Mortgage Balance at end of Each Year
			5% APR, 30-Year, $100000 Principal
	Year		Cumulative		Cumulative		Balance
			Payments		Principal
		5%	0		$ 100,000.00		$100,000.00
	1		$6,591.56		$ 105,116.19		$98,524.63
	2		$13,520.35		$ 110,494.13		$96,973.79
	3		$20,803.63		$ 116,147.22		$95,343.59
	4		$28,459.54		$ 122,089.54		$93,630.00
	5		$36,507.14		$ 128,335.87		$91,828.73
	6		$44,966.47		$ 134,901.77		$89,935.31
	7		$53,858.59		$ 141,803.61		$87,945.02
	8		$63,205.65		$ 149,058.55		$85,852.89
	9		$73,030.93		$ 156,684.66		$83,653.74
	10		$83,358.89		$ 164,700.95		$81,342.06
	11		$94,215.24		$ 173,127.36		$78,912.12
	12		$105,627.02		$ 181,984.89		$76,357.86
	13		$117,622.66		$ 191,295.58		$73,672.92
	14		$130,232.01		$ 201,082.62		$70,850.61
	15		$143,486.48		$ 211,370.39		$67,883.91
	16		$157,419.08		$ 222,184.50		$64,765.42
	17		$172,064.49		$ 233,551.88		$61,487.39
	18		$187,459.20		$ 245,500.84		$58,041.65
	19		$203,641.52		$ 258,061.13		$54,419.61
	20		$220,651.76		$ 271,264.03		$50,612.27
	21		$238,532.28		$ 285,142.41		$46,610.13
	22		$257,327.60		$ 299,730.84		$42,403.24
	23		$277,084.52		$ 315,065.64		$37,981.11
	24		$297,852.25		$ 331,184.99		$33,332.75
	25		$319,682.49		$ 348,129.05		$28,446.56
	26		$342,629.61		$ 365,939.99		$23,310.38
	27		$366,750.74		$ 384,662.17		$17,911.43
	28		$392,105.96		$ 404,342.22		$12,236.26
	29		$418,758.40		$ 425,029.13		$6,270.73
	30		$446,774.43		$ 446,774.43		$0.00