Choice Package Tailored Home Loan Fixed (Principal and Interest) 3 Years from NAB
Borrow amount
$300,000
Advertised Rate
2.18
% p.a
Fixed - 3 years
Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,298
Number of repayments
300
Total interest paid
$89,405
Total Repayments
$389,405
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 | $753.02 | $545.00 | $1,298.02 | $299,246.98 |
| 2 | Nov 2021 | $754.39 | $543.63 | $1,298.02 | $298,492.59 |
| 3 | Dec 2021 | $755.76 | $542.26 | $1,298.02 | $297,736.83 |
| 2021 Total | $2,263.17 | $1,630.89 | $3,894.06 | ||
| 4 | Jan 2022 | $757.13 | $540.89 | $1,298.02 | $296,979.70 |
| 5 | Feb 2022 | $758.51 | $539.51 | $1,298.02 | $296,221.19 |
| 6 | Mar 2022 | $759.88 | $538.14 | $1,298.02 | $295,461.31 |
| 7 | Apr 2022 | $761.27 | $536.75 | $1,298.02 | $294,700.04 |
| 8 | May 2022 | $762.65 | $535.37 | $1,298.02 | $293,937.39 |
| 9 | Jun 2022 | $764.03 | $533.99 | $1,298.02 | $293,173.36 |
| 10 | Jul 2022 | $765.42 | $532.60 | $1,298.02 | $292,407.94 |
| 11 | Aug 2022 | $766.81 | $531.21 | $1,298.02 | $291,641.13 |
| 12 | Sep 2022 | $768.21 | $529.81 | $1,298.02 | $290,872.92 |
| 13 | Oct 2022 | $769.60 | $528.42 | $1,298.02 | $290,103.32 |
| 14 | Nov 2022 | $771.00 | $527.02 | $1,298.02 | $289,332.32 |
| 15 | Dec 2022 | $772.40 | $525.62 | $1,298.02 | $288,559.92 |
| 2022 Total | $9,176.91 | $6,399.33 | $15,576.24 | ||
| 16 | Jan 2023 | $773.80 | $524.22 | $1,298.02 | $287,786.12 |
| 17 | Feb 2023 | $775.21 | $522.81 | $1,298.02 | $287,010.91 |
| 18 | Mar 2023 | $776.62 | $521.40 | $1,298.02 | $286,234.29 |
| 19 | Apr 2023 | $778.03 | $519.99 | $1,298.02 | $285,456.26 |
| 20 | May 2023 | $779.44 | $518.58 | $1,298.02 | $284,676.82 |
| 21 | Jun 2023 | $780.86 | $517.16 | $1,298.02 | $283,895.96 |
| 22 | Jul 2023 | $782.28 | $515.74 | $1,298.02 | $283,113.68 |
| 23 | Aug 2023 | $783.70 | $514.32 | $1,298.02 | $282,329.98 |
| 24 | Sep 2023 | $785.12 | $512.90 | $1,298.02 | $281,544.86 |
| 25 | Oct 2023 | $786.55 | $511.47 | $1,298.02 | $280,758.31 |
| 26 | Nov 2023 | $787.98 | $510.04 | $1,298.02 | $279,970.33 |
| 27 | Dec 2023 | $789.41 | $508.61 | $1,298.02 | $279,180.92 |
| 2023 Total | $9,379 | $6,197.24 | $15,576.24 | ||
| 28 | Jan 2024 | $790.84 | $507.18 | $1,298.02 | $278,390.08 |
| 29 | Feb 2024 | $792.28 | $505.74 | $1,298.02 | $277,597.80 |
| 30 | Mar 2024 | $793.72 | $504.30 | $1,298.02 | $276,804.08 |
| 31 | Apr 2024 | $795.16 | $502.86 | $1,298.02 | $276,008.92 |
| 32 | May 2024 | $796.60 | $501.42 | $1,298.02 | $275,212.32 |
| 33 | Jun 2024 | $798.05 | $499.97 | $1,298.02 | $274,414.27 |
| 34 | Jul 2024 | $799.50 | $498.52 | $1,298.02 | $273,614.77 |
| 35 | Aug 2024 | $800.95 | $497.07 | $1,298.02 | $272,813.82 |
| 36 | Sep 2024 | $802.41 | $495.61 | $1,298.02 | $272,011.41 |
| 37 | Oct 2024 | $803.87 | $494.15 | $1,298.02 | $271,207.54 |
| 38 | Nov 2024 | $805.33 | $492.69 | $1,298.02 | $270,402.21 |
| 39 | Dec 2024 | $806.79 | $491.23 | $1,298.02 | $269,595.42 |
| 2024 Total | $9,585.5 | $5,990.74 | $15,576.24 | ||
| 40 | Jan 2025 | $808.25 | $489.77 | $1,298.02 | $268,787.17 |
| 41 | Feb 2025 | $809.72 | $488.30 | $1,298.02 | $267,977.45 |
| 42 | Mar 2025 | $811.19 | $486.83 | $1,298.02 | $267,166.26 |
| 43 | Apr 2025 | $812.67 | $485.35 | $1,298.02 | $266,353.59 |
| 44 | May 2025 | $814.14 | $483.88 | $1,298.02 | $265,539.45 |
| 45 | Jun 2025 | $815.62 | $482.40 | $1,298.02 | $264,723.83 |
| 46 | Jul 2025 | $817.11 | $480.91 | $1,298.02 | $263,906.72 |
| 47 | Aug 2025 | $818.59 | $479.43 | $1,298.02 | $263,088.13 |
| 48 | Sep 2025 | $820.08 | $477.94 | $1,298.02 | $262,268.05 |
| 49 | Oct 2025 | $821.57 | $476.45 | $1,298.02 | $261,446.48 |
| 50 | Nov 2025 | $823.06 | $474.96 | $1,298.02 | $260,623.42 |
| 51 | Dec 2025 | $824.55 | $473.47 | $1,298.02 | $259,798.87 |
| 2025 Total | $9,796.55 | $5,779.69 | $15,576.24 | ||
| 52 | Jan 2026 | $826.05 | $471.97 | $1,298.02 | $258,972.82 |
| 53 | Feb 2026 | $827.55 | $470.47 | $1,298.02 | $258,145.27 |
| 54 | Mar 2026 | $829.06 | $468.96 | $1,298.02 | $257,316.21 |
| 55 | Apr 2026 | $830.56 | $467.46 | $1,298.02 | $256,485.65 |
| 56 | May 2026 | $832.07 | $465.95 | $1,298.02 | $255,653.58 |
| 57 | Jun 2026 | $833.58 | $464.44 | $1,298.02 | $254,820.00 |
| 58 | Jul 2026 | $835.10 | $462.92 | $1,298.02 | $253,984.90 |
| 59 | Aug 2026 | $836.61 | $461.41 | $1,298.02 | $253,148.29 |
| 60 | Sep 2026 | $838.13 | $459.89 | $1,298.02 | $252,310.16 |
| 61 | Oct 2026 | $839.66 | $458.36 | $1,298.02 | $251,470.50 |
| 62 | Nov 2026 | $841.18 | $456.84 | $1,298.02 | $250,629.32 |
| 63 | Dec 2026 | $842.71 | $455.31 | $1,298.02 | $249,786.61 |
| 2026 Total | $10,012.26 | $5,563.98 | $15,576.24 | ||
| 64 | Jan 2027 | $844.24 | $453.78 | $1,298.02 | $248,942.37 |
| 65 | Feb 2027 | $845.77 | $452.25 | $1,298.02 | $248,096.60 |
| 66 | Mar 2027 | $847.31 | $450.71 | $1,298.02 | $247,249.29 |
| 67 | Apr 2027 | $848.85 | $449.17 | $1,298.02 | $246,400.44 |
| 68 | May 2027 | $850.39 | $447.63 | $1,298.02 | $245,550.05 |
| 69 | Jun 2027 | $851.94 | $446.08 | $1,298.02 | $244,698.11 |
| 70 | Jul 2027 | $853.49 | $444.53 | $1,298.02 | $243,844.62 |
| 71 | Aug 2027 | $855.04 | $442.98 | $1,298.02 | $242,989.58 |
| 72 | Sep 2027 | $856.59 | $441.43 | $1,298.02 | $242,132.99 |
| 73 | Oct 2027 | $858.15 | $439.87 | $1,298.02 | $241,274.84 |
| 74 | Nov 2027 | $859.70 | $438.32 | $1,298.02 | $240,415.14 |
| 75 | Dec 2027 | $861.27 | $436.75 | $1,298.02 | $239,553.87 |
| 2027 Total | $10,232.74 | $5,343.5 | $15,576.24 | ||
| 76 | Jan 2028 | $862.83 | $435.19 | $1,298.02 | $238,691.04 |
| 77 | Feb 2028 | $864.40 | $433.62 | $1,298.02 | $237,826.64 |
| 78 | Mar 2028 | $865.97 | $432.05 | $1,298.02 | $236,960.67 |
| 79 | Apr 2028 | $867.54 | $430.48 | $1,298.02 | $236,093.13 |
| 80 | May 2028 | $869.12 | $428.90 | $1,298.02 | $235,224.01 |
| 81 | Jun 2028 | $870.70 | $427.32 | $1,298.02 | $234,353.31 |
| 82 | Jul 2028 | $872.28 | $425.74 | $1,298.02 | $233,481.03 |
| 83 | Aug 2028 | $873.86 | $424.16 | $1,298.02 | $232,607.17 |
| 84 | Sep 2028 | $875.45 | $422.57 | $1,298.02 | $231,731.72 |
| 85 | Oct 2028 | $877.04 | $420.98 | $1,298.02 | $230,854.68 |
| 86 | Nov 2028 | $878.63 | $419.39 | $1,298.02 | $229,976.05 |
| 87 | Dec 2028 | $880.23 | $417.79 | $1,298.02 | $229,095.82 |
| 2028 Total | $10,458.05 | $5,118.19 | $15,576.24 | ||
| 88 | Jan 2029 | $881.83 | $416.19 | $1,298.02 | $228,213.99 |
| 89 | Feb 2029 | $883.43 | $414.59 | $1,298.02 | $227,330.56 |
| 90 | Mar 2029 | $885.04 | $412.98 | $1,298.02 | $226,445.52 |
| 91 | Apr 2029 | $886.64 | $411.38 | $1,298.02 | $225,558.88 |
| 92 | May 2029 | $888.25 | $409.77 | $1,298.02 | $224,670.63 |
| 93 | Jun 2029 | $889.87 | $408.15 | $1,298.02 | $223,780.76 |
| 94 | Jul 2029 | $891.48 | $406.54 | $1,298.02 | $222,889.28 |
| 95 | Aug 2029 | $893.10 | $404.92 | $1,298.02 | $221,996.18 |
| 96 | Sep 2029 | $894.73 | $403.29 | $1,298.02 | $221,101.45 |
| 97 | Oct 2029 | $896.35 | $401.67 | $1,298.02 | $220,205.10 |
| 98 | Nov 2029 | $897.98 | $400.04 | $1,298.02 | $219,307.12 |
| 99 | Dec 2029 | $899.61 | $398.41 | $1,298.02 | $218,407.51 |
| 2029 Total | $10,688.31 | $4,887.93 | $15,576.24 | ||
| 100 | Jan 2030 | $901.25 | $396.77 | $1,298.02 | $217,506.26 |
| 101 | Feb 2030 | $902.88 | $395.14 | $1,298.02 | $216,603.38 |
| 102 | Mar 2030 | $904.52 | $393.50 | $1,298.02 | $215,698.86 |
| 103 | Apr 2030 | $906.17 | $391.85 | $1,298.02 | $214,792.69 |
| 104 | May 2030 | $907.81 | $390.21 | $1,298.02 | $213,884.88 |
| 105 | Jun 2030 | $909.46 | $388.56 | $1,298.02 | $212,975.42 |
| 106 | Jul 2030 | $911.11 | $386.91 | $1,298.02 | $212,064.31 |
| 107 | Aug 2030 | $912.77 | $385.25 | $1,298.02 | $211,151.54 |
| 108 | Sep 2030 | $914.43 | $383.59 | $1,298.02 | $210,237.11 |
| 109 | Oct 2030 | $916.09 | $381.93 | $1,298.02 | $209,321.02 |
| 110 | Nov 2030 | $917.75 | $380.27 | $1,298.02 | $208,403.27 |
| 111 | Dec 2030 | $919.42 | $378.60 | $1,298.02 | $207,483.85 |
| 2030 Total | $10,923.66 | $4,652.58 | $15,576.24 | ||
| 112 | Jan 2031 | $921.09 | $376.93 | $1,298.02 | $206,562.76 |
| 113 | Feb 2031 | $922.76 | $375.26 | $1,298.02 | $205,640.00 |
| 114 | Mar 2031 | $924.44 | $373.58 | $1,298.02 | $204,715.56 |
| 115 | Apr 2031 | $926.12 | $371.90 | $1,298.02 | $203,789.44 |
| 116 | May 2031 | $927.80 | $370.22 | $1,298.02 | $202,861.64 |
| 117 | Jun 2031 | $929.49 | $368.53 | $1,298.02 | $201,932.15 |
| 118 | Jul 2031 | $931.18 | $366.84 | $1,298.02 | $201,000.97 |
| 119 | Aug 2031 | $932.87 | $365.15 | $1,298.02 | $200,068.10 |
| 120 | Sep 2031 | $934.56 | $363.46 | $1,298.02 | $199,133.54 |
| 121 | Oct 2031 | $936.26 | $361.76 | $1,298.02 | $198,197.28 |
| 122 | Nov 2031 | $937.96 | $360.06 | $1,298.02 | $197,259.32 |
| 123 | Dec 2031 | $939.67 | $358.35 | $1,298.02 | $196,319.65 |
| 2031 Total | $11,164.2 | $4,412.04 | $15,576.24 | ||
| 124 | Jan 2032 | $941.37 | $356.65 | $1,298.02 | $195,378.28 |
| 125 | Feb 2032 | $943.08 | $354.94 | $1,298.02 | $194,435.20 |
| 126 | Mar 2032 | $944.80 | $353.22 | $1,298.02 | $193,490.40 |
| 127 | Apr 2032 | $946.51 | $351.51 | $1,298.02 | $192,543.89 |
| 128 | May 2032 | $948.23 | $349.79 | $1,298.02 | $191,595.66 |
| 129 | Jun 2032 | $949.95 | $348.07 | $1,298.02 | $190,645.71 |
| 130 | Jul 2032 | $951.68 | $346.34 | $1,298.02 | $189,694.03 |
| 131 | Aug 2032 | $953.41 | $344.61 | $1,298.02 | $188,740.62 |
| 132 | Sep 2032 | $955.14 | $342.88 | $1,298.02 | $187,785.48 |
| 133 | Oct 2032 | $956.88 | $341.14 | $1,298.02 | $186,828.60 |
| 134 | Nov 2032 | $958.61 | $339.41 | $1,298.02 | $185,869.99 |
| 135 | Dec 2032 | $960.36 | $337.66 | $1,298.02 | $184,909.63 |
| 2032 Total | $11,410.02 | $4,166.22 | $15,576.24 | ||
| 136 | Jan 2033 | $962.10 | $335.92 | $1,298.02 | $183,947.53 |
| 137 | Feb 2033 | $963.85 | $334.17 | $1,298.02 | $182,983.68 |
| 138 | Mar 2033 | $965.60 | $332.42 | $1,298.02 | $182,018.08 |
| 139 | Apr 2033 | $967.35 | $330.67 | $1,298.02 | $181,050.73 |
| 140 | May 2033 | $969.11 | $328.91 | $1,298.02 | $180,081.62 |
| 141 | Jun 2033 | $970.87 | $327.15 | $1,298.02 | $179,110.75 |
| 142 | Jul 2033 | $972.64 | $325.38 | $1,298.02 | $178,138.11 |
| 143 | Aug 2033 | $974.40 | $323.62 | $1,298.02 | $177,163.71 |
| 144 | Sep 2033 | $976.17 | $321.85 | $1,298.02 | $176,187.54 |
| 145 | Oct 2033 | $977.95 | $320.07 | $1,298.02 | $175,209.59 |
| 146 | Nov 2033 | $979.72 | $318.30 | $1,298.02 | $174,229.87 |
| 147 | Dec 2033 | $981.50 | $316.52 | $1,298.02 | $173,248.37 |
| 2033 Total | $11,661.26 | $3,914.98 | $15,576.24 | ||
| 148 | Jan 2034 | $983.29 | $314.73 | $1,298.02 | $172,265.08 |
| 149 | Feb 2034 | $985.07 | $312.95 | $1,298.02 | $171,280.01 |
| 150 | Mar 2034 | $986.86 | $311.16 | $1,298.02 | $170,293.15 |
| 151 | Apr 2034 | $988.65 | $309.37 | $1,298.02 | $169,304.50 |
| 152 | May 2034 | $990.45 | $307.57 | $1,298.02 | $168,314.05 |
| 153 | Jun 2034 | $992.25 | $305.77 | $1,298.02 | $167,321.80 |
| 154 | Jul 2034 | $994.05 | $303.97 | $1,298.02 | $166,327.75 |
| 155 | Aug 2034 | $995.86 | $302.16 | $1,298.02 | $165,331.89 |
| 156 | Sep 2034 | $997.67 | $300.35 | $1,298.02 | $164,334.22 |
| 157 | Oct 2034 | $999.48 | $298.54 | $1,298.02 | $163,334.74 |
| 158 | Nov 2034 | $1,001.30 | $296.72 | $1,298.02 | $162,333.44 |
| 159 | Dec 2034 | $1,003.11 | $294.91 | $1,298.02 | $161,330.33 |
| 2034 Total | $11,918.04 | $3,658.2 | $15,576.24 | ||
| 160 | Jan 2035 | $1,004.94 | $293.08 | $1,298.02 | $160,325.39 |
| 161 | Feb 2035 | $1,006.76 | $291.26 | $1,298.02 | $159,318.63 |
| 162 | Mar 2035 | $1,008.59 | $289.43 | $1,298.02 | $158,310.04 |
| 163 | Apr 2035 | $1,010.42 | $287.60 | $1,298.02 | $157,299.62 |
| 164 | May 2035 | $1,012.26 | $285.76 | $1,298.02 | $156,287.36 |
| 165 | Jun 2035 | $1,014.10 | $283.92 | $1,298.02 | $155,273.26 |
| 166 | Jul 2035 | $1,015.94 | $282.08 | $1,298.02 | $154,257.32 |
| 167 | Aug 2035 | $1,017.79 | $280.23 | $1,298.02 | $153,239.53 |
| 168 | Sep 2035 | $1,019.63 | $278.39 | $1,298.02 | $152,219.90 |
| 169 | Oct 2035 | $1,021.49 | $276.53 | $1,298.02 | $151,198.41 |
| 170 | Nov 2035 | $1,023.34 | $274.68 | $1,298.02 | $150,175.07 |
| 171 | Dec 2035 | $1,025.20 | $272.82 | $1,298.02 | $149,149.87 |
| 2035 Total | $12,180.46 | $3,395.78 | $15,576.24 | ||
| 172 | Jan 2036 | $1,027.06 | $270.96 | $1,298.02 | $148,122.81 |
| 173 | Feb 2036 | $1,028.93 | $269.09 | $1,298.02 | $147,093.88 |
| 174 | Mar 2036 | $1,030.80 | $267.22 | $1,298.02 | $146,063.08 |
| 175 | Apr 2036 | $1,032.67 | $265.35 | $1,298.02 | $145,030.41 |
| 176 | May 2036 | $1,034.55 | $263.47 | $1,298.02 | $143,995.86 |
| 177 | Jun 2036 | $1,036.43 | $261.59 | $1,298.02 | $142,959.43 |
| 178 | Jul 2036 | $1,038.31 | $259.71 | $1,298.02 | $141,921.12 |
| 179 | Aug 2036 | $1,040.20 | $257.82 | $1,298.02 | $140,880.92 |
| 180 | Sep 2036 | $1,042.09 | $255.93 | $1,298.02 | $139,838.83 |
| 181 | Oct 2036 | $1,043.98 | $254.04 | $1,298.02 | $138,794.85 |
| 182 | Nov 2036 | $1,045.88 | $252.14 | $1,298.02 | $137,748.97 |
| 183 | Dec 2036 | $1,047.78 | $250.24 | $1,298.02 | $136,701.19 |
| 2036 Total | $12,448.68 | $3,127.56 | $15,576.24 | ||
| 184 | Jan 2037 | $1,049.68 | $248.34 | $1,298.02 | $135,651.51 |
| 185 | Feb 2037 | $1,051.59 | $246.43 | $1,298.02 | $134,599.92 |
| 186 | Mar 2037 | $1,053.50 | $244.52 | $1,298.02 | $133,546.42 |
| 187 | Apr 2037 | $1,055.41 | $242.61 | $1,298.02 | $132,491.01 |
| 188 | May 2037 | $1,057.33 | $240.69 | $1,298.02 | $131,433.68 |
| 189 | Jun 2037 | $1,059.25 | $238.77 | $1,298.02 | $130,374.43 |
| 190 | Jul 2037 | $1,061.17 | $236.85 | $1,298.02 | $129,313.26 |
| 191 | Aug 2037 | $1,063.10 | $234.92 | $1,298.02 | $128,250.16 |
| 192 | Sep 2037 | $1,065.03 | $232.99 | $1,298.02 | $127,185.13 |
| 193 | Oct 2037 | $1,066.97 | $231.05 | $1,298.02 | $126,118.16 |
| 194 | Nov 2037 | $1,068.91 | $229.11 | $1,298.02 | $125,049.25 |
| 195 | Dec 2037 | $1,070.85 | $227.17 | $1,298.02 | $123,978.40 |
| 2037 Total | $12,722.79 | $2,853.45 | $15,576.24 | ||
| 196 | Jan 2038 | $1,072.79 | $225.23 | $1,298.02 | $122,905.61 |
| 197 | Feb 2038 | $1,074.74 | $223.28 | $1,298.02 | $121,830.87 |
| 198 | Mar 2038 | $1,076.69 | $221.33 | $1,298.02 | $120,754.18 |
| 199 | Apr 2038 | $1,078.65 | $219.37 | $1,298.02 | $119,675.53 |
| 200 | May 2038 | $1,080.61 | $217.41 | $1,298.02 | $118,594.92 |
| 201 | Jun 2038 | $1,082.57 | $215.45 | $1,298.02 | $117,512.35 |
| 202 | Jul 2038 | $1,084.54 | $213.48 | $1,298.02 | $116,427.81 |
| 203 | Aug 2038 | $1,086.51 | $211.51 | $1,298.02 | $115,341.30 |
| 204 | Sep 2038 | $1,088.48 | $209.54 | $1,298.02 | $114,252.82 |
| 205 | Oct 2038 | $1,090.46 | $207.56 | $1,298.02 | $113,162.36 |
| 206 | Nov 2038 | $1,092.44 | $205.58 | $1,298.02 | $112,069.92 |
| 207 | Dec 2038 | $1,094.43 | $203.59 | $1,298.02 | $110,975.49 |
| 2038 Total | $13,002.91 | $2,573.33 | $15,576.24 | ||
| 208 | Jan 2039 | $1,096.41 | $201.61 | $1,298.02 | $109,879.08 |
| 209 | Feb 2039 | $1,098.41 | $199.61 | $1,298.02 | $108,780.67 |
| 210 | Mar 2039 | $1,100.40 | $197.62 | $1,298.02 | $107,680.27 |
| 211 | Apr 2039 | $1,102.40 | $195.62 | $1,298.02 | $106,577.87 |
| 212 | May 2039 | $1,104.40 | $193.62 | $1,298.02 | $105,473.47 |
| 213 | Jun 2039 | $1,106.41 | $191.61 | $1,298.02 | $104,367.06 |
| 214 | Jul 2039 | $1,108.42 | $189.60 | $1,298.02 | $103,258.64 |
| 215 | Aug 2039 | $1,110.43 | $187.59 | $1,298.02 | $102,148.21 |
| 216 | Sep 2039 | $1,112.45 | $185.57 | $1,298.02 | $101,035.76 |
| 217 | Oct 2039 | $1,114.47 | $183.55 | $1,298.02 | $99,921.29 |
| 218 | Nov 2039 | $1,116.50 | $181.52 | $1,298.02 | $98,804.79 |
| 219 | Dec 2039 | $1,118.52 | $179.50 | $1,298.02 | $97,686.27 |
| 2039 Total | $13,289.22 | $2,287.02 | $15,576.24 | ||
| 220 | Jan 2040 | $1,120.56 | $177.46 | $1,298.02 | $96,565.71 |
| 221 | Feb 2040 | $1,122.59 | $175.43 | $1,298.02 | $95,443.12 |
| 222 | Mar 2040 | $1,124.63 | $173.39 | $1,298.02 | $94,318.49 |
| 223 | Apr 2040 | $1,126.67 | $171.35 | $1,298.02 | $93,191.82 |
| 224 | May 2040 | $1,128.72 | $169.30 | $1,298.02 | $92,063.10 |
| 225 | Jun 2040 | $1,130.77 | $167.25 | $1,298.02 | $90,932.33 |
| 226 | Jul 2040 | $1,132.83 | $165.19 | $1,298.02 | $89,799.50 |
| 227 | Aug 2040 | $1,134.88 | $163.14 | $1,298.02 | $88,664.62 |
| 228 | Sep 2040 | $1,136.95 | $161.07 | $1,298.02 | $87,527.67 |
| 229 | Oct 2040 | $1,139.01 | $159.01 | $1,298.02 | $86,388.66 |
| 230 | Nov 2040 | $1,141.08 | $156.94 | $1,298.02 | $85,247.58 |
| 231 | Dec 2040 | $1,143.15 | $154.87 | $1,298.02 | $84,104.43 |
| 2040 Total | $13,581.84 | $1,994.4 | $15,576.24 | ||
| 232 | Jan 2041 | $1,145.23 | $152.79 | $1,298.02 | $82,959.20 |
| 233 | Feb 2041 | $1,147.31 | $150.71 | $1,298.02 | $81,811.89 |
| 234 | Mar 2041 | $1,149.40 | $148.62 | $1,298.02 | $80,662.49 |
| 235 | Apr 2041 | $1,151.48 | $146.54 | $1,298.02 | $79,511.01 |
| 236 | May 2041 | $1,153.57 | $144.45 | $1,298.02 | $78,357.44 |
| 237 | Jun 2041 | $1,155.67 | $142.35 | $1,298.02 | $77,201.77 |
| 238 | Jul 2041 | $1,157.77 | $140.25 | $1,298.02 | $76,044.00 |
| 239 | Aug 2041 | $1,159.87 | $138.15 | $1,298.02 | $74,884.13 |
| 240 | Sep 2041 | $1,161.98 | $136.04 | $1,298.02 | $73,722.15 |
| 241 | Oct 2041 | $1,164.09 | $133.93 | $1,298.02 | $72,558.06 |
| 242 | Nov 2041 | $1,166.21 | $131.81 | $1,298.02 | $71,391.85 |
| 243 | Dec 2041 | $1,168.32 | $129.70 | $1,298.02 | $70,223.53 |
| 2041 Total | $13,880.9 | $1,695.34 | $15,576.24 | ||
| 244 | Jan 2042 | $1,170.45 | $127.57 | $1,298.02 | $69,053.08 |
| 245 | Feb 2042 | $1,172.57 | $125.45 | $1,298.02 | $67,880.51 |
| 246 | Mar 2042 | $1,174.70 | $123.32 | $1,298.02 | $66,705.81 |
| 247 | Apr 2042 | $1,176.84 | $121.18 | $1,298.02 | $65,528.97 |
| 248 | May 2042 | $1,178.98 | $119.04 | $1,298.02 | $64,349.99 |
| 249 | Jun 2042 | $1,181.12 | $116.90 | $1,298.02 | $63,168.87 |
| 250 | Jul 2042 | $1,183.26 | $114.76 | $1,298.02 | $61,985.61 |
| 251 | Aug 2042 | $1,185.41 | $112.61 | $1,298.02 | $60,800.20 |
| 252 | Sep 2042 | $1,187.57 | $110.45 | $1,298.02 | $59,612.63 |
| 253 | Oct 2042 | $1,189.72 | $108.30 | $1,298.02 | $58,422.91 |
| 254 | Nov 2042 | $1,191.89 | $106.13 | $1,298.02 | $57,231.02 |
| 255 | Dec 2042 | $1,194.05 | $103.97 | $1,298.02 | $56,036.97 |
| 2042 Total | $14,186.56 | $1,389.68 | $15,576.24 | ||
| 256 | Jan 2043 | $1,196.22 | $101.80 | $1,298.02 | $54,840.75 |
| 257 | Feb 2043 | $1,198.39 | $99.63 | $1,298.02 | $53,642.36 |
| 258 | Mar 2043 | $1,200.57 | $97.45 | $1,298.02 | $52,441.79 |
| 259 | Apr 2043 | $1,202.75 | $95.27 | $1,298.02 | $51,239.04 |
| 260 | May 2043 | $1,204.94 | $93.08 | $1,298.02 | $50,034.10 |
| 261 | Jun 2043 | $1,207.12 | $90.90 | $1,298.02 | $48,826.98 |
| 262 | Jul 2043 | $1,209.32 | $88.70 | $1,298.02 | $47,617.66 |
| 263 | Aug 2043 | $1,211.51 | $86.51 | $1,298.02 | $46,406.15 |
| 264 | Sep 2043 | $1,213.72 | $84.30 | $1,298.02 | $45,192.43 |
| 265 | Oct 2043 | $1,215.92 | $82.10 | $1,298.02 | $43,976.51 |
| 266 | Nov 2043 | $1,218.13 | $79.89 | $1,298.02 | $42,758.38 |
| 267 | Dec 2043 | $1,220.34 | $77.68 | $1,298.02 | $41,538.04 |
| 2043 Total | $14,498.93 | $1,077.31 | $15,576.24 | ||
| 268 | Jan 2044 | $1,222.56 | $75.46 | $1,298.02 | $40,315.48 |
| 269 | Feb 2044 | $1,224.78 | $73.24 | $1,298.02 | $39,090.70 |
| 270 | Mar 2044 | $1,227.01 | $71.01 | $1,298.02 | $37,863.69 |
| 271 | Apr 2044 | $1,229.23 | $68.79 | $1,298.02 | $36,634.46 |
| 272 | May 2044 | $1,231.47 | $66.55 | $1,298.02 | $35,402.99 |
| 273 | Jun 2044 | $1,233.70 | $64.32 | $1,298.02 | $34,169.29 |
| 274 | Jul 2044 | $1,235.95 | $62.07 | $1,298.02 | $32,933.34 |
| 275 | Aug 2044 | $1,238.19 | $59.83 | $1,298.02 | $31,695.15 |
| 276 | Sep 2044 | $1,240.44 | $57.58 | $1,298.02 | $30,454.71 |
| 277 | Oct 2044 | $1,242.69 | $55.33 | $1,298.02 | $29,212.02 |
| 278 | Nov 2044 | $1,244.95 | $53.07 | $1,298.02 | $27,967.07 |
| 279 | Dec 2044 | $1,247.21 | $50.81 | $1,298.02 | $26,719.86 |
| 2044 Total | $14,818.18 | $758.06 | $15,576.24 | ||
| 280 | Jan 2045 | $1,249.48 | $48.54 | $1,298.02 | $25,470.38 |
| 281 | Feb 2045 | $1,251.75 | $46.27 | $1,298.02 | $24,218.63 |
| 282 | Mar 2045 | $1,254.02 | $44.00 | $1,298.02 | $22,964.61 |
| 283 | Apr 2045 | $1,256.30 | $41.72 | $1,298.02 | $21,708.31 |
| 284 | May 2045 | $1,258.58 | $39.44 | $1,298.02 | $20,449.73 |
| 285 | Jun 2045 | $1,260.87 | $37.15 | $1,298.02 | $19,188.86 |
| 286 | Jul 2045 | $1,263.16 | $34.86 | $1,298.02 | $17,925.70 |
| 287 | Aug 2045 | $1,265.45 | $32.57 | $1,298.02 | $16,660.25 |
| 288 | Sep 2045 | $1,267.75 | $30.27 | $1,298.02 | $15,392.50 |
| 289 | Oct 2045 | $1,270.06 | $27.96 | $1,298.02 | $14,122.44 |
| 290 | Nov 2045 | $1,272.36 | $25.66 | $1,298.02 | $12,850.08 |
| 291 | Dec 2045 | $1,274.68 | $23.34 | $1,298.02 | $11,575.40 |
| 2045 Total | $15,144.46 | $431.78 | $15,576.24 | ||
| 292 | Jan 2046 | $1,276.99 | $21.03 | $1,298.02 | $10,298.41 |
| 293 | Feb 2046 | $1,279.31 | $18.71 | $1,298.02 | $9,019.10 |
| 294 | Mar 2046 | $1,281.64 | $16.38 | $1,298.02 | $7,737.46 |
| 295 | Apr 2046 | $1,283.96 | $14.06 | $1,298.02 | $6,453.50 |
| 296 | May 2046 | $1,286.30 | $11.72 | $1,298.02 | $5,167.20 |
| 297 | Jun 2046 | $1,288.63 | $9.39 | $1,298.02 | $3,878.57 |
| 298 | Jul 2046 | $1,290.97 | $7.05 | $1,298.02 | $2,587.60 |
| 299 | Aug 2046 | $1,293.32 | $4.70 | $1,298.02 | $1,294.28 |
| 300 | Sep 2046 | $1,294.28 | $2.35 | $1,296.63 | $0.00 |
| 2046 Total | $11,575.4 | $105.39 | $11,680.79 |