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: $6,990

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	268.98	105.94	163.04	163.04	62,804.06	368.98	205.94	163.04	163.04	0.00	62,704.06
2	268.98	106.21	162.77	325.81	62,697.85	368.98	206.47	162.51	325.55	0.26	62,497.59
3	268.98	106.49	162.49	488.30	62,591.37	368.98	207.00	161.97	487.52	0.78	62,290.59
4	268.98	106.76	162.22	650.52	62,484.61	368.98	207.54	161.44	648.96	1.56	62,083.05
5	268.98	107.04	161.94	812.46	62,377.57	368.98	208.08	160.90	809.86	2.60	61,874.97
6	268.98	107.32	161.66	974.12	62,270.25	368.98	208.62	160.36	970.22	3.90	61,666.35
7	268.98	107.59	161.38	1,135.50	62,162.66	368.98	209.16	159.82	1,130.04	5.47	61,457.19
8	268.98	107.87	161.10	1,296.61	62,054.78	368.98	209.70	159.28	1,289.31	7.29	61,247.49
9	268.98	108.15	160.83	1,457.43	61,946.63	368.98	210.24	158.73	1,448.05	9.39	61,037.24
10	268.98	108.43	160.55	1,617.98	61,838.20	368.98	210.79	158.19	1,606.23	11.74	60,826.46
11	268.98	108.71	160.26	1,778.24	61,729.48	368.98	211.34	157.64	1,763.88	14.37	60,615.12
12	268.98	109.00	159.98	1,938.22	61,620.49	368.98	211.88	157.09	1,920.97	17.25	60,403.24
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	268.98	109.28	159.70	2,097.92	61,511.21	368.98	212.43	156.55	2,077.51	20.41	60,190.80
14	268.98	109.56	159.42	2,257.34	61,401.65	368.98	212.98	155.99	2,233.51	23.83	59,977.82
15	268.98	109.85	159.13	2,416.47	61,291.80	368.98	213.54	155.44	2,388.95	27.52	59,764.28
16	268.98	110.13	158.85	2,575.32	61,181.67	368.98	214.09	154.89	2,543.84	31.48	59,550.20
17	268.98	110.42	158.56	2,733.88	61,071.26	368.98	214.64	154.33	2,698.17	35.71	59,335.55
18	268.98	110.70	158.28	2,892.16	60,960.56	368.98	215.20	153.78	2,851.95	40.21	59,120.35
19	268.98	110.99	157.99	3,050.15	60,849.57	368.98	215.76	153.22	3,005.17	44.98	58,904.59
20	268.98	111.28	157.70	3,207.85	60,738.29	368.98	216.32	152.66	3,157.83	50.02	58,688.28
21	268.98	111.56	157.41	3,365.26	60,626.73	368.98	216.88	152.10	3,309.93	55.33	58,471.40
22	268.98	111.85	157.12	3,522.39	60,514.88	368.98	217.44	151.54	3,461.47	60.91	58,253.96
23	268.98	112.14	156.83	3,679.22	60,402.73	368.98	218.00	150.97	3,612.45	66.77	58,035.96
24	268.98	112.43	156.54	3,835.77	60,290.30	368.98	218.57	150.41	3,762.86	72.91	57,817.39
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	268.98	112.73	156.25	3,992.02	60,177.57	368.98	219.13	149.84	3,912.70	79.32	57,598.26
26	268.98	113.02	155.96	4,147.98	60,064.55	368.98	219.70	149.28	4,061.98	86.00	57,378.55
27	268.98	113.31	155.67	4,303.65	59,951.24	368.98	220.27	148.71	4,210.68	92.96	57,158.28
28	268.98	113.60	155.37	4,459.02	59,837.64	368.98	220.84	148.14	4,358.82	100.20	56,937.44
29	268.98	113.90	155.08	4,614.10	59,723.74	368.98	221.41	147.56	4,506.38	107.72	56,716.02
30	268.98	114.19	154.78	4,768.88	59,609.55	368.98	221.99	146.99	4,653.37	115.51	56,494.03
31	268.98	114.49	154.49	4,923.37	59,495.06	368.98	222.56	146.41	4,799.78	123.59	56,271.47
32	268.98	114.79	154.19	5,077.56	59,380.27	368.98	223.14	145.84	4,945.62	131.94	56,048.33
33	268.98	115.08	153.89	5,231.46	59,265.19	368.98	223.72	145.26	5,090.88	140.58	55,824.61
34	268.98	115.38	153.60	5,385.05	59,149.81	368.98	224.30	144.68	5,235.56	149.49	55,600.31
35	268.98	115.68	153.30	5,538.35	59,034.12	368.98	224.88	144.10	5,379.66	158.69	55,375.43
36	268.98	115.98	153.00	5,691.34	58,918.14	368.98	225.46	143.51	5,523.17	168.18	55,149.97
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	268.98	116.28	152.70	5,844.04	58,801.86	368.98	226.05	142.93	5,666.10	177.94	54,923.92
38	268.98	116.58	152.39	5,996.44	58,685.28	368.98	226.63	142.34	5,808.44	187.99	54,697.29
39	268.98	116.89	152.09	6,148.53	58,568.39	368.98	227.22	141.76	5,950.20	198.33	54,470.07
40	268.98	117.19	151.79	6,300.32	58,451.21	368.98	227.81	141.17	6,091.37	208.95	54,242.26
41	268.98	117.49	151.49	6,451.80	58,333.71	368.98	228.40	140.58	6,231.95	219.86	54,013.86
42	268.98	117.80	151.18	6,602.99	58,215.92	368.98	228.99	139.99	6,371.93	231.05	53,784.87
43	268.98	118.10	150.88	6,753.86	58,097.82	368.98	229.59	139.39	6,511.33	242.54	53,555.28
44	268.98	118.41	150.57	6,904.43	57,979.41	368.98	230.18	138.80	6,650.12	254.31	53,325.10
45	268.98	118.71	150.26	7,054.70	57,860.69	368.98	230.78	138.20	6,788.32	266.37	53,094.32
46	268.98	119.02	149.96	7,204.65	57,741.67	368.98	231.38	137.60	6,925.93	278.72	52,862.95
47	268.98	119.33	149.65	7,354.30	57,622.34	368.98	231.97	137.00	7,062.93	291.37	52,630.97
48	268.98	119.64	149.34	7,503.64	57,502.70	368.98	232.58	136.40	7,199.33	304.30	52,398.40
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	268.98	119.95	149.03	7,652.66	57,382.75	368.98	233.18	135.80	7,335.13	317.53	52,165.22
50	268.98	120.26	148.72	7,801.38	57,262.49	368.98	233.78	135.19	7,470.33	331.05	51,931.44
51	268.98	120.57	148.41	7,949.79	57,141.92	368.98	234.39	134.59	7,604.92	344.87	51,697.05
52	268.98	120.89	148.09	8,097.88	57,021.03	368.98	235.00	133.98	7,738.90	358.98	51,462.05
53	268.98	121.20	147.78	8,245.66	56,899.83	368.98	235.61	133.37	7,872.27	373.39	51,226.44
54	268.98	121.51	147.47	8,393.12	56,778.32	368.98	236.22	132.76	8,005.03	388.09	50,990.23
55	268.98	121.83	147.15	8,540.27	56,656.49	368.98	236.83	132.15	8,137.18	403.09	50,753.40
56	268.98	122.14	146.83	8,687.11	56,534.35	368.98	237.44	131.54	8,268.72	418.39	50,515.96
57	268.98	122.46	146.52	8,833.63	56,411.89	368.98	238.06	130.92	8,399.64	433.99	50,277.90
58	268.98	122.78	146.20	8,979.83	56,289.11	368.98	238.67	130.30	8,529.94	449.89	50,039.23
59	268.98	123.10	145.88	9,125.71	56,166.02	368.98	239.29	129.68	8,659.63	466.08	49,799.93
60	268.98	123.41	145.56	9,271.27	56,042.60	368.98	239.91	129.06	8,788.69	482.58	49,560.02
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	268.98	123.73	145.24	9,416.52	55,918.87	368.98	240.53	128.44	8,917.13	499.38	49,319.49
62	268.98	124.05	144.92	9,561.44	55,794.82	368.98	241.16	127.82	9,044.95	516.49	49,078.33
63	268.98	124.38	144.60	9,706.04	55,670.44	368.98	241.78	127.19	9,172.15	533.89	48,836.55
64	268.98	124.70	144.28	9,850.32	55,545.74	368.98	242.41	126.57	9,298.72	551.61	48,594.14
65	268.98	125.02	143.96	9,994.28	55,420.72	368.98	243.04	125.94	9,424.66	569.62	48,351.10
66	268.98	125.35	143.63	10,137.91	55,295.37	368.98	243.67	125.31	9,549.97	587.94	48,107.43
67	268.98	125.67	143.31	10,281.22	55,169.70	368.98	244.30	124.68	9,674.64	606.57	47,863.13
68	268.98	126.00	142.98	10,424.20	55,043.71	368.98	244.93	124.05	9,798.69	625.51	47,618.20
69	268.98	126.32	142.65	10,566.85	54,917.38	368.98	245.57	123.41	9,922.10	644.75	47,372.63
70	268.98	126.65	142.33	10,709.18	54,790.73	368.98	246.20	122.77	10,044.87	664.31	47,126.43
71	268.98	126.98	142.00	10,851.18	54,663.75	368.98	246.84	122.14	10,167.01	684.17	46,879.58
72	268.98	127.31	141.67	10,992.85	54,536.45	368.98	247.48	121.50	10,288.51	704.34	46,632.10
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	268.98	127.64	141.34	11,134.19	54,408.81	368.98	248.12	120.85	10,409.36	724.83	46,383.98
74	268.98	127.97	141.01	11,275.20	54,280.84	368.98	248.77	120.21	10,529.57	745.63	46,135.21
75	268.98	128.30	140.68	11,415.88	54,152.54	368.98	249.41	119.57	10,649.14	766.74	45,885.80
76	268.98	128.63	140.35	11,556.22	54,023.91	368.98	250.06	118.92	10,768.06	788.16	45,635.75
77	268.98	128.97	140.01	11,696.24	53,894.94	368.98	250.71	118.27	10,886.33	809.90	45,385.04
78	268.98	129.30	139.68	11,835.91	53,765.64	368.98	251.35	117.62	11,003.96	831.96	45,133.69
79	268.98	129.64	139.34	11,975.26	53,636.01	368.98	252.01	116.97	11,120.93	854.33	44,881.68
80	268.98	129.97	139.01	12,114.26	53,506.04	368.98	252.66	116.32	11,237.25	877.02	44,629.02
81	268.98	130.31	138.67	12,252.93	53,375.73	368.98	253.31	115.66	11,352.91	900.02	44,375.71
82	268.98	130.65	138.33	12,391.26	53,245.08	368.98	253.97	115.01	11,467.92	923.35	44,121.74
83	268.98	130.98	137.99	12,529.26	53,114.10	368.98	254.63	114.35	11,582.27	946.99	43,867.11
84	268.98	131.32	137.65	12,666.91	52,982.77	368.98	255.29	113.69	11,695.95	970.96	43,611.82
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	268.98	131.66	137.31	12,804.23	52,851.11	368.98	255.95	113.03	11,808.98	995.24	43,355.87
86	268.98	132.01	136.97	12,941.20	52,719.11	368.98	256.61	112.36	11,921.35	1,019.85	43,099.25
87	268.98	132.35	136.63	13,077.83	52,586.76	368.98	257.28	111.70	12,033.04	1,044.78	42,841.97
88	268.98	132.69	136.29	13,214.12	52,454.07	368.98	257.95	111.03	12,144.08	1,070.04	42,584.03
89	268.98	133.03	135.94	13,350.06	52,321.03	368.98	258.61	110.36	12,254.44	1,095.62	42,325.41
90	268.98	133.38	135.60	13,485.66	52,187.65	368.98	259.28	109.69	12,364.13	1,121.52	42,066.13
91	268.98	133.72	135.25	13,620.91	52,053.93	368.98	259.96	109.02	12,473.16	1,147.76	41,806.17
92	268.98	134.07	134.91	13,755.82	51,919.86	368.98	260.63	108.35	12,581.50	1,174.31	41,545.54
93	268.98	134.42	134.56	13,890.38	51,785.44	368.98	261.31	107.67	12,689.18	1,201.20	41,284.24
94	268.98	134.77	134.21	14,024.59	51,650.67	368.98	261.98	106.99	12,796.17	1,228.42	41,022.25
95	268.98	135.12	133.86	14,158.45	51,515.56	368.98	262.66	106.32	12,902.49	1,255.96	40,759.59
96	268.98	135.47	133.51	14,291.96	51,380.09	368.98	263.34	105.64	13,008.12	1,283.84	40,496.25
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	268.98	135.82	133.16	14,425.12	51,244.27	368.98	264.03	104.95	13,113.07	1,312.05	40,232.22
98	268.98	136.17	132.81	14,557.93	51,108.10	368.98	264.71	104.27	13,217.34	1,340.59	39,967.52
99	268.98	136.52	132.46	14,690.38	50,971.58	368.98	265.40	103.58	13,320.93	1,369.46	39,702.12
100	268.98	136.88	132.10	14,822.48	50,834.70	368.98	266.08	102.89	13,423.82	1,398.66	39,436.04
101	268.98	137.23	131.75	14,954.23	50,697.47	368.98	266.77	102.21	13,526.03	1,428.21	39,169.26
102	268.98	137.59	131.39	15,085.62	50,559.88	368.98	267.46	101.51	13,627.54	1,458.08	38,901.80
103	268.98	137.94	131.03	15,216.66	50,421.94	368.98	268.16	100.82	13,728.36	1,488.30	38,633.64
104	268.98	138.30	130.68	15,347.33	50,283.64	368.98	268.85	100.13	13,828.48	1,518.85	38,364.79
105	268.98	138.66	130.32	15,477.65	50,144.98	368.98	269.55	99.43	13,927.91	1,549.74	38,095.24
106	268.98	139.02	129.96	15,607.61	50,005.96	368.98	270.25	98.73	14,026.64	1,580.97	37,824.99
107	268.98	139.38	129.60	15,737.21	49,866.58	368.98	270.95	98.03	14,124.67	1,612.54	37,554.05
108	268.98	139.74	129.24	15,866.45	49,726.84	368.98	271.65	97.33	14,222.00	1,644.45	37,282.40
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	268.98	140.10	128.88	15,995.32	49,586.74	368.98	272.35	96.62	14,318.62	1,676.70	37,010.04
110	268.98	140.47	128.51	16,123.83	49,446.27	368.98	273.06	95.92	14,414.54	1,709.29	36,736.98
111	268.98	140.83	128.15	16,251.98	49,305.44	368.98	273.77	95.21	14,509.75	1,742.23	36,463.21
112	268.98	141.19	127.78	16,379.77	49,164.25	368.98	274.48	94.50	14,604.25	1,775.51	36,188.74
113	268.98	141.56	127.42	16,507.18	49,022.69	368.98	275.19	93.79	14,698.04	1,809.14	35,913.55
114	268.98	141.93	127.05	16,634.23	48,880.76	368.98	275.90	93.08	14,791.12	1,843.12	35,637.65
115	268.98	142.30	126.68	16,760.92	48,738.47	368.98	276.62	92.36	14,883.48	1,877.44	35,361.03
116	268.98	142.66	126.31	16,887.23	48,595.80	368.98	277.33	91.64	14,975.12	1,912.11	35,083.69
117	268.98	143.03	125.94	17,013.17	48,452.77	368.98	278.05	90.93	15,066.05	1,947.13	34,805.64
118	268.98	143.40	125.57	17,138.75	48,309.36	368.98	278.77	90.20	15,156.25	1,982.50	34,526.87
119	268.98	143.78	125.20	17,263.95	48,165.59	368.98	279.50	89.48	15,245.73	2,018.22	34,247.37
120	268.98	144.15	124.83	17,388.78	48,021.44	368.98	280.22	88.76	15,334.49	2,054.29	33,967.15
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	268.98	144.52	124.46	17,513.23	47,876.92	368.98	280.95	88.03	15,422.52	2,090.71	33,686.21
122	268.98	144.90	124.08	17,637.32	47,732.02	368.98	281.67	87.30	15,509.83	2,127.49	33,404.53
123	268.98	145.27	123.71	17,761.02	47,586.75	368.98	282.40	86.57	15,596.40	2,164.62	33,122.13
124	268.98	145.65	123.33	17,884.35	47,441.10	368.98	283.14	85.84	15,682.24	2,202.11	32,838.99
125	268.98	146.03	122.95	18,007.30	47,295.07	368.98	283.87	85.11	15,767.35	2,239.95	32,555.12
126	268.98	146.40	122.57	18,129.87	47,148.67	368.98	284.61	84.37	15,851.72	2,278.15	32,270.52
127	268.98	146.78	122.19	18,252.07	47,001.88	368.98	285.34	83.63	15,935.36	2,316.71	31,985.17
128	268.98	147.16	121.81	18,373.88	46,854.72	368.98	286.08	82.89	16,018.25	2,355.63	31,699.09
129	268.98	147.55	121.43	18,495.31	46,707.17	368.98	286.82	82.15	16,100.40	2,394.91	31,412.26
130	268.98	147.93	121.05	18,616.36	46,559.25	368.98	287.57	81.41	16,181.82	2,434.55	31,124.70
131	268.98	148.31	120.67	18,737.03	46,410.93	368.98	288.31	80.66	16,262.48	2,474.55	30,836.38
132	268.98	148.70	120.28	18,857.31	46,262.24	368.98	289.06	79.92	16,342.40	2,514.91	30,547.32
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	268.98	149.08	119.90	18,977.21	46,113.16	368.98	289.81	79.17	16,421.57	2,555.64	30,257.51
134	268.98	149.47	119.51	19,096.72	45,963.69	368.98	290.56	78.42	16,499.98	2,596.73	29,966.95
135	268.98	149.86	119.12	19,215.84	45,813.83	368.98	291.31	77.66	16,577.65	2,638.19	29,675.64
136	268.98	150.24	118.73	19,334.57	45,663.59	368.98	292.07	76.91	16,654.56	2,680.02	29,383.57
137	268.98	150.63	118.34	19,452.92	45,512.96	368.98	292.83	76.15	16,730.71	2,722.21	29,090.75
138	268.98	151.02	117.95	19,570.87	45,361.93	368.98	293.58	75.39	16,806.10	2,764.77	28,797.16
139	268.98	151.41	117.56	19,688.44	45,210.52	368.98	294.35	74.63	16,880.74	2,807.70	28,502.82
140	268.98	151.81	117.17	19,805.61	45,058.71	368.98	295.11	73.87	16,954.61	2,851.00	28,207.71
141	268.98	152.20	116.78	19,922.38	44,906.51	368.98	295.87	73.10	17,027.71	2,894.67	27,911.84
142	268.98	152.60	116.38	20,038.77	44,753.91	368.98	296.64	72.34	17,100.05	2,938.72	27,615.20
143	268.98	152.99	115.99	20,154.75	44,600.92	368.98	297.41	71.57	17,171.62	2,983.14	27,317.79
144	268.98	153.39	115.59	20,270.34	44,447.54	368.98	298.18	70.80	17,242.42	3,027.93	27,019.61
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	268.98	153.78	115.19	20,385.54	44,293.75	368.98	298.95	70.03	17,312.44	3,073.09	26,720.66
146	268.98	154.18	114.79	20,500.33	44,139.57	368.98	299.73	69.25	17,381.69	3,118.64	26,420.93
147	268.98	154.58	114.40	20,614.73	43,984.99	368.98	300.50	68.47	17,450.17	3,164.56	26,120.43
148	268.98	154.98	113.99	20,728.72	43,830.00	368.98	301.28	67.70	17,517.86	3,210.86	25,819.14
149	268.98	155.39	113.59	20,842.31	43,674.62	368.98	302.06	66.91	17,584.78	3,257.54	25,517.08
150	268.98	155.79	113.19	20,955.50	43,518.83	368.98	302.85	66.13	17,650.91	3,304.59	25,214.24
151	268.98	156.19	112.79	21,068.29	43,362.64	368.98	303.63	65.35	17,716.26	3,352.03	24,910.60
152	268.98	156.60	112.38	21,180.67	43,206.04	368.98	304.42	64.56	17,780.82	3,399.86	24,606.19
153	268.98	157.00	111.98	21,292.65	43,049.04	368.98	305.21	63.77	17,844.59	3,448.06	24,300.98
154	268.98	157.41	111.57	21,404.22	42,891.63	368.98	306.00	62.98	17,907.57	3,496.65	23,994.98
155	268.98	157.82	111.16	21,515.38	42,733.81	368.98	306.79	62.19	17,969.75	3,545.62	23,688.19
156	268.98	158.23	110.75	21,626.13	42,575.59	368.98	307.59	61.39	18,031.15	3,594.98	23,380.61
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	268.98	158.64	110.34	21,736.47	42,416.95	368.98	308.38	60.59	18,091.74	3,644.73	23,072.22
158	268.98	159.05	109.93	21,846.40	42,257.90	368.98	309.18	59.80	18,151.54	3,694.86	22,763.04
159	268.98	159.46	109.52	21,955.92	42,098.45	368.98	309.98	58.99	18,210.53	3,745.39	22,453.06
160	268.98	159.87	109.11	22,065.03	41,938.57	368.98	310.79	58.19	18,268.72	3,796.30	22,142.27
161	268.98	160.29	108.69	22,173.72	41,778.29	368.98	311.59	57.39	18,326.11	3,847.61	21,830.68
162	268.98	160.70	108.28	22,281.99	41,617.58	368.98	312.40	56.58	18,382.68	3,899.31	21,518.28
163	268.98	161.12	107.86	22,389.85	41,456.46	368.98	313.21	55.77	18,438.45	3,951.40	21,205.07
164	268.98	161.54	107.44	22,497.29	41,294.93	368.98	314.02	54.96	18,493.41	4,003.88	20,891.05
165	268.98	161.96	107.02	22,604.31	41,132.97	368.98	314.84	54.14	18,547.55	4,056.76	20,576.21
166	268.98	162.37	106.60	22,710.92	40,970.60	368.98	315.65	53.33	18,600.88	4,110.04	20,260.56
167	268.98	162.80	106.18	22,817.10	40,807.80	368.98	316.47	52.51	18,653.39	4,163.71	19,944.09
168	268.98	163.22	105.76	22,922.86	40,644.58	368.98	317.29	51.69	18,705.08	4,217.78	19,626.80
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	268.98	163.64	105.34	23,028.20	40,480.94	368.98	318.11	50.87	18,755.94	4,272.25	19,308.69
170	268.98	164.06	104.91	23,133.11	40,316.88	368.98	318.94	50.04	18,805.98	4,327.13	18,989.75
171	268.98	164.49	104.49	23,237.60	40,152.39	368.98	319.76	49.22	18,855.20	4,382.40	18,669.99
172	268.98	164.92	104.06	23,341.66	39,987.47	368.98	320.59	48.39	18,903.59	4,438.07	18,349.40
173	268.98	165.34	103.63	23,445.29	39,822.13	368.98	321.42	47.56	18,951.14	4,494.15	18,027.98
174	268.98	165.77	103.21	23,548.50	39,656.36	368.98	322.26	46.72	18,997.86	4,550.64	17,705.72
175	268.98	166.20	102.78	23,651.28	39,490.16	368.98	323.09	45.89	19,043.75	4,607.52	17,382.63
176	268.98	166.63	102.35	23,753.62	39,323.52	368.98	323.93	45.05	19,088.80	4,664.82	17,058.70
177	268.98	167.06	101.91	23,855.53	39,156.46	368.98	324.77	44.21	19,133.01	4,722.52	16,733.94
178	268.98	167.50	101.48	23,957.01	38,988.96	368.98	325.61	43.37	19,176.38	4,780.63	16,408.33
179	268.98	167.93	101.05	24,058.06	38,821.03	368.98	326.45	42.52	19,218.90	4,839.16	16,081.87
180	268.98	168.37	100.61	24,158.67	38,652.66	368.98	327.30	41.68	19,260.58	4,898.09	15,754.57
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	268.98	168.80	100.17	24,258.85	38,483.86	368.98	328.15	40.83	19,301.41	4,957.43	15,426.43
182	268.98	169.24	99.74	24,358.58	38,314.62	368.98	329.00	39.98	19,341.39	5,017.19	15,097.43
183	268.98	169.68	99.30	24,457.88	38,144.94	368.98	329.85	39.13	19,380.52	5,077.36	14,767.58
184	268.98	170.12	98.86	24,556.74	37,974.82	368.98	330.71	38.27	19,418.79	5,137.95	14,436.87
185	268.98	170.56	98.42	24,655.16	37,804.26	368.98	331.56	37.42	19,456.21	5,198.95	14,105.31
186	268.98	171.00	97.98	24,753.14	37,633.26	368.98	332.42	36.56	19,492.77	5,260.37	13,772.89
187	268.98	171.44	97.53	24,850.67	37,461.81	368.98	333.28	35.69	19,528.46	5,322.21	13,439.61
188	268.98	171.89	97.09	24,947.76	37,289.93	368.98	334.15	34.83	19,563.29	5,384.47	13,105.46
189	268.98	172.33	96.64	25,044.40	37,117.59	368.98	335.01	33.96	19,597.26	5,447.14	12,770.45
190	268.98	172.78	96.20	25,140.60	36,944.81	368.98	335.88	33.10	19,630.35	5,510.24	12,434.57
191	268.98	173.23	95.75	25,236.35	36,771.58	368.98	336.75	32.23	19,662.58	5,573.77	12,097.81
192	268.98	173.68	95.30	25,331.65	36,597.90	368.98	337.62	31.35	19,693.93	5,637.71	11,760.19
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	268.98	174.13	94.85	25,426.49	36,423.77	368.98	338.50	30.48	19,724.41	5,702.08	11,421.69
194	268.98	174.58	94.40	25,520.89	36,249.19	368.98	339.38	29.60	19,754.01	5,766.88	11,082.31
195	268.98	175.03	93.95	25,614.84	36,074.16	368.98	340.26	28.72	19,782.73	5,832.10	10,742.06
196	268.98	175.49	93.49	25,708.33	35,898.68	368.98	341.14	27.84	19,810.57	5,897.76	10,400.92
197	268.98	175.94	93.04	25,801.37	35,722.74	368.98	342.02	26.96	19,837.53	5,963.84	10,058.90
198	268.98	176.40	92.58	25,893.95	35,546.34	368.98	342.91	26.07	19,863.60	6,030.35	9,715.99
199	268.98	176.85	92.12	25,986.07	35,369.49	368.98	343.80	25.18	19,888.78	6,097.29	9,372.19
200	268.98	177.31	91.67	26,077.74	35,192.17	368.98	344.69	24.29	19,913.07	6,164.67	9,027.50
201	268.98	177.77	91.21	26,168.95	35,014.40	368.98	345.58	23.40	19,936.47	6,232.48	8,681.92
202	268.98	178.23	90.75	26,259.69	34,836.17	368.98	346.48	22.50	19,958.97	6,300.73	8,335.45
203	268.98	178.69	90.28	26,349.98	34,657.48	368.98	347.38	21.60	19,980.57	6,369.41	7,988.07
204	268.98	179.16	89.82	26,439.80	34,478.32	368.98	348.28	20.70	20,001.27	6,438.52	7,639.79
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	268.98	179.62	89.36	26,529.15	34,298.70	368.98	349.18	19.80	20,021.07	6,508.08	7,290.62
206	268.98	180.09	88.89	26,618.04	34,118.61	368.98	350.08	18.89	20,039.97	6,578.08	6,940.53
207	268.98	180.55	88.42	26,706.47	33,938.06	368.98	350.99	17.99	20,057.95	6,648.51	6,589.54
208	268.98	181.02	87.96	26,794.42	33,757.04	368.98	351.90	17.08	20,075.03	6,719.39	6,237.64
209	268.98	181.49	87.49	26,881.91	33,575.54	368.98	352.81	16.17	20,091.20	6,790.71	5,884.83
210	268.98	181.96	87.02	26,968.93	33,393.58	368.98	353.73	15.25	20,106.45	6,862.48	5,531.11
211	268.98	182.43	86.55	27,055.47	33,211.15	368.98	354.64	14.33	20,120.78	6,934.69	5,176.46
212	268.98	182.91	86.07	27,141.54	33,028.24	368.98	355.56	13.42	20,134.20	7,007.34	4,820.90
213	268.98	183.38	85.60	27,227.14	32,844.87	368.98	356.48	12.49	20,146.69	7,080.45	4,464.42
214	268.98	183.85	85.12	27,312.27	32,661.01	368.98	357.41	11.57	20,158.26	7,154.00	4,107.01
215	268.98	184.33	84.65	27,396.91	32,476.68	368.98	358.33	10.64	20,168.91	7,228.00	3,748.68
216	268.98	184.81	84.17	27,481.08	32,291.87	368.98	359.26	9.72	20,178.62	7,302.46	3,389.41
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	268.98	185.29	83.69	27,564.77	32,106.58	368.98	360.19	8.78	20,187.41	7,377.36	3,029.22
218	268.98	185.77	83.21	27,647.98	31,920.81	368.98	361.13	7.85	20,195.26	7,452.72	2,668.09
219	268.98	186.25	82.73	27,730.71	31,734.56	368.98	362.06	6.91	20,202.17	7,528.53	2,306.03
220	268.98	186.73	82.25	27,812.95	31,547.83	368.98	363.00	5.98	20,208.15	7,604.80	1,943.03
221	268.98	187.22	81.76	27,894.72	31,360.62	368.98	363.94	5.04	20,213.19	7,681.53	1,579.09
222	268.98	187.70	81.28	27,975.99	31,172.91	368.98	364.89	4.09	20,217.28	7,758.71	1,214.20
223	268.98	188.19	80.79	28,056.78	30,984.73	368.98	365.83	3.15	20,220.42	7,836.36	848.37
224	268.98	188.68	80.30	28,137.08	30,796.05	368.98	366.78	2.20	20,222.62	7,914.46	481.59
225	268.98	189.16	79.81	28,216.90	30,606.89	368.98	367.73	1.25	20,223.87	7,993.02	113.86
226	268.98	189.65	79.32	28,296.22	30,417.23	114.16	113.86	0.30	20,224.17	8,072.05	0.00

Loan Paid off in Year 19.

Total Interest Based on 30 Year Loan with No Extra Payment $33,922.02.

Total Interest Saved with Pre-Payment is $13,697.85