Header menu logo FSharp.Finance.Personal

PromotionalRatesTest004

Day Datestamp Advances Scheduled payment Window Payment due Actual payments Generated payment Net effect Payment status Balance status Simple interest New interest New charges Principal portion Fee portion Interest portion Charges portion Fee rebate Principal balance Fee balance Interest balance Charges balance Settlement figure Fee rebate if settled
0 2024-04-11 192,000.00 n/a 0 0.00 n/a n/a 0.00 information only open 0.0000 0.0000 n/a 0.00 0.00 0.00 0.00 0.00 192,000.00 999.00 0.0000 0.00 192,999.00 0.00
30 2024-05-11 n/a original 1,225.86 1 1,225.86 n/a n/a 1,225.86 not yet due open 719.3839 719.3839 n/a 0.00 506.48 719.38 0.00 0.00 192,000.00 492.52 0.0000 0.00 192,492.52 0.00
61 2024-06-11 n/a original 1,225.86 2 1,225.86 n/a n/a 1,225.86 not yet due open 741.4126 741.4126 n/a 0.00 484.45 741.41 0.00 0.00 192,000.00 8.07 0.0000 0.00 192,008.07 0.00
91 2024-07-11 n/a original 1,225.86 3 1,225.86 n/a n/a 1,225.86 not yet due open 715.6904 715.6904 n/a 502.10 8.07 715.69 0.00 0.00 191,497.90 0.00 0.0000 0.00 191,497.90 0.00
122 2024-08-11 n/a original 1,225.86 4 1,225.86 n/a n/a 1,225.86 not yet due open 737.5817 737.5817 n/a 488.28 0.00 737.58 0.00 0.00 191,009.62 0.00 0.0000 0.00 191,009.62 0.00
153 2024-09-11 n/a original 1,225.86 5 1,225.86 n/a n/a 1,225.86 not yet due open 735.7010 735.7010 n/a 490.16 0.00 735.70 0.00 0.00 190,519.46 0.00 0.0000 0.00 190,519.46 0.00
183 2024-10-11 n/a original 1,225.86 6 1,225.86 n/a n/a 1,225.86 not yet due open 710.1417 710.1417 n/a 515.72 0.00 710.14 0.00 0.00 190,003.74 0.00 0.0000 0.00 190,003.74 0.00
214 2024-11-11 n/a original 1,225.86 7 1,225.86 n/a n/a 1,225.86 not yet due open 731.8267 731.8267 n/a 494.04 0.00 731.82 0.00 0.00 189,509.70 0.00 0.0000 0.00 189,509.70 0.00
244 2024-12-11 n/a original 1,225.86 8 1,225.86 n/a n/a 1,225.86 not yet due open 706.3779 706.3779 n/a 519.49 0.00 706.37 0.00 0.00 188,990.21 0.00 0.0000 0.00 188,990.21 0.00
275 2025-01-11 n/a original 1,225.86 9 1,225.86 n/a n/a 1,225.86 not yet due open 727.9230 727.9230 n/a 497.94 0.00 727.92 0.00 0.00 188,492.27 0.00 0.0000 0.00 188,492.27 0.00
306 2025-02-11 n/a original 1,225.86 10 1,225.86 n/a n/a 1,225.86 not yet due open 726.0051 726.0051 n/a 499.86 0.00 726.00 0.00 0.00 187,992.41 0.00 0.0000 0.00 187,992.41 0.00
334 2025-03-11 n/a original 1,225.86 11 1,225.86 n/a n/a 1,225.86 not yet due open 654.0076 654.0076 n/a 571.86 0.00 654.00 0.00 0.00 187,420.55 0.00 0.0000 0.00 187,420.55 0.00
365 2025-04-11 n/a original 1,225.86 12 1,225.86 n/a n/a 1,225.86 not yet due open 721.8772 721.8772 n/a 503.99 0.00 721.87 0.00 0.00 186,916.56 0.00 0.0000 0.00 186,916.56 0.00
395 2025-05-11 n/a original 1,225.86 13 1,225.86 n/a n/a 1,225.86 not yet due open 696.7123 696.7123 n/a 529.15 0.00 696.71 0.00 0.00 186,387.41 0.00 0.0000 0.00 186,387.41 0.00
426 2025-06-11 n/a original 1,225.86 14 1,225.86 n/a n/a 1,225.86 not yet due open 717.8979 717.8979 n/a 507.97 0.00 717.89 0.00 0.00 185,879.44 0.00 0.0000 0.00 185,879.44 0.00
456 2025-07-11 n/a original 1,225.86 15 1,225.86 n/a n/a 1,225.86 not yet due open 692.8465 692.8465 n/a 533.02 0.00 692.84 0.00 0.00 185,346.42 0.00 0.0000 0.00 185,346.42 0.00
487 2025-08-11 n/a original 1,225.86 16 1,225.86 n/a n/a 1,225.86 not yet due open 713.8884 713.8884 n/a 511.98 0.00 713.88 0.00 0.00 184,834.44 0.00 0.0000 0.00 184,834.44 0.00
518 2025-09-11 n/a original 1,225.86 17 1,225.86 n/a n/a 1,225.86 not yet due open 711.9164 711.9164 n/a 513.95 0.00 711.91 0.00 0.00 184,320.49 0.00 0.0000 0.00 184,320.49 0.00
548 2025-10-11 n/a original 1,225.86 18 1,225.86 n/a n/a 1,225.86 not yet due open 687.0357 687.0357 n/a 538.83 0.00 687.03 0.00 0.00 183,781.66 0.00 0.0000 0.00 183,781.66 0.00
579 2025-11-11 n/a original 1,225.86 19 1,225.86 n/a n/a 1,225.86 not yet due open 707.8615 707.8615 n/a 518.00 0.00 707.86 0.00 0.00 183,263.66 0.00 0.0000 0.00 183,263.66 0.00
609 2025-12-11 n/a original 1,225.86 20 1,225.86 n/a n/a 1,225.86 not yet due open 683.0965 683.0965 n/a 542.77 0.00 683.09 0.00 0.00 182,720.89 0.00 0.0000 0.00 182,720.89 0.00
640 2026-01-11 n/a original 1,225.86 21 1,225.86 n/a n/a 1,225.86 not yet due open 703.7758 703.7758 n/a 522.09 0.00 703.77 0.00 0.00 182,198.80 0.00 0.0000 0.00 182,198.80 0.00
671 2026-02-11 n/a original 1,225.86 22 1,225.86 n/a n/a 1,225.86 not yet due open 701.7649 701.7649 n/a 524.10 0.00 701.76 0.00 0.00 181,674.70 0.00 0.0000 0.00 181,674.70 0.00
699 2026-03-11 n/a original 1,225.86 23 1,225.86 n/a n/a 1,225.86 not yet due open 632.0289 632.0289 n/a 593.84 0.00 632.02 0.00 0.00 181,080.86 0.00 0.0000 0.00 181,080.86 0.00
730 2026-04-11 n/a original 1,225.86 24 1,225.86 n/a n/a 1,225.86 not yet due open 697.4590 697.4590 n/a 528.41 0.00 697.45 0.00 0.00 180,552.45 0.00 0.0000 0.00 180,552.45 0.00
760 2026-05-11 n/a original 1,225.86 25 1,225.86 n/a n/a 1,225.86 not yet due open 672.9907 672.9907 n/a 552.87 0.00 672.99 0.00 0.00 179,999.58 0.00 0.0000 0.00 179,999.58 0.00
791 2026-06-11 n/a original 1,225.86 26 1,225.86 n/a n/a 1,225.86 not yet due open 693.2943 693.2943 n/a 532.57 0.00 693.29 0.00 0.00 179,467.01 0.00 0.0000 0.00 179,467.01 0.00
821 2026-07-11 n/a original 1,225.86 27 1,225.86 n/a n/a 1,225.86 not yet due open 668.9448 668.9448 n/a 556.92 0.00 668.94 0.00 0.00 178,910.09 0.00 0.0000 0.00 178,910.09 0.00
852 2026-08-11 n/a original 1,225.86 28 1,225.86 n/a n/a 1,225.86 not yet due open 689.0979 689.0979 n/a 536.77 0.00 689.09 0.00 0.00 178,373.32 0.00 0.0000 0.00 178,373.32 0.00
883 2026-09-11 n/a original 1,225.86 29 1,225.86 n/a n/a 1,225.86 not yet due open 687.0305 687.0305 n/a 538.83 0.00 687.03 0.00 0.00 177,834.49 0.00 0.0000 0.00 177,834.49 0.00
913 2026-10-11 n/a original 1,225.86 30 1,225.86 n/a n/a 1,225.86 not yet due open 662.8598 662.8598 n/a 563.01 0.00 662.85 0.00 0.00 177,271.48 0.00 0.0000 0.00 177,271.48 0.00
944 2026-11-11 n/a original 1,225.86 31 1,225.86 n/a n/a 1,225.86 not yet due open 682.7866 682.7866 n/a 543.08 0.00 682.78 0.00 0.00 176,728.40 0.00 0.0000 0.00 176,728.40 0.00
974 2026-12-11 n/a original 1,225.86 32 1,225.86 n/a n/a 1,225.86 not yet due open 658.7370 658.7370 n/a 567.13 0.00 658.73 0.00 0.00 176,161.27 0.00 0.0000 0.00 176,161.27 0.00
1005 2027-01-11 n/a original 1,225.86 33 1,225.86 n/a n/a 1,225.86 not yet due open 678.5105 678.5105 n/a 547.35 0.00 678.51 0.00 0.00 175,613.92 0.00 0.0000 0.00 175,613.92 0.00
1036 2027-02-11 n/a original 1,225.86 34 1,225.86 n/a n/a 1,225.86 not yet due open 676.4023 676.4023 n/a 549.46 0.00 676.40 0.00 0.00 175,064.46 0.00 0.0000 0.00 175,064.46 0.00
1064 2027-03-11 n/a original 1,225.86 35 1,225.86 n/a n/a 1,225.86 not yet due open 609.0325 609.0325 n/a 616.83 0.00 609.03 0.00 0.00 174,447.63 0.00 0.0000 0.00 174,447.63 0.00
1095 2027-04-11 n/a original 1,225.86 36 1,225.86 n/a n/a 1,225.86 not yet due open 671.9101 671.9101 n/a 553.95 0.00 671.91 0.00 0.00 173,893.68 0.00 0.0000 0.00 173,893.68 0.00
1125 2027-05-11 n/a original 1,225.86 37 1,225.86 n/a n/a 1,225.86 not yet due open 648.1708 648.1708 n/a 577.69 0.00 648.17 0.00 0.00 173,315.99 0.00 0.0000 0.00 173,315.99 0.00
1156 2027-06-11 n/a original 1,225.86 38 1,225.86 n/a n/a 1,225.86 not yet due open 667.5515 667.5515 n/a 558.31 0.00 667.55 0.00 0.00 172,757.68 0.00 0.0000 0.00 172,757.68 0.00
1186 2027-07-11 n/a original 1,225.86 39 1,225.86 n/a n/a 1,225.86 not yet due open 643.9365 643.9365 n/a 581.93 0.00 643.93 0.00 0.00 172,175.75 0.00 0.0000 0.00 172,175.75 0.00
1217 2027-08-11 n/a original 1,225.86 40 1,225.86 n/a n/a 1,225.86 not yet due open 663.1597 663.1597 n/a 562.71 0.00 663.15 0.00 0.00 171,613.04 0.00 0.0000 0.00 171,613.04 0.00
1248 2027-09-11 n/a original 1,225.86 41 1,225.86 n/a n/a 1,225.86 not yet due open 660.9923 660.9923 n/a 564.87 0.00 660.99 0.00 0.00 171,048.17 0.00 0.0000 0.00 171,048.17 0.00
1278 2027-10-11 n/a original 1,225.86 42 1,225.86 n/a n/a 1,225.86 not yet due open 637.5645 637.5645 n/a 588.30 0.00 637.56 0.00 0.00 170,459.87 0.00 0.0000 0.00 170,459.87 0.00
1309 2027-11-11 n/a original 1,225.86 43 1,225.86 n/a n/a 1,225.86 not yet due open 656.5507 656.5507 n/a 569.31 0.00 656.55 0.00 0.00 169,890.56 0.00 0.0000 0.00 169,890.56 0.00
1339 2027-12-11 n/a original 1,225.86 44 1,225.86 n/a n/a 1,225.86 not yet due open 633.2496 633.2496 n/a 592.62 0.00 633.24 0.00 0.00 169,297.94 0.00 0.0000 0.00 169,297.94 0.00
1370 2028-01-11 n/a original 1,225.86 45 1,225.86 n/a n/a 1,225.86 not yet due open 652.0754 652.0754 n/a 573.79 0.00 652.07 0.00 0.00 168,724.15 0.00 0.0000 0.00 168,724.15 0.00
1401 2028-02-11 n/a original 1,225.86 46 1,225.86 n/a n/a 1,225.86 not yet due open 649.8653 649.8653 n/a 576.00 0.00 649.86 0.00 0.00 168,148.15 0.00 0.0000 0.00 168,148.15 0.00
1430 2028-03-11 n/a original 1,225.86 47 1,225.86 n/a n/a 1,225.86 not yet due open 605.8631 605.8631 n/a 620.00 0.00 605.86 0.00 0.00 167,528.15 0.00 0.0000 0.00 167,528.15 0.00
1461 2028-04-11 n/a original 1,225.86 48 1,225.86 n/a n/a 1,225.86 not yet due open 645.2588 645.2588 n/a 580.61 0.00 645.25 0.00 0.00 166,947.54 0.00 0.0000 0.00 166,947.54 0.00
1491 2028-05-11 n/a original 1,225.86 49 1,225.86 n/a n/a 1,225.86 not yet due open 622.2798 622.2798 n/a 603.59 0.00 622.27 0.00 0.00 166,343.95 0.00 0.0000 0.00 166,343.95 0.00
1522 2028-06-11 n/a original 1,225.86 50 1,225.86 n/a n/a 1,225.86 not yet due open 640.6976 640.6976 n/a 585.17 0.00 640.69 0.00 0.00 165,758.78 0.00 0.0000 0.00 165,758.78 0.00
1552 2028-07-11 n/a original 1,225.86 51 1,225.86 n/a n/a 1,225.86 not yet due open 617.8488 617.8488 n/a 608.02 0.00 617.84 0.00 0.00 165,150.76 0.00 0.0000 0.00 165,150.76 0.00
1583 2028-08-11 n/a original 1,225.86 52 1,225.86 n/a n/a 1,225.86 not yet due open 636.1019 636.1019 n/a 589.76 0.00 636.10 0.00 0.00 164,561.00 0.00 0.0000 0.00 164,561.00 0.00
1614 2028-09-11 n/a original 1,225.86 53 1,225.86 n/a n/a 1,225.86 not yet due open 633.8304 633.8304 n/a 592.03 0.00 633.83 0.00 0.00 163,968.97 0.00 0.0000 0.00 163,968.97 0.00
1644 2028-10-11 n/a original 1,225.86 54 1,225.86 n/a n/a 1,225.86 not yet due open 611.1775 611.1775 n/a 614.69 0.00 611.17 0.00 0.00 163,354.28 0.00 0.0000 0.00 163,354.28 0.00
1675 2028-11-11 n/a original 1,225.86 55 1,225.86 n/a n/a 1,225.86 not yet due open 629.1825 629.1825 n/a 596.68 0.00 629.18 0.00 0.00 162,757.60 0.00 0.0000 0.00 162,757.60 0.00
1705 2028-12-11 n/a original 1,225.86 56 1,225.86 n/a n/a 1,225.86 not yet due open 606.6622 606.6622 n/a 619.20 0.00 606.66 0.00 0.00 162,138.40 0.00 0.0000 0.00 162,138.40 0.00
1736 2029-01-11 n/a original 1,225.86 57 1,225.86 n/a n/a 1,225.86 not yet due open 624.4994 624.4994 n/a 601.37 0.00 624.49 0.00 0.00 161,537.03 0.00 0.0000 0.00 161,537.03 0.00
1767 2029-02-11 n/a original 1,225.86 58 1,225.86 n/a n/a 1,225.86 not yet due open 622.1831 622.1831 n/a 603.68 0.00 622.18 0.00 0.00 160,933.35 0.00 0.0000 0.00 160,933.35 0.00
1795 2029-03-11 n/a original 1,225.86 59 1,225.86 n/a n/a 1,225.86 not yet due open 559.8717 559.8717 n/a 665.99 0.00 559.87 0.00 0.00 160,267.36 0.00 0.0000 0.00 160,267.36 0.00
1826 2029-04-11 n/a original 1,225.86 60 1,225.86 n/a n/a 1,225.86 not yet due open 632.4413 632.4413 n/a 593.42 0.00 632.44 0.00 0.00 159,673.94 0.00 0.0000 0.00 159,673.94 0.00
1856 2029-05-11 n/a original 1,525.12 61 1,525.12 n/a n/a 1,525.12 not yet due open 1,047.9423 1,047.9423 n/a 477.18 0.00 1,047.94 0.00 0.00 159,196.76 0.00 0.0000 0.00 159,196.76 0.00
1887 2029-06-11 n/a original 1,525.12 62 1,525.12 n/a n/a 1,525.12 not yet due open 1,079.6375 1,079.6375 n/a 445.49 0.00 1,079.63 0.00 0.00 158,751.27 0.00 0.0000 0.00 158,751.27 0.00
1917 2029-07-11 n/a original 1,525.12 63 1,525.12 n/a n/a 1,525.12 not yet due open 1,041.8868 1,041.8868 n/a 483.24 0.00 1,041.88 0.00 0.00 158,268.03 0.00 0.0000 0.00 158,268.03 0.00
1948 2029-08-11 n/a original 1,525.12 64 1,525.12 n/a n/a 1,525.12 not yet due open 1,073.3391 1,073.3391 n/a 451.79 0.00 1,073.33 0.00 0.00 157,816.24 0.00 0.0000 0.00 157,816.24 0.00
1979 2029-09-11 n/a original 1,525.12 65 1,525.12 n/a n/a 1,525.12 not yet due open 1,070.2751 1,070.2751 n/a 454.85 0.00 1,070.27 0.00 0.00 157,361.39 0.00 0.0000 0.00 157,361.39 0.00
2009 2029-10-11 n/a original 1,525.12 66 1,525.12 n/a n/a 1,525.12 not yet due open 1,032.7650 1,032.7650 n/a 492.36 0.00 1,032.76 0.00 0.00 156,869.03 0.00 0.0000 0.00 156,869.03 0.00
2040 2029-11-11 n/a original 1,525.12 67 1,525.12 n/a n/a 1,525.12 not yet due open 1,063.8514 1,063.8514 n/a 461.27 0.00 1,063.85 0.00 0.00 156,407.76 0.00 0.0000 0.00 156,407.76 0.00
2070 2029-12-11 n/a original 1,525.12 68 1,525.12 n/a n/a 1,525.12 not yet due open 1,026.5063 1,026.5063 n/a 498.62 0.00 1,026.50 0.00 0.00 155,909.14 0.00 0.0000 0.00 155,909.14 0.00
2101 2030-01-11 n/a original 1,525.12 69 1,525.12 n/a n/a 1,525.12 not yet due open 1,057.3416 1,057.3416 n/a 467.78 0.00 1,057.34 0.00 0.00 155,441.36 0.00 0.0000 0.00 155,441.36 0.00
2132 2030-02-11 n/a original 1,525.12 70 1,525.12 n/a n/a 1,525.12 not yet due open 1,054.1692 1,054.1692 n/a 470.96 0.00 1,054.16 0.00 0.00 154,970.40 0.00 0.0000 0.00 154,970.40 0.00
2160 2030-03-11 n/a original 1,525.12 71 1,525.12 n/a n/a 1,525.12 not yet due open 949.2680 949.2680 n/a 575.86 0.00 949.26 0.00 0.00 154,394.54 0.00 0.0000 0.00 154,394.54 0.00
2191 2030-04-11 n/a original 1,525.12 72 1,525.12 n/a n/a 1,525.12 not yet due open 1,047.0699 1,047.0699 n/a 478.06 0.00 1,047.06 0.00 0.00 153,916.48 0.00 0.0000 0.00 153,916.48 0.00
2221 2030-05-11 n/a original 1,525.12 73 1,525.12 n/a n/a 1,525.12 not yet due open 1,010.1560 1,010.1560 n/a 514.97 0.00 1,010.15 0.00 0.00 153,401.51 0.00 0.0000 0.00 153,401.51 0.00
2252 2030-06-11 n/a original 1,525.12 74 1,525.12 n/a n/a 1,525.12 not yet due open 1,040.3354 1,040.3354 n/a 484.79 0.00 1,040.33 0.00 0.00 152,916.72 0.00 0.0000 0.00 152,916.72 0.00
2282 2030-07-11 n/a original 1,525.12 75 1,525.12 n/a n/a 1,525.12 not yet due open 1,003.5945 1,003.5945 n/a 521.53 0.00 1,003.59 0.00 0.00 152,395.19 0.00 0.0000 0.00 152,395.19 0.00
2313 2030-08-11 n/a original 1,525.12 76 1,525.12 n/a n/a 1,525.12 not yet due open 1,033.5108 1,033.5108 n/a 491.61 0.00 1,033.51 0.00 0.00 151,903.58 0.00 0.0000 0.00 151,903.58 0.00
2344 2030-09-11 n/a original 1,525.12 77 1,525.12 n/a n/a 1,525.12 not yet due open 1,030.1768 1,030.1768 n/a 494.95 0.00 1,030.17 0.00 0.00 151,408.63 0.00 0.0000 0.00 151,408.63 0.00
2374 2030-10-11 n/a original 1,525.12 78 1,525.12 n/a n/a 1,525.12 not yet due open 993.6969 993.6969 n/a 531.43 0.00 993.69 0.00 0.00 150,877.20 0.00 0.0000 0.00 150,877.20 0.00
2405 2030-11-11 n/a original 1,525.12 79 1,525.12 n/a n/a 1,525.12 not yet due open 1,023.2161 1,023.2161 n/a 501.91 0.00 1,023.21 0.00 0.00 150,375.29 0.00 0.0000 0.00 150,375.29 0.00
2435 2030-12-11 n/a original 1,525.12 80 1,525.12 n/a n/a 1,525.12 not yet due open 986.9151 986.9151 n/a 538.21 0.00 986.91 0.00 0.00 149,837.08 0.00 0.0000 0.00 149,837.08 0.00
2466 2031-01-11 n/a original 1,525.12 81 1,525.12 n/a n/a 1,525.12 not yet due open 1,016.1622 1,016.1622 n/a 508.96 0.00 1,016.16 0.00 0.00 149,328.12 0.00 0.0000 0.00 149,328.12 0.00
2497 2031-02-11 n/a original 1,525.12 82 1,525.12 n/a n/a 1,525.12 not yet due open 1,012.7106 1,012.7106 n/a 512.41 0.00 1,012.71 0.00 0.00 148,815.71 0.00 0.0000 0.00 148,815.71 0.00
2525 2031-03-11 n/a original 1,525.12 83 1,525.12 n/a n/a 1,525.12 not yet due open 911.5676 911.5676 n/a 613.56 0.00 911.56 0.00 0.00 148,202.15 0.00 0.0000 0.00 148,202.15 0.00
2556 2031-04-11 n/a original 1,525.12 84 1,525.12 n/a n/a 1,525.12 not yet due open 1,005.0745 1,005.0745 n/a 520.05 0.00 1,005.07 0.00 0.00 147,682.10 0.00 0.0000 0.00 147,682.10 0.00
2586 2031-05-11 n/a original 1,525.12 85 1,525.12 n/a n/a 1,525.12 not yet due open 969.2396 969.2396 n/a 555.89 0.00 969.23 0.00 0.00 147,126.21 0.00 0.0000 0.00 147,126.21 0.00
2617 2031-06-11 n/a original 1,525.12 86 1,525.12 n/a n/a 1,525.12 not yet due open 997.7777 997.7777 n/a 527.35 0.00 997.77 0.00 0.00 146,598.86 0.00 0.0000 0.00 146,598.86 0.00
2647 2031-07-11 n/a original 1,525.12 87 1,525.12 n/a n/a 1,525.12 not yet due open 962.1303 962.1303 n/a 562.99 0.00 962.13 0.00 0.00 146,035.87 0.00 0.0000 0.00 146,035.87 0.00
2678 2031-08-11 n/a original 1,525.12 88 1,525.12 n/a n/a 1,525.12 not yet due open 990.3833 990.3833 n/a 534.74 0.00 990.38 0.00 0.00 145,501.13 0.00 0.0000 0.00 145,501.13 0.00
2709 2031-09-11 n/a original 1,525.12 89 1,525.12 n/a n/a 1,525.12 not yet due open 986.7568 986.7568 n/a 538.37 0.00 986.75 0.00 0.00 144,962.76 0.00 0.0000 0.00 144,962.76 0.00
2739 2031-10-11 n/a original 1,525.12 90 1,525.12 n/a n/a 1,525.12 not yet due open 951.3926 951.3926 n/a 573.73 0.00 951.39 0.00 0.00 144,389.03 0.00 0.0000 0.00 144,389.03 0.00
2770 2031-11-11 n/a original 1,525.12 91 1,525.12 n/a n/a 1,525.12 not yet due open 979.2148 979.2148 n/a 545.91 0.00 979.21 0.00 0.00 143,843.12 0.00 0.0000 0.00 143,843.12 0.00
2800 2031-12-11 n/a original 1,525.12 92 1,525.12 n/a n/a 1,525.12 not yet due open 944.0444 944.0444 n/a 581.08 0.00 944.04 0.00 0.00 143,262.04 0.00 0.0000 0.00 143,262.04 0.00
2831 2032-01-11 n/a original 1,525.12 93 1,525.12 n/a n/a 1,525.12 not yet due open 971.5718 971.5718 n/a 553.55 0.00 971.57 0.00 0.00 142,708.49 0.00 0.0000 0.00 142,708.49 0.00
2862 2032-02-11 n/a original 1,525.12 94 1,525.12 n/a n/a 1,525.12 not yet due open 967.8177 967.8177 n/a 557.31 0.00 967.81 0.00 0.00 142,151.18 0.00 0.0000 0.00 142,151.18 0.00
2891 2032-03-11 n/a original 1,525.12 95 1,525.12 n/a n/a 1,525.12 not yet due open 901.8421 901.8421 n/a 623.28 0.00 901.84 0.00 0.00 141,527.90 0.00 0.0000 0.00 141,527.90 0.00
2922 2032-04-11 n/a original 1,525.12 96 1,525.12 n/a n/a 1,525.12 not yet due open 959.8112 959.8112 n/a 565.31 0.00 959.81 0.00 0.00 140,962.59 0.00 0.0000 0.00 140,962.59 0.00
2952 2032-05-11 n/a original 1,525.12 97 1,525.12 n/a n/a 1,525.12 not yet due open 925.1394 925.1394 n/a 599.99 0.00 925.13 0.00 0.00 140,362.60 0.00 0.0000 0.00 140,362.60 0.00
2983 2032-06-11 n/a original 1,525.12 98 1,525.12 n/a n/a 1,525.12 not yet due open 951.9084 951.9084 n/a 573.22 0.00 951.90 0.00 0.00 139,789.38 0.00 0.0000 0.00 139,789.38 0.00
3013 2032-07-11 n/a original 1,525.12 99 1,525.12 n/a n/a 1,525.12 not yet due open 917.4396 917.4396 n/a 607.69 0.00 917.43 0.00 0.00 139,181.69 0.00 0.0000 0.00 139,181.69 0.00
3044 2032-08-11 n/a original 1,525.12 100 1,525.12 n/a n/a 1,525.12 not yet due open 943.8997 943.8997 n/a 581.23 0.00 943.89 0.00 0.00 138,600.46 0.00 0.0000 0.00 138,600.46 0.00
3075 2032-09-11 n/a original 1,525.12 101 1,525.12 n/a n/a 1,525.12 not yet due open 939.9579 939.9579 n/a 585.17 0.00 939.95 0.00 0.00 138,015.29 0.00 0.0000 0.00 138,015.29 0.00
3105 2032-10-11 n/a original 1,525.12 102 1,525.12 n/a n/a 1,525.12 not yet due open 905.7962 905.7962 n/a 619.33 0.00 905.79 0.00 0.00 137,395.96 0.00 0.0000 0.00 137,395.96 0.00
3136 2032-11-11 n/a original 1,525.12 103 1,525.12 n/a n/a 1,525.12 not yet due open 931.7893 931.7893 n/a 593.34 0.00 931.78 0.00 0.00 136,802.62 0.00 0.0000 0.00 136,802.62 0.00
3166 2032-12-11 n/a original 1,525.12 104 1,525.12 n/a n/a 1,525.12 not yet due open 897.8375 897.8375 n/a 627.29 0.00 897.83 0.00 0.00 136,175.33 0.00 0.0000 0.00 136,175.33 0.00
3197 2033-01-11 n/a original 1,525.12 105 1,525.12 n/a n/a 1,525.12 not yet due open 923.5112 923.5112 n/a 601.61 0.00 923.51 0.00 0.00 135,573.72 0.00 0.0000 0.00 135,573.72 0.00
3228 2033-02-11 n/a original 1,525.12 106 1,525.12 n/a n/a 1,525.12 not yet due open 919.4313 919.4313 n/a 605.69 0.00 919.43 0.00 0.00 134,968.03 0.00 0.0000 0.00 134,968.03 0.00
3256 2033-03-11 n/a original 1,525.12 107 1,525.12 n/a n/a 1,525.12 not yet due open 826.7439 826.7439 n/a 698.38 0.00 826.74 0.00 0.00 134,269.65 0.00 0.0000 0.00 134,269.65 0.00
3287 2033-04-11 n/a original 1,525.12 108 1,525.12 n/a n/a 1,525.12 not yet due open 910.5873 910.5873 n/a 614.54 0.00 910.58 0.00 0.00 133,655.11 0.00 0.0000 0.00 133,655.11 0.00
3317 2033-05-11 n/a original 1,525.12 109 1,525.12 n/a n/a 1,525.12 not yet due open 877.1803 877.1803 n/a 647.94 0.00 877.18 0.00 0.00 133,007.17 0.00 0.0000 0.00 133,007.17 0.00
3348 2033-06-11 n/a original 1,525.12 110 1,525.12 n/a n/a 1,525.12 not yet due open 902.0255 902.0255 n/a 623.10 0.00 902.02 0.00 0.00 132,384.07 0.00 0.0000 0.00 132,384.07 0.00
3378 2033-07-11 n/a original 1,525.12 111 1,525.12 n/a n/a 1,525.12 not yet due open 868.8385 868.8385 n/a 656.29 0.00 868.83 0.00 0.00 131,727.78 0.00 0.0000 0.00 131,727.78 0.00
3409 2033-08-11 n/a original 1,525.12 112 1,525.12 n/a n/a 1,525.12 not yet due open 893.3489 893.3489 n/a 631.78 0.00 893.34 0.00 0.00 131,096.00 0.00 0.0000 0.00 131,096.00 0.00
3440 2033-09-11 n/a original 1,525.12 113 1,525.12 n/a n/a 1,525.12 not yet due open 889.0643 889.0643 n/a 636.06 0.00 889.06 0.00 0.00 130,459.94 0.00 0.0000 0.00 130,459.94 0.00
3470 2033-10-11 n/a original 1,525.12 114 1,525.12 n/a n/a 1,525.12 not yet due open 856.2104 856.2104 n/a 668.91 0.00 856.21 0.00 0.00 129,791.03 0.00 0.0000 0.00 129,791.03 0.00
3501 2033-11-11 n/a original 1,525.12 115 1,525.12 n/a n/a 1,525.12 not yet due open 880.2143 880.2143 n/a 644.91 0.00 880.21 0.00 0.00 129,146.12 0.00 0.0000 0.00 129,146.12 0.00
3531 2033-12-11 n/a original 1,525.12 116 1,525.12 n/a n/a 1,525.12 not yet due open 847.5878 847.5878 n/a 677.54 0.00 847.58 0.00 0.00 128,468.58 0.00 0.0000 0.00 128,468.58 0.00
3562 2034-01-11 n/a original 1,525.12 117 1,525.12 n/a n/a 1,525.12 not yet due open 871.2458 871.2458 n/a 653.88 0.00 871.24 0.00 0.00 127,814.70 0.00 0.0000 0.00 127,814.70 0.00
3593 2034-02-11 n/a original 1,525.12 118 1,525.12 n/a n/a 1,525.12 not yet due open 866.8113 866.8113 n/a 658.31 0.00 866.81 0.00 0.00 127,156.39 0.00 0.0000 0.00 127,156.39 0.00
3621 2034-03-11 n/a original 1,525.12 119 1,525.12 n/a n/a 1,525.12 not yet due open 778.8939 778.8939 n/a 746.23 0.00 778.89 0.00 0.00 126,410.16 0.00 0.0000 0.00 126,410.16 0.00
3652 2034-04-11 n/a original 1,525.12 120 1,525.12 n/a n/a 1,525.12 not yet due open 857.2860 857.2860 n/a 667.84 0.00 857.28 0.00 0.00 125,742.32 0.00 0.0000 0.00 125,742.32 0.00
3682 2034-05-11 n/a original 1,525.12 121 1,525.12 n/a n/a 1,525.12 not yet due open 825.2486 825.2486 n/a 699.88 0.00 825.24 0.00 0.00 125,042.44 0.00 0.0000 0.00 125,042.44 0.00
3713 2034-06-11 n/a original 1,525.12 122 1,525.12 n/a n/a 1,525.12 not yet due open 848.0104 848.0104 n/a 677.11 0.00 848.01 0.00 0.00 124,365.33 0.00 0.0000 0.00 124,365.33 0.00
3743 2034-07-11 n/a original 1,525.12 123 1,525.12 n/a n/a 1,525.12 not yet due open 816.2114 816.2114 n/a 708.91 0.00 816.21 0.00 0.00 123,656.42 0.00 0.0000 0.00 123,656.42 0.00
3774 2034-08-11 n/a original 1,525.12 124 1,525.12 n/a n/a 1,525.12 not yet due open 838.6107 838.6107 n/a 686.51 0.00 838.61 0.00 0.00 122,969.91 0.00 0.0000 0.00 122,969.91 0.00
3805 2034-09-11 n/a original 1,525.12 125 1,525.12 n/a n/a 1,525.12 not yet due open 833.9550 833.9550 n/a 691.17 0.00 833.95 0.00 0.00 122,278.74 0.00 0.0000 0.00 122,278.74 0.00
3835 2034-10-11 n/a original 1,525.12 126 1,525.12 n/a n/a 1,525.12 not yet due open 802.5170 802.5170 n/a 722.61 0.00 802.51 0.00 0.00 121,556.13 0.00 0.0000 0.00 121,556.13 0.00
3866 2034-11-11 n/a original 1,525.12 127 1,525.12 n/a n/a 1,525.12 not yet due open 824.3670 824.3670 n/a 700.76 0.00 824.36 0.00 0.00 120,855.37 0.00 0.0000 0.00 120,855.37 0.00
3896 2034-12-11 n/a original 1,525.12 128 1,525.12 n/a n/a 1,525.12 not yet due open 793.1754 793.1754 n/a 731.95 0.00 793.17 0.00 0.00 120,123.42 0.00 0.0000 0.00 120,123.42 0.00
3927 2035-01-11 n/a original 1,525.12 129 1,525.12 n/a n/a 1,525.12 not yet due open 814.6507 814.6507 n/a 710.47 0.00 814.65 0.00 0.00 119,412.95 0.00 0.0000 0.00 119,412.95 0.00
3958 2035-02-11 n/a original 1,525.12 130 1,525.12 n/a n/a 1,525.12 not yet due open 809.8325 809.8325 n/a 715.29 0.00 809.83 0.00 0.00 118,697.66 0.00 0.0000 0.00 118,697.66 0.00
3986 2035-03-11 n/a original 1,525.12 131 1,525.12 n/a n/a 1,525.12 not yet due open 727.0801 727.0801 n/a 798.04 0.00 727.08 0.00 0.00 117,899.62 0.00 0.0000 0.00 117,899.62 0.00
4017 2035-04-11 n/a original 1,525.12 132 1,525.12 n/a n/a 1,525.12 not yet due open 799.5694 799.5694 n/a 725.56 0.00 799.56 0.00 0.00 117,174.06 0.00 0.0000 0.00 117,174.06 0.00
4047 2035-05-11 n/a original 1,525.12 133 1,525.12 n/a n/a 1,525.12 not yet due open 769.0150 769.0150 n/a 756.11 0.00 769.01 0.00 0.00 116,417.95 0.00 0.0000 0.00 116,417.95 0.00
4078 2035-06-11 n/a original 1,525.12 134 1,525.12 n/a n/a 1,525.12 not yet due open 789.5210 789.5210 n/a 735.60 0.00 789.52 0.00 0.00 115,682.35 0.00 0.0000 0.00 115,682.35 0.00
4108 2035-07-11 n/a original 1,525.12 135 1,525.12 n/a n/a 1,525.12 not yet due open 759.2248 759.2248 n/a 765.90 0.00 759.22 0.00 0.00 114,916.45 0.00 0.0000 0.00 114,916.45 0.00
4139 2035-08-11 n/a original 1,525.12 136 1,525.12 n/a n/a 1,525.12 not yet due open 779.3382 779.3382 n/a 745.79 0.00 779.33 0.00 0.00 114,170.66 0.00 0.0000 0.00 114,170.66 0.00
4170 2035-09-11 n/a original 1,525.12 137 1,525.12 n/a n/a 1,525.12 not yet due open 774.2804 774.2804 n/a 750.84 0.00 774.28 0.00 0.00 113,419.82 0.00 0.0000 0.00 113,419.82 0.00
4200 2035-10-11 n/a original 1,525.12 138 1,525.12 n/a n/a 1,525.12 not yet due open 744.3758 744.3758 n/a 780.75 0.00 744.37 0.00 0.00 112,639.07 0.00 0.0000 0.00 112,639.07 0.00
4231 2035-11-11 n/a original 1,525.12 139 1,525.12 n/a n/a 1,525.12 not yet due open 763.8935 763.8935 n/a 761.23 0.00 763.89 0.00 0.00 111,877.84 0.00 0.0000 0.00 111,877.84 0.00
4261 2035-12-11 n/a original 1,525.12 140 1,525.12 n/a n/a 1,525.12 not yet due open 734.2558 734.2558 n/a 790.87 0.00 734.25 0.00 0.00 111,086.97 0.00 0.0000 0.00 111,086.97 0.00
4292 2036-01-11 n/a original 1,525.12 141 1,525.12 n/a n/a 1,525.12 not yet due open 753.3675 753.3675 n/a 771.76 0.00 753.36 0.00 0.00 110,315.21 0.00 0.0000 0.00 110,315.21 0.00
4323 2036-02-11 n/a original 1,525.12 142 1,525.12 n/a n/a 1,525.12 not yet due open 748.1336 748.1336 n/a 776.99 0.00 748.13 0.00 0.00 109,538.22 0.00 0.0000 0.00 109,538.22 0.00
4352 2036-03-11 n/a original 1,525.12 143 1,525.12 n/a n/a 1,525.12 not yet due open 694.9375 694.9375 n/a 830.19 0.00 694.93 0.00 0.00 108,708.03 0.00 0.0000 0.00 108,708.03 0.00
4383 2036-04-11 n/a original 1,525.12 144 1,525.12 n/a n/a 1,525.12 not yet due open 737.2340 737.2340 n/a 787.89 0.00 737.23 0.00 0.00 107,920.14 0.00 0.0000 0.00 107,920.14 0.00
4413 2036-05-11 n/a original 1,525.12 145 1,525.12 n/a n/a 1,525.12 not yet due open 708.2814 708.2814 n/a 816.84 0.00 708.28 0.00 0.00 107,103.30 0.00 0.0000 0.00 107,103.30 0.00
4444 2036-06-11 n/a original 1,525.12 146 1,525.12 n/a n/a 1,525.12 not yet due open 726.3511 726.3511 n/a 798.77 0.00 726.35 0.00 0.00 106,304.53 0.00 0.0000 0.00 106,304.53 0.00
4474 2036-07-11 n/a original 1,525.12 147 1,525.12 n/a n/a 1,525.12 not yet due open 697.6781 697.6781 n/a 827.45 0.00 697.67 0.00 0.00 105,477.08 0.00 0.0000 0.00 105,477.08 0.00
4505 2036-08-11 n/a original 1,525.12 148 1,525.12 n/a n/a 1,525.12 not yet due open 715.3224 715.3224 n/a 809.80 0.00 715.32 0.00 0.00 104,667.28 0.00 0.0000 0.00 104,667.28 0.00
4536 2036-09-11 n/a original 1,525.12 149 1,525.12 n/a n/a 1,525.12 not yet due open 709.8306 709.8306 n/a 815.29 0.00 709.83 0.00 0.00 103,851.99 0.00 0.0000 0.00 103,851.99 0.00
4566 2036-10-11 n/a original 1,525.12 150 1,525.12 n/a n/a 1,525.12 not yet due open 681.5820 681.5820 n/a 843.54 0.00 681.58 0.00 0.00 103,008.45 0.00 0.0000 0.00 103,008.45 0.00
4597 2036-11-11 n/a original 1,525.12 151 1,525.12 n/a n/a 1,525.12 not yet due open 698.5807 698.5807 n/a 826.54 0.00 698.58 0.00 0.00 102,181.91 0.00 0.0000 0.00 102,181.91 0.00
4627 2036-12-11 n/a original 1,525.12 152 1,525.12 n/a n/a 1,525.12 not yet due open 670.6213 670.6213 n/a 854.50 0.00 670.62 0.00 0.00 101,327.41 0.00 0.0000 0.00 101,327.41 0.00
4658 2037-01-11 n/a original 1,525.12 153 1,525.12 n/a n/a 1,525.12 not yet due open 687.1803 687.1803 n/a 837.94 0.00 687.18 0.00 0.00 100,489.47 0.00 0.0000 0.00 100,489.47 0.00
4689 2037-02-11 n/a original 1,525.12 154 1,525.12 n/a n/a 1,525.12 not yet due open 681.4976 681.4976 n/a 843.63 0.00 681.49 0.00 0.00 99,645.84 0.00 0.0000 0.00 99,645.84 0.00
4717 2037-03-11 n/a original 1,525.12 155 1,525.12 n/a n/a 1,525.12 not yet due open 610.3785 610.3785 n/a 914.75 0.00 610.37 0.00 0.00 98,731.09 0.00 0.0000 0.00 98,731.09 0.00
4748 2037-04-11 n/a original 1,525.12 156 1,525.12 n/a n/a 1,525.12 not yet due open 669.5726 669.5726 n/a 855.55 0.00 669.57 0.00 0.00 97,875.54 0.00 0.0000 0.00 97,875.54 0.00
4778 2037-05-11 n/a original 1,525.12 157 1,525.12 n/a n/a 1,525.12 not yet due open 642.3585 642.3585 n/a 882.77 0.00 642.35 0.00 0.00 96,992.77 0.00 0.0000 0.00 96,992.77 0.00
4809 2037-06-11 n/a original 1,525.12 158 1,525.12 n/a n/a 1,525.12 not yet due open 657.7837 657.7837 n/a 867.34 0.00 657.78 0.00 0.00 96,125.43 0.00 0.0000 0.00 96,125.43 0.00
4839 2037-07-11 n/a original 1,525.12 159 1,525.12 n/a n/a 1,525.12 not yet due open 630.8725 630.8725 n/a 894.25 0.00 630.87 0.00 0.00 95,231.18 0.00 0.0000 0.00 95,231.18 0.00
4870 2037-08-11 n/a original 1,525.12 160 1,525.12 n/a n/a 1,525.12 not yet due open 645.8370 645.8370 n/a 879.29 0.00 645.83 0.00 0.00 94,351.89 0.00 0.0000 0.00 94,351.89 0.00
4901 2037-09-11 n/a original 1,525.12 161 1,525.12 n/a n/a 1,525.12 not yet due open 639.8738 639.8738 n/a 885.25 0.00 639.87 0.00 0.00 93,466.64 0.00 0.0000 0.00 93,466.64 0.00
4931 2037-10-11 n/a original 1,525.12 162 1,525.12 n/a n/a 1,525.12 not yet due open 613.4228 613.4228 n/a 911.70 0.00 613.42 0.00 0.00 92,554.94 0.00 0.0000 0.00 92,554.94 0.00
4962 2037-11-11 n/a original 1,525.12 163 1,525.12 n/a n/a 1,525.12 not yet due open 627.6873 627.6873 n/a 897.44 0.00 627.68 0.00 0.00 91,657.50 0.00 0.0000 0.00 91,657.50 0.00
4992 2037-12-11 n/a original 1,525.12 164 1,525.12 n/a n/a 1,525.12 not yet due open 601.5494 601.5494 n/a 923.58 0.00 601.54 0.00 0.00 90,733.92 0.00 0.0000 0.00 90,733.92 0.00
5023 2038-01-11 n/a original 1,525.12 165 1,525.12 n/a n/a 1,525.12 not yet due open 615.3376 615.3376 n/a 909.79 0.00 615.33 0.00 0.00 89,824.13 0.00 0.0000 0.00 89,824.13 0.00
5054 2038-02-11 n/a original 1,525.12 166 1,525.12 n/a n/a 1,525.12 not yet due open 609.1676 609.1676 n/a 915.96 0.00 609.16 0.00 0.00 88,908.17 0.00 0.0000 0.00 88,908.17 0.00
5082 2038-03-11 n/a original 1,525.12 167 1,525.12 n/a n/a 1,525.12 not yet due open 544.6052 544.6052 n/a 980.52 0.00 544.60 0.00 0.00 87,927.65 0.00 0.0000 0.00 87,927.65 0.00
5113 2038-04-11 n/a original 1,525.12 168 1,525.12 n/a n/a 1,525.12 not yet due open 596.3061 596.3061 n/a 928.82 0.00 596.30 0.00 0.00 86,998.83 0.00 0.0000 0.00 86,998.83 0.00
5143 2038-05-11 n/a original 1,525.12 169 1,525.12 n/a n/a 1,525.12 not yet due open 570.9745 570.9745 n/a 954.15 0.00 570.97 0.00 0.00 86,044.68 0.00 0.0000 0.00 86,044.68 0.00
5174 2038-06-11 n/a original 1,525.12 170 1,525.12 n/a n/a 1,525.12 not yet due open 583.5362 583.5362 n/a 941.59 0.00 583.53 0.00 0.00 85,103.09 0.00 0.0000 0.00 85,103.09 0.00
5204 2038-07-11 n/a original 1,525.12 171 1,525.12 n/a n/a 1,525.12 not yet due open 558.5327 558.5327 n/a 966.59 0.00 558.53 0.00 0.00 84,136.50 0.00 0.0000 0.00 84,136.50 0.00
5235 2038-08-11 n/a original 1,525.12 172 1,525.12 n/a n/a 1,525.12 not yet due open 570.5953 570.5953 n/a 954.53 0.00 570.59 0.00 0.00 83,181.97 0.00 0.0000 0.00 83,181.97 0.00
5266 2038-09-11 n/a original 1,525.12 173 1,525.12 n/a n/a 1,525.12 not yet due open 564.1219 564.1219 n/a 961.00 0.00 564.12 0.00 0.00 82,220.97 0.00 0.0000 0.00 82,220.97 0.00
5296 2038-10-11 n/a original 1,525.12 174 1,525.12 n/a n/a 1,525.12 not yet due open 539.6174 539.6174 n/a 985.51 0.00 539.61 0.00 0.00 81,235.46 0.00 0.0000 0.00 81,235.46 0.00
5327 2038-11-11 n/a original 1,525.12 175 1,525.12 n/a n/a 1,525.12 not yet due open 550.9211 550.9211 n/a 974.20 0.00 550.92 0.00 0.00 80,261.26 0.00 0.0000 0.00 80,261.26 0.00
5357 2038-12-11 n/a original 1,525.12 176 1,525.12 n/a n/a 1,525.12 not yet due open 526.7557 526.7557 n/a 998.37 0.00 526.75 0.00 0.00 79,262.89 0.00 0.0000 0.00 79,262.89 0.00
5388 2039-01-11 n/a original 1,525.12 177 1,525.12 n/a n/a 1,525.12 not yet due open 537.5435 537.5435 n/a 987.58 0.00 537.54 0.00 0.00 78,275.31 0.00 0.0000 0.00 78,275.31 0.00
5419 2039-02-11 n/a original 1,525.12 178 1,525.12 n/a n/a 1,525.12 not yet due open 530.8460 530.8460 n/a 994.28 0.00 530.84 0.00 0.00 77,281.03 0.00 0.0000 0.00 77,281.03 0.00
5447 2039-03-11 n/a original 1,525.12 179 1,525.12 n/a n/a 1,525.12 not yet due open 473.3834 473.3834 n/a 1,051.74 0.00 473.38 0.00 0.00 76,229.29 0.00 0.0000 0.00 76,229.29 0.00
5478 2039-04-11 n/a original 1,525.12 180 1,525.12 n/a n/a 1,525.12 not yet due open 516.9703 516.9703 n/a 1,008.15 0.00 516.97 0.00 0.00 75,221.14 0.00 0.0000 0.00 75,221.14 0.00
5508 2039-05-11 n/a original 1,525.12 181 1,525.12 n/a n/a 1,525.12 not yet due open 493.6774 493.6774 n/a 1,031.45 0.00 493.67 0.00 0.00 74,189.69 0.00 0.0000 0.00 74,189.69 0.00
5539 2039-06-11 n/a original 1,525.12 182 1,525.12 n/a n/a 1,525.12 not yet due open 503.1382 503.1382 n/a 1,021.99 0.00 503.13 0.00 0.00 73,167.70 0.00 0.0000 0.00 73,167.70 0.00
5569 2039-07-11 n/a original 1,525.12 183 1,525.12 n/a n/a 1,525.12 not yet due open 480.2006 480.2006 n/a 1,044.92 0.00 480.20 0.00 0.00 72,122.78 0.00 0.0000 0.00 72,122.78 0.00
5600 2039-08-11 n/a original 1,525.12 184 1,525.12 n/a n/a 1,525.12 not yet due open 489.1209 489.1209 n/a 1,036.00 0.00 489.12 0.00 0.00 71,086.78 0.00 0.0000 0.00 71,086.78 0.00
5631 2039-09-11 n/a original 1,525.12 185 1,525.12 n/a n/a 1,525.12 not yet due open 482.0950 482.0950 n/a 1,043.03 0.00 482.09 0.00 0.00 70,043.75 0.00 0.0000 0.00 70,043.75 0.00
5661 2039-10-11 n/a original 1,525.12 186 1,525.12 n/a n/a 1,525.12 not yet due open 459.6981 459.6981 n/a 1,065.43 0.00 459.69 0.00 0.00 68,978.32 0.00 0.0000 0.00 68,978.32 0.00
5692 2039-11-11 n/a original 1,525.12 187 1,525.12 n/a n/a 1,525.12 not yet due open 467.7958 467.7958 n/a 1,057.33 0.00 467.79 0.00 0.00 67,920.99 0.00 0.0000 0.00 67,920.99 0.00
5722 2039-12-11 n/a original 1,525.12 188 1,525.12 n/a n/a 1,525.12 not yet due open 445.7664 445.7664 n/a 1,079.36 0.00 445.76 0.00 0.00 66,841.63 0.00 0.0000 0.00 66,841.63 0.00
5753 2040-01-11 n/a original 1,525.12 189 1,525.12 n/a n/a 1,525.12 not yet due open 453.3053 453.3053 n/a 1,071.82 0.00 453.30 0.00 0.00 65,769.81 0.00 0.0000 0.00 65,769.81 0.00
5784 2040-02-11 n/a original 1,525.12 190 1,525.12 n/a n/a 1,525.12 not yet due open 446.0364 446.0364 n/a 1,079.09 0.00 446.03 0.00 0.00 64,690.72 0.00 0.0000 0.00 64,690.72 0.00
5813 2040-03-11 n/a original 1,525.12 191 1,525.12 n/a n/a 1,525.12 not yet due open 410.4139 410.4139 n/a 1,114.71 0.00 410.41 0.00 0.00 63,576.01 0.00 0.0000 0.00 63,576.01 0.00
5844 2040-04-11 n/a original 1,525.12 192 1,525.12 n/a n/a 1,525.12 not yet due open 431.1586 431.1586 n/a 1,093.97 0.00 431.15 0.00 0.00 62,482.04 0.00 0.0000 0.00 62,482.04 0.00
5874 2040-05-11 n/a original 1,525.12 193 1,525.12 n/a n/a 1,525.12 not yet due open 410.0705 410.0705 n/a 1,115.05 0.00 410.07 0.00 0.00 61,366.99 0.00 0.0000 0.00 61,366.99 0.00
5905 2040-06-11 n/a original 1,525.12 194 1,525.12 n/a n/a 1,525.12 not yet due open 416.1775 416.1775 n/a 1,108.95 0.00 416.17 0.00 0.00 60,258.04 0.00 0.0000 0.00 60,258.04 0.00
5935 2040-07-11 n/a original 1,525.12 195 1,525.12 n/a n/a 1,525.12 not yet due open 395.4743 395.4743 n/a 1,129.65 0.00 395.47 0.00 0.00 59,128.39 0.00 0.0000 0.00 59,128.39 0.00
5966 2040-08-11 n/a original 1,525.12 196 1,525.12 n/a n/a 1,525.12 not yet due open 400.9958 400.9958 n/a 1,124.13 0.00 400.99 0.00 0.00 58,004.26 0.00 0.0000 0.00 58,004.26 0.00
5997 2040-09-11 n/a original 1,525.12 197 1,525.12 n/a n/a 1,525.12 not yet due open 393.3722 393.3722 n/a 1,131.75 0.00 393.37 0.00 0.00 56,872.51 0.00 0.0000 0.00 56,872.51 0.00
6027 2040-10-11 n/a original 1,525.12 198 1,525.12 n/a n/a 1,525.12 not yet due open 373.2551 373.2551 n/a 1,151.87 0.00 373.25 0.00 0.00 55,720.64 0.00 0.0000 0.00 55,720.64 0.00
6058 2040-11-11 n/a original 1,525.12 199 1,525.12 n/a n/a 1,525.12 not yet due open 377.8852 377.8852 n/a 1,147.24 0.00 377.88 0.00 0.00 54,573.40 0.00 0.0000 0.00 54,573.40 0.00
6088 2040-12-11 n/a original 1,525.12 200 1,525.12 n/a n/a 1,525.12 not yet due open 358.1660 358.1660 n/a 1,166.96 0.00 358.16 0.00 0.00 53,406.44 0.00 0.0000 0.00 53,406.44 0.00
6119 2041-01-11 n/a original 1,525.12 201 1,525.12 n/a n/a 1,525.12 not yet due open 362.1908 362.1908 n/a 1,162.93 0.00 362.19 0.00 0.00 52,243.51 0.00 0.0000 0.00 52,243.51 0.00
6150 2041-02-11 n/a original 1,525.12 202 1,525.12 n/a n/a 1,525.12 not yet due open 354.3040 354.3040 n/a 1,170.82 0.00 354.30 0.00 0.00 51,072.69 0.00 0.0000 0.00 51,072.69 0.00
6178 2041-03-11 n/a original 1,525.12 203 1,525.12 n/a n/a 1,525.12 not yet due open 312.8447 312.8447 n/a 1,212.28 0.00 312.84 0.00 0.00 49,860.41 0.00 0.0000 0.00 49,860.41 0.00
6209 2041-04-11 n/a original 1,525.12 204 1,525.12 n/a n/a 1,525.12 not yet due open 338.1424 338.1424 n/a 1,186.98 0.00 338.14 0.00 0.00 48,673.43 0.00 0.0000 0.00 48,673.43 0.00
6239 2041-05-11 n/a original 1,525.12 205 1,525.12 n/a n/a 1,525.12 not yet due open 319.4444 319.4444 n/a 1,205.68 0.00 319.44 0.00 0.00 47,467.75 0.00 0.0000 0.00 47,467.75 0.00
6270 2041-06-11 n/a original 1,525.12 206 1,525.12 n/a n/a 1,525.12 not yet due open 321.9159 321.9159 n/a 1,203.21 0.00 321.91 0.00 0.00 46,264.54 0.00 0.0000 0.00 46,264.54 0.00
6300 2041-07-11 n/a original 1,525.12 207 1,525.12 n/a n/a 1,525.12 not yet due open 303.6348 303.6348 n/a 1,221.49 0.00 303.63 0.00 0.00 45,043.05 0.00 0.0000 0.00 45,043.05 0.00
6331 2041-08-11 n/a original 1,525.12 208 1,525.12 n/a n/a 1,525.12 not yet due open 305.4721 305.4721 n/a 1,219.65 0.00 305.47 0.00 0.00 43,823.40 0.00 0.0000 0.00 43,823.40 0.00
6362 2041-09-11 n/a original 1,525.12 209 1,525.12 n/a n/a 1,525.12 not yet due open 297.2007 297.2007 n/a 1,227.92 0.00 297.20 0.00 0.00 42,595.48 0.00 0.0000 0.00 42,595.48 0.00
6392 2041-10-11 n/a original 1,525.12 210 1,525.12 n/a n/a 1,525.12 not yet due open 279.5547 279.5547 n/a 1,245.57 0.00 279.55 0.00 0.00 41,349.91 0.00 0.0000 0.00 41,349.91 0.00
6423 2041-11-11 n/a original 1,525.12 211 1,525.12 n/a n/a 1,525.12 not yet due open 280.4260 280.4260 n/a 1,244.70 0.00 280.42 0.00 0.00 40,105.21 0.00 0.0000 0.00 40,105.21 0.00
6453 2041-12-11 n/a original 1,525.12 212 1,525.12 n/a n/a 1,525.12 not yet due open 263.2110 263.2110 n/a 1,261.91 0.00 263.21 0.00 0.00 38,843.30 0.00 0.0000 0.00 38,843.30 0.00
6484 2042-01-11 n/a original 1,525.12 213 1,525.12 n/a n/a 1,525.12 not yet due open 263.4267 263.4267 n/a 1,261.70 0.00 263.42 0.00 0.00 37,581.60 0.00 0.0000 0.00 37,581.60 0.00
6515 2042-02-11 n/a original 1,525.12 214 1,525.12 n/a n/a 1,525.12 not yet due open 254.8702 254.8702 n/a 1,270.25 0.00 254.87 0.00 0.00 36,311.35 0.00 0.0000 0.00 36,311.35 0.00
6543 2042-03-11 n/a original 1,525.12 215 1,525.12 n/a n/a 1,525.12 not yet due open 222.4244 222.4244 n/a 1,302.70 0.00 222.42 0.00 0.00 35,008.65 0.00 0.0000 0.00 35,008.65 0.00
6574 2042-04-11 n/a original 1,525.12 216 1,525.12 n/a n/a 1,525.12 not yet due open 237.4210 237.4210 n/a 1,287.70 0.00 237.42 0.00 0.00 33,720.95 0.00 0.0000 0.00 33,720.95 0.00
6604 2042-05-11 n/a original 1,525.12 217 1,525.12 n/a n/a 1,525.12 not yet due open 221.3111 221.3111 n/a 1,303.81 0.00 221.31 0.00 0.00 32,417.14 0.00 0.0000 0.00 32,417.14 0.00
6635 2042-06-11 n/a original 1,525.12 218 1,525.12 n/a n/a 1,525.12 not yet due open 219.8459 219.8459 n/a 1,305.28 0.00 219.84 0.00 0.00 31,111.86 0.00 0.0000 0.00 31,111.86 0.00
6665 2042-07-11 n/a original 1,525.12 219 1,525.12 n/a n/a 1,525.12 not yet due open 204.1876 204.1876 n/a 1,320.94 0.00 204.18 0.00 0.00 29,790.92 0.00 0.0000 0.00 29,790.92 0.00
6696 2042-08-11 n/a original 1,525.12 220 1,525.12 n/a n/a 1,525.12 not yet due open 202.0355 202.0355 n/a 1,323.09 0.00 202.03 0.00 0.00 28,467.83 0.00 0.0000 0.00 28,467.83 0.00
6727 2042-09-11 n/a original 1,525.12 221 1,525.12 n/a n/a 1,525.12 not yet due open 193.0626 193.0626 n/a 1,332.06 0.00 193.06 0.00 0.00 27,135.77 0.00 0.0000 0.00 27,135.77 0.00
6757 2042-10-11 n/a original 1,525.12 222 1,525.12 n/a n/a 1,525.12 not yet due open 178.0924 178.0924 n/a 1,347.03 0.00 178.09 0.00 0.00 25,788.74 0.00 0.0000 0.00 25,788.74 0.00
6788 2042-11-11 n/a original 1,525.12 223 1,525.12 n/a n/a 1,525.12 not yet due open 174.8936 174.8936 n/a 1,350.23 0.00 174.89 0.00 0.00 24,438.51 0.00 0.0000 0.00 24,438.51 0.00
6818 2042-12-11 n/a original 1,525.12 224 1,525.12 n/a n/a 1,525.12 not yet due open 160.3903 160.3903 n/a 1,364.73 0.00 160.39 0.00 0.00 23,073.78 0.00 0.0000 0.00 23,073.78 0.00
6849 2043-01-11 n/a original 1,525.12 225 1,525.12 n/a n/a 1,525.12 not yet due open 156.4813 156.4813 n/a 1,368.64 0.00 156.48 0.00 0.00 21,705.14 0.00 0.0000 0.00 21,705.14 0.00
6880 2043-02-11 n/a original 1,525.12 226 1,525.12 n/a n/a 1,525.12 not yet due open 147.1995 147.1995 n/a 1,377.93 0.00 147.19 0.00 0.00 20,327.21 0.00 0.0000 0.00 20,327.21 0.00
6908 2043-03-11 n/a original 1,525.12 227 1,525.12 n/a n/a 1,525.12 not yet due open 124.5139 124.5139 n/a 1,400.61 0.00 124.51 0.00 0.00 18,926.60 0.00 0.0000 0.00 18,926.60 0.00
6939 2043-04-11 n/a original 1,525.12 228 1,525.12 n/a n/a 1,525.12 not yet due open 128.3561 128.3561 n/a 1,396.77 0.00 128.35 0.00 0.00 17,529.83 0.00 0.0000 0.00 17,529.83 0.00
6969 2043-05-11 n/a original 1,525.12 229 1,525.12 n/a n/a 1,525.12 not yet due open 115.0485 115.0485 n/a 1,410.08 0.00 115.04 0.00 0.00 16,119.75 0.00 0.0000 0.00 16,119.75 0.00
7000 2043-06-11 n/a original 1,525.12 230 1,525.12 n/a n/a 1,525.12 not yet due open 109.3206 109.3206 n/a 1,415.80 0.00 109.32 0.00 0.00 14,703.95 0.00 0.0000 0.00 14,703.95 0.00
7030 2043-07-11 n/a original 1,525.12 231 1,525.12 n/a n/a 1,525.12 not yet due open 96.5022 96.5022 n/a 1,428.62 0.00 96.50 0.00 0.00 13,275.33 0.00 0.0000 0.00 13,275.33 0.00
7061 2043-08-11 n/a original 1,525.12 232 1,525.12 n/a n/a 1,525.12 not yet due open 90.0304 90.0304 n/a 1,435.09 0.00 90.03 0.00 0.00 11,840.24 0.00 0.0000 0.00 11,840.24 0.00
7092 2043-09-11 n/a original 1,525.12 233 1,525.12 n/a n/a 1,525.12 not yet due open 80.2979 80.2979 n/a 1,444.83 0.00 80.29 0.00 0.00 10,395.41 0.00 0.0000 0.00 10,395.41 0.00
7122 2043-10-11 n/a original 1,525.12 234 1,525.12 n/a n/a 1,525.12 not yet due open 68.2252 68.2252 n/a 1,456.90 0.00 68.22 0.00 0.00 8,938.51 0.00 0.0000 0.00 8,938.51 0.00
7153 2043-11-11 n/a original 1,525.12 235 1,525.12 n/a n/a 1,525.12 not yet due open 60.6190 60.6190 n/a 1,464.51 0.00 60.61 0.00 0.00 7,474.00 0.00 0.0000 0.00 7,474.00 0.00
7183 2043-12-11 n/a original 1,525.12 236 1,525.12 n/a n/a 1,525.12 not yet due open 49.0520 49.0520 n/a 1,476.07 0.00 49.05 0.00 0.00 5,997.93 0.00 0.0000 0.00 5,997.93 0.00
7214 2044-01-11 n/a original 1,525.12 237 1,525.12 n/a n/a 1,525.12 not yet due open 40.6766 40.6766 n/a 1,484.45 0.00 40.67 0.00 0.00 4,513.48 0.00 0.0000 0.00 4,513.48 0.00
7245 2044-02-11 n/a original 1,525.12 238 1,525.12 n/a n/a 1,525.12 not yet due open 30.6094 30.6094 n/a 1,494.52 0.00 30.60 0.00 0.00 3,018.96 0.00 0.0000 0.00 3,018.96 0.00
7274 2044-03-11 n/a original 1,525.12 239 1,525.12 n/a n/a 1,525.12 not yet due open 19.1530 19.1530 n/a 1,505.97 0.00 19.15 0.00 0.00 1,512.99 0.00 0.0000 0.00 1,512.99 0.00
7305 2044-04-11 n/a original 1,525.12 240 1,523.25 n/a n/a 1,523.25 not yet due closed 10.2608 10.2608 n/a 1,512.99 0.00 10.26 0.00 0.00 0.00 0.00 0.0000 0.00 0.00 0.00

Description

Mortgage quote with a five-year fixed interest deal and a mortgage fee added to the loan

Generated: 2025-04-28 using library version 2.2.10

Parameters

Evaluation Date 2024-04-11
Start Date 2024-04-11
Principal 192,000.00
Schedule options
config: fixed schedules
unit-period config: monthly from 2024-05 on 11 payment count: 60
payment value: 1,225.86 schedule type: original
unit-period config: monthly from 2029-05 on 11 payment count: 180
payment value: 1,525.12 schedule type: original
Payment options
scheduling: as scheduled
rounding: rounded up
timeout: 3
minimum: no minimum payment
level-payment option: lower final payment
Fee options
fee type: mortgage fee 999.00 rounding: rounded down
fee amortisation: amortise before principal settlement rebate: no rebate
Charge options no charges
Interest options
standard rate: 7.985 % per year method: simple
rounding: rounded down APR method: UK FCA to 1 d.p.
initial grace period: 3 day(s) rate on negative balance: zero
promotional rates: 2024-04-11 to 2029-04-10 at 4.535 % per year
cap: total n/a; daily n/a

Initial Stats

Initial interest balance: 0.00 Initial cost-to-borrowing ratio: 80.87 % Initial APR: 6.5 %
Level payment: 1,525.12 Final payment: 1,525.12 Last scheduled payment day: 7305
Total scheduled payments: 348,073.20 Total principal: 193,000.87 Total interest: 155,072.33

Final Stats

Generated settlement: n/a Final balance status: closed
Effective interest rate: 0.01099914768 % per day Final cost-to-borrowing ratio: 81.29 %
Required scheduled payment count: 240 Last required scheduled payment day: 7305
Final actual payment count: 0 Last actual payment day: n/a

Type something to start searching.