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: $5,000

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
1 287.40 287.40 39.90 39.90 247.50 247.50 44,960.10 | 387.40 387.40 139.90 139.90 247.50 247.50 0.00 44,860.10
2 287.40 574.80 40.12 80.01 247.28 494.78 44,919.99 | 387.40 774.80 140.67 280.56 246.73 494.23 0.55 44,719.44
3 287.40 862.20 40.34 120.35 247.06 741.84 44,879.65 | 387.40 1,162.20 141.44 422.00 245.96 740.19 1.65 44,578.00
4 287.40 1,149.60 40.56 160.91 246.84 988.68 44,839.09 | 387.40 1,549.60 142.22 564.22 245.18 985.37 3.31 44,435.78
5 287.40 1,437.00 40.78 201.69 246.62 1,235.29 44,798.31 | 387.40 1,937.00 143.00 707.22 244.40 1,229.76 5.53 44,292.78
6 287.40 1,724.40 41.01 242.69 246.39 1,481.68 44,757.31 | 387.40 2,324.40 143.79 851.01 243.61 1,473.37 8.31 44,148.99
7 287.40 2,011.80 41.23 283.93 246.17 1,727.85 44,716.07 | 387.40 2,711.80 144.58 995.58 242.82 1,716.19 11.66 44,004.42
8 287.40 2,299.20 41.46 325.38 245.94 1,973.79 44,674.62 | 387.40 3,099.20 145.37 1,140.95 242.02 1,958.22 15.57 43,859.05
9 287.40 2,586.60 41.69 367.07 245.71 2,219.50 44,632.93 | 387.40 3,486.60 146.17 1,287.13 241.22 2,199.44 20.06 43,712.87
10 287.40 2,874.00 41.92 408.99 245.48 2,464.98 44,591.01 | 387.40 3,874.00 146.98 1,434.10 240.42 2,439.86 25.12 43,565.90
11 287.40 3,161.40 42.15 451.13 245.25 2,710.23 44,548.87 | 387.40 4,261.40 147.78 1,581.89 239.61 2,679.48 30.75 43,418.11
12 287.40 3,448.80 42.38 493.51 245.02 2,955.25 44,506.49 | 387.40 4,648.80 148.60 1,730.48 238.80 2,918.27 36.97 43,269.52
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
13 287.40 3,736.20 42.61 536.12 244.79 3,200.03 44,463.88 | 387.40 5,036.20 149.41 1,879.90 237.98 3,156.26 43.78 43,120.10
14 287.40 4,023.60 42.85 578.96 244.55 3,444.59 44,421.04 | 387.40 5,423.60 150.24 2,030.13 237.16 3,393.42 51.17 42,969.87
15 287.40 4,311.00 43.08 622.05 244.32 3,688.90 44,377.95 | 387.40 5,811.00 151.06 2,181.19 236.33 3,629.75 59.15 42,818.81
16 287.40 4,598.40 43.32 665.36 244.08 3,932.98 44,334.64 | 387.40 6,198.40 151.89 2,333.09 235.50 3,865.26 67.72 42,666.91
17 287.40 4,885.80 43.56 708.92 243.84 4,176.82 44,291.08 | 387.40 6,585.80 152.73 2,485.82 234.67 4,099.92 76.90 42,514.18
18 287.40 5,173.20 43.80 752.71 243.60 4,420.42 44,247.29 | 387.40 6,973.20 153.57 2,639.38 233.83 4,333.75 86.67 42,360.62
19 287.40 5,460.60 44.04 796.75 243.36 4,663.78 44,203.25 | 387.40 7,360.60 154.41 2,793.80 232.98 4,566.73 97.05 42,206.20
20 287.40 5,748.00 44.28 841.03 243.12 4,906.90 44,158.97 | 387.40 7,748.00 155.26 2,949.06 232.13 4,798.87 108.03 42,050.94
21 287.40 6,035.40 44.52 885.55 242.87 5,149.77 44,114.45 | 387.40 8,135.40 156.12 3,105.18 231.28 5,030.15 119.62 41,894.82
22 287.40 6,322.80 44.77 930.32 242.63 5,392.40 44,069.68 | 387.40 8,522.80 156.97 3,262.15 230.42 5,260.57 131.83 41,737.85
23 287.40 6,610.20 45.01 975.33 242.38 5,634.79 44,024.67 | 387.40 8,910.20 157.84 3,419.99 229.56 5,490.13 144.66 41,580.01
24 287.40 6,897.60 45.26 1,020.59 242.14 5,876.92 43,979.41 | 387.40 9,297.60 158.71 3,578.70 228.69 5,718.82 158.10 41,421.30
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
25 287.40 7,185.00 45.51 1,066.10 241.89 6,118.81 43,933.90 | 387.40 9,685.00 159.58 3,738.28 227.82 5,946.64 172.17 41,261.72
26 287.40 7,472.40 45.76 1,111.86 241.64 6,360.45 43,888.14 | 387.40 10,072.40 160.46 3,898.73 226.94 6,173.58 186.87 41,101.27
27 287.40 7,759.80 46.01 1,157.87 241.38 6,601.83 43,842.13 | 387.40 10,459.80 161.34 4,060.07 226.06 6,399.63 202.20 40,939.93
28 287.40 8,047.20 46.26 1,204.14 241.13 6,842.96 43,795.86 | 387.40 10,847.20 162.23 4,222.30 225.17 6,624.80 218.16 40,777.70
29 287.40 8,334.60 46.52 1,250.66 240.88 7,083.84 43,749.34 | 387.40 11,234.60 163.12 4,385.42 224.28 6,849.08 234.76 40,614.58
30 287.40 8,622.00 46.78 1,297.43 240.62 7,324.46 43,702.57 | 387.40 11,622.00 164.02 4,549.43 223.38 7,072.46 252.00 40,450.57
31 287.40 8,909.40 47.03 1,344.47 240.36 7,564.82 43,655.53 | 387.40 12,009.40 164.92 4,714.35 222.48 7,294.94 269.89 40,285.65
32 287.40 9,196.80 47.29 1,391.76 240.11 7,804.93 43,608.24 | 387.40 12,396.80 165.83 4,880.18 221.57 7,516.51 288.42 40,119.82
33 287.40 9,484.20 47.55 1,439.31 239.85 8,044.78 43,560.69 | 387.40 12,784.20 166.74 5,046.92 220.66 7,737.17 307.61 39,953.08
34 287.40 9,771.60 47.81 1,487.12 239.58 8,284.36 43,512.88 | 387.40 13,171.60 167.65 5,214.57 219.74 7,956.91 327.45 39,785.43
35 287.40 10,059.00 48.08 1,535.20 239.32 8,523.68 43,464.80 | 387.40 13,559.00 168.58 5,383.15 218.82 8,175.73 347.95 39,616.85
36 287.40 10,346.40 48.34 1,583.54 239.06 8,762.74 43,416.46 | 387.40 13,946.40 169.50 5,552.65 217.89 8,393.62 369.11 39,447.35
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
37 287.40 10,633.80 48.61 1,632.14 238.79 9,001.53 43,367.86 | 387.40 14,333.80 170.44 5,723.09 216.96 8,610.58 390.94 39,276.91
38 287.40 10,921.20 48.87 1,681.02 238.52 9,240.05 43,318.98 | 387.40 14,721.20 171.37 5,894.46 216.02 8,826.61 413.44 39,105.54
39 287.40 11,208.60 49.14 1,730.16 238.25 9,478.30 43,269.84 | 387.40 15,108.60 172.32 6,066.78 215.08 9,041.69 436.62 38,933.22
40 287.40 11,496.00 49.41 1,779.57 237.98 9,716.29 43,220.43 | 387.40 15,496.00 173.26 6,240.04 214.13 9,255.82 460.47 38,759.96
41 287.40 11,783.40 49.68 1,829.25 237.71 9,954.00 43,170.75 | 387.40 15,883.40 174.22 6,414.26 213.18 9,469.00 485.00 38,585.74
42 287.40 12,070.80 49.96 1,879.21 237.44 10,191.44 43,120.79 | 387.40 16,270.80 175.17 6,589.43 212.22 9,681.22 510.22 38,410.57
43 287.40 12,358.20 50.23 1,929.44 237.16 10,428.60 43,070.56 | 387.40 16,658.20 176.14 6,765.57 211.26 9,892.48 536.13 38,234.43
44 287.40 12,645.60 50.51 1,979.95 236.89 10,665.49 43,020.05 | 387.40 17,045.60 177.11 6,942.68 210.29 10,102.77 562.72 38,057.32
45 287.40 12,933.00 50.79 2,030.74 236.61 10,902.10 42,969.26 | 387.40 17,433.00 178.08 7,120.76 209.32 10,312.08 590.02 37,879.24
46 287.40 13,220.40 51.07 2,081.80 236.33 11,138.43 42,918.20 | 387.40 17,820.40 179.06 7,299.82 208.34 10,520.42 618.01 37,700.18
47 287.40 13,507.80 51.35 2,133.15 236.05 11,374.48 42,866.85 | 387.40 18,207.80 180.05 7,479.86 207.35 10,727.77 646.71 37,520.14
48 287.40 13,795.20 51.63 2,184.78 235.77 11,610.25 42,815.22 | 387.40 18,595.20 181.04 7,660.90 206.36 10,934.13 676.12 37,339.10
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
49 287.40 14,082.60 51.91 2,236.69 235.48 11,845.74 42,763.31 | 387.40 18,982.60 182.03 7,842.93 205.37 11,139.50 706.24 37,157.07
50 287.40 14,370.00 52.20 2,288.89 235.20 12,080.93 42,711.11 | 387.40 19,370.00 183.03 8,025.96 204.36 11,343.86 737.07 36,974.04
51 287.40 14,657.40 52.49 2,341.38 234.91 12,315.84 42,658.62 | 387.40 19,757.40 184.04 8,210.00 203.36 11,547.22 768.63 36,790.00
52 287.40 14,944.80 52.77 2,394.15 234.62 12,550.47 42,605.85 | 387.40 20,144.80 185.05 8,395.05 202.34 11,749.56 800.91 36,604.95
53 287.40 15,232.20 53.06 2,447.21 234.33 12,784.80 42,552.79 | 387.40 20,532.20 186.07 8,581.12 201.33 11,950.89 833.91 36,418.88
54 287.40 15,519.60 53.36 2,500.57 234.04 13,018.84 42,499.43 | 387.40 20,919.60 187.09 8,768.22 200.30 12,151.19 867.65 36,231.78
55 287.40 15,807.00 53.65 2,554.22 233.75 13,252.59 42,445.78 | 387.40 21,307.00 188.12 8,956.34 199.27 12,350.47 902.12 36,043.66
56 287.40 16,094.40 53.94 2,608.16 233.45 13,486.04 42,391.84 | 387.40 21,694.40 189.16 9,145.49 198.24 12,548.71 937.33 35,854.51
57 287.40 16,381.80 54.24 2,662.41 233.16 13,719.19 42,337.59 | 387.40 22,081.80 190.20 9,335.69 197.20 12,745.91 973.29 35,664.31
58 287.40 16,669.20 54.54 2,716.94 232.86 13,952.05 42,283.06 | 387.40 22,469.20 191.24 9,526.93 196.15 12,942.06 1,009.99 35,473.07
59 287.40 16,956.60 54.84 2,771.78 232.56 14,184.61 42,228.22 | 387.40 22,856.60 192.29 9,719.23 195.10 13,137.16 1,047.44 35,280.77
60 287.40 17,244.00 55.14 2,826.93 232.26 14,416.86 42,173.07 | 387.40 23,244.00 193.35 9,912.58 194.04 13,331.21 1,085.65 35,087.42
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
61 287.40 17,531.40 55.44 2,882.37 231.95 14,648.81 42,117.63 | 387.40 23,631.40 194.42 10,107.00 192.98 13,524.19 1,124.63 34,893.00
62 287.40 17,818.80 55.75 2,938.12 231.65 14,880.46 42,061.88 | 387.40 24,018.80 195.48 10,302.48 191.91 13,716.10 1,164.36 34,697.52
63 287.40 18,106.20 56.06 2,994.18 231.34 15,111.80 42,005.82 | 387.40 24,406.20 196.56 10,499.04 190.84 13,906.94 1,204.87 34,500.96
64 287.40 18,393.60 56.36 3,050.54 231.03 15,342.83 41,949.46 | 387.40 24,793.60 197.64 10,696.68 189.76 14,096.69 1,246.14 34,303.32
65 287.40 18,681.00 56.67 3,107.21 230.72 15,573.56 41,892.79 | 387.40 25,181.00 198.73 10,895.41 188.67 14,285.36 1,288.20 34,104.59
66 287.40 18,968.40 56.99 3,164.20 230.41 15,803.97 41,835.80 | 387.40 25,568.40 199.82 11,095.23 187.58 14,472.94 1,331.03 33,904.77
67 287.40 19,255.80 57.30 3,221.50 230.10 16,034.06 41,778.50 | 387.40 25,955.80 200.92 11,296.15 186.48 14,659.41 1,374.65 33,703.85
68 287.40 19,543.20 57.61 3,279.12 229.78 16,263.84 41,720.88 | 387.40 26,343.20 202.03 11,498.18 185.37 14,844.78 1,419.06 33,501.82
69 287.40 19,830.60 57.93 3,337.05 229.46 16,493.31 41,662.95 | 387.40 26,730.60 203.14 11,701.31 184.26 15,029.04 1,464.27 33,298.69
70 287.40 20,118.00 58.25 3,395.30 229.15 16,722.46 41,604.70 | 387.40 27,118.00 204.25 11,905.57 183.14 15,212.19 1,510.27 33,094.43
71 287.40 20,405.40 58.57 3,453.87 228.83 16,951.28 41,546.13 | 387.40 27,505.40 205.38 12,110.94 182.02 15,394.20 1,557.08 32,889.06
72 287.40 20,692.80 58.89 3,512.76 228.50 17,179.79 41,487.24 | 387.40 27,892.80 206.51 12,317.45 180.89 15,575.09 1,604.69 32,682.55
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
73 287.40 20,980.20 59.22 3,571.98 228.18 17,407.96 41,428.02 | 387.40 28,280.20 207.64 12,525.09 179.75 15,754.85 1,653.12 32,474.91
74 287.40 21,267.60 59.54 3,631.52 227.85 17,635.82 41,368.48 | 387.40 28,667.60 208.78 12,733.88 178.61 15,933.46 1,702.36 32,266.12
75 287.40 21,555.00 59.87 3,691.39 227.53 17,863.35 41,308.61 | 387.40 29,055.00 209.93 12,943.81 177.46 16,110.92 1,752.42 32,056.19
76 287.40 21,842.40 60.20 3,751.59 227.20 18,090.54 41,248.41 | 387.40 29,442.40 211.09 13,154.90 176.31 16,287.23 1,803.31 31,845.10
77 287.40 22,129.80 60.53 3,812.12 226.87 18,317.41 41,187.88 | 387.40 29,829.80 212.25 13,367.15 175.15 16,462.38 1,855.03 31,632.85
78 287.40 22,417.20 60.86 3,872.98 226.53 18,543.94 41,127.02 | 387.40 30,217.20 213.42 13,580.56 173.98 16,636.36 1,907.58 31,419.44
79 287.40 22,704.60 61.20 3,934.18 226.20 18,770.14 41,065.82 | 387.40 30,604.60 214.59 13,795.15 172.81 16,809.17 1,960.97 31,204.85
80 287.40 22,992.00 61.53 3,995.71 225.86 18,996.00 41,004.29 | 387.40 30,992.00 215.77 14,010.92 171.63 16,980.80 2,015.21 30,989.08
81 287.40 23,279.40 61.87 4,057.59 225.52 19,221.53 40,942.41 | 387.40 31,379.40 216.96 14,227.88 170.44 17,151.24 2,070.29 30,772.12
82 287.40 23,566.80 62.21 4,119.80 225.18 19,446.71 40,880.20 | 387.40 31,766.80 218.15 14,446.03 169.25 17,320.48 2,126.23 30,553.97
83 287.40 23,854.20 62.56 4,182.36 224.84 19,671.55 40,817.64 | 387.40 32,154.20 219.35 14,665.38 168.05 17,488.53 2,183.02 30,334.62
84 287.40 24,141.60 62.90 4,245.26 224.50 19,896.05 40,754.74 | 387.40 32,541.60 220.56 14,885.93 166.84 17,655.37 2,240.68 30,114.07
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
85 287.40 24,429.00 63.25 4,308.50 224.15 20,120.20 40,691.50 | 387.40 32,929.00 221.77 15,107.70 165.63 17,821.00 2,299.20 29,892.30
86 287.40 24,716.40 63.59 4,372.09 223.80 20,344.00 40,627.91 | 387.40 33,316.40 222.99 15,330.69 164.41 17,985.40 2,358.60 29,669.31
87 287.40 25,003.80 63.94 4,436.04 223.45 20,567.46 40,563.96 | 387.40 33,703.80 224.22 15,554.91 163.18 18,148.59 2,418.87 29,445.09
88 287.40 25,291.20 64.29 4,500.33 223.10 20,790.56 40,499.67 | 387.40 34,091.20 225.45 15,780.36 161.95 18,310.53 2,480.02 29,219.64
89 287.40 25,578.60 64.65 4,564.98 222.75 21,013.31 40,435.02 | 387.40 34,478.60 226.69 16,007.04 160.71 18,471.24 2,542.06 28,992.96
90 287.40 25,866.00 65.00 4,629.98 222.39 21,235.70 40,370.02 | 387.40 34,866.00 227.94 16,234.98 159.46 18,630.70 2,605.00 28,765.02
91 287.40 26,153.40 65.36 4,695.34 222.04 21,457.73 40,304.66 | 387.40 35,253.40 229.19 16,464.17 158.21 18,788.91 2,668.82 28,535.83
92 287.40 26,440.80 65.72 4,761.07 221.68 21,679.41 40,238.93 | 387.40 35,640.80 230.45 16,694.62 156.95 18,945.86 2,733.55 28,305.38
93 287.40 26,728.20 66.08 4,827.15 221.31 21,900.72 40,172.85 | 387.40 36,028.20 231.72 16,926.33 155.68 19,101.54 2,799.19 28,073.67
94 287.40 27,015.60 66.45 4,893.59 220.95 22,121.67 40,106.41 | 387.40 36,415.60 232.99 17,159.33 154.41 19,255.94 2,865.73 27,840.67
95 287.40 27,303.00 66.81 4,960.41 220.59 22,342.26 40,039.59 | 387.40 36,803.00 234.27 17,393.60 153.12 19,409.07 2,933.19 27,606.40
96 287.40 27,590.40 67.18 5,027.58 220.22 22,562.48 39,972.42 | 387.40 37,190.40 235.56 17,629.16 151.84 19,560.90 3,001.58 27,370.84
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
97 287.40 27,877.80 67.55 5,095.13 219.85 22,782.33 39,904.87 | 387.40 37,577.80 236.86 17,866.02 150.54 19,711.44 3,070.88 27,133.98
98 287.40 28,165.20 67.92 5,163.05 219.48 23,001.80 39,836.95 | 387.40 37,965.20 238.16 18,104.18 149.24 19,860.68 3,141.12 26,895.82
99 287.40 28,452.60 68.29 5,231.34 219.10 23,220.91 39,768.66 | 387.40 38,352.60 239.47 18,343.65 147.93 20,008.60 3,212.30 26,656.35
100 287.40 28,740.00 68.67 5,300.01 218.73 23,439.63 39,699.99 | 387.40 38,740.00 240.79 18,584.43 146.61 20,155.21 3,284.42 26,415.57
101 287.40 29,027.40 69.05 5,369.06 218.35 23,657.98 39,630.94 | 387.40 39,127.40 242.11 18,826.54 145.29 20,300.50 3,357.48 26,173.46
102 287.40 29,314.80 69.43 5,438.49 217.97 23,875.95 39,561.51 | 387.40 39,514.80 243.44 19,069.99 143.95 20,444.45 3,431.50 25,930.01
103 287.40 29,602.20 69.81 5,508.29 217.59 24,093.54 39,491.71 | 387.40 39,902.20 244.78 19,314.77 142.62 20,587.07 3,506.47 25,685.23
104 287.40 29,889.60 70.19 5,578.49 217.20 24,310.75 39,421.51 | 387.40 40,289.60 246.13 19,560.89 141.27 20,728.34 3,582.41 25,439.11
105 287.40 30,177.00 70.58 5,649.06 216.82 24,527.56 39,350.94 | 387.40 40,677.00 247.48 19,808.38 139.92 20,868.25 3,659.31 25,191.62
106 287.40 30,464.40 70.97 5,720.03 216.43 24,743.99 39,279.97 | 387.40 41,064.40 248.84 20,057.22 138.55 21,006.81 3,737.19 24,942.78
107 287.40 30,751.80 71.36 5,791.39 216.04 24,960.03 39,208.61 | 387.40 41,451.80 250.21 20,307.43 137.19 21,143.99 3,816.04 24,692.57
108 287.40 31,039.20 71.75 5,863.14 215.65 25,175.68 39,136.86 | 387.40 41,839.20 251.59 20,559.02 135.81 21,279.80 3,895.88 24,440.98
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
109 287.40 31,326.60 72.14 5,935.28 215.25 25,390.93 39,064.72 | 387.40 42,226.60 252.97 20,811.99 134.43 21,414.23 3,976.71 24,188.01
110 287.40 31,614.00 72.54 6,007.82 214.86 25,605.79 38,992.18 | 387.40 42,614.00 254.36 21,066.35 133.03 21,547.26 4,058.53 23,933.65
111 287.40 31,901.40 72.94 6,080.76 214.46 25,820.25 38,919.24 | 387.40 43,001.40 255.76 21,322.11 131.64 21,678.90 4,141.35 23,677.89
112 287.40 32,188.80 73.34 6,154.10 214.06 26,034.30 38,845.90 | 387.40 43,388.80 257.17 21,579.28 130.23 21,809.12 4,225.18 23,420.72
113 287.40 32,476.20 73.74 6,227.85 213.65 26,247.96 38,772.15 | 387.40 43,776.20 258.58 21,837.86 128.81 21,937.94 4,310.02 23,162.14
114 287.40 32,763.60 74.15 6,302.00 213.25 26,461.20 38,698.00 | 387.40 44,163.60 260.00 22,097.87 127.39 22,065.33 4,395.87 22,902.13
115 287.40 33,051.00 74.56 6,376.55 212.84 26,674.04 38,623.45 | 387.40 44,551.00 261.43 22,359.30 125.96 22,191.29 4,482.75 22,640.70
116 287.40 33,338.40 74.97 6,451.52 212.43 26,886.47 38,548.48 | 387.40 44,938.40 262.87 22,622.17 124.52 22,315.82 4,570.65 22,377.83
117 287.40 33,625.80 75.38 6,526.90 212.02 27,098.49 38,473.10 | 387.40 45,325.80 264.32 22,886.49 123.08 22,438.89 4,659.59 22,113.51
118 287.40 33,913.20 75.79 6,602.69 211.60 27,310.09 38,397.31 | 387.40 45,713.20 265.77 23,152.27 121.62 22,560.52 4,749.57 21,847.73
119 287.40 34,200.60 76.21 6,678.91 211.19 27,521.27 38,321.09 | 387.40 46,100.60 267.23 23,419.50 120.16 22,680.68 4,840.59 21,580.50
120 287.40 34,488.00 76.63 6,755.54 210.77 27,732.04 38,244.46 | 387.40 46,488.00 268.70 23,688.20 118.69 22,799.37 4,932.67 21,311.80
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
121 287.40 34,775.40 77.05 6,832.59 210.34 27,942.38 38,167.41 | 387.40 46,875.40 270.18 23,958.38 117.21 22,916.59 5,025.80 21,041.62
122 287.40 35,062.80 77.48 6,910.06 209.92 28,152.31 38,089.94 | 387.40 47,262.80 271.67 24,230.05 115.73 23,032.32 5,119.99 20,769.95
123 287.40 35,350.20 77.90 6,987.97 209.49 28,361.80 38,012.03 | 387.40 47,650.20 273.16 24,503.21 114.23 23,146.55 5,215.25 20,496.79
124 287.40 35,637.60 78.33 7,066.30 209.07 28,570.87 37,933.70 | 387.40 48,037.60 274.66 24,777.88 112.73 23,259.28 5,311.58 20,222.12
125 287.40 35,925.00 78.76 7,145.06 208.64 28,779.50 37,854.94 | 387.40 48,425.00 276.17 25,054.05 111.22 23,370.51 5,409.00 19,945.95
126 287.40 36,212.40 79.19 7,224.25 208.20 28,987.70 37,775.75 | 387.40 48,812.40 277.69 25,331.75 109.70 23,480.21 5,507.50 19,668.25
127 287.40 36,499.80 79.63 7,303.88 207.77 29,195.47 37,696.12 | 387.40 49,199.80 279.22 25,610.97 108.18 23,588.38 5,607.09 19,389.03
128 287.40 36,787.20 80.07 7,383.95 207.33 29,402.80 37,616.05 | 387.40 49,587.20 280.76 25,891.72 106.64 23,695.02 5,707.78 19,108.28
129 287.40 37,074.60 80.51 7,464.46 206.89 29,609.69 37,535.54 | 387.40 49,974.60 282.30 26,174.03 105.10 23,800.12 5,809.57 18,825.97
130 287.40 37,362.00 80.95 7,545.41 206.45 29,816.13 37,454.59 | 387.40 50,362.00 283.85 26,457.88 103.54 23,903.66 5,912.47 18,542.12
131 287.40 37,649.40 81.40 7,626.80 206.00 30,022.13 37,373.20 | 387.40 50,749.40 285.41 26,743.29 101.98 24,005.64 6,016.49 18,256.71
132 287.40 37,936.80 81.84 7,708.65 205.55 30,227.69 37,291.35 | 387.40 51,136.80 286.98 27,030.28 100.41 24,106.06 6,121.63 17,969.72
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
133 287.40 38,224.20 82.29 7,790.94 205.10 30,432.79 37,209.06 | 387.40 51,524.20 288.56 27,318.84 98.83 24,204.89 6,227.90 17,681.16
134 287.40 38,511.60 82.75 7,873.69 204.65 30,637.44 37,126.31 | 387.40 51,911.60 290.15 27,608.99 97.25 24,302.14 6,335.30 17,391.01
135 287.40 38,799.00 83.20 7,956.89 204.19 30,841.63 37,043.11 | 387.40 52,299.00 291.75 27,900.74 95.65 24,397.79 6,443.85 17,099.26
136 287.40 39,086.40 83.66 8,040.55 203.74 31,045.37 36,959.45 | 387.40 52,686.40 293.35 28,194.09 94.05 24,491.83 6,553.54 16,805.91
137 287.40 39,373.80 84.12 8,124.67 203.28 31,248.65 36,875.33 | 387.40 53,073.80 294.96 28,489.05 92.43 24,584.26 6,664.38 16,510.95
138 287.40 39,661.20 84.58 8,209.25 202.81 31,451.46 36,790.75 | 387.40 53,461.20 296.59 28,785.64 90.81 24,675.07 6,776.39 16,214.36
139 287.40 39,948.60 85.05 8,294.30 202.35 31,653.81 36,705.70 | 387.40 53,848.60 298.22 29,083.86 89.18 24,764.25 6,889.56 15,916.14
140 287.40 40,236.00 85.52 8,379.81 201.88 31,855.69 36,620.19 | 387.40 54,236.00 299.86 29,383.71 87.54 24,851.79 7,003.90 15,616.29
141 287.40 40,523.40 85.99 8,465.80 201.41 32,057.10 36,534.20 | 387.40 54,623.40 301.51 29,685.22 85.89 24,937.68 7,119.42 15,314.78
142 287.40 40,810.80 86.46 8,552.26 200.94 32,258.04 36,447.74 | 387.40 55,010.80 303.17 29,988.39 84.23 25,021.91 7,236.13 15,011.61
143 287.40 41,098.20 86.93 8,639.19 200.46 32,458.50 36,360.81 | 387.40 55,398.20 304.83 30,293.22 82.56 25,104.48 7,354.03 14,706.78
144 287.40 41,385.60 87.41 8,726.60 199.98 32,658.49 36,273.40 | 387.40 55,785.60 306.51 30,599.73 80.89 25,185.36 7,473.12 14,400.27
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
145 287.40 41,673.00 87.89 8,814.50 199.50 32,857.99 36,185.50 | 387.40 56,173.00 308.19 30,907.92 79.20 25,264.57 7,593.43 14,092.08
146 287.40 41,960.40 88.38 8,902.87 199.02 33,057.01 36,097.13 | 387.40 56,560.40 309.89 31,217.81 77.51 25,342.07 7,714.94 13,782.19
147 287.40 42,247.80 88.86 8,991.73 198.53 33,255.55 36,008.27 | 387.40 56,947.80 311.59 31,529.41 75.80 25,417.87 7,837.67 13,470.59
148 287.40 42,535.20 89.35 9,081.09 198.05 33,453.59 35,918.91 | 387.40 57,335.20 313.31 31,842.71 74.09 25,491.96 7,961.63 13,157.29
149 287.40 42,822.60 89.84 9,170.93 197.55 33,651.15 35,829.07 | 387.40 57,722.60 315.03 32,157.75 72.37 25,564.33 8,086.82 12,842.25
150 287.40 43,110.00 90.34 9,261.26 197.06 33,848.21 35,738.74 | 387.40 58,110.00 316.76 32,474.51 70.63 25,634.96 8,213.25 12,525.49
151 287.40 43,397.40 90.83 9,352.10 196.56 34,044.77 35,647.90 | 387.40 58,497.40 318.51 32,793.02 68.89 25,703.85 8,340.92 12,206.98
152 287.40 43,684.80 91.33 9,443.43 196.06 34,240.83 35,556.57 | 387.40 58,884.80 320.26 33,113.27 67.14 25,770.99 8,469.84 11,886.73
153 287.40 43,972.20 91.84 9,535.27 195.56 34,436.39 35,464.73 | 387.40 59,272.20 322.02 33,435.29 65.38 25,836.37 8,600.03 11,564.71
154 287.40 44,259.60 92.34 9,627.61 195.06 34,631.45 35,372.39 | 387.40 59,659.60 323.79 33,759.08 63.61 25,899.97 8,731.48 11,240.92
155 287.40 44,547.00 92.85 9,720.46 194.55 34,826.00 35,279.54 | 387.40 60,047.00 325.57 34,084.66 61.83 25,961.80 8,864.20 10,915.34
156 287.40 44,834.40 93.36 9,813.81 194.04 35,020.03 35,186.19 | 387.40 60,434.40 327.36 34,412.02 60.03 26,021.83 8,998.20 10,587.98
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
157 287.40 45,121.80 93.87 9,907.69 193.52 35,213.56 35,092.31 | 387.40 60,821.80 329.16 34,741.18 58.23 26,080.07 9,133.49 10,258.82
158 287.40 45,409.20 94.39 10,002.08 193.01 35,406.57 34,997.92 | 387.40 61,209.20 330.97 35,072.15 56.42 26,136.49 9,270.08 9,927.85
159 287.40 45,696.60 94.91 10,096.98 192.49 35,599.05 34,903.02 | 387.40 61,596.60 332.79 35,404.95 54.60 26,191.09 9,407.96 9,595.05
160 287.40 45,984.00 95.43 10,192.41 191.97 35,791.02 34,807.59 | 387.40 61,984.00 334.62 35,739.57 52.77 26,243.86 9,547.16 9,260.43
161 287.40 46,271.40 95.95 10,288.37 191.44 35,982.46 34,711.63 | 387.40 62,371.40 336.46 36,076.03 50.93 26,294.80 9,687.67 8,923.97
162 287.40 46,558.80 96.48 10,384.85 190.91 36,173.38 34,615.15 | 387.40 62,758.80 338.31 36,414.35 49.08 26,343.88 9,829.50 8,585.65
163 287.40 46,846.20 97.01 10,481.86 190.38 36,363.76 34,518.14 | 387.40 63,146.20 340.18 36,754.52 47.22 26,391.10 9,972.66 8,245.48
164 287.40 47,133.60 97.55 10,579.41 189.85 36,553.61 34,420.59 | 387.40 63,533.60 342.05 37,096.57 45.35 26,436.45 10,117.16 7,903.43
165 287.40 47,421.00 98.08 10,677.49 189.31 36,742.92 34,322.51 | 387.40 63,921.00 343.93 37,440.50 43.47 26,479.92 10,263.00 7,559.50
166 287.40 47,708.40 98.62 10,776.12 188.77 36,931.70 34,223.88 | 387.40 64,308.40 345.82 37,786.32 41.58 26,521.50 10,410.20 7,213.68
167 287.40 47,995.80 99.17 10,875.28 188.23 37,119.93 34,124.72 | 387.40 64,695.80 347.72 38,134.04 39.68 26,561.17 10,558.76 6,865.96
168 287.40 48,283.20 99.71 10,974.99 187.69 37,307.61 34,025.01 | 387.40 65,083.20 349.63 38,483.67 37.76 26,598.93 10,708.68 6,516.33
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
169 287.40 48,570.60 100.26 11,075.25 187.14 37,494.75 33,924.75 | 387.40 65,470.60 351.56 38,835.23 35.84 26,634.77 10,859.98 6,164.77
170 287.40 48,858.00 100.81 11,176.06 186.59 37,681.34 33,823.94 | 387.40 65,858.00 353.49 39,188.72 33.91 26,668.68 11,012.66 5,811.28
171 287.40 49,145.40 101.36 11,277.43 186.03 37,867.37 33,722.57 | 387.40 66,245.40 355.43 39,544.15 31.96 26,700.64 11,166.73 5,455.85
172 287.40 49,432.80 101.92 11,379.35 185.47 38,052.84 33,620.65 | 387.40 66,632.80 357.39 39,901.54 30.01 26,730.65 11,322.19 5,098.46
173 287.40 49,720.20 102.48 11,481.83 184.91 38,237.76 33,518.17 | 387.40 67,020.20 359.35 40,260.90 28.04 26,758.69 11,479.07 4,739.10
174 287.40 50,007.60 103.05 11,584.88 184.35 38,422.11 33,415.12 | 387.40 67,407.60 361.33 40,622.23 26.07 26,784.76 11,637.35 4,377.77
175 287.40 50,295.00 103.61 11,688.49 183.78 38,605.89 33,311.51 | 387.40 67,795.00 363.32 40,985.55 24.08 26,808.83 11,797.06 4,014.45
176 287.40 50,582.40 104.18 11,792.67 183.21 38,789.10 33,207.33 | 387.40 68,182.40 365.32 41,350.87 22.08 26,830.91 11,958.19 3,649.13
177 287.40 50,869.80 104.76 11,897.43 182.64 38,971.74 33,102.57 | 387.40 68,569.80 367.33 41,718.19 20.07 26,850.98 12,120.76 3,281.81
178 287.40 51,157.20 105.33 12,002.76 182.06 39,153.81 32,997.24 | 387.40 68,957.20 369.35 42,087.54 18.05 26,869.03 12,284.78 2,912.46
179 287.40 51,444.60 105.91 12,108.67 181.48 39,335.29 32,891.33 | 387.40 69,344.60 371.38 42,458.92 16.02 26,885.05 12,450.24 2,541.08
180 287.40 51,732.00 106.49 12,215.17 180.90 39,516.20 32,784.83 | 387.40 69,732.00 373.42 42,832.34 13.98 26,899.03 12,617.17 2,167.66
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
181 287.40 52,019.40 107.08 12,322.25 180.32 39,696.51 32,677.75 | 387.40 70,119.40 375.47 43,207.81 11.92 26,910.95 12,785.56 1,792.19
182 287.40 52,306.80 107.67 12,429.92 179.73 39,876.24 32,570.08 | 387.40 70,506.80 377.54 43,585.35 9.86 26,920.81 12,955.43 1,414.65
183 287.40 52,594.20 108.26 12,538.18 179.14 40,055.38 32,461.82 | 387.40 70,894.20 379.62 43,964.97 7.78 26,928.59 13,126.79 1,035.03
184 287.40 52,881.60 108.86 12,647.03 178.54 40,233.92 32,352.97 | 387.40 71,281.60 381.70 44,346.67 5.69 26,934.28 13,299.64 653.33
185 287.40 53,169.00 109.46 12,756.49 177.94 40,411.86 32,243.51 | 387.40 71,669.00 383.80 44,730.47 3.59 26,937.87 13,473.98 269.53
186 287.40 53,456.40 110.06 12,866.55 177.34 40,589.20 32,133.45 | 271.01 71,940.01 269.53 45,116.39 1.48 26,939.36 13,649.84 0.00

Loan Paid off in Year 15.

Total Interest Based on 30 Year Loan with No Extra Payment $58,462.73.

Total Interest Saved with Pre-Payment is $31,523.37