15 Year Fixed Mortgage Refinance Rates in Minnesota
Amortization Calculator
Compare below 19th August, 2018 15 Year Fixed mortgage Refinance rates from our top rated partners for a loan amount of $250,000.0 and choose the best deal for your requirements
| Mortgage Lender | APR | Rate | Points | Fees | Total Fees Including Points | Lock | Estimated Monthly Payment | |
|---|---|---|---|---|---|---|---|---|
| CloseYourOwnLoan.com | 3.878% | 3.5% | 2 | $1,545.00 | $6,545.0 | 30 Days | $1,787 | Get Quotes |
| CloseYourOwnLoan.com | 4.228% | 3.99% | 1 | $1,545.00 | $4,045.0 | 30 Days | $1,848 | Get Quotes |
| CloseYourOwnLoan.com | 4.342% | 4.25% | 0 | $1,545.00 | $1,545.0 | 30 Days | $1,881 | Get Quotes |
Amortization table for $250,000.0 borrowed with 4.342% on Aug 19, 2018
| Month | Debt still owned at beginning of the period | Interest due at the end of the period | Payment due at the end of the period | Repayment of debt with this period's payment | Debt still owned at the end of the period | Cumulative Values |
|---|---|---|---|---|---|---|
| Sep,2018 | $250,000.00 | $904.58 | $1,892.36 | $987.77 | $249,012.23 | $904.58 |
| Oct,2018 | $249,012.23 | $901.01 | $1,892.36 | $991.35 | $248,020.88 | $1,805.59 |
| Nov,2018 | $248,020.88 | $897.42 | $1,892.36 | $994.94 | $247,025.94 | $2,703.01 |
| Dec,2018 | $247,025.94 | $893.82 | $1,892.36 | $998.54 | $246,027.41 | $3,596.84 |
| Jan,2019 | $246,027.41 | $890.21 | $1,892.36 | $1,002.15 | $245,025.26 | $4,487.05 |
| Feb,2019 | $245,025.26 | $886.58 | $1,892.36 | $1,005.77 | $244,019.48 | $5,373.63 |
| Mar,2019 | $244,019.48 | $882.94 | $1,892.36 | $1,009.41 | $243,010.07 | $6,256.57 |
| Apr,2019 | $243,010.07 | $879.29 | $1,892.36 | $1,013.07 | $241,997.00 | $7,135.86 |
| May,2019 | $241,997.00 | $875.63 | $1,892.36 | $1,016.73 | $240,980.27 | $8,011.49 |
| Jun,2019 | $240,980.27 | $871.95 | $1,892.36 | $1,020.41 | $239,959.86 | $8,883.44 |
| Jul,2019 | $239,959.86 | $868.25 | $1,892.36 | $1,024.10 | $238,935.76 | $9,751.69 |
| Aug,2019 | $238,935.76 | $864.55 | $1,892.36 | $1,027.81 | $237,907.95 | $10,616.24 |
| Sep,2019 | $237,907.95 | $860.83 | $1,892.36 | $1,031.53 | $236,876.42 | $11,477.07 |
| Oct,2019 | $236,876.42 | $857.10 | $1,892.36 | $1,035.26 | $235,841.16 | $12,334.17 |
| Nov,2019 | $235,841.16 | $853.35 | $1,892.36 | $1,039.01 | $234,802.16 | $13,187.52 |
| Dec,2019 | $234,802.16 | $849.59 | $1,892.36 | $1,042.77 | $233,759.39 | $14,037.11 |
| Jan,2020 | $233,759.39 | $845.82 | $1,892.36 | $1,046.54 | $232,712.85 | $14,882.93 |
| Feb,2020 | $232,712.85 | $842.03 | $1,892.36 | $1,050.32 | $231,662.53 | $15,724.97 |
| Mar,2020 | $231,662.53 | $838.23 | $1,892.36 | $1,054.13 | $230,608.40 | $16,563.20 |
| Apr,2020 | $230,608.40 | $834.42 | $1,892.36 | $1,057.94 | $229,550.46 | $17,397.62 |
| May,2020 | $229,550.46 | $830.59 | $1,892.36 | $1,061.77 | $228,488.70 | $18,228.21 |
| Jun,2020 | $228,488.70 | $826.75 | $1,892.36 | $1,065.61 | $227,423.09 | $19,054.95 |
| Jul,2020 | $227,423.09 | $822.89 | $1,892.36 | $1,069.47 | $226,353.62 | $19,877.85 |
| Aug,2020 | $226,353.62 | $819.02 | $1,892.36 | $1,073.33 | $225,280.29 | $20,696.87 |
| Sep,2020 | $225,280.29 | $815.14 | $1,892.36 | $1,077.22 | $224,203.07 | $21,512.01 |
| Oct,2020 | $224,203.07 | $811.24 | $1,892.36 | $1,081.12 | $223,121.95 | $22,323.25 |
| Nov,2020 | $223,121.95 | $807.33 | $1,892.36 | $1,085.03 | $222,036.92 | $23,130.58 |
| Dec,2020 | $222,036.92 | $803.40 | $1,892.36 | $1,088.95 | $220,947.97 | $23,933.98 |
| Jan,2021 | $220,947.97 | $799.46 | $1,892.36 | $1,092.89 | $219,855.08 | $24,733.45 |
| Feb,2021 | $219,855.08 | $795.51 | $1,892.36 | $1,096.85 | $218,758.23 | $25,528.96 |
| Mar,2021 | $218,758.23 | $791.54 | $1,892.36 | $1,100.82 | $217,657.41 | $26,320.50 |
| Apr,2021 | $217,657.41 | $787.56 | $1,892.36 | $1,104.80 | $216,552.61 | $27,108.05 |
| May,2021 | $216,552.61 | $783.56 | $1,892.36 | $1,108.80 | $215,443.81 | $27,891.61 |
| Jun,2021 | $215,443.81 | $779.55 | $1,892.36 | $1,112.81 | $214,331.00 | $28,671.16 |
| Jul,2021 | $214,331.00 | $775.52 | $1,892.36 | $1,116.84 | $213,214.16 | $29,446.68 |
| Aug,2021 | $213,214.16 | $771.48 | $1,892.36 | $1,120.88 | $212,093.29 | $30,218.16 |
| Sep,2021 | $212,093.29 | $767.42 | $1,892.36 | $1,124.93 | $210,968.35 | $30,985.59 |
| Oct,2021 | $210,968.35 | $763.35 | $1,892.36 | $1,129.00 | $209,839.35 | $31,748.94 |
| Nov,2021 | $209,839.35 | $759.27 | $1,892.36 | $1,133.09 | $208,706.26 | $32,508.21 |
| Dec,2021 | $208,706.26 | $755.17 | $1,892.36 | $1,137.19 | $207,569.07 | $33,263.38 |
| Jan,2022 | $207,569.07 | $751.05 | $1,892.36 | $1,141.30 | $206,427.77 | $34,014.43 |
| Feb,2022 | $206,427.77 | $746.92 | $1,892.36 | $1,145.43 | $205,282.33 | $34,761.36 |
| Mar,2022 | $205,282.33 | $742.78 | $1,892.36 | $1,149.58 | $204,132.76 | $35,504.14 |
| Apr,2022 | $204,132.76 | $738.62 | $1,892.36 | $1,153.74 | $202,979.02 | $36,242.76 |
| May,2022 | $202,979.02 | $734.45 | $1,892.36 | $1,157.91 | $201,821.11 | $36,977.20 |
| Jun,2022 | $201,821.11 | $730.26 | $1,892.36 | $1,162.10 | $200,659.01 | $37,707.46 |
| Jul,2022 | $200,659.01 | $726.05 | $1,892.36 | $1,166.31 | $199,492.70 | $38,433.51 |
| Aug,2022 | $199,492.70 | $721.83 | $1,892.36 | $1,170.53 | $198,322.17 | $39,155.34 |
| Sep,2022 | $198,322.17 | $717.60 | $1,892.36 | $1,174.76 | $197,147.41 | $39,872.94 |
| Oct,2022 | $197,147.41 | $713.35 | $1,892.36 | $1,179.01 | $195,968.40 | $40,586.28 |
| Nov,2022 | $195,968.40 | $709.08 | $1,892.36 | $1,183.28 | $194,785.12 | $41,295.36 |
| Dec,2022 | $194,785.12 | $704.80 | $1,892.36 | $1,187.56 | $193,597.56 | $42,000.16 |
| Jan,2023 | $193,597.56 | $700.50 | $1,892.36 | $1,191.86 | $192,405.70 | $42,700.66 |
| Feb,2023 | $192,405.70 | $696.19 | $1,892.36 | $1,196.17 | $191,209.53 | $43,396.85 |
| Mar,2023 | $191,209.53 | $691.86 | $1,892.36 | $1,200.50 | $190,009.04 | $44,088.71 |
| Apr,2023 | $190,009.04 | $687.52 | $1,892.36 | $1,204.84 | $188,804.19 | $44,776.22 |
| May,2023 | $188,804.19 | $683.16 | $1,892.36 | $1,209.20 | $187,594.99 | $45,459.38 |
| Jun,2023 | $187,594.99 | $678.78 | $1,892.36 | $1,213.58 | $186,381.42 | $46,138.16 |
| Jul,2023 | $186,381.42 | $674.39 | $1,892.36 | $1,217.97 | $185,163.45 | $46,812.55 |
| Aug,2023 | $185,163.45 | $669.98 | $1,892.36 | $1,222.37 | $183,941.07 | $47,482.53 |
| Sep,2023 | $183,941.07 | $665.56 | $1,892.36 | $1,226.80 | $182,714.28 | $48,148.09 |
| Oct,2023 | $182,714.28 | $661.12 | $1,892.36 | $1,231.24 | $181,483.04 | $48,809.21 |
| Nov,2023 | $181,483.04 | $656.67 | $1,892.36 | $1,235.69 | $180,247.35 | $49,465.88 |
| Dec,2023 | $180,247.35 | $652.19 | $1,892.36 | $1,240.16 | $179,007.19 | $50,118.07 |
| Jan,2024 | $179,007.19 | $647.71 | $1,892.36 | $1,244.65 | $177,762.54 | $50,765.78 |
| Feb,2024 | $177,762.54 | $643.20 | $1,892.36 | $1,249.15 | $176,513.38 | $51,408.99 |
| Mar,2024 | $176,513.38 | $638.68 | $1,892.36 | $1,253.67 | $175,259.71 | $52,047.67 |
| Apr,2024 | $175,259.71 | $634.15 | $1,892.36 | $1,258.21 | $174,001.50 | $52,681.82 |
| May,2024 | $174,001.50 | $629.60 | $1,892.36 | $1,262.76 | $172,738.74 | $53,311.41 |
| Jun,2024 | $172,738.74 | $625.03 | $1,892.36 | $1,267.33 | $171,471.41 | $53,936.44 |
| Jul,2024 | $171,471.41 | $620.44 | $1,892.36 | $1,271.92 | $170,199.49 | $54,556.88 |
| Aug,2024 | $170,199.49 | $615.84 | $1,892.36 | $1,276.52 | $168,922.97 | $55,172.72 |
| Sep,2024 | $168,922.97 | $611.22 | $1,892.36 | $1,281.14 | $167,641.83 | $55,783.94 |
| Oct,2024 | $167,641.83 | $606.58 | $1,892.36 | $1,285.77 | $166,356.06 | $56,390.52 |
| Nov,2024 | $166,356.06 | $601.93 | $1,892.36 | $1,290.43 | $165,065.63 | $56,992.45 |
| Dec,2024 | $165,065.63 | $597.26 | $1,892.36 | $1,295.10 | $163,770.54 | $57,589.72 |
| Jan,2025 | $163,770.54 | $592.58 | $1,892.36 | $1,299.78 | $162,470.76 | $58,182.29 |
| Feb,2025 | $162,470.76 | $587.87 | $1,892.36 | $1,304.48 | $161,166.27 | $58,770.17 |
| Mar,2025 | $161,166.27 | $583.15 | $1,892.36 | $1,309.20 | $159,857.07 | $59,353.32 |
| Apr,2025 | $159,857.07 | $578.42 | $1,892.36 | $1,313.94 | $158,543.13 | $59,931.74 |
| May,2025 | $158,543.13 | $573.66 | $1,892.36 | $1,318.70 | $157,224.43 | $60,505.40 |
| Jun,2025 | $157,224.43 | $568.89 | $1,892.36 | $1,323.47 | $155,900.96 | $61,074.29 |
| Jul,2025 | $155,900.96 | $564.10 | $1,892.36 | $1,328.26 | $154,572.71 | $61,638.39 |
| Aug,2025 | $154,572.71 | $559.30 | $1,892.36 | $1,333.06 | $153,239.64 | $62,197.69 |
| Sep,2025 | $153,239.64 | $554.47 | $1,892.36 | $1,337.89 | $151,901.76 | $62,752.16 |
| Oct,2025 | $151,901.76 | $549.63 | $1,892.36 | $1,342.73 | $150,559.03 | $63,301.79 |
| Nov,2025 | $150,559.03 | $544.77 | $1,892.36 | $1,347.58 | $149,211.45 | $63,846.56 |
| Dec,2025 | $149,211.45 | $539.90 | $1,892.36 | $1,352.46 | $147,858.99 | $64,386.46 |
| Jan,2026 | $147,858.99 | $535.00 | $1,892.36 | $1,357.35 | $146,501.63 | $64,921.46 |
| Feb,2026 | $146,501.63 | $530.09 | $1,892.36 | $1,362.27 | $145,139.37 | $65,451.55 |
| Mar,2026 | $145,139.37 | $525.16 | $1,892.36 | $1,367.20 | $143,772.17 | $65,976.72 |
| Apr,2026 | $143,772.17 | $520.22 | $1,892.36 | $1,372.14 | $142,400.03 | $66,496.93 |
| May,2026 | $142,400.03 | $515.25 | $1,892.36 | $1,377.11 | $141,022.92 | $67,012.18 |
| Jun,2026 | $141,022.92 | $510.27 | $1,892.36 | $1,382.09 | $139,640.83 | $67,522.45 |
| Jul,2026 | $139,640.83 | $505.27 | $1,892.36 | $1,387.09 | $138,253.74 | $68,027.72 |
| Aug,2026 | $138,253.74 | $500.25 | $1,892.36 | $1,392.11 | $136,861.63 | $68,527.97 |
| Sep,2026 | $136,861.63 | $495.21 | $1,892.36 | $1,397.15 | $135,464.49 | $69,023.18 |
| Oct,2026 | $135,464.49 | $490.16 | $1,892.36 | $1,402.20 | $134,062.28 | $69,513.33 |
| Nov,2026 | $134,062.28 | $485.08 | $1,892.36 | $1,407.28 | $132,655.01 | $69,998.41 |
| Dec,2026 | $132,655.01 | $479.99 | $1,892.36 | $1,412.37 | $131,242.64 | $70,478.40 |
| Jan,2027 | $131,242.64 | $474.88 | $1,892.36 | $1,417.48 | $129,825.16 | $70,953.28 |
| Feb,2027 | $129,825.16 | $469.75 | $1,892.36 | $1,422.61 | $128,402.56 | $71,423.04 |
| Mar,2027 | $128,402.56 | $464.60 | $1,892.36 | $1,427.75 | $126,974.80 | $71,887.64 |
| Apr,2027 | $126,974.80 | $459.44 | $1,892.36 | $1,432.92 | $125,541.88 | $72,347.08 |
| May,2027 | $125,541.88 | $454.25 | $1,892.36 | $1,438.11 | $124,103.78 | $72,801.33 |
| Jun,2027 | $124,103.78 | $449.05 | $1,892.36 | $1,443.31 | $122,660.47 | $73,250.38 |
| Jul,2027 | $122,660.47 | $443.83 | $1,892.36 | $1,448.53 | $121,211.94 | $73,694.20 |
| Aug,2027 | $121,211.94 | $438.59 | $1,892.36 | $1,453.77 | $119,758.16 | $74,132.79 |
| Sep,2027 | $119,758.16 | $433.32 | $1,892.36 | $1,459.03 | $118,299.13 | $74,566.11 |
| Oct,2027 | $118,299.13 | $428.05 | $1,892.36 | $1,464.31 | $116,834.82 | $74,994.16 |
| Nov,2027 | $116,834.82 | $422.75 | $1,892.36 | $1,469.61 | $115,365.21 | $75,416.91 |
| Dec,2027 | $115,365.21 | $417.43 | $1,892.36 | $1,474.93 | $113,890.28 | $75,834.34 |
| Jan,2028 | $113,890.28 | $412.09 | $1,892.36 | $1,480.26 | $112,410.02 | $76,246.43 |
| Feb,2028 | $112,410.02 | $406.74 | $1,892.36 | $1,485.62 | $110,924.40 | $76,653.17 |
| Mar,2028 | $110,924.40 | $401.36 | $1,892.36 | $1,491.00 | $109,433.40 | $77,054.53 |
| Apr,2028 | $109,433.40 | $395.97 | $1,892.36 | $1,496.39 | $107,937.01 | $77,450.49 |
| May,2028 | $107,937.01 | $390.55 | $1,892.36 | $1,501.81 | $106,435.20 | $77,841.05 |
| Jun,2028 | $106,435.20 | $385.12 | $1,892.36 | $1,507.24 | $104,927.96 | $78,226.16 |
| Jul,2028 | $104,927.96 | $379.66 | $1,892.36 | $1,512.69 | $103,415.27 | $78,605.83 |
| Aug,2028 | $103,415.27 | $374.19 | $1,892.36 | $1,518.17 | $101,897.10 | $78,980.02 |
| Sep,2028 | $101,897.10 | $368.70 | $1,892.36 | $1,523.66 | $100,373.44 | $79,348.72 |
| Oct,2028 | $100,373.44 | $363.18 | $1,892.36 | $1,529.17 | $98,844.27 | $79,711.90 |
| Nov,2028 | $98,844.27 | $357.65 | $1,892.36 | $1,534.71 | $97,309.56 | $80,069.55 |
| Dec,2028 | $97,309.56 | $352.10 | $1,892.36 | $1,540.26 | $95,769.30 | $80,421.65 |
| Jan,2029 | $95,769.30 | $346.53 | $1,892.36 | $1,545.83 | $94,223.47 | $80,768.18 |
| Feb,2029 | $94,223.47 | $340.93 | $1,892.36 | $1,551.43 | $92,672.05 | $81,109.11 |
| Mar,2029 | $92,672.05 | $335.32 | $1,892.36 | $1,557.04 | $91,115.01 | $81,444.43 |
| Apr,2029 | $91,115.01 | $329.68 | $1,892.36 | $1,562.67 | $89,552.33 | $81,774.11 |
| May,2029 | $89,552.33 | $324.03 | $1,892.36 | $1,568.33 | $87,984.01 | $82,098.14 |
| Jun,2029 | $87,984.01 | $318.36 | $1,892.36 | $1,574.00 | $86,410.00 | $82,416.50 |
| Jul,2029 | $86,410.00 | $312.66 | $1,892.36 | $1,579.70 | $84,830.31 | $82,729.16 |
| Aug,2029 | $84,830.31 | $306.94 | $1,892.36 | $1,585.41 | $83,244.89 | $83,036.10 |
| Sep,2029 | $83,244.89 | $301.21 | $1,892.36 | $1,591.15 | $81,653.74 | $83,337.31 |
| Oct,2029 | $81,653.74 | $295.45 | $1,892.36 | $1,596.91 | $80,056.84 | $83,632.76 |
| Nov,2029 | $80,056.84 | $289.67 | $1,892.36 | $1,602.69 | $78,454.15 | $83,922.43 |
| Dec,2029 | $78,454.15 | $283.87 | $1,892.36 | $1,608.48 | $76,845.67 | $84,206.31 |
| Jan,2030 | $76,845.67 | $278.05 | $1,892.36 | $1,614.30 | $75,231.36 | $84,484.36 |
| Feb,2030 | $75,231.36 | $272.21 | $1,892.36 | $1,620.15 | $73,611.22 | $84,756.57 |
| Mar,2030 | $73,611.22 | $266.35 | $1,892.36 | $1,626.01 | $71,985.21 | $85,022.92 |
| Apr,2030 | $71,985.21 | $260.47 | $1,892.36 | $1,631.89 | $70,353.32 | $85,283.39 |
| May,2030 | $70,353.32 | $254.56 | $1,892.36 | $1,637.80 | $68,715.52 | $85,537.95 |
| Jun,2030 | $68,715.52 | $248.64 | $1,892.36 | $1,643.72 | $67,071.80 | $85,786.58 |
| Jul,2030 | $67,071.80 | $242.69 | $1,892.36 | $1,649.67 | $65,422.13 | $86,029.27 |
| Aug,2030 | $65,422.13 | $236.72 | $1,892.36 | $1,655.64 | $63,766.49 | $86,265.99 |
| Sep,2030 | $63,766.49 | $230.73 | $1,892.36 | $1,661.63 | $62,104.86 | $86,496.72 |
| Oct,2030 | $62,104.86 | $224.72 | $1,892.36 | $1,667.64 | $60,437.22 | $86,721.44 |
| Nov,2030 | $60,437.22 | $218.68 | $1,892.36 | $1,673.68 | $58,763.55 | $86,940.12 |
| Dec,2030 | $58,763.55 | $212.63 | $1,892.36 | $1,679.73 | $57,083.81 | $87,152.74 |
| Jan,2031 | $57,083.81 | $206.55 | $1,892.36 | $1,685.81 | $55,398.01 | $87,359.29 |
| Feb,2031 | $55,398.01 | $200.45 | $1,892.36 | $1,691.91 | $53,706.10 | $87,559.74 |
| Mar,2031 | $53,706.10 | $194.33 | $1,892.36 | $1,698.03 | $52,008.06 | $87,754.07 |
| Apr,2031 | $52,008.06 | $188.18 | $1,892.36 | $1,704.18 | $50,303.89 | $87,942.25 |
| May,2031 | $50,303.89 | $182.02 | $1,892.36 | $1,710.34 | $48,593.55 | $88,124.27 |
| Jun,2031 | $48,593.55 | $175.83 | $1,892.36 | $1,716.53 | $46,877.02 | $88,300.09 |
| Jul,2031 | $46,877.02 | $169.62 | $1,892.36 | $1,722.74 | $45,154.28 | $88,469.71 |
| Aug,2031 | $45,154.28 | $163.38 | $1,892.36 | $1,728.97 | $43,425.30 | $88,633.09 |
| Sep,2031 | $43,425.30 | $157.13 | $1,892.36 | $1,735.23 | $41,690.07 | $88,790.22 |
| Oct,2031 | $41,690.07 | $150.85 | $1,892.36 | $1,741.51 | $39,948.56 | $88,941.07 |
| Nov,2031 | $39,948.56 | $144.55 | $1,892.36 | $1,747.81 | $38,200.75 | $89,085.62 |
| Dec,2031 | $38,200.75 | $138.22 | $1,892.36 | $1,754.13 | $36,446.62 | $89,223.84 |
| Jan,2032 | $36,446.62 | $131.88 | $1,892.36 | $1,760.48 | $34,686.14 | $89,355.72 |
| Feb,2032 | $34,686.14 | $125.51 | $1,892.36 | $1,766.85 | $32,919.29 | $89,481.22 |
| Mar,2032 | $32,919.29 | $119.11 | $1,892.36 | $1,773.24 | $31,146.04 | $89,600.34 |
| Apr,2032 | $31,146.04 | $112.70 | $1,892.36 | $1,779.66 | $29,366.38 | $89,713.03 |
| May,2032 | $29,366.38 | $106.26 | $1,892.36 | $1,786.10 | $27,580.28 | $89,819.29 |
| Jun,2032 | $27,580.28 | $99.79 | $1,892.36 | $1,792.56 | $25,787.72 | $89,919.08 |
| Jul,2032 | $25,787.72 | $93.31 | $1,892.36 | $1,799.05 | $23,988.67 | $90,012.39 |
| Aug,2032 | $23,988.67 | $86.80 | $1,892.36 | $1,805.56 | $22,183.11 | $90,099.19 |
| Sep,2032 | $22,183.11 | $80.27 | $1,892.36 | $1,812.09 | $20,371.02 | $90,179.46 |
| Oct,2032 | $20,371.02 | $73.71 | $1,892.36 | $1,818.65 | $18,552.37 | $90,253.17 |
| Nov,2032 | $18,552.37 | $67.13 | $1,892.36 | $1,825.23 | $16,727.14 | $90,320.30 |
| Dec,2032 | $16,727.14 | $60.52 | $1,892.36 | $1,831.83 | $14,895.31 | $90,380.82 |
| Jan,2033 | $14,895.31 | $53.90 | $1,892.36 | $1,838.46 | $13,056.84 | $90,434.72 |
| Feb,2033 | $13,056.84 | $47.24 | $1,892.36 | $1,845.11 | $11,211.73 | $90,481.96 |
| Mar,2033 | $11,211.73 | $40.57 | $1,892.36 | $1,851.79 | $9,359.94 | $90,522.53 |
| Apr,2033 | $9,359.94 | $33.87 | $1,892.36 | $1,858.49 | $7,501.45 | $90,556.39 |
| May,2033 | $7,501.45 | $27.14 | $1,892.36 | $1,865.21 | $5,636.24 | $90,583.54 |
| Jun,2033 | $5,636.24 | $20.39 | $1,892.36 | $1,871.96 | $3,764.27 | $90,603.93 |
| Jul,2033 | $3,764.27 | $13.62 | $1,892.36 | $1,878.74 | $1,885.54 | $90,617.55 |
| Aug,2033 | $1,885.54 | $6.82 | $1,892.36 | $1,885.54 | $0.00 | $90,624.37 |