SmartSaver Fixed Home Loan (Principal and Interest) 5 Years from Adelaide Bank
Borrow amount
$300,000
Advertised Rate
3.09%
Fixed - 5 years
Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,437
Number of repayments
300
Total interest paid
$131,015
Total Repayments
$431,015
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| â„– | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Mar 2020 | $664.22 | $772.50 | $1,436.72 | $299,335.78 |
| 2 | Apr 2020 | $665.93 | $770.79 | $1,436.72 | $298,669.85 |
| 3 | May 2020 | $667.65 | $769.07 | $1,436.72 | $298,002.20 |
| 4 | Jun 2020 | $669.36 | $767.36 | $1,436.72 | $297,332.84 |
| 5 | Jul 2020 | $671.09 | $765.63 | $1,436.72 | $296,661.75 |
| 6 | Aug 2020 | $672.82 | $763.90 | $1,436.72 | $295,988.93 |
| 7 | Sep 2020 | $674.55 | $762.17 | $1,436.72 | $295,314.38 |
| 8 | Oct 2020 | $676.29 | $760.43 | $1,436.72 | $294,638.09 |
| 9 | Nov 2020 | $678.03 | $758.69 | $1,436.72 | $293,960.06 |
| 10 | Dec 2020 | $679.77 | $756.95 | $1,436.72 | $293,280.29 |
| 2020 Total | $6,719.71 | $7,647.49 | $14,367.2 | ||
| 11 | Jan 2021 | $681.52 | $755.20 | $1,436.72 | $292,598.77 |
| 12 | Feb 2021 | $683.28 | $753.44 | $1,436.72 | $291,915.49 |
| 13 | Mar 2021 | $685.04 | $751.68 | $1,436.72 | $291,230.45 |
| 14 | Apr 2021 | $686.80 | $749.92 | $1,436.72 | $290,543.65 |
| 15 | May 2021 | $688.57 | $748.15 | $1,436.72 | $289,855.08 |
| 16 | Jun 2021 | $690.34 | $746.38 | $1,436.72 | $289,164.74 |
| 17 | Jul 2021 | $692.12 | $744.60 | $1,436.72 | $288,472.62 |
| 18 | Aug 2021 | $693.90 | $742.82 | $1,436.72 | $287,778.72 |
| 19 | Sep 2021 | $695.69 | $741.03 | $1,436.72 | $287,083.03 |
| 20 | Oct 2021 | $697.48 | $739.24 | $1,436.72 | $286,385.55 |
| 21 | Nov 2021 | $699.28 | $737.44 | $1,436.72 | $285,686.27 |
| 22 | Dec 2021 | $701.08 | $735.64 | $1,436.72 | $284,985.19 |
| 2021 Total | $8,295.1 | $8,945.54 | $17,240.64 | ||
| 23 | Jan 2022 | $702.88 | $733.84 | $1,436.72 | $284,282.31 |
| 24 | Feb 2022 | $704.69 | $732.03 | $1,436.72 | $283,577.62 |
| 25 | Mar 2022 | $706.51 | $730.21 | $1,436.72 | $282,871.11 |
| 26 | Apr 2022 | $708.33 | $728.39 | $1,436.72 | $282,162.78 |
| 27 | May 2022 | $710.15 | $726.57 | $1,436.72 | $281,452.63 |
| 28 | Jun 2022 | $711.98 | $724.74 | $1,436.72 | $280,740.65 |
| 29 | Jul 2022 | $713.81 | $722.91 | $1,436.72 | $280,026.84 |
| 30 | Aug 2022 | $715.65 | $721.07 | $1,436.72 | $279,311.19 |
| 31 | Sep 2022 | $717.49 | $719.23 | $1,436.72 | $278,593.70 |
| 32 | Oct 2022 | $719.34 | $717.38 | $1,436.72 | $277,874.36 |
| 33 | Nov 2022 | $721.19 | $715.53 | $1,436.72 | $277,153.17 |
| 34 | Dec 2022 | $723.05 | $713.67 | $1,436.72 | $276,430.12 |
| 2022 Total | $8,555.07 | $8,685.57 | $17,240.64 | ||
| 35 | Jan 2023 | $724.91 | $711.81 | $1,436.72 | $275,705.21 |
| 36 | Feb 2023 | $726.78 | $709.94 | $1,436.72 | $274,978.43 |
| 37 | Mar 2023 | $728.65 | $708.07 | $1,436.72 | $274,249.78 |
| 38 | Apr 2023 | $730.53 | $706.19 | $1,436.72 | $273,519.25 |
| 39 | May 2023 | $732.41 | $704.31 | $1,436.72 | $272,786.84 |
| 40 | Jun 2023 | $734.29 | $702.43 | $1,436.72 | $272,052.55 |
| 41 | Jul 2023 | $736.18 | $700.54 | $1,436.72 | $271,316.37 |
| 42 | Aug 2023 | $738.08 | $698.64 | $1,436.72 | $270,578.29 |
| 43 | Sep 2023 | $739.98 | $696.74 | $1,436.72 | $269,838.31 |
| 44 | Oct 2023 | $741.89 | $694.83 | $1,436.72 | $269,096.42 |
| 45 | Nov 2023 | $743.80 | $692.92 | $1,436.72 | $268,352.62 |
| 46 | Dec 2023 | $745.71 | $691.01 | $1,436.72 | $267,606.91 |
| 2023 Total | $8,823.21 | $8,417.43 | $17,240.64 | ||
| 47 | Jan 2024 | $747.63 | $689.09 | $1,436.72 | $266,859.28 |
| 48 | Feb 2024 | $749.56 | $687.16 | $1,436.72 | $266,109.72 |
| 49 | Mar 2024 | $751.49 | $685.23 | $1,436.72 | $265,358.23 |
| 50 | Apr 2024 | $753.42 | $683.30 | $1,436.72 | $264,604.81 |
| 51 | May 2024 | $755.36 | $681.36 | $1,436.72 | $263,849.45 |
| 52 | Jun 2024 | $757.31 | $679.41 | $1,436.72 | $263,092.14 |
| 53 | Jul 2024 | $759.26 | $677.46 | $1,436.72 | $262,332.88 |
| 54 | Aug 2024 | $761.21 | $675.51 | $1,436.72 | $261,571.67 |
| 55 | Sep 2024 | $763.17 | $673.55 | $1,436.72 | $260,808.50 |
| 56 | Oct 2024 | $765.14 | $671.58 | $1,436.72 | $260,043.36 |
| 57 | Nov 2024 | $767.11 | $669.61 | $1,436.72 | $259,276.25 |
| 58 | Dec 2024 | $769.08 | $667.64 | $1,436.72 | $258,507.17 |
| 2024 Total | $9,099.74 | $8,140.9 | $17,240.64 | ||
| 59 | Jan 2025 | $771.06 | $665.66 | $1,436.72 | $257,736.11 |
| 60 | Feb 2025 | $773.05 | $663.67 | $1,436.72 | $256,963.06 |
| 61 | Mar 2025 | $775.04 | $661.68 | $1,436.72 | $256,188.02 |
| 62 | Apr 2025 | $777.04 | $659.68 | $1,436.72 | $255,410.98 |
| 63 | May 2025 | $779.04 | $657.68 | $1,436.72 | $254,631.94 |
| 64 | Jun 2025 | $781.04 | $655.68 | $1,436.72 | $253,850.90 |
| 65 | Jul 2025 | $783.05 | $653.67 | $1,436.72 | $253,067.85 |
| 66 | Aug 2025 | $785.07 | $651.65 | $1,436.72 | $252,282.78 |
| 67 | Sep 2025 | $787.09 | $649.63 | $1,436.72 | $251,495.69 |
| 68 | Oct 2025 | $789.12 | $647.60 | $1,436.72 | $250,706.57 |
| 69 | Nov 2025 | $791.15 | $645.57 | $1,436.72 | $249,915.42 |
| 70 | Dec 2025 | $793.19 | $643.53 | $1,436.72 | $249,122.23 |
| 2025 Total | $9,384.94 | $7,855.7 | $17,240.64 | ||
| 71 | Jan 2026 | $795.23 | $641.49 | $1,436.72 | $248,327.00 |
| 72 | Feb 2026 | $797.28 | $639.44 | $1,436.72 | $247,529.72 |
| 73 | Mar 2026 | $799.33 | $637.39 | $1,436.72 | $246,730.39 |
| 74 | Apr 2026 | $801.39 | $635.33 | $1,436.72 | $245,929.00 |
| 75 | May 2026 | $803.45 | $633.27 | $1,436.72 | $245,125.55 |
| 76 | Jun 2026 | $805.52 | $631.20 | $1,436.72 | $244,320.03 |
| 77 | Jul 2026 | $807.60 | $629.12 | $1,436.72 | $243,512.43 |
| 78 | Aug 2026 | $809.68 | $627.04 | $1,436.72 | $242,702.75 |
| 79 | Sep 2026 | $811.76 | $624.96 | $1,436.72 | $241,890.99 |
| 80 | Oct 2026 | $813.85 | $622.87 | $1,436.72 | $241,077.14 |
| 81 | Nov 2026 | $815.95 | $620.77 | $1,436.72 | $240,261.19 |
| 82 | Dec 2026 | $818.05 | $618.67 | $1,436.72 | $239,443.14 |
| 2026 Total | $9,679.09 | $7,561.55 | $17,240.64 | ||
| 83 | Jan 2027 | $820.15 | $616.57 | $1,436.72 | $238,622.99 |
| 84 | Feb 2027 | $822.27 | $614.45 | $1,436.72 | $237,800.72 |
| 85 | Mar 2027 | $824.38 | $612.34 | $1,436.72 | $236,976.34 |
| 86 | Apr 2027 | $826.51 | $610.21 | $1,436.72 | $236,149.83 |
| 87 | May 2027 | $828.63 | $608.09 | $1,436.72 | $235,321.20 |
| 88 | Jun 2027 | $830.77 | $605.95 | $1,436.72 | $234,490.43 |
| 89 | Jul 2027 | $832.91 | $603.81 | $1,436.72 | $233,657.52 |
| 90 | Aug 2027 | $835.05 | $601.67 | $1,436.72 | $232,822.47 |
| 91 | Sep 2027 | $837.20 | $599.52 | $1,436.72 | $231,985.27 |
| 92 | Oct 2027 | $839.36 | $597.36 | $1,436.72 | $231,145.91 |
| 93 | Nov 2027 | $841.52 | $595.20 | $1,436.72 | $230,304.39 |
| 94 | Dec 2027 | $843.69 | $593.03 | $1,436.72 | $229,460.70 |
| 2027 Total | $9,982.44 | $7,258.2 | $17,240.64 | ||
| 95 | Jan 2028 | $845.86 | $590.86 | $1,436.72 | $228,614.84 |
| 96 | Feb 2028 | $848.04 | $588.68 | $1,436.72 | $227,766.80 |
| 97 | Mar 2028 | $850.22 | $586.50 | $1,436.72 | $226,916.58 |
| 98 | Apr 2028 | $852.41 | $584.31 | $1,436.72 | $226,064.17 |
| 99 | May 2028 | $854.60 | $582.12 | $1,436.72 | $225,209.57 |
| 100 | Jun 2028 | $856.81 | $579.91 | $1,436.72 | $224,352.76 |
| 101 | Jul 2028 | $859.01 | $577.71 | $1,436.72 | $223,493.75 |
| 102 | Aug 2028 | $861.22 | $575.50 | $1,436.72 | $222,632.53 |
| 103 | Sep 2028 | $863.44 | $573.28 | $1,436.72 | $221,769.09 |
| 104 | Oct 2028 | $865.66 | $571.06 | $1,436.72 | $220,903.43 |
| 105 | Nov 2028 | $867.89 | $568.83 | $1,436.72 | $220,035.54 |
| 106 | Dec 2028 | $870.13 | $566.59 | $1,436.72 | $219,165.41 |
| 2028 Total | $10,295.29 | $6,945.35 | $17,240.64 | ||
| 107 | Jan 2029 | $872.37 | $564.35 | $1,436.72 | $218,293.04 |
| 108 | Feb 2029 | $874.62 | $562.10 | $1,436.72 | $217,418.42 |
| 109 | Mar 2029 | $876.87 | $559.85 | $1,436.72 | $216,541.55 |
| 110 | Apr 2029 | $879.13 | $557.59 | $1,436.72 | $215,662.42 |
| 111 | May 2029 | $881.39 | $555.33 | $1,436.72 | $214,781.03 |
| 112 | Jun 2029 | $883.66 | $553.06 | $1,436.72 | $213,897.37 |
| 113 | Jul 2029 | $885.93 | $550.79 | $1,436.72 | $213,011.44 |
| 114 | Aug 2029 | $888.22 | $548.50 | $1,436.72 | $212,123.22 |
| 115 | Sep 2029 | $890.50 | $546.22 | $1,436.72 | $211,232.72 |
| 116 | Oct 2029 | $892.80 | $543.92 | $1,436.72 | $210,339.92 |
| 117 | Nov 2029 | $895.09 | $541.63 | $1,436.72 | $209,444.83 |
| 118 | Dec 2029 | $897.40 | $539.32 | $1,436.72 | $208,547.43 |
| 2029 Total | $10,617.98 | $6,622.66 | $17,240.64 | ||
| 119 | Jan 2030 | $899.71 | $537.01 | $1,436.72 | $207,647.72 |
| 120 | Feb 2030 | $902.03 | $534.69 | $1,436.72 | $206,745.69 |
| 121 | Mar 2030 | $904.35 | $532.37 | $1,436.72 | $205,841.34 |
| 122 | Apr 2030 | $906.68 | $530.04 | $1,436.72 | $204,934.66 |
| 123 | May 2030 | $909.01 | $527.71 | $1,436.72 | $204,025.65 |
| 124 | Jun 2030 | $911.35 | $525.37 | $1,436.72 | $203,114.30 |
| 125 | Jul 2030 | $913.70 | $523.02 | $1,436.72 | $202,200.60 |
| 126 | Aug 2030 | $916.05 | $520.67 | $1,436.72 | $201,284.55 |
| 127 | Sep 2030 | $918.41 | $518.31 | $1,436.72 | $200,366.14 |
| 128 | Oct 2030 | $920.78 | $515.94 | $1,436.72 | $199,445.36 |
| 129 | Nov 2030 | $923.15 | $513.57 | $1,436.72 | $198,522.21 |
| 130 | Dec 2030 | $925.53 | $511.19 | $1,436.72 | $197,596.68 |
| 2030 Total | $10,950.75 | $6,289.89 | $17,240.64 | ||
| 131 | Jan 2031 | $927.91 | $508.81 | $1,436.72 | $196,668.77 |
| 132 | Feb 2031 | $930.30 | $506.42 | $1,436.72 | $195,738.47 |
| 133 | Mar 2031 | $932.69 | $504.03 | $1,436.72 | $194,805.78 |
| 134 | Apr 2031 | $935.10 | $501.62 | $1,436.72 | $193,870.68 |
| 135 | May 2031 | $937.50 | $499.22 | $1,436.72 | $192,933.18 |
| 136 | Jun 2031 | $939.92 | $496.80 | $1,436.72 | $191,993.26 |
| 137 | Jul 2031 | $942.34 | $494.38 | $1,436.72 | $191,050.92 |
| 138 | Aug 2031 | $944.76 | $491.96 | $1,436.72 | $190,106.16 |
| 139 | Sep 2031 | $947.20 | $489.52 | $1,436.72 | $189,158.96 |
| 140 | Oct 2031 | $949.64 | $487.08 | $1,436.72 | $188,209.32 |
| 141 | Nov 2031 | $952.08 | $484.64 | $1,436.72 | $187,257.24 |
| 142 | Dec 2031 | $954.53 | $482.19 | $1,436.72 | $186,302.71 |
| 2031 Total | $11,293.97 | $5,946.67 | $17,240.64 | ||
| 143 | Jan 2032 | $956.99 | $479.73 | $1,436.72 | $185,345.72 |
| 144 | Feb 2032 | $959.45 | $477.27 | $1,436.72 | $184,386.27 |
| 145 | Mar 2032 | $961.93 | $474.79 | $1,436.72 | $183,424.34 |
| 146 | Apr 2032 | $964.40 | $472.32 | $1,436.72 | $182,459.94 |
| 147 | May 2032 | $966.89 | $469.83 | $1,436.72 | $181,493.05 |
| 148 | Jun 2032 | $969.38 | $467.34 | $1,436.72 | $180,523.67 |
| 149 | Jul 2032 | $971.87 | $464.85 | $1,436.72 | $179,551.80 |
| 150 | Aug 2032 | $974.37 | $462.35 | $1,436.72 | $178,577.43 |
| 151 | Sep 2032 | $976.88 | $459.84 | $1,436.72 | $177,600.55 |
| 152 | Oct 2032 | $979.40 | $457.32 | $1,436.72 | $176,621.15 |
| 153 | Nov 2032 | $981.92 | $454.80 | $1,436.72 | $175,639.23 |
| 154 | Dec 2032 | $984.45 | $452.27 | $1,436.72 | $174,654.78 |
| 2032 Total | $11,647.93 | $5,592.71 | $17,240.64 | ||
| 155 | Jan 2033 | $986.98 | $449.74 | $1,436.72 | $173,667.80 |
| 156 | Feb 2033 | $989.53 | $447.19 | $1,436.72 | $172,678.27 |
| 157 | Mar 2033 | $992.07 | $444.65 | $1,436.72 | $171,686.20 |
| 158 | Apr 2033 | $994.63 | $442.09 | $1,436.72 | $170,691.57 |
| 159 | May 2033 | $997.19 | $439.53 | $1,436.72 | $169,694.38 |
| 160 | Jun 2033 | $999.76 | $436.96 | $1,436.72 | $168,694.62 |
| 161 | Jul 2033 | $1,002.33 | $434.39 | $1,436.72 | $167,692.29 |
| 162 | Aug 2033 | $1,004.91 | $431.81 | $1,436.72 | $166,687.38 |
| 163 | Sep 2033 | $1,007.50 | $429.22 | $1,436.72 | $165,679.88 |
| 164 | Oct 2033 | $1,010.09 | $426.63 | $1,436.72 | $164,669.79 |
| 165 | Nov 2033 | $1,012.70 | $424.02 | $1,436.72 | $163,657.09 |
| 166 | Dec 2033 | $1,015.30 | $421.42 | $1,436.72 | $162,641.79 |
| 2033 Total | $12,012.99 | $5,227.65 | $17,240.64 | ||
| 167 | Jan 2034 | $1,017.92 | $418.80 | $1,436.72 | $161,623.87 |
| 168 | Feb 2034 | $1,020.54 | $416.18 | $1,436.72 | $160,603.33 |
| 169 | Mar 2034 | $1,023.17 | $413.55 | $1,436.72 | $159,580.16 |
| 170 | Apr 2034 | $1,025.80 | $410.92 | $1,436.72 | $158,554.36 |
| 171 | May 2034 | $1,028.44 | $408.28 | $1,436.72 | $157,525.92 |
| 172 | Jun 2034 | $1,031.09 | $405.63 | $1,436.72 | $156,494.83 |
| 173 | Jul 2034 | $1,033.75 | $402.97 | $1,436.72 | $155,461.08 |
| 174 | Aug 2034 | $1,036.41 | $400.31 | $1,436.72 | $154,424.67 |
| 175 | Sep 2034 | $1,039.08 | $397.64 | $1,436.72 | $153,385.59 |
| 176 | Oct 2034 | $1,041.75 | $394.97 | $1,436.72 | $152,343.84 |
| 177 | Nov 2034 | $1,044.43 | $392.29 | $1,436.72 | $151,299.41 |
| 178 | Dec 2034 | $1,047.12 | $389.60 | $1,436.72 | $150,252.29 |
| 2034 Total | $12,389.5 | $4,851.14 | $17,240.64 | ||
| 179 | Jan 2035 | $1,049.82 | $386.90 | $1,436.72 | $149,202.47 |
| 180 | Feb 2035 | $1,052.52 | $384.20 | $1,436.72 | $148,149.95 |
| 181 | Mar 2035 | $1,055.23 | $381.49 | $1,436.72 | $147,094.72 |
| 182 | Apr 2035 | $1,057.95 | $378.77 | $1,436.72 | $146,036.77 |
| 183 | May 2035 | $1,060.68 | $376.04 | $1,436.72 | $144,976.09 |
| 184 | Jun 2035 | $1,063.41 | $373.31 | $1,436.72 | $143,912.68 |
| 185 | Jul 2035 | $1,066.14 | $370.58 | $1,436.72 | $142,846.54 |
| 186 | Aug 2035 | $1,068.89 | $367.83 | $1,436.72 | $141,777.65 |
| 187 | Sep 2035 | $1,071.64 | $365.08 | $1,436.72 | $140,706.01 |
| 188 | Oct 2035 | $1,074.40 | $362.32 | $1,436.72 | $139,631.61 |
| 189 | Nov 2035 | $1,077.17 | $359.55 | $1,436.72 | $138,554.44 |
| 190 | Dec 2035 | $1,079.94 | $356.78 | $1,436.72 | $137,474.50 |
| 2035 Total | $12,777.79 | $4,462.85 | $17,240.64 | ||
| 191 | Jan 2036 | $1,082.72 | $354.00 | $1,436.72 | $136,391.78 |
| 192 | Feb 2036 | $1,085.51 | $351.21 | $1,436.72 | $135,306.27 |
| 193 | Mar 2036 | $1,088.31 | $348.41 | $1,436.72 | $134,217.96 |
| 194 | Apr 2036 | $1,091.11 | $345.61 | $1,436.72 | $133,126.85 |
| 195 | May 2036 | $1,093.92 | $342.80 | $1,436.72 | $132,032.93 |
| 196 | Jun 2036 | $1,096.74 | $339.98 | $1,436.72 | $130,936.19 |
| 197 | Jul 2036 | $1,099.56 | $337.16 | $1,436.72 | $129,836.63 |
| 198 | Aug 2036 | $1,102.39 | $334.33 | $1,436.72 | $128,734.24 |
| 199 | Sep 2036 | $1,105.23 | $331.49 | $1,436.72 | $127,629.01 |
| 200 | Oct 2036 | $1,108.08 | $328.64 | $1,436.72 | $126,520.93 |
| 201 | Nov 2036 | $1,110.93 | $325.79 | $1,436.72 | $125,410.00 |
| 202 | Dec 2036 | $1,113.79 | $322.93 | $1,436.72 | $124,296.21 |
| 2036 Total | $13,178.29 | $4,062.35 | $17,240.64 | ||
| 203 | Jan 2037 | $1,116.66 | $320.06 | $1,436.72 | $123,179.55 |
| 204 | Feb 2037 | $1,119.53 | $317.19 | $1,436.72 | $122,060.02 |
| 205 | Mar 2037 | $1,122.42 | $314.30 | $1,436.72 | $120,937.60 |
| 206 | Apr 2037 | $1,125.31 | $311.41 | $1,436.72 | $119,812.29 |
| 207 | May 2037 | $1,128.20 | $308.52 | $1,436.72 | $118,684.09 |
| 208 | Jun 2037 | $1,131.11 | $305.61 | $1,436.72 | $117,552.98 |
| 209 | Jul 2037 | $1,134.02 | $302.70 | $1,436.72 | $116,418.96 |
| 210 | Aug 2037 | $1,136.94 | $299.78 | $1,436.72 | $115,282.02 |
| 211 | Sep 2037 | $1,139.87 | $296.85 | $1,436.72 | $114,142.15 |
| 212 | Oct 2037 | $1,142.80 | $293.92 | $1,436.72 | $112,999.35 |
| 213 | Nov 2037 | $1,145.75 | $290.97 | $1,436.72 | $111,853.60 |
| 214 | Dec 2037 | $1,148.70 | $288.02 | $1,436.72 | $110,704.90 |
| 2037 Total | $13,591.31 | $3,649.33 | $17,240.64 | ||
| 215 | Jan 2038 | $1,151.65 | $285.07 | $1,436.72 | $109,553.25 |
| 216 | Feb 2038 | $1,154.62 | $282.10 | $1,436.72 | $108,398.63 |
| 217 | Mar 2038 | $1,157.59 | $279.13 | $1,436.72 | $107,241.04 |
| 218 | Apr 2038 | $1,160.57 | $276.15 | $1,436.72 | $106,080.47 |
| 219 | May 2038 | $1,163.56 | $273.16 | $1,436.72 | $104,916.91 |
| 220 | Jun 2038 | $1,166.56 | $270.16 | $1,436.72 | $103,750.35 |
| 221 | Jul 2038 | $1,169.56 | $267.16 | $1,436.72 | $102,580.79 |
| 222 | Aug 2038 | $1,172.57 | $264.15 | $1,436.72 | $101,408.22 |
| 223 | Sep 2038 | $1,175.59 | $261.13 | $1,436.72 | $100,232.63 |
| 224 | Oct 2038 | $1,178.62 | $258.10 | $1,436.72 | $99,054.01 |
| 225 | Nov 2038 | $1,181.66 | $255.06 | $1,436.72 | $97,872.35 |
| 226 | Dec 2038 | $1,184.70 | $252.02 | $1,436.72 | $96,687.65 |
| 2038 Total | $14,017.25 | $3,223.39 | $17,240.64 | ||
| 227 | Jan 2039 | $1,187.75 | $248.97 | $1,436.72 | $95,499.90 |
| 228 | Feb 2039 | $1,190.81 | $245.91 | $1,436.72 | $94,309.09 |
| 229 | Mar 2039 | $1,193.87 | $242.85 | $1,436.72 | $93,115.22 |
| 230 | Apr 2039 | $1,196.95 | $239.77 | $1,436.72 | $91,918.27 |
| 231 | May 2039 | $1,200.03 | $236.69 | $1,436.72 | $90,718.24 |
| 232 | Jun 2039 | $1,203.12 | $233.60 | $1,436.72 | $89,515.12 |
| 233 | Jul 2039 | $1,206.22 | $230.50 | $1,436.72 | $88,308.90 |
| 234 | Aug 2039 | $1,209.32 | $227.40 | $1,436.72 | $87,099.58 |
| 235 | Sep 2039 | $1,212.44 | $224.28 | $1,436.72 | $85,887.14 |
| 236 | Oct 2039 | $1,215.56 | $221.16 | $1,436.72 | $84,671.58 |
| 237 | Nov 2039 | $1,218.69 | $218.03 | $1,436.72 | $83,452.89 |
| 238 | Dec 2039 | $1,221.83 | $214.89 | $1,436.72 | $82,231.06 |
| 2039 Total | $14,456.59 | $2,784.05 | $17,240.64 | ||
| 239 | Jan 2040 | $1,224.98 | $211.74 | $1,436.72 | $81,006.08 |
| 240 | Feb 2040 | $1,228.13 | $208.59 | $1,436.72 | $79,777.95 |
| 241 | Mar 2040 | $1,231.29 | $205.43 | $1,436.72 | $78,546.66 |
| 242 | Apr 2040 | $1,234.46 | $202.26 | $1,436.72 | $77,312.20 |
| 243 | May 2040 | $1,237.64 | $199.08 | $1,436.72 | $76,074.56 |
| 244 | Jun 2040 | $1,240.83 | $195.89 | $1,436.72 | $74,833.73 |
| 245 | Jul 2040 | $1,244.02 | $192.70 | $1,436.72 | $73,589.71 |
| 246 | Aug 2040 | $1,247.23 | $189.49 | $1,436.72 | $72,342.48 |
| 247 | Sep 2040 | $1,250.44 | $186.28 | $1,436.72 | $71,092.04 |
| 248 | Oct 2040 | $1,253.66 | $183.06 | $1,436.72 | $69,838.38 |
| 249 | Nov 2040 | $1,256.89 | $179.83 | $1,436.72 | $68,581.49 |
| 250 | Dec 2040 | $1,260.12 | $176.60 | $1,436.72 | $67,321.37 |
| 2040 Total | $14,909.69 | $2,330.95 | $17,240.64 | ||
| 251 | Jan 2041 | $1,263.37 | $173.35 | $1,436.72 | $66,058.00 |
| 252 | Feb 2041 | $1,266.62 | $170.10 | $1,436.72 | $64,791.38 |
| 253 | Mar 2041 | $1,269.88 | $166.84 | $1,436.72 | $63,521.50 |
| 254 | Apr 2041 | $1,273.15 | $163.57 | $1,436.72 | $62,248.35 |
| 255 | May 2041 | $1,276.43 | $160.29 | $1,436.72 | $60,971.92 |
| 256 | Jun 2041 | $1,279.72 | $157.00 | $1,436.72 | $59,692.20 |
| 257 | Jul 2041 | $1,283.01 | $153.71 | $1,436.72 | $58,409.19 |
| 258 | Aug 2041 | $1,286.32 | $150.40 | $1,436.72 | $57,122.87 |
| 259 | Sep 2041 | $1,289.63 | $147.09 | $1,436.72 | $55,833.24 |
| 260 | Oct 2041 | $1,292.95 | $143.77 | $1,436.72 | $54,540.29 |
| 261 | Nov 2041 | $1,296.28 | $140.44 | $1,436.72 | $53,244.01 |
| 262 | Dec 2041 | $1,299.62 | $137.10 | $1,436.72 | $51,944.39 |
| 2041 Total | $15,376.98 | $1,863.66 | $17,240.64 | ||
| 263 | Jan 2042 | $1,302.96 | $133.76 | $1,436.72 | $50,641.43 |
| 264 | Feb 2042 | $1,306.32 | $130.40 | $1,436.72 | $49,335.11 |
| 265 | Mar 2042 | $1,309.68 | $127.04 | $1,436.72 | $48,025.43 |
| 266 | Apr 2042 | $1,313.05 | $123.67 | $1,436.72 | $46,712.38 |
| 267 | May 2042 | $1,316.44 | $120.28 | $1,436.72 | $45,395.94 |
| 268 | Jun 2042 | $1,319.83 | $116.89 | $1,436.72 | $44,076.11 |
| 269 | Jul 2042 | $1,323.22 | $113.50 | $1,436.72 | $42,752.89 |
| 270 | Aug 2042 | $1,326.63 | $110.09 | $1,436.72 | $41,426.26 |
| 271 | Sep 2042 | $1,330.05 | $106.67 | $1,436.72 | $40,096.21 |
| 272 | Oct 2042 | $1,333.47 | $103.25 | $1,436.72 | $38,762.74 |
| 273 | Nov 2042 | $1,336.91 | $99.81 | $1,436.72 | $37,425.83 |
| 274 | Dec 2042 | $1,340.35 | $96.37 | $1,436.72 | $36,085.48 |
| 2042 Total | $15,858.91 | $1,381.73 | $17,240.64 | ||
| 275 | Jan 2043 | $1,343.80 | $92.92 | $1,436.72 | $34,741.68 |
| 276 | Feb 2043 | $1,347.26 | $89.46 | $1,436.72 | $33,394.42 |
| 277 | Mar 2043 | $1,350.73 | $85.99 | $1,436.72 | $32,043.69 |
| 278 | Apr 2043 | $1,354.21 | $82.51 | $1,436.72 | $30,689.48 |
| 279 | May 2043 | $1,357.69 | $79.03 | $1,436.72 | $29,331.79 |
| 280 | Jun 2043 | $1,361.19 | $75.53 | $1,436.72 | $27,970.60 |
| 281 | Jul 2043 | $1,364.70 | $72.02 | $1,436.72 | $26,605.90 |
| 282 | Aug 2043 | $1,368.21 | $68.51 | $1,436.72 | $25,237.69 |
| 283 | Sep 2043 | $1,371.73 | $64.99 | $1,436.72 | $23,865.96 |
| 284 | Oct 2043 | $1,375.27 | $61.45 | $1,436.72 | $22,490.69 |
| 285 | Nov 2043 | $1,378.81 | $57.91 | $1,436.72 | $21,111.88 |
| 286 | Dec 2043 | $1,382.36 | $54.36 | $1,436.72 | $19,729.52 |
| 2043 Total | $16,355.96 | $884.68 | $17,240.64 | ||
| 287 | Jan 2044 | $1,385.92 | $50.80 | $1,436.72 | $18,343.60 |
| 288 | Feb 2044 | $1,389.49 | $47.23 | $1,436.72 | $16,954.11 |
| 289 | Mar 2044 | $1,393.06 | $43.66 | $1,436.72 | $15,561.05 |
| 290 | Apr 2044 | $1,396.65 | $40.07 | $1,436.72 | $14,164.40 |
| 291 | May 2044 | $1,400.25 | $36.47 | $1,436.72 | $12,764.15 |
| 292 | Jun 2044 | $1,403.85 | $32.87 | $1,436.72 | $11,360.30 |
| 293 | Jul 2044 | $1,407.47 | $29.25 | $1,436.72 | $9,952.83 |
| 294 | Aug 2044 | $1,411.09 | $25.63 | $1,436.72 | $8,541.74 |
| 295 | Sep 2044 | $1,414.73 | $21.99 | $1,436.72 | $7,127.01 |
| 296 | Oct 2044 | $1,418.37 | $18.35 | $1,436.72 | $5,708.64 |
| 297 | Nov 2044 | $1,422.02 | $14.70 | $1,436.72 | $4,286.62 |
| 298 | Dec 2044 | $1,425.68 | $11.04 | $1,436.72 | $2,860.94 |
| 2044 Total | $16,868.58 | $372.06 | $17,240.64 | ||
| 299 | Jan 2045 | $1,429.35 | $7.37 | $1,436.72 | $1,431.59 |
| 300 | Feb 2045 | $1,431.59 | $3.69 | $1,435.28 | $0.00 |
| 2045 Total | $2,860.94 | $11.06 | $2,872 |