Loan Amt $400,000 Period Date Prin Int

Interest 3.25% 1 1/1/2017 ($657.49) ($1,080.32)

# Periods 360 2 2/1/2017 ($659.27) ($1,077.31)
3 3/1/2017 ($661.06) ($1,074.31)
4 4/1/2017 ($662.85) ($1,071.30)
Salary $100,000 5 5/1/2017 ($664.64) ($1,068.29)
After Tax Break $87,235 6 6/1/2017 ($666.44) ($1,065.28)
Fed Tax -$5,678.98 7 7/1/2017 ($668.25) ($1,062.27)
State Tax -$16,164.59 8 8/1/2017 ($670.06) ($1,059.26)
FICA -$6,673.46 9 9/1/2017 ($671.87) ($1,056.25)
Net Annual Income $58,718 10 10/1/2017 ($673.69) ($1,053.24)
11 11/1/2017 ($675.52) ($1,050.23)
Monthly Income $4,893 12 12/1/2017 ($677.35) ($1,047.22)
Monthly Rent ($2,540.83) 13 1/1/2018 ($679.18) ($1,044.21)
Monthly Spending ($1,000.00) 14 2/1/2018 ($681.02) ($1,041.20)
Monthly Savings $1,352.32 15 3/1/2018 ($682.87) ($1,038.19)
Years to Save 12 16 4/1/2018 ($684.71) ($1,035.19)
17 5/1/2018 ($686.57) ($1,032.18)
Property Price $1,000,000 18 6/1/2018 ($688.43) ($1,029.17)
Down Payment $200,000 19 7/1/2018 ($690.29) ($1,026.16)
Loan Amt $800,000 20 8/1/2018 ($692.16) ($1,023.15)
21 9/1/2018 ($694.04) ($1,020.14)
22 10/1/2018 ($695.92) ($1,017.13)
23 11/1/2018 ($697.80) ($1,014.12)
24 12/1/2018 ($699.69) ($1,011.11)
25 1/1/2019 ($701.59) ($1,008.10)
26 2/1/2019 ($703.49) ($1,005.09)
27 3/1/2019 ($705.39) ($1,002.08)
28 4/1/2019 ($707.30) ($999.07)
29 5/1/2019 ($709.22) ($996.06)
30 6/1/2019 ($711.14) ($993.06)
31 7/1/2019 ($713.07) ($990.05)
32 8/1/2019 ($715.00) ($987.04)
33 9/1/2019 ($716.93) ($984.03)
34 10/1/2019 ($718.87) ($981.02)
35 11/1/2019 ($720.82) ($978.01)
36 12/1/2019 ($722.77) ($975.00)
37 1/1/2020 ($724.73) ($971.99)
38 2/1/2020 ($726.69) ($968.98)
39 3/1/2020 ($728.66) ($965.97)
40 4/1/2020 ($730.64) ($962.96)
41 5/1/2020 ($732.61) ($959.95)
42 6/1/2020 ($734.60) ($956.94)
43 7/1/2020 ($736.59) ($953.94)
44 8/1/2020 ($738.58) ($950.93)
45 9/1/2020 ($740.58) ($947.92)
46 10/1/2020 ($742.59) ($944.91)
47 11/1/2020 ($744.60) ($941.90)
48 12/1/2020 ($746.62) ($938.89)
49 1/1/2021 ($748.64) ($935.88)
50 2/1/2021 ($750.67) ($932.87)
51 3/1/2021 ($752.70) ($929.86)
52 4/1/2021 ($754.74) ($926.85)
53 5/1/2021 ($756.78) ($923.84)
54 6/1/2021 ($758.83) ($920.83)
55 7/1/2021 ($760.89) ($917.82)
56 8/1/2021 ($762.95) ($914.81)
57 9/1/2021 ($765.01) ($911.81)
58 10/1/2021 ($767.09) ($908.80)
59 11/1/2021 ($769.16) ($905.79)
60 12/1/2021 ($771.25) ($902.78)
61 1/1/2022 ($773.34) ($899.77)
62 2/1/2022 ($775.43) ($896.76)
63 3/1/2022 ($777.53) ($893.75)
64 4/1/2022 ($779.64) ($890.74)
65 5/1/2022 ($781.75) ($887.73)
66 6/1/2022 ($783.86) ($884.72)
67 7/1/2022 ($785.99) ($881.71)
68 8/1/2022 ($788.12) ($878.70)
69 9/1/2022 ($790.25) ($875.69)
70 10/1/2022 ($792.39) ($872.69)
71 11/1/2022 ($794.54) ($869.68)
72 12/1/2022 ($796.69) ($866.67)
73 1/1/2023 ($798.85) ($863.66)
74 2/1/2023 ($801.01) ($860.65)
75 3/1/2023 ($803.18) ($857.64)
76 4/1/2023 ($805.35) ($854.63)
77 5/1/2023 ($807.54) ($851.62)
78 6/1/2023 ($809.72) ($848.61)
79 7/1/2023 ($811.92) ($845.60)
80 8/1/2023 ($814.11) ($842.59)
81 9/1/2023 ($816.32) ($839.58)
82 10/1/2023 ($818.53) ($836.57)
83 11/1/2023 ($820.75) ($833.56)
84 12/1/2023 ($822.97) ($830.56)
85 1/1/2024 ($825.20) ($827.55)
86 2/1/2024 ($827.43) ($824.54)
87 3/1/2024 ($829.68) ($821.53)
88 4/1/2024 ($831.92) ($818.52)
89 5/1/2024 ($834.18) ($815.51)
90 6/1/2024 ($836.43) ($812.50)
91 7/1/2024 ($838.70) ($809.49)
92 8/1/2024 ($840.97) ($806.48)
93 9/1/2024 ($843.25) ($803.47)
94 10/1/2024 ($845.53) ($800.46)
95 11/1/2024 ($847.82) ($797.45)
T&I HOA Total Year Age Salary
($550.00) ($350.00) ($2,640.83) 2017 24 $ 100,000.00
($550.00) ($350.00) ($2,640.83) 2018 25 $ 120,000.00
($550.00) ($350.00) ($2,640.83) 2019 26 $ 144,000.00
($550.00) ($350.00) ($2,640.83) 2020 27 $ 172,800.00
($550.00) ($350.00) ($2,640.83) 2021 28 $ 207,360.00
($550.00) ($350.00) ($2,640.83) 2022 29 $ 248,832.00
($550.00) ($350.00) ($2,640.83) 2023 30 $ 298,598.40
($550.00) ($350.00) ($2,640.83) 2024 31 $ 358,318.08
($550.00) ($350.00) ($2,640.83) 2025 32 $ 429,981.70
($550.00) ($350.00) ($2,640.83) 2026 33 $ 515,978.04
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83) Original $ x
($550.00) ($350.00) ($2,640.83) Interest Rate 10%
($550.00) ($350.00) ($2,640.83) Pd (yrs) 20
($550.00) ($350.00) ($2,640.83) End $ 1000
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83) Original $ x
($550.00) ($350.00) ($2,640.83) Interest Rate 1%
($550.00) ($350.00) ($2,640.83) Pd (mo) 240
($550.00) ($350.00) ($2,640.83) End $ 1000
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
($550.00) ($350.00) ($2,640.83)
Analyst
Associate
Associate
VP
VP
SVP
SVP
Executive Director
Executive Director
Executive Director

148.643628

136.4615109