Advantage Package Fixed Rate Home Loan (Principal and Interest) 2 Years (LVR < 60%) from Bank of Melbourne
Borrow amount
$300,000
Advertised Rate
2.19%
Fixed - 2 years
Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,300
Number of repayments
300
Total interest paid
$89,848
Total Repayments
$389,848
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| â„– | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Sep 2020 | $752.00 | $547.50 | $1,299.50 | $299,248.00 |
| 2 | Oct 2020 | $753.37 | $546.13 | $1,299.50 | $298,494.63 |
| 3 | Nov 2020 | $754.75 | $544.75 | $1,299.50 | $297,739.88 |
| 4 | Dec 2020 | $756.12 | $543.38 | $1,299.50 | $296,983.76 |
| 2020 Total | $3,016.24 | $2,181.76 | $5,198 | ||
| 5 | Jan 2021 | $757.50 | $542.00 | $1,299.50 | $296,226.26 |
| 6 | Feb 2021 | $758.89 | $540.61 | $1,299.50 | $295,467.37 |
| 7 | Mar 2021 | $760.27 | $539.23 | $1,299.50 | $294,707.10 |
| 8 | Apr 2021 | $761.66 | $537.84 | $1,299.50 | $293,945.44 |
| 9 | May 2021 | $763.05 | $536.45 | $1,299.50 | $293,182.39 |
| 10 | Jun 2021 | $764.44 | $535.06 | $1,299.50 | $292,417.95 |
| 11 | Jul 2021 | $765.84 | $533.66 | $1,299.50 | $291,652.11 |
| 12 | Aug 2021 | $767.23 | $532.27 | $1,299.50 | $290,884.88 |
| 13 | Sep 2021 | $768.64 | $530.86 | $1,299.50 | $290,116.24 |
| 14 | Oct 2021 | $770.04 | $529.46 | $1,299.50 | $289,346.20 |
| 15 | Nov 2021 | $771.44 | $528.06 | $1,299.50 | $288,574.76 |
| 16 | Dec 2021 | $772.85 | $526.65 | $1,299.50 | $287,801.91 |
| 2021 Total | $9,181.85 | $6,412.15 | $15,594 | ||
| 17 | Jan 2022 | $774.26 | $525.24 | $1,299.50 | $287,027.65 |
| 18 | Feb 2022 | $775.67 | $523.83 | $1,299.50 | $286,251.98 |
| 19 | Mar 2022 | $777.09 | $522.41 | $1,299.50 | $285,474.89 |
| 20 | Apr 2022 | $778.51 | $520.99 | $1,299.50 | $284,696.38 |
| 21 | May 2022 | $779.93 | $519.57 | $1,299.50 | $283,916.45 |
| 22 | Jun 2022 | $781.35 | $518.15 | $1,299.50 | $283,135.10 |
| 23 | Jul 2022 | $782.78 | $516.72 | $1,299.50 | $282,352.32 |
| 24 | Aug 2022 | $784.21 | $515.29 | $1,299.50 | $281,568.11 |
| 25 | Sep 2022 | $785.64 | $513.86 | $1,299.50 | $280,782.47 |
| 26 | Oct 2022 | $787.07 | $512.43 | $1,299.50 | $279,995.40 |
| 27 | Nov 2022 | $788.51 | $510.99 | $1,299.50 | $279,206.89 |
| 28 | Dec 2022 | $789.95 | $509.55 | $1,299.50 | $278,416.94 |
| 2022 Total | $9,384.97 | $6,209.03 | $15,594 | ||
| 29 | Jan 2023 | $791.39 | $508.11 | $1,299.50 | $277,625.55 |
| 30 | Feb 2023 | $792.83 | $506.67 | $1,299.50 | $276,832.72 |
| 31 | Mar 2023 | $794.28 | $505.22 | $1,299.50 | $276,038.44 |
| 32 | Apr 2023 | $795.73 | $503.77 | $1,299.50 | $275,242.71 |
| 33 | May 2023 | $797.18 | $502.32 | $1,299.50 | $274,445.53 |
| 34 | Jun 2023 | $798.64 | $500.86 | $1,299.50 | $273,646.89 |
| 35 | Jul 2023 | $800.09 | $499.41 | $1,299.50 | $272,846.80 |
| 36 | Aug 2023 | $801.55 | $497.95 | $1,299.50 | $272,045.25 |
| 37 | Sep 2023 | $803.02 | $496.48 | $1,299.50 | $271,242.23 |
| 38 | Oct 2023 | $804.48 | $495.02 | $1,299.50 | $270,437.75 |
| 39 | Nov 2023 | $805.95 | $493.55 | $1,299.50 | $269,631.80 |
| 40 | Dec 2023 | $807.42 | $492.08 | $1,299.50 | $268,824.38 |
| 2023 Total | $9,592.56 | $6,001.44 | $15,594 | ||
| 41 | Jan 2024 | $808.90 | $490.60 | $1,299.50 | $268,015.48 |
| 42 | Feb 2024 | $810.37 | $489.13 | $1,299.50 | $267,205.11 |
| 43 | Mar 2024 | $811.85 | $487.65 | $1,299.50 | $266,393.26 |
| 44 | Apr 2024 | $813.33 | $486.17 | $1,299.50 | $265,579.93 |
| 45 | May 2024 | $814.82 | $484.68 | $1,299.50 | $264,765.11 |
| 46 | Jun 2024 | $816.30 | $483.20 | $1,299.50 | $263,948.81 |
| 47 | Jul 2024 | $817.79 | $481.71 | $1,299.50 | $263,131.02 |
| 48 | Aug 2024 | $819.29 | $480.21 | $1,299.50 | $262,311.73 |
| 49 | Sep 2024 | $820.78 | $478.72 | $1,299.50 | $261,490.95 |
| 50 | Oct 2024 | $822.28 | $477.22 | $1,299.50 | $260,668.67 |
| 51 | Nov 2024 | $823.78 | $475.72 | $1,299.50 | $259,844.89 |
| 52 | Dec 2024 | $825.28 | $474.22 | $1,299.50 | $259,019.61 |
| 2024 Total | $9,804.77 | $5,789.23 | $15,594 | ||
| 53 | Jan 2025 | $826.79 | $472.71 | $1,299.50 | $258,192.82 |
| 54 | Feb 2025 | $828.30 | $471.20 | $1,299.50 | $257,364.52 |
| 55 | Mar 2025 | $829.81 | $469.69 | $1,299.50 | $256,534.71 |
| 56 | Apr 2025 | $831.32 | $468.18 | $1,299.50 | $255,703.39 |
| 57 | May 2025 | $832.84 | $466.66 | $1,299.50 | $254,870.55 |
| 58 | Jun 2025 | $834.36 | $465.14 | $1,299.50 | $254,036.19 |
| 59 | Jul 2025 | $835.88 | $463.62 | $1,299.50 | $253,200.31 |
| 60 | Aug 2025 | $837.41 | $462.09 | $1,299.50 | $252,362.90 |
| 61 | Sep 2025 | $838.94 | $460.56 | $1,299.50 | $251,523.96 |
| 62 | Oct 2025 | $840.47 | $459.03 | $1,299.50 | $250,683.49 |
| 63 | Nov 2025 | $842.00 | $457.50 | $1,299.50 | $249,841.49 |
| 64 | Dec 2025 | $843.54 | $455.96 | $1,299.50 | $248,997.95 |
| 2025 Total | $10,021.66 | $5,572.34 | $15,594 | ||
| 65 | Jan 2026 | $845.08 | $454.42 | $1,299.50 | $248,152.87 |
| 66 | Feb 2026 | $846.62 | $452.88 | $1,299.50 | $247,306.25 |
| 67 | Mar 2026 | $848.17 | $451.33 | $1,299.50 | $246,458.08 |
| 68 | Apr 2026 | $849.71 | $449.79 | $1,299.50 | $245,608.37 |
| 69 | May 2026 | $851.26 | $448.24 | $1,299.50 | $244,757.11 |
| 70 | Jun 2026 | $852.82 | $446.68 | $1,299.50 | $243,904.29 |
| 71 | Jul 2026 | $854.37 | $445.13 | $1,299.50 | $243,049.92 |
| 72 | Aug 2026 | $855.93 | $443.57 | $1,299.50 | $242,193.99 |
| 73 | Sep 2026 | $857.50 | $442.00 | $1,299.50 | $241,336.49 |
| 74 | Oct 2026 | $859.06 | $440.44 | $1,299.50 | $240,477.43 |
| 75 | Nov 2026 | $860.63 | $438.87 | $1,299.50 | $239,616.80 |
| 76 | Dec 2026 | $862.20 | $437.30 | $1,299.50 | $238,754.60 |
| 2026 Total | $10,243.35 | $5,350.65 | $15,594 | ||
| 77 | Jan 2027 | $863.77 | $435.73 | $1,299.50 | $237,890.83 |
| 78 | Feb 2027 | $865.35 | $434.15 | $1,299.50 | $237,025.48 |
| 79 | Mar 2027 | $866.93 | $432.57 | $1,299.50 | $236,158.55 |
| 80 | Apr 2027 | $868.51 | $430.99 | $1,299.50 | $235,290.04 |
| 81 | May 2027 | $870.10 | $429.40 | $1,299.50 | $234,419.94 |
| 82 | Jun 2027 | $871.68 | $427.82 | $1,299.50 | $233,548.26 |
| 83 | Jul 2027 | $873.27 | $426.23 | $1,299.50 | $232,674.99 |
| 84 | Aug 2027 | $874.87 | $424.63 | $1,299.50 | $231,800.12 |
| 85 | Sep 2027 | $876.46 | $423.04 | $1,299.50 | $230,923.66 |
| 86 | Oct 2027 | $878.06 | $421.44 | $1,299.50 | $230,045.60 |
| 87 | Nov 2027 | $879.67 | $419.83 | $1,299.50 | $229,165.93 |
| 88 | Dec 2027 | $881.27 | $418.23 | $1,299.50 | $228,284.66 |
| 2027 Total | $10,469.94 | $5,124.06 | $15,594 | ||
| 89 | Jan 2028 | $882.88 | $416.62 | $1,299.50 | $227,401.78 |
| 90 | Feb 2028 | $884.49 | $415.01 | $1,299.50 | $226,517.29 |
| 91 | Mar 2028 | $886.11 | $413.39 | $1,299.50 | $225,631.18 |
| 92 | Apr 2028 | $887.72 | $411.78 | $1,299.50 | $224,743.46 |
| 93 | May 2028 | $889.34 | $410.16 | $1,299.50 | $223,854.12 |
| 94 | Jun 2028 | $890.97 | $408.53 | $1,299.50 | $222,963.15 |
| 95 | Jul 2028 | $892.59 | $406.91 | $1,299.50 | $222,070.56 |
| 96 | Aug 2028 | $894.22 | $405.28 | $1,299.50 | $221,176.34 |
| 97 | Sep 2028 | $895.85 | $403.65 | $1,299.50 | $220,280.49 |
| 98 | Oct 2028 | $897.49 | $402.01 | $1,299.50 | $219,383.00 |
| 99 | Nov 2028 | $899.13 | $400.37 | $1,299.50 | $218,483.87 |
| 100 | Dec 2028 | $900.77 | $398.73 | $1,299.50 | $217,583.10 |
| 2028 Total | $10,701.56 | $4,892.44 | $15,594 | ||
| 101 | Jan 2029 | $902.41 | $397.09 | $1,299.50 | $216,680.69 |
| 102 | Feb 2029 | $904.06 | $395.44 | $1,299.50 | $215,776.63 |
| 103 | Mar 2029 | $905.71 | $393.79 | $1,299.50 | $214,870.92 |
| 104 | Apr 2029 | $907.36 | $392.14 | $1,299.50 | $213,963.56 |
| 105 | May 2029 | $909.02 | $390.48 | $1,299.50 | $213,054.54 |
| 106 | Jun 2029 | $910.68 | $388.82 | $1,299.50 | $212,143.86 |
| 107 | Jul 2029 | $912.34 | $387.16 | $1,299.50 | $211,231.52 |
| 108 | Aug 2029 | $914.00 | $385.50 | $1,299.50 | $210,317.52 |
| 109 | Sep 2029 | $915.67 | $383.83 | $1,299.50 | $209,401.85 |
| 110 | Oct 2029 | $917.34 | $382.16 | $1,299.50 | $208,484.51 |
| 111 | Nov 2029 | $919.02 | $380.48 | $1,299.50 | $207,565.49 |
| 112 | Dec 2029 | $920.69 | $378.81 | $1,299.50 | $206,644.80 |
| 2029 Total | $10,938.3 | $4,655.7 | $15,594 | ||
| 113 | Jan 2030 | $922.37 | $377.13 | $1,299.50 | $205,722.43 |
| 114 | Feb 2030 | $924.06 | $375.44 | $1,299.50 | $204,798.37 |
| 115 | Mar 2030 | $925.74 | $373.76 | $1,299.50 | $203,872.63 |
| 116 | Apr 2030 | $927.43 | $372.07 | $1,299.50 | $202,945.20 |
| 117 | May 2030 | $929.13 | $370.37 | $1,299.50 | $202,016.07 |
| 118 | Jun 2030 | $930.82 | $368.68 | $1,299.50 | $201,085.25 |
| 119 | Jul 2030 | $932.52 | $366.98 | $1,299.50 | $200,152.73 |
| 120 | Aug 2030 | $934.22 | $365.28 | $1,299.50 | $199,218.51 |
| 121 | Sep 2030 | $935.93 | $363.57 | $1,299.50 | $198,282.58 |
| 122 | Oct 2030 | $937.63 | $361.87 | $1,299.50 | $197,344.95 |
| 123 | Nov 2030 | $939.35 | $360.15 | $1,299.50 | $196,405.60 |
| 124 | Dec 2030 | $941.06 | $358.44 | $1,299.50 | $195,464.54 |
| 2030 Total | $11,180.26 | $4,413.74 | $15,594 | ||
| 125 | Jan 2031 | $942.78 | $356.72 | $1,299.50 | $194,521.76 |
| 126 | Feb 2031 | $944.50 | $355.00 | $1,299.50 | $193,577.26 |
| 127 | Mar 2031 | $946.22 | $353.28 | $1,299.50 | $192,631.04 |
| 128 | Apr 2031 | $947.95 | $351.55 | $1,299.50 | $191,683.09 |
| 129 | May 2031 | $949.68 | $349.82 | $1,299.50 | $190,733.41 |
| 130 | Jun 2031 | $951.41 | $348.09 | $1,299.50 | $189,782.00 |
| 131 | Jul 2031 | $953.15 | $346.35 | $1,299.50 | $188,828.85 |
| 132 | Aug 2031 | $954.89 | $344.61 | $1,299.50 | $187,873.96 |
| 133 | Sep 2031 | $956.63 | $342.87 | $1,299.50 | $186,917.33 |
| 134 | Oct 2031 | $958.38 | $341.12 | $1,299.50 | $185,958.95 |
| 135 | Nov 2031 | $960.12 | $339.38 | $1,299.50 | $184,998.83 |
| 136 | Dec 2031 | $961.88 | $337.62 | $1,299.50 | $184,036.95 |
| 2031 Total | $11,427.59 | $4,166.41 | $15,594 | ||
| 137 | Jan 2032 | $963.63 | $335.87 | $1,299.50 | $183,073.32 |
| 138 | Feb 2032 | $965.39 | $334.11 | $1,299.50 | $182,107.93 |
| 139 | Mar 2032 | $967.15 | $332.35 | $1,299.50 | $181,140.78 |
| 140 | Apr 2032 | $968.92 | $330.58 | $1,299.50 | $180,171.86 |
| 141 | May 2032 | $970.69 | $328.81 | $1,299.50 | $179,201.17 |
| 142 | Jun 2032 | $972.46 | $327.04 | $1,299.50 | $178,228.71 |
| 143 | Jul 2032 | $974.23 | $325.27 | $1,299.50 | $177,254.48 |
| 144 | Aug 2032 | $976.01 | $323.49 | $1,299.50 | $176,278.47 |
| 145 | Sep 2032 | $977.79 | $321.71 | $1,299.50 | $175,300.68 |
| 146 | Oct 2032 | $979.58 | $319.92 | $1,299.50 | $174,321.10 |
| 147 | Nov 2032 | $981.36 | $318.14 | $1,299.50 | $173,339.74 |
| 148 | Dec 2032 | $983.15 | $316.35 | $1,299.50 | $172,356.59 |
| 2032 Total | $11,680.36 | $3,913.64 | $15,594 | ||
| 149 | Jan 2033 | $984.95 | $314.55 | $1,299.50 | $171,371.64 |
| 150 | Feb 2033 | $986.75 | $312.75 | $1,299.50 | $170,384.89 |
| 151 | Mar 2033 | $988.55 | $310.95 | $1,299.50 | $169,396.34 |
| 152 | Apr 2033 | $990.35 | $309.15 | $1,299.50 | $168,405.99 |
| 153 | May 2033 | $992.16 | $307.34 | $1,299.50 | $167,413.83 |
| 154 | Jun 2033 | $993.97 | $305.53 | $1,299.50 | $166,419.86 |
| 155 | Jul 2033 | $995.78 | $303.72 | $1,299.50 | $165,424.08 |
| 156 | Aug 2033 | $997.60 | $301.90 | $1,299.50 | $164,426.48 |
| 157 | Sep 2033 | $999.42 | $300.08 | $1,299.50 | $163,427.06 |
| 158 | Oct 2033 | $1,001.25 | $298.25 | $1,299.50 | $162,425.81 |
| 159 | Nov 2033 | $1,003.07 | $296.43 | $1,299.50 | $161,422.74 |
| 160 | Dec 2033 | $1,004.90 | $294.60 | $1,299.50 | $160,417.84 |
| 2033 Total | $11,938.75 | $3,655.25 | $15,594 | ||
| 161 | Jan 2034 | $1,006.74 | $292.76 | $1,299.50 | $159,411.10 |
| 162 | Feb 2034 | $1,008.57 | $290.93 | $1,299.50 | $158,402.53 |
| 163 | Mar 2034 | $1,010.42 | $289.08 | $1,299.50 | $157,392.11 |
| 164 | Apr 2034 | $1,012.26 | $287.24 | $1,299.50 | $156,379.85 |
| 165 | May 2034 | $1,014.11 | $285.39 | $1,299.50 | $155,365.74 |
| 166 | Jun 2034 | $1,015.96 | $283.54 | $1,299.50 | $154,349.78 |
| 167 | Jul 2034 | $1,017.81 | $281.69 | $1,299.50 | $153,331.97 |
| 168 | Aug 2034 | $1,019.67 | $279.83 | $1,299.50 | $152,312.30 |
| 169 | Sep 2034 | $1,021.53 | $277.97 | $1,299.50 | $151,290.77 |
| 170 | Oct 2034 | $1,023.39 | $276.11 | $1,299.50 | $150,267.38 |
| 171 | Nov 2034 | $1,025.26 | $274.24 | $1,299.50 | $149,242.12 |
| 172 | Dec 2034 | $1,027.13 | $272.37 | $1,299.50 | $148,214.99 |
| 2034 Total | $12,202.85 | $3,391.15 | $15,594 | ||
| 173 | Jan 2035 | $1,029.01 | $270.49 | $1,299.50 | $147,185.98 |
| 174 | Feb 2035 | $1,030.89 | $268.61 | $1,299.50 | $146,155.09 |
| 175 | Mar 2035 | $1,032.77 | $266.73 | $1,299.50 | $145,122.32 |
| 176 | Apr 2035 | $1,034.65 | $264.85 | $1,299.50 | $144,087.67 |
| 177 | May 2035 | $1,036.54 | $262.96 | $1,299.50 | $143,051.13 |
| 178 | Jun 2035 | $1,038.43 | $261.07 | $1,299.50 | $142,012.70 |
| 179 | Jul 2035 | $1,040.33 | $259.17 | $1,299.50 | $140,972.37 |
| 180 | Aug 2035 | $1,042.23 | $257.27 | $1,299.50 | $139,930.14 |
| 181 | Sep 2035 | $1,044.13 | $255.37 | $1,299.50 | $138,886.01 |
| 182 | Oct 2035 | $1,046.03 | $253.47 | $1,299.50 | $137,839.98 |
| 183 | Nov 2035 | $1,047.94 | $251.56 | $1,299.50 | $136,792.04 |
| 184 | Dec 2035 | $1,049.85 | $249.65 | $1,299.50 | $135,742.19 |
| 2035 Total | $12,472.8 | $3,121.2 | $15,594 | ||
| 185 | Jan 2036 | $1,051.77 | $247.73 | $1,299.50 | $134,690.42 |
| 186 | Feb 2036 | $1,053.69 | $245.81 | $1,299.50 | $133,636.73 |
| 187 | Mar 2036 | $1,055.61 | $243.89 | $1,299.50 | $132,581.12 |
| 188 | Apr 2036 | $1,057.54 | $241.96 | $1,299.50 | $131,523.58 |
| 189 | May 2036 | $1,059.47 | $240.03 | $1,299.50 | $130,464.11 |
| 190 | Jun 2036 | $1,061.40 | $238.10 | $1,299.50 | $129,402.71 |
| 191 | Jul 2036 | $1,063.34 | $236.16 | $1,299.50 | $128,339.37 |
| 192 | Aug 2036 | $1,065.28 | $234.22 | $1,299.50 | $127,274.09 |
| 193 | Sep 2036 | $1,067.22 | $232.28 | $1,299.50 | $126,206.87 |
| 194 | Oct 2036 | $1,069.17 | $230.33 | $1,299.50 | $125,137.70 |
| 195 | Nov 2036 | $1,071.12 | $228.38 | $1,299.50 | $124,066.58 |
| 196 | Dec 2036 | $1,073.08 | $226.42 | $1,299.50 | $122,993.50 |
| 2036 Total | $12,748.69 | $2,845.31 | $15,594 | ||
| 197 | Jan 2037 | $1,075.04 | $224.46 | $1,299.50 | $121,918.46 |
| 198 | Feb 2037 | $1,077.00 | $222.50 | $1,299.50 | $120,841.46 |
| 199 | Mar 2037 | $1,078.96 | $220.54 | $1,299.50 | $119,762.50 |
| 200 | Apr 2037 | $1,080.93 | $218.57 | $1,299.50 | $118,681.57 |
| 201 | May 2037 | $1,082.91 | $216.59 | $1,299.50 | $117,598.66 |
| 202 | Jun 2037 | $1,084.88 | $214.62 | $1,299.50 | $116,513.78 |
| 203 | Jul 2037 | $1,086.86 | $212.64 | $1,299.50 | $115,426.92 |
| 204 | Aug 2037 | $1,088.85 | $210.65 | $1,299.50 | $114,338.07 |
| 205 | Sep 2037 | $1,090.83 | $208.67 | $1,299.50 | $113,247.24 |
| 206 | Oct 2037 | $1,092.82 | $206.68 | $1,299.50 | $112,154.42 |
| 207 | Nov 2037 | $1,094.82 | $204.68 | $1,299.50 | $111,059.60 |
| 208 | Dec 2037 | $1,096.82 | $202.68 | $1,299.50 | $109,962.78 |
| 2037 Total | $13,030.72 | $2,563.28 | $15,594 | ||
| 209 | Jan 2038 | $1,098.82 | $200.68 | $1,299.50 | $108,863.96 |
| 210 | Feb 2038 | $1,100.82 | $198.68 | $1,299.50 | $107,763.14 |
| 211 | Mar 2038 | $1,102.83 | $196.67 | $1,299.50 | $106,660.31 |
| 212 | Apr 2038 | $1,104.84 | $194.66 | $1,299.50 | $105,555.47 |
| 213 | May 2038 | $1,106.86 | $192.64 | $1,299.50 | $104,448.61 |
| 214 | Jun 2038 | $1,108.88 | $190.62 | $1,299.50 | $103,339.73 |
| 215 | Jul 2038 | $1,110.90 | $188.60 | $1,299.50 | $102,228.83 |
| 216 | Aug 2038 | $1,112.93 | $186.57 | $1,299.50 | $101,115.90 |
| 217 | Sep 2038 | $1,114.96 | $184.54 | $1,299.50 | $100,000.94 |
| 218 | Oct 2038 | $1,117.00 | $182.50 | $1,299.50 | $98,883.94 |
| 219 | Nov 2038 | $1,119.04 | $180.46 | $1,299.50 | $97,764.90 |
| 220 | Dec 2038 | $1,121.08 | $178.42 | $1,299.50 | $96,643.82 |
| 2038 Total | $13,318.96 | $2,275.04 | $15,594 | ||
| 221 | Jan 2039 | $1,123.13 | $176.37 | $1,299.50 | $95,520.69 |
| 222 | Feb 2039 | $1,125.17 | $174.33 | $1,299.50 | $94,395.52 |
| 223 | Mar 2039 | $1,127.23 | $172.27 | $1,299.50 | $93,268.29 |
| 224 | Apr 2039 | $1,129.29 | $170.21 | $1,299.50 | $92,139.00 |
| 225 | May 2039 | $1,131.35 | $168.15 | $1,299.50 | $91,007.65 |
| 226 | Jun 2039 | $1,133.41 | $166.09 | $1,299.50 | $89,874.24 |
| 227 | Jul 2039 | $1,135.48 | $164.02 | $1,299.50 | $88,738.76 |
| 228 | Aug 2039 | $1,137.55 | $161.95 | $1,299.50 | $87,601.21 |
| 229 | Sep 2039 | $1,139.63 | $159.87 | $1,299.50 | $86,461.58 |
| 230 | Oct 2039 | $1,141.71 | $157.79 | $1,299.50 | $85,319.87 |
| 231 | Nov 2039 | $1,143.79 | $155.71 | $1,299.50 | $84,176.08 |
| 232 | Dec 2039 | $1,145.88 | $153.62 | $1,299.50 | $83,030.20 |
| 2039 Total | $13,613.62 | $1,980.38 | $15,594 | ||
| 233 | Jan 2040 | $1,147.97 | $151.53 | $1,299.50 | $81,882.23 |
| 234 | Feb 2040 | $1,150.06 | $149.44 | $1,299.50 | $80,732.17 |
| 235 | Mar 2040 | $1,152.16 | $147.34 | $1,299.50 | $79,580.01 |
| 236 | Apr 2040 | $1,154.27 | $145.23 | $1,299.50 | $78,425.74 |
| 237 | May 2040 | $1,156.37 | $143.13 | $1,299.50 | $77,269.37 |
| 238 | Jun 2040 | $1,158.48 | $141.02 | $1,299.50 | $76,110.89 |
| 239 | Jul 2040 | $1,160.60 | $138.90 | $1,299.50 | $74,950.29 |
| 240 | Aug 2040 | $1,162.72 | $136.78 | $1,299.50 | $73,787.57 |
| 241 | Sep 2040 | $1,164.84 | $134.66 | $1,299.50 | $72,622.73 |
| 242 | Oct 2040 | $1,166.96 | $132.54 | $1,299.50 | $71,455.77 |
| 243 | Nov 2040 | $1,169.09 | $130.41 | $1,299.50 | $70,286.68 |
| 244 | Dec 2040 | $1,171.23 | $128.27 | $1,299.50 | $69,115.45 |
| 2040 Total | $13,914.75 | $1,679.25 | $15,594 | ||
| 245 | Jan 2041 | $1,173.36 | $126.14 | $1,299.50 | $67,942.09 |
| 246 | Feb 2041 | $1,175.51 | $123.99 | $1,299.50 | $66,766.58 |
| 247 | Mar 2041 | $1,177.65 | $121.85 | $1,299.50 | $65,588.93 |
| 248 | Apr 2041 | $1,179.80 | $119.70 | $1,299.50 | $64,409.13 |
| 249 | May 2041 | $1,181.95 | $117.55 | $1,299.50 | $63,227.18 |
| 250 | Jun 2041 | $1,184.11 | $115.39 | $1,299.50 | $62,043.07 |
| 251 | Jul 2041 | $1,186.27 | $113.23 | $1,299.50 | $60,856.80 |
| 252 | Aug 2041 | $1,188.44 | $111.06 | $1,299.50 | $59,668.36 |
| 253 | Sep 2041 | $1,190.61 | $108.89 | $1,299.50 | $58,477.75 |
| 254 | Oct 2041 | $1,192.78 | $106.72 | $1,299.50 | $57,284.97 |
| 255 | Nov 2041 | $1,194.95 | $104.55 | $1,299.50 | $56,090.02 |
| 256 | Dec 2041 | $1,197.14 | $102.36 | $1,299.50 | $54,892.88 |
| 2041 Total | $14,222.57 | $1,371.43 | $15,594 | ||
| 257 | Jan 2042 | $1,199.32 | $100.18 | $1,299.50 | $53,693.56 |
| 258 | Feb 2042 | $1,201.51 | $97.99 | $1,299.50 | $52,492.05 |
| 259 | Mar 2042 | $1,203.70 | $95.80 | $1,299.50 | $51,288.35 |
| 260 | Apr 2042 | $1,205.90 | $93.60 | $1,299.50 | $50,082.45 |
| 261 | May 2042 | $1,208.10 | $91.40 | $1,299.50 | $48,874.35 |
| 262 | Jun 2042 | $1,210.30 | $89.20 | $1,299.50 | $47,664.05 |
| 263 | Jul 2042 | $1,212.51 | $86.99 | $1,299.50 | $46,451.54 |
| 264 | Aug 2042 | $1,214.73 | $84.77 | $1,299.50 | $45,236.81 |
| 265 | Sep 2042 | $1,216.94 | $82.56 | $1,299.50 | $44,019.87 |
| 266 | Oct 2042 | $1,219.16 | $80.34 | $1,299.50 | $42,800.71 |
| 267 | Nov 2042 | $1,221.39 | $78.11 | $1,299.50 | $41,579.32 |
| 268 | Dec 2042 | $1,223.62 | $75.88 | $1,299.50 | $40,355.70 |
| 2042 Total | $14,537.18 | $1,056.82 | $15,594 | ||
| 269 | Jan 2043 | $1,225.85 | $73.65 | $1,299.50 | $39,129.85 |
| 270 | Feb 2043 | $1,228.09 | $71.41 | $1,299.50 | $37,901.76 |
| 271 | Mar 2043 | $1,230.33 | $69.17 | $1,299.50 | $36,671.43 |
| 272 | Apr 2043 | $1,232.57 | $66.93 | $1,299.50 | $35,438.86 |
| 273 | May 2043 | $1,234.82 | $64.68 | $1,299.50 | $34,204.04 |
| 274 | Jun 2043 | $1,237.08 | $62.42 | $1,299.50 | $32,966.96 |
| 275 | Jul 2043 | $1,239.34 | $60.16 | $1,299.50 | $31,727.62 |
| 276 | Aug 2043 | $1,241.60 | $57.90 | $1,299.50 | $30,486.02 |
| 277 | Sep 2043 | $1,243.86 | $55.64 | $1,299.50 | $29,242.16 |
| 278 | Oct 2043 | $1,246.13 | $53.37 | $1,299.50 | $27,996.03 |
| 279 | Nov 2043 | $1,248.41 | $51.09 | $1,299.50 | $26,747.62 |
| 280 | Dec 2043 | $1,250.69 | $48.81 | $1,299.50 | $25,496.93 |
| 2043 Total | $14,858.77 | $735.23 | $15,594 | ||
| 281 | Jan 2044 | $1,252.97 | $46.53 | $1,299.50 | $24,243.96 |
| 282 | Feb 2044 | $1,255.25 | $44.25 | $1,299.50 | $22,988.71 |
| 283 | Mar 2044 | $1,257.55 | $41.95 | $1,299.50 | $21,731.16 |
| 284 | Apr 2044 | $1,259.84 | $39.66 | $1,299.50 | $20,471.32 |
| 285 | May 2044 | $1,262.14 | $37.36 | $1,299.50 | $19,209.18 |
| 286 | Jun 2044 | $1,264.44 | $35.06 | $1,299.50 | $17,944.74 |
| 287 | Jul 2044 | $1,266.75 | $32.75 | $1,299.50 | $16,677.99 |
| 288 | Aug 2044 | $1,269.06 | $30.44 | $1,299.50 | $15,408.93 |
| 289 | Sep 2044 | $1,271.38 | $28.12 | $1,299.50 | $14,137.55 |
| 290 | Oct 2044 | $1,273.70 | $25.80 | $1,299.50 | $12,863.85 |
| 291 | Nov 2044 | $1,276.02 | $23.48 | $1,299.50 | $11,587.83 |
| 292 | Dec 2044 | $1,278.35 | $21.15 | $1,299.50 | $10,309.48 |
| 2044 Total | $15,187.45 | $406.55 | $15,594 | ||
| 293 | Jan 2045 | $1,280.69 | $18.81 | $1,299.50 | $9,028.79 |
| 294 | Feb 2045 | $1,283.02 | $16.48 | $1,299.50 | $7,745.77 |
| 295 | Mar 2045 | $1,285.36 | $14.14 | $1,299.50 | $6,460.41 |
| 296 | Apr 2045 | $1,287.71 | $11.79 | $1,299.50 | $5,172.70 |
| 297 | May 2045 | $1,290.06 | $9.44 | $1,299.50 | $3,882.64 |
| 298 | Jun 2045 | $1,292.41 | $7.09 | $1,299.50 | $2,590.23 |
| 299 | Jul 2045 | $1,294.77 | $4.73 | $1,299.50 | $1,295.46 |
| 300 | Aug 2045 | $1,295.46 | $2.36 | $1,297.82 | $0.00 |
| 2045 Total | $10,309.48 | $84.84 | $10,394.32 |