.52	173,842.45
16	769.61	315.11	454.50	7,368.58	175,054.86	869.61	419.07	450.54	7,337.10	31.48	173,423.38
17	769.61	315.92	453.68	7,822.27	174,738.94	869.61	420.15	449.46	7,786.56	35.71	173,003.23
18	769.61	316.74	452.87	8,275.13	174,422.20	869.61	421.24	448.37	8,234.93	40.21	172,581.99
19	769.61	317.56	452.04	8,727.18	174,104.63	869.61	422.33	447.27	8,682.20	44.98	172,159.66
20	769.61	318.39	451.22	9,178.40	173,786.25	869.61	423.43	446.18	9,128.38	50.02	171,736.23
21	769.61	319.21	450.40	9,628.79	173,467.04	869.61	424.52	445.08	9,573.47	55.33	171,311.71
22	769.61	320.04	449.57	10,078.36	173,147.00	869.61	425.62	443.98	10,017.45	60.91	170,886.08
23	769.61	320.87	448.74	10,527.10	172,826.13	869.61	426.73	442.88	10,460.33	66.77	170,459.35
24	769.61	321.70	447.91	10,975.01	172,504.43	869.61	427.83	441.77	10,902.10	72.91	170,031.52
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	769.61	322.53	447.07	11,422.08	172,181.90	869.61	428.94	440.67	11,342.77	79.32	169,602.58
26	769.61	323.37	446.24	11,868.32	171,858.53	869.61	430.05	439.55	11,782.32	86.00	169,172.52
27	769.61	324.21	445.40	12,313.72	171,534.32	869.61	431.17	438.44	12,220.76	92.96	168,741.36
28	769.61	325.05	444.56	12,758.28	171,209.27	869.61	432.29	437.32	12,658.08	100.20	168,309.07
29	769.61	325.89	443.72	13,202.00	170,883.38	869.61	433.41	436.20	13,094.28	107.72	167,875.66
30	769.61	326.73	442.87	13,644.87	170,556.65	869.61	434.53	435.08	13,529.36	115.51	167,441.13
31	769.61	327.58	442.03	14,086.90	170,229.06	869.61	435.66	433.95	13,963.31	123.59	167,005.48
32	769.61	328.43	441.18	14,528.07	169,900.63	869.61	436.78	432.82	14,396.13	131.94	166,568.69
33	769.61	329.28	440.33	14,968.40	169,571.35	869.61	437.92	431.69	14,827.82	140.58	166,130.78
34	769.61	330.14	439.47	15,407.87	169,241.22	869.61	439.05	430.56	15,258.38	149.49	165,691.72
35	769.61	330.99	438.62	15,846.49	168,910.23	869.61	440.19	429.42	15,687.80	158.69	165,251.53
36	769.61	331.85	437.76	16,284.25	168,578.38	869.61	441.33	428.28	16,116.07	168.18	164,810.20
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	769.61	332.71	436.90	16,721.15	168,245.67	869.61	442.47	427.13	16,543.21	177.94	164,367.73
38	769.61	333.57	436.04	17,157.18	167,912.10	869.61	443.62	425.99	16,969.19	187.99	163,924.11
39	769.61	334.44	435.17	17,592.36	167,577.66	869.61	444.77	424.84	17,394.03	198.33	163,479.34
40	769.61	335.30	434.31	18,026.66	167,242.36	869.61	445.92	423.68	17,817.71	208.95	163,033.41
41	769.61	336.17	433.44	18,460.10	166,906.19	869.61	447.08	422.53	18,240.24	219.86	162,586.33
42	769.61	337.04	432.57	18,892.66	166,569.15	869.61	448.24	421.37	18,661.61	231.05	162,138.10
43	769.61	337.92	431.69	19,324.36	166,231.23	869.61	449.40	420.21	19,081.82	242.54	161,688.70
44	769.61	338.79	430.82	19,755.17	165,892.44	869.61	450.56	419.04	19,500.86	254.31	161,238.13
45	769.61	339.67	429.94	20,185.11	165,552.77	869.61	451.73	417.88	19,918.74	266.37	160,786.40
46	769.61	340.55	429.06	20,614.17	165,212.22	869.61	452.90	416.70	20,335.44	278.72	160,333.50
47	769.61	341.43	428.18	21,042.34	164,870.79	869.61	454.08	415.53	20,750.97	291.37	159,879.42
48	769.61	342.32	427.29	21,469.63	164,528.47	869.61	455.25	414.35	21,165.33	304.30	159,424.17
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	769.61	343.20	426.40	21,896.04	164,185.27	869.61	456.43	413.17	21,578.50	317.53	158,967.73
50	769.61	344.09	425.51	22,321.55	163,841.17	869.61	457.62	411.99	21,990.49	331.05	158,510.12
51	769.61	344.99	424.62	22,746.17	163,496.19	869.61	458.80	410.81	22,401.30	344.87	158,051.32
52	769.61	345.88	423.73	23,169.90	163,150.31	869.61	459.99	409.62	22,810.92	358.98	157,591.32
53	769.61	346.78	422.83	23,592.73	162,803.53	869.61	461.18	408.42	23,219.34	373.39	157,130.14
54	769.61	347.68	421.93	24,014.66	162,455.86	869.61	462.38	407.23	23,626.57	388.09	156,667.76
55	769.61	348.58	421.03	24,435.69	162,107.28	869.61	463.58	406.03	24,032.60	403.09	156,204.19
56	769.61	349.48	420.13	24,855.82	161,757.80	869.61	464.78	404.83	24,437.43	418.39	155,739.41
57	769.61	350.39	419.22	25,275.04	161,407.41	869.61	465.98	403.62	24,841.05	433.99	155,273.42
58	769.61	351.29	418.31	25,693.36	161,056.12	869.61	467.19	402.42	25,243.47	449.89	154,806.23
59	769.61	352.20	417.40	26,110.76	160,703.92	869.61	468.40	401.21	25,644.68	466.08	154,337.83
60	769.61	353.12	416.49	26,527.25	160,350.80	869.61	469.62	399.99	26,044.67	482.58	153,868.22
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	769.61	354.03	415.58	26,942.83	159,996.77	869.61	470.83	398.78	26,443.44	499.38	153,397.38
62	769.61	354.95	414.66	27,357.49	159,641.82	869.61	472.05	397.55	26,841.00	516.49	152,925.33
63	769.61	355.87	413.74	27,771.22	159,285.95	869.61	473.28	396.33	27,237.33	533.89	152,452.06
64	769.61	356.79	412.82	28,184.04	158,929.16	869.61	474.50	395.10	27,632.43	551.61	151,977.55
65	769.61	357.72	411.89	28,595.93	158,571.44	869.61	475.73	393.88	28,026.31	569.62	151,501.82
66	769.61	358.64	410.96	29,006.90	158,212.80	869.61	476.97	392.64	28,418.95	587.94	151,024.86
67	769.61	359.57	410.03	29,416.93	157,853.23	869.61	478.20	391.41	28,810.36	606.57	150,546.65
68	769.61	360.50	409.10	29,826.03	157,492.72	869.61	479.44	390.17	29,200.53	625.51	150,067.21
69	769.61	361.44	408.17	30,234.20	157,131.28	869.61	480.68	388.92	29,589.45	644.75	149,586.53
70	769.61	362.38	407.23	30,641.43	156,768.91	869.61	481.93	387.68	29,977.13	664.31	149,104.60
71	769.61	363.31	406.29	31,047.73	156,405.59	869.61	483.18	386.43	30,363.56	684.17	148,621.42
72	769.61	364.26	405.35	31,453.08	156,041.34	869.61	484.43	385.18	30,748.73	704.34	148,136.99
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	769.61	365.20	404.41	31,857.49	155,676.14	869.61	485.69	383.92	31,132.66	724.83	147,651.31
74	769.61	366.15	403.46	32,260.95	155,309.99	869.61	486.94	382.66	31,515.32	745.63	147,164.36
75	769.61	367.10	402.51	32,663.46	154,942.89	869.61	488.21	381.40	31,896.72	766.74	146,676.16
76	769.61	368.05	401.56	33,065.02	154,574.85	869.61	489.47	380.14	32,276.86	788.16	146,186.68
77	769.61	369.00	400.61	33,465.63	154,205.85	869.61	490.74	378.87	32,655.72	809.90	145,695.94
78	769.61	369.96	399.65	33,865.28	153,835.89	869.61	492.01	377.60	33,033.32	831.96	145,203.93
79	769.61	370.92	398.69	34,263.97	153,464.97	869.61	493.29	376.32	33,409.64	854.33	144,710.64
80	769.61	371.88	397.73	34,661.70	153,093.10	869.61	494.57	375.04	33,784.68	877.02	144,216.08
81	769.61	372.84	396.77	35,058.46	152,720.25	869.61	495.85	373.76	34,158.44	900.02	143,720.23
82	769.61	373.81	395.80	35,454.26	152,346.45	869.61	497.13	372.47	34,530.92	923.35	143,223.10
83	769.61	374.78	394.83	35,849.09	151,971.67	869.61	498.42	371.19	34,902.10	946.99	142,724.68
84	769.61	375.75	393.86	36,242.95	151,595.92	869.61	499.71	369.89	35,272.00	970.96	142,224.96
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	769.61	376.72	392.89	36,635.84	151,219.20	869.61	501.01	368.60	35,640.60	995.24	141,723.96
86	769.61	377.70	391.91	37,027.75	150,841.50	869.61	502.31	367.30	36,007.90	1,019.85	141,221.65
87	769.61	378.68	390.93	37,418.68	150,462.83	869.61	503.61	366.00	36,373.90	1,044.78	140,718.04
88	769.61	379.66	389.95	37,808.63	150,083.17	869.61	504.91	364.69	36,738.59	1,070.04	140,213.13
89	769.61	380.64	388.97	38,197.60	149,702.53	869.61	506.22	363.39	37,101.98	1,095.62	139,706.91
90	769.61	381.63	387.98	38,585.57	149,320.90	869.61	507.53	362.07	37,464.05	1,121.52	139,199.37
91	769.61	382.62	386.99	38,972.56	148,938.28	869.61	508.85	360.76	37,824.81	1,147.76	138,690.52
92	769.61	383.61	386.00	39,358.56	148,554.67	869.61	510.17	359.44	38,184.25	1,174.31	138,180.36
93	769.61	384.60	385.00	39,743.57	148,170.07	869.61	511.49	358.12	38,542.37	1,201.20	137,668.87
94	769.61	385.60	384.01	40,127.57	147,784.47	869.61	512.82	356.79	38,899.16	1,228.42	137,156.05
95	769.61	386.60	383.01	40,510.58	147,397.87	869.61	514.14	355.46	39,254.62	1,255.96	136,641.91
96	769.61	387.60	382.01	40,892.59	147,010.27	869.61	515.48	354.13	39,608.75	1,283.84	136,126.43
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	769.61	388.61	381.00	41,273.59	146,621.66	869.61	516.81	352.79	39,961.55	1,312.05	135,609.62
98	769.61	389.61	379.99	41,653.59	146,232.05	869.61	518.15	351.45	40,313.00	1,340.59	135,091.46
99	769.61	390.62	378.98	42,032.57	145,841.43	869.61	519.50	350.11	40,663.11	1,369.46	134,571.97
100	769.61	391.64	377.97	42,410.54	145,449.79	869.61	520.84	348.77	41,011.88	1,398.66	134,051.13
101	769.61	392.65	376.96	42,787.50	145,057.14	869.61	522.19	347.42	41,359.29	1,428.21	133,528.93
102	769.61	393.67	375.94	43,163.44	144,663.47	869.61	523.55	346.06	41,705.36	1,458.08	133,005.39
103	769.61	394.69	374.92	43,538.36	144,268.78	869.61	524.90	344.71	42,050.06	1,488.30	132,480.49
104	769.61	395.71	373.90	43,912.26	143,873.07	869.61	526.26	343.35	42,393.41	1,518.85	131,954.22
105	769.61	396.74	372.87	44,285.13	143,476.34	869.61	527.63	341.98	42,735.39	1,549.74	131,426.60
106	769.61	397.76	371.84	44,656.97	143,078.57	869.61	528.99	340.61	43,076.00	1,580.97	130,897.60
107	769.61	398.80	370.81	45,027.78	142,679.78	869.61	530.36	339.24	43,415.25	1,612.54	130,367.24
108	769.61	399.83	369.78	45,397.56	142,279.95	869.61	531.74	337.87	43,753.11	1,644.45	129,835.50
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	769.61	400.87	368.74	45,766.30	141,879.08	869.61	533.12	336.49	44,089.60	1,676.70	129,302.38
110	769.61	401.90	367.70	46,134.01	141,477.18	869.61	534.50	335.11	44,424.71	1,709.29	128,767.89
111	769.61	402.95	366.66	46,500.67	141,074.23	869.61	535.88	333.72	44,758.44	1,742.23	128,232.00
112	769.61	403.99	365.62	46,866.28	140,670.24	869.61	537.27	332.33	45,090.77	1,775.51	127,694.73
113	769.61	405.04	364.57	47,230.85	140,265.20	869.61	538.67	330.94	45,421.71	1,809.14	127,156.06
114	769.61	406.09	363.52	47,594.38	139,859.12	869.61	540.06	329.55	45,751.26	1,843.12	126,616.00
115	769.61	407.14	362.47	47,956.84	139,451.98	869.61	541.46	328.15	46,079.41	1,877.44	126,074.54
116	769.61	408.19	361.41	48,318.26	139,043.78	869.61	542.86	326.74	46,406.15	1,912.11	125,531.68
117	769.61	409.25	360.36	48,678.61	138,634.53	869.61	544.27	325.34	46,731.48	1,947.13	124,987.40
118	769.61	410.31	359.29	49,037.91	138,224.22	869.61	545.68	323.93	47,055.41	1,982.50	124,441.72
119	769.61	411.38	358.23	49,396.14	137,812.84	869.61	547.10	322.51	47,377.92	2,018.22	123,894.63
120	769.61	412.44	357.16	49,753.30	137,400.40	869.61	548.51	321.09	47,699.02	2,054.29	123,346.11
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	769.61	413.51	356.10	50,109.40	136,986.89	869.61	549.94	319.67	48,018.69	2,090.71	122,796.18
122	769.61	414.58	355.02	50,464.42	136,572.31	869.61	551.36	318.25	48,336.93	2,127.49	122,244.82
123	769.61	415.66	353.95	50,818.37	136,156.65	869.61	552.79	316.82	48,653.75	2,164.62	121,692.03
124	769.61	416.73	352.87	51,171.25	135,739.91	869.61	554.22	315.39	48,969.14	2,202.11	121,137.80
125	769.61	417.81	351.79	51,523.04	135,322.10	869.61	555.66	313.95	49,283.09	2,239.95	120,582.15
126	769.61	418.90	350.71	51,873.75	134,903.20	869.61	557.10	312.51	49,595.59	2,278.15	120,025.05
127	769.61	419.98	349.62	52,223.37	134,483.22	869.61	558.54	311.06	49,906.66	2,316.71	119,466.50
128	769.61	421.07	348.54	52,571.91	134,062.14	869.61	559.99	309.62	50,216.28	2,355.63	118,906.51
129	769.61	422.16	347.44	52,919.35	133,639.98	869.61	561.44	308.17	50,524.44	2,394.91	118,345.07
130	769.61	423.26	346.35	53,265.70	133,216.72	869.61	562.90	306.71	50,831.15	2,434.55	117,782.18
131	769.61	424.35	345.25	53,610.96	132,792.37	869.61	564.36	305.25	51,136.41	2,474.55	117,217.82
132	769.61	425.45	344.15	53,955.11	132,366.92	869.61	565.82	303.79	51,440.20	2,514.91	116,652.00
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	769.61	426.56	343.05	54,298.16	131,940.36	869.61	567.28	302.32	51,742.52	2,555.64	116,084.72
134	769.61	427.66	341.95	54,640.11	131,512.70	869.61	568.75	300.85	52,043.37	2,596.73	115,515.96
135	769.61	428.77	340.84	54,980.94	131,083.93	869.61	570.23	299.38	52,342.75	2,638.19	114,945.74
136	769.61	429.88	339.73	55,320.67	130,654.05	869.61	571.71	297.90	52,640.65	2,680.02	114,374.03
137	769.61	431.00	338.61	55,659.28	130,223.05	869.61	573.19	296.42	52,937.07	2,722.21	113,800.84
138	769.61	432.11	337.49	55,996.77	129,790.94	869.61	574.67	294.93	53,232.01	2,764.77	113,226.17
139	769.61	433.23	336.37	56,333.15	129,357.70	869.61	576.16	293.44	53,525.45	2,807.70	112,650.00
140	769.61	434.36	335.25	56,668.40	128,923.35	869.61	577.66	291.95	53,817.40	2,851.00	112,072.35
141	769.61	435.48	334.13	57,002.53	128,487.87	869.61	579.15	290.45	54,107.85	2,894.67	111,493.19
142	769.61	436.61	333.00	57,335.53	128,051.26	869.61	580.65	288.95	54,396.81	2,938.72	110,912.54
143	769.61	437.74	331.87	57,667.39	127,613.52	869.61	582.16	287.45	54,684.26	2,983.14	110,330.38
144	769.61	438.88	330.73	57,998.12	127,174.64	869.61	583.67	285.94	54,970.20	3,027.93	109,746.71
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	769.61	440.01	329.59	58,327.72	126,734.63	869.61	585.18	284.43	55,254.62	3,073.09	109,161.53
146	769.61	441.15	328.45	58,656.17	126,293.47	869.61	586.70	282.91	55,537.53	3,118.64	108,574.84
147	769.61	442.30	327.31	58,983.48	125,851.18	869.61	588.22	281.39	55,818.92	3,164.56	107,986.62
148	769.61	443.44	326.16	59,309.65	125,407.73	869.61	589.74	279.87	56,098.79	3,210.86	107,396.88
149	769.61	444.59	325.02	59,634.66	124,963.14	869.61	591.27	278.34	56,377.13	3,257.54	106,805.60
150	769.61	445.74	323.86	59,958.52	124,517.40	869.61	592.80	276.80	56,653.93	3,304.59	106,212.80
151	769.61	446.90	322.71	60,281.23	124,070.50	869.61	594.34	275.27	56,929.20	3,352.03	105,618.46
152	769.61	448.06	321.55	60,602.78	123,622.44	869.61	595.88	273.73	57,202.93	3,399.86	105,022.58
153	769.61	449.22	320.39	60,923.17	123,173.22	869.61	597.42	272.18	57,475.11	3,448.06	104,425.16
154	769.61	450.38	319.22	61,242.39	122,722.84	869.61	598.97	270.64	57,745.74	3,496.65	103,826.19
155	769.61	451.55	318.06	61,560.45	122,271.28	869.61	600.52	269.08	58,014.83	3,545.62	103,225.66
156	769.61	452.72	316.89	61,877.34	121,818.56	869.61	602.08	267.53	58,282.35	3,594.98	102,623.58
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	769.61	453.89	315.71	62,193.05	121,364.67	869.61	603.64	265.97	58,548.32	3,644.73	102,019.94
158	769.61	455.07	314.54	62,507.59	120,909.60	869.61	605.21	264.40	58,812.72	3,694.86	101,414.73
159	769.61	456.25	313.36	62,820.94	120,453.35	869.61	606.77	262.83	59,075.55	3,745.39	100,807.96
160	769.61	457.43	312.17	63,133.12	119,995.92	869.61	608.35	261.26	59,336.82	3,796.30	100,199.61
161	769.61	458.62	310.99	63,444.11	119,537.30	869.61	609.92	259.68	59,596.50	3,847.61	99,589.69
162	769.61	459.81	309.80	63,753.91	119,077.49	869.61	611.50	258.10	59,854.60	3,899.31	98,978.18
163	769.61	461.00	308.61	64,062.52	118,616.49	869.61	613.09	256.52	60,111.12	3,951.40	98,365.10
164	769.61	462.19	307.41	64,369.93	118,154.30	869.61	614.68	254.93	60,366.05	4,003.88	97,750.42
165	769.61	463.39	306.22	64,676.15	117,690.91	869.61	616.27	253.34	60,619.39	4,056.76	97,134.15
166	769.61	464.59	305.02	64,981.16	117,226.32	869.61	617.87	251.74	60,871.13	4,110.04	96,516.28
167	769.61	465.80	303.81	65,284.98	116,760.52	869.61	619.47	250.14	61,121.26	4,163.71	95,896.81
168	769.61	467.00	302.60	65,587.58	116,293.52	869.61	621.07	248.53	61,369.80	4,217.78	95,275.73
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	769.61	468.21	301.39	65,888.97	115,825.30	869.61	622.68	246.92	61,616.72	4,272.25	94,653.05
170	769.61	469.43	300.18	66,189.16	115,355.88	869.61	624.30	245.31	61,862.03	4,327.13	94,028.75
171	769.61	470.64	298.96	66,488.12	114,885.23	869.61	625.92	243.69	62,105.72	4,382.40	93,402.83
172	769.61	471.86	297.74	66,785.86	114,413.37	869.61	627.54	242.07	62,347.79	4,438.07	92,775.30
173	769.61	473.09	296.52	67,082.38	113,940.28	869.61	629.16	240.44	62,588.23	4,494.15	92,146.13
174	769.61	474.31	295.30	67,377.68	113,465.97	869.61	630.80	238.81	62,827.04	4,550.64	91,515.34
175	769.61	475.54	294.07	67,671.75	112,990.43	869.61	632.43	237.18	63,064.22	4,607.52	90,882.91
176	769.61	476.77	292.83	67,964.58	112,513.66	869.61	634.07	235.54	63,299.76	4,664.82	90,248.84
177	769.61	478.01	291.60	68,256.18	112,035.65	869.61	635.71	233.89	63,533.65	4,722.52	89,613.12
178	769.61	479.25	290.36	68,546.54	111,556.40	869.61	637.36	232.25	63,765.90	4,780.63	88,975.76
179	769.61	480.49	289.12	68,835.65	111,075.91	869.61	639.01	230.60	63,996.50	4,839.16	88,336.75
180	769.61	481.74	287.87	69,123.53	110,594.17	869.61	640.67	228.94	64,225.44	4,898.09	87,696.08
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	769.61	482.98	286.62	69,410.15	110,111.19	869.61	642.33	227.28	64,452.72	4,957.43	87,053.75
182	769.61	484.24	285.37	69,695.52	109,626.95	869.61	643.99	225.61	64,678.33	5,017.19	86,409.76
183	769.61	485.49	284.12	69,979.64	109,141.46	869.61	645.66	223.95	64,902.28	5,077.36	85,764.10
184	769.61	486.75	282.86	70,262.49	108,654.71	869.61	647.34	222.27	65,124.55	5,137.95	85,116.76
185	769.61	488.01	281.60	70,544.09	108,166.70	869.61	649.01	220.59	65,345.14	5,198.95	84,467.75
186	769.61	489.28	280.33	70,824.42	107,677.42	869.61	650.70	218.91	65,564.05	5,260.37	83,817.05
187	769.61	490.54	279.06	71,103.49	107,186.88	869.61	652.38	217.23	65,781.28	5,322.21	83,164.67
188	769.61	491.81	277.79	71,381.28	106,695.07	869.61	654.07	215.54	65,996.81	5,384.47	82,510.60
189	769.61	493.09	276.52	71,657.80	106,201.98	869.61	655.77	213.84	66,210.65	5,447.14	81,854.83
190	769.61	494.37	275.24	71,933.04	105,707.61	869.61	657.47	212.14	66,422.80	5,510.24	81,197.37
191	769.61	495.65	273.96	72,207.00	105,211.96	869.61	659.17	210.44	66,633.23	5,573.77	80,538.20
192	769.61	496.93	272.67	72,479.67	104,715.03	869.61	660.88	208.73	66,841.96	5,637.71	79,877.32
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	769.61	498.22	271.39	72,751.06	104,216.81	869.61	662.59	207.02	67,048.98	5,702.08	79,214.72
194	769.61	499.51	270.10	73,021.15	103,717.29	869.61	664.31	205.30	67,254.27	5,766.88	78,550.41
195	769.61	500.81	268.80	73,289.95	103,216.49	869.61	666.03	203.58	67,457.85	5,832.10	77,884.38
196	769.61	502.10	267.50	73,557.46	102,714.38	869.61	667.76	201.85	67,659.70	5,897.76	77,216.63
197	769.61	503.41	266.20	73,823.66	102,210.98	869.61	669.49	200.12	67,859.82	5,963.84	76,547.14
198	769.61	504.71	264.90	74,088.55	101,706.27	869.61	671.22	198.38	68,058.20	6,030.35	75,875.92
199	769.61	506.02	263.59	74,352.14	101,200.25	869.61	672.96	196.65	68,254.85	6,097.29	75,202.95
200	769.61	507.33	262.28	74,614.42	100,692.92	869.61	674.71	194.90	68,449.75	6,164.67	74,528.25
201	769.61	508.65	260.96	74,875.38	100,184.27	869.61	676.46	193.15	68,642.90	6,232.48	73,851.79
202	769.61	509.96	259.64	75,135.03	99,674.31	869.61	678.21	191.40	68,834.30	6,300.73	73,173.58
203	769.61	511.28	258.32	75,393.35	99,163.02	869.61	679.97	189.64	69,023.94	6,369.41	72,493.62
204	769.61	512.61	257.00	75,650.35	98,650.41	869.61	681.73	187.88	69,211.82	6,438.52	71,811.89
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	769.61	513.94	255.67	75,906.02	98,136.47	869.61	683.50	186.11	69,397.94	6,508.08	71,128.39
206	769.61	515.27	254.34	76,160.35	97,621.20	869.61	685.27	184.34	69,582.28	6,578.08	70,443.13
207	769.61	516.61	253.00	76,413.36	97,104.60	869.61	687.04	182.57	69,764.84	6,648.51	69,756.08
208	769.61	517.94	251.66	76,665.02	96,586.65	869.61	688.82	180.78	69,945.63	6,719.39	69,067.26
209	769.61	519.29	250.32	76,915.34	96,067.37	869.61	690.61	179.00	70,124.63	6,790.71	68,376.65
210	769.61	520.63	248.97	77,164.31	95,546.73	869.61	692.40	177.21	70,301.84	6,862.48	67,684.26
211	769.61	521.98	247.63	77,411.94	95,024.75	869.61	694.19	175.42	70,477.25	6,934.69	66,990.06
212	769.61	523.34	246.27	77,658.21	94,501.42	869.61	695.99	173.62	70,650.87	7,007.34	66,294.07
213	769.61	524.69	244.92	77,903.13	93,976.72	869.61	697.80	171.81	70,822.68	7,080.45	65,596.28
214	769.61	526.05	243.56	78,146.68	93,450.67	869.61	699.60	170.00	70,992.68	7,154.00	64,896.67
215	769.61	527.41	242.19	78,388.88	92,923.26	869.61	701.42	168.19	71,160.87	7,228.00	64,195.26
216	769.61	528.78	240.83	78,629.70	92,394.48	869.61	703.23	166.37	71,327.25	7,302.46	63,492.02
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	769.61	530.15	239.46	78,869.16	91,864.33	869.61	705.06	164.55	71,491.80	7,377.36	62,786.96
218	769.61	531.53	238.08	79,107.24	91,332.80	869.61	706.88	162.72	71,654.52	7,452.72	62,080.08
219	769.61	532.90	236.70	79,343.94	90,799.90	869.61	708.72	160.89	71,815.41	7,528.53	61,371.36
220	769.61	534.28	235.32	79,579.27	90,265.61	869.61	710.55	159.05	71,974.46	7,604.80	60,660.81
221	769.61	535.67	233.94	79,813.21	89,729.94	869.61	712.39	157.21	72,131.68	7,681.53	59,948.41
222	769.61	537.06	232.55	80,045.76	89,192.89	869.61	714.24	155.37	72,287.04	7,758.71	59,234.17
223	769.61	538.45	231.16	80,276.91	88,654.44	869.61	716.09	153.52	72,440.56	7,836.36	58,518.08
224	769.61	539.84	229.76	80,506.68	88,114.59	869.61	717.95	151.66	72,592.22	7,914.46	57,800.13
225	769.61	541.24	228.36	80,735.04	87,573.35	869.61	719.81	149.80	72,742.02	7,993.02	57,080.32
226	769.61	542.65	226.96	80,962.00	87,030.70	869.61	721.67	147.93	72,889.95	8,072.05	56,358.65
227	769.61	544.05	225.55	81,187.56	86,486.65	869.61	723.54	146.06	73,036.01	8,151.54	55,635.10
228	769.61	545.46	224.14	81,411.70	85,941.19	869.61	725.42	144.19	73,180.20	8,231.50	54,909.68
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	769.61	546.88	222.73	81,634.43	85,394.31	869.61	727.30	142.31	73,322.51	8,311.92	54,182.38
230	769.61	548.29	221.31	81,855.74	84,846.01	869.61	729.18	140.42	73,462.93	8,392.82	53,453.20
231	769.61	549.71	219.89	82,075.64	84,296.30	869.61	731.07	138.53	73,601.46	8,474.18	52,722.12
232	769.61	551.14	218.47	82,294.11	83,745.16	869.61	732.97	136.64	73,738.10	8,556.00	51,989.16
233	769.61	552.57	217.04	82,511.14	83,192.59	869.61	734.87	134.74	73,872.84	8,638.31	51,254.29
234	769.61	554.00	215.61	82,726.75	82,638.59	869.61	736.77	132.83	74,005.67	8,721.08	50,517.51
235	769.61	555.44	214.17	82,940.92	82,083.16	869.61	738.68	130.92	74,136.60	8,804.33	49,778.83
236	769.61	556.88	212.73	83,153.66	81,526.28	869.61	740.60	129.01	74,265.61	8,888.05	49,038.23
237	769.61	558.32	211.29	83,364.95	80,967.96	869.61	742.52	127.09	74,392.70	8,972.25	48,295.72
238	769.61	559.77	209.84	83,574.79	80,408.20	869.61	744.44	125.17	74,517.86	9,056.92	47,551.27
239	769.61	561.22	208.39	83,783.18	79,846.98	869.61	746.37	123.24	74,641.10	9,142.08	46,804.90
240	769.61	562.67	206.94	83,990.12	79,284.31	869.61	748.30	121.30	74,762.40	9,227.71	46,056.60
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	769.61	564.13	205.48	84,195.59	78,720.18	869.61	750.24	119.36	74,881.77	9,313.83	45,306.36
242	769.61	565.59	204.02	84,399.61	78,154.59	869.61	752.19	117.42	74,999.19	9,400.42	44,554.17
243	769.61	567.06	202.55	84,602.16	77,587.53	869.61	754.14	115.47	75,114.66	9,487.50	43,800.03
244	769.61	568.53	201.08	84,803.24	77,019.01	869.61	756.09	113.52	75,228.17	9,575.07	43,043.94
245	769.61	570.00	199.61	85,002.85	76,449.01	869.61	758.05	111.56	75,339.73	9,663.12	42,285.88
246	769.61	571.48	198.13	85,200.98	75,877.53	869.61	760.02	109.59	75,449.32	9,751.66	41,525.87
247	769.61	572.96	196.65	85,397.63	75,304.57	869.61	761.99	107.62	75,556.94	9,840.69	40,763.88
248	769.61	574.44	195.16	85,592.79	74,730.13	869.61	763.96	105.65	75,662.59	9,930.21	39,999.92
249	769.61	575.93	193.68	85,786.47	74,154.20	869.61	765.94	103.67	75,766.25	10,020.22	39,233.98
250	769.61	577.42	192.18	85,978.65	73,576.77	869.61	767.93	101.68	75,867.93	10,110.72	38,466.05
251	769.61	578.92	190.69	86,169.34	72,997.85	869.61	769.92	99.69	75,967.62	10,201.71	37,696.14
252	769.61	580.42	189.19	86,358.52	72,417.43	869.61	771.91	97.70	76,065.32	10,293.20	36,924.22
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	769.61	581.93	187.68	86,546.21	71,835.50	869.61	773.91	95.70	76,161.02	10,385.19	36,150.31
254	769.61	583.43	186.17	86,732.38	71,252.07	869.61	775.92	93.69	76,254.71	10,477.67	35,374.39
255	769.61	584.95	184.66	86,917.04	70,667.12	869.61	777.93	91.68	76,346.38	10,570.66	34,596.47
256	769.61	586.46	183.15	87,100.19	70,080.66	869.61	779.95	89.66	76,436.05	10,664.14	33,816.52
257	769.61	587.98	181.63	87,281.81	69,492.68	869.61	781.97	87.64	76,523.69	10,758.13	33,034.55
258	769.61	589.51	180.10	87,461.91	68,903.17	869.61	783.99	85.61	76,609.30	10,852.61	32,250.56
259	769.61	591.03	178.57	87,640.49	68,312.14	869.61	786.02	83.58	76,692.88	10,947.60	31,464.54
260	769.61	592.57	177.04	87,817.53	67,719.58	869.61	788.06	81.55	76,774.43	11,043.10	30,676.47
261	769.61	594.10	175.51	87,993.04	67,125.47	869.61	790.10	79.50	76,853.93	11,139.10	29,886.37
262	769.61	595.64	173.97	88,167.00	66,529.83	869.61	792.15	77.46	76,931.39	11,235.62	29,094.22
263	769.61	597.18	172.42	88,339.43	65,932.65	869.61	794.21	75.40	77,006.79	11,332.64	28,300.01
264	769.61	598.73	170.88	88,510.30	65,333.92	869.61	796.26	73.34	77,080.14	11,430.17	27,503.75
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	769.61	600.28	169.32	88,679.63	64,733.63	869.61	798.33	71.28	77,151.42	11,528.21	26,705.42
266	769.61	601.84	167.77	88,847.39	64,131.79	869.61	800.40	69.21	77,220.63	11,626.77	25,905.03
267	769.61	603.40	166.21	89,013.60	63,528.39	869.61	802.47	67.14	77,287.77	11,725.84	25,102.56
268	769.61	604.96	164.64	89,178.25	62,923.43	869.61	804.55	65.06	77,352.82	11,825.42	24,298.01
269	769.61	606.53	163.08	89,341.32	62,316.90	869.61	806.64	62.97	77,415.79	11,925.53	23,491.37
270	769.61	608.10	161.50	89,502.83	61,708.80	869.61	808.73	60.88	77,476.68	12,026.15	22,682.65
271	769.61	609.68	159.93	89,662.76	61,099.12	869.61	810.82	58.79	77,535.46	12,127.29	21,871.82
272	769.61	611.26	158.35	89,821.11	60,487.86	869.61	812.92	56.68	77,592.15	12,228.96	21,058.90
273	769.61	612.84	156.76	89,977.87	59,875.02	869.61	815.03	54.58	77,646.72	12,331.15	20,243.87
274	769.61	614.43	155.18	90,133.05	59,260.59	869.61	817.14	52.47	77,699.19	12,433.86	19,426.73
275	769.61	616.02	153.58	90,286.63	58,644.56	869.61	819.26	50.35	77,749.54	12,537.09	18,607.47
276	769.61	617.62	151.99	90,438.62	58,026.94	869.61	821.38	48.22	77,797.76	12,640.86	17,786.09
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	769.61	619.22	150.39	90,589.00	57,407.72	869.61	823.51	46.10	77,843.86	12,745.15	16,962.57
278	769.61	620.83	148.78	90,737.79	56,786.89	869.61	825.65	43.96	77,887.82	12,849.97	16,136.93
279	769.61	622.43	147.17	90,884.96	56,164.46	869.61	827.79	41.82	77,929.64	12,955.32	15,309.14
280	769.61	624.05	145.56	91,030.52	55,540.41	869.61	829.93	39.68	77,969.32	13,061.20	14,479.21
281	769.61	625.67	143.94	91,174.46	54,914.75	869.61	832.08	37.53	78,006.84	13,167.62	13,647.13
282	769.61	627.29	142.32	91,316.78	54,287.46	869.61	834.24	35.37	78,042.21	13,274.57	12,812.89
283	769.61	628.91	140.69	91,457.48	53,658.55	869.61	836.40	33.21	78,075.42	13,382.06	11,976.49
284	769.61	630.54	139.07	91,596.54	53,028.00	869.61	838.57	31.04	78,106.46	13,490.08	11,137.92
285	769.61	632.18	137.43	91,733.97	52,395.83	869.61	840.74	28.87	78,135.32	13,598.65	10,297.18
286	769.61	633.82	135.79	91,869.76	51,762.01	869.61	842.92	26.69	78,162.01	13,707.75	9,454.26
287	769.61	635.46	134.15	92,003.91	51,126.56	869.61	845.11	24.50	78,186.51	13,817.40	8,609.15
288	769.61	637.10	132.50	92,136.42	50,489.45	869.61	847.30	22.31	78,208.82	13,927.59	7,761.86
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	769.61	638.76	130.85	92,267.27	49,850.69	869.61	849.49	20.12	78,228.94	14,038.33	6,912.37
290	769.61	640.41	129.20	92,396.47	49,210.28	869.61	851.69	17.91	78,246.85	14,149.61	6,060.67
291	769.61	642.07	127.54	92,524.00	48,568.21	869.61	853.90	15.71	78,262.56	14,261.44	5,206.77
292	769.61	643.73	125.87	92,649.87	47,924.48	869.61	856.11	13.49	78,276.06	14,373.82	4,350.66
293	769.61	645.40	124.20	92,774.08	47,279.07	869.61	858.33	11.28	78,287.33	14,486.75	3,492.33
294	769.61	647.08	122.53	92,896.61	46,632.00	869.61	860.56	9.05	78,296.38	14,600.23	2,631.77
295	769.61	648.75	120.85	93,017.46	45,983.25	869.61	862.79	6.82	78,303.20	14,714.26	1,768.98
296	769.61	650.43	119.17	93,136.64	45,332.81	869.61	865.02	4.58	78,307.79	14,828.85	903.96
297	769.61	652.12	117.49	93,254.13	44,680.69	869.61	867.26	2.34	78,310.13	14,944.00	36.70
298	769.61	653.81	115.80	93,369.92	44,026.88	36.79	36.70	0.10	78,310.23	15,059.70	0.00

Loan Paid off in Year 25.

Total Interest Based on 30 Year Loan with No Extra Payment $97,058.71.

Total Interest Saved with Pre-Payment is $18,748.48