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: $2,900

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
1 111.59 111.59 43.95 43.95 67.64 67.64 26,056.05 | 211.59 211.59 143.95 143.95 67.64 67.64 0.00 25,956.05
2 111.59 223.18 44.06 88.02 67.53 135.17 26,011.98 | 211.59 423.18 144.32 288.27 67.27 134.91 0.26 25,811.73
3 111.59 334.77 44.18 132.19 67.41 202.59 25,967.81 | 211.59 634.77 144.70 432.97 66.90 201.81 0.78 25,667.03
4 111.59 446.36 44.29 176.49 67.30 269.89 25,923.51 | 211.59 846.36 145.07 578.04 66.52 268.33 1.56 25,521.96
5 111.59 557.95 44.41 220.89 67.19 337.07 25,879.11 | 211.59 1,057.95 145.45 723.49 66.14 334.47 2.60 25,376.51
6 111.59 669.54 44.52 265.42 67.07 404.14 25,834.58 | 211.59 1,269.54 145.83 869.32 65.77 400.24 3.90 25,230.68
7 111.59 781.13 44.64 310.06 66.95 471.10 25,789.94 | 211.59 1,481.13 146.20 1,015.52 65.39 465.63 5.47 25,084.48
8 111.59 892.72 44.75 354.81 66.84 537.93 25,745.19 | 211.59 1,692.72 146.58 1,162.11 65.01 530.64 7.29 24,937.89
9 111.59 1,004.31 44.87 399.68 66.72 604.66 25,700.32 | 211.59 1,904.31 146.96 1,309.07 64.63 595.27 9.39 24,790.93
10 111.59 1,115.90 44.99 444.67 66.61 671.26 25,655.33 | 211.59 2,115.90 147.34 1,456.41 64.25 659.52 11.74 24,643.59
11 111.59 1,227.49 45.10 489.77 66.49 737.75 25,610.23 | 211.59 2,327.49 147.73 1,604.14 63.87 723.39 14.37 24,495.86
12 111.59 1,339.08 45.22 534.99 66.37 804.13 25,565.01 | 211.59 2,539.08 148.11 1,752.24 63.49 786.87 17.25 24,347.76
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
13 111.59 1,450.67 45.34 580.33 66.26 870.38 25,519.67 | 211.59 2,750.67 148.49 1,900.74 63.10 849.97 20.41 24,199.26
14 111.59 1,562.26 45.45 625.78 66.14 936.52 25,474.22 | 211.59 2,962.26 148.88 2,049.61 62.72 912.69 23.83 24,050.39
15 111.59 1,673.85 45.57 671.35 66.02 1,002.54 25,428.65 | 211.59 3,173.85 149.26 2,198.87 62.33 975.02 27.52 23,901.13
16 111.59 1,785.44 45.69 717.04 65.90 1,068.44 25,382.96 | 211.59 3,385.44 149.65 2,348.52 61.94 1,036.97 31.48 23,751.48
17 111.59 1,897.03 45.81 762.85 65.78 1,134.23 25,337.15 | 211.59 3,597.03 150.04 2,498.56 61.56 1,098.52 35.71 23,601.44
18 111.59 2,008.62 45.93 808.78 65.67 1,199.89 25,291.22 | 211.59 3,808.62 150.43 2,648.99 61.17 1,159.69 40.21 23,451.01
19 111.59 2,120.21 46.05 854.83 65.55 1,265.44 25,245.17 | 211.59 4,020.21 150.82 2,799.80 60.78 1,220.47 44.98 23,300.20
20 111.59 2,231.80 46.17 900.99 65.43 1,330.87 25,199.01 | 211.59 4,231.80 151.21 2,951.01 60.39 1,280.85 50.02 23,148.99
21 111.59 2,343.39 46.29 947.28 65.31 1,396.18 25,152.72 | 211.59 4,443.39 151.60 3,102.61 59.99 1,340.85 55.33 22,997.39
22 111.59 2,454.98 46.41 993.69 65.19 1,461.36 25,106.31 | 211.59 4,654.98 151.99 3,254.60 59.60 1,400.45 60.91 22,845.40
23 111.59 2,566.57 46.53 1,040.21 65.07 1,526.43 25,059.79 | 211.59 4,866.57 152.39 3,406.99 59.21 1,459.66 66.77 22,693.01
24 111.59 2,678.16 46.65 1,086.86 64.95 1,591.38 25,013.14 | 211.59 5,078.16 152.78 3,559.77 58.81 1,518.47 72.91 22,540.23
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
25 111.59 2,789.75 46.77 1,133.63 64.83 1,656.20 24,966.37 | 211.59 5,289.75 153.18 3,712.94 58.42 1,576.89 79.32 22,387.06
26 111.59 2,901.34 46.89 1,180.51 64.70 1,720.91 24,919.49 | 211.59 5,501.34 153.57 3,866.52 58.02 1,634.90 86.00 22,233.48
27 111.59 3,012.93 47.01 1,227.52 64.58 1,785.49 24,872.48 | 211.59 5,712.93 153.97 4,020.49 57.62 1,692.53 92.96 22,079.51
28 111.59 3,124.52 47.13 1,274.66 64.46 1,849.95 24,825.34 | 211.59 5,924.52 154.37 4,174.86 57.22 1,749.75 100.20 21,925.14
29 111.59 3,236.11 47.25 1,321.91 64.34 1,914.29 24,778.09 | 211.59 6,136.11 154.77 4,329.63 56.82 1,806.57 107.72 21,770.37
30 111.59 3,347.70 47.38 1,369.29 64.22 1,978.51 24,730.71 | 211.59 6,347.70 155.17 4,484.80 56.42 1,862.99 115.51 21,615.20
31 111.59 3,459.29 47.50 1,416.79 64.09 2,042.60 24,683.21 | 211.59 6,559.29 155.57 4,640.37 56.02 1,919.01 123.59 21,459.63
32 111.59 3,570.88 47.62 1,464.41 63.97 2,106.57 24,635.59 | 211.59 6,770.88 155.98 4,796.35 55.62 1,974.63 131.94 21,303.65
33 111.59 3,682.47 47.75 1,512.15 63.85 2,170.42 24,587.85 | 211.59 6,982.47 156.38 4,952.73 55.21 2,029.84 140.58 21,147.27
34 111.59 3,794.06 47.87 1,560.02 63.72 2,234.14 24,539.98 | 211.59 7,194.06 156.79 5,109.52 54.81 2,084.65 149.49 20,990.48
35 111.59 3,905.65 47.99 1,608.02 63.60 2,297.74 24,491.98 | 211.59 7,405.65 157.19 5,266.71 54.40 2,139.05 158.69 20,833.29
36 111.59 4,017.24 48.12 1,656.14 63.48 2,361.22 24,443.86 | 211.59 7,617.24 157.60 5,424.31 53.99 2,193.04 168.18 20,675.69
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
37 111.59 4,128.83 48.24 1,704.38 63.35 2,424.57 24,395.62 | 211.59 7,828.83 158.01 5,582.32 53.58 2,246.63 177.94 20,517.68
38 111.59 4,240.42 48.37 1,752.75 63.23 2,487.79 24,347.25 | 211.59 8,040.42 158.42 5,740.74 53.17 2,299.80 187.99 20,359.26
39 111.59 4,352.01 48.49 1,801.24 63.10 2,550.89 24,298.76 | 211.59 8,252.01 158.83 5,899.57 52.76 2,352.56 198.33 20,200.43
40 111.59 4,463.60 48.62 1,849.86 62.97 2,613.87 24,250.14 | 211.59 8,463.60 159.24 6,058.81 52.35 2,404.92 208.95 20,041.19
41 111.59 4,575.19 48.74 1,898.60 62.85 2,676.71 24,201.40 | 211.59 8,675.19 159.65 6,218.46 51.94 2,456.86 219.86 19,881.54
42 111.59 4,686.78 48.87 1,947.47 62.72 2,739.44 24,152.53 | 211.59 8,886.78 160.07 6,378.53 51.53 2,508.38 231.05 19,721.47
43 111.59 4,798.37 49.00 1,996.47 62.60 2,802.03 24,103.53 | 211.59 9,098.37 160.48 6,539.01 51.11 2,559.50 242.54 19,560.99
44 111.59 4,909.96 49.12 2,045.60 62.47 2,864.50 24,054.40 | 211.59 9,309.96 160.90 6,699.90 50.70 2,610.19 254.31 19,400.10
45 111.59 5,021.55 49.25 2,094.85 62.34 2,926.84 24,005.15 | 211.59 9,521.55 161.31 6,861.22 50.28 2,660.47 266.37 19,238.78
46 111.59 5,133.14 49.38 2,144.23 62.21 2,989.05 23,955.77 | 211.59 9,733.14 161.73 7,022.95 49.86 2,710.33 278.72 19,077.05
47 111.59 5,244.73 49.51 2,193.74 62.09 3,051.14 23,906.26 | 211.59 9,944.73 162.15 7,185.10 49.44 2,759.77 291.37 18,914.90
48 111.59 5,356.32 49.64 2,243.37 61.96 3,113.10 23,856.63 | 211.59 10,156.32 162.57 7,347.68 49.02 2,808.79 304.30 18,752.32
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
49 111.59 5,467.91 49.76 2,293.14 61.83 3,174.93 23,806.86 | 211.59 10,367.91 162.99 7,510.67 48.60 2,857.39 317.53 18,589.33
50 111.59 5,579.50 49.89 2,343.03 61.70 3,236.62 23,756.97 | 211.59 10,579.50 163.42 7,674.08 48.18 2,905.57 331.05 18,425.92
51 111.59 5,691.09 50.02 2,393.05 61.57 3,298.19 23,706.95 | 211.59 10,791.09 163.84 7,837.92 47.75 2,953.32 344.87 18,262.08
52 111.59 5,802.68 50.15 2,443.21 61.44 3,359.64 23,656.79 | 211.59 11,002.68 164.26 8,002.19 47.33 3,000.65 358.98 18,097.81
53 111.59 5,914.27 50.28 2,493.49 61.31 3,420.95 23,606.51 | 211.59 11,214.27 164.69 8,166.88 46.90 3,047.56 373.39 17,933.12
54 111.59 6,025.86 50.41 2,543.90 61.18 3,482.13 23,556.10 | 211.59 11,425.86 165.12 8,331.99 46.48 3,094.03 388.09 17,768.01
55 111.59 6,137.45 50.54 2,594.44 61.05 3,543.18 23,505.56 | 211.59 11,637.45 165.54 8,497.54 46.05 3,140.08 403.09 17,602.46
56 111.59 6,249.04 50.67 2,645.12 60.92 3,604.09 23,454.88 | 211.59 11,849.04 165.97 8,663.51 45.62 3,185.70 418.39 17,436.49
57 111.59 6,360.63 50.81 2,695.92 60.79 3,664.88 23,404.08 | 211.59 12,060.63 166.40 8,829.91 45.19 3,230.89 433.99 17,270.09
58 111.59 6,472.22 50.94 2,746.86 60.66 3,725.54 23,353.14 | 211.59 12,272.22 166.83 8,996.75 44.76 3,275.65 449.89 17,103.25
59 111.59 6,583.81 51.07 2,797.93 60.52 3,786.06 23,302.07 | 211.59 12,483.81 167.27 9,164.02 44.33 3,319.98 466.08 16,935.98
60 111.59 6,695.40 51.20 2,849.13 60.39 3,846.45 23,250.87 | 211.59 12,695.40 167.70 9,331.72 43.89 3,363.87 482.58 16,768.28
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
61 111.59 6,806.99 51.33 2,900.47 60.26 3,906.71 23,199.53 | 211.59 12,906.99 168.14 9,499.85 43.46 3,407.33 499.38 16,600.15
62 111.59 6,918.58 51.47 2,951.94 60.13 3,966.84 23,148.06 | 211.59 13,118.58 168.57 9,668.42 43.02 3,450.35 516.49 16,431.58
63 111.59 7,030.17 51.60 3,003.54 59.99 4,026.83 23,096.46 | 211.59 13,330.17 169.01 9,837.43 42.59 3,492.93 533.89 16,262.57
64 111.59 7,141.76 51.73 3,055.27 59.86 4,086.69 23,044.73 | 211.59 13,541.76 169.45 10,006.88 42.15 3,535.08 551.61 16,093.12
65 111.59 7,253.35 51.87 3,107.14 59.72 4,146.41 22,992.86 | 211.59 13,753.35 169.89 10,176.76 41.71 3,576.79 569.62 15,923.24
66 111.59 7,364.94 52.00 3,159.14 59.59 4,206.00 22,940.86 | 211.59 13,964.94 170.33 10,347.09 41.27 3,618.06 587.94 15,752.91
67 111.59 7,476.53 52.14 3,211.28 59.46 4,265.46 22,888.72 | 211.59 14,176.53 170.77 10,517.86 40.83 3,658.88 606.57 15,582.14
68 111.59 7,588.12 52.27 3,263.56 59.32 4,324.77 22,836.44 | 211.59 14,388.12 171.21 10,689.06 40.38 3,699.27 625.51 15,410.94
69 111.59 7,699.71 52.41 3,315.96 59.18 4,383.96 22,784.04 | 211.59 14,599.71 171.65 10,860.72 39.94 3,739.21 644.75 15,239.28
70 111.59 7,811.30 52.54 3,368.51 59.05 4,443.01 22,731.49 | 211.59 14,811.30 172.10 11,032.82 39.50 3,778.70 664.31 15,067.18
71 111.59 7,922.89 52.68 3,421.19 58.91 4,501.92 22,678.81 | 211.59 15,022.89 172.54 11,205.36 39.05 3,817.75 684.17 14,894.64
72 111.59 8,034.48 52.82 3,474.01 58.78 4,560.70 22,625.99 | 211.59 15,234.48 172.99 11,378.35 38.60 3,856.35 704.34 14,721.65
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
73 111.59 8,146.07 52.95 3,526.96 58.64 4,619.34 22,573.04 | 211.59 15,446.07 173.44 11,551.79 38.15 3,894.51 724.83 14,548.21
74 111.59 8,257.66 53.09 3,580.05 58.50 4,677.84 22,519.95 | 211.59 15,657.66 173.89 11,725.68 37.70 3,932.21 745.63 14,374.32
75 111.59 8,369.25 53.23 3,633.28 58.36 4,736.20 22,466.72 | 211.59 15,869.25 174.34 11,900.02 37.25 3,969.46 766.74 14,199.98
76 111.59 8,480.84 53.37 3,686.65 58.23 4,794.43 22,413.35 | 211.59 16,080.84 174.79 12,074.81 36.80 4,006.26 788.16 14,025.19
77 111.59 8,592.43 53.51 3,740.15 58.09 4,852.52 22,359.85 | 211.59 16,292.43 175.24 12,250.05 36.35 4,042.61 809.90 13,849.95
78 111.59 8,704.02 53.64 3,793.80 57.95 4,910.46 22,306.20 | 211.59 16,504.02 175.70 12,425.75 35.89 4,078.51 831.96 13,674.25
79 111.59 8,815.61 53.78 3,847.58 57.81 4,968.28 22,252.42 | 211.59 16,715.61 176.15 12,601.91 35.44 4,113.95 854.33 13,498.09
80 111.59 8,927.20 53.92 3,901.50 57.67 5,025.95 22,198.50 | 211.59 16,927.20 176.61 12,778.52 34.98 4,148.93 877.02 13,321.48
81 111.59 9,038.79 54.06 3,955.56 57.53 5,083.48 22,144.44 | 211.59 17,138.79 177.07 12,955.59 34.52 4,183.45 900.02 13,144.41
82 111.59 9,150.38 54.20 4,009.77 57.39 5,140.87 22,090.23 | 211.59 17,350.38 177.53 13,133.11 34.07 4,217.52 923.35 12,966.89
83 111.59 9,261.97 54.34 4,064.11 57.25 5,198.12 22,035.89 | 211.59 17,561.97 177.99 13,311.10 33.61 4,251.13 946.99 12,788.90
84 111.59 9,373.56 54.48 4,118.59 57.11 5,255.23 21,981.41 | 211.59 17,773.56 178.45 13,489.55 33.14 4,284.27 970.96 12,610.45
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
85 111.59 9,485.15 54.62 4,173.22 56.97 5,312.20 21,926.78 | 211.59 17,985.15 178.91 13,668.46 32.68 4,316.95 995.24 12,431.54
86 111.59 9,596.74 54.77 4,227.98 56.83 5,369.02 21,872.02 | 211.59 18,196.74 179.37 13,847.83 32.22 4,349.17 1,019.85 12,252.17
87 111.59 9,708.33 54.91 4,282.89 56.68 5,425.71 21,817.11 | 211.59 18,408.33 179.84 14,027.67 31.75 4,380.92 1,044.78 12,072.33
88 111.59 9,819.92 55.05 4,337.94 56.54 5,482.25 21,762.06 | 211.59 18,619.92 180.31 14,207.98 31.29 4,412.21 1,070.04 11,892.02
89 111.59 9,931.51 55.19 4,393.13 56.40 5,538.65 21,706.87 | 211.59 18,831.51 180.77 14,388.75 30.82 4,443.03 1,095.62 11,711.25
90 111.59 10,043.10 55.34 4,448.47 56.26 5,594.91 21,651.53 | 211.59 19,043.10 181.24 14,569.99 30.35 4,473.38 1,121.52 11,530.01
91 111.59 10,154.69 55.48 4,503.95 56.11 5,651.02 21,596.05 | 211.59 19,254.69 181.71 14,751.71 29.88 4,503.27 1,147.76 11,348.29
92 111.59 10,266.28 55.62 4,559.57 55.97 5,706.99 21,540.43 | 211.59 19,466.28 182.18 14,933.89 29.41 4,532.68 1,174.31 11,166.11
93 111.59 10,377.87 55.77 4,615.34 55.83 5,762.82 21,484.66 | 211.59 19,677.87 182.65 15,116.54 28.94 4,561.62 1,201.20 10,983.46
94 111.59 10,489.46 55.91 4,671.25 55.68 5,818.50 21,428.75 | 211.59 19,889.46 183.13 15,299.67 28.47 4,590.08 1,228.42 10,800.33
95 111.59 10,601.05 56.06 4,727.31 55.54 5,874.03 21,372.69 | 211.59 20,101.05 183.60 15,483.27 27.99 4,618.07 1,255.96 10,616.73
96 111.59 10,712.64 56.20 4,783.51 55.39 5,929.43 21,316.49 | 211.59 20,312.64 184.08 15,667.35 27.52 4,645.59 1,283.84 10,432.65
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
97 111.59 10,824.23 56.35 4,839.86 55.25 5,984.67 21,260.14 | 211.59 20,524.23 184.56 15,851.90 27.04 4,672.62 1,312.05 10,248.10
98 111.59 10,935.82 56.49 4,896.35 55.10 6,039.77 21,203.65 | 211.59 20,735.82 185.03 16,036.94 26.56 4,699.18 1,340.59 10,063.06
99 111.59 11,047.41 56.64 4,952.99 54.95 6,094.72 21,147.01 | 211.59 20,947.41 185.51 16,222.45 26.08 4,725.26 1,369.46 9,877.55
100 111.59 11,159.00 56.79 5,009.78 54.81 6,149.53 21,090.22 | 211.59 21,159.00 185.99 16,408.45 25.60 4,750.86 1,398.66 9,691.55
101 111.59 11,270.59 56.93 5,066.71 54.66 6,204.19 21,033.29 | 211.59 21,370.59 186.48 16,594.92 25.12 4,775.98 1,428.21 9,505.08
102 111.59 11,382.18 57.08 5,123.80 54.51 6,258.70 20,976.20 | 211.59 21,582.18 186.96 16,781.88 24.63 4,800.62 1,458.08 9,318.12
103 111.59 11,493.77 57.23 5,181.03 54.36 6,313.06 20,918.97 | 211.59 21,793.77 187.44 16,969.32 24.15 4,824.76 1,488.30 9,130.68
104 111.59 11,605.36 57.38 5,238.40 54.22 6,367.28 20,861.60 | 211.59 22,005.36 187.93 17,157.25 23.66 4,848.43 1,518.85 8,942.75
105 111.59 11,716.95 57.53 5,295.93 54.07 6,421.34 20,804.07 | 211.59 22,216.95 188.42 17,345.67 23.18 4,871.61 1,549.74 8,754.33
106 111.59 11,828.54 57.68 5,353.61 53.92 6,475.26 20,746.39 | 211.59 22,428.54 188.90 17,534.57 22.69 4,894.29 1,580.97 8,565.43
107 111.59 11,940.13 57.83 5,411.43 53.77 6,529.03 20,688.57 | 211.59 22,640.13 189.39 17,723.97 22.20 4,916.49 1,612.54 8,376.03
108 111.59 12,051.72 57.98 5,469.41 53.62 6,582.65 20,630.59 | 211.59 22,851.72 189.89 17,913.85 21.71 4,938.20 1,644.45 8,186.15
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
109 111.59 12,163.31 58.13 5,527.53 53.47 6,636.11 20,572.47 | 211.59 23,063.31 190.38 18,104.23 21.22 4,959.42 1,676.70 7,995.77
110 111.59 12,274.90 58.28 5,585.81 53.32 6,689.43 20,514.19 | 211.59 23,274.90 190.87 18,295.10 20.72 4,980.14 1,709.29 7,804.90
111 111.59 12,386.49 58.43 5,644.24 53.17 6,742.60 20,455.76 | 211.59 23,486.49 191.37 18,486.47 20.23 5,000.37 1,742.23 7,613.53
112 111.59 12,498.08 58.58 5,702.81 53.01 6,795.61 20,397.19 | 211.59 23,698.08 191.86 18,678.33 19.73 5,020.10 1,775.51 7,421.67
113 111.59 12,609.67 58.73 5,761.55 52.86 6,848.47 20,338.45 | 211.59 23,909.67 192.36 18,870.69 19.23 5,039.33 1,809.14 7,229.31
114 111.59 12,721.26 58.88 5,820.43 52.71 6,901.18 20,279.57 | 211.59 24,121.26 192.86 19,063.54 18.74 5,058.07 1,843.12 7,036.46
115 111.59 12,832.85 59.04 5,879.46 52.56 6,953.74 20,220.54 | 211.59 24,332.85 193.36 19,256.90 18.24 5,076.30 1,877.44 6,843.10
116 111.59 12,944.44 59.19 5,938.65 52.40 7,006.15 20,161.35 | 211.59 24,544.44 193.86 19,450.76 17.74 5,094.04 1,912.11 6,649.24
117 111.59 13,056.03 59.34 5,997.99 52.25 7,058.40 20,102.01 | 211.59 24,756.03 194.36 19,645.12 17.23 5,111.27 1,947.13 6,454.88
118 111.59 13,167.62 59.50 6,057.49 52.10 7,110.50 20,042.51 | 211.59 24,967.62 194.86 19,839.98 16.73 5,128.00 1,982.50 6,260.02
119 111.59 13,279.21 59.65 6,117.14 51.94 7,162.44 19,982.86 | 211.59 25,179.21 195.37 20,035.35 16.22 5,144.22 2,018.22 6,064.65
120 111.59 13,390.80 59.80 6,176.94 51.79 7,214.23 19,923.06 | 211.59 25,390.80 195.88 20,231.23 15.72 5,159.94 2,054.29 5,868.77
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
121 111.59 13,502.39 59.96 6,236.90 51.63 7,265.86 19,863.10 | 211.59 25,602.39 196.38 20,427.61 15.21 5,175.15 2,090.71 5,672.39
122 111.59 13,613.98 60.11 6,297.02 51.48 7,317.34 19,802.98 | 211.59 25,813.98 196.89 20,624.50 14.70 5,189.85 2,127.49 5,475.50
123 111.59 13,725.57 60.27 6,357.29 51.32 7,368.66 19,742.71 | 211.59 26,025.57 197.40 20,821.91 14.19 5,204.04 2,164.62 5,278.09
124 111.59 13,837.16 60.43 6,417.71 51.17 7,419.83 19,682.29 | 211.59 26,237.16 197.91 21,019.82 13.68 5,217.72 2,202.11 5,080.18
125 111.59 13,948.75 60.58 6,478.30 51.01 7,470.84 19,621.70 | 211.59 26,448.75 198.43 21,218.25 13.17 5,230.89 2,239.95 4,881.75
126 111.59 14,060.34 60.74 6,539.04 50.85 7,521.69 19,560.96 | 211.59 26,660.34 198.94 21,417.19 12.65 5,243.54 2,278.15 4,682.81
127 111.59 14,171.93 60.90 6,599.93 50.70 7,572.39 19,500.07 | 211.59 26,871.93 199.46 21,616.65 12.14 5,255.68 2,316.71 4,483.35
128 111.59 14,283.52 61.06 6,660.99 50.54 7,622.93 19,439.01 | 211.59 27,083.52 199.97 21,816.62 11.62 5,267.30 2,355.63 4,283.38
129 111.59 14,395.11 61.21 6,722.20 50.38 7,673.31 19,377.80 | 211.59 27,295.11 200.49 22,017.11 11.10 5,278.40 2,394.91 4,082.89
130 111.59 14,506.70 61.37 6,783.57 50.22 7,723.53 19,316.43 | 211.59 27,506.70 201.01 22,218.12 10.58 5,288.98 2,434.55 3,881.88
131 111.59 14,618.29 61.53 6,845.11 50.06 7,773.59 19,254.89 | 211.59 27,718.29 201.53 22,419.66 10.06 5,299.04 2,474.55 3,680.34
132 111.59 14,729.88 61.69 6,906.80 49.90 7,823.49 19,193.20 | 211.59 27,929.88 202.05 22,621.71 9.54 5,308.58 2,514.91 3,478.29
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
133 111.59 14,841.47 61.85 6,968.65 49.74 7,873.23 19,131.35 | 211.59 28,141.47 202.58 22,824.29 9.01 5,317.59 2,555.64 3,275.71
134 111.59 14,953.06 62.01 7,030.66 49.58 7,922.82 19,069.34 | 211.59 28,353.06 203.10 23,027.39 8.49 5,326.08 2,596.73 3,072.61
135 111.59 15,064.65 62.17 7,092.83 49.42 7,972.24 19,007.17 | 211.59 28,564.65 203.63 23,231.02 7.96 5,334.04 2,638.19 2,868.98
136 111.59 15,176.24 62.33 7,155.16 49.26 8,021.50 18,944.84 | 211.59 28,776.24 204.16 23,435.18 7.44 5,341.48 2,680.02 2,664.82
137 111.59 15,287.83 62.49 7,217.66 49.10 8,070.60 18,882.34 | 211.59 28,987.83 204.69 23,639.87 6.91 5,348.39 2,722.21 2,460.13
138 111.59 15,399.42 62.66 7,280.31 48.94 8,119.53 18,819.69 | 211.59 29,199.42 205.22 23,845.08 6.38 5,354.76 2,764.77 2,254.92
139 111.59 15,511.01 62.82 7,343.13 48.77 8,168.31 18,756.87 | 211.59 29,411.01 205.75 24,050.83 5.84 5,360.61 2,807.70 2,049.17
140 111.59 15,622.60 62.98 7,406.11 48.61 8,216.92 18,693.89 | 211.59 29,622.60 206.28 24,257.12 5.31 5,365.92 2,851.00 1,842.88
141 111.59 15,734.19 63.14 7,469.26 48.45 8,265.37 18,630.74 | 211.59 29,834.19 206.82 24,463.93 4.78 5,370.69 2,894.67 1,636.07
142 111.59 15,845.78 63.31 7,532.57 48.28 8,313.65 18,567.43 | 211.59 30,045.78 207.35 24,671.29 4.24 5,374.93 2,938.72 1,428.71
143 111.59 15,957.37 63.47 7,596.04 48.12 8,361.77 18,503.96 | 211.59 30,257.37 207.89 24,879.18 3.70 5,378.64 2,983.14 1,220.82
144 111.59 16,068.96 63.64 7,659.68 47.96 8,409.73 18,440.32 | 211.59 30,468.96 208.43 25,087.60 3.16 5,381.80 3,027.93 1,012.40
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
145 111.59 16,180.55 63.80 7,723.48 47.79 8,457.52 18,376.52 | 211.59 30,680.55 208.97 25,296.57 2.62 5,384.42 3,073.09 803.43
146 111.59 16,292.14 63.97 7,787.45 47.63 8,505.14 18,312.55 | 211.59 30,892.14 209.51 25,506.08 2.08 5,386.51 3,118.64 593.92
147 111.59 16,403.73 64.13 7,851.58 47.46 8,552.60 18,248.42 | 211.59 31,103.73 210.05 25,716.14 1.54 5,388.05 3,164.56 383.86
148 111.59 16,515.32 64.30 7,915.88 47.29 8,599.90 18,184.12 | 211.59 31,315.32 210.60 25,926.74 0.99 5,389.04 3,210.86 173.26
149 111.59 16,626.91 64.47 7,980.34 47.13 8,647.03 18,119.66 | 173.71 31,489.03 173.26 26,137.88 0.45 5,389.49 3,257.54 0.00

Loan Paid off in Year 12.

Total Interest Based on 30 Year Loan with No Extra Payment $14,073.51.

Total Interest Saved with Pre-Payment is $8,684.02