Classic Variable Home Loan (Interest Only) from AMP Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.88%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,225
Number of Repayments
300
Total Interest Paid
$117,500
Total repayments
$367,500
DatePrincipleInterestPaymentBalance
1Oct 2019$367.47$1,225.00$1,592.47$249,632.53
2Nov 2019$369.27$1,223.20$1,592.47$249,263.26
3Dec 2019$371.08$1,221.39$1,592.47$248,892.18
2019 Total$1,107.82$3,669.59$4,777.41
4Jan 2020$372.90$1,219.57$1,592.47$248,519.28
5Feb 2020$374.73$1,217.74$1,592.47$248,144.55
6Mar 2020$376.56$1,215.91$1,592.47$247,767.99
7Apr 2020$378.41$1,214.06$1,592.47$247,389.58
8May 2020$380.26$1,212.21$1,592.47$247,009.32
9Jun 2020$382.12$1,210.35$1,592.47$246,627.20
10Jul 2020$384.00$1,208.47$1,592.47$246,243.20
11Aug 2020$385.88$1,206.59$1,592.47$245,857.32
12Sep 2020$387.77$1,204.70$1,592.47$245,469.55
13Oct 2020$389.67$1,202.80$1,592.47$245,079.88
14Nov 2020$391.58$1,200.89$1,592.47$244,688.30
15Dec 2020$393.50$1,198.97$1,592.47$244,294.80
2020 Total$4,597.38$14,512.26$19,109.64
16Jan 2021$395.43$1,197.04$1,592.47$243,899.37
17Feb 2021$397.36$1,195.11$1,592.47$243,502.01
18Mar 2021$399.31$1,193.16$1,592.47$243,102.70
19Apr 2021$401.27$1,191.20$1,592.47$242,701.43
20May 2021$403.23$1,189.24$1,592.47$242,298.20
21Jun 2021$405.21$1,187.26$1,592.47$241,892.99
22Jul 2021$407.19$1,185.28$1,592.47$241,485.80
23Aug 2021$409.19$1,183.28$1,592.47$241,076.61
24Sep 2021$411.19$1,181.28$1,592.47$240,665.42
25Oct 2021$413.21$1,179.26$1,592.47$240,252.21
26Nov 2021$415.23$1,177.24$1,592.47$239,836.98
27Dec 2021$417.27$1,175.20$1,592.47$239,419.71
2021 Total$4,875.09$14,234.55$19,109.64
28Jan 2022$419.31$1,173.16$1,592.47$239,000.40
29Feb 2022$421.37$1,171.10$1,592.47$238,579.03
30Mar 2022$423.43$1,169.04$1,592.47$238,155.60
31Apr 2022$425.51$1,166.96$1,592.47$237,730.09
32May 2022$427.59$1,164.88$1,592.47$237,302.50
33Jun 2022$429.69$1,162.78$1,592.47$236,872.81
34Jul 2022$431.79$1,160.68$1,592.47$236,441.02
35Aug 2022$433.91$1,158.56$1,592.47$236,007.11
36Sep 2022$436.04$1,156.43$1,592.47$235,571.07
37Oct 2022$438.17$1,154.30$1,592.47$235,132.90
38Nov 2022$440.32$1,152.15$1,592.47$234,692.58
39Dec 2022$442.48$1,149.99$1,592.47$234,250.10
2022 Total$5,169.61$13,940.03$19,109.64
40Jan 2023$444.64$1,147.83$1,592.47$233,805.46
41Feb 2023$446.82$1,145.65$1,592.47$233,358.64
42Mar 2023$449.01$1,143.46$1,592.47$232,909.63
43Apr 2023$451.21$1,141.26$1,592.47$232,458.42
44May 2023$453.42$1,139.05$1,592.47$232,005.00
45Jun 2023$455.65$1,136.82$1,592.47$231,549.35
46Jul 2023$457.88$1,134.59$1,592.47$231,091.47
47Aug 2023$460.12$1,132.35$1,592.47$230,631.35
48Sep 2023$462.38$1,130.09$1,592.47$230,168.97
49Oct 2023$464.64$1,127.83$1,592.47$229,704.33
50Nov 2023$466.92$1,125.55$1,592.47$229,237.41
51Dec 2023$469.21$1,123.26$1,592.47$228,768.20
2023 Total$5,481.9$13,627.74$19,109.64
52Jan 2024$471.51$1,120.96$1,592.47$228,296.69
53Feb 2024$473.82$1,118.65$1,592.47$227,822.87
54Mar 2024$476.14$1,116.33$1,592.47$227,346.73
55Apr 2024$478.47$1,114.00$1,592.47$226,868.26
56May 2024$480.82$1,111.65$1,592.47$226,387.44
57Jun 2024$483.17$1,109.30$1,592.47$225,904.27
58Jul 2024$485.54$1,106.93$1,592.47$225,418.73
59Aug 2024$487.92$1,104.55$1,592.47$224,930.81
60Sep 2024$490.31$1,102.16$1,592.47$224,440.50
61Oct 2024$492.71$1,099.76$1,592.47$223,947.79
62Nov 2024$495.13$1,097.34$1,592.47$223,452.66
63Dec 2024$497.55$1,094.92$1,592.47$222,955.11
2024 Total$5,813.09$13,296.55$19,109.64
64Jan 2025$499.99$1,092.48$1,592.47$222,455.12
65Feb 2025$502.44$1,090.03$1,592.47$221,952.68
66Mar 2025$504.90$1,087.57$1,592.47$221,447.78
67Apr 2025$507.38$1,085.09$1,592.47$220,940.40
68May 2025$509.86$1,082.61$1,592.47$220,430.54
69Jun 2025$512.36$1,080.11$1,592.47$219,918.18
70Jul 2025$514.87$1,077.60$1,592.47$219,403.31
71Aug 2025$517.39$1,075.08$1,592.47$218,885.92
72Sep 2025$519.93$1,072.54$1,592.47$218,365.99
73Oct 2025$522.48$1,069.99$1,592.47$217,843.51
74Nov 2025$525.04$1,067.43$1,592.47$217,318.47
75Dec 2025$527.61$1,064.86$1,592.47$216,790.86
2025 Total$6,164.25$12,945.39$19,109.64
76Jan 2026$530.19$1,062.28$1,592.47$216,260.67
77Feb 2026$532.79$1,059.68$1,592.47$215,727.88
78Mar 2026$535.40$1,057.07$1,592.47$215,192.48
79Apr 2026$538.03$1,054.44$1,592.47$214,654.45
80May 2026$540.66$1,051.81$1,592.47$214,113.79
81Jun 2026$543.31$1,049.16$1,592.47$213,570.48
82Jul 2026$545.97$1,046.50$1,592.47$213,024.51
83Aug 2026$548.65$1,043.82$1,592.47$212,475.86
84Sep 2026$551.34$1,041.13$1,592.47$211,924.52
85Oct 2026$554.04$1,038.43$1,592.47$211,370.48
86Nov 2026$556.75$1,035.72$1,592.47$210,813.73
87Dec 2026$559.48$1,032.99$1,592.47$210,254.25
2026 Total$6,536.61$12,573.03$19,109.64
88Jan 2027$562.22$1,030.25$1,592.47$209,692.03
89Feb 2027$564.98$1,027.49$1,592.47$209,127.05
90Mar 2027$567.75$1,024.72$1,592.47$208,559.30
91Apr 2027$570.53$1,021.94$1,592.47$207,988.77
92May 2027$573.33$1,019.14$1,592.47$207,415.44
93Jun 2027$576.13$1,016.34$1,592.47$206,839.31
94Jul 2027$578.96$1,013.51$1,592.47$206,260.35
95Aug 2027$581.79$1,010.68$1,592.47$205,678.56
96Sep 2027$584.65$1,007.82$1,592.47$205,093.91
97Oct 2027$587.51$1,004.96$1,592.47$204,506.40
98Nov 2027$590.39$1,002.08$1,592.47$203,916.01
99Dec 2027$593.28$999.19$1,592.47$203,322.73
2027 Total$6,931.52$12,178.12$19,109.64
100Jan 2028$596.19$996.28$1,592.47$202,726.54
101Feb 2028$599.11$993.36$1,592.47$202,127.43
102Mar 2028$602.05$990.42$1,592.47$201,525.38
103Apr 2028$605.00$987.47$1,592.47$200,920.38
104May 2028$607.96$984.51$1,592.47$200,312.42
105Jun 2028$610.94$981.53$1,592.47$199,701.48
106Jul 2028$613.93$978.54$1,592.47$199,087.55
107Aug 2028$616.94$975.53$1,592.47$198,470.61
108Sep 2028$619.96$972.51$1,592.47$197,850.65
109Oct 2028$623.00$969.47$1,592.47$197,227.65
110Nov 2028$626.05$966.42$1,592.47$196,601.60
111Dec 2028$629.12$963.35$1,592.47$195,972.48
2028 Total$7,350.25$11,759.39$19,109.64
112Jan 2029$632.20$960.27$1,592.47$195,340.28
113Feb 2029$635.30$957.17$1,592.47$194,704.98
114Mar 2029$638.42$954.05$1,592.47$194,066.56
115Apr 2029$641.54$950.93$1,592.47$193,425.02
116May 2029$644.69$947.78$1,592.47$192,780.33
117Jun 2029$647.85$944.62$1,592.47$192,132.48
118Jul 2029$651.02$941.45$1,592.47$191,481.46
119Aug 2029$654.21$938.26$1,592.47$190,827.25
120Sep 2029$657.42$935.05$1,592.47$190,169.83
121Oct 2029$660.64$931.83$1,592.47$189,509.19
122Nov 2029$663.87$928.60$1,592.47$188,845.32
123Dec 2029$667.13$925.34$1,592.47$188,178.19
2029 Total$7,794.29$11,315.35$19,109.64
124Jan 2030$670.40$922.07$1,592.47$187,507.79
125Feb 2030$673.68$918.79$1,592.47$186,834.11
126Mar 2030$676.98$915.49$1,592.47$186,157.13
127Apr 2030$680.30$912.17$1,592.47$185,476.83
128May 2030$683.63$908.84$1,592.47$184,793.20
129Jun 2030$686.98$905.49$1,592.47$184,106.22
130Jul 2030$690.35$902.12$1,592.47$183,415.87
131Aug 2030$693.73$898.74$1,592.47$182,722.14
132Sep 2030$697.13$895.34$1,592.47$182,025.01
133Oct 2030$700.55$891.92$1,592.47$181,324.46
134Nov 2030$703.98$888.49$1,592.47$180,620.48
135Dec 2030$707.43$885.04$1,592.47$179,913.05
2030 Total$8,265.14$10,844.5$19,109.64
136Jan 2031$710.90$881.57$1,592.47$179,202.15
137Feb 2031$714.38$878.09$1,592.47$178,487.77
138Mar 2031$717.88$874.59$1,592.47$177,769.89
139Apr 2031$721.40$871.07$1,592.47$177,048.49
140May 2031$724.93$867.54$1,592.47$176,323.56
141Jun 2031$728.48$863.99$1,592.47$175,595.08
142Jul 2031$732.05$860.42$1,592.47$174,863.03
143Aug 2031$735.64$856.83$1,592.47$174,127.39
144Sep 2031$739.25$853.22$1,592.47$173,388.14
145Oct 2031$742.87$849.60$1,592.47$172,645.27
146Nov 2031$746.51$845.96$1,592.47$171,898.76
147Dec 2031$750.17$842.30$1,592.47$171,148.59
2031 Total$8,764.46$10,345.18$19,109.64
148Jan 2032$753.84$838.63$1,592.47$170,394.75
149Feb 2032$757.54$834.93$1,592.47$169,637.21
150Mar 2032$761.25$831.22$1,592.47$168,875.96
151Apr 2032$764.98$827.49$1,592.47$168,110.98
152May 2032$768.73$823.74$1,592.47$167,342.25
153Jun 2032$772.49$819.98$1,592.47$166,569.76
154Jul 2032$776.28$816.19$1,592.47$165,793.48
155Aug 2032$780.08$812.39$1,592.47$165,013.40
156Sep 2032$783.90$808.57$1,592.47$164,229.50
157Oct 2032$787.75$804.72$1,592.47$163,441.75
158Nov 2032$791.61$800.86$1,592.47$162,650.14
159Dec 2032$795.48$796.99$1,592.47$161,854.66
2032 Total$9,293.93$9,815.71$19,109.64
160Jan 2033$799.38$793.09$1,592.47$161,055.28
161Feb 2033$803.30$789.17$1,592.47$160,251.98
162Mar 2033$807.24$785.23$1,592.47$159,444.74
163Apr 2033$811.19$781.28$1,592.47$158,633.55
164May 2033$815.17$777.30$1,592.47$157,818.38
165Jun 2033$819.16$773.31$1,592.47$156,999.22
166Jul 2033$823.17$769.30$1,592.47$156,176.05
167Aug 2033$827.21$765.26$1,592.47$155,348.84
168Sep 2033$831.26$761.21$1,592.47$154,517.58
169Oct 2033$835.33$757.14$1,592.47$153,682.25
170Nov 2033$839.43$753.04$1,592.47$152,842.82
171Dec 2033$843.54$748.93$1,592.47$151,999.28
2033 Total$9,855.38$9,254.26$19,109.64
172Jan 2034$847.67$744.80$1,592.47$151,151.61
173Feb 2034$851.83$740.64$1,592.47$150,299.78
174Mar 2034$856.00$736.47$1,592.47$149,443.78
175Apr 2034$860.20$732.27$1,592.47$148,583.58
176May 2034$864.41$728.06$1,592.47$147,719.17
177Jun 2034$868.65$723.82$1,592.47$146,850.52
178Jul 2034$872.90$719.57$1,592.47$145,977.62
179Aug 2034$877.18$715.29$1,592.47$145,100.44
180Sep 2034$881.48$710.99$1,592.47$144,218.96
181Oct 2034$885.80$706.67$1,592.47$143,333.16
182Nov 2034$890.14$702.33$1,592.47$142,443.02
183Dec 2034$894.50$697.97$1,592.47$141,548.52
2034 Total$10,450.76$8,658.88$19,109.64
184Jan 2035$898.88$693.59$1,592.47$140,649.64
185Feb 2035$903.29$689.18$1,592.47$139,746.35
186Mar 2035$907.71$684.76$1,592.47$138,838.64
187Apr 2035$912.16$680.31$1,592.47$137,926.48
188May 2035$916.63$675.84$1,592.47$137,009.85
189Jun 2035$921.12$671.35$1,592.47$136,088.73
190Jul 2035$925.64$666.83$1,592.47$135,163.09
191Aug 2035$930.17$662.30$1,592.47$134,232.92
192Sep 2035$934.73$657.74$1,592.47$133,298.19
193Oct 2035$939.31$653.16$1,592.47$132,358.88
194Nov 2035$943.91$648.56$1,592.47$131,414.97
195Dec 2035$948.54$643.93$1,592.47$130,466.43
2035 Total$11,082.09$8,027.55$19,109.64
196Jan 2036$953.18$639.29$1,592.47$129,513.25
197Feb 2036$957.86$634.61$1,592.47$128,555.39
198Mar 2036$962.55$629.92$1,592.47$127,592.84
199Apr 2036$967.27$625.20$1,592.47$126,625.57
200May 2036$972.00$620.47$1,592.47$125,653.57
201Jun 2036$976.77$615.70$1,592.47$124,676.80
202Jul 2036$981.55$610.92$1,592.47$123,695.25
203Aug 2036$986.36$606.11$1,592.47$122,708.89
204Sep 2036$991.20$601.27$1,592.47$121,717.69
205Oct 2036$996.05$596.42$1,592.47$120,721.64
206Nov 2036$1,000.93$591.54$1,592.47$119,720.71
207Dec 2036$1,005.84$586.63$1,592.47$118,714.87
2036 Total$11,751.56$7,358.08$19,109.64
208Jan 2037$1,010.77$581.70$1,592.47$117,704.10
209Feb 2037$1,015.72$576.75$1,592.47$116,688.38
210Mar 2037$1,020.70$571.77$1,592.47$115,667.68
211Apr 2037$1,025.70$566.77$1,592.47$114,641.98
212May 2037$1,030.72$561.75$1,592.47$113,611.26
213Jun 2037$1,035.77$556.70$1,592.47$112,575.49
214Jul 2037$1,040.85$551.62$1,592.47$111,534.64
215Aug 2037$1,045.95$546.52$1,592.47$110,488.69
216Sep 2037$1,051.08$541.39$1,592.47$109,437.61
217Oct 2037$1,056.23$536.24$1,592.47$108,381.38
218Nov 2037$1,061.40$531.07$1,592.47$107,319.98
219Dec 2037$1,066.60$525.87$1,592.47$106,253.38
2037 Total$12,461.49$6,648.15$19,109.64
220Jan 2038$1,071.83$520.64$1,592.47$105,181.55
221Feb 2038$1,077.08$515.39$1,592.47$104,104.47
222Mar 2038$1,082.36$510.11$1,592.47$103,022.11
223Apr 2038$1,087.66$504.81$1,592.47$101,934.45
224May 2038$1,092.99$499.48$1,592.47$100,841.46
225Jun 2038$1,098.35$494.12$1,592.47$99,743.11
226Jul 2038$1,103.73$488.74$1,592.47$98,639.38
227Aug 2038$1,109.14$483.33$1,592.47$97,530.24
228Sep 2038$1,114.57$477.90$1,592.47$96,415.67
229Oct 2038$1,120.03$472.44$1,592.47$95,295.64
230Nov 2038$1,125.52$466.95$1,592.47$94,170.12
231Dec 2038$1,131.04$461.43$1,592.47$93,039.08
2038 Total$13,214.3$5,895.34$19,109.64
232Jan 2039$1,136.58$455.89$1,592.47$91,902.50
233Feb 2039$1,142.15$450.32$1,592.47$90,760.35
234Mar 2039$1,147.74$444.73$1,592.47$89,612.61
235Apr 2039$1,153.37$439.10$1,592.47$88,459.24
236May 2039$1,159.02$433.45$1,592.47$87,300.22
237Jun 2039$1,164.70$427.77$1,592.47$86,135.52
238Jul 2039$1,170.41$422.06$1,592.47$84,965.11
239Aug 2039$1,176.14$416.33$1,592.47$83,788.97
240Sep 2039$1,181.90$410.57$1,592.47$82,607.07
241Oct 2039$1,187.70$404.77$1,592.47$81,419.37
242Nov 2039$1,193.52$398.95$1,592.47$80,225.85
243Dec 2039$1,199.36$393.11$1,592.47$79,026.49
2039 Total$14,012.59$5,097.05$19,109.64
244Jan 2040$1,205.24$387.23$1,592.47$77,821.25
245Feb 2040$1,211.15$381.32$1,592.47$76,610.10
246Mar 2040$1,217.08$375.39$1,592.47$75,393.02
247Apr 2040$1,223.04$369.43$1,592.47$74,169.98
248May 2040$1,229.04$363.43$1,592.47$72,940.94
249Jun 2040$1,235.06$357.41$1,592.47$71,705.88
250Jul 2040$1,241.11$351.36$1,592.47$70,464.77
251Aug 2040$1,247.19$345.28$1,592.47$69,217.58
252Sep 2040$1,253.30$339.17$1,592.47$67,964.28
253Oct 2040$1,259.45$333.02$1,592.47$66,704.83
254Nov 2040$1,265.62$326.85$1,592.47$65,439.21
255Dec 2040$1,271.82$320.65$1,592.47$64,167.39
2040 Total$14,859.1$4,250.54$19,109.64
256Jan 2041$1,278.05$314.42$1,592.47$62,889.34
257Feb 2041$1,284.31$308.16$1,592.47$61,605.03
258Mar 2041$1,290.61$301.86$1,592.47$60,314.42
259Apr 2041$1,296.93$295.54$1,592.47$59,017.49
260May 2041$1,303.28$289.19$1,592.47$57,714.21
261Jun 2041$1,309.67$282.80$1,592.47$56,404.54
262Jul 2041$1,316.09$276.38$1,592.47$55,088.45
263Aug 2041$1,322.54$269.93$1,592.47$53,765.91
264Sep 2041$1,329.02$263.45$1,592.47$52,436.89
265Oct 2041$1,335.53$256.94$1,592.47$51,101.36
266Nov 2041$1,342.07$250.40$1,592.47$49,759.29
267Dec 2041$1,348.65$243.82$1,592.47$48,410.64
2041 Total$15,756.75$3,352.89$19,109.64
268Jan 2042$1,355.26$237.21$1,592.47$47,055.38
269Feb 2042$1,361.90$230.57$1,592.47$45,693.48
270Mar 2042$1,368.57$223.90$1,592.47$44,324.91
271Apr 2042$1,375.28$217.19$1,592.47$42,949.63
272May 2042$1,382.02$210.45$1,592.47$41,567.61
273Jun 2042$1,388.79$203.68$1,592.47$40,178.82
274Jul 2042$1,395.59$196.88$1,592.47$38,783.23
275Aug 2042$1,402.43$190.04$1,592.47$37,380.80
276Sep 2042$1,409.30$183.17$1,592.47$35,971.50
277Oct 2042$1,416.21$176.26$1,592.47$34,555.29
278Nov 2042$1,423.15$169.32$1,592.47$33,132.14
279Dec 2042$1,430.12$162.35$1,592.47$31,702.02
2042 Total$16,708.62$2,401.02$19,109.64
280Jan 2043$1,437.13$155.34$1,592.47$30,264.89
281Feb 2043$1,444.17$148.30$1,592.47$28,820.72
282Mar 2043$1,451.25$141.22$1,592.47$27,369.47
283Apr 2043$1,458.36$134.11$1,592.47$25,911.11
284May 2043$1,465.51$126.96$1,592.47$24,445.60
285Jun 2043$1,472.69$119.78$1,592.47$22,972.91
286Jul 2043$1,479.90$112.57$1,592.47$21,493.01
287Aug 2043$1,487.15$105.32$1,592.47$20,005.86
288Sep 2043$1,494.44$98.03$1,592.47$18,511.42
289Oct 2043$1,501.76$90.71$1,592.47$17,009.66
290Nov 2043$1,509.12$83.35$1,592.47$15,500.54
291Dec 2043$1,516.52$75.95$1,592.47$13,984.02
2043 Total$17,718$1,391.64$19,109.64
292Jan 2044$1,523.95$68.52$1,592.47$12,460.07
293Feb 2044$1,531.42$61.05$1,592.47$10,928.65
294Mar 2044$1,538.92$53.55$1,592.47$9,389.73
295Apr 2044$1,546.46$46.01$1,592.47$7,843.27
296May 2044$1,554.04$38.43$1,592.47$6,289.23
297Jun 2044$1,561.65$30.82$1,592.47$4,727.58
298Jul 2044$1,569.30$23.17$1,592.47$3,158.28
299Aug 2044$1,576.99$15.48$1,592.47$1,581.29
300Sep 2044$1,581.29$7.75$1,589.04$0.00
2044 Total$13,984.02$344.78$14,328.8
Compare your product with the big 4 banks, or add more products to compare
As seen on