SmartSaver Fixed Home Loan (Principal and Interest) 2 Years from Adelaide Bank
Borrow amount
$300,000
Advertised Rate
2.29%
Fixed - 2 years
Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,314
Number of repayments
300
Total interest paid
$94,303
Total Repayments
$394,302
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| â„– | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Apr 2020 | $741.84 | $572.50 | $1,314.34 | $299,258.16 |
| 2 | May 2020 | $743.26 | $571.08 | $1,314.34 | $298,514.90 |
| 3 | Jun 2020 | $744.67 | $569.67 | $1,314.34 | $297,770.23 |
| 4 | Jul 2020 | $746.10 | $568.24 | $1,314.34 | $297,024.13 |
| 5 | Aug 2020 | $747.52 | $566.82 | $1,314.34 | $296,276.61 |
| 6 | Sep 2020 | $748.95 | $565.39 | $1,314.34 | $295,527.66 |
| 7 | Oct 2020 | $750.37 | $563.97 | $1,314.34 | $294,777.29 |
| 8 | Nov 2020 | $751.81 | $562.53 | $1,314.34 | $294,025.48 |
| 9 | Dec 2020 | $753.24 | $561.10 | $1,314.34 | $293,272.24 |
| 2020 Total | $6,727.76 | $5,101.3 | $11,829.06 | ||
| 10 | Jan 2021 | $754.68 | $559.66 | $1,314.34 | $292,517.56 |
| 11 | Feb 2021 | $756.12 | $558.22 | $1,314.34 | $291,761.44 |
| 12 | Mar 2021 | $757.56 | $556.78 | $1,314.34 | $291,003.88 |
| 13 | Apr 2021 | $759.01 | $555.33 | $1,314.34 | $290,244.87 |
| 14 | May 2021 | $760.46 | $553.88 | $1,314.34 | $289,484.41 |
| 15 | Jun 2021 | $761.91 | $552.43 | $1,314.34 | $288,722.50 |
| 16 | Jul 2021 | $763.36 | $550.98 | $1,314.34 | $287,959.14 |
| 17 | Aug 2021 | $764.82 | $549.52 | $1,314.34 | $287,194.32 |
| 18 | Sep 2021 | $766.28 | $548.06 | $1,314.34 | $286,428.04 |
| 19 | Oct 2021 | $767.74 | $546.60 | $1,314.34 | $285,660.30 |
| 20 | Nov 2021 | $769.20 | $545.14 | $1,314.34 | $284,891.10 |
| 21 | Dec 2021 | $770.67 | $543.67 | $1,314.34 | $284,120.43 |
| 2021 Total | $9,151.81 | $6,620.27 | $15,772.08 | ||
| 22 | Jan 2022 | $772.14 | $542.20 | $1,314.34 | $283,348.29 |
| 23 | Feb 2022 | $773.62 | $540.72 | $1,314.34 | $282,574.67 |
| 24 | Mar 2022 | $775.09 | $539.25 | $1,314.34 | $281,799.58 |
| 25 | Apr 2022 | $776.57 | $537.77 | $1,314.34 | $281,023.01 |
| 26 | May 2022 | $778.05 | $536.29 | $1,314.34 | $280,244.96 |
| 27 | Jun 2022 | $779.54 | $534.80 | $1,314.34 | $279,465.42 |
| 28 | Jul 2022 | $781.03 | $533.31 | $1,314.34 | $278,684.39 |
| 29 | Aug 2022 | $782.52 | $531.82 | $1,314.34 | $277,901.87 |
| 30 | Sep 2022 | $784.01 | $530.33 | $1,314.34 | $277,117.86 |
| 31 | Oct 2022 | $785.51 | $528.83 | $1,314.34 | $276,332.35 |
| 32 | Nov 2022 | $787.01 | $527.33 | $1,314.34 | $275,545.34 |
| 33 | Dec 2022 | $788.51 | $525.83 | $1,314.34 | $274,756.83 |
| 2022 Total | $9,363.6 | $6,408.48 | $15,772.08 | ||
| 34 | Jan 2023 | $790.01 | $524.33 | $1,314.34 | $273,966.82 |
| 35 | Feb 2023 | $791.52 | $522.82 | $1,314.34 | $273,175.30 |
| 36 | Mar 2023 | $793.03 | $521.31 | $1,314.34 | $272,382.27 |
| 37 | Apr 2023 | $794.54 | $519.80 | $1,314.34 | $271,587.73 |
| 38 | May 2023 | $796.06 | $518.28 | $1,314.34 | $270,791.67 |
| 39 | Jun 2023 | $797.58 | $516.76 | $1,314.34 | $269,994.09 |
| 40 | Jul 2023 | $799.10 | $515.24 | $1,314.34 | $269,194.99 |
| 41 | Aug 2023 | $800.63 | $513.71 | $1,314.34 | $268,394.36 |
| 42 | Sep 2023 | $802.15 | $512.19 | $1,314.34 | $267,592.21 |
| 43 | Oct 2023 | $803.68 | $510.66 | $1,314.34 | $266,788.53 |
| 44 | Nov 2023 | $805.22 | $509.12 | $1,314.34 | $265,983.31 |
| 45 | Dec 2023 | $806.76 | $507.58 | $1,314.34 | $265,176.55 |
| 2023 Total | $9,580.28 | $6,191.8 | $15,772.08 | ||
| 46 | Jan 2024 | $808.29 | $506.05 | $1,314.34 | $264,368.26 |
| 47 | Feb 2024 | $809.84 | $504.50 | $1,314.34 | $263,558.42 |
| 48 | Mar 2024 | $811.38 | $502.96 | $1,314.34 | $262,747.04 |
| 49 | Apr 2024 | $812.93 | $501.41 | $1,314.34 | $261,934.11 |
| 50 | May 2024 | $814.48 | $499.86 | $1,314.34 | $261,119.63 |
| 51 | Jun 2024 | $816.04 | $498.30 | $1,314.34 | $260,303.59 |
| 52 | Jul 2024 | $817.59 | $496.75 | $1,314.34 | $259,486.00 |
| 53 | Aug 2024 | $819.15 | $495.19 | $1,314.34 | $258,666.85 |
| 54 | Sep 2024 | $820.72 | $493.62 | $1,314.34 | $257,846.13 |
| 55 | Oct 2024 | $822.28 | $492.06 | $1,314.34 | $257,023.85 |
| 56 | Nov 2024 | $823.85 | $490.49 | $1,314.34 | $256,200.00 |
| 57 | Dec 2024 | $825.43 | $488.92 | $1,314.35 | $255,374.57 |
| 2024 Total | $9,801.98 | $5,970.11 | $15,772.09 | ||
| 58 | Jan 2025 | $827.00 | $487.34 | $1,314.34 | $254,547.57 |
| 59 | Feb 2025 | $828.58 | $485.76 | $1,314.34 | $253,718.99 |
| 60 | Mar 2025 | $830.16 | $484.18 | $1,314.34 | $252,888.83 |
| 61 | Apr 2025 | $831.74 | $482.60 | $1,314.34 | $252,057.09 |
| 62 | May 2025 | $833.33 | $481.01 | $1,314.34 | $251,223.76 |
| 63 | Jun 2025 | $834.92 | $479.42 | $1,314.34 | $250,388.84 |
| 64 | Jul 2025 | $836.51 | $477.83 | $1,314.34 | $249,552.33 |
| 65 | Aug 2025 | $838.11 | $476.23 | $1,314.34 | $248,714.22 |
| 66 | Sep 2025 | $839.71 | $474.63 | $1,314.34 | $247,874.51 |
| 67 | Oct 2025 | $841.31 | $473.03 | $1,314.34 | $247,033.20 |
| 68 | Nov 2025 | $842.92 | $471.42 | $1,314.34 | $246,190.28 |
| 69 | Dec 2025 | $844.53 | $469.81 | $1,314.34 | $245,345.75 |
| 2025 Total | $10,028.82 | $5,743.26 | $15,772.08 | ||
| 70 | Jan 2026 | $846.14 | $468.20 | $1,314.34 | $244,499.61 |
| 71 | Feb 2026 | $847.75 | $466.59 | $1,314.34 | $243,651.86 |
| 72 | Mar 2026 | $849.37 | $464.97 | $1,314.34 | $242,802.49 |
| 73 | Apr 2026 | $850.99 | $463.35 | $1,314.34 | $241,951.50 |
| 74 | May 2026 | $852.62 | $461.72 | $1,314.34 | $241,098.88 |
| 75 | Jun 2026 | $854.24 | $460.10 | $1,314.34 | $240,244.64 |
| 76 | Jul 2026 | $855.87 | $458.47 | $1,314.34 | $239,388.77 |
| 77 | Aug 2026 | $857.51 | $456.83 | $1,314.34 | $238,531.26 |
| 78 | Sep 2026 | $859.14 | $455.20 | $1,314.34 | $237,672.12 |
| 79 | Oct 2026 | $860.78 | $453.56 | $1,314.34 | $236,811.34 |
| 80 | Nov 2026 | $862.43 | $451.91 | $1,314.34 | $235,948.91 |
| 81 | Dec 2026 | $864.07 | $450.27 | $1,314.34 | $235,084.84 |
| 2026 Total | $10,260.91 | $5,511.17 | $15,772.08 | ||
| 82 | Jan 2027 | $865.72 | $448.62 | $1,314.34 | $234,219.12 |
| 83 | Feb 2027 | $867.37 | $446.97 | $1,314.34 | $233,351.75 |
| 84 | Mar 2027 | $869.03 | $445.31 | $1,314.34 | $232,482.72 |
| 85 | Apr 2027 | $870.69 | $443.65 | $1,314.34 | $231,612.03 |
| 86 | May 2027 | $872.35 | $441.99 | $1,314.34 | $230,739.68 |
| 87 | Jun 2027 | $874.01 | $440.33 | $1,314.34 | $229,865.67 |
| 88 | Jul 2027 | $875.68 | $438.66 | $1,314.34 | $228,989.99 |
| 89 | Aug 2027 | $877.35 | $436.99 | $1,314.34 | $228,112.64 |
| 90 | Sep 2027 | $879.03 | $435.31 | $1,314.34 | $227,233.61 |
| 91 | Oct 2027 | $880.70 | $433.64 | $1,314.34 | $226,352.91 |
| 92 | Nov 2027 | $882.38 | $431.96 | $1,314.34 | $225,470.53 |
| 93 | Dec 2027 | $884.07 | $430.27 | $1,314.34 | $224,586.46 |
| 2027 Total | $10,498.38 | $5,273.7 | $15,772.08 | ||
| 94 | Jan 2028 | $885.75 | $428.59 | $1,314.34 | $223,700.71 |
| 95 | Feb 2028 | $887.44 | $426.90 | $1,314.34 | $222,813.27 |
| 96 | Mar 2028 | $889.14 | $425.20 | $1,314.34 | $221,924.13 |
| 97 | Apr 2028 | $890.83 | $423.51 | $1,314.34 | $221,033.30 |
| 98 | May 2028 | $892.53 | $421.81 | $1,314.34 | $220,140.77 |
| 99 | Jun 2028 | $894.24 | $420.10 | $1,314.34 | $219,246.53 |
| 100 | Jul 2028 | $895.94 | $418.40 | $1,314.34 | $218,350.59 |
| 101 | Aug 2028 | $897.65 | $416.69 | $1,314.34 | $217,452.94 |
| 102 | Sep 2028 | $899.37 | $414.97 | $1,314.34 | $216,553.57 |
| 103 | Oct 2028 | $901.08 | $413.26 | $1,314.34 | $215,652.49 |
| 104 | Nov 2028 | $902.80 | $411.54 | $1,314.34 | $214,749.69 |
| 105 | Dec 2028 | $904.53 | $409.81 | $1,314.34 | $213,845.16 |
| 2028 Total | $10,741.3 | $5,030.78 | $15,772.08 | ||
| 106 | Jan 2029 | $906.25 | $408.09 | $1,314.34 | $212,938.91 |
| 107 | Feb 2029 | $907.98 | $406.36 | $1,314.34 | $212,030.93 |
| 108 | Mar 2029 | $909.71 | $404.63 | $1,314.34 | $211,121.22 |
| 109 | Apr 2029 | $911.45 | $402.89 | $1,314.34 | $210,209.77 |
| 110 | May 2029 | $913.19 | $401.15 | $1,314.34 | $209,296.58 |
| 111 | Jun 2029 | $914.93 | $399.41 | $1,314.34 | $208,381.65 |
| 112 | Jul 2029 | $916.68 | $397.66 | $1,314.34 | $207,464.97 |
| 113 | Aug 2029 | $918.43 | $395.91 | $1,314.34 | $206,546.54 |
| 114 | Sep 2029 | $920.18 | $394.16 | $1,314.34 | $205,626.36 |
| 115 | Oct 2029 | $921.94 | $392.40 | $1,314.34 | $204,704.42 |
| 116 | Nov 2029 | $923.70 | $390.64 | $1,314.34 | $203,780.72 |
| 117 | Dec 2029 | $925.46 | $388.88 | $1,314.34 | $202,855.26 |
| 2029 Total | $10,989.9 | $4,782.18 | $15,772.08 | ||
| 118 | Jan 2030 | $927.22 | $387.12 | $1,314.34 | $201,928.04 |
| 119 | Feb 2030 | $928.99 | $385.35 | $1,314.34 | $200,999.05 |
| 120 | Mar 2030 | $930.77 | $383.57 | $1,314.34 | $200,068.28 |
| 121 | Apr 2030 | $932.54 | $381.80 | $1,314.34 | $199,135.74 |
| 122 | May 2030 | $934.32 | $380.02 | $1,314.34 | $198,201.42 |
| 123 | Jun 2030 | $936.11 | $378.23 | $1,314.34 | $197,265.31 |
| 124 | Jul 2030 | $937.89 | $376.45 | $1,314.34 | $196,327.42 |
| 125 | Aug 2030 | $939.68 | $374.66 | $1,314.34 | $195,387.74 |
| 126 | Sep 2030 | $941.48 | $372.86 | $1,314.34 | $194,446.26 |
| 127 | Oct 2030 | $943.27 | $371.07 | $1,314.34 | $193,502.99 |
| 128 | Nov 2030 | $945.07 | $369.27 | $1,314.34 | $192,557.92 |
| 129 | Dec 2030 | $946.88 | $367.46 | $1,314.34 | $191,611.04 |
| 2030 Total | $11,244.22 | $4,527.86 | $15,772.08 | ||
| 130 | Jan 2031 | $948.68 | $365.66 | $1,314.34 | $190,662.36 |
| 131 | Feb 2031 | $950.49 | $363.85 | $1,314.34 | $189,711.87 |
| 132 | Mar 2031 | $952.31 | $362.03 | $1,314.34 | $188,759.56 |
| 133 | Apr 2031 | $954.12 | $360.22 | $1,314.34 | $187,805.44 |
| 134 | May 2031 | $955.94 | $358.40 | $1,314.34 | $186,849.50 |
| 135 | Jun 2031 | $957.77 | $356.57 | $1,314.34 | $185,891.73 |
| 136 | Jul 2031 | $959.60 | $354.74 | $1,314.34 | $184,932.13 |
| 137 | Aug 2031 | $961.43 | $352.91 | $1,314.34 | $183,970.70 |
| 138 | Sep 2031 | $963.26 | $351.08 | $1,314.34 | $183,007.44 |
| 139 | Oct 2031 | $965.10 | $349.24 | $1,314.34 | $182,042.34 |
| 140 | Nov 2031 | $966.94 | $347.40 | $1,314.34 | $181,075.40 |
| 141 | Dec 2031 | $968.79 | $345.55 | $1,314.34 | $180,106.61 |
| 2031 Total | $11,504.43 | $4,267.65 | $15,772.08 | ||
| 142 | Jan 2032 | $970.64 | $343.70 | $1,314.34 | $179,135.97 |
| 143 | Feb 2032 | $972.49 | $341.85 | $1,314.34 | $178,163.48 |
| 144 | Mar 2032 | $974.34 | $340.00 | $1,314.34 | $177,189.14 |
| 145 | Apr 2032 | $976.20 | $338.14 | $1,314.34 | $176,212.94 |
| 146 | May 2032 | $978.07 | $336.27 | $1,314.34 | $175,234.87 |
| 147 | Jun 2032 | $979.93 | $334.41 | $1,314.34 | $174,254.94 |
| 148 | Jul 2032 | $981.80 | $332.54 | $1,314.34 | $173,273.14 |
| 149 | Aug 2032 | $983.68 | $330.66 | $1,314.34 | $172,289.46 |
| 150 | Sep 2032 | $985.55 | $328.79 | $1,314.34 | $171,303.91 |
| 151 | Oct 2032 | $987.44 | $326.90 | $1,314.34 | $170,316.47 |
| 152 | Nov 2032 | $989.32 | $325.02 | $1,314.34 | $169,327.15 |
| 153 | Dec 2032 | $991.21 | $323.13 | $1,314.34 | $168,335.94 |
| 2032 Total | $11,770.67 | $4,001.41 | $15,772.08 | ||
| 154 | Jan 2033 | $993.10 | $321.24 | $1,314.34 | $167,342.84 |
| 155 | Feb 2033 | $994.99 | $319.35 | $1,314.34 | $166,347.85 |
| 156 | Mar 2033 | $996.89 | $317.45 | $1,314.34 | $165,350.96 |
| 157 | Apr 2033 | $998.80 | $315.54 | $1,314.34 | $164,352.16 |
| 158 | May 2033 | $1,000.70 | $313.64 | $1,314.34 | $163,351.46 |
| 159 | Jun 2033 | $1,002.61 | $311.73 | $1,314.34 | $162,348.85 |
| 160 | Jul 2033 | $1,004.52 | $309.82 | $1,314.34 | $161,344.33 |
| 161 | Aug 2033 | $1,006.44 | $307.90 | $1,314.34 | $160,337.89 |
| 162 | Sep 2033 | $1,008.36 | $305.98 | $1,314.34 | $159,329.53 |
| 163 | Oct 2033 | $1,010.29 | $304.05 | $1,314.34 | $158,319.24 |
| 164 | Nov 2033 | $1,012.21 | $302.13 | $1,314.34 | $157,307.03 |
| 165 | Dec 2033 | $1,014.15 | $300.19 | $1,314.34 | $156,292.88 |
| 2033 Total | $12,043.06 | $3,729.02 | $15,772.08 | ||
| 166 | Jan 2034 | $1,016.08 | $298.26 | $1,314.34 | $155,276.80 |
| 167 | Feb 2034 | $1,018.02 | $296.32 | $1,314.34 | $154,258.78 |
| 168 | Mar 2034 | $1,019.96 | $294.38 | $1,314.34 | $153,238.82 |
| 169 | Apr 2034 | $1,021.91 | $292.43 | $1,314.34 | $152,216.91 |
| 170 | May 2034 | $1,023.86 | $290.48 | $1,314.34 | $151,193.05 |
| 171 | Jun 2034 | $1,025.81 | $288.53 | $1,314.34 | $150,167.24 |
| 172 | Jul 2034 | $1,027.77 | $286.57 | $1,314.34 | $149,139.47 |
| 173 | Aug 2034 | $1,029.73 | $284.61 | $1,314.34 | $148,109.74 |
| 174 | Sep 2034 | $1,031.70 | $282.64 | $1,314.34 | $147,078.04 |
| 175 | Oct 2034 | $1,033.67 | $280.67 | $1,314.34 | $146,044.37 |
| 176 | Nov 2034 | $1,035.64 | $278.70 | $1,314.34 | $145,008.73 |
| 177 | Dec 2034 | $1,037.62 | $276.72 | $1,314.34 | $143,971.11 |
| 2034 Total | $12,321.77 | $3,450.31 | $15,772.08 | ||
| 178 | Jan 2035 | $1,039.60 | $274.74 | $1,314.34 | $142,931.51 |
| 179 | Feb 2035 | $1,041.58 | $272.76 | $1,314.34 | $141,889.93 |
| 180 | Mar 2035 | $1,043.57 | $270.77 | $1,314.34 | $140,846.36 |
| 181 | Apr 2035 | $1,045.56 | $268.78 | $1,314.34 | $139,800.80 |
| 182 | May 2035 | $1,047.55 | $266.79 | $1,314.34 | $138,753.25 |
| 183 | Jun 2035 | $1,049.55 | $264.79 | $1,314.34 | $137,703.70 |
| 184 | Jul 2035 | $1,051.56 | $262.78 | $1,314.34 | $136,652.14 |
| 185 | Aug 2035 | $1,053.56 | $260.78 | $1,314.34 | $135,598.58 |
| 186 | Sep 2035 | $1,055.57 | $258.77 | $1,314.34 | $134,543.01 |
| 187 | Oct 2035 | $1,057.59 | $256.75 | $1,314.34 | $133,485.42 |
| 188 | Nov 2035 | $1,059.61 | $254.73 | $1,314.34 | $132,425.81 |
| 189 | Dec 2035 | $1,061.63 | $252.71 | $1,314.34 | $131,364.18 |
| 2035 Total | $12,606.93 | $3,165.15 | $15,772.08 | ||
| 190 | Jan 2036 | $1,063.65 | $250.69 | $1,314.34 | $130,300.53 |
| 191 | Feb 2036 | $1,065.68 | $248.66 | $1,314.34 | $129,234.85 |
| 192 | Mar 2036 | $1,067.72 | $246.62 | $1,314.34 | $128,167.13 |
| 193 | Apr 2036 | $1,069.75 | $244.59 | $1,314.34 | $127,097.38 |
| 194 | May 2036 | $1,071.80 | $242.54 | $1,314.34 | $126,025.58 |
| 195 | Jun 2036 | $1,073.84 | $240.50 | $1,314.34 | $124,951.74 |
| 196 | Jul 2036 | $1,075.89 | $238.45 | $1,314.34 | $123,875.85 |
| 197 | Aug 2036 | $1,077.94 | $236.40 | $1,314.34 | $122,797.91 |
| 198 | Sep 2036 | $1,080.00 | $234.34 | $1,314.34 | $121,717.91 |
| 199 | Oct 2036 | $1,082.06 | $232.28 | $1,314.34 | $120,635.85 |
| 200 | Nov 2036 | $1,084.13 | $230.21 | $1,314.34 | $119,551.72 |
| 201 | Dec 2036 | $1,086.20 | $228.14 | $1,314.34 | $118,465.52 |
| 2036 Total | $12,898.66 | $2,873.42 | $15,772.08 | ||
| 202 | Jan 2037 | $1,088.27 | $226.07 | $1,314.34 | $117,377.25 |
| 203 | Feb 2037 | $1,090.35 | $223.99 | $1,314.34 | $116,286.90 |
| 204 | Mar 2037 | $1,092.43 | $221.91 | $1,314.34 | $115,194.47 |
| 205 | Apr 2037 | $1,094.51 | $219.83 | $1,314.34 | $114,099.96 |
| 206 | May 2037 | $1,096.60 | $217.74 | $1,314.34 | $113,003.36 |
| 207 | Jun 2037 | $1,098.69 | $215.65 | $1,314.34 | $111,904.67 |
| 208 | Jul 2037 | $1,100.79 | $213.55 | $1,314.34 | $110,803.88 |
| 209 | Aug 2037 | $1,102.89 | $211.45 | $1,314.34 | $109,700.99 |
| 210 | Sep 2037 | $1,104.99 | $209.35 | $1,314.34 | $108,596.00 |
| 211 | Oct 2037 | $1,107.10 | $207.24 | $1,314.34 | $107,488.90 |
| 212 | Nov 2037 | $1,109.22 | $205.12 | $1,314.34 | $106,379.68 |
| 213 | Dec 2037 | $1,111.33 | $203.01 | $1,314.34 | $105,268.35 |
| 2037 Total | $13,197.17 | $2,574.91 | $15,772.08 | ||
| 214 | Jan 2038 | $1,113.45 | $200.89 | $1,314.34 | $104,154.90 |
| 215 | Feb 2038 | $1,115.58 | $198.76 | $1,314.34 | $103,039.32 |
| 216 | Mar 2038 | $1,117.71 | $196.63 | $1,314.34 | $101,921.61 |
| 217 | Apr 2038 | $1,119.84 | $194.50 | $1,314.34 | $100,801.77 |
| 218 | May 2038 | $1,121.98 | $192.36 | $1,314.34 | $99,679.79 |
| 219 | Jun 2038 | $1,124.12 | $190.22 | $1,314.34 | $98,555.67 |
| 220 | Jul 2038 | $1,126.26 | $188.08 | $1,314.34 | $97,429.41 |
| 221 | Aug 2038 | $1,128.41 | $185.93 | $1,314.34 | $96,301.00 |
| 222 | Sep 2038 | $1,130.57 | $183.77 | $1,314.34 | $95,170.43 |
| 223 | Oct 2038 | $1,132.72 | $181.62 | $1,314.34 | $94,037.71 |
| 224 | Nov 2038 | $1,134.88 | $179.46 | $1,314.34 | $92,902.83 |
| 225 | Dec 2038 | $1,137.05 | $177.29 | $1,314.34 | $91,765.78 |
| 2038 Total | $13,502.57 | $2,269.51 | $15,772.08 | ||
| 226 | Jan 2039 | $1,139.22 | $175.12 | $1,314.34 | $90,626.56 |
| 227 | Feb 2039 | $1,141.39 | $172.95 | $1,314.34 | $89,485.17 |
| 228 | Mar 2039 | $1,143.57 | $170.77 | $1,314.34 | $88,341.60 |
| 229 | Apr 2039 | $1,145.75 | $168.59 | $1,314.34 | $87,195.85 |
| 230 | May 2039 | $1,147.94 | $166.40 | $1,314.34 | $86,047.91 |
| 231 | Jun 2039 | $1,150.13 | $164.21 | $1,314.34 | $84,897.78 |
| 232 | Jul 2039 | $1,152.33 | $162.01 | $1,314.34 | $83,745.45 |
| 233 | Aug 2039 | $1,154.53 | $159.81 | $1,314.34 | $82,590.92 |
| 234 | Sep 2039 | $1,156.73 | $157.61 | $1,314.34 | $81,434.19 |
| 235 | Oct 2039 | $1,158.94 | $155.40 | $1,314.34 | $80,275.25 |
| 236 | Nov 2039 | $1,161.15 | $153.19 | $1,314.34 | $79,114.10 |
| 237 | Dec 2039 | $1,163.36 | $150.98 | $1,314.34 | $77,950.74 |
| 2039 Total | $13,815.04 | $1,957.04 | $15,772.08 | ||
| 238 | Jan 2040 | $1,165.58 | $148.76 | $1,314.34 | $76,785.16 |
| 239 | Feb 2040 | $1,167.81 | $146.53 | $1,314.34 | $75,617.35 |
| 240 | Mar 2040 | $1,170.04 | $144.30 | $1,314.34 | $74,447.31 |
| 241 | Apr 2040 | $1,172.27 | $142.07 | $1,314.34 | $73,275.04 |
| 242 | May 2040 | $1,174.51 | $139.83 | $1,314.34 | $72,100.53 |
| 243 | Jun 2040 | $1,176.75 | $137.59 | $1,314.34 | $70,923.78 |
| 244 | Jul 2040 | $1,178.99 | $135.35 | $1,314.34 | $69,744.79 |
| 245 | Aug 2040 | $1,181.24 | $133.10 | $1,314.34 | $68,563.55 |
| 246 | Sep 2040 | $1,183.50 | $130.84 | $1,314.34 | $67,380.05 |
| 247 | Oct 2040 | $1,185.76 | $128.58 | $1,314.34 | $66,194.29 |
| 248 | Nov 2040 | $1,188.02 | $126.32 | $1,314.34 | $65,006.27 |
| 249 | Dec 2040 | $1,190.29 | $124.05 | $1,314.34 | $63,815.98 |
| 2040 Total | $14,134.76 | $1,637.32 | $15,772.08 | ||
| 250 | Jan 2041 | $1,192.56 | $121.78 | $1,314.34 | $62,623.42 |
| 251 | Feb 2041 | $1,194.83 | $119.51 | $1,314.34 | $61,428.59 |
| 252 | Mar 2041 | $1,197.11 | $117.23 | $1,314.34 | $60,231.48 |
| 253 | Apr 2041 | $1,199.40 | $114.94 | $1,314.34 | $59,032.08 |
| 254 | May 2041 | $1,201.69 | $112.65 | $1,314.34 | $57,830.39 |
| 255 | Jun 2041 | $1,203.98 | $110.36 | $1,314.34 | $56,626.41 |
| 256 | Jul 2041 | $1,206.28 | $108.06 | $1,314.34 | $55,420.13 |
| 257 | Aug 2041 | $1,208.58 | $105.76 | $1,314.34 | $54,211.55 |
| 258 | Sep 2041 | $1,210.89 | $103.45 | $1,314.34 | $53,000.66 |
| 259 | Oct 2041 | $1,213.20 | $101.14 | $1,314.34 | $51,787.46 |
| 260 | Nov 2041 | $1,215.51 | $98.83 | $1,314.34 | $50,571.95 |
| 261 | Dec 2041 | $1,217.83 | $96.51 | $1,314.34 | $49,354.12 |
| 2041 Total | $14,461.86 | $1,310.22 | $15,772.08 | ||
| 262 | Jan 2042 | $1,220.16 | $94.18 | $1,314.34 | $48,133.96 |
| 263 | Feb 2042 | $1,222.48 | $91.86 | $1,314.34 | $46,911.48 |
| 264 | Mar 2042 | $1,224.82 | $89.52 | $1,314.34 | $45,686.66 |
| 265 | Apr 2042 | $1,227.15 | $87.19 | $1,314.34 | $44,459.51 |
| 266 | May 2042 | $1,229.50 | $84.84 | $1,314.34 | $43,230.01 |
| 267 | Jun 2042 | $1,231.84 | $82.50 | $1,314.34 | $41,998.17 |
| 268 | Jul 2042 | $1,234.19 | $80.15 | $1,314.34 | $40,763.98 |
| 269 | Aug 2042 | $1,236.55 | $77.79 | $1,314.34 | $39,527.43 |
| 270 | Sep 2042 | $1,238.91 | $75.43 | $1,314.34 | $38,288.52 |
| 271 | Oct 2042 | $1,241.27 | $73.07 | $1,314.34 | $37,047.25 |
| 272 | Nov 2042 | $1,243.64 | $70.70 | $1,314.34 | $35,803.61 |
| 273 | Dec 2042 | $1,246.01 | $68.33 | $1,314.34 | $34,557.60 |
| 2042 Total | $14,796.52 | $975.56 | $15,772.08 | ||
| 274 | Jan 2043 | $1,248.39 | $65.95 | $1,314.34 | $33,309.21 |
| 275 | Feb 2043 | $1,250.77 | $63.57 | $1,314.34 | $32,058.44 |
| 276 | Mar 2043 | $1,253.16 | $61.18 | $1,314.34 | $30,805.28 |
| 277 | Apr 2043 | $1,255.55 | $58.79 | $1,314.34 | $29,549.73 |
| 278 | May 2043 | $1,257.95 | $56.39 | $1,314.34 | $28,291.78 |
| 279 | Jun 2043 | $1,260.35 | $53.99 | $1,314.34 | $27,031.43 |
| 280 | Jul 2043 | $1,262.76 | $51.58 | $1,314.34 | $25,768.67 |
| 281 | Aug 2043 | $1,265.16 | $49.18 | $1,314.34 | $24,503.51 |
| 282 | Sep 2043 | $1,267.58 | $46.76 | $1,314.34 | $23,235.93 |
| 283 | Oct 2043 | $1,270.00 | $44.34 | $1,314.34 | $21,965.93 |
| 284 | Nov 2043 | $1,272.42 | $41.92 | $1,314.34 | $20,693.51 |
| 285 | Dec 2043 | $1,274.85 | $39.49 | $1,314.34 | $19,418.66 |
| 2043 Total | $15,138.94 | $633.14 | $15,772.08 | ||
| 286 | Jan 2044 | $1,277.28 | $37.06 | $1,314.34 | $18,141.38 |
| 287 | Feb 2044 | $1,279.72 | $34.62 | $1,314.34 | $16,861.66 |
| 288 | Mar 2044 | $1,282.16 | $32.18 | $1,314.34 | $15,579.50 |
| 289 | Apr 2044 | $1,284.61 | $29.73 | $1,314.34 | $14,294.89 |
| 290 | May 2044 | $1,287.06 | $27.28 | $1,314.34 | $13,007.83 |
| 291 | Jun 2044 | $1,289.52 | $24.82 | $1,314.34 | $11,718.31 |
| 292 | Jul 2044 | $1,291.98 | $22.36 | $1,314.34 | $10,426.33 |
| 293 | Aug 2044 | $1,294.44 | $19.90 | $1,314.34 | $9,131.89 |
| 294 | Sep 2044 | $1,296.91 | $17.43 | $1,314.34 | $7,834.98 |
| 295 | Oct 2044 | $1,299.39 | $14.95 | $1,314.34 | $6,535.59 |
| 296 | Nov 2044 | $1,301.87 | $12.47 | $1,314.34 | $5,233.72 |
| 297 | Dec 2044 | $1,304.35 | $9.99 | $1,314.34 | $3,929.37 |
| 2044 Total | $15,489.29 | $282.79 | $15,772.08 | ||
| 298 | Jan 2045 | $1,306.84 | $7.50 | $1,314.34 | $2,622.53 |
| 299 | Feb 2045 | $1,309.34 | $5.00 | $1,314.34 | $1,313.19 |
| 300 | Mar 2045 | $1,311.83 | $2.51 | $1,314.34 | $1.36 |
| 2045 Total | $3,928.01 | $15.01 | $3,943.02 |