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: $2,750

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
1 105.82 105.82 41.68 41.68 64.14 64.14 24,708.32 | 205.82 205.82 141.68 141.68 64.14 64.14 0.00 24,608.32
2 105.82 211.64 41.79 83.46 64.04 128.18 24,666.54 | 205.82 411.64 142.04 283.72 63.78 127.92 0.26 24,466.28
3 105.82 317.46 41.89 125.36 63.93 192.11 24,624.64 | 205.82 617.46 142.41 426.13 63.41 191.33 0.78 24,323.87
4 105.82 423.28 42.00 167.36 63.82 255.93 24,582.64 | 205.82 823.28 142.78 568.92 63.04 254.37 1.56 24,181.08
5 105.82 529.10 42.11 209.47 63.71 319.64 24,540.53 | 205.82 1,029.10 143.15 712.07 62.67 317.04 2.60 24,037.93
6 105.82 634.92 42.22 251.69 63.60 383.24 24,498.31 | 205.82 1,234.92 143.52 855.59 62.30 379.34 3.90 23,894.41
7 105.82 740.74 42.33 294.02 63.49 446.73 24,455.98 | 205.82 1,440.74 143.89 999.49 61.93 441.26 5.47 23,750.51
8 105.82 846.56 42.44 336.46 63.38 510.11 24,413.54 | 205.82 1,646.56 144.27 1,143.75 61.55 502.82 7.29 23,606.25
9 105.82 952.38 42.55 379.01 63.27 573.38 24,370.99 | 205.82 1,852.38 144.64 1,288.39 61.18 564.00 9.39 23,461.61
10 105.82 1,058.20 42.66 421.67 63.16 636.54 24,328.33 | 205.82 2,058.20 145.02 1,433.41 60.80 624.80 11.74 23,316.59
11 105.82 1,164.02 42.77 464.44 63.05 699.59 24,285.56 | 205.82 2,264.02 145.39 1,578.80 60.43 685.23 14.37 23,171.20
12 105.82 1,269.84 42.88 507.32 62.94 762.53 24,242.68 | 205.82 2,469.84 145.77 1,724.57 60.05 745.28 17.25 23,025.43
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
13 105.82 1,375.66 42.99 550.31 62.83 825.36 24,199.69 | 205.82 2,675.66 146.15 1,870.72 59.67 804.95 20.41 22,879.28
14 105.82 1,481.48 43.10 593.41 62.72 888.08 24,156.59 | 205.82 2,881.48 146.53 2,017.24 59.30 864.25 23.83 22,732.76
15 105.82 1,587.30 43.22 636.63 62.61 950.69 24,113.37 | 205.82 3,087.30 146.91 2,164.15 58.92 923.17 27.52 22,585.85
16 105.82 1,693.12 43.33 679.96 62.49 1,013.18 24,070.04 | 205.82 3,293.12 147.29 2,311.44 58.53 981.70 31.48 22,438.56
17 105.82 1,798.94 43.44 723.40 62.38 1,075.56 24,026.60 | 205.82 3,498.94 147.67 2,459.10 58.15 1,039.85 35.71 22,290.90
18 105.82 1,904.76 43.55 766.95 62.27 1,137.83 23,983.05 | 205.82 3,704.76 148.05 2,607.15 57.77 1,097.62 40.21 22,142.85
19 105.82 2,010.58 43.66 810.61 62.16 1,199.99 23,939.39 | 205.82 3,910.58 148.43 2,755.59 57.39 1,155.01 44.98 21,994.41
20 105.82 2,116.40 43.78 854.39 62.04 1,262.03 23,895.61 | 205.82 4,116.40 148.82 2,904.41 57.00 1,212.01 50.02 21,845.59
21 105.82 2,222.22 43.89 898.28 61.93 1,323.96 23,851.72 | 205.82 4,322.22 149.20 3,053.61 56.62 1,268.63 55.33 21,696.39
22 105.82 2,328.04 44.01 942.29 61.82 1,385.77 23,807.71 | 205.82 4,528.04 149.59 3,203.20 56.23 1,324.86 60.91 21,546.80
23 105.82 2,433.86 44.12 986.41 61.70 1,447.48 23,763.59 | 205.82 4,733.86 149.98 3,353.18 55.84 1,380.70 66.77 21,396.82
24 105.82 2,539.68 44.23 1,030.64 61.59 1,509.06 23,719.36 | 205.82 4,939.68 150.37 3,503.55 55.45 1,436.16 72.91 21,246.45
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
25 105.82 2,645.50 44.35 1,074.99 61.47 1,570.54 23,675.01 | 205.82 5,145.50 150.76 3,654.31 55.06 1,491.22 79.32 21,095.69
26 105.82 2,751.32 44.46 1,119.45 61.36 1,631.89 23,630.55 | 205.82 5,351.32 151.15 3,805.45 54.67 1,545.89 86.00 20,944.55
27 105.82 2,857.14 44.58 1,164.03 61.24 1,693.14 23,585.97 | 205.82 5,557.14 151.54 3,956.99 54.28 1,600.17 92.96 20,793.01
28 105.82 2,962.96 44.69 1,208.73 61.13 1,754.26 23,541.27 | 205.82 5,762.96 151.93 4,108.93 53.89 1,654.06 100.20 20,641.07
29 105.82 3,068.78 44.81 1,253.54 61.01 1,815.27 23,496.46 | 205.82 5,968.78 152.33 4,261.25 53.49 1,707.56 107.72 20,488.75
30 105.82 3,174.60 44.93 1,298.46 60.90 1,876.17 23,451.54 | 205.82 6,174.60 152.72 4,413.97 53.10 1,760.66 115.51 20,336.03
31 105.82 3,280.42 45.04 1,343.50 60.78 1,936.95 23,406.50 | 205.82 6,380.42 153.12 4,567.09 52.70 1,813.36 123.59 20,182.91
32 105.82 3,386.24 45.16 1,388.66 60.66 1,997.61 23,361.34 | 205.82 6,586.24 153.51 4,720.60 52.31 1,865.67 131.94 20,029.40
33 105.82 3,492.06 45.28 1,433.94 60.54 2,058.16 23,316.06 | 205.82 6,792.06 153.91 4,874.52 51.91 1,917.58 140.58 19,875.48
34 105.82 3,597.88 45.39 1,479.33 60.43 2,118.58 23,270.67 | 205.82 6,997.88 154.31 5,028.83 51.51 1,969.09 149.49 19,721.17
35 105.82 3,703.70 45.51 1,524.84 60.31 2,178.89 23,225.16 | 205.82 7,203.70 154.71 5,183.54 51.11 2,020.20 158.69 19,566.46
36 105.82 3,809.52 45.63 1,570.47 60.19 2,239.08 23,179.53 | 205.82 7,409.52 155.11 5,338.65 50.71 2,070.91 168.18 19,411.35
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
37 105.82 3,915.34 45.75 1,616.22 60.07 2,299.16 23,133.78 | 205.82 7,615.34 155.51 5,494.16 50.31 2,121.22 177.94 19,255.84
38 105.82 4,021.16 45.87 1,662.09 59.96 2,359.11 23,087.91 | 205.82 7,821.16 155.92 5,650.08 49.90 2,171.12 187.99 19,099.92
39 105.82 4,126.98 45.98 1,708.07 59.84 2,418.95 23,041.93 | 205.82 8,026.98 156.32 5,806.40 49.50 2,220.62 198.33 18,943.60
40 105.82 4,232.80 46.10 1,754.18 59.72 2,478.67 22,995.82 | 205.82 8,232.80 156.73 5,963.12 49.10 2,269.72 208.95 18,786.88
41 105.82 4,338.62 46.22 1,800.40 59.60 2,538.26 22,949.60 | 205.82 8,438.62 157.13 6,120.26 48.69 2,318.41 219.86 18,629.74
42 105.82 4,444.44 46.34 1,846.74 59.48 2,597.74 22,903.26 | 205.82 8,644.44 157.54 6,277.79 48.28 2,366.69 231.05 18,472.21
43 105.82 4,550.26 46.46 1,893.21 59.36 2,657.10 22,856.79 | 205.82 8,850.26 157.95 6,435.74 47.87 2,414.56 242.54 18,314.26
44 105.82 4,656.08 46.58 1,939.79 59.24 2,716.34 22,810.21 | 205.82 9,056.08 158.36 6,594.10 47.46 2,462.03 254.31 18,155.90
45 105.82 4,761.90 46.70 1,986.49 59.12 2,775.45 22,763.51 | 205.82 9,261.90 158.77 6,752.87 47.05 2,509.08 266.37 17,997.13
46 105.82 4,867.72 46.83 2,033.32 59.00 2,834.45 22,716.68 | 205.82 9,467.72 159.18 6,912.04 46.64 2,555.72 278.72 17,837.96
47 105.82 4,973.54 46.95 2,080.27 58.87 2,893.32 22,669.73 | 205.82 9,673.54 159.59 7,071.63 46.23 2,601.95 291.37 17,678.37
48 105.82 5,079.36 47.07 2,127.34 58.75 2,952.07 22,622.66 | 205.82 9,879.36 160.00 7,231.64 45.82 2,647.77 304.30 17,518.36
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
49 105.82 5,185.18 47.19 2,174.53 58.63 3,010.70 22,575.47 | 205.82 10,085.18 160.42 7,392.06 45.40 2,693.17 317.53 17,357.94
50 105.82 5,291.00 47.31 2,221.84 58.51 3,069.21 22,528.16 | 205.82 10,291.00 160.84 7,552.89 44.99 2,738.16 331.05 17,197.11
51 105.82 5,396.82 47.44 2,269.27 58.39 3,127.60 22,480.73 | 205.82 10,496.82 161.25 7,714.15 44.57 2,782.73 344.87 17,035.85
52 105.82 5,502.64 47.56 2,316.83 58.26 3,185.86 22,433.17 | 205.82 10,702.64 161.67 7,875.82 44.15 2,826.88 358.98 16,874.18
53 105.82 5,608.46 47.68 2,364.51 58.14 3,244.00 22,385.49 | 205.82 10,908.46 162.09 8,037.90 43.73 2,870.61 373.39 16,712.10
54 105.82 5,714.28 47.81 2,412.32 58.02 3,302.02 22,337.68 | 205.82 11,114.28 162.51 8,200.41 43.31 2,913.92 388.09 16,549.59
55 105.82 5,820.10 47.93 2,460.25 57.89 3,359.91 22,289.75 | 205.82 11,320.10 162.93 8,363.34 42.89 2,956.81 403.09 16,386.66
56 105.82 5,925.92 48.05 2,508.30 57.77 3,417.68 22,241.70 | 205.82 11,525.92 163.35 8,526.69 42.47 2,999.28 418.39 16,223.31
57 105.82 6,031.74 48.18 2,556.48 57.64 3,475.32 22,193.52 | 205.82 11,731.74 163.78 8,690.47 42.05 3,041.33 433.99 16,059.53
58 105.82 6,137.56 48.30 2,604.78 57.52 3,532.84 22,145.22 | 205.82 11,937.56 164.20 8,854.67 41.62 3,082.95 449.89 15,895.33
59 105.82 6,243.38 48.43 2,653.21 57.39 3,590.23 22,096.79 | 205.82 12,143.38 164.63 9,019.30 41.20 3,124.14 466.08 15,730.70
60 105.82 6,349.20 48.55 2,701.76 57.27 3,647.50 22,048.24 | 205.82 12,349.20 165.05 9,184.35 40.77 3,164.91 482.58 15,565.65
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
61 105.82 6,455.02 48.68 2,750.44 57.14 3,704.64 21,999.56 | 205.82 12,555.02 165.48 9,349.83 40.34 3,205.25 499.38 15,400.17
62 105.82 6,560.84 48.81 2,799.25 57.02 3,761.65 21,950.75 | 205.82 12,760.84 165.91 9,515.74 39.91 3,245.17 516.49 15,234.26
63 105.82 6,666.66 48.93 2,848.18 56.89 3,818.54 21,901.82 | 205.82 12,966.66 166.34 9,682.08 39.48 3,284.65 533.89 15,067.92
64 105.82 6,772.48 49.06 2,897.24 56.76 3,875.31 21,852.76 | 205.82 13,172.48 166.77 9,848.85 39.05 3,323.70 551.61 14,901.15
65 105.82 6,878.30 49.19 2,946.43 56.64 3,931.94 21,803.57 | 205.82 13,378.30 167.20 10,016.05 38.62 3,362.32 569.62 14,733.95
66 105.82 6,984.12 49.31 2,995.74 56.51 3,988.45 21,754.26 | 205.82 13,584.12 167.64 10,183.68 38.19 3,400.50 587.94 14,566.32
67 105.82 7,089.94 49.44 3,045.18 56.38 4,044.83 21,704.82 | 205.82 13,789.94 168.07 10,351.75 37.75 3,438.26 606.57 14,398.25
68 105.82 7,195.76 49.57 3,094.75 56.25 4,101.08 21,655.25 | 205.82 13,995.76 168.51 10,520.26 37.32 3,475.57 625.51 14,229.74
69 105.82 7,301.58 49.70 3,144.45 56.12 4,157.20 21,605.55 | 205.82 14,201.58 168.94 10,689.20 36.88 3,512.45 644.75 14,060.80
70 105.82 7,407.40 49.83 3,194.28 55.99 4,213.20 21,555.72 | 205.82 14,407.40 169.38 10,858.58 36.44 3,548.89 664.31 13,891.42
71 105.82 7,513.22 49.96 3,244.23 55.87 4,269.06 21,505.77 | 205.82 14,613.22 169.82 11,028.40 36.00 3,584.89 684.17 13,721.60
72 105.82 7,619.04 50.09 3,294.32 55.74 4,324.80 21,455.68 | 205.82 14,819.04 170.26 11,198.66 35.56 3,620.45 704.34 13,551.34
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
73 105.82 7,724.86 50.22 3,344.53 55.61 4,380.40 21,405.47 | 205.82 15,024.86 170.70 11,369.36 35.12 3,655.57 724.83 13,380.64
74 105.82 7,830.68 50.35 3,394.88 55.48 4,435.88 21,355.12 | 205.82 15,230.68 171.14 11,540.50 34.68 3,690.25 745.63 13,209.50
75 105.82 7,936.50 50.48 3,445.35 55.35 4,491.23 21,304.65 | 205.82 15,436.50 171.59 11,712.09 34.23 3,724.49 766.74 13,037.91
76 105.82 8,042.32 50.61 3,495.96 55.21 4,546.44 21,254.04 | 205.82 15,642.32 172.03 11,884.12 33.79 3,758.28 788.16 12,865.88
77 105.82 8,148.14 50.74 3,546.70 55.08 4,601.52 21,203.30 | 205.82 15,848.14 172.48 12,056.60 33.34 3,791.62 809.90 12,693.40
78 105.82 8,253.96 50.87 3,597.57 54.95 4,656.48 21,152.43 | 205.82 16,053.96 172.92 12,229.52 32.90 3,824.52 831.96 12,520.48
79 105.82 8,359.78 51.00 3,648.57 54.82 4,711.30 21,101.43 | 205.82 16,259.78 173.37 12,402.89 32.45 3,856.97 854.33 12,347.11
80 105.82 8,465.60 51.13 3,699.70 54.69 4,765.98 21,050.30 | 205.82 16,465.60 173.82 12,576.72 32.00 3,888.97 877.02 12,173.28
81 105.82 8,571.42 51.27 3,750.97 54.56 4,820.54 20,999.03 | 205.82 16,671.42 174.27 12,750.99 31.55 3,920.52 900.02 11,999.01
82 105.82 8,677.24 51.40 3,802.36 54.42 4,874.96 20,947.64 | 205.82 16,877.24 174.72 12,925.71 31.10 3,951.61 923.35 11,824.29
83 105.82 8,783.06 51.53 3,853.90 54.29 4,929.25 20,896.10 | 205.82 17,083.06 175.18 13,100.89 30.64 3,982.26 946.99 11,649.11
84 105.82 8,888.88 51.67 3,905.56 54.16 4,983.41 20,844.44 | 205.82 17,288.88 175.63 13,276.52 30.19 4,012.45 970.96 11,473.48
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
85 105.82 8,994.70 51.80 3,957.36 54.02 5,037.43 20,792.64 | 205.82 17,494.70 176.09 13,452.60 29.74 4,042.18 995.24 11,297.40
86 105.82 9,100.52 51.93 4,009.29 53.89 5,091.32 20,740.71 | 205.82 17,700.52 176.54 13,629.15 29.28 4,071.46 1,019.85 11,120.85
87 105.82 9,206.34 52.07 4,061.36 53.75 5,145.07 20,688.64 | 205.82 17,906.34 177.00 13,806.15 28.82 4,100.28 1,044.78 10,943.85
88 105.82 9,312.16 52.20 4,113.56 53.62 5,198.69 20,636.44 | 205.82 18,112.16 177.46 13,983.60 28.36 4,128.65 1,070.04 10,766.40
89 105.82 9,417.98 52.34 4,165.90 53.48 5,252.17 20,584.10 | 205.82 18,317.98 177.92 14,161.52 27.90 4,156.55 1,095.62 10,588.48
90 105.82 9,523.80 52.47 4,218.38 53.35 5,305.52 20,531.62 | 205.82 18,523.80 178.38 14,339.90 27.44 4,183.99 1,121.52 10,410.10
91 105.82 9,629.62 52.61 4,270.99 53.21 5,358.73 20,479.01 | 205.82 18,729.62 178.84 14,518.74 26.98 4,210.97 1,147.76 10,231.26
92 105.82 9,735.44 52.75 4,323.73 53.07 5,411.80 20,426.27 | 205.82 18,935.44 179.31 14,698.05 26.52 4,237.49 1,174.31 10,051.95
93 105.82 9,841.26 52.88 4,376.62 52.94 5,464.74 20,373.38 | 205.82 19,141.26 179.77 14,877.82 26.05 4,263.54 1,201.20 9,872.18
94 105.82 9,947.08 53.02 4,429.64 52.80 5,517.54 20,320.36 | 205.82 19,347.08 180.24 15,058.05 25.59 4,289.12 1,228.42 9,691.95
95 105.82 10,052.90 53.16 4,482.79 52.66 5,570.21 20,267.21 | 205.82 19,552.90 180.70 15,238.76 25.12 4,314.24 1,255.96 9,511.24
96 105.82 10,158.72 53.30 4,536.09 52.53 5,622.73 20,213.91 | 205.82 19,758.72 181.17 15,419.93 24.65 4,338.89 1,283.84 9,330.07
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
97 105.82 10,264.54 53.43 4,589.52 52.39 5,675.12 20,160.48 | 205.82 19,964.54 181.64 15,601.57 24.18 4,363.07 1,312.05 9,148.43
98 105.82 10,370.36 53.57 4,643.09 52.25 5,727.37 20,106.91 | 205.82 20,170.36 182.11 15,783.68 23.71 4,386.78 1,340.59 8,966.32
99 105.82 10,476.18 53.71 4,696.80 52.11 5,779.48 20,053.20 | 205.82 20,376.18 182.58 15,966.26 23.24 4,410.02 1,369.46 8,783.74
100 105.82 10,582.00 53.85 4,750.65 51.97 5,831.45 19,999.35 | 205.82 20,582.00 183.06 16,149.32 22.76 4,432.78 1,398.66 8,600.68
101 105.82 10,687.82 53.99 4,804.64 51.83 5,883.28 19,945.36 | 205.82 20,787.82 183.53 16,332.85 22.29 4,455.08 1,428.21 8,417.15
102 105.82 10,793.64 54.13 4,858.77 51.69 5,934.97 19,891.23 | 205.82 20,993.64 184.01 16,516.86 21.81 4,476.89 1,458.08 8,233.14
103 105.82 10,899.46 54.27 4,913.04 51.55 5,986.52 19,836.96 | 205.82 21,199.46 184.48 16,701.34 21.34 4,498.23 1,488.30 8,048.66
104 105.82 11,005.28 54.41 4,967.45 51.41 6,037.94 19,782.55 | 205.82 21,405.28 184.96 16,886.30 20.86 4,519.09 1,518.85 7,863.70
105 105.82 11,111.10 54.55 5,022.00 51.27 6,089.20 19,728.00 | 205.82 21,611.10 185.44 17,071.74 20.38 4,539.47 1,549.74 7,678.26
106 105.82 11,216.92 54.69 5,076.70 51.13 6,140.33 19,673.30 | 205.82 21,816.92 185.92 17,257.66 19.90 4,559.37 1,580.97 7,492.34
107 105.82 11,322.74 54.83 5,131.53 50.99 6,191.32 19,618.47 | 205.82 22,022.74 186.40 17,444.07 19.42 4,578.78 1,612.54 7,305.93
108 105.82 11,428.56 54.98 5,186.51 50.84 6,242.16 19,563.49 | 205.82 22,228.56 186.89 17,630.95 18.93 4,597.72 1,644.45 7,119.05
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
109 105.82 11,534.38 55.12 5,241.63 50.70 6,292.87 19,508.37 | 205.82 22,434.38 187.37 17,818.32 18.45 4,616.17 1,676.70 6,931.68
110 105.82 11,640.20 55.26 5,296.89 50.56 6,343.43 19,453.11 | 205.82 22,640.20 187.86 18,006.18 17.96 4,634.13 1,709.29 6,743.82
111 105.82 11,746.02 55.41 5,352.29 50.42 6,393.84 19,397.71 | 205.82 22,846.02 188.34 18,194.52 17.48 4,651.61 1,742.23 6,555.48
112 105.82 11,851.84 55.55 5,407.84 50.27 6,444.11 19,342.16 | 205.82 23,051.84 188.83 18,383.36 16.99 4,668.60 1,775.51 6,366.64
113 105.82 11,957.66 55.69 5,463.53 50.13 6,494.24 19,286.47 | 205.82 23,257.66 189.32 18,572.68 16.50 4,685.10 1,809.14 6,177.32
114 105.82 12,063.48 55.84 5,519.37 49.98 6,544.23 19,230.63 | 205.82 23,463.48 189.81 18,762.49 16.01 4,701.11 1,843.12 5,987.51
115 105.82 12,169.30 55.98 5,575.35 49.84 6,594.07 19,174.65 | 205.82 23,669.30 190.30 18,952.79 15.52 4,716.63 1,877.44 5,797.21
116 105.82 12,275.12 56.13 5,631.48 49.69 6,643.76 19,118.52 | 205.82 23,875.12 190.80 19,143.59 15.02 4,731.65 1,912.11 5,606.41
117 105.82 12,380.94 56.27 5,687.75 49.55 6,693.31 19,062.25 | 205.82 24,080.94 191.29 19,334.88 14.53 4,746.18 1,947.13 5,415.12
118 105.82 12,486.76 56.42 5,744.17 49.40 6,742.71 19,005.83 | 205.82 24,286.76 191.79 19,526.67 14.03 4,760.22 1,982.50 5,223.33
119 105.82 12,592.58 56.56 5,800.73 49.26 6,791.97 18,949.27 | 205.82 24,492.58 192.28 19,718.95 13.54 4,773.75 2,018.22 5,031.05
120 105.82 12,698.40 56.71 5,857.45 49.11 6,841.08 18,892.55 | 205.82 24,698.40 192.78 19,911.73 13.04 4,786.79 2,054.29 4,838.27
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
121 105.82 12,804.22 56.86 5,914.30 48.96 6,890.04 18,835.70 | 205.82 24,904.22 193.28 20,105.01 12.54 4,799.33 2,090.71 4,644.99
122 105.82 12,910.04 57.01 5,971.31 48.82 6,938.86 18,778.69 | 205.82 25,110.04 193.78 20,298.80 12.04 4,811.37 2,127.49 4,451.20
123 105.82 13,015.86 57.15 6,028.46 48.67 6,987.53 18,721.54 | 205.82 25,315.86 194.28 20,493.08 11.54 4,822.91 2,164.62 4,256.92
124 105.82 13,121.68 57.30 6,085.76 48.52 7,036.05 18,664.24 | 205.82 25,521.68 194.79 20,687.87 11.03 4,833.94 2,202.11 4,062.13
125 105.82 13,227.50 57.45 6,143.21 48.37 7,084.42 18,606.79 | 205.82 25,727.50 195.29 20,883.16 10.53 4,844.47 2,239.95 3,866.84
126 105.82 13,333.32 57.60 6,200.81 48.22 7,132.64 18,549.19 | 205.82 25,933.32 195.80 21,078.96 10.02 4,854.49 2,278.15 3,671.04
127 105.82 13,439.14 57.75 6,258.56 48.07 7,180.71 18,491.44 | 205.82 26,139.14 196.31 21,275.27 9.51 4,864.00 2,316.71 3,474.73
128 105.82 13,544.96 57.90 6,316.46 47.92 7,228.64 18,433.54 | 205.82 26,344.96 196.82 21,472.09 9.01 4,873.01 2,355.63 3,277.91
129 105.82 13,650.78 58.05 6,374.50 47.77 7,276.41 18,375.50 | 205.82 26,550.78 197.33 21,669.41 8.50 4,881.50 2,394.91 3,080.59
130 105.82 13,756.60 58.20 6,432.70 47.62 7,324.03 18,317.30 | 205.82 26,756.60 197.84 21,867.25 7.98 4,889.49 2,434.55 2,882.75
131 105.82 13,862.42 58.35 6,491.05 47.47 7,371.51 18,258.95 | 205.82 26,962.42 198.35 22,065.60 7.47 4,896.96 2,474.55 2,684.40
132 105.82 13,968.24 58.50 6,549.55 47.32 7,418.83 18,200.45 | 205.82 27,168.24 198.86 22,264.46 6.96 4,903.91 2,514.91 2,485.54
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
133 105.82 14,074.06 58.65 6,608.20 47.17 7,466.00 18,141.80 | 205.82 27,374.06 199.38 22,463.84 6.44 4,910.36 2,555.64 2,286.16
134 105.82 14,179.88 58.80 6,667.00 47.02 7,513.01 18,083.00 | 205.82 27,579.88 199.90 22,663.74 5.92 4,916.28 2,596.73 2,086.26
135 105.82 14,285.70 58.96 6,725.96 46.87 7,559.88 18,024.04 | 205.82 27,785.70 200.41 22,864.15 5.41 4,921.69 2,638.19 1,885.85
136 105.82 14,391.52 59.11 6,785.07 46.71 7,606.59 17,964.93 | 205.82 27,991.52 200.93 23,065.09 4.89 4,926.58 2,680.02 1,684.91
137 105.82 14,497.34 59.26 6,844.33 46.56 7,653.15 17,905.67 | 205.82 28,197.34 201.45 23,266.54 4.37 4,930.94 2,722.21 1,483.46
138 105.82 14,603.16 59.42 6,903.75 46.41 7,699.56 17,846.25 | 205.82 28,403.16 201.98 23,468.52 3.84 4,934.79 2,764.77 1,281.48
139 105.82 14,708.98 59.57 6,963.32 46.25 7,745.81 17,786.68 | 205.82 28,608.98 202.50 23,671.02 3.32 4,938.11 2,807.70 1,078.98
140 105.82 14,814.80 59.72 7,023.04 46.10 7,791.91 17,726.96 | 205.82 28,814.80 203.02 23,874.04 2.80 4,940.90 2,851.00 875.96
141 105.82 14,920.62 59.88 7,082.92 45.94 7,837.85 17,667.08 | 205.82 29,020.62 203.55 24,077.59 2.27 4,943.17 2,894.67 672.41
142 105.82 15,026.44 60.03 7,142.95 45.79 7,883.63 17,607.05 | 205.82 29,226.44 204.08 24,281.67 1.74 4,944.92 2,938.72 468.33
143 105.82 15,132.26 60.19 7,203.14 45.63 7,929.27 17,546.86 | 205.82 29,432.26 204.61 24,486.28 1.21 4,946.13 2,983.14 263.72
144 105.82 15,238.08 60.35 7,263.49 45.48 7,974.74 17,486.51 | 205.82 29,638.08 205.14 24,691.41 0.68 4,946.81 3,027.93 58.59
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
145 105.82 15,343.90 60.50 7,323.99 45.32 8,020.06 17,426.01 | 58.74 29,696.82 58.59 24,897.08 0.15 4,946.97 3,073.09 0.00

Loan Paid off in Year 12.

Total Interest Based on 30 Year Loan with No Extra Payment $13,345.57.

Total Interest Saved with Pre-Payment is $8,398.61