Offset Package Home Loan Fixed (Principal and Interest) 2 Years (LVR 70%-80%) from Macquarie Bank
Borrow amount
$300,000
Advertised Rate
2.09
% p.a
Fixed - 2 years
Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,285
Number of repayments
300
Total interest paid
$85,424
Total Repayments
$385,424
Go to site
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| â„– | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Oct 2021 | $762.25 | $522.50 | $1,284.75 | $299,237.75 |
| 2 | Nov 2021 | $763.58 | $521.17 | $1,284.75 | $298,474.17 |
| 3 | Dec 2021 | $764.91 | $519.84 | $1,284.75 | $297,709.26 |
| 2021 Total | $2,290.74 | $1,563.51 | $3,854.25 | ||
| 4 | Jan 2022 | $766.24 | $518.51 | $1,284.75 | $296,943.02 |
| 5 | Feb 2022 | $767.57 | $517.18 | $1,284.75 | $296,175.45 |
| 6 | Mar 2022 | $768.91 | $515.84 | $1,284.75 | $295,406.54 |
| 7 | Apr 2022 | $770.25 | $514.50 | $1,284.75 | $294,636.29 |
| 8 | May 2022 | $771.59 | $513.16 | $1,284.75 | $293,864.70 |
| 9 | Jun 2022 | $772.94 | $511.81 | $1,284.75 | $293,091.76 |
| 10 | Jul 2022 | $774.28 | $510.47 | $1,284.75 | $292,317.48 |
| 11 | Aug 2022 | $775.63 | $509.12 | $1,284.75 | $291,541.85 |
| 12 | Sep 2022 | $776.98 | $507.77 | $1,284.75 | $290,764.87 |
| 13 | Oct 2022 | $778.33 | $506.42 | $1,284.75 | $289,986.54 |
| 14 | Nov 2022 | $779.69 | $505.06 | $1,284.75 | $289,206.85 |
| 15 | Dec 2022 | $781.05 | $503.70 | $1,284.75 | $288,425.80 |
| 2022 Total | $9,283.46 | $6,133.54 | $15,417 | ||
| 16 | Jan 2023 | $782.41 | $502.34 | $1,284.75 | $287,643.39 |
| 17 | Feb 2023 | $783.77 | $500.98 | $1,284.75 | $286,859.62 |
| 18 | Mar 2023 | $785.14 | $499.61 | $1,284.75 | $286,074.48 |
| 19 | Apr 2023 | $786.50 | $498.25 | $1,284.75 | $285,287.98 |
| 20 | May 2023 | $787.87 | $496.88 | $1,284.75 | $284,500.11 |
| 21 | Jun 2023 | $789.25 | $495.50 | $1,284.75 | $283,710.86 |
| 22 | Jul 2023 | $790.62 | $494.13 | $1,284.75 | $282,920.24 |
| 23 | Aug 2023 | $792.00 | $492.75 | $1,284.75 | $282,128.24 |
| 24 | Sep 2023 | $793.38 | $491.37 | $1,284.75 | $281,334.86 |
| 25 | Oct 2023 | $794.76 | $489.99 | $1,284.75 | $280,540.10 |
| 26 | Nov 2023 | $796.14 | $488.61 | $1,284.75 | $279,743.96 |
| 27 | Dec 2023 | $797.53 | $487.22 | $1,284.75 | $278,946.43 |
| 2023 Total | $9,479.37 | $5,937.63 | $15,417 | ||
| 28 | Jan 2024 | $798.92 | $485.83 | $1,284.75 | $278,147.51 |
| 29 | Feb 2024 | $800.31 | $484.44 | $1,284.75 | $277,347.20 |
| 30 | Mar 2024 | $801.70 | $483.05 | $1,284.75 | $276,545.50 |
| 31 | Apr 2024 | $803.10 | $481.65 | $1,284.75 | $275,742.40 |
| 32 | May 2024 | $804.50 | $480.25 | $1,284.75 | $274,937.90 |
| 33 | Jun 2024 | $805.90 | $478.85 | $1,284.75 | $274,132.00 |
| 34 | Jul 2024 | $807.30 | $477.45 | $1,284.75 | $273,324.70 |
| 35 | Aug 2024 | $808.71 | $476.04 | $1,284.75 | $272,515.99 |
| 36 | Sep 2024 | $810.12 | $474.63 | $1,284.75 | $271,705.87 |
| 37 | Oct 2024 | $811.53 | $473.22 | $1,284.75 | $270,894.34 |
| 38 | Nov 2024 | $812.94 | $471.81 | $1,284.75 | $270,081.40 |
| 39 | Dec 2024 | $814.36 | $470.39 | $1,284.75 | $269,267.04 |
| 2024 Total | $9,679.39 | $5,737.61 | $15,417 | ||
| 40 | Jan 2025 | $815.78 | $468.97 | $1,284.75 | $268,451.26 |
| 41 | Feb 2025 | $817.20 | $467.55 | $1,284.75 | $267,634.06 |
| 42 | Mar 2025 | $818.62 | $466.13 | $1,284.75 | $266,815.44 |
| 43 | Apr 2025 | $820.05 | $464.70 | $1,284.75 | $265,995.39 |
| 44 | May 2025 | $821.47 | $463.28 | $1,284.75 | $265,173.92 |
| 45 | Jun 2025 | $822.91 | $461.84 | $1,284.75 | $264,351.01 |
| 46 | Jul 2025 | $824.34 | $460.41 | $1,284.75 | $263,526.67 |
| 47 | Aug 2025 | $825.77 | $458.98 | $1,284.75 | $262,700.90 |
| 48 | Sep 2025 | $827.21 | $457.54 | $1,284.75 | $261,873.69 |
| 49 | Oct 2025 | $828.65 | $456.10 | $1,284.75 | $261,045.04 |
| 50 | Nov 2025 | $830.10 | $454.65 | $1,284.75 | $260,214.94 |
| 51 | Dec 2025 | $831.54 | $453.21 | $1,284.75 | $259,383.40 |
| 2025 Total | $9,883.64 | $5,533.36 | $15,417 | ||
| 52 | Jan 2026 | $832.99 | $451.76 | $1,284.75 | $258,550.41 |
| 53 | Feb 2026 | $834.44 | $450.31 | $1,284.75 | $257,715.97 |
| 54 | Mar 2026 | $835.89 | $448.86 | $1,284.75 | $256,880.08 |
| 55 | Apr 2026 | $837.35 | $447.40 | $1,284.75 | $256,042.73 |
| 56 | May 2026 | $838.81 | $445.94 | $1,284.75 | $255,203.92 |
| 57 | Jun 2026 | $840.27 | $444.48 | $1,284.75 | $254,363.65 |
| 58 | Jul 2026 | $841.73 | $443.02 | $1,284.75 | $253,521.92 |
| 59 | Aug 2026 | $843.20 | $441.55 | $1,284.75 | $252,678.72 |
| 60 | Sep 2026 | $844.67 | $440.08 | $1,284.75 | $251,834.05 |
| 61 | Oct 2026 | $846.14 | $438.61 | $1,284.75 | $250,987.91 |
| 62 | Nov 2026 | $847.61 | $437.14 | $1,284.75 | $250,140.30 |
| 63 | Dec 2026 | $849.09 | $435.66 | $1,284.75 | $249,291.21 |
| 2026 Total | $10,092.19 | $5,324.81 | $15,417 | ||
| 64 | Jan 2027 | $850.57 | $434.18 | $1,284.75 | $248,440.64 |
| 65 | Feb 2027 | $852.05 | $432.70 | $1,284.75 | $247,588.59 |
| 66 | Mar 2027 | $853.53 | $431.22 | $1,284.75 | $246,735.06 |
| 67 | Apr 2027 | $855.02 | $429.73 | $1,284.75 | $245,880.04 |
| 68 | May 2027 | $856.51 | $428.24 | $1,284.75 | $245,023.53 |
| 69 | Jun 2027 | $858.00 | $426.75 | $1,284.75 | $244,165.53 |
| 70 | Jul 2027 | $859.50 | $425.25 | $1,284.75 | $243,306.03 |
| 71 | Aug 2027 | $860.99 | $423.76 | $1,284.75 | $242,445.04 |
| 72 | Sep 2027 | $862.49 | $422.26 | $1,284.75 | $241,582.55 |
| 73 | Oct 2027 | $863.99 | $420.76 | $1,284.75 | $240,718.56 |
| 74 | Nov 2027 | $865.50 | $419.25 | $1,284.75 | $239,853.06 |
| 75 | Dec 2027 | $867.01 | $417.74 | $1,284.75 | $238,986.05 |
| 2027 Total | $10,305.16 | $5,111.84 | $15,417 | ||
| 76 | Jan 2028 | $868.52 | $416.23 | $1,284.75 | $238,117.53 |
| 77 | Feb 2028 | $870.03 | $414.72 | $1,284.75 | $237,247.50 |
| 78 | Mar 2028 | $871.54 | $413.21 | $1,284.75 | $236,375.96 |
| 79 | Apr 2028 | $873.06 | $411.69 | $1,284.75 | $235,502.90 |
| 80 | May 2028 | $874.58 | $410.17 | $1,284.75 | $234,628.32 |
| 81 | Jun 2028 | $876.11 | $408.64 | $1,284.75 | $233,752.21 |
| 82 | Jul 2028 | $877.63 | $407.12 | $1,284.75 | $232,874.58 |
| 83 | Aug 2028 | $879.16 | $405.59 | $1,284.75 | $231,995.42 |
| 84 | Sep 2028 | $880.69 | $404.06 | $1,284.75 | $231,114.73 |
| 85 | Oct 2028 | $882.23 | $402.52 | $1,284.75 | $230,232.50 |
| 86 | Nov 2028 | $883.76 | $400.99 | $1,284.75 | $229,348.74 |
| 87 | Dec 2028 | $885.30 | $399.45 | $1,284.75 | $228,463.44 |
| 2028 Total | $10,522.61 | $4,894.39 | $15,417 | ||
| 88 | Jan 2029 | $886.84 | $397.91 | $1,284.75 | $227,576.60 |
| 89 | Feb 2029 | $888.39 | $396.36 | $1,284.75 | $226,688.21 |
| 90 | Mar 2029 | $889.93 | $394.82 | $1,284.75 | $225,798.28 |
| 91 | Apr 2029 | $891.48 | $393.27 | $1,284.75 | $224,906.80 |
| 92 | May 2029 | $893.04 | $391.71 | $1,284.75 | $224,013.76 |
| 93 | Jun 2029 | $894.59 | $390.16 | $1,284.75 | $223,119.17 |
| 94 | Jul 2029 | $896.15 | $388.60 | $1,284.75 | $222,223.02 |
| 95 | Aug 2029 | $897.71 | $387.04 | $1,284.75 | $221,325.31 |
| 96 | Sep 2029 | $899.28 | $385.47 | $1,284.75 | $220,426.03 |
| 97 | Oct 2029 | $900.84 | $383.91 | $1,284.75 | $219,525.19 |
| 98 | Nov 2029 | $902.41 | $382.34 | $1,284.75 | $218,622.78 |
| 99 | Dec 2029 | $903.98 | $380.77 | $1,284.75 | $217,718.80 |
| 2029 Total | $10,744.64 | $4,672.36 | $15,417 | ||
| 100 | Jan 2030 | $905.56 | $379.19 | $1,284.75 | $216,813.24 |
| 101 | Feb 2030 | $907.13 | $377.62 | $1,284.75 | $215,906.11 |
| 102 | Mar 2030 | $908.71 | $376.04 | $1,284.75 | $214,997.40 |
| 103 | Apr 2030 | $910.30 | $374.45 | $1,284.75 | $214,087.10 |
| 104 | May 2030 | $911.88 | $372.87 | $1,284.75 | $213,175.22 |
| 105 | Jun 2030 | $913.47 | $371.28 | $1,284.75 | $212,261.75 |
| 106 | Jul 2030 | $915.06 | $369.69 | $1,284.75 | $211,346.69 |
| 107 | Aug 2030 | $916.65 | $368.10 | $1,284.75 | $210,430.04 |
| 108 | Sep 2030 | $918.25 | $366.50 | $1,284.75 | $209,511.79 |
| 109 | Oct 2030 | $919.85 | $364.90 | $1,284.75 | $208,591.94 |
| 110 | Nov 2030 | $921.45 | $363.30 | $1,284.75 | $207,670.49 |
| 111 | Dec 2030 | $923.06 | $361.69 | $1,284.75 | $206,747.43 |
| 2030 Total | $10,971.37 | $4,445.63 | $15,417 | ||
| 112 | Jan 2031 | $924.66 | $360.09 | $1,284.75 | $205,822.77 |
| 113 | Feb 2031 | $926.28 | $358.47 | $1,284.75 | $204,896.49 |
| 114 | Mar 2031 | $927.89 | $356.86 | $1,284.75 | $203,968.60 |
| 115 | Apr 2031 | $929.50 | $355.25 | $1,284.75 | $203,039.10 |
| 116 | May 2031 | $931.12 | $353.63 | $1,284.75 | $202,107.98 |
| 117 | Jun 2031 | $932.75 | $352.00 | $1,284.75 | $201,175.23 |
| 118 | Jul 2031 | $934.37 | $350.38 | $1,284.75 | $200,240.86 |
| 119 | Aug 2031 | $936.00 | $348.75 | $1,284.75 | $199,304.86 |
| 120 | Sep 2031 | $937.63 | $347.12 | $1,284.75 | $198,367.23 |
| 121 | Oct 2031 | $939.26 | $345.49 | $1,284.75 | $197,427.97 |
| 122 | Nov 2031 | $940.90 | $343.85 | $1,284.75 | $196,487.07 |
| 123 | Dec 2031 | $942.54 | $342.21 | $1,284.75 | $195,544.53 |
| 2031 Total | $11,202.9 | $4,214.1 | $15,417 | ||
| 124 | Jan 2032 | $944.18 | $340.57 | $1,284.75 | $194,600.35 |
| 125 | Feb 2032 | $945.82 | $338.93 | $1,284.75 | $193,654.53 |
| 126 | Mar 2032 | $947.47 | $337.28 | $1,284.75 | $192,707.06 |
| 127 | Apr 2032 | $949.12 | $335.63 | $1,284.75 | $191,757.94 |
| 128 | May 2032 | $950.77 | $333.98 | $1,284.75 | $190,807.17 |
| 129 | Jun 2032 | $952.43 | $332.32 | $1,284.75 | $189,854.74 |
| 130 | Jul 2032 | $954.09 | $330.66 | $1,284.75 | $188,900.65 |
| 131 | Aug 2032 | $955.75 | $329.00 | $1,284.75 | $187,944.90 |
| 132 | Sep 2032 | $957.41 | $327.34 | $1,284.75 | $186,987.49 |
| 133 | Oct 2032 | $959.08 | $325.67 | $1,284.75 | $186,028.41 |
| 134 | Nov 2032 | $960.75 | $324.00 | $1,284.75 | $185,067.66 |
| 135 | Dec 2032 | $962.42 | $322.33 | $1,284.75 | $184,105.24 |
| 2032 Total | $11,439.29 | $3,977.71 | $15,417 | ||
| 136 | Jan 2033 | $964.10 | $320.65 | $1,284.75 | $183,141.14 |
| 137 | Feb 2033 | $965.78 | $318.97 | $1,284.75 | $182,175.36 |
| 138 | Mar 2033 | $967.46 | $317.29 | $1,284.75 | $181,207.90 |
| 139 | Apr 2033 | $969.15 | $315.60 | $1,284.75 | $180,238.75 |
| 140 | May 2033 | $970.83 | $313.92 | $1,284.75 | $179,267.92 |
| 141 | Jun 2033 | $972.53 | $312.22 | $1,284.75 | $178,295.39 |
| 142 | Jul 2033 | $974.22 | $310.53 | $1,284.75 | $177,321.17 |
| 143 | Aug 2033 | $975.92 | $308.83 | $1,284.75 | $176,345.25 |
| 144 | Sep 2033 | $977.62 | $307.13 | $1,284.75 | $175,367.63 |
| 145 | Oct 2033 | $979.32 | $305.43 | $1,284.75 | $174,388.31 |
| 146 | Nov 2033 | $981.02 | $303.73 | $1,284.75 | $173,407.29 |
| 147 | Dec 2033 | $982.73 | $302.02 | $1,284.75 | $172,424.56 |
| 2033 Total | $11,680.68 | $3,736.32 | $15,417 | ||
| 148 | Jan 2034 | $984.44 | $300.31 | $1,284.75 | $171,440.12 |
| 149 | Feb 2034 | $986.16 | $298.59 | $1,284.75 | $170,453.96 |
| 150 | Mar 2034 | $987.88 | $296.87 | $1,284.75 | $169,466.08 |
| 151 | Apr 2034 | $989.60 | $295.15 | $1,284.75 | $168,476.48 |
| 152 | May 2034 | $991.32 | $293.43 | $1,284.75 | $167,485.16 |
| 153 | Jun 2034 | $993.05 | $291.70 | $1,284.75 | $166,492.11 |
| 154 | Jul 2034 | $994.78 | $289.97 | $1,284.75 | $165,497.33 |
| 155 | Aug 2034 | $996.51 | $288.24 | $1,284.75 | $164,500.82 |
| 156 | Sep 2034 | $998.24 | $286.51 | $1,284.75 | $163,502.58 |
| 157 | Oct 2034 | $999.98 | $284.77 | $1,284.75 | $162,502.60 |
| 158 | Nov 2034 | $1,001.72 | $283.03 | $1,284.75 | $161,500.88 |
| 159 | Dec 2034 | $1,003.47 | $281.28 | $1,284.75 | $160,497.41 |
| 2034 Total | $11,927.15 | $3,489.85 | $15,417 | ||
| 160 | Jan 2035 | $1,005.22 | $279.53 | $1,284.75 | $159,492.19 |
| 161 | Feb 2035 | $1,006.97 | $277.78 | $1,284.75 | $158,485.22 |
| 162 | Mar 2035 | $1,008.72 | $276.03 | $1,284.75 | $157,476.50 |
| 163 | Apr 2035 | $1,010.48 | $274.27 | $1,284.75 | $156,466.02 |
| 164 | May 2035 | $1,012.24 | $272.51 | $1,284.75 | $155,453.78 |
| 165 | Jun 2035 | $1,014.00 | $270.75 | $1,284.75 | $154,439.78 |
| 166 | Jul 2035 | $1,015.77 | $268.98 | $1,284.75 | $153,424.01 |
| 167 | Aug 2035 | $1,017.54 | $267.21 | $1,284.75 | $152,406.47 |
| 168 | Sep 2035 | $1,019.31 | $265.44 | $1,284.75 | $151,387.16 |
| 169 | Oct 2035 | $1,021.08 | $263.67 | $1,284.75 | $150,366.08 |
| 170 | Nov 2035 | $1,022.86 | $261.89 | $1,284.75 | $149,343.22 |
| 171 | Dec 2035 | $1,024.64 | $260.11 | $1,284.75 | $148,318.58 |
| 2035 Total | $12,178.83 | $3,238.17 | $15,417 | ||
| 172 | Jan 2036 | $1,026.43 | $258.32 | $1,284.75 | $147,292.15 |
| 173 | Feb 2036 | $1,028.22 | $256.53 | $1,284.75 | $146,263.93 |
| 174 | Mar 2036 | $1,030.01 | $254.74 | $1,284.75 | $145,233.92 |
| 175 | Apr 2036 | $1,031.80 | $252.95 | $1,284.75 | $144,202.12 |
| 176 | May 2036 | $1,033.60 | $251.15 | $1,284.75 | $143,168.52 |
| 177 | Jun 2036 | $1,035.40 | $249.35 | $1,284.75 | $142,133.12 |
| 178 | Jul 2036 | $1,037.20 | $247.55 | $1,284.75 | $141,095.92 |
| 179 | Aug 2036 | $1,039.01 | $245.74 | $1,284.75 | $140,056.91 |
| 180 | Sep 2036 | $1,040.82 | $243.93 | $1,284.75 | $139,016.09 |
| 181 | Oct 2036 | $1,042.63 | $242.12 | $1,284.75 | $137,973.46 |
| 182 | Nov 2036 | $1,044.45 | $240.30 | $1,284.75 | $136,929.01 |
| 183 | Dec 2036 | $1,046.27 | $238.48 | $1,284.75 | $135,882.74 |
| 2036 Total | $12,435.84 | $2,981.16 | $15,417 | ||
| 184 | Jan 2037 | $1,048.09 | $236.66 | $1,284.75 | $134,834.65 |
| 185 | Feb 2037 | $1,049.91 | $234.84 | $1,284.75 | $133,784.74 |
| 186 | Mar 2037 | $1,051.74 | $233.01 | $1,284.75 | $132,733.00 |
| 187 | Apr 2037 | $1,053.57 | $231.18 | $1,284.75 | $131,679.43 |
| 188 | May 2037 | $1,055.41 | $229.34 | $1,284.75 | $130,624.02 |
| 189 | Jun 2037 | $1,057.25 | $227.50 | $1,284.75 | $129,566.77 |
| 190 | Jul 2037 | $1,059.09 | $225.66 | $1,284.75 | $128,507.68 |
| 191 | Aug 2037 | $1,060.93 | $223.82 | $1,284.75 | $127,446.75 |
| 192 | Sep 2037 | $1,062.78 | $221.97 | $1,284.75 | $126,383.97 |
| 193 | Oct 2037 | $1,064.63 | $220.12 | $1,284.75 | $125,319.34 |
| 194 | Nov 2037 | $1,066.49 | $218.26 | $1,284.75 | $124,252.85 |
| 195 | Dec 2037 | $1,068.34 | $216.41 | $1,284.75 | $123,184.51 |
| 2037 Total | $12,698.23 | $2,718.77 | $15,417 | ||
| 196 | Jan 2038 | $1,070.20 | $214.55 | $1,284.75 | $122,114.31 |
| 197 | Feb 2038 | $1,072.07 | $212.68 | $1,284.75 | $121,042.24 |
| 198 | Mar 2038 | $1,073.93 | $210.82 | $1,284.75 | $119,968.31 |
| 199 | Apr 2038 | $1,075.81 | $208.94 | $1,284.75 | $118,892.50 |
| 200 | May 2038 | $1,077.68 | $207.07 | $1,284.75 | $117,814.82 |
| 201 | Jun 2038 | $1,079.56 | $205.19 | $1,284.75 | $116,735.26 |
| 202 | Jul 2038 | $1,081.44 | $203.31 | $1,284.75 | $115,653.82 |
| 203 | Aug 2038 | $1,083.32 | $201.43 | $1,284.75 | $114,570.50 |
| 204 | Sep 2038 | $1,085.21 | $199.54 | $1,284.75 | $113,485.29 |
| 205 | Oct 2038 | $1,087.10 | $197.65 | $1,284.75 | $112,398.19 |
| 206 | Nov 2038 | $1,088.99 | $195.76 | $1,284.75 | $111,309.20 |
| 207 | Dec 2038 | $1,090.89 | $193.86 | $1,284.75 | $110,218.31 |
| 2038 Total | $12,966.2 | $2,450.8 | $15,417 | ||
| 208 | Jan 2039 | $1,092.79 | $191.96 | $1,284.75 | $109,125.52 |
| 209 | Feb 2039 | $1,094.69 | $190.06 | $1,284.75 | $108,030.83 |
| 210 | Mar 2039 | $1,096.60 | $188.15 | $1,284.75 | $106,934.23 |
| 211 | Apr 2039 | $1,098.51 | $186.24 | $1,284.75 | $105,835.72 |
| 212 | May 2039 | $1,100.42 | $184.33 | $1,284.75 | $104,735.30 |
| 213 | Jun 2039 | $1,102.34 | $182.41 | $1,284.75 | $103,632.96 |
| 214 | Jul 2039 | $1,104.26 | $180.49 | $1,284.75 | $102,528.70 |
| 215 | Aug 2039 | $1,106.18 | $178.57 | $1,284.75 | $101,422.52 |
| 216 | Sep 2039 | $1,108.11 | $176.64 | $1,284.75 | $100,314.41 |
| 217 | Oct 2039 | $1,110.04 | $174.71 | $1,284.75 | $99,204.37 |
| 218 | Nov 2039 | $1,111.97 | $172.78 | $1,284.75 | $98,092.40 |
| 219 | Dec 2039 | $1,113.91 | $170.84 | $1,284.75 | $96,978.49 |
| 2039 Total | $13,239.82 | $2,177.18 | $15,417 | ||
| 220 | Jan 2040 | $1,115.85 | $168.90 | $1,284.75 | $95,862.64 |
| 221 | Feb 2040 | $1,117.79 | $166.96 | $1,284.75 | $94,744.85 |
| 222 | Mar 2040 | $1,119.74 | $165.01 | $1,284.75 | $93,625.11 |
| 223 | Apr 2040 | $1,121.69 | $163.06 | $1,284.75 | $92,503.42 |
| 224 | May 2040 | $1,123.64 | $161.11 | $1,284.75 | $91,379.78 |
| 225 | Jun 2040 | $1,125.60 | $159.15 | $1,284.75 | $90,254.18 |
| 226 | Jul 2040 | $1,127.56 | $157.19 | $1,284.75 | $89,126.62 |
| 227 | Aug 2040 | $1,129.52 | $155.23 | $1,284.75 | $87,997.10 |
| 228 | Sep 2040 | $1,131.49 | $153.26 | $1,284.75 | $86,865.61 |
| 229 | Oct 2040 | $1,133.46 | $151.29 | $1,284.75 | $85,732.15 |
| 230 | Nov 2040 | $1,135.43 | $149.32 | $1,284.75 | $84,596.72 |
| 231 | Dec 2040 | $1,137.41 | $147.34 | $1,284.75 | $83,459.31 |
| 2040 Total | $13,519.18 | $1,897.82 | $15,417 | ||
| 232 | Jan 2041 | $1,139.39 | $145.36 | $1,284.75 | $82,319.92 |
| 233 | Feb 2041 | $1,141.38 | $143.37 | $1,284.75 | $81,178.54 |
| 234 | Mar 2041 | $1,143.36 | $141.39 | $1,284.75 | $80,035.18 |
| 235 | Apr 2041 | $1,145.36 | $139.39 | $1,284.75 | $78,889.82 |
| 236 | May 2041 | $1,147.35 | $137.40 | $1,284.75 | $77,742.47 |
| 237 | Jun 2041 | $1,149.35 | $135.40 | $1,284.75 | $76,593.12 |
| 238 | Jul 2041 | $1,151.35 | $133.40 | $1,284.75 | $75,441.77 |
| 239 | Aug 2041 | $1,153.36 | $131.39 | $1,284.75 | $74,288.41 |
| 240 | Sep 2041 | $1,155.36 | $129.39 | $1,284.75 | $73,133.05 |
| 241 | Oct 2041 | $1,157.38 | $127.37 | $1,284.75 | $71,975.67 |
| 242 | Nov 2041 | $1,159.39 | $125.36 | $1,284.75 | $70,816.28 |
| 243 | Dec 2041 | $1,161.41 | $123.34 | $1,284.75 | $69,654.87 |
| 2041 Total | $13,804.44 | $1,612.56 | $15,417 | ||
| 244 | Jan 2042 | $1,163.43 | $121.32 | $1,284.75 | $68,491.44 |
| 245 | Feb 2042 | $1,165.46 | $119.29 | $1,284.75 | $67,325.98 |
| 246 | Mar 2042 | $1,167.49 | $117.26 | $1,284.75 | $66,158.49 |
| 247 | Apr 2042 | $1,169.52 | $115.23 | $1,284.75 | $64,988.97 |
| 248 | May 2042 | $1,171.56 | $113.19 | $1,284.75 | $63,817.41 |
| 249 | Jun 2042 | $1,173.60 | $111.15 | $1,284.75 | $62,643.81 |
| 250 | Jul 2042 | $1,175.65 | $109.10 | $1,284.75 | $61,468.16 |
| 251 | Aug 2042 | $1,177.69 | $107.06 | $1,284.75 | $60,290.47 |
| 252 | Sep 2042 | $1,179.74 | $105.01 | $1,284.75 | $59,110.73 |
| 253 | Oct 2042 | $1,181.80 | $102.95 | $1,284.75 | $57,928.93 |
| 254 | Nov 2042 | $1,183.86 | $100.89 | $1,284.75 | $56,745.07 |
| 255 | Dec 2042 | $1,185.92 | $98.83 | $1,284.75 | $55,559.15 |
| 2042 Total | $14,095.72 | $1,321.28 | $15,417 | ||
| 256 | Jan 2043 | $1,187.98 | $96.77 | $1,284.75 | $54,371.17 |
| 257 | Feb 2043 | $1,190.05 | $94.70 | $1,284.75 | $53,181.12 |
| 258 | Mar 2043 | $1,192.13 | $92.62 | $1,284.75 | $51,988.99 |
| 259 | Apr 2043 | $1,194.20 | $90.55 | $1,284.75 | $50,794.79 |
| 260 | May 2043 | $1,196.28 | $88.47 | $1,284.75 | $49,598.51 |
| 261 | Jun 2043 | $1,198.37 | $86.38 | $1,284.75 | $48,400.14 |
| 262 | Jul 2043 | $1,200.45 | $84.30 | $1,284.75 | $47,199.69 |
| 263 | Aug 2043 | $1,202.54 | $82.21 | $1,284.75 | $45,997.15 |
| 264 | Sep 2043 | $1,204.64 | $80.11 | $1,284.75 | $44,792.51 |
| 265 | Oct 2043 | $1,206.74 | $78.01 | $1,284.75 | $43,585.77 |
| 266 | Nov 2043 | $1,208.84 | $75.91 | $1,284.75 | $42,376.93 |
| 267 | Dec 2043 | $1,210.94 | $73.81 | $1,284.75 | $41,165.99 |
| 2043 Total | $14,393.16 | $1,023.84 | $15,417 | ||
| 268 | Jan 2044 | $1,213.05 | $71.70 | $1,284.75 | $39,952.94 |
| 269 | Feb 2044 | $1,215.17 | $69.58 | $1,284.75 | $38,737.77 |
| 270 | Mar 2044 | $1,217.28 | $67.47 | $1,284.75 | $37,520.49 |
| 271 | Apr 2044 | $1,219.40 | $65.35 | $1,284.75 | $36,301.09 |
| 272 | May 2044 | $1,221.53 | $63.22 | $1,284.75 | $35,079.56 |
| 273 | Jun 2044 | $1,223.65 | $61.10 | $1,284.75 | $33,855.91 |
| 274 | Jul 2044 | $1,225.78 | $58.97 | $1,284.75 | $32,630.13 |
| 275 | Aug 2044 | $1,227.92 | $56.83 | $1,284.75 | $31,402.21 |
| 276 | Sep 2044 | $1,230.06 | $54.69 | $1,284.75 | $30,172.15 |
| 277 | Oct 2044 | $1,232.20 | $52.55 | $1,284.75 | $28,939.95 |
| 278 | Nov 2044 | $1,234.35 | $50.40 | $1,284.75 | $27,705.60 |
| 279 | Dec 2044 | $1,236.50 | $48.25 | $1,284.75 | $26,469.10 |
| 2044 Total | $14,696.89 | $720.11 | $15,417 | ||
| 280 | Jan 2045 | $1,238.65 | $46.10 | $1,284.75 | $25,230.45 |
| 281 | Feb 2045 | $1,240.81 | $43.94 | $1,284.75 | $23,989.64 |
| 282 | Mar 2045 | $1,242.97 | $41.78 | $1,284.75 | $22,746.67 |
| 283 | Apr 2045 | $1,245.13 | $39.62 | $1,284.75 | $21,501.54 |
| 284 | May 2045 | $1,247.30 | $37.45 | $1,284.75 | $20,254.24 |
| 285 | Jun 2045 | $1,249.47 | $35.28 | $1,284.75 | $19,004.77 |
| 286 | Jul 2045 | $1,251.65 | $33.10 | $1,284.75 | $17,753.12 |
| 287 | Aug 2045 | $1,253.83 | $30.92 | $1,284.75 | $16,499.29 |
| 288 | Sep 2045 | $1,256.01 | $28.74 | $1,284.75 | $15,243.28 |
| 289 | Oct 2045 | $1,258.20 | $26.55 | $1,284.75 | $13,985.08 |
| 290 | Nov 2045 | $1,260.39 | $24.36 | $1,284.75 | $12,724.69 |
| 291 | Dec 2045 | $1,262.59 | $22.16 | $1,284.75 | $11,462.10 |
| 2045 Total | $15,007 | $410 | $15,417 | ||
| 292 | Jan 2046 | $1,264.79 | $19.96 | $1,284.75 | $10,197.31 |
| 293 | Feb 2046 | $1,266.99 | $17.76 | $1,284.75 | $8,930.32 |
| 294 | Mar 2046 | $1,269.20 | $15.55 | $1,284.75 | $7,661.12 |
| 295 | Apr 2046 | $1,271.41 | $13.34 | $1,284.75 | $6,389.71 |
| 296 | May 2046 | $1,273.62 | $11.13 | $1,284.75 | $5,116.09 |
| 297 | Jun 2046 | $1,275.84 | $8.91 | $1,284.75 | $3,840.25 |
| 298 | Jul 2046 | $1,278.06 | $6.69 | $1,284.75 | $2,562.19 |
| 299 | Aug 2046 | $1,280.29 | $4.46 | $1,284.75 | $1,281.90 |
| 300 | Sep 2046 | $1,281.90 | $2.23 | $1,284.13 | $0.00 |
| 2046 Total | $11,462.1 | $100.03 | $11,562.13 |