Search Open Houses Buyer's Rebate Sell for 2% Sell for $3,500 Statistics Help Tools Saved Searches Testimonials Blog Contact ☰

Oahu Real Estate Logo

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

Amount Down: $12,100

Short Cuts: Year 5, Year 10, Year 15, Year 20, Year 25, End of Loan

Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Total
Saved		 Balance
1 695.50 695.50 96.55 96.55 598.95 598.95 108,803.45 | 795.50 795.50 196.55 196.55 598.95 598.95 0.00 108,703.45
2 695.50 1,391.00 97.08 193.63 598.42 1,197.37 108,706.37 | 795.50 1,591.00 197.63 394.18 597.87 1,196.82 0.55 108,505.82
3 695.50 2,086.50 97.61 291.24 597.89 1,795.25 108,608.76 | 795.50 2,386.50 198.72 592.90 596.78 1,793.60 1.65 108,307.10
4 695.50 2,782.00 98.15 389.40 597.35 2,392.60 108,510.60 | 795.50 3,182.00 199.81 792.71 595.69 2,389.29 3.31 108,107.29
5 695.50 3,477.50 98.69 488.09 596.81 2,989.41 108,411.91 | 795.50 3,977.50 200.91 993.62 594.59 2,983.88 5.53 107,906.38
6 695.50 4,173.00 99.23 587.32 596.27 3,585.68 108,312.68 | 795.50 4,773.00 202.01 1,195.63 593.49 3,577.37 8.31 107,704.37
7 695.50 4,868.50 99.78 687.10 595.72 4,181.40 108,212.90 | 795.50 5,568.50 203.13 1,398.76 592.37 4,169.74 11.66 107,501.24
8 695.50 5,564.00 100.33 787.43 595.17 4,776.57 108,112.57 | 795.50 6,364.00 204.24 1,603.00 591.26 4,761.00 15.57 107,297.00
9 695.50 6,259.50 100.88 888.31 594.62 5,371.19 108,011.69 | 795.50 7,159.50 205.37 1,808.37 590.13 5,351.13 20.06 107,091.63
10 695.50 6,955.00 101.44 989.74 594.06 5,965.25 107,910.26 | 795.50 7,955.00 206.50 2,014.86 589.00 5,940.13 25.12 106,885.14
11 695.50 7,650.50 101.99 1,091.74 593.51 6,558.76 107,808.26 | 795.50 8,750.50 207.63 2,222.49 587.87 6,528.00 30.75 106,677.51
12 695.50 8,346.00 102.55 1,194.29 592.95 7,151.70 107,705.71 | 795.50 9,546.00 208.77 2,431.27 586.73 7,114.73 36.97 106,468.73
Year 1 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
13 695.50 9,041.50 103.12 1,297.41 592.38 7,744.08 107,602.59 | 795.50 10,341.50 209.92 2,641.19 585.58 7,700.31 43.78 106,258.81
14 695.50 9,737.00 103.69 1,401.09 591.81 8,335.90 107,498.91 | 795.50 11,137.00 211.08 2,852.26 584.42 8,284.73 51.17 106,047.74
15 695.50 10,432.50 104.26 1,505.35 591.24 8,927.14 107,394.65 | 795.50 11,932.50 212.24 3,064.50 583.26 8,867.99 59.15 105,835.50
16 695.50 11,128.00 104.83 1,610.18 590.67 9,517.81 107,289.82 | 795.50 12,728.00 213.40 3,277.90 582.10 9,450.09 67.72 105,622.10
17 695.50 11,823.50 105.41 1,715.58 590.09 10,107.91 107,184.42 | 795.50 13,523.50 214.58 3,492.48 580.92 10,031.01 76.90 105,407.52
18 695.50 12,519.00 105.99 1,821.57 589.51 10,697.42 107,078.43 | 795.50 14,319.00 215.76 3,708.24 579.74 10,610.75 86.67 105,191.76
19 695.50 13,214.50 106.57 1,928.14 588.93 11,286.35 106,971.86 | 795.50 15,114.50 216.94 3,925.18 578.55 11,189.31 97.05 104,974.82
20 695.50 13,910.00 107.15 2,035.29 588.35 11,874.70 106,864.71 | 795.50 15,910.00 218.14 4,143.32 577.36 11,766.67 108.03 104,756.68
21 695.50 14,605.50 107.74 2,143.04 587.76 12,462.45 106,756.96 | 795.50 16,705.50 219.34 4,362.66 576.16 12,342.83 119.62 104,537.34
22 695.50 15,301.00 108.34 2,251.37 587.16 13,049.62 106,648.63 | 795.50 17,501.00 220.54 4,583.20 574.96 12,917.78 131.83 104,316.80
23 695.50 15,996.50 108.93 2,360.30 586.57 13,636.18 106,539.70 | 795.50 18,296.50 221.76 4,804.96 573.74 13,491.53 144.66 104,095.04
24 695.50 16,692.00 109.53 2,469.83 585.97 14,222.15 106,430.17 | 795.50 19,092.00 222.98 5,027.94 572.52 14,064.05 158.10 103,872.06
Year 2 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
25 695.50 17,387.50 110.13 2,579.97 585.37 14,807.52 106,320.03 | 795.50 19,887.50 224.20 5,252.14 571.30 14,635.35 172.17 103,647.86
26 695.50 18,083.00 110.74 2,690.71 584.76 15,392.28 106,209.29 | 795.50 20,683.00 225.44 5,477.58 570.06 15,205.41 186.87 103,422.42
27 695.50 18,778.50 111.35 2,802.06 584.15 15,976.43 106,097.94 | 795.50 21,478.50 226.68 5,704.25 568.82 15,774.23 202.20 103,195.75
28 695.50 19,474.00 111.96 2,914.02 583.54 16,559.97 105,985.98 | 795.50 22,274.00 227.92 5,932.18 567.58 16,341.81 218.16 102,967.82
29 695.50 20,169.50 112.58 3,026.59 582.92 17,142.89 105,873.41 | 795.50 23,069.50 229.18 6,161.35 566.32 16,908.13 234.76 102,738.65
30 695.50 20,865.00 113.20 3,139.79 582.30 17,725.19 105,760.21 | 795.50 23,865.00 230.44 6,391.79 565.06 17,473.19 252.00 102,508.21
31 695.50 21,560.50 113.82 3,253.61 581.68 18,306.88 105,646.39 | 795.50 24,660.50 231.70 6,623.49 563.80 18,036.99 269.89 102,276.51
32 695.50 22,256.00 114.44 3,368.05 581.06 18,887.93 105,531.95 | 795.50 25,456.00 232.98 6,856.47 562.52 18,599.51 288.42 102,043.53
33 695.50 22,951.50 115.07 3,483.13 580.43 19,468.36 105,416.87 | 795.50 26,251.50 234.26 7,090.73 561.24 19,160.75 307.61 101,809.27
34 695.50 23,647.00 115.71 3,598.83 579.79 20,048.15 105,301.17 | 795.50 27,047.00 235.55 7,326.28 559.95 19,720.70 327.45 101,573.72
35 695.50 24,342.50 116.34 3,715.17 579.16 20,627.31 105,184.83 | 795.50 27,842.50 236.84 7,563.13 558.66 20,279.36 347.95 101,336.87
36 695.50 25,038.00 116.98 3,832.16 578.52 21,205.82 105,067.84 | 795.50 28,638.00 238.15 7,801.27 557.35 20,836.71 369.11 101,098.73
Year 3 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
37 695.50 25,733.50 117.63 3,949.78 577.87 21,783.70 104,950.22 | 795.50 29,433.50 239.46 8,040.73 556.04 21,392.75 390.94 100,859.27
38 695.50 26,429.00 118.27 4,068.06 577.23 22,360.92 104,831.94 | 795.50 30,229.00 240.77 8,281.50 554.73 21,947.48 413.44 100,618.50
39 695.50 27,124.50 118.92 4,186.98 576.58 22,937.50 104,713.02 | 795.50 31,024.50 242.10 8,523.60 553.40 22,500.88 436.62 100,376.40
40 695.50 27,820.00 119.58 4,306.56 575.92 23,513.42 104,593.44 | 795.50 31,820.00 243.43 8,767.03 552.07 23,052.95 460.47 100,132.97
41 695.50 28,515.50 120.24 4,426.79 575.26 24,088.68 104,473.21 | 795.50 32,615.50 244.77 9,011.80 550.73 23,603.68 485.00 99,888.20
42 695.50 29,211.00 120.90 4,547.69 574.60 24,663.29 104,352.31 | 795.50 33,411.00 246.11 9,257.91 549.39 24,153.07 510.22 99,642.09
43 695.50 29,906.50 121.56 4,669.25 573.94 25,237.22 104,230.75 | 795.50 34,206.50 247.47 9,505.38 548.03 24,701.10 536.13 99,394.62
44 695.50 30,602.00 122.23 4,791.48 573.27 25,810.49 104,108.52 | 795.50 35,002.00 248.83 9,754.21 546.67 25,247.77 562.72 99,145.79
45 695.50 31,297.50 122.90 4,914.39 572.60 26,383.09 103,985.61 | 795.50 35,797.50 250.20 10,004.41 545.30 25,793.07 590.02 98,895.59
46 695.50 31,993.00 123.58 5,037.96 571.92 26,955.01 103,862.04 | 795.50 36,593.00 251.57 10,255.98 543.93 26,337.00 618.01 98,644.02
47 695.50 32,688.50 124.26 5,162.22 571.24 27,526.25 103,737.78 | 795.50 37,388.50 252.96 10,508.94 542.54 26,879.54 646.71 98,391.06
48 695.50 33,384.00 124.94 5,287.16 570.56 28,096.81 103,612.84 | 795.50 38,184.00 254.35 10,763.29 541.15 27,420.69 676.12 98,136.71
Year 4 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
49 695.50 34,079.50 125.63 5,412.79 569.87 28,666.68 103,487.21 | 795.50 38,979.50 255.75 11,019.03 539.75 27,960.44 706.24 97,880.97
50 695.50 34,775.00 126.32 5,539.11 569.18 29,235.86 103,360.89 | 795.50 39,775.00 257.15 11,276.19 538.35 28,498.79 737.07 97,623.81
51 695.50 35,470.50 127.01 5,666.13 568.48 29,804.34 103,233.87 | 795.50 40,570.50 258.57 11,534.76 536.93 29,035.72 768.63 97,365.24
52 695.50 36,166.00 127.71 5,793.84 567.79 30,372.13 103,106.16 | 795.50 41,366.00 259.99 11,794.75 535.51 29,571.23 800.91 97,105.25
53 695.50 36,861.50 128.42 5,922.26 567.08 30,939.21 102,977.74 | 795.50 42,161.50 261.42 12,056.17 534.08 30,105.30 833.91 96,843.83
54 695.50 37,557.00 129.12 6,051.38 566.38 31,505.59 102,848.62 | 795.50 42,957.00 262.86 12,319.03 532.64 30,637.95 867.65 96,580.97
55 695.50 38,252.50 129.83 6,181.21 565.67 32,071.26 102,718.79 | 795.50 43,752.50 264.30 12,583.33 531.20 31,169.14 902.12 96,316.67
56 695.50 38,948.00 130.55 6,311.76 564.95 32,636.21 102,588.24 | 795.50 44,548.00 265.76 12,849.09 529.74 31,698.88 937.33 96,050.91
57 695.50 39,643.50 131.26 6,443.02 564.24 33,200.45 102,456.98 | 795.50 45,343.50 267.22 13,116.31 528.28 32,227.16 973.29 95,783.69
58 695.50 40,339.00 131.99 6,575.01 563.51 33,763.96 102,324.99 | 795.50 46,139.00 268.69 13,385.00 526.81 32,753.97 1,009.99 95,515.00
59 695.50 41,034.50 132.71 6,707.72 562.79 34,326.75 102,192.28 | 795.50 46,934.50 270.17 13,655.16 525.33 33,279.31 1,047.44 95,244.84
60 695.50 41,730.00 133.44 6,841.16 562.06 34,888.81 102,058.84 | 795.50 47,730.00 271.65 13,926.82 523.85 33,803.15 1,085.65 94,973.18
Year 5 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
61 695.50 42,425.50 134.18 6,975.34 561.32 35,450.13 101,924.66 | 795.50 48,525.50 273.15 14,199.96 522.35 34,325.50 1,124.63 94,700.04
62 695.50 43,121.00 134.91 7,110.25 560.59 36,010.72 101,789.75 | 795.50 49,321.00 274.65 14,474.61 520.85 34,846.35 1,164.36 94,425.39
63 695.50 43,816.50 135.66 7,245.91 559.84 36,570.56 101,654.09 | 795.50 50,116.50 276.16 14,750.77 519.34 35,365.69 1,204.87 94,149.23
64 695.50 44,512.00 136.40 7,382.31 559.10 37,129.66 101,517.69 | 795.50 50,912.00 277.68 15,028.45 517.82 35,883.51 1,246.14 93,871.55
65 695.50 45,207.50 137.15 7,519.46 558.35 37,688.00 101,380.54 | 795.50 51,707.50 279.21 15,307.66 516.29 36,399.81 1,288.20 93,592.34
66 695.50 45,903.00 137.91 7,657.37 557.59 38,245.60 101,242.63 | 795.50 52,503.00 280.74 15,588.40 514.76 36,914.57 1,331.03 93,311.60
67 695.50 46,598.50 138.66 7,796.03 556.83 38,802.43 101,103.97 | 795.50 53,298.50 282.29 15,870.68 513.21 37,427.78 1,374.65 93,029.32
68 695.50 47,294.00 139.43 7,935.46 556.07 39,358.50 100,964.54 | 795.50 54,094.00 283.84 16,154.52 511.66 37,939.44 1,419.06 92,745.48
69 695.50 47,989.50 140.19 8,075.65 555.30 39,913.81 100,824.35 | 795.50 54,889.50 285.40 16,439.92 510.10 38,449.54 1,464.27 92,460.08
70 695.50 48,685.00 140.97 8,216.62 554.53 40,468.34 100,683.38 | 795.50 55,685.00 286.97 16,726.89 508.53 38,958.07 1,510.27 92,173.11
71 695.50 49,380.50 141.74 8,358.36 553.76 41,022.10 100,541.64 | 795.50 56,480.50 288.55 17,015.44 506.95 39,465.02 1,557.08 91,884.56
72 695.50 50,076.00 142.52 8,500.88 552.98 41,575.08 100,399.12 | 795.50 57,276.00 290.13 17,305.57 505.37 39,970.39 1,604.69 91,594.43
Year 6 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
73 695.50 50,771.50 143.30 8,644.18 552.20 42,127.28 100,255.82 | 795.50 58,071.50 291.73 17,597.30 503.77 40,474.16 1,653.12 91,302.70
74 695.50 51,467.00 144.09 8,788.28 551.41 42,678.68 100,111.72 | 795.50 58,867.00 293.33 17,890.64 502.16 40,976.32 1,702.36 91,009.36
75 695.50 52,162.50 144.88 8,933.16 550.61 43,229.30 99,966.84 | 795.50 59,662.50 294.95 18,185.58 500.55 41,476.87 1,752.42 90,714.42
76 695.50 52,858.00 145.68 9,078.84 549.82 43,779.11 99,821.16 | 795.50 60,458.00 296.57 18,482.15 498.93 41,975.80 1,803.31 90,417.85
77 695.50 53,553.50 146.48 9,225.33 549.02 44,328.13 99,674.67 | 795.50 61,253.50 298.20 18,780.36 497.30 42,473.10 1,855.03 90,119.64
78 695.50 54,249.00 147.29 9,372.62 548.21 44,876.34 99,527.38 | 795.50 62,049.00 299.84 19,080.20 495.66 42,968.76 1,907.58 89,819.80
79 695.50 54,944.50 148.10 9,520.71 547.40 45,423.74 99,379.29 | 795.50 62,844.50 301.49 19,381.69 494.01 43,462.77 1,960.97 89,518.31
80 695.50 55,640.00 148.91 9,669.63 546.59 45,970.33 99,230.37 | 795.50 63,640.00 303.15 19,684.84 492.35 43,955.12 2,015.21 89,215.16
81 695.50 56,335.50 149.73 9,819.36 545.77 46,516.09 99,080.64 | 795.50 64,435.50 304.82 19,989.65 490.68 44,445.80 2,070.29 88,910.35
82 695.50 57,031.00 150.56 9,969.92 544.94 47,061.04 98,930.08 | 795.50 65,231.00 306.49 20,296.14 489.01 44,934.81 2,126.23 88,603.86
83 695.50 57,726.50 151.38 10,121.30 544.12 47,605.15 98,778.70 | 795.50 66,026.50 308.18 20,604.32 487.32 45,422.13 2,183.02 88,295.68
84 695.50 58,422.00 152.22 10,273.52 543.28 48,148.44 98,626.48 | 795.50 66,822.00 309.87 20,914.20 485.63 45,907.76 2,240.68 87,985.80
Year 7 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
85 695.50 59,117.50 153.05 10,426.57 542.45 48,690.88 98,473.43 | 795.50 67,617.50 311.58 21,225.77 483.92 46,391.68 2,299.20 87,674.23
86 695.50 59,813.00 153.90 10,580.47 541.60 49,232.49 98,319.53 | 795.50 68,413.00 313.29 21,539.07 482.21 46,873.89 2,358.60 87,360.93
87 695.50 60,508.50 154.74 10,735.21 540.76 49,773.24 98,164.79 | 795.50 69,208.50 315.01 21,854.08 480.49 47,354.37 2,418.87 87,045.92
88 695.50 61,204.00 155.59 10,890.80 539.91 50,313.15 98,009.20 | 795.50 70,004.00 316.75 22,170.83 478.75 47,833.13 2,480.02 86,729.17
89 695.50 61,899.50 156.45 11,047.25 539.05 50,852.20 97,852.75 | 795.50 70,799.50 318.49 22,489.32 477.01 48,310.14 2,542.06 86,410.68
90 695.50 62,595.00 157.31 11,204.56 538.19 51,390.39 97,695.44 | 795.50 71,595.00 320.24 22,809.56 475.26 48,785.39 2,605.00 86,090.44
91 695.50 63,290.50 158.17 11,362.73 537.32 51,927.72 97,537.27 | 795.50 72,390.50 322.00 23,131.56 473.50 49,258.89 2,668.82 85,768.44
92 695.50 63,986.00 159.04 11,521.78 536.45 52,464.17 97,378.22 | 795.50 73,186.00 323.77 23,455.33 471.73 49,730.62 2,733.55 85,444.67
93 695.50 64,681.50 159.92 11,681.70 535.58 52,999.75 97,218.30 | 795.50 73,981.50 325.55 23,780.88 469.95 50,200.56 2,799.19 85,119.12
94 695.50 65,377.00 160.80 11,842.50 534.70 53,534.45 97,057.50 | 795.50 74,777.00 327.34 24,108.23 468.16 50,668.72 2,865.73 84,791.77
95 695.50 66,072.50 161.68 12,004.18 533.82 54,068.27 96,895.82 | 795.50 75,572.50 329.14 24,437.37 466.35 51,135.07 2,933.19 84,462.63
96 695.50 66,768.00 162.57 12,166.75 532.93 54,601.19 96,733.25 | 795.50 76,368.00 330.96 24,768.33 464.54 51,599.62 3,001.58 84,131.67
Year 8 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
97 695.50 67,463.50 163.47 12,330.22 532.03 55,133.23 96,569.78 | 795.50 77,163.50 332.78 25,101.10 462.72 52,062.34 3,070.88 83,798.90
98 695.50 68,159.00 164.37 12,494.58 531.13 55,664.36 96,405.42 | 795.50 77,959.00 334.61 25,435.71 460.89 52,523.24 3,141.12 83,464.29
99 695.50 68,854.50 165.27 12,659.85 530.23 56,194.59 96,240.15 | 795.50 78,754.50 336.45 25,772.16 459.05 52,982.29 3,212.30 83,127.84
100 695.50 69,550.00 166.18 12,826.03 529.32 56,723.91 96,073.97 | 795.50 79,550.00 338.30 26,110.45 457.20 53,439.49 3,284.42 82,789.55
101 695.50 70,245.50 167.09 12,993.13 528.41 57,252.32 95,906.87 | 795.50 80,345.50 340.16 26,450.61 455.34 53,894.84 3,357.48 82,449.39
102 695.50 70,941.00 168.01 13,161.14 527.49 57,779.81 95,738.86 | 795.50 81,141.00 342.03 26,792.64 453.47 54,348.31 3,431.50 82,107.36
103 695.50 71,636.50 168.94 13,330.07 526.56 58,306.37 95,569.93 | 795.50 81,936.50 343.91 27,136.55 451.59 54,799.90 3,506.47 81,763.45
104 695.50 72,332.00 169.86 13,499.94 525.63 58,832.00 95,400.06 | 795.50 82,732.00 345.80 27,482.35 449.70 55,249.60 3,582.41 81,417.65
105 695.50 73,027.50 170.80 13,670.74 524.70 59,356.71 95,229.26 | 795.50 83,527.50 347.70 27,830.05 447.80 55,697.39 3,659.31 81,069.95
106 695.50 73,723.00 171.74 13,842.48 523.76 59,880.47 95,057.52 | 795.50 84,323.00 349.61 28,179.66 445.88 56,143.28 3,737.19 80,720.34
107 695.50 74,418.50 172.68 14,015.16 522.82 60,403.28 94,884.84 | 795.50 85,118.50 351.54 28,531.20 443.96 56,587.24 3,816.04 80,368.80
108 695.50 75,114.00 173.63 14,188.79 521.87 60,925.15 94,711.21 | 795.50 85,914.00 353.47 28,884.67 442.03 57,029.27 3,895.88 80,015.33
Year 9 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
109 695.50 75,809.50 174.59 14,363.38 520.91 61,446.06 94,536.62 | 795.50 86,709.50 355.42 29,240.09 440.08 57,469.35 3,976.71 79,659.91
110 695.50 76,505.00 175.55 14,538.93 519.95 61,966.01 94,361.07 | 795.50 87,505.00 357.37 29,597.46 438.13 57,907.48 4,058.53 79,302.54
111 695.50 77,200.50 176.51 14,715.44 518.99 62,485.00 94,184.56 | 795.50 88,300.50 359.34 29,956.79 436.16 58,343.65 4,141.35 78,943.21
112 695.50 77,896.00 177.48 14,892.93 518.02 63,003.01 94,007.07 | 795.50 89,096.00 361.31 30,318.10 434.19 58,777.83 4,225.18 78,581.90
113 695.50 78,591.50 178.46 15,071.39 517.04 63,520.05 93,828.61 | 795.50 89,891.50 363.30 30,681.40 432.20 59,210.04 4,310.02 78,218.60
114 695.50 79,287.00 179.44 15,250.83 516.06 64,036.11 93,649.17 | 795.50 90,687.00 365.30 31,046.70 430.20 59,640.24 4,395.87 77,853.30
115 695.50 79,982.50 180.43 15,431.26 515.07 64,551.18 93,468.74 | 795.50 91,482.50 367.31 31,414.01 428.19 60,068.43 4,482.75 77,485.99
116 695.50 80,678.00 181.42 15,612.68 514.08 65,065.26 93,287.32 | 795.50 92,278.00 369.33 31,783.33 426.17 60,494.60 4,570.65 77,116.67
117 695.50 81,373.50 182.42 15,795.10 513.08 65,578.34 93,104.90 | 795.50 93,073.50 371.36 32,154.69 424.14 60,918.75 4,659.59 76,745.31
118 695.50 82,069.00 183.42 15,978.52 512.08 66,090.42 92,921.48 | 795.50 93,869.00 373.40 32,528.09 422.10 61,340.84 4,749.57 76,371.91
119 695.50 82,764.50 184.43 16,162.95 511.07 66,601.48 92,737.05 | 795.50 94,664.50 375.45 32,903.54 420.05 61,760.89 4,840.59 75,996.46
120 695.50 83,460.00 185.45 16,348.40 510.05 67,111.54 92,551.60 | 795.50 95,460.00 377.52 33,281.06 417.98 62,178.87 4,932.67 75,618.94
Year 10 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
121 695.50 84,155.50 186.47 16,534.86 509.03 67,620.57 92,365.14 | 795.50 96,255.50 379.60 33,660.66 415.90 62,594.77 5,025.80 75,239.34
122 695.50 84,851.00 187.49 16,722.35 508.01 68,128.58 92,177.65 | 795.50 97,051.00 381.68 34,042.34 413.82 63,008.59 5,119.99 74,857.66
123 695.50 85,546.50 188.52 16,910.88 506.98 68,635.56 91,989.12 | 795.50 97,846.50 383.78 34,426.12 411.72 63,420.31 5,215.25 74,473.88
124 695.50 86,242.00 189.56 17,100.44 505.94 69,141.50 91,799.56 | 795.50 98,642.00 385.89 34,812.02 409.61 63,829.91 5,311.58 74,087.98
125 695.50 86,937.50 190.60 17,291.04 504.90 69,646.39 91,608.96 | 795.50 99,437.50 388.02 35,200.03 407.48 64,237.40 5,409.00 73,699.97
126 695.50 87,633.00 191.65 17,482.69 503.85 70,150.24 91,417.31 | 795.50 100,233.00 390.15 35,590.18 405.35 64,642.75 5,507.50 73,309.82
127 695.50 88,328.50 192.70 17,675.39 502.80 70,653.04 91,224.61 | 795.50 101,028.50 392.30 35,982.48 403.20 65,045.95 5,607.09 72,917.52
128 695.50 89,024.00 193.76 17,869.16 501.74 71,154.77 91,030.84 | 795.50 101,824.00 394.45 36,376.93 401.05 65,447.00 5,707.78 72,523.07
129 695.50 89,719.50 194.83 18,063.99 500.67 71,655.44 90,836.01 | 795.50 102,619.50 396.62 36,773.55 398.88 65,845.88 5,809.57 72,126.45
130 695.50 90,415.00 195.90 18,259.89 499.60 72,155.04 90,640.11 | 795.50 103,415.00 398.80 37,172.36 396.70 66,242.57 5,912.47 71,727.64
131 695.50 91,110.50 196.98 18,456.87 498.52 72,653.56 90,443.13 | 795.50 104,210.50 401.00 37,573.36 394.50 66,637.07 6,016.49 71,326.64
132 695.50 91,806.00 198.06 18,654.93 497.44 73,151.00 90,245.07 | 795.50 105,006.00 403.20 37,976.56 392.30 67,029.37 6,121.63 70,923.44
Year 11 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
133 695.50 92,501.50 199.15 18,854.08 496.35 73,647.35 90,045.92 | 795.50 105,801.50 405.42 38,381.98 390.08 67,419.45 6,227.90 70,518.02
134 695.50 93,197.00 200.25 19,054.33 495.25 74,142.60 89,845.67 | 795.50 106,597.00 407.65 38,789.63 387.85 67,807.30 6,335.30 70,110.37
135 695.50 93,892.50 201.35 19,255.67 494.15 74,636.75 89,644.33 | 795.50 107,392.50 409.89 39,199.52 385.61 68,192.90 6,443.85 69,700.48
136 695.50 94,588.00 202.46 19,458.13 493.04 75,129.80 89,441.87 | 795.50 108,188.00 412.15 39,611.67 383.35 68,576.26 6,553.54 69,288.33
137 695.50 95,283.50 203.57 19,661.70 491.93 75,621.73 89,238.30 | 795.50 108,983.50 414.41 40,026.08 381.09 68,957.34 6,664.38 68,873.92
138 695.50 95,979.00 204.69 19,866.39 490.81 76,112.54 89,033.61 | 795.50 109,779.00 416.69 40,442.77 378.81 69,336.15 6,776.39 68,457.23
139 695.50 96,674.50 205.81 20,072.20 489.68 76,602.22 88,827.80 | 795.50 110,574.50 418.98 40,861.76 376.51 69,712.66 6,889.56 68,038.24
140 695.50 97,370.00 206.95 20,279.15 488.55 77,090.77 88,620.85 | 795.50 111,370.00 421.29 41,283.05 374.21 70,086.87 7,003.90 67,616.95
141 695.50 98,065.50 208.08 20,487.23 487.41 77,578.19 88,412.77 | 795.50 112,165.50 423.61 41,706.66 371.89 70,458.77 7,119.42 67,193.34
142 695.50 98,761.00 209.23 20,696.46 486.27 78,064.46 88,203.54 | 795.50 112,961.00 425.94 42,132.59 369.56 70,828.33 7,236.13 66,767.41
143 695.50 99,456.50 210.38 20,906.84 485.12 78,549.58 87,993.16 | 795.50 113,756.50 428.28 42,560.87 367.22 71,195.55 7,354.03 66,339.13
144 695.50 100,152.00 211.54 21,118.38 483.96 79,033.54 87,781.62 | 795.50 114,552.00 430.63 42,991.50 364.87 71,560.42 7,473.12 65,908.50
Year 12 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
145 695.50 100,847.50 212.70 21,331.08 482.80 79,516.34 87,568.92 | 795.50 115,347.50 433.00 43,424.51 362.50 71,922.91 7,593.43 65,475.49
146 695.50 101,543.00 213.87 21,544.95 481.63 79,997.97 87,355.05 | 795.50 116,143.00 435.38 43,859.89 360.12 72,283.03 7,714.94 65,040.11
147 695.50 102,238.50 215.05 21,760.00 480.45 80,478.42 87,140.00 | 795.50 116,938.50 437.78 44,297.67 357.72 72,640.75 7,837.67 64,602.33
148 695.50 102,934.00 216.23 21,976.23 479.27 80,957.69 86,923.77 | 795.50 117,734.00 440.19 44,737.86 355.31 72,996.06 7,961.63 64,162.14
149 695.50 103,629.50 217.42 22,193.65 478.08 81,435.77 86,706.35 | 795.50 118,529.50 442.61 45,180.46 352.89 73,348.95 8,086.82 63,719.54
150 695.50 104,325.00 218.61 22,412.26 476.88 81,912.66 86,487.74 | 795.50 119,325.00 445.04 45,625.51 350.46 73,699.41 8,213.25 63,274.49
151 695.50 105,020.50 219.82 22,632.08 475.68 82,388.34 86,267.92 | 795.50 120,120.50 447.49 46,073.00 348.01 74,047.42 8,340.92 62,827.00
152 695.50 105,716.00 221.03 22,853.10 474.47 82,862.81 86,046.90 | 795.50 120,916.00 449.95 46,522.95 345.55 74,392.97 8,469.84 62,377.05
153 695.50 106,411.50 222.24 23,075.35 473.26 83,336.07 85,824.65 | 795.50 121,711.50 452.43 46,975.37 343.07 74,736.04 8,600.03 61,924.63
154 695.50 107,107.00 223.46 23,298.81 472.04 83,808.11 85,601.19 | 795.50 122,507.00 454.91 47,430.29 340.59 75,076.63 8,731.48 61,469.71
155 695.50 107,802.50 224.69 23,523.50 470.81 84,278.91 85,376.50 | 795.50 123,302.50 457.42 47,887.70 338.08 75,414.71 8,864.20 61,012.30
156 695.50 108,498.00 225.93 23,749.43 469.57 84,748.48 85,150.57 | 795.50 124,098.00 459.93 48,347.63 335.57 75,750.28 8,998.20 60,552.37
Year 13 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
157 695.50 109,193.50 227.17 23,976.60 468.33 85,216.81 84,923.40 | 795.50 124,893.50 462.46 48,810.10 333.04 76,083.32 9,133.49 60,089.90
158 695.50 109,889.00 228.42 24,205.02 467.08 85,683.89 84,694.98 | 795.50 125,689.00 465.00 49,275.10 330.49 76,413.81 9,270.08 59,624.90
159 695.50 110,584.50 229.68 24,434.70 465.82 86,149.71 84,465.30 | 795.50 126,484.50 467.56 49,742.66 327.94 76,741.75 9,407.96 59,157.34
160 695.50 111,280.00 230.94 24,665.64 464.56 86,614.27 84,234.36 | 795.50 127,280.00 470.13 50,212.80 325.37 77,067.12 9,547.16 58,687.20
161 695.50 111,975.50 232.21 24,897.85 463.29 87,077.56 84,002.15 | 795.50 128,075.50 472.72 50,685.52 322.78 77,389.89 9,687.67 58,214.48
162 695.50 112,671.00 233.49 25,131.34 462.01 87,539.57 83,768.66 | 795.50 128,871.00 475.32 51,160.84 320.18 77,710.07 9,829.50 57,739.16
163 695.50 113,366.50 234.77 25,366.11 460.73 88,000.30 83,533.89 | 795.50 129,666.50 477.93 51,638.77 317.57 78,027.64 9,972.66 57,261.23
164 695.50 114,062.00 236.06 25,602.17 459.44 88,459.74 83,297.83 | 795.50 130,462.00 480.56 52,119.33 314.94 78,342.58 10,117.16 56,780.67
165 695.50 114,757.50 237.36 25,839.53 458.14 88,917.88 83,060.47 | 795.50 131,257.50 483.21 52,602.54 312.29 78,654.87 10,263.00 56,297.46
166 695.50 115,453.00 238.67 26,078.20 456.83 89,374.71 82,821.80 | 795.50 132,053.00 485.86 53,088.40 309.64 78,964.51 10,410.20 55,811.60
167 695.50 116,148.50 239.98 26,318.18 455.52 89,830.23 82,581.82 | 795.50 132,848.50 488.54 53,576.94 306.96 79,271.47 10,558.76 55,323.06
168 695.50 116,844.00 241.30 26,559.48 454.20 90,284.43 82,340.52 | 795.50 133,644.00 491.22 54,068.16 304.28 79,575.75 10,708.68 54,831.84
Year 14 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
169 695.50 117,539.50 242.63 26,802.11 452.87 90,737.30 82,097.89 | 795.50 134,439.50 493.92 54,562.09 301.58 79,877.32 10,859.98 54,337.91
170 695.50 118,235.00 243.96 27,046.07 451.54 91,188.84 81,853.93 | 795.50 135,235.00 496.64 55,058.73 298.86 80,176.18 11,012.66 53,841.27
171 695.50 118,930.50 245.30 27,291.37 450.20 91,639.04 81,608.63 | 795.50 136,030.50 499.37 55,558.10 296.13 80,472.31 11,166.73 53,341.90
172 695.50 119,626.00 246.65 27,538.02 448.85 92,087.88 81,361.98 | 795.50 136,826.00 502.12 56,060.22 293.38 80,765.69 11,322.19 52,839.78
173 695.50 120,321.50 248.01 27,786.03 447.49 92,535.37 81,113.97 | 795.50 137,621.50 504.88 56,565.10 290.62 81,056.31 11,479.07 52,334.90
174 695.50 121,017.00 249.37 28,035.40 446.13 92,981.50 80,864.60 | 795.50 138,417.00 507.66 57,072.76 287.84 81,344.15 11,637.35 51,827.24
175 695.50 121,712.50 250.74 28,286.15 444.76 93,426.26 80,613.85 | 795.50 139,212.50 510.45 57,583.21 285.05 81,629.20 11,797.06 51,316.79
176 695.50 122,408.00 252.12 28,538.27 443.38 93,869.63 80,361.73 | 795.50 140,008.00 513.26 58,096.46 282.24 81,911.44 11,958.19 50,803.54
177 695.50 123,103.50 253.51 28,791.78 441.99 94,311.62 80,108.22 | 795.50 140,803.50 516.08 58,612.54 279.42 82,190.86 12,120.76 50,287.46
178 695.50 123,799.00 254.90 29,046.69 440.60 94,752.22 79,853.31 | 795.50 141,599.00 518.92 59,131.46 276.58 82,467.44 12,284.78 49,768.54
179 695.50 124,494.50 256.31 29,302.99 439.19 95,191.41 79,597.01 | 795.50 142,394.50 521.77 59,653.23 273.73 82,741.17 12,450.24 49,246.77
180 695.50 125,190.00 257.72 29,560.71 437.78 95,629.19 79,339.29 | 795.50 143,190.00 524.64 60,177.88 270.86 83,012.03 12,617.17 48,722.12
Year 15 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
181 695.50 125,885.50 259.13 29,819.84 436.37 96,065.56 79,080.16 | 795.50 143,985.50 527.53 60,705.40 267.97 83,280.00 12,785.56 48,194.60
182 695.50 126,581.00 260.56 30,080.40 434.94 96,500.50 78,819.60 | 795.50 144,781.00 530.43 61,235.83 265.07 83,545.07 12,955.43 47,664.17
183 695.50 127,276.50 261.99 30,342.39 433.51 96,934.01 78,557.61 | 795.50 145,576.50 533.35 61,769.18 262.15 83,807.22 13,126.79 47,130.82
184 695.50 127,972.00 263.43 30,605.82 432.07 97,366.08 78,294.18 | 795.50 146,372.00 536.28 62,305.46 259.22 84,066.44 13,299.64 46,594.54
185 695.50 128,667.50 264.88 30,870.71 430.62 97,796.69 78,029.29 | 795.50 147,167.50 539.23 62,844.69 256.27 84,322.71 13,473.98 46,055.31
186 695.50 129,363.00 266.34 31,137.04 429.16 98,225.85 77,762.96 | 795.50 147,963.00 542.20 63,386.88 253.30 84,576.01 13,649.84 45,513.12
187 695.50 130,058.50 267.80 31,404.85 427.70 98,653.55 77,495.15 | 795.50 148,758.50 545.18 63,932.06 250.32 84,826.34 13,827.21 44,967.94
188 695.50 130,754.00 269.28 31,674.12 426.22 99,079.77 77,225.88 | 795.50 149,554.00 548.18 64,480.24 247.32 85,073.66 14,006.11 44,419.76
189 695.50 131,449.50 270.76 31,944.88 424.74 99,504.52 76,955.12 | 795.50 150,349.50 551.19 65,031.43 244.31 85,317.97 14,186.55 43,868.57
190 695.50 132,145.00 272.25 32,217.13 423.25 99,927.77 76,682.87 | 795.50 151,145.00 554.22 65,585.65 241.28 85,559.25 14,368.52 43,314.35
191 695.50 132,840.50 273.74 32,490.87 421.76 100,349.53 76,409.13 | 795.50 151,940.50 557.27 66,142.92 238.23 85,797.47 14,552.05 42,757.08
192 695.50 133,536.00 275.25 32,766.12 420.25 100,769.78 76,133.88 | 795.50 152,736.00 560.34 66,703.26 235.16 86,032.64 14,737.14 42,196.74
Year 16 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
193 695.50 134,231.50 276.76 33,042.88 418.74 101,188.51 75,857.12 | 795.50 153,531.50 563.42 67,266.67 232.08 86,264.72 14,923.79 41,633.33
194 695.50 134,927.00 278.29 33,321.17 417.21 101,605.73 75,578.83 | 795.50 154,327.00 566.52 67,833.19 228.98 86,493.70 15,112.02 41,066.81
195 695.50 135,622.50 279.82 33,600.98 415.68 102,021.41 75,299.02 | 795.50 155,122.50 569.63 68,402.82 225.87 86,719.57 15,301.84 40,497.18
196 695.50 136,318.00 281.35 33,882.34 414.14 102,435.55 75,017.66 | 795.50 155,918.00 572.76 68,975.59 222.73 86,942.31 15,493.25 39,924.41
197 695.50 137,013.50 282.90 34,165.24 412.60 102,848.15 74,734.76 | 795.50 156,713.50 575.92 69,551.50 219.58 87,161.89 15,686.26 39,348.50
198 695.50 137,709.00 284.46 34,449.70 411.04 103,259.19 74,450.30 | 795.50 157,509.00 579.08 70,130.58 216.42 87,378.31 15,880.89 38,769.42
199 695.50 138,404.50 286.02 34,735.72 409.48 103,668.67 74,164.28 | 795.50 158,304.50 582.27 70,712.85 213.23 87,591.54 16,077.13 38,187.15
200 695.50 139,100.00 287.60 35,023.32 407.90 104,076.57 73,876.68 | 795.50 159,100.00 585.47 71,298.32 210.03 87,801.57 16,275.00 37,601.68
201 695.50 139,795.50 289.18 35,312.50 406.32 104,482.89 73,587.50 | 795.50 159,895.50 588.69 71,887.01 206.81 88,008.38 16,474.52 37,012.99
202 695.50 140,491.00 290.77 35,603.26 404.73 104,887.63 73,296.74 | 795.50 160,691.00 591.93 72,478.94 203.57 88,211.95 16,675.68 36,421.06
203 695.50 141,186.50 292.37 35,895.63 403.13 105,290.76 73,004.37 | 795.50 161,486.50 595.18 73,074.12 200.32 88,412.26 16,878.49 35,825.88
204 695.50 141,882.00 293.98 36,189.61 401.52 105,692.28 72,710.39 | 795.50 162,282.00 598.46 73,672.58 197.04 88,609.31 17,082.97 35,227.42
Year 17 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
205 695.50 142,577.50 295.59 36,485.20 399.91 106,092.19 72,414.80 | 795.50 163,077.50 601.75 74,274.33 193.75 88,803.06 17,289.13 34,625.67
206 695.50 143,273.00 297.22 36,782.42 398.28 106,490.47 72,117.58 | 795.50 163,873.00 605.06 74,879.39 190.44 88,993.50 17,496.97 34,020.61
207 695.50 143,968.50 298.85 37,081.27 396.65 106,887.12 71,818.73 | 795.50 164,668.50 608.39 75,487.77 187.11 89,180.61 17,706.50 33,412.23
208 695.50 144,664.00 300.50 37,381.77 395.00 107,282.12 71,518.23 | 795.50 165,464.00 611.73 76,099.51 183.77 89,364.38 17,917.74 32,800.49
209 695.50 145,359.50 302.15 37,683.92 393.35 107,675.47 71,216.08 | 795.50 166,259.50 615.10 76,714.60 180.40 89,544.78 18,130.69 32,185.40
210 695.50 146,055.00 303.81 37,987.73 391.69 108,067.16 70,912.27 | 795.50 167,055.00 618.48 77,333.08 177.02 89,721.80 18,345.36 31,566.92
211 695.50 146,750.50 305.48 38,293.21 390.02 108,457.18 70,606.79 | 795.50 167,850.50 621.88 77,954.96 173.62 89,895.42 18,561.76 30,945.04
212 695.50 147,446.00 307.16 38,600.37 388.34 108,845.51 70,299.63 | 795.50 168,646.00 625.30 78,580.27 170.20 90,065.62 18,779.90 30,319.73
213 695.50 148,141.50 308.85 38,909.22 386.65 109,232.16 69,990.78 | 795.50 169,441.50 628.74 79,209.01 166.76 90,232.38 18,999.79 29,690.99
214 695.50 148,837.00 310.55 39,219.77 384.95 109,617.11 69,680.23 | 795.50 170,237.00 632.20 79,841.21 163.30 90,395.68 19,221.43 29,058.79
215 695.50 149,532.50 312.26 39,532.03 383.24 110,000.35 69,367.97 | 795.50 171,032.50 635.68 80,476.88 159.82 90,555.50 19,444.85 28,423.12
216 695.50 150,228.00 313.98 39,846.01 381.52 110,381.88 69,053.99 | 795.50 171,828.00 639.17 81,116.05 156.33 90,711.83 19,670.05 27,783.95
Year 18 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
217 695.50 150,923.50 315.70 40,161.71 379.80 110,761.67 68,738.29 | 795.50 172,623.50 642.69 81,758.74 152.81 90,864.64 19,897.03 27,141.26
218 695.50 151,619.00 317.44 40,479.15 378.06 111,139.73 68,420.85 | 795.50 173,419.00 646.22 82,404.96 149.28 91,013.92 20,125.82 26,495.04
219 695.50 152,314.50 319.18 40,798.33 376.31 111,516.05 68,101.67 | 795.50 174,214.50 649.78 83,054.74 145.72 91,159.64 20,356.41 25,845.26
220 695.50 153,010.00 320.94 41,119.27 374.56 111,890.61 67,780.73 | 795.50 175,010.00 653.35 83,708.09 142.15 91,301.79 20,588.82 25,191.91
221 695.50 153,705.50 322.71 41,441.98 372.79 112,263.40 67,458.02 | 795.50 175,805.50 656.94 84,365.04 138.56 91,440.34 20,823.06 24,534.96
222 695.50 154,401.00 324.48 41,766.46 371.02 112,634.42 67,133.54 | 795.50 176,601.00 660.56 85,025.59 134.94 91,575.29 21,059.14 23,874.41
223 695.50 155,096.50 326.26 42,092.72 369.23 113,003.65 66,807.28 | 795.50 177,396.50 664.19 85,689.78 131.31 91,706.59 21,297.06 23,210.22
224 695.50 155,792.00 328.06 42,420.78 367.44 113,371.09 66,479.22 | 795.50 178,192.00 667.84 86,357.63 127.66 91,834.25 21,536.84 22,542.37
225 695.50 156,487.50 329.86 42,750.65 365.64 113,736.73 66,149.35 | 795.50 178,987.50 671.52 87,029.14 123.98 91,958.23 21,778.50 21,870.86
226 695.50 157,183.00 331.68 43,082.32 363.82 114,100.55 65,817.68 | 795.50 179,783.00 675.21 87,704.35 120.29 92,078.52 22,022.03 21,195.65
227 695.50 157,878.50 333.50 43,415.83 362.00 114,462.55 65,484.17 | 795.50 180,578.50 678.92 88,383.28 116.58 92,195.10 22,267.45 20,516.72
228 695.50 158,574.00 335.34 43,751.16 360.16 114,822.71 65,148.84 | 795.50 181,374.00 682.66 89,065.93 112.84 92,307.94 22,514.77 19,834.07
Year 19 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
229 695.50 159,269.50 337.18 44,088.34 358.32 115,181.03 64,811.66 | 795.50 182,169.50 686.41 89,752.35 109.09 92,417.03 22,764.00 19,147.65
230 695.50 159,965.00 339.04 44,427.38 356.46 115,537.49 64,472.62 | 795.50 182,965.00 690.19 90,442.53 105.31 92,522.34 23,015.15 18,457.47
231 695.50 160,660.50 340.90 44,768.28 354.60 115,892.09 64,131.72 | 795.50 183,760.50 693.98 91,136.52 101.52 92,623.86 23,268.24 17,763.48
232 695.50 161,356.00 342.77 45,111.05 352.72 116,244.82 63,788.95 | 795.50 184,556.00 697.80 91,834.32 97.70 92,721.56 23,523.26 17,065.68
233 695.50 162,051.50 344.66 45,455.71 350.84 116,595.66 63,444.29 | 795.50 185,351.50 701.64 92,535.96 93.86 92,815.42 23,780.24 16,364.04
234 695.50 162,747.00 346.56 45,802.27 348.94 116,944.60 63,097.73 | 795.50 186,147.00 705.50 93,241.45 90.00 92,905.42 24,039.18 15,658.55
235 695.50 163,442.50 348.46 46,150.73 347.04 117,291.64 62,749.27 | 795.50 186,942.50 709.38 93,950.83 86.12 92,991.54 24,300.10 14,949.17
236 695.50 164,138.00 350.38 46,501.11 345.12 117,636.76 62,398.89 | 795.50 187,738.00 713.28 94,664.11 82.22 93,073.76 24,563.00 14,235.89
237 695.50 164,833.50 352.31 46,853.42 343.19 117,979.95 62,046.58 | 795.50 188,533.50 717.20 95,381.31 78.30 93,152.06 24,827.89 13,518.69
238 695.50 165,529.00 354.24 47,207.66 341.26 118,321.21 61,692.34 | 795.50 189,329.00 721.15 96,102.46 74.35 93,226.41 25,094.80 12,797.54
239 695.50 166,224.50 356.19 47,563.85 339.31 118,660.52 61,336.15 | 795.50 190,124.50 725.11 96,827.57 70.39 93,296.80 25,363.72 12,072.43
240 695.50 166,920.00 358.15 47,922.00 337.35 118,997.87 60,978.00 | 795.50 190,920.00 729.10 97,556.67 66.40 93,363.20 25,634.67 11,343.33
Year 20 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
241 695.50 167,615.50 360.12 48,282.12 335.38 119,333.25 60,617.88 | 795.50 191,715.50 733.11 98,289.78 62.39 93,425.59 25,907.66 10,610.22
242 695.50 168,311.00 362.10 48,644.22 333.40 119,666.64 60,255.78 | 795.50 192,511.00 737.14 99,026.93 58.36 93,483.94 26,182.70 9,873.07
243 695.50 169,006.50 364.09 49,008.32 331.41 119,998.05 59,891.68 | 795.50 193,306.50 741.20 99,768.12 54.30 93,538.24 26,459.81 9,131.88
244 695.50 169,702.00 366.10 49,374.41 329.40 120,327.46 59,525.59 | 795.50 194,102.00 745.27 100,513.40 50.23 93,588.47 26,738.99 8,386.60
245 695.50 170,397.50 368.11 49,742.52 327.39 120,654.85 59,157.48 | 795.50 194,897.50 749.37 101,262.77 46.13 93,634.60 27,020.25 7,637.23
246 695.50 171,093.00 370.13 50,112.65 325.37 120,980.21 58,787.35 | 795.50 195,693.00 753.49 102,016.27 42.00 93,676.60 27,303.61 6,883.73
247 695.50 171,788.50 372.17 50,484.82 323.33 121,303.54 58,415.18 | 795.50 196,488.50 757.64 102,773.90 37.86 93,714.46 27,589.08 6,126.10
248 695.50 172,484.00 374.22 50,859.04 321.28 121,624.83 58,040.96 | 795.50 197,284.00 761.81 103,535.71 33.69 93,748.15 27,876.67 5,364.29
249 695.50 173,179.50 376.27 51,235.31 319.23 121,944.05 57,664.69 | 795.50 198,079.50 766.00 104,301.71 29.50 93,777.66 28,166.39 4,598.29
250 695.50 173,875.00 378.34 51,613.66 317.16 122,261.21 57,286.34 | 795.50 198,875.00 770.21 105,071.92 25.29 93,802.95 28,458.26 3,828.08
251 695.50 174,570.50 380.42 51,994.08 315.07 122,576.28 56,905.92 | 795.50 199,670.50 774.44 105,846.36 21.05 93,824.00 28,752.28 3,053.64
252 695.50 175,266.00 382.52 52,376.60 312.98 122,889.26 56,523.40 | 795.50 200,466.00 778.70 106,625.06 16.80 93,840.80 29,048.47 2,274.94
Year 21 Completed - Top of Page, Short Cuts
Month Payment Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Balance   Payment
Plus Extra		 Cumulative
Payment		 Principal Cumulative
Principal		 Interest Cumulative
Interest		 Interest
Saved		 Balance
253 695.50 175,961.50 384.62 52,761.22 310.88 123,200.14 56,138.78 | 795.50 201,261.50 782.99 107,408.05 12.51 93,853.31 29,346.83 1,491.95
254 695.50 176,657.00 386.74 53,147.95 308.76 123,508.91 55,752.05 | 795.50 202,057.00 787.29 108,195.35 8.21 93,861.52 29,647.39 704.65
255 695.50 177,352.50 388.86 53,536.82 306.64 123,815.54 55,363.18 | 708.53 202,765.53 704.65 108,986.97 3.88 93,865.39 29,950.15 0.00

Loan Paid off in Year 21.

Total Interest Based on 30 Year Loan with No Extra Payment $141,479.80.

Total Interest Saved with Pre-Payment is $47,614.41