ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Regular 30 year mortage ammortization tableAmmortization table with $500 per month extra$500/month to VTSAX, then used to pay mortgage
2
Loan Amount
 $ 300,000 Interest $ 178,236.38
Loan Amount
 $ 248,000 Interest $ 93,630.03 Interest $ 178,236.38
3
Interest Rate4.00%Months360.0Interest Rate4.00%Months203.00 Months 182.00
4
Months360Total spent $ 426,236.40 Months360Total spent $ 341,849.97 Total spent $ 306,486.18
5
Payments$1,432.25 Payments$1,183.99 Extra at the end $ 2,915.42
6
 Interest
7
MonthBalancePaymentInterestPrincRem. Bal.Addl PmtMonthBalancePaymentInterestPrincRem. Bal.Addl Pmt1.06
8
May-19 $ 300,000 $1,432.25 $1,000.00 $432.25 $ 299,568 $ - May-19 $ 248,000 $1,432.25 $826.67 $605.58 $ 246,894 $ 500.00 2019 $ 4,000.00 $ 4,240.00
9
Jun-19 $ 299,568 $1,432.25 $998.56 $433.69 $ 299,134 $ - Jun-19 $ 246,894 $1,432.25 $822.98 $609.26 $ 245,785 $ 500.00 2020 $ 6,000.00 $ 10,854.40
10
Jul-19 $ 299,134 $1,432.25 $997.11 $435.13 $ 298,699 $ - Jul-19 $ 245,785 $1,432.25 $819.28 $612.96 $ 244,672 $ 500.00 2021 $ 6,000.00 $ 17,865.66
11
Aug-19 $ 298,699 $1,432.25 $995.66 $436.58 $ 298,262 $ - Aug-19 $ 244,672 $1,432.25 $815.57 $616.67 $ 243,556 $ 500.00 2022 $ 6,000.00 $ 25,297.60
12
Sep-19 $ 298,262 $1,432.25 $994.21 $438.04 $ 297,824 $ - Sep-19 $ 243,556 $1,432.25 $811.85 $620.39 $ 242,435 $ 500.00 2023 $ 6,000.00 $ 33,175.46
13
Oct-19 $ 297,824 $1,432.25 $992.75 $439.50 $ 297,385 $ - Oct-19 $ 242,435 $1,432.25 $808.12 $624.13 $ 241,311 $ 500.00 2024 $ 6,000.00 $ 41,525.99
14
Nov-19 $ 297,385 $1,432.25 $991.28 $440.96 $ 296,944 $ - Nov-19 $ 241,311 $1,432.25 $804.37 $627.88 $ 240,183 $ 500.00 2025 $ 6,000.00 $ 50,377.55
15
Dec-19 $ 296,944 $1,432.25 $989.81 $442.43 $ 296,501 $ - Dec-19 $ 240,183 $1,432.25 $800.61 $631.64 $ 239,051 $ 500.00 2026 $ 6,000.00 $ 59,760.20
16
Jan-20 $ 296,501 $1,432.25 $988.34 $443.91 $ 296,058 $ - Jan-20 $ 239,051 $1,432.25 $796.84 $635.41 $ 237,916 $ 500.00 2027 $ 6,000.00 $ 69,705.81
17
Feb-20 $ 296,058 $1,432.25 $986.86 $445.39 $ 295,612 $ - Feb-20 $ 237,916 $1,432.25 $793.05 $639.19 $ 236,777 $ 500.00 2028 $ 6,000.00 $ 80,248.16
18
Mar-20 $ 295,612 $1,432.25 $985.37 $446.87 $ 295,165 $ - Mar-20 $ 236,777 $1,432.25 $789.26 $642.99 $ 235,634 $ 500.00 2029 $ 6,000.00 $ 91,423.05
19
Apr-20 $ 295,165 $1,432.25 $983.88 $448.36 $ 294,717 $ - Apr-20 $ 235,634 $1,432.25 $785.45 $646.80 $ 234,487 $ 500.00 2030 $ 6,000.00 $ 103,268.43
20
May-20 $ 294,717 $1,432.25 $982.39 $449.86 $ 294,267 $ - May-20 $ 234,487 $1,432.25 $781.62 $650.62 $ 233,336 $ 500.00 2031 $ 6,000.00 $ 115,824.54
21
Jun-20 $ 294,267 $1,432.25 $980.89 $451.36 $ 293,816 $ - Jun-20 $ 233,336 $1,432.25 $777.79 $654.46 $ 232,182 $ 500.00 2032 $ 6,000.00 $ 129,134.01
22
Jul-20 $ 293,816 $1,432.25 $979.39 $452.86 $ 293,363 $ - Jul-20 $ 232,182 $1,432.25 $773.94 $658.31 $ 231,024 $ 500.00 2033 $ 6,000.00 $ 143,242.05
23
Aug-20 $ 293,363 $1,432.25 $977.88 $454.37 $ 292,908 $ - Aug-20 $ 231,024 $1,432.25 $770.08 $662.17 $ 229,862 $ 500.00 2034 $ (4,103.94) $ 147,486.40
24
Sep-20 $ 292,908 $1,432.25 $976.36 $455.88 $ 292,453 $ - Sep-20 $ 229,862 $1,432.25 $766.21 $666.04 $ 228,696 $ 500.00 2035 $ (14,207.88) $ 141,275.23
25
Oct-20 $ 292,453 $1,432.25 $974.84 $457.40 $ 291,995 $ - Oct-20 $ 228,696 $1,432.25 $762.32 $669.93 $ 227,526 $ 500.00 2036 $ (14,207.88) $ 134,691.39
26
Nov-20 $ 291,995 $1,432.25 $973.32 $458.93 $ 291,536 $ - Nov-20 $ 227,526 $1,432.25 $758.42 $673.83 $ 226,352 $ 500.00 2037 $ (14,207.88) $ 127,712.52
27
Dec-20 $ 291,536 $1,432.25 $971.79 $460.46 $ 291,076 $ - Dec-20 $ 226,352 $1,432.25 $754.51 $677.74 $ 225,174 $ 500.00 2038 $ (14,207.88) $ 120,314.92
28
Jan-21 $ 291,076 $1,432.25 $970.25 $461.99 $ 290,614 $ - Jan-21 $ 225,174 $1,432.25 $750.58 $681.67 $ 223,992 $ 500.00 2039 $ (14,207.88) $ 112,473.46
29
Feb-21 $ 290,614 $1,432.25 $968.71 $463.53 $ 290,150 $ - Feb-21 $ 223,992 $1,432.25 $746.64 $685.60 $ 222,807 $ 500.00 2040 $ (14,207.88) $ 104,161.52
30
Mar-21 $ 290,150 $1,432.25 $967.17 $465.08 $ 289,685 $ - Mar-21 $ 222,807 $1,432.25 $742.69 $689.56 $ 221,617 $ 500.00 2041 $ (14,207.88) $ 95,350.86
31
Apr-21 $ 289,685 $1,432.25 $965.62 $466.63 $ 289,219 $ - Apr-21 $ 221,617 $1,432.25 $738.72 $693.52 $ 220,424 $ 500.00 2042 $ (14,207.88) $ 86,011.55
32
May-21 $ 289,219 $1,432.25 $964.06 $468.18 $ 288,750 $ - May-21 $ 220,424 $1,432.25 $734.75 $697.50 $ 219,226 $ 500.00 2043 $ (14,207.88) $ 76,111.89
33
Jun-21 $ 288,750 $1,432.25 $962.50 $469.74 $ 288,281 $ - Jun-21 $ 219,226 $1,432.25 $730.75 $701.49 $ 218,025 $ 500.00 2044 $ (14,207.88) $ 65,618.26
34
Jul-21 $ 288,281 $1,432.25 $960.94 $471.31 $ 287,809 $ - Jul-21 $ 218,025 $1,432.25 $726.75 $705.50 $ 216,819 $ 500.00 2045 $ (14,207.88) $ 54,495.00
35
Aug-21 $ 287,809 $1,432.25 $959.36 $472.88 $ 287,336 $ - Aug-21 $ 216,819 $1,432.25 $722.73 $709.52 $ 215,610 $ 500.00 2046 $ (14,207.88) $ 42,704.35
36
Sep-21 $ 287,336 $1,432.25 $957.79 $474.46 $ 286,862 $ - Sep-21 $ 215,610 $1,432.25 $718.70 $713.55 $ 214,396 $ 500.00 2047 $ (14,207.88) $ 30,206.25
37
Oct-21 $ 286,862 $1,432.25 $956.21 $476.04 $ 286,386 $ - Oct-21 $ 214,396 $1,432.25 $714.65 $717.59 $ 213,179 $ 500.00 2048 $ (14,207.88) $ 16,958.28
38
Nov-21 $ 286,386 $1,432.25 $954.62 $477.63 $ 285,908 $ - Nov-21 $ 213,179 $1,432.25 $710.60 $721.65 $ 211,957 $ 500.00 2049 $ (14,207.88) $ 2,915.42
39
Dec-21 $ 285,908 $1,432.25 $953.03 $479.22 $ 285,429 $ - Dec-21 $ 211,957 $1,432.25 $706.52 $725.72 $ 210,731 $ 500.00
40
Jan-22 $ 285,429 $1,432.25 $951.43 $480.82 $ 284,948 $ - Jan-22 $ 210,731 $1,432.25 $702.44 $729.81 $ 209,501 $ 500.00
41
Feb-22 $ 284,948 $1,432.25 $949.83 $482.42 $ 284,466 $ - Feb-22 $ 209,501 $1,432.25 $698.34 $733.91 $ 208,267 $ 500.00
42
Mar-22 $ 284,466 $1,432.25 $948.22 $484.03 $ 283,982 $ - Mar-22 $ 208,267 $1,432.25 $694.22 $738.02 $ 207,029 $ 500.00
43
Apr-22 $ 283,982 $1,432.25 $946.61 $485.64 $ 283,496 $ - Apr-22 $ 207,029 $1,432.25 $690.10 $742.15 $ 205,787 $ 500.00
44
May-22 $ 283,496 $1,432.25 $944.99 $487.26 $ 283,009 $ - May-22 $ 205,787 $1,432.25 $685.96 $746.29 $ 204,541 $ 500.00
45
Jun-22 $ 283,009 $1,432.25 $943.36 $488.88 $ 282,520 $ - Jun-22 $ 204,541 $1,432.25 $681.80 $750.44 $ 203,291 $ 500.00
46
Jul-22 $ 282,520 $1,432.25 $941.73 $490.51 $ 282,030 $ - Jul-22 $ 203,291 $1,432.25 $677.64 $754.61 $ 202,036 $ 500.00
47
Aug-22 $ 282,030 $1,432.25 $940.10 $492.15 $ 281,537 $ - Aug-22 $ 202,036 $1,432.25 $673.45 $758.79 $ 200,777 $ 500.00
48
Sep-22 $ 281,537 $1,432.25 $938.46 $493.79 $ 281,044 $ - Sep-22 $ 200,777 $1,432.25 $669.26 $762.99 $ 199,514 $ 500.00
49
Oct-22 $ 281,044 $1,432.25 $936.81 $495.43 $ 280,548 $ - Oct-22 $ 199,514 $1,432.25 $665.05 $767.20 $ 198,247 $ 500.00
50
Nov-22 $ 280,548 $1,432.25 $935.16 $497.09 $ 280,051 $ - Nov-22 $ 198,247 $1,432.25 $660.82 $771.42 $ 196,976 $ 500.00
51
Dec-22 $ 280,051 $1,432.25 $933.50 $498.74 $ 279,552 $ - Dec-22 $ 196,976 $1,432.25 $656.59 $775.66 $ 195,700 $ 500.00
52
Jan-23 $ 279,552 $1,432.25 $931.84 $500.40 $ 279,052 $ - Jan-23 $ 195,700 $1,432.25 $652.33 $779.91 $ 194,420 $ 500.00
53
Feb-23 $ 279,052 $1,432.25 $930.17 $502.07 $ 278,550 $ - Feb-23 $ 194,420 $1,432.25 $648.07 $784.18 $ 193,136 $ 500.00
54
Mar-23 $ 278,550 $1,432.25 $928.50 $503.75 $ 278,046 $ - Mar-23 $ 193,136 $1,432.25 $643.79 $788.46 $ 191,847 $ 500.00
55
Apr-23 $ 278,046 $1,432.25 $926.82 $505.43 $ 277,541 $ - Apr-23 $ 191,847 $1,432.25 $639.49 $792.75 $ 190,555 $ 500.00
56
May-23 $ 277,541 $1,432.25 $925.14 $507.11 $ 277,034 $ - May-23 $ 190,555 $1,432.25 $635.18 $797.06 $ 189,257 $ 500.00
57
Jun-23 $ 277,034 $1,432.25 $923.45 $508.80 $ 276,525 $ - Jun-23 $ 189,257 $1,432.25 $630.86 $801.39 $ 187,956 $ 500.00
58
Jul-23 $ 276,525 $1,432.25 $921.75 $510.50 $ 276,014 $ - Jul-23 $ 187,956 $1,432.25 $626.52 $805.73 $ 186,650 $ 500.00
59
Aug-23 $ 276,014 $1,432.25 $920.05 $512.20 $ 275,502 $ - Aug-23 $ 186,650 $1,432.25 $622.17 $810.08 $ 185,340 $ 500.00
60
Sep-23 $ 275,502 $1,432.25 $918.34 $513.91 $ 274,988 $ - Sep-23 $ 185,340 $1,432.25 $617.80 $814.44 $ 184,026 $ 500.00
61
Oct-23 $ 274,988 $1,432.25 $916.63 $515.62 $ 274,473 $ - Oct-23 $ 184,026 $1,432.25 $613.42 $818.83 $ 182,707 $ 500.00
62
Nov-23 $ 274,473 $1,432.25 $914.91 $517.34 $ 273,955 $ - Nov-23 $ 182,707 $1,432.25 $609.02 $823.22 $ 181,384 $ 500.00
63
Dec-23 $ 273,955 $1,432.25 $913.18 $519.06 $ 273,436 $ - Dec-23 $ 181,384 $1,432.25 $604.61 $827.63 $ 180,056 $ 500.00
64
Jan-24 $ 273,436 $1,432.25 $911.45 $520.79 $ 272,915 $ - Jan-24 $ 180,056 $1,432.25 $600.19 $832.06 $ 178,724 $ 500.00
65
Feb-24 $ 272,915 $1,432.25 $909.72 $522.53 $ 272,393 $ - Feb-24 $ 178,724 $1,432.25 $595.75 $836.50 $ 177,388 $ 500.00
66
Mar-24 $ 272,393 $1,432.25 $907.98 $524.27 $ 271,869 $ - Mar-24 $ 177,388 $1,432.25 $591.29 $840.95 $ 176,047 $ 500.00
67
Apr-24 $ 271,869 $1,432.25 $906.23 $526.02 $ 271,343 $ - Apr-24 $ 176,047 $1,432.25 $586.82 $845.42 $ 174,701 $ 500.00
68
May-24 $ 271,343 $1,432.25 $904.48 $527.77 $ 270,815 $ - May-24 $ 174,701 $1,432.25 $582.34 $849.91 $ 173,351 $ 500.00
69
Jun-24 $ 270,815 $1,432.25 $902.72 $529.53 $ 270,285 $ - Jun-24 $ 173,351 $1,432.25 $577.84 $854.41 $ 171,997 $ 500.00
70
Jul-24 $ 270,285 $1,432.25 $900.95 $531.30 $ 269,754 $ - Jul-24 $ 171,997 $1,432.25 $573.32 $858.92 $ 170,638 $ 500.00
71
Aug-24 $ 269,754 $1,432.25 $899.18 $533.07 $ 269,221 $ - Aug-24 $ 170,638 $1,432.25 $568.79 $863.45 $ 169,275 $ 500.00
72
Sep-24 $ 269,221 $1,432.25 $897.40 $534.84 $ 268,686 $ - Sep-24 $ 169,275 $1,432.25 $564.25 $868.00 $ 167,907 $ 500.00
73
Oct-24 $ 268,686 $1,432.25 $895.62 $536.63 $ 268,149 $ - Oct-24 $ 167,907 $1,432.25 $559.69 $872.56 $ 166,534 $ 500.00
74
Nov-24 $ 268,149 $1,432.25 $893.83 $538.41 $ 267,611 $ - Nov-24 $ 166,534 $1,432.25 $555.11 $877.13 $ 165,157 $ 500.00
75
Dec-24 $ 267,611 $1,432.25 $892.04 $540.21 $ 267,071 $ - Dec-24 $ 165,157 $1,432.25 $550.52 $881.72 $ 163,775 $ 500.00
76
Jan-25 $ 267,071 $1,432.25 $890.24 $542.01 $ 266,529 $ - Jan-25 $ 163,775 $1,432.25 $545.92 $886.33 $ 162,389 $ 500.00
77
Feb-25 $ 266,529 $1,432.25 $888.43 $543.82 $ 265,985 $ - Feb-25 $ 162,389 $1,432.25 $541.30 $890.95 $ 160,998 $ 500.00
78
Mar-25 $ 265,985 $1,432.25 $886.62 $545.63 $ 265,439 $ - Mar-25 $ 160,998 $1,432.25 $536.66 $895.59 $ 159,602 $ 500.00
79
Apr-25 $ 265,439 $1,432.25 $884.80 $547.45 $ 264,892 $ - Apr-25 $ 159,602 $1,432.25 $532.01 $900.24 $ 158,202 $ 500.00
80
May-25 $ 264,892 $1,432.25 $882.97 $549.27 $ 264,343 $ - May-25 $ 158,202 $1,432.25 $527.34 $904.91 $ 156,797 $ 500.00
81
Jun-25 $ 264,343 $1,432.25 $881.14 $551.10 $ 263,792 $ - Jun-25 $ 156,797 $1,432.25 $522.66 $909.59 $ 155,388 $ 500.00
82
Jul-25 $ 263,792 $1,432.25 $879.31 $552.94 $ 263,239 $ - Jul-25 $ 155,388 $1,432.25 $517.96 $914.29 $ 153,973 $ 500.00
83
Aug-25 $ 263,239 $1,432.25 $877.46 $554.78 $ 262,684 $ - Aug-25 $ 153,973 $1,432.25 $513.24 $919.00 $ 152,554 $ 500.00
84
Sep-25 $ 262,684 $1,432.25 $875.61 $556.63 $ 262,127 $ - Sep-25 $ 152,554 $1,432.25 $508.51 $923.73 $ 151,131 $ 500.00
85
Oct-25 $ 262,127 $1,432.25 $873.76 $558.49 $ 261,569 $ - Oct-25 $ 151,131 $1,432.25 $503.77 $928.48 $ 149,702 $ 500.00
86
Nov-25 $ 261,569 $1,432.25 $871.90 $560.35 $ 261,008 $ - Nov-25 $ 149,702 $1,432.25 $499.01 $933.24 $ 148,269 $ 500.00
87
Dec-25 $ 261,008 $1,432.25 $870.03 $562.22 $ 260,446 $ - Dec-25 $ 148,269 $1,432.25 $494.23 $938.02 $ 146,831 $ 500.00
88
Jan-26 $ 260,446 $1,432.25 $868.15 $564.09 $ 259,882 $ - Jan-26 $ 146,831 $1,432.25 $489.44 $942.81 $ 145,388 $ 500.00
89
Feb-26 $ 259,882 $1,432.25 $866.27 $565.97 $ 259,316 $ - Feb-26 $ 145,388 $1,432.25 $484.63 $947.62 $ 143,940 $ 500.00
90
Mar-26 $ 259,316 $1,432.25 $864.39 $567.86 $ 258,748 $ - Mar-26 $ 143,940 $1,432.25 $479.80 $952.44 $ 142,488 $ 500.00
91
Apr-26 $ 258,748 $1,432.25 $862.49 $569.75 $ 258,178 $ - Apr-26 $ 142,488 $1,432.25 $474.96 $957.29 $ 141,031 $ 500.00
92
May-26 $ 258,178 $1,432.25 $860.59 $571.65 $ 257,607 $ - May-26 $ 141,031 $1,432.25 $470.10 $962.14 $ 139,568 $ 500.00
93
Jun-26 $ 257,607 $1,432.25 $858.69 $573.56 $ 257,033 $ - Jun-26 $ 139,568 $1,432.25 $465.23 $967.02 $ 138,101 $ 500.00
94
Jul-26 $ 257,033 $1,432.25 $856.78 $575.47 $ 256,458 $ - Jul-26 $ 138,101 $1,432.25 $460.34 $971.91 $ 136,630 $ 500.00
95
Aug-26 $ 256,458 $1,432.25 $854.86 $577.39 $ 255,880 $ - Aug-26 $ 136,630 $1,432.25 $455.43 $976.81 $ 135,153 $ 500.00
96
Sep-26 $ 255,880 $1,432.25 $852.93 $579.31 $ 255,301 $ - Sep-26 $ 135,153 $1,432.25 $450.51 $981.74 $ 133,671 $ 500.00
97
Oct-26 $ 255,301 $1,432.25 $851.00 $581.24 $ 254,720 $ - Oct-26 $ 133,671 $1,432.25 $445.57 $986.68 $ 132,184 $ 500.00
98
Nov-26 $ 254,720 $1,432.25 $849.07 $583.18 $ 254,137 $ - Nov-26 $ 132,184 $1,432.25 $440.61 $991.63 $ 130,693 $ 500.00
99
Dec-26 $ 254,137 $1,432.25 $847.12 $585.12 $ 253,551 $ - Dec-26 $ 130,693 $1,432.25 $435.64 $996.60 $ 129,196 $ 500.00
100
Jan-27 $ 253,551 $1,432.25 $845.17 $587.07 $ 252,964 $ - Jan-27 $ 129,196 $1,432.25 $430.65 $1,001.59 $ 127,694 $ 500.00