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: $9,500

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	365.56	143.98	221.59	221.59	85,356.02	465.56	243.98	221.59	221.59	0.00	85,256.02
2	365.56	144.35	221.21	442.80	85,211.67	465.56	244.61	220.96	442.54	0.26	85,011.42
3	365.56	144.72	220.84	663.64	85,066.95	465.56	245.24	220.32	662.86	0.78	84,766.17
4	365.56	145.10	220.47	884.11	84,921.85	465.56	245.88	219.69	882.55	1.56	84,520.30
5	365.56	145.47	220.09	1,104.20	84,776.38	465.56	246.52	219.05	1,101.60	2.60	84,273.78
6	365.56	145.85	219.71	1,323.91	84,630.53	465.56	247.15	218.41	1,320.01	3.90	84,026.63
7	365.56	146.23	219.33	1,543.24	84,484.30	465.56	247.79	217.77	1,537.78	5.47	83,778.83
8	365.56	146.61	218.96	1,762.20	84,337.69	465.56	248.44	217.13	1,754.90	7.29	83,530.39
9	365.56	146.99	218.58	1,980.77	84,190.70	465.56	249.08	216.48	1,971.39	9.39	83,281.31
10	365.56	147.37	218.19	2,198.97	84,043.33	465.56	249.73	215.84	2,187.22	11.74	83,031.59
11	365.56	147.75	217.81	2,416.78	83,895.58	465.56	250.37	215.19	2,402.41	14.37	82,781.21
12	365.56	148.13	217.43	2,634.21	83,747.45	465.56	251.02	214.54	2,616.96	17.25	82,530.19
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	365.56	148.52	217.05	2,851.25	83,598.93	465.56	251.67	213.89	2,830.85	20.41	82,278.52
14	365.56	148.90	216.66	3,067.91	83,450.02	465.56	252.33	213.24	3,044.08	23.83	82,026.19
15	365.56	149.29	216.27	3,284.19	83,300.74	465.56	252.98	212.58	3,256.67	27.52	81,773.22
16	365.56	149.68	215.89	3,500.08	83,151.06	465.56	253.63	211.93	3,468.60	31.48	81,519.58
17	365.56	150.06	215.50	3,715.58	83,001.00	465.56	254.29	211.27	3,679.87	35.71	81,265.29
18	365.56	150.45	215.11	3,930.69	82,850.54	465.56	254.95	210.61	3,890.48	40.21	81,010.34
19	365.56	150.84	214.72	4,145.41	82,699.70	465.56	255.61	209.95	4,100.43	44.98	80,754.73
20	365.56	151.23	214.33	4,359.74	82,548.47	465.56	256.27	209.29	4,309.72	50.02	80,498.45
21	365.56	151.63	213.94	4,573.68	82,396.84	465.56	256.94	208.63	4,518.35	55.33	80,241.51
22	365.56	152.02	213.55	4,787.22	82,244.82	465.56	257.60	207.96	4,726.31	60.91	79,983.91
23	365.56	152.41	213.15	5,000.37	82,092.41	465.56	258.27	207.29	4,933.60	66.77	79,725.64
24	365.56	152.81	212.76	5,213.13	81,939.60	465.56	258.94	206.62	5,140.22	72.91	79,466.70
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	365.56	153.20	212.36	5,425.49	81,786.40	465.56	259.61	205.95	5,346.17	79.32	79,207.08
26	365.56	153.60	211.96	5,637.45	81,632.80	465.56	260.29	205.28	5,551.45	86.00	78,946.80
27	365.56	154.00	211.57	5,849.02	81,478.80	465.56	260.96	204.60	5,756.05	92.96	78,685.84
28	365.56	154.40	211.17	6,060.18	81,324.40	465.56	261.64	203.93	5,959.98	100.20	78,424.20
29	365.56	154.80	210.77	6,270.95	81,169.61	465.56	262.31	203.25	6,163.23	107.72	78,161.89
30	365.56	155.20	210.36	6,481.31	81,014.41	465.56	262.99	202.57	6,365.80	115.51	77,898.89
31	365.56	155.60	209.96	6,691.28	80,858.81	465.56	263.68	201.89	6,567.69	123.59	77,635.22
32	365.56	156.00	209.56	6,900.84	80,702.80	465.56	264.36	201.20	6,768.89	131.94	77,370.86
33	365.56	156.41	209.15	7,109.99	80,546.39	465.56	265.04	200.52	6,969.41	140.58	77,105.82
34	365.56	156.81	208.75	7,318.74	80,389.58	465.56	265.73	199.83	7,169.25	149.49	76,840.08
35	365.56	157.22	208.34	7,527.08	80,232.36	465.56	266.42	199.14	7,368.39	158.69	76,573.66
36	365.56	157.63	207.94	7,735.02	80,074.73	465.56	267.11	198.45	7,566.84	168.18	76,306.55
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	365.56	158.04	207.53	7,942.55	79,916.69	465.56	267.80	197.76	7,764.60	177.94	76,038.75
38	365.56	158.45	207.12	8,149.66	79,758.25	465.56	268.50	197.07	7,961.67	187.99	75,770.26
39	365.56	158.86	206.71	8,356.37	79,599.39	465.56	269.19	196.37	8,158.04	198.33	75,501.06
40	365.56	159.27	206.30	8,562.66	79,440.12	465.56	269.89	195.67	8,353.72	208.95	75,231.17
41	365.56	159.68	205.88	8,768.55	79,280.44	465.56	270.59	194.97	8,548.69	219.86	74,960.58
42	365.56	160.10	205.47	8,974.02	79,120.35	465.56	271.29	194.27	8,742.96	231.05	74,689.29
43	365.56	160.51	205.05	9,179.07	78,959.84	465.56	271.99	193.57	8,936.53	242.54	74,417.30
44	365.56	160.93	204.64	9,383.71	78,798.91	465.56	272.70	192.86	9,129.40	254.31	74,144.60
45	365.56	161.34	204.22	9,587.93	78,637.57	465.56	273.41	192.16	9,321.56	266.37	73,871.20
46	365.56	161.76	203.80	9,791.73	78,475.80	465.56	274.11	191.45	9,513.01	278.72	73,597.08
47	365.56	162.18	203.38	9,995.11	78,313.62	465.56	274.82	190.74	9,703.74	291.37	73,322.26
48	365.56	162.60	202.96	10,198.08	78,151.02	465.56	275.54	190.03	9,893.77	304.30	73,046.72
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	365.56	163.02	202.54	10,400.62	77,988.00	465.56	276.25	189.31	10,083.08	317.53	72,770.47
50	365.56	163.44	202.12	10,602.74	77,824.56	465.56	276.97	188.60	10,271.68	331.05	72,493.50
51	365.56	163.87	201.70	10,804.43	77,660.69	465.56	277.68	187.88	10,459.56	344.87	72,215.82
52	365.56	164.29	201.27	11,005.70	77,496.40	465.56	278.40	187.16	10,646.72	358.98	71,937.41
53	365.56	164.72	200.84	11,206.55	77,331.68	465.56	279.13	186.44	10,833.16	373.39	71,658.29
54	365.56	165.15	200.42	11,406.96	77,166.53	465.56	279.85	185.71	11,018.87	388.09	71,378.44
55	365.56	165.57	199.99	11,606.95	77,000.96	465.56	280.57	184.99	11,203.86	403.09	71,097.86
56	365.56	166.00	199.56	11,806.51	76,834.95	465.56	281.30	184.26	11,388.12	418.39	70,816.56
57	365.56	166.43	199.13	12,005.65	76,668.52	465.56	282.03	183.53	11,571.66	433.99	70,534.53
58	365.56	166.86	198.70	12,204.34	76,501.66	465.56	282.76	182.80	11,754.46	449.89	70,251.77
59	365.56	167.30	198.27	12,402.61	76,334.36	465.56	283.49	182.07	11,936.53	466.08	69,968.28
60	365.56	167.73	197.83	12,600.44	76,166.63	465.56	284.23	181.33	12,117.86	482.58	69,684.05
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	365.56	168.17	197.40	12,797.84	75,998.47	465.56	284.97	180.60	12,298.46	499.38	69,399.08
62	365.56	168.60	196.96	12,994.81	75,829.86	465.56	285.70	179.86	12,478.32	516.49	69,113.38
63	365.56	169.04	196.53	13,191.33	75,660.83	465.56	286.44	179.12	12,657.44	533.89	68,826.93
64	365.56	169.48	196.09	13,387.42	75,491.35	465.56	287.19	178.38	12,835.81	551.61	68,539.74
65	365.56	169.92	195.65	13,583.07	75,321.44	465.56	287.93	177.63	13,013.45	569.62	68,251.81
66	365.56	170.36	195.21	13,778.28	75,151.08	465.56	288.68	176.89	13,190.33	587.94	67,963.14
67	365.56	170.80	194.77	13,973.04	74,980.28	465.56	289.43	176.14	13,366.47	606.57	67,673.71
68	365.56	171.24	194.32	14,167.37	74,809.04	465.56	290.18	175.39	13,541.86	625.51	67,383.53
69	365.56	171.68	193.88	14,361.25	74,637.36	465.56	290.93	174.64	13,716.49	644.75	67,092.61
70	365.56	172.13	193.44	14,554.68	74,465.23	465.56	291.68	173.88	13,890.37	664.31	66,800.92
71	365.56	172.57	192.99	14,747.67	74,292.66	465.56	292.44	173.13	14,063.50	684.17	66,508.49
72	365.56	173.02	192.54	14,940.21	74,119.64	465.56	293.20	172.37	14,235.87	704.34	66,215.29
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	365.56	173.47	192.09	15,132.31	73,946.17	465.56	293.96	171.61	14,407.48	724.83	65,921.34
74	365.56	173.92	191.64	15,323.95	73,772.25	465.56	294.72	170.85	14,578.32	745.63	65,626.62
75	365.56	174.37	191.19	15,515.14	73,597.87	465.56	295.48	170.08	14,748.40	766.74	65,331.14
76	365.56	174.82	190.74	15,705.88	73,423.05	465.56	296.25	169.32	14,917.72	788.16	65,034.89
77	365.56	175.28	190.29	15,896.17	73,247.78	465.56	297.01	168.55	15,086.27	809.90	64,737.87
78	365.56	175.73	189.83	16,086.01	73,072.05	465.56	297.78	167.78	15,254.05	831.96	64,440.09
79	365.56	176.19	189.38	16,275.38	72,895.86	465.56	298.56	167.01	15,421.06	854.33	64,141.53
80	365.56	176.64	188.92	16,464.31	72,719.22	465.56	299.33	166.23	15,587.29	877.02	63,842.20
81	365.56	177.10	188.46	16,652.77	72,542.12	465.56	300.11	165.46	15,752.75	900.02	63,542.10
82	365.56	177.56	188.00	16,840.77	72,364.56	465.56	300.88	164.68	15,917.43	923.35	63,241.21
83	365.56	178.02	187.54	17,028.32	72,186.54	465.56	301.66	163.90	16,081.33	946.99	62,939.55
84	365.56	178.48	187.08	17,215.40	72,008.06	465.56	302.45	163.12	16,244.45	970.96	62,637.11
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	365.56	178.94	186.62	17,402.02	71,829.12	465.56	303.23	162.33	16,406.78	995.24	62,333.88
86	365.56	179.41	186.16	17,588.18	71,649.71	465.56	304.01	161.55	16,568.33	1,019.85	62,029.86
87	365.56	179.87	185.69	17,773.87	71,469.84	465.56	304.80	160.76	16,729.09	1,044.78	61,725.06
88	365.56	180.34	185.23	17,959.10	71,289.51	465.56	305.59	159.97	16,889.06	1,070.04	61,419.47
89	365.56	180.80	184.76	18,143.86	71,108.70	465.56	306.38	159.18	17,048.24	1,095.62	61,113.08
90	365.56	181.27	184.29	18,328.15	70,927.43	465.56	307.18	158.38	17,206.62	1,121.52	60,805.90
91	365.56	181.74	183.82	18,511.97	70,745.68	465.56	307.97	157.59	17,364.21	1,147.76	60,497.93
92	365.56	182.21	183.35	18,695.32	70,563.47	465.56	308.77	156.79	17,521.00	1,174.31	60,189.15
93	365.56	182.69	182.88	18,878.19	70,380.78	465.56	309.57	155.99	17,676.99	1,201.20	59,879.58
94	365.56	183.16	182.40	19,060.60	70,197.62	465.56	310.38	155.19	17,832.18	1,228.42	59,569.21
95	365.56	183.63	181.93	19,242.53	70,013.99	465.56	311.18	154.38	17,986.56	1,255.96	59,258.02
96	365.56	184.11	181.45	19,423.98	69,829.88	465.56	311.99	153.58	18,140.14	1,283.84	58,946.04
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	365.56	184.59	180.98	19,604.96	69,645.29	465.56	312.80	152.77	18,292.91	1,312.05	58,633.24
98	365.56	185.07	180.50	19,785.45	69,460.22	465.56	313.61	151.96	18,444.87	1,340.59	58,319.64
99	365.56	185.55	180.02	19,965.47	69,274.68	465.56	314.42	151.15	18,596.01	1,369.46	58,005.22
100	365.56	186.03	179.54	20,145.01	69,088.65	465.56	315.23	150.33	18,746.34	1,398.66	57,689.99
101	365.56	186.51	179.05	20,324.06	68,902.14	465.56	316.05	149.51	18,895.86	1,428.21	57,373.94
102	365.56	186.99	178.57	20,502.63	68,715.15	465.56	316.87	148.69	19,044.55	1,458.08	57,057.07
103	365.56	187.48	178.09	20,680.72	68,527.67	465.56	317.69	147.87	19,192.42	1,488.30	56,739.38
104	365.56	187.96	177.60	20,858.32	68,339.71	465.56	318.51	147.05	19,339.47	1,518.85	56,420.86
105	365.56	188.45	177.11	21,035.44	68,151.26	465.56	319.34	146.22	19,485.70	1,549.74	56,101.52
106	365.56	188.94	176.63	21,212.06	67,962.32	465.56	320.17	145.40	19,631.09	1,580.97	55,781.35
107	365.56	189.43	176.14	21,388.20	67,772.89	465.56	321.00	144.57	19,775.66	1,612.54	55,460.36
108	365.56	189.92	175.64	21,563.84	67,582.98	465.56	321.83	143.73	19,919.39	1,644.45	55,138.53
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	365.56	190.41	175.15	21,738.99	67,392.56	465.56	322.66	142.90	20,062.30	1,676.70	54,815.87
110	365.56	190.90	174.66	21,913.65	67,201.66	465.56	323.50	142.06	20,204.36	1,709.29	54,492.37
111	365.56	191.40	174.16	22,087.82	67,010.26	465.56	324.34	141.23	20,345.59	1,742.23	54,168.03
112	365.56	191.90	173.67	22,261.49	66,818.36	465.56	325.18	140.39	20,485.97	1,775.51	53,842.85
113	365.56	192.39	173.17	22,434.66	66,625.97	465.56	326.02	139.54	20,625.51	1,809.14	53,516.83
114	365.56	192.89	172.67	22,607.33	66,433.08	465.56	326.87	138.70	20,764.21	1,843.12	53,189.96
115	365.56	193.39	172.17	22,779.50	66,239.69	465.56	327.71	137.85	20,902.06	1,877.44	52,862.25
116	365.56	193.89	171.67	22,951.17	66,045.80	465.56	328.56	137.00	21,039.06	1,912.11	52,533.69
117	365.56	194.39	171.17	23,122.34	65,851.40	465.56	329.41	136.15	21,175.21	1,947.13	52,204.28
118	365.56	194.90	170.66	23,293.01	65,656.50	465.56	330.27	135.30	21,310.51	1,982.50	51,874.01
119	365.56	195.40	170.16	23,463.17	65,461.10	465.56	331.12	134.44	21,444.95	2,018.22	51,542.88
120	365.56	195.91	169.65	23,632.82	65,265.19	465.56	331.98	133.58	21,578.53	2,054.29	51,210.90
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	365.56	196.42	169.15	23,801.96	65,068.77	465.56	332.84	132.72	21,711.25	2,090.71	50,878.06
122	365.56	196.93	168.64	23,970.60	64,871.84	465.56	333.70	131.86	21,843.11	2,127.49	50,544.36
123	365.56	197.44	168.13	24,138.73	64,674.41	465.56	334.57	130.99	21,974.11	2,164.62	50,209.79
124	365.56	197.95	167.61	24,306.34	64,476.46	465.56	335.44	130.13	22,104.23	2,202.11	49,874.35
125	365.56	198.46	167.10	24,473.44	64,278.00	465.56	336.31	129.26	22,233.49	2,239.95	49,538.04
126	365.56	198.98	166.59	24,640.03	64,079.02	465.56	337.18	128.39	22,361.88	2,278.15	49,200.87
127	365.56	199.49	166.07	24,806.10	63,879.53	465.56	338.05	127.51	22,489.39	2,316.71	48,862.82
128	365.56	200.01	165.55	24,971.66	63,679.52	465.56	338.93	126.64	22,616.03	2,355.63	48,523.89
129	365.56	200.53	165.04	25,136.69	63,478.99	465.56	339.81	125.76	22,741.78	2,394.91	48,184.08
130	365.56	201.05	164.52	25,301.21	63,277.94	465.56	340.69	124.88	22,866.66	2,434.55	47,843.40
131	365.56	201.57	164.00	25,465.20	63,076.38	465.56	341.57	123.99	22,990.65	2,474.55	47,501.83
132	365.56	202.09	163.47	25,628.68	62,874.29	465.56	342.45	123.11	23,113.76	2,514.91	47,159.37
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	365.56	202.61	162.95	25,791.63	62,671.67	465.56	343.34	122.22	23,235.99	2,555.64	46,816.03
134	365.56	203.14	162.42	25,954.05	62,468.53	465.56	344.23	121.33	23,357.32	2,596.73	46,471.80
135	365.56	203.67	161.90	26,115.95	62,264.87	465.56	345.12	120.44	23,477.76	2,638.19	46,126.67
136	365.56	204.19	161.37	26,277.32	62,060.67	465.56	346.02	119.54	23,597.30	2,680.02	45,780.66
137	365.56	204.72	160.84	26,438.16	61,855.95	465.56	346.92	118.65	23,715.95	2,722.21	45,433.74
138	365.56	205.25	160.31	26,598.47	61,650.69	465.56	347.81	117.75	23,833.70	2,764.77	45,085.93
139	365.56	205.79	159.78	26,758.25	61,444.91	465.56	348.72	116.85	23,950.55	2,807.70	44,737.21
140	365.56	206.32	159.24	26,917.49	61,238.59	465.56	349.62	115.94	24,066.49	2,851.00	44,387.59
141	365.56	206.85	158.71	27,076.20	61,031.74	465.56	350.53	115.04	24,181.53	2,894.67	44,037.06
142	365.56	207.39	158.17	27,234.37	60,824.35	465.56	351.43	114.13	24,295.66	2,938.72	43,685.63
143	365.56	207.93	157.64	27,392.01	60,616.42	465.56	352.34	113.22	24,408.88	2,983.14	43,333.28
144	365.56	208.47	157.10	27,549.11	60,407.95	465.56	353.26	112.31	24,521.18	3,027.93	42,980.03
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	365.56	209.01	156.56	27,705.67	60,198.95	465.56	354.17	111.39	24,632.57	3,073.09	42,625.85
146	365.56	209.55	156.02	27,861.68	59,989.40	465.56	355.09	110.47	24,743.04	3,118.64	42,270.76
147	365.56	210.09	155.47	28,017.15	59,779.31	465.56	356.01	109.55	24,852.59	3,164.56	41,914.75
148	365.56	210.64	154.93	28,172.08	59,568.67	465.56	356.93	108.63	24,961.22	3,210.86	41,557.82
149	365.56	211.18	154.38	28,326.46	59,357.49	465.56	357.86	107.70	25,068.93	3,257.54	41,199.96
150	365.56	211.73	153.83	28,480.30	59,145.76	465.56	358.79	106.78	25,175.70	3,304.59	40,841.17
151	365.56	212.28	153.29	28,633.59	58,933.49	465.56	359.72	105.85	25,281.55	3,352.03	40,481.45
152	365.56	212.83	152.74	28,786.32	58,720.66	465.56	360.65	104.91	25,386.47	3,399.86	40,120.80
153	365.56	213.38	152.18	28,938.51	58,507.28	465.56	361.58	103.98	25,490.45	3,448.06	39,759.22
154	365.56	213.93	151.63	29,090.14	58,293.35	465.56	362.52	103.04	25,593.49	3,496.65	39,396.70
155	365.56	214.49	151.08	29,241.21	58,078.86	465.56	363.46	102.10	25,695.59	3,545.62	39,033.24
156	365.56	215.04	150.52	29,391.73	57,863.82	465.56	364.40	101.16	25,796.75	3,594.98	38,668.83
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	365.56	215.60	149.96	29,541.70	57,648.22	465.56	365.35	100.22	25,896.97	3,644.73	38,303.49
158	365.56	216.16	149.40	29,691.10	57,432.06	465.56	366.29	99.27	25,996.24	3,694.86	37,937.19
159	365.56	216.72	148.84	29,839.95	57,215.34	465.56	367.24	98.32	26,094.56	3,745.39	37,569.95
160	365.56	217.28	148.28	29,988.23	56,998.06	465.56	368.19	97.37	26,191.93	3,796.30	37,201.76
161	365.56	217.84	147.72	30,135.95	56,780.22	465.56	369.15	96.41	26,288.34	3,847.61	36,832.61
162	365.56	218.41	147.16	30,283.11	56,561.81	465.56	370.11	95.46	26,383.80	3,899.31	36,462.50
163	365.56	218.97	146.59	30,429.70	56,342.83	465.56	371.06	94.50	26,478.30	3,951.40	36,091.44
164	365.56	219.54	146.02	30,575.72	56,123.29	465.56	372.03	93.54	26,571.84	4,003.88	35,719.41
165	365.56	220.11	145.45	30,721.17	55,903.18	465.56	372.99	92.57	26,664.41	4,056.76	35,346.42
166	365.56	220.68	144.88	30,866.05	55,682.50	465.56	373.96	91.61	26,756.02	4,110.04	34,972.46
167	365.56	221.25	144.31	31,010.36	55,461.25	465.56	374.93	90.64	26,846.65	4,163.71	34,597.54
168	365.56	221.83	143.74	31,154.10	55,239.42	465.56	375.90	89.67	26,936.32	4,217.78	34,221.64
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	365.56	222.40	143.16	31,297.26	55,017.02	465.56	376.87	88.69	27,025.01	4,272.25	33,844.76
170	365.56	222.98	142.59	31,439.85	54,794.04	465.56	377.85	87.71	27,112.72	4,327.13	33,466.92
171	365.56	223.56	142.01	31,581.86	54,570.49	465.56	378.83	86.74	27,199.46	4,382.40	33,088.09
172	365.56	224.14	141.43	31,723.29	54,346.35	465.56	379.81	85.75	27,285.21	4,438.07	32,708.28
173	365.56	224.72	140.85	31,864.13	54,121.63	465.56	380.79	84.77	27,369.98	4,494.15	32,327.48
174	365.56	225.30	140.27	32,004.40	53,896.34	465.56	381.78	83.78	27,453.76	4,550.64	31,945.70
175	365.56	225.88	139.68	32,144.08	53,670.45	465.56	382.77	82.79	27,536.55	4,607.52	31,562.93
176	365.56	226.47	139.10	32,283.18	53,443.99	465.56	383.76	81.80	27,618.36	4,664.82	31,179.17
177	365.56	227.05	138.51	32,421.68	53,216.93	465.56	384.76	80.81	27,699.16	4,722.52	30,794.41
178	365.56	227.64	137.92	32,559.60	52,989.29	465.56	385.75	79.81	27,778.97	4,780.63	30,408.65
179	365.56	228.23	137.33	32,696.94	52,761.06	465.56	386.75	78.81	27,857.78	4,839.16	30,021.90
180	365.56	228.82	136.74	32,833.67	52,532.23	465.56	387.76	77.81	27,935.59	4,898.09	29,634.14
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	365.56	229.42	136.15	32,969.82	52,302.81	465.56	388.76	76.80	28,012.39	4,957.43	29,245.38
182	365.56	230.01	135.55	33,105.37	52,072.80	465.56	389.77	75.79	28,088.18	5,017.19	28,855.61
183	365.56	230.61	134.96	33,240.33	51,842.19	465.56	390.78	74.78	28,162.97	5,077.36	28,464.83
184	365.56	231.21	134.36	33,374.69	51,610.99	465.56	391.79	73.77	28,236.74	5,137.95	28,073.04
185	365.56	231.81	133.76	33,508.44	51,379.18	465.56	392.81	72.76	28,309.49	5,198.95	27,680.23
186	365.56	232.41	133.16	33,641.60	51,146.78	465.56	393.83	71.74	28,381.23	5,260.37	27,286.41
187	365.56	233.01	132.56	33,774.16	50,913.77	465.56	394.85	70.72	28,451.95	5,322.21	26,891.56
188	365.56	233.61	131.95	33,906.11	50,680.16	465.56	395.87	69.69	28,521.64	5,384.47	26,495.69
189	365.56	234.22	131.35	34,037.45	50,445.94	465.56	396.90	68.67	28,590.31	5,447.14	26,098.80
190	365.56	234.82	130.74	34,168.19	50,211.11	465.56	397.92	67.64	28,657.95	5,510.24	25,700.87
191	365.56	235.43	130.13	34,298.32	49,975.68	465.56	398.96	66.61	28,724.56	5,573.77	25,301.92
192	365.56	236.04	129.52	34,427.84	49,739.64	465.56	399.99	65.57	28,790.13	5,637.71	24,901.93
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	365.56	236.66	128.91	34,556.75	49,502.98	465.56	401.03	64.54	28,854.67	5,702.08	24,500.90
194	365.56	237.27	128.30	34,685.05	49,265.71	465.56	402.07	63.50	28,918.17	5,766.88	24,098.83
195	365.56	237.88	127.68	34,812.73	49,027.83	465.56	403.11	62.46	28,980.62	5,832.10	23,695.73
196	365.56	238.50	127.06	34,939.79	48,789.33	465.56	404.15	61.41	29,042.04	5,897.76	23,291.58
197	365.56	239.12	126.45	35,066.24	48,550.21	465.56	405.20	60.36	29,102.40	5,963.84	22,886.38
198	365.56	239.74	125.83	35,192.06	48,310.48	465.56	406.25	59.31	29,161.71	6,030.35	22,480.13
199	365.56	240.36	125.20	35,317.27	48,070.12	465.56	407.30	58.26	29,219.97	6,097.29	22,072.82
200	365.56	240.98	124.58	35,441.85	47,829.14	465.56	408.36	57.21	29,277.18	6,164.67	21,664.47
201	365.56	241.61	123.96	35,565.81	47,587.53	465.56	409.42	56.15	29,333.33	6,232.48	21,255.05
202	365.56	242.23	123.33	35,689.14	47,345.30	465.56	410.48	55.09	29,388.41	6,300.73	20,844.57
203	365.56	242.86	122.70	35,811.84	47,102.44	465.56	411.54	54.02	29,442.44	6,369.41	20,433.03
204	365.56	243.49	122.07	35,933.92	46,858.95	465.56	412.61	52.96	29,495.39	6,438.52	20,020.42
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	365.56	244.12	121.44	36,055.36	46,614.83	465.56	413.68	51.89	29,547.28	6,508.08	19,606.74
206	365.56	244.75	120.81	36,176.17	46,370.07	465.56	414.75	50.81	29,598.09	6,578.08	19,192.00
207	365.56	245.39	120.18	36,296.34	46,124.68	465.56	415.82	49.74	29,647.83	6,648.51	18,776.17
208	365.56	246.02	119.54	36,415.88	45,878.66	465.56	416.90	48.66	29,696.49	6,719.39	18,359.27
209	365.56	246.66	118.90	36,534.79	45,632.00	465.56	417.98	47.58	29,744.07	6,790.71	17,941.29
210	365.56	247.30	118.26	36,653.05	45,384.70	465.56	419.07	46.50	29,790.57	6,862.48	17,522.22
211	365.56	247.94	117.62	36,770.67	45,136.76	465.56	420.15	45.41	29,835.98	6,934.69	17,102.07
212	365.56	248.58	116.98	36,887.65	44,888.17	465.56	421.24	44.32	29,880.31	7,007.34	16,680.83
213	365.56	249.23	116.34	37,003.99	44,638.94	465.56	422.33	43.23	29,923.54	7,080.45	16,258.50
214	365.56	249.87	115.69	37,119.67	44,389.07	465.56	423.43	42.14	29,965.67	7,154.00	15,835.07
215	365.56	250.52	115.04	37,234.72	44,138.55	465.56	424.52	41.04	30,006.71	7,228.00	15,410.54
216	365.56	251.17	114.39	37,349.11	43,887.38	465.56	425.62	39.94	30,046.65	7,302.46	14,984.92
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	365.56	251.82	113.74	37,462.85	43,635.55	465.56	426.73	38.84	30,085.49	7,377.36	14,558.19
218	365.56	252.47	113.09	37,575.94	43,383.08	465.56	427.83	37.73	30,123.22	7,452.72	14,130.36
219	365.56	253.13	112.43	37,688.37	43,129.95	465.56	428.94	36.62	30,159.84	7,528.53	13,701.42
220	365.56	253.79	111.78	37,800.15	42,876.17	465.56	430.05	35.51	30,195.35	7,604.80	13,271.36
221	365.56	254.44	111.12	37,911.27	42,621.72	465.56	431.17	34.39	30,229.74	7,681.53	12,840.19
222	365.56	255.10	110.46	38,021.73	42,366.62	465.56	432.29	33.28	30,263.02	7,758.71	12,407.91
223	365.56	255.76	109.80	38,131.53	42,110.86	465.56	433.41	32.16	30,295.18	7,836.36	11,974.50
224	365.56	256.43	109.14	38,240.67	41,854.43	465.56	434.53	31.03	30,326.21	7,914.46	11,539.97
225	365.56	257.09	108.47	38,349.14	41,597.34	465.56	435.66	29.91	30,356.12	7,993.02	11,104.32
226	365.56	257.76	107.81	38,456.95	41,339.58	465.56	436.78	28.78	30,384.90	8,072.05	10,667.53
227	365.56	258.43	107.14	38,564.09	41,081.16	465.56	437.92	27.65	30,412.54	8,151.54	10,229.61
228	365.56	259.09	106.47	38,670.56	40,822.06	465.56	439.05	26.51	30,439.06	8,231.50	9,790.56
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	365.56	259.77	105.80	38,776.35	40,562.30	465.56	440.19	25.37	30,464.43	8,311.92	9,350.37
230	365.56	260.44	105.12	38,881.48	40,301.86	465.56	441.33	24.23	30,488.66	8,392.82	8,909.04
231	365.56	261.11	104.45	38,985.93	40,040.74	465.56	442.47	23.09	30,511.75	8,474.18	8,466.57
232	365.56	261.79	103.77	39,089.70	39,778.95	465.56	443.62	21.94	30,533.70	8,556.00	8,022.95
233	365.56	262.47	103.09	39,192.79	39,516.48	465.56	444.77	20.79	30,554.49	8,638.31	7,578.18
234	365.56	263.15	102.41	39,295.21	39,253.33	465.56	445.92	19.64	30,574.13	8,721.08	7,132.25
235	365.56	263.83	101.73	39,396.94	38,989.50	465.56	447.08	18.48	30,592.61	8,804.33	6,685.17
236	365.56	264.52	101.05	39,497.99	38,724.98	465.56	448.24	17.33	30,609.94	8,888.05	6,236.93
237	365.56	265.20	100.36	39,598.35	38,459.78	465.56	449.40	16.16	30,626.10	8,972.25	5,787.54
238	365.56	265.89	99.67	39,698.02	38,193.89	465.56	450.56	15.00	30,641.10	9,056.92	5,336.97
239	365.56	266.58	98.99	39,797.01	37,927.32	465.56	451.73	13.83	30,654.93	9,142.08	4,885.24
240	365.56	267.27	98.29	39,895.30	37,660.05	465.56	452.90	12.66	30,667.59	9,227.71	4,432.34
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	365.56	267.96	97.60	39,992.91	37,392.09	465.56	454.08	11.49	30,679.08	9,313.83	3,978.26
242	365.56	268.66	96.91	40,089.81	37,123.43	465.56	455.25	10.31	30,689.39	9,400.42	3,523.01
243	365.56	269.35	96.21	40,186.03	36,854.08	465.56	456.43	9.13	30,698.52	9,487.50	3,066.57
244	365.56	270.05	95.51	40,281.54	36,584.03	465.56	457.62	7.95	30,706.47	9,575.07	2,608.96
245	365.56	270.75	94.81	40,376.35	36,313.28	465.56	458.80	6.76	30,713.23	9,663.12	2,150.16
246	365.56	271.45	94.11	40,470.47	36,041.83	465.56	459.99	5.57	30,718.80	9,751.66	1,690.16
247	365.56	272.16	93.41	40,563.87	35,769.67	465.56	461.18	4.38	30,723.18	9,840.69	1,228.98
248	365.56	272.86	92.70	40,656.58	35,496.81	465.56	462.38	3.19	30,726.37	9,930.21	766.60
249	365.56	273.57	92.00	40,748.57	35,223.24	465.56	463.58	1.99	30,728.36	10,020.22	303.03
250	365.56	274.28	91.29	40,839.86	34,948.97	303.81	303.03	0.79	30,729.14	10,110.72	0.00

Loan Paid off in Year 21.

Total Interest Based on 30 Year Loan with No Extra Payment $46,102.89.

Total Interest Saved with Pre-Payment is $15,373.75