Premium Package Home Loan ($500k+, LVR 70%-90%) from Bank Australia

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.43%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,242
Number of Repayments
300
Total Interest Paid
$122,600
Total repayments
$372,600
DatePrincipleInterestPaymentBalance
1Oct 2019$527.61$714.58$1,242.19$249,472.39
2Nov 2019$529.11$713.08$1,242.19$248,943.28
3Dec 2019$530.63$711.56$1,242.19$248,412.65
2019 Total$1,587.35$2,139.22$3,726.57
4Jan 2020$532.14$710.05$1,242.19$247,880.51
5Feb 2020$533.66$708.53$1,242.19$247,346.85
6Mar 2020$535.19$707.00$1,242.19$246,811.66
7Apr 2020$536.72$705.47$1,242.19$246,274.94
8May 2020$538.25$703.94$1,242.19$245,736.69
9Jun 2020$539.79$702.40$1,242.19$245,196.90
10Jul 2020$541.34$700.85$1,242.19$244,655.56
11Aug 2020$542.88$699.31$1,242.19$244,112.68
12Sep 2020$544.43$697.76$1,242.19$243,568.25
13Oct 2020$545.99$696.20$1,242.19$243,022.26
14Nov 2020$547.55$694.64$1,242.19$242,474.71
15Dec 2020$549.12$693.07$1,242.19$241,925.59
2020 Total$6,487.06$8,419.22$14,906.28
16Jan 2021$550.69$691.50$1,242.19$241,374.90
17Feb 2021$552.26$689.93$1,242.19$240,822.64
18Mar 2021$553.84$688.35$1,242.19$240,268.80
19Apr 2021$555.42$686.77$1,242.19$239,713.38
20May 2021$557.01$685.18$1,242.19$239,156.37
21Jun 2021$558.60$683.59$1,242.19$238,597.77
22Jul 2021$560.20$681.99$1,242.19$238,037.57
23Aug 2021$561.80$680.39$1,242.19$237,475.77
24Sep 2021$563.41$678.78$1,242.19$236,912.36
25Oct 2021$565.02$677.17$1,242.19$236,347.34
26Nov 2021$566.63$675.56$1,242.19$235,780.71
27Dec 2021$568.25$673.94$1,242.19$235,212.46
2021 Total$6,713.13$8,193.15$14,906.28
28Jan 2022$569.87$672.32$1,242.19$234,642.59
29Feb 2022$571.50$670.69$1,242.19$234,071.09
30Mar 2022$573.14$669.05$1,242.19$233,497.95
31Apr 2022$574.78$667.41$1,242.19$232,923.17
32May 2022$576.42$665.77$1,242.19$232,346.75
33Jun 2022$578.07$664.12$1,242.19$231,768.68
34Jul 2022$579.72$662.47$1,242.19$231,188.96
35Aug 2022$581.37$660.82$1,242.19$230,607.59
36Sep 2022$583.04$659.15$1,242.19$230,024.55
37Oct 2022$584.70$657.49$1,242.19$229,439.85
38Nov 2022$586.37$655.82$1,242.19$228,853.48
39Dec 2022$588.05$654.14$1,242.19$228,265.43
2022 Total$6,947.03$7,959.25$14,906.28
40Jan 2023$589.73$652.46$1,242.19$227,675.70
41Feb 2023$591.42$650.77$1,242.19$227,084.28
42Mar 2023$593.11$649.08$1,242.19$226,491.17
43Apr 2023$594.80$647.39$1,242.19$225,896.37
44May 2023$596.50$645.69$1,242.19$225,299.87
45Jun 2023$598.21$643.98$1,242.19$224,701.66
46Jul 2023$599.92$642.27$1,242.19$224,101.74
47Aug 2023$601.63$640.56$1,242.19$223,500.11
48Sep 2023$603.35$638.84$1,242.19$222,896.76
49Oct 2023$605.08$637.11$1,242.19$222,291.68
50Nov 2023$606.81$635.38$1,242.19$221,684.87
51Dec 2023$608.54$633.65$1,242.19$221,076.33
2023 Total$7,189.1$7,717.18$14,906.28
52Jan 2024$610.28$631.91$1,242.19$220,466.05
53Feb 2024$612.02$630.17$1,242.19$219,854.03
54Mar 2024$613.77$628.42$1,242.19$219,240.26
55Apr 2024$615.53$626.66$1,242.19$218,624.73
56May 2024$617.29$624.90$1,242.19$218,007.44
57Jun 2024$619.05$623.14$1,242.19$217,388.39
58Jul 2024$620.82$621.37$1,242.19$216,767.57
59Aug 2024$622.60$619.59$1,242.19$216,144.97
60Sep 2024$624.38$617.81$1,242.19$215,520.59
61Oct 2024$626.16$616.03$1,242.19$214,894.43
62Nov 2024$627.95$614.24$1,242.19$214,266.48
63Dec 2024$629.74$612.45$1,242.19$213,636.74
2024 Total$7,439.59$7,466.69$14,906.28
64Jan 2025$631.54$610.65$1,242.19$213,005.20
65Feb 2025$633.35$608.84$1,242.19$212,371.85
66Mar 2025$635.16$607.03$1,242.19$211,736.69
67Apr 2025$636.98$605.21$1,242.19$211,099.71
68May 2025$638.80$603.39$1,242.19$210,460.91
69Jun 2025$640.62$601.57$1,242.19$209,820.29
70Jul 2025$642.45$599.74$1,242.19$209,177.84
71Aug 2025$644.29$597.90$1,242.19$208,533.55
72Sep 2025$646.13$596.06$1,242.19$207,887.42
73Oct 2025$647.98$594.21$1,242.19$207,239.44
74Nov 2025$649.83$592.36$1,242.19$206,589.61
75Dec 2025$651.69$590.50$1,242.19$205,937.92
2025 Total$7,698.82$7,207.46$14,906.28
76Jan 2026$653.55$588.64$1,242.19$205,284.37
77Feb 2026$655.42$586.77$1,242.19$204,628.95
78Mar 2026$657.29$584.90$1,242.19$203,971.66
79Apr 2026$659.17$583.02$1,242.19$203,312.49
80May 2026$661.06$581.13$1,242.19$202,651.43
81Jun 2026$662.94$579.25$1,242.19$201,988.49
82Jul 2026$664.84$577.35$1,242.19$201,323.65
83Aug 2026$666.74$575.45$1,242.19$200,656.91
84Sep 2026$668.65$573.54$1,242.19$199,988.26
85Oct 2026$670.56$571.63$1,242.19$199,317.70
86Nov 2026$672.47$569.72$1,242.19$198,645.23
87Dec 2026$674.40$567.79$1,242.19$197,970.83
2026 Total$7,967.09$6,939.19$14,906.28
88Jan 2027$676.32$565.87$1,242.19$197,294.51
89Feb 2027$678.26$563.93$1,242.19$196,616.25
90Mar 2027$680.20$561.99$1,242.19$195,936.05
91Apr 2027$682.14$560.05$1,242.19$195,253.91
92May 2027$684.09$558.10$1,242.19$194,569.82
93Jun 2027$686.04$556.15$1,242.19$193,883.78
94Jul 2027$688.01$554.18$1,242.19$193,195.77
95Aug 2027$689.97$552.22$1,242.19$192,505.80
96Sep 2027$691.94$550.25$1,242.19$191,813.86
97Oct 2027$693.92$548.27$1,242.19$191,119.94
98Nov 2027$695.91$546.28$1,242.19$190,424.03
99Dec 2027$697.89$544.30$1,242.19$189,726.14
2027 Total$8,244.69$6,661.59$14,906.28
100Jan 2028$699.89$542.30$1,242.19$189,026.25
101Feb 2028$701.89$540.30$1,242.19$188,324.36
102Mar 2028$703.90$538.29$1,242.19$187,620.46
103Apr 2028$705.91$536.28$1,242.19$186,914.55
104May 2028$707.93$534.26$1,242.19$186,206.62
105Jun 2028$709.95$532.24$1,242.19$185,496.67
106Jul 2028$711.98$530.21$1,242.19$184,784.69
107Aug 2028$714.01$528.18$1,242.19$184,070.68
108Sep 2028$716.05$526.14$1,242.19$183,354.63
109Oct 2028$718.10$524.09$1,242.19$182,636.53
110Nov 2028$720.15$522.04$1,242.19$181,916.38
111Dec 2028$722.21$519.98$1,242.19$181,194.17
2028 Total$8,531.97$6,374.31$14,906.28
112Jan 2029$724.28$517.91$1,242.19$180,469.89
113Feb 2029$726.35$515.84$1,242.19$179,743.54
114Mar 2029$728.42$513.77$1,242.19$179,015.12
115Apr 2029$730.51$511.68$1,242.19$178,284.61
116May 2029$732.59$509.60$1,242.19$177,552.02
117Jun 2029$734.69$507.50$1,242.19$176,817.33
118Jul 2029$736.79$505.40$1,242.19$176,080.54
119Aug 2029$738.89$503.30$1,242.19$175,341.65
120Sep 2029$741.01$501.18$1,242.19$174,600.64
121Oct 2029$743.12$499.07$1,242.19$173,857.52
122Nov 2029$745.25$496.94$1,242.19$173,112.27
123Dec 2029$747.38$494.81$1,242.19$172,364.89
2029 Total$8,829.28$6,077$14,906.28
124Jan 2030$749.51$492.68$1,242.19$171,615.38
125Feb 2030$751.66$490.53$1,242.19$170,863.72
126Mar 2030$753.80$488.39$1,242.19$170,109.92
127Apr 2030$755.96$486.23$1,242.19$169,353.96
128May 2030$758.12$484.07$1,242.19$168,595.84
129Jun 2030$760.29$481.90$1,242.19$167,835.55
130Jul 2030$762.46$479.73$1,242.19$167,073.09
131Aug 2030$764.64$477.55$1,242.19$166,308.45
132Sep 2030$766.83$475.36$1,242.19$165,541.62
133Oct 2030$769.02$473.17$1,242.19$164,772.60
134Nov 2030$771.21$470.98$1,242.19$164,001.39
135Dec 2030$773.42$468.77$1,242.19$163,227.97
2030 Total$9,136.92$5,769.36$14,906.28
136Jan 2031$775.63$466.56$1,242.19$162,452.34
137Feb 2031$777.85$464.34$1,242.19$161,674.49
138Mar 2031$780.07$462.12$1,242.19$160,894.42
139Apr 2031$782.30$459.89$1,242.19$160,112.12
140May 2031$784.54$457.65$1,242.19$159,327.58
141Jun 2031$786.78$455.41$1,242.19$158,540.80
142Jul 2031$789.03$453.16$1,242.19$157,751.77
143Aug 2031$791.28$450.91$1,242.19$156,960.49
144Sep 2031$793.54$448.65$1,242.19$156,166.95
145Oct 2031$795.81$446.38$1,242.19$155,371.14
146Nov 2031$798.09$444.10$1,242.19$154,573.05
147Dec 2031$800.37$441.82$1,242.19$153,772.68
2031 Total$9,455.29$5,450.99$14,906.28
148Jan 2032$802.66$439.53$1,242.19$152,970.02
149Feb 2032$804.95$437.24$1,242.19$152,165.07
150Mar 2032$807.25$434.94$1,242.19$151,357.82
151Apr 2032$809.56$432.63$1,242.19$150,548.26
152May 2032$811.87$430.32$1,242.19$149,736.39
153Jun 2032$814.19$428.00$1,242.19$148,922.20
154Jul 2032$816.52$425.67$1,242.19$148,105.68
155Aug 2032$818.85$423.34$1,242.19$147,286.83
156Sep 2032$821.20$420.99$1,242.19$146,465.63
157Oct 2032$823.54$418.65$1,242.19$145,642.09
158Nov 2032$825.90$416.29$1,242.19$144,816.19
159Dec 2032$828.26$413.93$1,242.19$143,987.93
2032 Total$9,784.75$5,121.53$14,906.28
160Jan 2033$830.62$411.57$1,242.19$143,157.31
161Feb 2033$833.00$409.19$1,242.19$142,324.31
162Mar 2033$835.38$406.81$1,242.19$141,488.93
163Apr 2033$837.77$404.42$1,242.19$140,651.16
164May 2033$840.16$402.03$1,242.19$139,811.00
165Jun 2033$842.56$399.63$1,242.19$138,968.44
166Jul 2033$844.97$397.22$1,242.19$138,123.47
167Aug 2033$847.39$394.80$1,242.19$137,276.08
168Sep 2033$849.81$392.38$1,242.19$136,426.27
169Oct 2033$852.24$389.95$1,242.19$135,574.03
170Nov 2033$854.67$387.52$1,242.19$134,719.36
171Dec 2033$857.12$385.07$1,242.19$133,862.24
2033 Total$10,125.69$4,780.59$14,906.28
172Jan 2034$859.57$382.62$1,242.19$133,002.67
173Feb 2034$862.02$380.17$1,242.19$132,140.65
174Mar 2034$864.49$377.70$1,242.19$131,276.16
175Apr 2034$866.96$375.23$1,242.19$130,409.20
176May 2034$869.44$372.75$1,242.19$129,539.76
177Jun 2034$871.92$370.27$1,242.19$128,667.84
178Jul 2034$874.41$367.78$1,242.19$127,793.43
179Aug 2034$876.91$365.28$1,242.19$126,916.52
180Sep 2034$879.42$362.77$1,242.19$126,037.10
181Oct 2034$881.93$360.26$1,242.19$125,155.17
182Nov 2034$884.45$357.74$1,242.19$124,270.72
183Dec 2034$886.98$355.21$1,242.19$123,383.74
2034 Total$10,478.5$4,427.78$14,906.28
184Jan 2035$889.52$352.67$1,242.19$122,494.22
185Feb 2035$892.06$350.13$1,242.19$121,602.16
186Mar 2035$894.61$347.58$1,242.19$120,707.55
187Apr 2035$897.17$345.02$1,242.19$119,810.38
188May 2035$899.73$342.46$1,242.19$118,910.65
189Jun 2035$902.30$339.89$1,242.19$118,008.35
190Jul 2035$904.88$337.31$1,242.19$117,103.47
191Aug 2035$907.47$334.72$1,242.19$116,196.00
192Sep 2035$910.06$332.13$1,242.19$115,285.94
193Oct 2035$912.66$329.53$1,242.19$114,373.28
194Nov 2035$915.27$326.92$1,242.19$113,458.01
195Dec 2035$917.89$324.30$1,242.19$112,540.12
2035 Total$10,843.62$4,062.66$14,906.28
196Jan 2036$920.51$321.68$1,242.19$111,619.61
197Feb 2036$923.14$319.05$1,242.19$110,696.47
198Mar 2036$925.78$316.41$1,242.19$109,770.69
199Apr 2036$928.43$313.76$1,242.19$108,842.26
200May 2036$931.08$311.11$1,242.19$107,911.18
201Jun 2036$933.74$308.45$1,242.19$106,977.44
202Jul 2036$936.41$305.78$1,242.19$106,041.03
203Aug 2036$939.09$303.10$1,242.19$105,101.94
204Sep 2036$941.77$300.42$1,242.19$104,160.17
205Oct 2036$944.47$297.72$1,242.19$103,215.70
206Nov 2036$947.17$295.02$1,242.19$102,268.53
207Dec 2036$949.87$292.32$1,242.19$101,318.66
2036 Total$11,221.46$3,684.82$14,906.28
208Jan 2037$952.59$289.60$1,242.19$100,366.07
209Feb 2037$955.31$286.88$1,242.19$99,410.76
210Mar 2037$958.04$284.15$1,242.19$98,452.72
211Apr 2037$960.78$281.41$1,242.19$97,491.94
212May 2037$963.53$278.66$1,242.19$96,528.41
213Jun 2037$966.28$275.91$1,242.19$95,562.13
214Jul 2037$969.04$273.15$1,242.19$94,593.09
215Aug 2037$971.81$270.38$1,242.19$93,621.28
216Sep 2037$974.59$267.60$1,242.19$92,646.69
217Oct 2037$977.37$264.82$1,242.19$91,669.32
218Nov 2037$980.17$262.02$1,242.19$90,689.15
219Dec 2037$982.97$259.22$1,242.19$89,706.18
2037 Total$11,612.48$3,293.8$14,906.28
220Jan 2038$985.78$256.41$1,242.19$88,720.40
221Feb 2038$988.60$253.59$1,242.19$87,731.80
222Mar 2038$991.42$250.77$1,242.19$86,740.38
223Apr 2038$994.26$247.93$1,242.19$85,746.12
224May 2038$997.10$245.09$1,242.19$84,749.02
225Jun 2038$999.95$242.24$1,242.19$83,749.07
226Jul 2038$1,002.81$239.38$1,242.19$82,746.26
227Aug 2038$1,005.67$236.52$1,242.19$81,740.59
228Sep 2038$1,008.55$233.64$1,242.19$80,732.04
229Oct 2038$1,011.43$230.76$1,242.19$79,720.61
230Nov 2038$1,014.32$227.87$1,242.19$78,706.29
231Dec 2038$1,017.22$224.97$1,242.19$77,689.07
2038 Total$12,017.11$2,889.17$14,906.28
232Jan 2039$1,020.13$222.06$1,242.19$76,668.94
233Feb 2039$1,023.04$219.15$1,242.19$75,645.90
234Mar 2039$1,025.97$216.22$1,242.19$74,619.93
235Apr 2039$1,028.90$213.29$1,242.19$73,591.03
236May 2039$1,031.84$210.35$1,242.19$72,559.19
237Jun 2039$1,034.79$207.40$1,242.19$71,524.40
238Jul 2039$1,037.75$204.44$1,242.19$70,486.65
239Aug 2039$1,040.72$201.47$1,242.19$69,445.93
240Sep 2039$1,043.69$198.50$1,242.19$68,402.24
241Oct 2039$1,046.67$195.52$1,242.19$67,355.57
242Nov 2039$1,049.67$192.52$1,242.19$66,305.90
243Dec 2039$1,052.67$189.52$1,242.19$65,253.23
2039 Total$12,435.84$2,470.44$14,906.28
244Jan 2040$1,055.67$186.52$1,242.19$64,197.56
245Feb 2040$1,058.69$183.50$1,242.19$63,138.87
246Mar 2040$1,061.72$180.47$1,242.19$62,077.15
247Apr 2040$1,064.75$177.44$1,242.19$61,012.40
248May 2040$1,067.80$174.39$1,242.19$59,944.60
249Jun 2040$1,070.85$171.34$1,242.19$58,873.75
250Jul 2040$1,073.91$168.28$1,242.19$57,799.84
251Aug 2040$1,076.98$165.21$1,242.19$56,722.86
252Sep 2040$1,080.06$162.13$1,242.19$55,642.80
253Oct 2040$1,083.14$159.05$1,242.19$54,559.66
254Nov 2040$1,086.24$155.95$1,242.19$53,473.42
255Dec 2040$1,089.35$152.84$1,242.19$52,384.07
2040 Total$12,869.16$2,037.12$14,906.28
256Jan 2041$1,092.46$149.73$1,242.19$51,291.61
257Feb 2041$1,095.58$146.61$1,242.19$50,196.03
258Mar 2041$1,098.71$143.48$1,242.19$49,097.32
259Apr 2041$1,101.85$140.34$1,242.19$47,995.47
260May 2041$1,105.00$137.19$1,242.19$46,890.47
261Jun 2041$1,108.16$134.03$1,242.19$45,782.31
262Jul 2041$1,111.33$130.86$1,242.19$44,670.98
263Aug 2041$1,114.51$127.68$1,242.19$43,556.47
264Sep 2041$1,117.69$124.50$1,242.19$42,438.78
265Oct 2041$1,120.89$121.30$1,242.19$41,317.89
266Nov 2041$1,124.09$118.10$1,242.19$40,193.80
267Dec 2041$1,127.30$114.89$1,242.19$39,066.50
2041 Total$13,317.57$1,588.71$14,906.28
268Jan 2042$1,130.52$111.67$1,242.19$37,935.98
269Feb 2042$1,133.76$108.43$1,242.19$36,802.22
270Mar 2042$1,137.00$105.19$1,242.19$35,665.22
271Apr 2042$1,140.25$101.94$1,242.19$34,524.97
272May 2042$1,143.51$98.68$1,242.19$33,381.46
273Jun 2042$1,146.77$95.42$1,242.19$32,234.69
274Jul 2042$1,150.05$92.14$1,242.19$31,084.64
275Aug 2042$1,153.34$88.85$1,242.19$29,931.30
276Sep 2042$1,156.64$85.55$1,242.19$28,774.66
277Oct 2042$1,159.94$82.25$1,242.19$27,614.72
278Nov 2042$1,163.26$78.93$1,242.19$26,451.46
279Dec 2042$1,166.58$75.61$1,242.19$25,284.88
2042 Total$13,781.62$1,124.66$14,906.28
280Jan 2043$1,169.92$72.27$1,242.19$24,114.96
281Feb 2043$1,173.26$68.93$1,242.19$22,941.70
282Mar 2043$1,176.61$65.58$1,242.19$21,765.09
283Apr 2043$1,179.98$62.21$1,242.19$20,585.11
284May 2043$1,183.35$58.84$1,242.19$19,401.76
285Jun 2043$1,186.73$55.46$1,242.19$18,215.03
286Jul 2043$1,190.13$52.06$1,242.19$17,024.90
287Aug 2043$1,193.53$48.66$1,242.19$15,831.37
288Sep 2043$1,196.94$45.25$1,242.19$14,634.43
289Oct 2043$1,200.36$41.83$1,242.19$13,434.07
290Nov 2043$1,203.79$38.40$1,242.19$12,230.28
291Dec 2043$1,207.23$34.96$1,242.19$11,023.05
2043 Total$14,261.83$644.45$14,906.28
292Jan 2044$1,210.68$31.51$1,242.19$9,812.37
293Feb 2044$1,214.14$28.05$1,242.19$8,598.23
294Mar 2044$1,217.61$24.58$1,242.19$7,380.62
295Apr 2044$1,221.09$21.10$1,242.19$6,159.53
296May 2044$1,224.58$17.61$1,242.19$4,934.95
297Jun 2044$1,228.08$14.11$1,242.19$3,706.87
298Jul 2044$1,231.59$10.60$1,242.19$2,475.28
299Aug 2044$1,235.11$7.08$1,242.19$1,240.17
300Sep 2044$1,238.65$3.54$1,242.19$1.52
2044 Total$11,021.53$158.18$11,179.71
Compare your product with the big 4 banks, or add more products to compare
As seen on