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: $8,400

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	323.24	127.31	195.93	195.93	75,472.69	423.24	227.31	195.93	195.93	0.00	75,372.69
2	323.24	127.64	195.60	391.53	75,345.06	423.24	227.89	195.34	391.27	0.26	75,144.80
3	323.24	127.97	195.27	586.80	75,217.09	423.24	228.48	194.75	586.02	0.78	74,916.32
4	323.24	128.30	194.94	781.74	75,088.80	423.24	229.08	194.16	780.18	1.56	74,687.24
5	323.24	128.63	194.61	976.34	74,960.17	423.24	229.67	193.56	973.74	2.60	74,457.57
6	323.24	128.96	194.27	1,170.61	74,831.20	423.24	230.27	192.97	1,166.71	3.90	74,227.30
7	323.24	129.30	193.94	1,364.55	74,701.91	423.24	230.86	192.37	1,359.09	5.47	73,996.44
8	323.24	129.63	193.60	1,558.15	74,572.27	423.24	231.46	191.77	1,550.86	7.29	73,764.98
9	323.24	129.97	193.27	1,751.42	74,442.30	423.24	232.06	191.17	1,742.03	9.39	73,532.92
10	323.24	130.31	192.93	1,944.35	74,312.00	423.24	232.66	190.57	1,932.61	11.74	73,300.25
11	323.24	130.64	192.59	2,136.94	74,181.36	423.24	233.27	189.97	2,122.58	14.37	73,066.99
12	323.24	130.98	192.25	2,329.20	74,050.37	423.24	233.87	189.37	2,311.94	17.25	72,833.12
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	323.24	131.32	191.91	2,521.11	73,919.05	423.24	234.48	188.76	2,500.70	20.41	72,598.64
14	323.24	131.66	191.57	2,712.68	73,787.39	423.24	235.08	188.15	2,688.85	23.83	72,363.56
15	323.24	132.00	191.23	2,903.91	73,655.39	423.24	235.69	187.54	2,876.39	27.52	72,127.87
16	323.24	132.34	190.89	3,094.81	73,523.04	423.24	236.30	186.93	3,063.33	31.48	71,891.56
17	323.24	132.69	190.55	3,285.35	73,390.35	423.24	236.92	186.32	3,249.64	35.71	71,654.65
18	323.24	133.03	190.20	3,475.56	73,257.32	423.24	237.53	185.70	3,435.35	40.21	71,417.12
19	323.24	133.38	189.86	3,665.41	73,123.95	423.24	238.15	185.09	3,620.44	44.98	71,178.97
20	323.24	133.72	189.51	3,854.93	72,990.22	423.24	238.76	184.47	3,804.91	50.02	70,940.21
21	323.24	134.07	189.17	4,044.09	72,856.16	423.24	239.38	183.85	3,988.76	55.33	70,700.83
22	323.24	134.42	188.82	4,232.91	72,721.74	423.24	240.00	183.23	4,172.00	60.91	70,460.82
23	323.24	134.76	188.47	4,421.38	72,586.97	423.24	240.62	182.61	4,354.61	66.77	70,220.20
24	323.24	135.11	188.12	4,609.50	72,451.86	423.24	241.25	181.99	4,536.60	72.91	69,978.95
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	323.24	135.46	187.77	4,797.28	72,316.40	423.24	241.87	181.36	4,717.96	79.32	69,737.08
26	323.24	135.82	187.42	4,984.70	72,180.58	423.24	242.50	180.74	4,898.69	86.00	69,494.58
27	323.24	136.17	187.07	5,171.76	72,044.41	423.24	243.13	180.11	5,078.80	92.96	69,251.45
28	323.24	136.52	186.72	5,358.48	71,907.89	423.24	243.76	179.48	5,258.28	100.20	69,007.69
29	323.24	136.87	186.36	5,544.84	71,771.02	423.24	244.39	178.84	5,437.12	107.72	68,763.30
30	323.24	137.23	186.01	5,730.85	71,633.79	423.24	245.02	178.21	5,615.33	115.51	68,518.28
31	323.24	137.58	185.65	5,916.50	71,496.21	423.24	245.66	177.58	5,792.91	123.59	68,272.62
32	323.24	137.94	185.29	6,101.79	71,358.27	423.24	246.30	176.94	5,969.85	131.94	68,026.32
33	323.24	138.30	184.94	6,286.73	71,219.97	423.24	246.93	176.30	6,146.15	140.58	67,779.39
34	323.24	138.66	184.58	6,471.31	71,081.31	423.24	247.57	175.66	6,321.81	149.49	67,531.82
35	323.24	139.02	184.22	6,655.53	70,942.30	423.24	248.22	175.02	6,496.83	158.69	67,283.60
36	323.24	139.38	183.86	6,839.38	70,802.92	423.24	248.86	174.38	6,671.21	168.18	67,034.74
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	323.24	139.74	183.50	7,022.88	70,663.18	423.24	249.50	173.73	6,844.94	177.94	66,785.24
38	323.24	140.10	183.14	7,206.02	70,523.08	423.24	250.15	173.09	7,018.03	187.99	66,535.09
39	323.24	140.46	182.77	7,388.79	70,382.62	423.24	250.80	172.44	7,190.46	198.33	66,284.29
40	323.24	140.83	182.41	7,571.20	70,241.79	423.24	251.45	171.79	7,362.25	208.95	66,032.84
41	323.24	141.19	182.04	7,753.24	70,100.60	423.24	252.10	171.14	7,533.38	219.86	65,780.74
42	323.24	141.56	181.68	7,934.92	69,959.04	423.24	252.75	170.48	7,703.87	231.05	65,527.99
43	323.24	141.92	181.31	8,116.23	69,817.12	423.24	253.41	169.83	7,873.69	242.54	65,274.58
44	323.24	142.29	180.94	8,297.17	69,674.83	423.24	254.07	169.17	8,042.86	254.31	65,020.52
45	323.24	142.66	180.57	8,477.75	69,532.16	423.24	254.72	168.51	8,211.37	266.37	64,765.79
46	323.24	143.03	180.20	8,657.95	69,389.13	423.24	255.38	167.85	8,379.23	278.72	64,510.41
47	323.24	143.40	179.83	8,837.78	69,245.73	423.24	256.05	167.19	8,546.42	291.37	64,254.36
48	323.24	143.77	179.46	9,017.25	69,101.96	423.24	256.71	166.53	8,712.94	304.30	63,997.65
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	323.24	144.15	179.09	9,196.33	68,957.81	423.24	257.37	165.86	8,878.80	317.53	63,740.28
50	323.24	144.52	178.72	9,375.05	68,813.29	423.24	258.04	165.19	9,044.00	331.05	63,482.24
51	323.24	144.89	178.34	9,553.39	68,668.40	423.24	258.71	164.52	9,208.52	344.87	63,223.53
52	323.24	145.27	177.97	9,731.36	68,523.13	423.24	259.38	163.85	9,372.37	358.98	62,964.15
53	323.24	145.65	177.59	9,908.95	68,377.48	423.24	260.05	163.18	9,535.56	373.39	62,704.09
54	323.24	146.02	177.21	10,086.16	68,231.46	423.24	260.73	162.51	9,698.07	388.09	62,443.37
55	323.24	146.40	176.83	10,262.99	68,085.06	423.24	261.40	161.83	9,859.90	403.09	62,181.96
56	323.24	146.78	176.45	10,439.44	67,938.28	423.24	262.08	161.15	10,021.05	418.39	61,919.88
57	323.24	147.16	176.07	10,615.52	67,791.11	423.24	262.76	160.48	10,181.53	433.99	61,657.12
58	323.24	147.54	175.69	10,791.21	67,643.57	423.24	263.44	159.79	10,341.32	449.89	61,393.68
59	323.24	147.93	175.31	10,966.52	67,495.65	423.24	264.12	159.11	10,500.43	466.08	61,129.56
60	323.24	148.31	174.93	11,141.45	67,347.34	423.24	264.81	158.43	10,658.86	482.58	60,864.75
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	323.24	148.69	174.54	11,315.99	67,198.64	423.24	265.49	157.74	10,816.60	499.38	60,599.26
62	323.24	149.08	174.16	11,490.14	67,049.56	423.24	266.18	157.05	10,973.66	516.49	60,333.08
63	323.24	149.47	173.77	11,663.91	66,900.10	423.24	266.87	156.36	11,130.02	533.89	60,066.20
64	323.24	149.85	173.38	11,837.30	66,750.25	423.24	267.56	155.67	11,285.69	551.61	59,798.64
65	323.24	150.24	172.99	12,010.29	66,600.01	423.24	268.26	154.98	11,440.67	569.62	59,530.38
66	323.24	150.63	172.61	12,182.90	66,449.38	423.24	268.95	154.28	11,594.95	587.94	59,261.43
67	323.24	151.02	172.21	12,355.11	66,298.36	423.24	269.65	153.59	11,748.54	606.57	58,991.78
68	323.24	151.41	171.82	12,526.93	66,146.94	423.24	270.35	152.89	11,901.43	625.51	58,721.43
69	323.24	151.80	171.43	12,698.37	65,995.14	423.24	271.05	152.19	12,053.61	644.75	58,450.39
70	323.24	152.20	171.04	12,869.40	65,842.94	423.24	271.75	151.48	12,205.10	664.31	58,178.63
71	323.24	152.59	170.64	13,040.05	65,690.35	423.24	272.46	150.78	12,355.88	684.17	57,906.18
72	323.24	152.99	170.25	13,210.29	65,537.36	423.24	273.16	150.07	12,505.95	704.34	57,633.02
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	323.24	153.38	169.85	13,380.14	65,383.98	423.24	273.87	149.37	12,655.31	724.83	57,359.15
74	323.24	153.78	169.45	13,549.60	65,230.20	423.24	274.58	148.66	12,803.97	745.63	57,084.57
75	323.24	154.18	169.05	13,718.65	65,076.02	423.24	275.29	147.94	12,951.91	766.74	56,809.28
76	323.24	154.58	168.66	13,887.31	64,921.44	423.24	276.00	147.23	13,099.14	788.16	56,533.27
77	323.24	154.98	168.25	14,055.56	64,766.46	423.24	276.72	146.52	13,245.66	809.90	56,256.55
78	323.24	155.38	167.85	14,223.42	64,611.07	423.24	277.44	145.80	13,391.46	831.96	55,979.12
79	323.24	155.78	167.45	14,390.87	64,455.29	423.24	278.16	145.08	13,536.54	854.33	55,700.96
80	323.24	156.19	167.05	14,557.91	64,299.10	423.24	278.88	144.36	13,680.90	877.02	55,422.08
81	323.24	156.59	166.64	14,724.55	64,142.51	423.24	279.60	143.64	13,824.53	900.02	55,142.48
82	323.24	157.00	166.24	14,890.79	63,985.51	423.24	280.32	142.91	13,967.44	923.35	54,862.16
83	323.24	157.41	165.83	15,056.62	63,828.10	423.24	281.05	142.18	14,109.63	946.99	54,581.11
84	323.24	157.81	165.42	15,222.04	63,670.29	423.24	281.78	141.46	14,251.08	970.96	54,299.33
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	323.24	158.22	165.01	15,387.05	63,512.06	423.24	282.51	140.73	14,391.81	995.24	54,016.82
86	323.24	158.63	164.60	15,551.66	63,353.43	423.24	283.24	139.99	14,531.80	1,019.85	53,733.58
87	323.24	159.04	164.19	15,715.85	63,194.39	423.24	283.98	139.26	14,671.06	1,044.78	53,449.60
88	323.24	159.46	163.78	15,879.62	63,034.93	423.24	284.71	138.52	14,809.59	1,070.04	53,164.89
89	323.24	159.87	163.37	16,042.99	62,875.06	423.24	285.45	137.79	14,947.37	1,095.62	52,879.44
90	323.24	160.28	162.95	16,205.94	62,714.78	423.24	286.19	137.05	15,084.42	1,121.52	52,593.25
91	323.24	160.70	162.54	16,368.48	62,554.08	423.24	286.93	136.30	15,220.72	1,147.76	52,306.32
92	323.24	161.12	162.12	16,530.60	62,392.96	423.24	287.67	135.56	15,356.28	1,174.31	52,018.65
93	323.24	161.53	161.70	16,692.30	62,231.43	423.24	288.42	134.81	15,491.10	1,201.20	51,730.23
94	323.24	161.95	161.28	16,853.58	62,069.48	423.24	289.17	134.07	15,625.16	1,228.42	51,441.06
95	323.24	162.37	160.86	17,014.44	61,907.10	423.24	289.92	133.32	15,758.48	1,255.96	51,151.14
96	323.24	162.79	160.44	17,174.89	61,744.31	423.24	290.67	132.57	15,891.05	1,283.84	50,860.47
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	323.24	163.21	160.02	17,334.91	61,581.10	423.24	291.42	131.81	16,022.86	1,312.05	50,569.05
98	323.24	163.64	159.60	17,494.51	61,417.46	423.24	292.18	131.06	16,153.92	1,340.59	50,276.87
99	323.24	164.06	159.17	17,653.68	61,253.40	423.24	292.93	130.30	16,284.22	1,369.46	49,983.94
100	323.24	164.49	158.75	17,812.43	61,088.91	423.24	293.69	129.54	16,413.76	1,398.66	49,690.25
101	323.24	164.91	158.32	17,970.75	60,924.00	423.24	294.45	128.78	16,542.54	1,428.21	49,395.79
102	323.24	165.34	157.89	18,128.64	60,758.66	423.24	295.22	128.02	16,670.56	1,458.08	49,100.57
103	323.24	165.77	157.47	18,286.11	60,592.89	423.24	295.98	127.25	16,797.81	1,488.30	48,804.59
104	323.24	166.20	157.04	18,443.15	60,426.69	423.24	296.75	126.49	16,924.30	1,518.85	48,507.84
105	323.24	166.63	156.61	18,599.75	60,260.06	423.24	297.52	125.72	17,050.01	1,549.74	48,210.32
106	323.24	167.06	156.17	18,755.93	60,093.00	423.24	298.29	124.95	17,174.96	1,580.97	47,912.03
107	323.24	167.49	155.74	18,911.67	59,925.51	423.24	299.06	124.17	17,299.13	1,612.54	47,612.97
108	323.24	167.93	155.31	19,066.98	59,757.58	423.24	299.84	123.40	17,422.53	1,644.45	47,313.13
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	323.24	168.36	154.87	19,221.85	59,589.21	423.24	300.62	122.62	17,545.15	1,676.70	47,012.52
110	323.24	168.80	154.44	19,376.28	59,420.41	423.24	301.39	121.84	17,666.99	1,709.29	46,711.12
111	323.24	169.24	154.00	19,530.28	59,251.18	423.24	302.18	121.06	17,788.05	1,742.23	46,408.95
112	323.24	169.68	153.56	19,683.84	59,081.50	423.24	302.96	120.28	17,908.33	1,775.51	46,105.99
113	323.24	170.12	153.12	19,836.96	58,911.39	423.24	303.74	119.49	18,027.82	1,809.14	45,802.24
114	323.24	170.56	152.68	19,989.64	58,740.83	423.24	304.53	118.70	18,146.52	1,843.12	45,497.71
115	323.24	171.00	152.24	20,141.87	58,569.83	423.24	305.32	117.91	18,264.44	1,877.44	45,192.39
116	323.24	171.44	151.79	20,293.67	58,398.39	423.24	306.11	117.12	18,381.56	1,912.11	44,886.28
117	323.24	171.89	151.35	20,445.02	58,226.50	423.24	306.90	116.33	18,497.89	1,947.13	44,579.38
118	323.24	172.33	150.90	20,595.92	58,054.17	423.24	307.70	115.53	18,613.42	1,982.50	44,271.68
119	323.24	172.78	150.46	20,746.38	57,881.39	423.24	308.50	114.74	18,728.16	2,018.22	43,963.18
120	323.24	173.23	150.01	20,896.39	57,708.17	423.24	309.30	113.94	18,842.10	2,054.29	43,653.88
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	323.24	173.67	149.56	21,045.95	57,534.49	423.24	310.10	113.14	18,955.24	2,090.71	43,343.78
122	323.24	174.12	149.11	21,195.06	57,360.37	423.24	310.90	112.33	19,067.57	2,127.49	43,032.88
123	323.24	174.58	148.66	21,343.72	57,185.79	423.24	311.71	111.53	19,179.10	2,164.62	42,721.17
124	323.24	175.03	148.21	21,491.92	57,010.76	423.24	312.52	110.72	19,289.82	2,202.11	42,408.66
125	323.24	175.48	147.75	21,639.68	56,835.28	423.24	313.33	109.91	19,399.72	2,239.95	42,095.33
126	323.24	175.94	147.30	21,786.97	56,659.34	423.24	314.14	109.10	19,508.82	2,278.15	41,781.19
127	323.24	176.39	146.84	21,933.82	56,482.95	423.24	314.95	108.28	19,617.10	2,316.71	41,466.24
128	323.24	176.85	146.38	22,080.20	56,306.10	423.24	315.77	107.47	19,724.57	2,355.63	41,150.47
129	323.24	177.31	145.93	22,226.13	56,128.79	423.24	316.59	106.65	19,831.22	2,394.91	40,833.88
130	323.24	177.77	145.47	22,371.59	55,951.02	423.24	317.41	105.83	19,937.05	2,434.55	40,516.48
131	323.24	178.23	145.01	22,516.60	55,772.80	423.24	318.23	105.01	20,042.05	2,474.55	40,198.25
132	323.24	178.69	144.54	22,661.15	55,594.10	423.24	319.05	104.18	20,146.23	2,514.91	39,879.19
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	323.24	179.15	144.08	22,805.23	55,414.95	423.24	319.88	103.35	20,249.59	2,555.64	39,559.31
134	323.24	179.62	143.62	22,948.84	55,235.33	423.24	320.71	102.52	20,352.11	2,596.73	39,238.60
135	323.24	180.08	143.15	23,092.00	55,055.25	423.24	321.54	101.69	20,453.80	2,638.19	38,917.06
136	323.24	180.55	142.68	23,234.68	54,874.70	423.24	322.38	100.86	20,554.66	2,680.02	38,594.68
137	323.24	181.02	142.22	23,376.90	54,693.68	423.24	323.21	100.02	20,654.69	2,722.21	38,271.47
138	323.24	181.49	141.75	23,518.65	54,512.19	423.24	324.05	99.19	20,753.88	2,764.77	37,947.42
139	323.24	181.96	141.28	23,659.92	54,330.24	423.24	324.89	98.35	20,852.22	2,807.70	37,622.54
140	323.24	182.43	140.81	23,800.73	54,147.81	423.24	325.73	97.51	20,949.73	2,851.00	37,296.81
141	323.24	182.90	140.33	23,941.06	53,964.90	423.24	326.57	96.66	21,046.39	2,894.67	36,970.23
142	323.24	183.38	139.86	24,080.92	53,781.53	423.24	327.42	95.81	21,142.20	2,938.72	36,642.81
143	323.24	183.85	139.38	24,220.30	53,597.68	423.24	328.27	94.97	21,237.17	2,983.14	36,314.54
144	323.24	184.33	138.91	24,359.21	53,413.35	423.24	329.12	94.12	21,331.28	3,027.93	35,985.42
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	323.24	184.81	138.43	24,497.64	53,228.54	423.24	329.97	93.26	21,424.55	3,073.09	35,655.45
146	323.24	185.28	137.95	24,635.59	53,043.26	423.24	330.83	92.41	21,516.95	3,118.64	35,324.62
147	323.24	185.76	137.47	24,773.06	52,857.49	423.24	331.69	91.55	21,608.50	3,164.56	34,992.93
148	323.24	186.25	136.99	24,910.05	52,671.25	423.24	332.55	90.69	21,699.19	3,210.86	34,660.39
149	323.24	186.73	136.51	25,046.56	52,484.52	423.24	333.41	89.83	21,789.02	3,257.54	34,326.98
150	323.24	187.21	136.02	25,182.58	52,297.31	423.24	334.27	88.96	21,877.99	3,304.59	33,992.71
151	323.24	187.70	135.54	25,318.12	52,109.61	423.24	335.14	88.10	21,966.08	3,352.03	33,657.57
152	323.24	188.18	135.05	25,453.17	51,921.42	423.24	336.01	87.23	22,053.31	3,399.86	33,321.57
153	323.24	188.67	134.56	25,587.73	51,732.75	423.24	336.88	86.36	22,139.67	3,448.06	32,984.69
154	323.24	189.16	134.07	25,721.81	51,543.59	423.24	337.75	85.49	22,225.16	3,496.65	32,646.94
155	323.24	189.65	133.58	25,855.39	51,353.94	423.24	338.63	84.61	22,309.77	3,545.62	32,308.32
156	323.24	190.14	133.09	25,988.48	51,163.80	423.24	339.50	83.73	22,393.50	3,594.98	31,968.81
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	323.24	190.64	132.60	26,121.08	50,973.16	423.24	340.38	82.85	22,476.35	3,644.73	31,628.43
158	323.24	191.13	132.11	26,253.19	50,782.03	423.24	341.26	81.97	22,558.32	3,694.86	31,287.17
159	323.24	191.63	131.61	26,384.80	50,590.41	423.24	342.15	81.09	22,639.41	3,745.39	30,945.02
160	323.24	192.12	131.11	26,515.91	50,398.28	423.24	343.04	80.20	22,719.61	3,796.30	30,601.98
161	323.24	192.62	130.62	26,646.53	50,205.66	423.24	343.93	79.31	22,798.92	3,847.61	30,258.06
162	323.24	193.12	130.12	26,776.64	50,012.55	423.24	344.82	78.42	22,877.34	3,899.31	29,913.24
163	323.24	193.62	129.62	26,906.26	49,818.93	423.24	345.71	77.53	22,954.86	3,951.40	29,567.53
164	323.24	194.12	129.11	27,035.37	49,624.81	423.24	346.61	76.63	23,031.49	4,003.88	29,220.92
165	323.24	194.62	128.61	27,163.98	49,430.18	423.24	347.50	75.73	23,107.22	4,056.76	28,873.42
166	323.24	195.13	128.11	27,292.09	49,235.05	423.24	348.40	74.83	23,182.05	4,110.04	28,525.01
167	323.24	195.63	127.60	27,419.69	49,039.42	423.24	349.31	73.93	23,255.98	4,163.71	28,175.71
168	323.24	196.14	127.09	27,546.78	48,843.28	423.24	350.21	73.02	23,329.00	4,217.78	27,825.49
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	323.24	196.65	126.59	27,673.37	48,646.63	423.24	351.12	72.11	23,401.11	4,272.25	27,474.37
170	323.24	197.16	126.08	27,799.45	48,449.47	423.24	352.03	71.20	23,472.32	4,327.13	27,122.34
171	323.24	197.67	125.56	27,925.01	48,251.80	423.24	352.94	70.29	23,542.61	4,382.40	26,769.40
172	323.24	198.18	125.05	28,050.06	48,053.62	423.24	353.86	69.38	23,611.99	4,438.07	26,415.54
173	323.24	198.70	124.54	28,174.60	47,854.92	423.24	354.77	68.46	23,680.45	4,494.15	26,060.77
174	323.24	199.21	124.02	28,298.63	47,655.71	423.24	355.69	67.54	23,747.99	4,550.64	25,705.07
175	323.24	199.73	123.51	28,422.13	47,455.98	423.24	356.62	66.62	23,814.61	4,607.52	25,348.46
176	323.24	200.25	122.99	28,545.12	47,255.74	423.24	357.54	65.69	23,880.30	4,664.82	24,990.92
177	323.24	200.76	122.47	28,667.59	47,054.97	423.24	358.47	64.77	23,945.07	4,722.52	24,632.45
178	323.24	201.28	121.95	28,789.55	46,853.69	423.24	359.40	63.84	24,008.91	4,780.63	24,273.05
179	323.24	201.81	121.43	28,910.97	46,651.88	423.24	360.33	62.91	24,071.82	4,839.16	23,912.72
180	323.24	202.33	120.91	29,031.88	46,449.55	423.24	361.26	61.97	24,133.79	4,898.09	23,551.46
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	323.24	202.85	120.38	29,152.26	46,246.70	423.24	362.20	61.04	24,194.83	4,957.43	23,189.27
182	323.24	203.38	119.86	29,272.12	46,043.32	423.24	363.14	60.10	24,254.93	5,017.19	22,826.13
183	323.24	203.91	119.33	29,391.45	45,839.41	423.24	364.08	59.16	24,314.09	5,077.36	22,462.05
184	323.24	204.43	118.80	29,510.25	45,634.98	423.24	365.02	58.21	24,372.30	5,137.95	22,097.03
185	323.24	204.96	118.27	29,628.52	45,430.01	423.24	365.97	57.27	24,429.57	5,198.95	21,731.06
186	323.24	205.50	117.74	29,746.26	45,224.52	423.24	366.92	56.32	24,485.89	5,260.37	21,364.15
187	323.24	206.03	117.21	29,863.46	45,018.49	423.24	367.87	55.37	24,541.26	5,322.21	20,996.28
188	323.24	206.56	116.67	29,980.14	44,811.93	423.24	368.82	54.42	24,595.67	5,384.47	20,627.46
189	323.24	207.10	116.14	30,096.28	44,604.83	423.24	369.78	53.46	24,649.13	5,447.14	20,257.69
190	323.24	207.63	115.60	30,211.88	44,397.20	423.24	370.73	52.50	24,701.63	5,510.24	19,886.95
191	323.24	208.17	115.06	30,326.94	44,189.02	423.24	371.69	51.54	24,753.17	5,573.77	19,515.26
192	323.24	208.71	114.52	30,441.46	43,980.31	423.24	372.66	50.58	24,803.75	5,637.71	19,142.60
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	323.24	209.25	113.98	30,555.44	43,771.06	423.24	373.62	49.61	24,853.36	5,702.08	18,768.98
194	323.24	209.80	113.44	30,668.88	43,561.26	423.24	374.59	48.64	24,902.00	5,766.88	18,394.38
195	323.24	210.34	112.90	30,781.78	43,350.92	423.24	375.56	47.67	24,949.68	5,832.10	18,018.82
196	323.24	210.88	112.35	30,894.13	43,140.04	423.24	376.54	46.70	24,996.38	5,897.76	17,642.28
197	323.24	211.43	111.80	31,005.94	42,928.61	423.24	377.51	45.72	25,042.10	5,963.84	17,264.77
198	323.24	211.98	111.26	31,117.19	42,716.63	423.24	378.49	44.74	25,086.84	6,030.35	16,886.28
199	323.24	212.53	110.71	31,227.90	42,504.10	423.24	379.47	43.76	25,130.61	6,097.29	16,506.81
200	323.24	213.08	110.16	31,338.06	42,291.02	423.24	380.46	42.78	25,173.39	6,164.67	16,126.35
201	323.24	213.63	109.60	31,447.66	42,077.39	423.24	381.44	41.79	25,215.18	6,232.48	15,744.91
202	323.24	214.18	109.05	31,556.71	41,863.21	423.24	382.43	40.81	25,255.99	6,300.73	15,362.48
203	323.24	214.74	108.50	31,665.21	41,648.47	423.24	383.42	39.81	25,295.80	6,369.41	14,979.06
204	323.24	215.30	107.94	31,773.15	41,433.17	423.24	384.41	38.82	25,334.62	6,438.52	14,594.65
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	323.24	215.85	107.38	31,880.53	41,217.32	423.24	385.41	37.82	25,372.45	6,508.08	14,209.24
206	323.24	216.41	106.82	31,987.35	41,000.91	423.24	386.41	36.83	25,409.27	6,578.08	13,822.83
207	323.24	216.97	106.26	32,093.61	40,783.93	423.24	387.41	35.82	25,445.10	6,648.51	13,435.42
208	323.24	217.54	105.70	32,199.31	40,566.39	423.24	388.42	34.82	25,479.92	6,719.39	13,047.00
209	323.24	218.10	105.13	32,304.44	40,348.29	423.24	389.42	33.81	25,513.73	6,790.71	12,657.58
210	323.24	218.67	104.57	32,409.01	40,129.63	423.24	390.43	32.80	25,546.53	6,862.48	12,267.15
211	323.24	219.23	104.00	32,513.01	39,910.40	423.24	391.44	31.79	25,578.33	6,934.69	11,875.71
212	323.24	219.80	103.43	32,616.45	39,690.59	423.24	392.46	30.78	25,609.10	7,007.34	11,483.25
213	323.24	220.37	102.86	32,719.31	39,470.22	423.24	393.47	29.76	25,638.86	7,080.45	11,089.78
214	323.24	220.94	102.29	32,821.61	39,249.28	423.24	394.49	28.74	25,667.61	7,154.00	10,695.28
215	323.24	221.51	101.72	32,923.33	39,027.77	423.24	395.52	27.72	25,695.32	7,228.00	10,299.76
216	323.24	222.09	101.15	33,024.48	38,805.68	423.24	396.54	26.69	25,722.02	7,302.46	9,903.22
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	323.24	222.66	100.57	33,125.05	38,583.02	423.24	397.57	25.67	25,747.68	7,377.36	9,505.65
218	323.24	223.24	99.99	33,225.04	38,359.78	423.24	398.60	24.64	25,772.32	7,452.72	9,107.05
219	323.24	223.82	99.42	33,324.46	38,135.96	423.24	399.63	23.60	25,795.92	7,528.53	8,707.42
220	323.24	224.40	98.84	33,423.29	37,911.56	423.24	400.67	22.57	25,818.49	7,604.80	8,306.75
221	323.24	224.98	98.25	33,521.55	37,686.58	423.24	401.71	21.53	25,840.02	7,681.53	7,905.05
222	323.24	225.56	97.67	33,619.22	37,461.01	423.24	402.75	20.49	25,860.50	7,758.71	7,502.30
223	323.24	226.15	97.09	33,716.30	37,234.86	423.24	403.79	19.44	25,879.95	7,836.36	7,098.51
224	323.24	226.73	96.50	33,812.80	37,008.13	423.24	404.84	18.40	25,898.34	7,914.46	6,693.67
225	323.24	227.32	95.91	33,908.72	36,780.81	423.24	405.89	17.35	25,915.69	7,993.02	6,287.78
226	323.24	227.91	95.32	34,004.04	36,552.89	423.24	406.94	16.30	25,931.99	8,072.05	5,880.84
227	323.24	228.50	94.73	34,098.77	36,324.39	423.24	407.99	15.24	25,947.23	8,151.54	5,472.85
228	323.24	229.09	94.14	34,192.91	36,095.30	423.24	409.05	14.18	25,961.41	8,231.50	5,063.80
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	323.24	229.69	93.55	34,286.46	35,865.61	423.24	410.11	13.12	25,974.54	8,311.92	4,653.69
230	323.24	230.28	92.95	34,379.41	35,635.33	423.24	411.17	12.06	25,986.60	8,392.82	4,242.51
231	323.24	230.88	92.35	34,471.77	35,404.45	423.24	412.24	11.00	25,997.59	8,474.18	3,830.27
232	323.24	231.48	91.76	34,563.52	35,172.97	423.24	413.31	9.93	26,007.52	8,556.00	3,416.96
233	323.24	232.08	91.16	34,654.68	34,940.89	423.24	414.38	8.86	26,016.37	8,638.31	3,002.58
234	323.24	232.68	90.56	34,745.24	34,708.21	423.24	415.45	7.78	26,024.16	8,721.08	2,587.13
235	323.24	233.28	89.95	34,835.19	34,474.93	423.24	416.53	6.70	26,030.86	8,804.33	2,170.60
236	323.24	233.89	89.35	34,924.54	34,241.04	423.24	417.61	5.63	26,036.49	8,888.05	1,752.99
237	323.24	234.49	88.74	35,013.28	34,006.54	423.24	418.69	4.54	26,041.03	8,972.25	1,334.30
238	323.24	235.10	88.13	35,101.41	33,771.44	423.24	419.78	3.46	26,044.49	9,056.92	914.52
239	323.24	235.71	87.52	35,188.93	33,535.73	423.24	420.87	2.37	26,046.86	9,142.08	493.66
240	323.24	236.32	86.91	35,275.85	33,299.41	423.24	421.96	1.28	26,048.14	9,227.71	71.70
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	323.24	236.93	86.30	35,362.15	33,062.48	71.89	71.70	0.19	26,048.32	9,313.83	0.00

Loan Paid off in Year 20.

Total Interest Based on 30 Year Loan with No Extra Payment $40,764.66.

Total Interest Saved with Pre-Payment is $14,716.33