10/26/23, 9:09 AM Mortgage Payment Calculator | TD Canada Trust

My Payment Results

Mortgage amount
(Actual mortgage amount may change based on TD down payment 119,900
requirements)

Interest rate 5 Year Fixed Rate Mortgage 6.54%

Amortization period 25 years

Payment frequency Monthly

Balance after 5 years term

Total payments over term $48,361.80

- Interest paid $36,970.45

= Principal paid $11,391.35

Balance at end of term $108,508.65

Pay Off My Mortgage Quicker

Do you plan on making any lump-sum payments?

Alt+A Yes No

Protect Myself and My Home with TD Credit Protection

Add Mortgage Life Insurance?

Yes No

Show amortization graph +

Start over

Amortization Schedule
For Your $119,900.00 Mortgage over 25 years at a 5 Year Fixed Rate Mortgage of 6.54%

Term Schedule
<
P t b O i b l Pi i l (P) I t t (I) T t l P&I Cl i b l

https://apps.td.com/mortgage-payment-calculator/ 1/3
10/26/23, 9:09 AM Mortgage Payment Calculator | TD Canada Trust

Payment number Opening balance Principal (P) Interest (I) Total P&I Closing balance
1 $119,900.00 $170.83 $635.20 $806.03 $119,729.17
2 $119,729.17 $150.59 $655.44 $806.03 $119,578.58
3 $119,578.58 $151.42 $654.61 $806.03 $119,427.16
4 $119,427.16 $194.43 $611.60 $806.03 $119,232.73
5 $119,232.73 $153.31 $652.72 $806.03 $119,079.42
6 $119,079.42 $175.18 $630.85 $806.03 $118,904.24
7 $118,904.24 $155.11 $650.92 $806.03 $118,749.13
8 $118,749.13 $176.93 $629.10 $806.03 $118,572.20
9 $118,572.20 $156.93 $649.10 $806.03 $118,415.27
10 $118,415.27 $157.79 $648.24 $806.03 $118,257.48
11 $118,257.48 $179.53 $626.50 $806.03 $118,077.95
12 $118,077.95 $159.63 $646.40 $806.03 $117,918.32
13 $117,918.32 $181.33 $624.70 $806.03 $117,736.99
14 $117,736.99 $161.50 $644.53 $806.03 $117,575.49
15 $117,575.49 $162.38 $643.65 $806.03 $117,413.11
16 $117,413.11 $225.48 $580.55 $806.03 $117,187.63
17 $117,187.63 $164.51 $641.52 $806.03 $117,023.12
18 $117,023.12 $186.07 $619.96 $806.03 $116,837.05
19 $116,837.05 $166.43 $639.60 $806.03 $116,670.62
20 $116,670.62 $187.94 $618.09 $806.03 $116,482.68
21 $116,482.68 $168.37 $637.66 $806.03 $116,314.31
22 $116,314.31 $169.29 $636.74 $806.03 $116,145.02
23 $116,145.02 $190.73 $615.30 $806.03 $115,954.29
24 $115,954.29 $171.26 $634.77 $806.03 $115,783.03
25 $115,783.03 $192.64 $613.39 $806.03 $115,590.39
26 $115,590.39 $173.25 $632.78 $806.03 $115,417.14
27 $115,417.14 $174.20 $631.83 $806.03 $115,242.94
28 $115,242.94 $236.21 $569.82 $806.03 $115,006.73
29 $115,006.73 $176.45 $629.58 $806.03 $114,830.28
30 $114,830.28 $197.69 $608.34 $806.03 $114,632.59
31 $114,632.59 $178.49 $627.54 $806.03 $114,454.10
32 $114,454.10 $199.68 $606.35 $806.03 $114,254.42
33 $114,254.42 $180.56 $625.47 $806.03 $114,073.86
34 $114,073.86 $181.55 $624.48 $806.03 $113,892.31
35 $113,892.31 $202.66 $603.37 $806.03 $113,689.65
36 $113,689.65 $183.66 $622.37 $806.03 $113,505.99
37 $113,505.99 $204.71 $601.32 $806.03 $113,301.28
38 $113,301.28 $185.78 $620.25 $806.03 $113,115.50
39 $113,115.50 $186.80 $619.23 $806.03 $112,928.70
40 $112,928.70 $247.65 $558.38 $806.03 $112,681.05
41 $112,681.05 $189.18 $616.85 $806.03 $112,491.87
42 $112,491.87 $210.08 $595.95 $806.03 $112,281.79
43 $112,281.79 $191.36 $614.67 $806.03 $112,090.43
44 $112,090.43 $212.21 $593.82 $806.03 $111,878.22
45 $111,878.22 $193.57 $612.46 $806.03 $111,684.65
46 $111,684.65 $194.63 $611.40 $806.03 $111,490.02
47 $111,490.02 $215.39 $590.64 $806.03 $111,274.63
48 $111,274.63 $196.88 $609.15 $806.03 $111,077.75
49 $111,077.75 $217.57 $588.46 $806.03 $110,860.18
50 $110,860.18 $199.15 $606.88 $806.03 $110,661.03
51 $110,661.03 $200.24 $605.79 $806.03 $110,460.79
52 $110,460.79 $240.35 $565.68 $806.03 $110,220.44
53 $110,220.44 $202.65 $603.38 $806.03 $110,017.79
54 $110,017.79 $223.19 $582.84 $806.03 $109,794.60
55 $109,794.60 $204.98 $601.05 $806.03 $109,589.62
56 $109,589.62 $225.45 $580.58 $806.03 $109,364.17
57 $109,364.17 $207.34 $598.69 $806.03 $109,156.83
58 $109,156.83 $208.47 $597.56 $806.03 $108,948.36
59 $108,948.36 $228.85 $577.18 $806.03 $108,719.51
60 $108,719.51 $210.86 $595.17 $806.03 $108,508.65

https://apps.td.com/mortgage-payment-calculator/ 2/3
10/26/23, 9:09 AM Mortgage Payment Calculator | TD Canada Trust

Amortization Schedule
Payment number Opening balance Principal (P) Interest (I) Total P&I Closing balance
12 $118,077.95 $159.63 $646.40 $806.03 $117,918.32
24 $115,954.29 $171.26 $634.77 $806.03 $115,783.03
36 $113,689.65 $183.66 $622.37 $806.03 $113,505.99
48 $111,274.63 $196.88 $609.15 $806.03 $111,077.75
60 $108,719.51 $210.86 $595.17 $806.03 $108,508.65
72 $105,974.51 $225.89 $580.14 $806.03 $105,748.62
84 $103,047.27 $241.92 $564.11 $806.03 $102,805.35
96 $99,925.66 $259.01 $547.02 $806.03 $99,666.65
108 $96,614.93 $277.13 $528.90 $806.03 $96,337.80
120 $93,066.26 $296.56 $509.47 $806.03 $92,769.70
132 $89,281.98 $317.27 $488.76 $806.03 $88,964.71
144 $85,246.44 $339.36 $466.67 $806.03 $84,907.08
156 $80,958.34 $362.84 $443.19 $806.03 $80,595.50
168 $76,370.15 $387.96 $418.07 $806.03 $75,982.19
180 $71,477.33 $414.74 $391.29 $806.03 $71,062.59
192 $66,259.66 $443.30 $362.73 $806.03 $65,816.36
204 $60,707.40 $473.70 $332.33 $806.03 $60,233.70
216 $54,774.66 $506.18 $299.85 $806.03 $54,268.48
228 $48,448.02 $540.81 $265.22 $806.03 $47,907.21
240 $41,701.35 $577.74 $228.29 $806.03 $41,123.61
252 $34,513.96 $617.09 $188.94 $806.03 $33,896.87
264 $26,842.15 $659.09 $146.94 $806.03 $26,183.06
276 $18,660.97 $703.87 $102.16 $806.03 $17,957.10
288 $9,936.62 $751.63 $54.40 $806.03 $9,184.99
300 $634.28 $634.28 $3.47 $637.75 $0.00

https://apps.td.com/mortgage-payment-calculator/ 3/3