SmartSaver Fixed Home Loan (Principal and Interest) 2 Years from Adelaide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
2.89%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,406
Number of Repayments
300
Total Interest Paid
$121,800
Total repayments
$421,800
DatePrincipleInterestPaymentBalance
1Feb 2020$683.03$722.50$1,405.53$299,316.97
2Mar 2020$684.67$720.86$1,405.53$298,632.30
3Apr 2020$686.32$719.21$1,405.53$297,945.98
4May 2020$687.98$717.55$1,405.53$297,258.00
5Jun 2020$689.63$715.90$1,405.53$296,568.37
6Jul 2020$691.29$714.24$1,405.53$295,877.08
7Aug 2020$692.96$712.57$1,405.53$295,184.12
8Sep 2020$694.63$710.90$1,405.53$294,489.49
9Oct 2020$696.30$709.23$1,405.53$293,793.19
10Nov 2020$697.98$707.55$1,405.53$293,095.21
11Dec 2020$699.66$705.87$1,405.53$292,395.55
2020 Total$7,604.45$7,856.38$15,460.83
12Jan 2021$701.34$704.19$1,405.53$291,694.21
13Feb 2021$703.03$702.50$1,405.53$290,991.18
14Mar 2021$704.73$700.80$1,405.53$290,286.45
15Apr 2021$706.42$699.11$1,405.53$289,580.03
16May 2021$708.12$697.41$1,405.53$288,871.91
17Jun 2021$709.83$695.70$1,405.53$288,162.08
18Jul 2021$711.54$693.99$1,405.53$287,450.54
19Aug 2021$713.25$692.28$1,405.53$286,737.29
20Sep 2021$714.97$690.56$1,405.53$286,022.32
21Oct 2021$716.69$688.84$1,405.53$285,305.63
22Nov 2021$718.42$687.11$1,405.53$284,587.21
23Dec 2021$720.15$685.38$1,405.53$283,867.06
2021 Total$8,528.49$8,337.87$16,866.36
24Jan 2022$721.88$683.65$1,405.53$283,145.18
25Feb 2022$723.62$681.91$1,405.53$282,421.56
26Mar 2022$725.36$680.17$1,405.53$281,696.20
27Apr 2022$727.11$678.42$1,405.53$280,969.09
28May 2022$728.86$676.67$1,405.53$280,240.23
29Jun 2022$730.62$674.91$1,405.53$279,509.61
30Jul 2022$732.38$673.15$1,405.53$278,777.23
31Aug 2022$734.14$671.39$1,405.53$278,043.09
32Sep 2022$735.91$669.62$1,405.53$277,307.18
33Oct 2022$737.68$667.85$1,405.53$276,569.50
34Nov 2022$739.46$666.07$1,405.53$275,830.04
35Dec 2022$741.24$664.29$1,405.53$275,088.80
2022 Total$8,778.26$8,088.1$16,866.36
36Jan 2023$743.02$662.51$1,405.53$274,345.78
37Feb 2023$744.81$660.72$1,405.53$273,600.97
38Mar 2023$746.61$658.92$1,405.53$272,854.36
39Apr 2023$748.41$657.12$1,405.53$272,105.95
40May 2023$750.21$655.32$1,405.53$271,355.74
41Jun 2023$752.01$653.52$1,405.53$270,603.73
42Jul 2023$753.83$651.70$1,405.53$269,849.90
43Aug 2023$755.64$649.89$1,405.53$269,094.26
44Sep 2023$757.46$648.07$1,405.53$268,336.80
45Oct 2023$759.29$646.24$1,405.53$267,577.51
46Nov 2023$761.11$644.42$1,405.53$266,816.40
47Dec 2023$762.95$642.58$1,405.53$266,053.45
2023 Total$9,035.35$7,831.01$16,866.36
48Jan 2024$764.78$640.75$1,405.53$265,288.67
49Feb 2024$766.63$638.90$1,405.53$264,522.04
50Mar 2024$768.47$637.06$1,405.53$263,753.57
51Apr 2024$770.32$635.21$1,405.53$262,983.25
52May 2024$772.18$633.35$1,405.53$262,211.07
53Jun 2024$774.04$631.49$1,405.53$261,437.03
54Jul 2024$775.90$629.63$1,405.53$260,661.13
55Aug 2024$777.77$627.76$1,405.53$259,883.36
56Sep 2024$779.64$625.89$1,405.53$259,103.72
57Oct 2024$781.52$624.01$1,405.53$258,322.20
58Nov 2024$783.40$622.13$1,405.53$257,538.80
59Dec 2024$785.29$620.24$1,405.53$256,753.51
2024 Total$9,299.94$7,566.42$16,866.36
60Jan 2025$787.18$618.35$1,405.53$255,966.33
61Feb 2025$789.08$616.45$1,405.53$255,177.25
62Mar 2025$790.98$614.55$1,405.53$254,386.27
63Apr 2025$792.88$612.65$1,405.53$253,593.39
64May 2025$794.79$610.74$1,405.53$252,798.60
65Jun 2025$796.71$608.82$1,405.53$252,001.89
66Jul 2025$798.63$606.90$1,405.53$251,203.26
67Aug 2025$800.55$604.98$1,405.53$250,402.71
68Sep 2025$802.48$603.05$1,405.53$249,600.23
69Oct 2025$804.41$601.12$1,405.53$248,795.82
70Nov 2025$806.35$599.18$1,405.53$247,989.47
71Dec 2025$808.29$597.24$1,405.53$247,181.18
2025 Total$9,572.33$7,294.03$16,866.36
72Jan 2026$810.24$595.29$1,405.53$246,370.94
73Feb 2026$812.19$593.34$1,405.53$245,558.75
74Mar 2026$814.14$591.39$1,405.53$244,744.61
75Apr 2026$816.10$589.43$1,405.53$243,928.51
76May 2026$818.07$587.46$1,405.53$243,110.44
77Jun 2026$820.04$585.49$1,405.53$242,290.40
78Jul 2026$822.01$583.52$1,405.53$241,468.39
79Aug 2026$823.99$581.54$1,405.53$240,644.40
80Sep 2026$825.98$579.55$1,405.53$239,818.42
81Oct 2026$827.97$577.56$1,405.53$238,990.45
82Nov 2026$829.96$575.57$1,405.53$238,160.49
83Dec 2026$831.96$573.57$1,405.53$237,328.53
2026 Total$9,852.65$7,013.71$16,866.36
84Jan 2027$833.96$571.57$1,405.53$236,494.57
85Feb 2027$835.97$569.56$1,405.53$235,658.60
86Mar 2027$837.99$567.54$1,405.53$234,820.61
87Apr 2027$840.00$565.53$1,405.53$233,980.61
88May 2027$842.03$563.50$1,405.53$233,138.58
89Jun 2027$844.05$561.48$1,405.53$232,294.53
90Jul 2027$846.09$559.44$1,405.53$231,448.44
91Aug 2027$848.13$557.40$1,405.53$230,600.31
92Sep 2027$850.17$555.36$1,405.53$229,750.14
93Oct 2027$852.22$553.31$1,405.53$228,897.92
94Nov 2027$854.27$551.26$1,405.53$228,043.65
95Dec 2027$856.32$549.21$1,405.53$227,187.33
2027 Total$10,141.2$6,725.16$16,866.36
96Jan 2028$858.39$547.14$1,405.53$226,328.94
97Feb 2028$860.45$545.08$1,405.53$225,468.49
98Mar 2028$862.53$543.00$1,405.53$224,605.96
99Apr 2028$864.60$540.93$1,405.53$223,741.36
100May 2028$866.69$538.84$1,405.53$222,874.67
101Jun 2028$868.77$536.76$1,405.53$222,005.90
102Jul 2028$870.87$534.66$1,405.53$221,135.03
103Aug 2028$872.96$532.57$1,405.53$220,262.07
104Sep 2028$875.07$530.46$1,405.53$219,387.00
105Oct 2028$877.17$528.36$1,405.53$218,509.83
106Nov 2028$879.29$526.24$1,405.53$217,630.54
107Dec 2028$881.40$524.13$1,405.53$216,749.14
2028 Total$10,438.19$6,428.17$16,866.36
108Jan 2029$883.53$522.00$1,405.53$215,865.61
109Feb 2029$885.65$519.88$1,405.53$214,979.96
110Mar 2029$887.79$517.74$1,405.53$214,092.17
111Apr 2029$889.92$515.61$1,405.53$213,202.25
112May 2029$892.07$513.46$1,405.53$212,310.18
113Jun 2029$894.22$511.31$1,405.53$211,415.96
114Jul 2029$896.37$509.16$1,405.53$210,519.59
115Aug 2029$898.53$507.00$1,405.53$209,621.06
116Sep 2029$900.69$504.84$1,405.53$208,720.37
117Oct 2029$902.86$502.67$1,405.53$207,817.51
118Nov 2029$905.04$500.49$1,405.53$206,912.47
119Dec 2029$907.22$498.31$1,405.53$206,005.25
2029 Total$10,743.89$6,122.47$16,866.36
120Jan 2030$909.40$496.13$1,405.53$205,095.85
121Feb 2030$911.59$493.94$1,405.53$204,184.26
122Mar 2030$913.79$491.74$1,405.53$203,270.47
123Apr 2030$915.99$489.54$1,405.53$202,354.48
124May 2030$918.19$487.34$1,405.53$201,436.29
125Jun 2030$920.40$485.13$1,405.53$200,515.89
126Jul 2030$922.62$482.91$1,405.53$199,593.27
127Aug 2030$924.84$480.69$1,405.53$198,668.43
128Sep 2030$927.07$478.46$1,405.53$197,741.36
129Oct 2030$929.30$476.23$1,405.53$196,812.06
130Nov 2030$931.54$473.99$1,405.53$195,880.52
131Dec 2030$933.78$471.75$1,405.53$194,946.74
2030 Total$11,058.51$5,807.85$16,866.36
132Jan 2031$936.03$469.50$1,405.53$194,010.71
133Feb 2031$938.29$467.24$1,405.53$193,072.42
134Mar 2031$940.55$464.98$1,405.53$192,131.87
135Apr 2031$942.81$462.72$1,405.53$191,189.06
136May 2031$945.08$460.45$1,405.53$190,243.98
137Jun 2031$947.36$458.17$1,405.53$189,296.62
138Jul 2031$949.64$455.89$1,405.53$188,346.98
139Aug 2031$951.93$453.60$1,405.53$187,395.05
140Sep 2031$954.22$451.31$1,405.53$186,440.83
141Oct 2031$956.52$449.01$1,405.53$185,484.31
142Nov 2031$958.82$446.71$1,405.53$184,525.49
143Dec 2031$961.13$444.40$1,405.53$183,564.36
2031 Total$11,382.38$5,483.98$16,866.36
144Jan 2032$963.45$442.08$1,405.53$182,600.91
145Feb 2032$965.77$439.76$1,405.53$181,635.14
146Mar 2032$968.09$437.44$1,405.53$180,667.05
147Apr 2032$970.42$435.11$1,405.53$179,696.63
148May 2032$972.76$432.77$1,405.53$178,723.87
149Jun 2032$975.10$430.43$1,405.53$177,748.77
150Jul 2032$977.45$428.08$1,405.53$176,771.32
151Aug 2032$979.81$425.72$1,405.53$175,791.51
152Sep 2032$982.17$423.36$1,405.53$174,809.34
153Oct 2032$984.53$421.00$1,405.53$173,824.81
154Nov 2032$986.90$418.63$1,405.53$172,837.91
155Dec 2032$989.28$416.25$1,405.53$171,848.63
2032 Total$11,715.73$5,150.63$16,866.36
156Jan 2033$991.66$413.87$1,405.53$170,856.97
157Feb 2033$994.05$411.48$1,405.53$169,862.92
158Mar 2033$996.44$409.09$1,405.53$168,866.48
159Apr 2033$998.84$406.69$1,405.53$167,867.64
160May 2033$1,001.25$404.28$1,405.53$166,866.39
161Jun 2033$1,003.66$401.87$1,405.53$165,862.73
162Jul 2033$1,006.08$399.45$1,405.53$164,856.65
163Aug 2033$1,008.50$397.03$1,405.53$163,848.15
164Sep 2033$1,010.93$394.60$1,405.53$162,837.22
165Oct 2033$1,013.36$392.17$1,405.53$161,823.86
166Nov 2033$1,015.80$389.73$1,405.53$160,808.06
167Dec 2033$1,018.25$387.28$1,405.53$159,789.81
2033 Total$12,058.82$4,807.54$16,866.36
168Jan 2034$1,020.70$384.83$1,405.53$158,769.11
169Feb 2034$1,023.16$382.37$1,405.53$157,745.95
170Mar 2034$1,025.63$379.90$1,405.53$156,720.32
171Apr 2034$1,028.10$377.43$1,405.53$155,692.22
172May 2034$1,030.57$374.96$1,405.53$154,661.65
173Jun 2034$1,033.05$372.48$1,405.53$153,628.60
174Jul 2034$1,035.54$369.99$1,405.53$152,593.06
175Aug 2034$1,038.04$367.49$1,405.53$151,555.02
176Sep 2034$1,040.53$365.00$1,405.53$150,514.49
177Oct 2034$1,043.04$362.49$1,405.53$149,471.45
178Nov 2034$1,045.55$359.98$1,405.53$148,425.90
179Dec 2034$1,048.07$357.46$1,405.53$147,377.83
2034 Total$12,411.98$4,454.38$16,866.36
180Jan 2035$1,050.60$354.93$1,405.53$146,327.23
181Feb 2035$1,053.13$352.40$1,405.53$145,274.10
182Mar 2035$1,055.66$349.87$1,405.53$144,218.44
183Apr 2035$1,058.20$347.33$1,405.53$143,160.24
184May 2035$1,060.75$344.78$1,405.53$142,099.49
185Jun 2035$1,063.31$342.22$1,405.53$141,036.18
186Jul 2035$1,065.87$339.66$1,405.53$139,970.31
187Aug 2035$1,068.43$337.10$1,405.53$138,901.88
188Sep 2035$1,071.01$334.52$1,405.53$137,830.87
189Oct 2035$1,073.59$331.94$1,405.53$136,757.28
190Nov 2035$1,076.17$329.36$1,405.53$135,681.11
191Dec 2035$1,078.76$326.77$1,405.53$134,602.35
2035 Total$12,775.48$4,090.88$16,866.36
192Jan 2036$1,081.36$324.17$1,405.53$133,520.99
193Feb 2036$1,083.97$321.56$1,405.53$132,437.02
194Mar 2036$1,086.58$318.95$1,405.53$131,350.44
195Apr 2036$1,089.19$316.34$1,405.53$130,261.25
196May 2036$1,091.82$313.71$1,405.53$129,169.43
197Jun 2036$1,094.45$311.08$1,405.53$128,074.98
198Jul 2036$1,097.08$308.45$1,405.53$126,977.90
199Aug 2036$1,099.72$305.81$1,405.53$125,878.18
200Sep 2036$1,102.37$303.16$1,405.53$124,775.81
201Oct 2036$1,105.03$300.50$1,405.53$123,670.78
202Nov 2036$1,107.69$297.84$1,405.53$122,563.09
203Dec 2036$1,110.36$295.17$1,405.53$121,452.73
2036 Total$13,149.62$3,716.74$16,866.36
204Jan 2037$1,113.03$292.50$1,405.53$120,339.70
205Feb 2037$1,115.71$289.82$1,405.53$119,223.99
206Mar 2037$1,118.40$287.13$1,405.53$118,105.59
207Apr 2037$1,121.09$284.44$1,405.53$116,984.50
208May 2037$1,123.79$281.74$1,405.53$115,860.71
209Jun 2037$1,126.50$279.03$1,405.53$114,734.21
210Jul 2037$1,129.21$276.32$1,405.53$113,605.00
211Aug 2037$1,131.93$273.60$1,405.53$112,473.07
212Sep 2037$1,134.66$270.87$1,405.53$111,338.41
213Oct 2037$1,137.39$268.14$1,405.53$110,201.02
214Nov 2037$1,140.13$265.40$1,405.53$109,060.89
215Dec 2037$1,142.88$262.65$1,405.53$107,918.01
2037 Total$13,534.72$3,331.64$16,866.36
216Jan 2038$1,145.63$259.90$1,405.53$106,772.38
217Feb 2038$1,148.39$257.14$1,405.53$105,623.99
218Mar 2038$1,151.15$254.38$1,405.53$104,472.84
219Apr 2038$1,153.92$251.61$1,405.53$103,318.92
220May 2038$1,156.70$248.83$1,405.53$102,162.22
221Jun 2038$1,159.49$246.04$1,405.53$101,002.73
222Jul 2038$1,162.28$243.25$1,405.53$99,840.45
223Aug 2038$1,165.08$240.45$1,405.53$98,675.37
224Sep 2038$1,167.89$237.64$1,405.53$97,507.48
225Oct 2038$1,170.70$234.83$1,405.53$96,336.78
226Nov 2038$1,173.52$232.01$1,405.53$95,163.26
227Dec 2038$1,176.35$229.18$1,405.53$93,986.91
2038 Total$13,931.1$2,935.26$16,866.36
228Jan 2039$1,179.18$226.35$1,405.53$92,807.73
229Feb 2039$1,182.02$223.51$1,405.53$91,625.71
230Mar 2039$1,184.86$220.67$1,405.53$90,440.85
231Apr 2039$1,187.72$217.81$1,405.53$89,253.13
232May 2039$1,190.58$214.95$1,405.53$88,062.55
233Jun 2039$1,193.45$212.08$1,405.53$86,869.10
234Jul 2039$1,196.32$209.21$1,405.53$85,672.78
235Aug 2039$1,199.20$206.33$1,405.53$84,473.58
236Sep 2039$1,202.09$203.44$1,405.53$83,271.49
237Oct 2039$1,204.98$200.55$1,405.53$82,066.51
238Nov 2039$1,207.89$197.64$1,405.53$80,858.62
239Dec 2039$1,210.80$194.73$1,405.53$79,647.82
2039 Total$14,339.09$2,527.27$16,866.36
240Jan 2040$1,213.71$191.82$1,405.53$78,434.11
241Feb 2040$1,216.63$188.90$1,405.53$77,217.48
242Mar 2040$1,219.56$185.97$1,405.53$75,997.92
243Apr 2040$1,222.50$183.03$1,405.53$74,775.42
244May 2040$1,225.45$180.08$1,405.53$73,549.97
245Jun 2040$1,228.40$177.13$1,405.53$72,321.57
246Jul 2040$1,231.36$174.17$1,405.53$71,090.21
247Aug 2040$1,234.32$171.21$1,405.53$69,855.89
248Sep 2040$1,237.29$168.24$1,405.53$68,618.60
249Oct 2040$1,240.27$165.26$1,405.53$67,378.33
250Nov 2040$1,243.26$162.27$1,405.53$66,135.07
251Dec 2040$1,246.25$159.28$1,405.53$64,888.82
2040 Total$14,759$2,107.36$16,866.36
252Jan 2041$1,249.26$156.27$1,405.53$63,639.56
253Feb 2041$1,252.26$153.27$1,405.53$62,387.30
254Mar 2041$1,255.28$150.25$1,405.53$61,132.02
255Apr 2041$1,258.30$147.23$1,405.53$59,873.72
256May 2041$1,261.33$144.20$1,405.53$58,612.39
257Jun 2041$1,264.37$141.16$1,405.53$57,348.02
258Jul 2041$1,267.42$138.11$1,405.53$56,080.60
259Aug 2041$1,270.47$135.06$1,405.53$54,810.13
260Sep 2041$1,273.53$132.00$1,405.53$53,536.60
261Oct 2041$1,276.60$128.93$1,405.53$52,260.00
262Nov 2041$1,279.67$125.86$1,405.53$50,980.33
263Dec 2041$1,282.75$122.78$1,405.53$49,697.58
2041 Total$15,191.24$1,675.12$16,866.36
264Jan 2042$1,285.84$119.69$1,405.53$48,411.74
265Feb 2042$1,288.94$116.59$1,405.53$47,122.80
266Mar 2042$1,292.04$113.49$1,405.53$45,830.76
267Apr 2042$1,295.15$110.38$1,405.53$44,535.61
268May 2042$1,298.27$107.26$1,405.53$43,237.34
269Jun 2042$1,301.40$104.13$1,405.53$41,935.94
270Jul 2042$1,304.53$101.00$1,405.53$40,631.41
271Aug 2042$1,307.68$97.85$1,405.53$39,323.73
272Sep 2042$1,310.83$94.70$1,405.53$38,012.90
273Oct 2042$1,313.98$91.55$1,405.53$36,698.92
274Nov 2042$1,317.15$88.38$1,405.53$35,381.77
275Dec 2042$1,320.32$85.21$1,405.53$34,061.45
2042 Total$15,636.13$1,230.23$16,866.36
276Jan 2043$1,323.50$82.03$1,405.53$32,737.95
277Feb 2043$1,326.69$78.84$1,405.53$31,411.26
278Mar 2043$1,329.88$75.65$1,405.53$30,081.38
279Apr 2043$1,333.08$72.45$1,405.53$28,748.30
280May 2043$1,336.29$69.24$1,405.53$27,412.01
281Jun 2043$1,339.51$66.02$1,405.53$26,072.50
282Jul 2043$1,342.74$62.79$1,405.53$24,729.76
283Aug 2043$1,345.97$59.56$1,405.53$23,383.79
284Sep 2043$1,349.21$56.32$1,405.53$22,034.58
285Oct 2043$1,352.46$53.07$1,405.53$20,682.12
286Nov 2043$1,355.72$49.81$1,405.53$19,326.40
287Dec 2043$1,358.99$46.54$1,405.53$17,967.41
2043 Total$16,094.04$772.32$16,866.36
288Jan 2044$1,362.26$43.27$1,405.53$16,605.15
289Feb 2044$1,365.54$39.99$1,405.53$15,239.61
290Mar 2044$1,368.83$36.70$1,405.53$13,870.78
291Apr 2044$1,372.12$33.41$1,405.53$12,498.66
292May 2044$1,375.43$30.10$1,405.53$11,123.23
293Jun 2044$1,378.74$26.79$1,405.53$9,744.49
294Jul 2044$1,382.06$23.47$1,405.53$8,362.43
295Aug 2044$1,385.39$20.14$1,405.53$6,977.04
296Sep 2044$1,388.73$16.80$1,405.53$5,588.31
297Oct 2044$1,392.07$13.46$1,405.53$4,196.24
298Nov 2044$1,395.42$10.11$1,405.53$2,800.82
299Dec 2044$1,398.78$6.75$1,405.53$1,402.04
2044 Total$16,565.37$300.99$16,866.36
300Jan 2045$1,402.04$3.38$1,405.42$0.00
2045 Total$1,402.04$3.38$1,405.42
Compare your product with the big 4 banks, or add more products to compare
As seen on