Offset Flyer Home Loan Package Fixed (Principal and Interest) 1 Year (LVR 80%-95%) from Macquarie Bank
Borrow amount
$300,000
Advertised Rate
2.74%
Fixed - 1 year
Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,382
Number of repayments
300
Total interest paid
$114,719
Total Repayments
$414,719
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Sep 2020 | $697.40 | $685.00 | $1,382.40 | $299,302.60 |
| 2 | Oct 2020 | $698.99 | $683.41 | $1,382.40 | $298,603.61 |
| 3 | Nov 2020 | $700.59 | $681.81 | $1,382.40 | $297,903.02 |
| 4 | Dec 2020 | $702.19 | $680.21 | $1,382.40 | $297,200.83 |
| 2020 Total | $2,799.17 | $2,730.43 | $5,529.6 | ||
| 5 | Jan 2021 | $703.79 | $678.61 | $1,382.40 | $296,497.04 |
| 6 | Feb 2021 | $705.40 | $677.00 | $1,382.40 | $295,791.64 |
| 7 | Mar 2021 | $707.01 | $675.39 | $1,382.40 | $295,084.63 |
| 8 | Apr 2021 | $708.62 | $673.78 | $1,382.40 | $294,376.01 |
| 9 | May 2021 | $710.24 | $672.16 | $1,382.40 | $293,665.77 |
| 10 | Jun 2021 | $711.86 | $670.54 | $1,382.40 | $292,953.91 |
| 11 | Jul 2021 | $713.49 | $668.91 | $1,382.40 | $292,240.42 |
| 12 | Aug 2021 | $715.12 | $667.28 | $1,382.40 | $291,525.30 |
| 13 | Sep 2021 | $716.75 | $665.65 | $1,382.40 | $290,808.55 |
| 14 | Oct 2021 | $718.39 | $664.01 | $1,382.40 | $290,090.16 |
| 15 | Nov 2021 | $720.03 | $662.37 | $1,382.40 | $289,370.13 |
| 16 | Dec 2021 | $721.67 | $660.73 | $1,382.40 | $288,648.46 |
| 2021 Total | $8,552.37 | $8,036.43 | $16,588.8 | ||
| 17 | Jan 2022 | $723.32 | $659.08 | $1,382.40 | $287,925.14 |
| 18 | Feb 2022 | $724.97 | $657.43 | $1,382.40 | $287,200.17 |
| 19 | Mar 2022 | $726.63 | $655.77 | $1,382.40 | $286,473.54 |
| 20 | Apr 2022 | $728.29 | $654.11 | $1,382.40 | $285,745.25 |
| 21 | May 2022 | $729.95 | $652.45 | $1,382.40 | $285,015.30 |
| 22 | Jun 2022 | $731.62 | $650.78 | $1,382.40 | $284,283.68 |
| 23 | Jul 2022 | $733.29 | $649.11 | $1,382.40 | $283,550.39 |
| 24 | Aug 2022 | $734.96 | $647.44 | $1,382.40 | $282,815.43 |
| 25 | Sep 2022 | $736.64 | $645.76 | $1,382.40 | $282,078.79 |
| 26 | Oct 2022 | $738.32 | $644.08 | $1,382.40 | $281,340.47 |
| 27 | Nov 2022 | $740.01 | $642.39 | $1,382.40 | $280,600.46 |
| 28 | Dec 2022 | $741.70 | $640.70 | $1,382.40 | $279,858.76 |
| 2022 Total | $8,789.7 | $7,799.1 | $16,588.8 | ||
| 29 | Jan 2023 | $743.39 | $639.01 | $1,382.40 | $279,115.37 |
| 30 | Feb 2023 | $745.09 | $637.31 | $1,382.40 | $278,370.28 |
| 31 | Mar 2023 | $746.79 | $635.61 | $1,382.40 | $277,623.49 |
| 32 | Apr 2023 | $748.49 | $633.91 | $1,382.40 | $276,875.00 |
| 33 | May 2023 | $750.20 | $632.20 | $1,382.40 | $276,124.80 |
| 34 | Jun 2023 | $751.92 | $630.48 | $1,382.40 | $275,372.88 |
| 35 | Jul 2023 | $753.63 | $628.77 | $1,382.40 | $274,619.25 |
| 36 | Aug 2023 | $755.35 | $627.05 | $1,382.40 | $273,863.90 |
| 37 | Sep 2023 | $757.08 | $625.32 | $1,382.40 | $273,106.82 |
| 38 | Oct 2023 | $758.81 | $623.59 | $1,382.40 | $272,348.01 |
| 39 | Nov 2023 | $760.54 | $621.86 | $1,382.40 | $271,587.47 |
| 40 | Dec 2023 | $762.28 | $620.12 | $1,382.40 | $270,825.19 |
| 2023 Total | $9,033.57 | $7,555.23 | $16,588.8 | ||
| 41 | Jan 2024 | $764.02 | $618.38 | $1,382.40 | $270,061.17 |
| 42 | Feb 2024 | $765.76 | $616.64 | $1,382.40 | $269,295.41 |
| 43 | Mar 2024 | $767.51 | $614.89 | $1,382.40 | $268,527.90 |
| 44 | Apr 2024 | $769.26 | $613.14 | $1,382.40 | $267,758.64 |
| 45 | May 2024 | $771.02 | $611.38 | $1,382.40 | $266,987.62 |
| 46 | Jun 2024 | $772.78 | $609.62 | $1,382.40 | $266,214.84 |
| 47 | Jul 2024 | $774.54 | $607.86 | $1,382.40 | $265,440.30 |
| 48 | Aug 2024 | $776.31 | $606.09 | $1,382.40 | $264,663.99 |
| 49 | Sep 2024 | $778.08 | $604.32 | $1,382.40 | $263,885.91 |
| 50 | Oct 2024 | $779.86 | $602.54 | $1,382.40 | $263,106.05 |
| 51 | Nov 2024 | $781.64 | $600.76 | $1,382.40 | $262,324.41 |
| 52 | Dec 2024 | $783.43 | $598.97 | $1,382.40 | $261,540.98 |
| 2024 Total | $9,284.21 | $7,304.59 | $16,588.8 | ||
| 53 | Jan 2025 | $785.21 | $597.19 | $1,382.40 | $260,755.77 |
| 54 | Feb 2025 | $787.01 | $595.39 | $1,382.40 | $259,968.76 |
| 55 | Mar 2025 | $788.80 | $593.60 | $1,382.40 | $259,179.96 |
| 56 | Apr 2025 | $790.61 | $591.79 | $1,382.40 | $258,389.35 |
| 57 | May 2025 | $792.41 | $589.99 | $1,382.40 | $257,596.94 |
| 58 | Jun 2025 | $794.22 | $588.18 | $1,382.40 | $256,802.72 |
| 59 | Jul 2025 | $796.03 | $586.37 | $1,382.40 | $256,006.69 |
| 60 | Aug 2025 | $797.85 | $584.55 | $1,382.40 | $255,208.84 |
| 61 | Sep 2025 | $799.67 | $582.73 | $1,382.40 | $254,409.17 |
| 62 | Oct 2025 | $801.50 | $580.90 | $1,382.40 | $253,607.67 |
| 63 | Nov 2025 | $803.33 | $579.07 | $1,382.40 | $252,804.34 |
| 64 | Dec 2025 | $805.16 | $577.24 | $1,382.40 | $251,999.18 |
| 2025 Total | $9,541.8 | $7,047 | $16,588.8 | ||
| 65 | Jan 2026 | $807.00 | $575.40 | $1,382.40 | $251,192.18 |
| 66 | Feb 2026 | $808.84 | $573.56 | $1,382.40 | $250,383.34 |
| 67 | Mar 2026 | $810.69 | $571.71 | $1,382.40 | $249,572.65 |
| 68 | Apr 2026 | $812.54 | $569.86 | $1,382.40 | $248,760.11 |
| 69 | May 2026 | $814.40 | $568.00 | $1,382.40 | $247,945.71 |
| 70 | Jun 2026 | $816.26 | $566.14 | $1,382.40 | $247,129.45 |
| 71 | Jul 2026 | $818.12 | $564.28 | $1,382.40 | $246,311.33 |
| 72 | Aug 2026 | $819.99 | $562.41 | $1,382.40 | $245,491.34 |
| 73 | Sep 2026 | $821.86 | $560.54 | $1,382.40 | $244,669.48 |
| 74 | Oct 2026 | $823.74 | $558.66 | $1,382.40 | $243,845.74 |
| 75 | Nov 2026 | $825.62 | $556.78 | $1,382.40 | $243,020.12 |
| 76 | Dec 2026 | $827.50 | $554.90 | $1,382.40 | $242,192.62 |
| 2026 Total | $9,806.56 | $6,782.24 | $16,588.8 | ||
| 77 | Jan 2027 | $829.39 | $553.01 | $1,382.40 | $241,363.23 |
| 78 | Feb 2027 | $831.29 | $551.11 | $1,382.40 | $240,531.94 |
| 79 | Mar 2027 | $833.19 | $549.21 | $1,382.40 | $239,698.75 |
| 80 | Apr 2027 | $835.09 | $547.31 | $1,382.40 | $238,863.66 |
| 81 | May 2027 | $836.99 | $545.41 | $1,382.40 | $238,026.67 |
| 82 | Jun 2027 | $838.91 | $543.49 | $1,382.40 | $237,187.76 |
| 83 | Jul 2027 | $840.82 | $541.58 | $1,382.40 | $236,346.94 |
| 84 | Aug 2027 | $842.74 | $539.66 | $1,382.40 | $235,504.20 |
| 85 | Sep 2027 | $844.67 | $537.73 | $1,382.40 | $234,659.53 |
| 86 | Oct 2027 | $846.59 | $535.81 | $1,382.40 | $233,812.94 |
| 87 | Nov 2027 | $848.53 | $533.87 | $1,382.40 | $232,964.41 |
| 88 | Dec 2027 | $850.46 | $531.94 | $1,382.40 | $232,113.95 |
| 2027 Total | $10,078.67 | $6,510.13 | $16,588.8 | ||
| 89 | Jan 2028 | $852.41 | $529.99 | $1,382.40 | $231,261.54 |
| 90 | Feb 2028 | $854.35 | $528.05 | $1,382.40 | $230,407.19 |
| 91 | Mar 2028 | $856.30 | $526.10 | $1,382.40 | $229,550.89 |
| 92 | Apr 2028 | $858.26 | $524.14 | $1,382.40 | $228,692.63 |
| 93 | May 2028 | $860.22 | $522.18 | $1,382.40 | $227,832.41 |
| 94 | Jun 2028 | $862.18 | $520.22 | $1,382.40 | $226,970.23 |
| 95 | Jul 2028 | $864.15 | $518.25 | $1,382.40 | $226,106.08 |
| 96 | Aug 2028 | $866.12 | $516.28 | $1,382.40 | $225,239.96 |
| 97 | Sep 2028 | $868.10 | $514.30 | $1,382.40 | $224,371.86 |
| 98 | Oct 2028 | $870.08 | $512.32 | $1,382.40 | $223,501.78 |
| 99 | Nov 2028 | $872.07 | $510.33 | $1,382.40 | $222,629.71 |
| 100 | Dec 2028 | $874.06 | $508.34 | $1,382.40 | $221,755.65 |
| 2028 Total | $10,358.3 | $6,230.5 | $16,588.8 | ||
| 101 | Jan 2029 | $876.06 | $506.34 | $1,382.40 | $220,879.59 |
| 102 | Feb 2029 | $878.06 | $504.34 | $1,382.40 | $220,001.53 |
| 103 | Mar 2029 | $880.06 | $502.34 | $1,382.40 | $219,121.47 |
| 104 | Apr 2029 | $882.07 | $500.33 | $1,382.40 | $218,239.40 |
| 105 | May 2029 | $884.09 | $498.31 | $1,382.40 | $217,355.31 |
| 106 | Jun 2029 | $886.11 | $496.29 | $1,382.40 | $216,469.20 |
| 107 | Jul 2029 | $888.13 | $494.27 | $1,382.40 | $215,581.07 |
| 108 | Aug 2029 | $890.16 | $492.24 | $1,382.40 | $214,690.91 |
| 109 | Sep 2029 | $892.19 | $490.21 | $1,382.40 | $213,798.72 |
| 110 | Oct 2029 | $894.23 | $488.17 | $1,382.40 | $212,904.49 |
| 111 | Nov 2029 | $896.27 | $486.13 | $1,382.40 | $212,008.22 |
| 112 | Dec 2029 | $898.31 | $484.09 | $1,382.40 | $211,109.91 |
| 2029 Total | $10,645.74 | $5,943.06 | $16,588.8 | ||
| 113 | Jan 2030 | $900.37 | $482.03 | $1,382.40 | $210,209.54 |
| 114 | Feb 2030 | $902.42 | $479.98 | $1,382.40 | $209,307.12 |
| 115 | Mar 2030 | $904.48 | $477.92 | $1,382.40 | $208,402.64 |
| 116 | Apr 2030 | $906.55 | $475.85 | $1,382.40 | $207,496.09 |
| 117 | May 2030 | $908.62 | $473.78 | $1,382.40 | $206,587.47 |
| 118 | Jun 2030 | $910.69 | $471.71 | $1,382.40 | $205,676.78 |
| 119 | Jul 2030 | $912.77 | $469.63 | $1,382.40 | $204,764.01 |
| 120 | Aug 2030 | $914.86 | $467.54 | $1,382.40 | $203,849.15 |
| 121 | Sep 2030 | $916.94 | $465.46 | $1,382.40 | $202,932.21 |
| 122 | Oct 2030 | $919.04 | $463.36 | $1,382.40 | $202,013.17 |
| 123 | Nov 2030 | $921.14 | $461.26 | $1,382.40 | $201,092.03 |
| 124 | Dec 2030 | $923.24 | $459.16 | $1,382.40 | $200,168.79 |
| 2030 Total | $10,941.12 | $5,647.68 | $16,588.8 | ||
| 125 | Jan 2031 | $925.35 | $457.05 | $1,382.40 | $199,243.44 |
| 126 | Feb 2031 | $927.46 | $454.94 | $1,382.40 | $198,315.98 |
| 127 | Mar 2031 | $929.58 | $452.82 | $1,382.40 | $197,386.40 |
| 128 | Apr 2031 | $931.70 | $450.70 | $1,382.40 | $196,454.70 |
| 129 | May 2031 | $933.83 | $448.57 | $1,382.40 | $195,520.87 |
| 130 | Jun 2031 | $935.96 | $446.44 | $1,382.40 | $194,584.91 |
| 131 | Jul 2031 | $938.10 | $444.30 | $1,382.40 | $193,646.81 |
| 132 | Aug 2031 | $940.24 | $442.16 | $1,382.40 | $192,706.57 |
| 133 | Sep 2031 | $942.39 | $440.01 | $1,382.40 | $191,764.18 |
| 134 | Oct 2031 | $944.54 | $437.86 | $1,382.40 | $190,819.64 |
| 135 | Nov 2031 | $946.70 | $435.70 | $1,382.40 | $189,872.94 |
| 136 | Dec 2031 | $948.86 | $433.54 | $1,382.40 | $188,924.08 |
| 2031 Total | $11,244.71 | $5,344.09 | $16,588.8 | ||
| 137 | Jan 2032 | $951.02 | $431.38 | $1,382.40 | $187,973.06 |
| 138 | Feb 2032 | $953.19 | $429.21 | $1,382.40 | $187,019.87 |
| 139 | Mar 2032 | $955.37 | $427.03 | $1,382.40 | $186,064.50 |
| 140 | Apr 2032 | $957.55 | $424.85 | $1,382.40 | $185,106.95 |
| 141 | May 2032 | $959.74 | $422.66 | $1,382.40 | $184,147.21 |
| 142 | Jun 2032 | $961.93 | $420.47 | $1,382.40 | $183,185.28 |
| 143 | Jul 2032 | $964.13 | $418.27 | $1,382.40 | $182,221.15 |
| 144 | Aug 2032 | $966.33 | $416.07 | $1,382.40 | $181,254.82 |
| 145 | Sep 2032 | $968.53 | $413.87 | $1,382.40 | $180,286.29 |
| 146 | Oct 2032 | $970.75 | $411.65 | $1,382.40 | $179,315.54 |
| 147 | Nov 2032 | $972.96 | $409.44 | $1,382.40 | $178,342.58 |
| 148 | Dec 2032 | $975.18 | $407.22 | $1,382.40 | $177,367.40 |
| 2032 Total | $11,556.68 | $5,032.12 | $16,588.8 | ||
| 149 | Jan 2033 | $977.41 | $404.99 | $1,382.40 | $176,389.99 |
| 150 | Feb 2033 | $979.64 | $402.76 | $1,382.40 | $175,410.35 |
| 151 | Mar 2033 | $981.88 | $400.52 | $1,382.40 | $174,428.47 |
| 152 | Apr 2033 | $984.12 | $398.28 | $1,382.40 | $173,444.35 |
| 153 | May 2033 | $986.37 | $396.03 | $1,382.40 | $172,457.98 |
| 154 | Jun 2033 | $988.62 | $393.78 | $1,382.40 | $171,469.36 |
| 155 | Jul 2033 | $990.88 | $391.52 | $1,382.40 | $170,478.48 |
| 156 | Aug 2033 | $993.14 | $389.26 | $1,382.40 | $169,485.34 |
| 157 | Sep 2033 | $995.41 | $386.99 | $1,382.40 | $168,489.93 |
| 158 | Oct 2033 | $997.68 | $384.72 | $1,382.40 | $167,492.25 |
| 159 | Nov 2033 | $999.96 | $382.44 | $1,382.40 | $166,492.29 |
| 160 | Dec 2033 | $1,002.24 | $380.16 | $1,382.40 | $165,490.05 |
| 2033 Total | $11,877.35 | $4,711.45 | $16,588.8 | ||
| 161 | Jan 2034 | $1,004.53 | $377.87 | $1,382.40 | $164,485.52 |
| 162 | Feb 2034 | $1,006.82 | $375.58 | $1,382.40 | $163,478.70 |
| 163 | Mar 2034 | $1,009.12 | $373.28 | $1,382.40 | $162,469.58 |
| 164 | Apr 2034 | $1,011.43 | $370.97 | $1,382.40 | $161,458.15 |
| 165 | May 2034 | $1,013.74 | $368.66 | $1,382.40 | $160,444.41 |
| 166 | Jun 2034 | $1,016.05 | $366.35 | $1,382.40 | $159,428.36 |
| 167 | Jul 2034 | $1,018.37 | $364.03 | $1,382.40 | $158,409.99 |
| 168 | Aug 2034 | $1,020.70 | $361.70 | $1,382.40 | $157,389.29 |
| 169 | Sep 2034 | $1,023.03 | $359.37 | $1,382.40 | $156,366.26 |
| 170 | Oct 2034 | $1,025.36 | $357.04 | $1,382.40 | $155,340.90 |
| 171 | Nov 2034 | $1,027.70 | $354.70 | $1,382.40 | $154,313.20 |
| 172 | Dec 2034 | $1,030.05 | $352.35 | $1,382.40 | $153,283.15 |
| 2034 Total | $12,206.9 | $4,381.9 | $16,588.8 | ||
| 173 | Jan 2035 | $1,032.40 | $350.00 | $1,382.40 | $152,250.75 |
| 174 | Feb 2035 | $1,034.76 | $347.64 | $1,382.40 | $151,215.99 |
| 175 | Mar 2035 | $1,037.12 | $345.28 | $1,382.40 | $150,178.87 |
| 176 | Apr 2035 | $1,039.49 | $342.91 | $1,382.40 | $149,139.38 |
| 177 | May 2035 | $1,041.87 | $340.53 | $1,382.40 | $148,097.51 |
| 178 | Jun 2035 | $1,044.24 | $338.16 | $1,382.40 | $147,053.27 |
| 179 | Jul 2035 | $1,046.63 | $335.77 | $1,382.40 | $146,006.64 |
| 180 | Aug 2035 | $1,049.02 | $333.38 | $1,382.40 | $144,957.62 |
| 181 | Sep 2035 | $1,051.41 | $330.99 | $1,382.40 | $143,906.21 |
| 182 | Oct 2035 | $1,053.81 | $328.59 | $1,382.40 | $142,852.40 |
| 183 | Nov 2035 | $1,056.22 | $326.18 | $1,382.40 | $141,796.18 |
| 184 | Dec 2035 | $1,058.63 | $323.77 | $1,382.40 | $140,737.55 |
| 2035 Total | $12,545.6 | $4,043.2 | $16,588.8 | ||
| 185 | Jan 2036 | $1,061.05 | $321.35 | $1,382.40 | $139,676.50 |
| 186 | Feb 2036 | $1,063.47 | $318.93 | $1,382.40 | $138,613.03 |
| 187 | Mar 2036 | $1,065.90 | $316.50 | $1,382.40 | $137,547.13 |
| 188 | Apr 2036 | $1,068.33 | $314.07 | $1,382.40 | $136,478.80 |
| 189 | May 2036 | $1,070.77 | $311.63 | $1,382.40 | $135,408.03 |
| 190 | Jun 2036 | $1,073.22 | $309.18 | $1,382.40 | $134,334.81 |
| 191 | Jul 2036 | $1,075.67 | $306.73 | $1,382.40 | $133,259.14 |
| 192 | Aug 2036 | $1,078.12 | $304.28 | $1,382.40 | $132,181.02 |
| 193 | Sep 2036 | $1,080.59 | $301.81 | $1,382.40 | $131,100.43 |
| 194 | Oct 2036 | $1,083.05 | $299.35 | $1,382.40 | $130,017.38 |
| 195 | Nov 2036 | $1,085.53 | $296.87 | $1,382.40 | $128,931.85 |
| 196 | Dec 2036 | $1,088.01 | $294.39 | $1,382.40 | $127,843.84 |
| 2036 Total | $12,893.71 | $3,695.09 | $16,588.8 | ||
| 197 | Jan 2037 | $1,090.49 | $291.91 | $1,382.40 | $126,753.35 |
| 198 | Feb 2037 | $1,092.98 | $289.42 | $1,382.40 | $125,660.37 |
| 199 | Mar 2037 | $1,095.48 | $286.92 | $1,382.40 | $124,564.89 |
| 200 | Apr 2037 | $1,097.98 | $284.42 | $1,382.40 | $123,466.91 |
| 201 | May 2037 | $1,100.48 | $281.92 | $1,382.40 | $122,366.43 |
| 202 | Jun 2037 | $1,103.00 | $279.40 | $1,382.40 | $121,263.43 |
| 203 | Jul 2037 | $1,105.52 | $276.88 | $1,382.40 | $120,157.91 |
| 204 | Aug 2037 | $1,108.04 | $274.36 | $1,382.40 | $119,049.87 |
| 205 | Sep 2037 | $1,110.57 | $271.83 | $1,382.40 | $117,939.30 |
| 206 | Oct 2037 | $1,113.11 | $269.29 | $1,382.40 | $116,826.19 |
| 207 | Nov 2037 | $1,115.65 | $266.75 | $1,382.40 | $115,710.54 |
| 208 | Dec 2037 | $1,118.19 | $264.21 | $1,382.40 | $114,592.35 |
| 2037 Total | $13,251.49 | $3,337.31 | $16,588.8 | ||
| 209 | Jan 2038 | $1,120.75 | $261.65 | $1,382.40 | $113,471.60 |
| 210 | Feb 2038 | $1,123.31 | $259.09 | $1,382.40 | $112,348.29 |
| 211 | Mar 2038 | $1,125.87 | $256.53 | $1,382.40 | $111,222.42 |
| 212 | Apr 2038 | $1,128.44 | $253.96 | $1,382.40 | $110,093.98 |
| 213 | May 2038 | $1,131.02 | $251.38 | $1,382.40 | $108,962.96 |
| 214 | Jun 2038 | $1,133.60 | $248.80 | $1,382.40 | $107,829.36 |
| 215 | Jul 2038 | $1,136.19 | $246.21 | $1,382.40 | $106,693.17 |
| 216 | Aug 2038 | $1,138.78 | $243.62 | $1,382.40 | $105,554.39 |
| 217 | Sep 2038 | $1,141.38 | $241.02 | $1,382.40 | $104,413.01 |
| 218 | Oct 2038 | $1,143.99 | $238.41 | $1,382.40 | $103,269.02 |
| 219 | Nov 2038 | $1,146.60 | $235.80 | $1,382.40 | $102,122.42 |
| 220 | Dec 2038 | $1,149.22 | $233.18 | $1,382.40 | $100,973.20 |
| 2038 Total | $13,619.15 | $2,969.65 | $16,588.8 | ||
| 221 | Jan 2039 | $1,151.84 | $230.56 | $1,382.40 | $99,821.36 |
| 222 | Feb 2039 | $1,154.47 | $227.93 | $1,382.40 | $98,666.89 |
| 223 | Mar 2039 | $1,157.11 | $225.29 | $1,382.40 | $97,509.78 |
| 224 | Apr 2039 | $1,159.75 | $222.65 | $1,382.40 | $96,350.03 |
| 225 | May 2039 | $1,162.40 | $220.00 | $1,382.40 | $95,187.63 |
| 226 | Jun 2039 | $1,165.05 | $217.35 | $1,382.40 | $94,022.58 |
| 227 | Jul 2039 | $1,167.72 | $214.68 | $1,382.40 | $92,854.86 |
| 228 | Aug 2039 | $1,170.38 | $212.02 | $1,382.40 | $91,684.48 |
| 229 | Sep 2039 | $1,173.05 | $209.35 | $1,382.40 | $90,511.43 |
| 230 | Oct 2039 | $1,175.73 | $206.67 | $1,382.40 | $89,335.70 |
| 231 | Nov 2039 | $1,178.42 | $203.98 | $1,382.40 | $88,157.28 |
| 232 | Dec 2039 | $1,181.11 | $201.29 | $1,382.40 | $86,976.17 |
| 2039 Total | $13,997.03 | $2,591.77 | $16,588.8 | ||
| 233 | Jan 2040 | $1,183.80 | $198.60 | $1,382.40 | $85,792.37 |
| 234 | Feb 2040 | $1,186.51 | $195.89 | $1,382.40 | $84,605.86 |
| 235 | Mar 2040 | $1,189.22 | $193.18 | $1,382.40 | $83,416.64 |
| 236 | Apr 2040 | $1,191.93 | $190.47 | $1,382.40 | $82,224.71 |
| 237 | May 2040 | $1,194.65 | $187.75 | $1,382.40 | $81,030.06 |
| 238 | Jun 2040 | $1,197.38 | $185.02 | $1,382.40 | $79,832.68 |
| 239 | Jul 2040 | $1,200.12 | $182.28 | $1,382.40 | $78,632.56 |
| 240 | Aug 2040 | $1,202.86 | $179.54 | $1,382.40 | $77,429.70 |
| 241 | Sep 2040 | $1,205.60 | $176.80 | $1,382.40 | $76,224.10 |
| 242 | Oct 2040 | $1,208.35 | $174.05 | $1,382.40 | $75,015.75 |
| 243 | Nov 2040 | $1,211.11 | $171.29 | $1,382.40 | $73,804.64 |
| 244 | Dec 2040 | $1,213.88 | $168.52 | $1,382.40 | $72,590.76 |
| 2040 Total | $14,385.41 | $2,203.39 | $16,588.8 | ||
| 245 | Jan 2041 | $1,216.65 | $165.75 | $1,382.40 | $71,374.11 |
| 246 | Feb 2041 | $1,219.43 | $162.97 | $1,382.40 | $70,154.68 |
| 247 | Mar 2041 | $1,222.21 | $160.19 | $1,382.40 | $68,932.47 |
| 248 | Apr 2041 | $1,225.00 | $157.40 | $1,382.40 | $67,707.47 |
| 249 | May 2041 | $1,227.80 | $154.60 | $1,382.40 | $66,479.67 |
| 250 | Jun 2041 | $1,230.60 | $151.80 | $1,382.40 | $65,249.07 |
| 251 | Jul 2041 | $1,233.41 | $148.99 | $1,382.40 | $64,015.66 |
| 252 | Aug 2041 | $1,236.23 | $146.17 | $1,382.40 | $62,779.43 |
| 253 | Sep 2041 | $1,239.05 | $143.35 | $1,382.40 | $61,540.38 |
| 254 | Oct 2041 | $1,241.88 | $140.52 | $1,382.40 | $60,298.50 |
| 255 | Nov 2041 | $1,244.72 | $137.68 | $1,382.40 | $59,053.78 |
| 256 | Dec 2041 | $1,247.56 | $134.84 | $1,382.40 | $57,806.22 |
| 2041 Total | $14,784.54 | $1,804.26 | $16,588.8 | ||
| 257 | Jan 2042 | $1,250.41 | $131.99 | $1,382.40 | $56,555.81 |
| 258 | Feb 2042 | $1,253.26 | $129.14 | $1,382.40 | $55,302.55 |
| 259 | Mar 2042 | $1,256.13 | $126.27 | $1,382.40 | $54,046.42 |
| 260 | Apr 2042 | $1,258.99 | $123.41 | $1,382.40 | $52,787.43 |
| 261 | May 2042 | $1,261.87 | $120.53 | $1,382.40 | $51,525.56 |
| 262 | Jun 2042 | $1,264.75 | $117.65 | $1,382.40 | $50,260.81 |
| 263 | Jul 2042 | $1,267.64 | $114.76 | $1,382.40 | $48,993.17 |
| 264 | Aug 2042 | $1,270.53 | $111.87 | $1,382.40 | $47,722.64 |
| 265 | Sep 2042 | $1,273.43 | $108.97 | $1,382.40 | $46,449.21 |
| 266 | Oct 2042 | $1,276.34 | $106.06 | $1,382.40 | $45,172.87 |
| 267 | Nov 2042 | $1,279.26 | $103.14 | $1,382.40 | $43,893.61 |
| 268 | Dec 2042 | $1,282.18 | $100.22 | $1,382.40 | $42,611.43 |
| 2042 Total | $15,194.79 | $1,394.01 | $16,588.8 | ||
| 269 | Jan 2043 | $1,285.10 | $97.30 | $1,382.40 | $41,326.33 |
| 270 | Feb 2043 | $1,288.04 | $94.36 | $1,382.40 | $40,038.29 |
| 271 | Mar 2043 | $1,290.98 | $91.42 | $1,382.40 | $38,747.31 |
| 272 | Apr 2043 | $1,293.93 | $88.47 | $1,382.40 | $37,453.38 |
| 273 | May 2043 | $1,296.88 | $85.52 | $1,382.40 | $36,156.50 |
| 274 | Jun 2043 | $1,299.84 | $82.56 | $1,382.40 | $34,856.66 |
| 275 | Jul 2043 | $1,302.81 | $79.59 | $1,382.40 | $33,553.85 |
| 276 | Aug 2043 | $1,305.79 | $76.61 | $1,382.40 | $32,248.06 |
| 277 | Sep 2043 | $1,308.77 | $73.63 | $1,382.40 | $30,939.29 |
| 278 | Oct 2043 | $1,311.76 | $70.64 | $1,382.40 | $29,627.53 |
| 279 | Nov 2043 | $1,314.75 | $67.65 | $1,382.40 | $28,312.78 |
| 280 | Dec 2043 | $1,317.75 | $64.65 | $1,382.40 | $26,995.03 |
| 2043 Total | $15,616.4 | $972.4 | $16,588.8 | ||
| 281 | Jan 2044 | $1,320.76 | $61.64 | $1,382.40 | $25,674.27 |
| 282 | Feb 2044 | $1,323.78 | $58.62 | $1,382.40 | $24,350.49 |
| 283 | Mar 2044 | $1,326.80 | $55.60 | $1,382.40 | $23,023.69 |
| 284 | Apr 2044 | $1,329.83 | $52.57 | $1,382.40 | $21,693.86 |
| 285 | May 2044 | $1,332.87 | $49.53 | $1,382.40 | $20,360.99 |
| 286 | Jun 2044 | $1,335.91 | $46.49 | $1,382.40 | $19,025.08 |
| 287 | Jul 2044 | $1,338.96 | $43.44 | $1,382.40 | $17,686.12 |
| 288 | Aug 2044 | $1,342.02 | $40.38 | $1,382.40 | $16,344.10 |
| 289 | Sep 2044 | $1,345.08 | $37.32 | $1,382.40 | $14,999.02 |
| 290 | Oct 2044 | $1,348.15 | $34.25 | $1,382.40 | $13,650.87 |
| 291 | Nov 2044 | $1,351.23 | $31.17 | $1,382.40 | $12,299.64 |
| 292 | Dec 2044 | $1,354.32 | $28.08 | $1,382.40 | $10,945.32 |
| 2044 Total | $16,049.71 | $539.09 | $16,588.8 | ||
| 293 | Jan 2045 | $1,357.41 | $24.99 | $1,382.40 | $9,587.91 |
| 294 | Feb 2045 | $1,360.51 | $21.89 | $1,382.40 | $8,227.40 |
| 295 | Mar 2045 | $1,363.61 | $18.79 | $1,382.40 | $6,863.79 |
| 296 | Apr 2045 | $1,366.73 | $15.67 | $1,382.40 | $5,497.06 |
| 297 | May 2045 | $1,369.85 | $12.55 | $1,382.40 | $4,127.21 |
| 298 | Jun 2045 | $1,372.98 | $9.42 | $1,382.40 | $2,754.23 |
| 299 | Jul 2045 | $1,376.11 | $6.29 | $1,382.40 | $1,378.12 |
| 300 | Aug 2045 | $1,378.12 | $3.15 | $1,381.27 | $0.00 |
| 2045 Total | $10,945.32 | $112.75 | $11,058.07 |