Advantage Package Fixed Rate Home Loan (Principal and Interest) 4 Years (LVR 80%-95%) from Bank of Melbourne

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
2.94%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,413
Number of Repayments
300
Total Interest Paid
$123,900
Total repayments
$423,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$678.29$735.00$1,413.29$299,321.71
2Feb 2020$679.95$733.34$1,413.29$298,641.76
3Mar 2020$681.62$731.67$1,413.29$297,960.14
4Apr 2020$683.29$730.00$1,413.29$297,276.85
5May 2020$684.96$728.33$1,413.29$296,591.89
6Jun 2020$686.64$726.65$1,413.29$295,905.25
7Jul 2020$688.32$724.97$1,413.29$295,216.93
8Aug 2020$690.01$723.28$1,413.29$294,526.92
9Sep 2020$691.70$721.59$1,413.29$293,835.22
10Oct 2020$693.39$719.90$1,413.29$293,141.83
11Nov 2020$695.09$718.20$1,413.29$292,446.74
12Dec 2020$696.80$716.49$1,413.29$291,749.94
2020 Total$8,250.06$8,709.42$16,959.48
13Jan 2021$698.50$714.79$1,413.29$291,051.44
14Feb 2021$700.21$713.08$1,413.29$290,351.23
15Mar 2021$701.93$711.36$1,413.29$289,649.30
16Apr 2021$703.65$709.64$1,413.29$288,945.65
17May 2021$705.37$707.92$1,413.29$288,240.28
18Jun 2021$707.10$706.19$1,413.29$287,533.18
19Jul 2021$708.83$704.46$1,413.29$286,824.35
20Aug 2021$710.57$702.72$1,413.29$286,113.78
21Sep 2021$712.31$700.98$1,413.29$285,401.47
22Oct 2021$714.06$699.23$1,413.29$284,687.41
23Nov 2021$715.81$697.48$1,413.29$283,971.60
24Dec 2021$717.56$695.73$1,413.29$283,254.04
2021 Total$8,495.9$8,463.58$16,959.48
25Jan 2022$719.32$693.97$1,413.29$282,534.72
26Feb 2022$721.08$692.21$1,413.29$281,813.64
27Mar 2022$722.85$690.44$1,413.29$281,090.79
28Apr 2022$724.62$688.67$1,413.29$280,366.17
29May 2022$726.39$686.90$1,413.29$279,639.78
30Jun 2022$728.17$685.12$1,413.29$278,911.61
31Jul 2022$729.96$683.33$1,413.29$278,181.65
32Aug 2022$731.74$681.55$1,413.29$277,449.91
33Sep 2022$733.54$679.75$1,413.29$276,716.37
34Oct 2022$735.33$677.96$1,413.29$275,981.04
35Nov 2022$737.14$676.15$1,413.29$275,243.90
36Dec 2022$738.94$674.35$1,413.29$274,504.96
2022 Total$8,749.08$8,210.4$16,959.48
37Jan 2023$740.75$672.54$1,413.29$273,764.21
38Feb 2023$742.57$670.72$1,413.29$273,021.64
39Mar 2023$744.39$668.90$1,413.29$272,277.25
40Apr 2023$746.21$667.08$1,413.29$271,531.04
41May 2023$748.04$665.25$1,413.29$270,783.00
42Jun 2023$749.87$663.42$1,413.29$270,033.13
43Jul 2023$751.71$661.58$1,413.29$269,281.42
44Aug 2023$753.55$659.74$1,413.29$268,527.87
45Sep 2023$755.40$657.89$1,413.29$267,772.47
46Oct 2023$757.25$656.04$1,413.29$267,015.22
47Nov 2023$759.10$654.19$1,413.29$266,256.12
48Dec 2023$760.96$652.33$1,413.29$265,495.16
2023 Total$9,009.8$7,949.68$16,959.48
49Jan 2024$762.83$650.46$1,413.29$264,732.33
50Feb 2024$764.70$648.59$1,413.29$263,967.63
51Mar 2024$766.57$646.72$1,413.29$263,201.06
52Apr 2024$768.45$644.84$1,413.29$262,432.61
53May 2024$770.33$642.96$1,413.29$261,662.28
54Jun 2024$772.22$641.07$1,413.29$260,890.06
55Jul 2024$774.11$639.18$1,413.29$260,115.95
56Aug 2024$776.01$637.28$1,413.29$259,339.94
57Sep 2024$777.91$635.38$1,413.29$258,562.03
58Oct 2024$779.81$633.48$1,413.29$257,782.22
59Nov 2024$781.72$631.57$1,413.29$257,000.50
60Dec 2024$783.64$629.65$1,413.29$256,216.86
2024 Total$9,278.3$7,681.18$16,959.48
61Jan 2025$785.56$627.73$1,413.29$255,431.30
62Feb 2025$787.48$625.81$1,413.29$254,643.82
63Mar 2025$789.41$623.88$1,413.29$253,854.41
64Apr 2025$791.35$621.94$1,413.29$253,063.06
65May 2025$793.29$620.00$1,413.29$252,269.77
66Jun 2025$795.23$618.06$1,413.29$251,474.54
67Jul 2025$797.18$616.11$1,413.29$250,677.36
68Aug 2025$799.13$614.16$1,413.29$249,878.23
69Sep 2025$801.09$612.20$1,413.29$249,077.14
70Oct 2025$803.05$610.24$1,413.29$248,274.09
71Nov 2025$805.02$608.27$1,413.29$247,469.07
72Dec 2025$806.99$606.30$1,413.29$246,662.08
2025 Total$9,554.78$7,404.7$16,959.48
73Jan 2026$808.97$604.32$1,413.29$245,853.11
74Feb 2026$810.95$602.34$1,413.29$245,042.16
75Mar 2026$812.94$600.35$1,413.29$244,229.22
76Apr 2026$814.93$598.36$1,413.29$243,414.29
77May 2026$816.92$596.37$1,413.29$242,597.37
78Jun 2026$818.93$594.36$1,413.29$241,778.44
79Jul 2026$820.93$592.36$1,413.29$240,957.51
80Aug 2026$822.94$590.35$1,413.29$240,134.57
81Sep 2026$824.96$588.33$1,413.29$239,309.61
82Oct 2026$826.98$586.31$1,413.29$238,482.63
83Nov 2026$829.01$584.28$1,413.29$237,653.62
84Dec 2026$831.04$582.25$1,413.29$236,822.58
2026 Total$9,839.5$7,119.98$16,959.48
85Jan 2027$833.07$580.22$1,413.29$235,989.51
86Feb 2027$835.12$578.17$1,413.29$235,154.39
87Mar 2027$837.16$576.13$1,413.29$234,317.23
88Apr 2027$839.21$574.08$1,413.29$233,478.02
89May 2027$841.27$572.02$1,413.29$232,636.75
90Jun 2027$843.33$569.96$1,413.29$231,793.42
91Jul 2027$845.40$567.89$1,413.29$230,948.02
92Aug 2027$847.47$565.82$1,413.29$230,100.55
93Sep 2027$849.54$563.75$1,413.29$229,251.01
94Oct 2027$851.63$561.66$1,413.29$228,399.38
95Nov 2027$853.71$559.58$1,413.29$227,545.67
96Dec 2027$855.80$557.49$1,413.29$226,689.87
2027 Total$10,132.71$6,826.77$16,959.48
97Jan 2028$857.90$555.39$1,413.29$225,831.97
98Feb 2028$860.00$553.29$1,413.29$224,971.97
99Mar 2028$862.11$551.18$1,413.29$224,109.86
100Apr 2028$864.22$549.07$1,413.29$223,245.64
101May 2028$866.34$546.95$1,413.29$222,379.30
102Jun 2028$868.46$544.83$1,413.29$221,510.84
103Jul 2028$870.59$542.70$1,413.29$220,640.25
104Aug 2028$872.72$540.57$1,413.29$219,767.53
105Sep 2028$874.86$538.43$1,413.29$218,892.67
106Oct 2028$877.00$536.29$1,413.29$218,015.67
107Nov 2028$879.15$534.14$1,413.29$217,136.52
108Dec 2028$881.31$531.98$1,413.29$216,255.21
2028 Total$10,434.66$6,524.82$16,959.48
109Jan 2029$883.46$529.83$1,413.29$215,371.75
110Feb 2029$885.63$527.66$1,413.29$214,486.12
111Mar 2029$887.80$525.49$1,413.29$213,598.32
112Apr 2029$889.97$523.32$1,413.29$212,708.35
113May 2029$892.15$521.14$1,413.29$211,816.20
114Jun 2029$894.34$518.95$1,413.29$210,921.86
115Jul 2029$896.53$516.76$1,413.29$210,025.33
116Aug 2029$898.73$514.56$1,413.29$209,126.60
117Sep 2029$900.93$512.36$1,413.29$208,225.67
118Oct 2029$903.14$510.15$1,413.29$207,322.53
119Nov 2029$905.35$507.94$1,413.29$206,417.18
120Dec 2029$907.57$505.72$1,413.29$205,509.61
2029 Total$10,745.6$6,213.88$16,959.48
121Jan 2030$909.79$503.50$1,413.29$204,599.82
122Feb 2030$912.02$501.27$1,413.29$203,687.80
123Mar 2030$914.25$499.04$1,413.29$202,773.55
124Apr 2030$916.49$496.80$1,413.29$201,857.06
125May 2030$918.74$494.55$1,413.29$200,938.32
126Jun 2030$920.99$492.30$1,413.29$200,017.33
127Jul 2030$923.25$490.04$1,413.29$199,094.08
128Aug 2030$925.51$487.78$1,413.29$198,168.57
129Sep 2030$927.78$485.51$1,413.29$197,240.79
130Oct 2030$930.05$483.24$1,413.29$196,310.74
131Nov 2030$932.33$480.96$1,413.29$195,378.41
132Dec 2030$934.61$478.68$1,413.29$194,443.80
2030 Total$11,065.81$5,893.67$16,959.48
133Jan 2031$936.90$476.39$1,413.29$193,506.90
134Feb 2031$939.20$474.09$1,413.29$192,567.70
135Mar 2031$941.50$471.79$1,413.29$191,626.20
136Apr 2031$943.81$469.48$1,413.29$190,682.39
137May 2031$946.12$467.17$1,413.29$189,736.27
138Jun 2031$948.44$464.85$1,413.29$188,787.83
139Jul 2031$950.76$462.53$1,413.29$187,837.07
140Aug 2031$953.09$460.20$1,413.29$186,883.98
141Sep 2031$955.42$457.87$1,413.29$185,928.56
142Oct 2031$957.77$455.52$1,413.29$184,970.79
143Nov 2031$960.11$453.18$1,413.29$184,010.68
144Dec 2031$962.46$450.83$1,413.29$183,048.22
2031 Total$11,395.58$5,563.9$16,959.48
145Jan 2032$964.82$448.47$1,413.29$182,083.40
146Feb 2032$967.19$446.10$1,413.29$181,116.21
147Mar 2032$969.56$443.73$1,413.29$180,146.65
148Apr 2032$971.93$441.36$1,413.29$179,174.72
149May 2032$974.31$438.98$1,413.29$178,200.41
150Jun 2032$976.70$436.59$1,413.29$177,223.71
151Jul 2032$979.09$434.20$1,413.29$176,244.62
152Aug 2032$981.49$431.80$1,413.29$175,263.13
153Sep 2032$983.90$429.39$1,413.29$174,279.23
154Oct 2032$986.31$426.98$1,413.29$173,292.92
155Nov 2032$988.72$424.57$1,413.29$172,304.20
156Dec 2032$991.14$422.15$1,413.29$171,313.06
2032 Total$11,735.16$5,224.32$16,959.48
157Jan 2033$993.57$419.72$1,413.29$170,319.49
158Feb 2033$996.01$417.28$1,413.29$169,323.48
159Mar 2033$998.45$414.84$1,413.29$168,325.03
160Apr 2033$1,000.89$412.40$1,413.29$167,324.14
161May 2033$1,003.35$409.94$1,413.29$166,320.79
162Jun 2033$1,005.80$407.49$1,413.29$165,314.99
163Jul 2033$1,008.27$405.02$1,413.29$164,306.72
164Aug 2033$1,010.74$402.55$1,413.29$163,295.98
165Sep 2033$1,013.21$400.08$1,413.29$162,282.77
166Oct 2033$1,015.70$397.59$1,413.29$161,267.07
167Nov 2033$1,018.19$395.10$1,413.29$160,248.88
168Dec 2033$1,020.68$392.61$1,413.29$159,228.20
2033 Total$12,084.86$4,874.62$16,959.48
169Jan 2034$1,023.18$390.11$1,413.29$158,205.02
170Feb 2034$1,025.69$387.60$1,413.29$157,179.33
171Mar 2034$1,028.20$385.09$1,413.29$156,151.13
172Apr 2034$1,030.72$382.57$1,413.29$155,120.41
173May 2034$1,033.24$380.05$1,413.29$154,087.17
174Jun 2034$1,035.78$377.51$1,413.29$153,051.39
175Jul 2034$1,038.31$374.98$1,413.29$152,013.08
176Aug 2034$1,040.86$372.43$1,413.29$150,972.22
177Sep 2034$1,043.41$369.88$1,413.29$149,928.81
178Oct 2034$1,045.96$367.33$1,413.29$148,882.85
179Nov 2034$1,048.53$364.76$1,413.29$147,834.32
180Dec 2034$1,051.10$362.19$1,413.29$146,783.22
2034 Total$12,444.98$4,514.5$16,959.48
181Jan 2035$1,053.67$359.62$1,413.29$145,729.55
182Feb 2035$1,056.25$357.04$1,413.29$144,673.30
183Mar 2035$1,058.84$354.45$1,413.29$143,614.46
184Apr 2035$1,061.43$351.86$1,413.29$142,553.03
185May 2035$1,064.04$349.25$1,413.29$141,488.99
186Jun 2035$1,066.64$346.65$1,413.29$140,422.35
187Jul 2035$1,069.26$344.03$1,413.29$139,353.09
188Aug 2035$1,071.87$341.42$1,413.29$138,281.22
189Sep 2035$1,074.50$338.79$1,413.29$137,206.72
190Oct 2035$1,077.13$336.16$1,413.29$136,129.59
191Nov 2035$1,079.77$333.52$1,413.29$135,049.82
192Dec 2035$1,082.42$330.87$1,413.29$133,967.40
2035 Total$12,815.82$4,143.66$16,959.48
193Jan 2036$1,085.07$328.22$1,413.29$132,882.33
194Feb 2036$1,087.73$325.56$1,413.29$131,794.60
195Mar 2036$1,090.39$322.90$1,413.29$130,704.21
196Apr 2036$1,093.06$320.23$1,413.29$129,611.15
197May 2036$1,095.74$317.55$1,413.29$128,515.41
198Jun 2036$1,098.43$314.86$1,413.29$127,416.98
199Jul 2036$1,101.12$312.17$1,413.29$126,315.86
200Aug 2036$1,103.82$309.47$1,413.29$125,212.04
201Sep 2036$1,106.52$306.77$1,413.29$124,105.52
202Oct 2036$1,109.23$304.06$1,413.29$122,996.29
203Nov 2036$1,111.95$301.34$1,413.29$121,884.34
204Dec 2036$1,114.67$298.62$1,413.29$120,769.67
2036 Total$13,197.73$3,761.75$16,959.48
205Jan 2037$1,117.40$295.89$1,413.29$119,652.27
206Feb 2037$1,120.14$293.15$1,413.29$118,532.13
207Mar 2037$1,122.89$290.40$1,413.29$117,409.24
208Apr 2037$1,125.64$287.65$1,413.29$116,283.60
209May 2037$1,128.40$284.89$1,413.29$115,155.20
210Jun 2037$1,131.16$282.13$1,413.29$114,024.04
211Jul 2037$1,133.93$279.36$1,413.29$112,890.11
212Aug 2037$1,136.71$276.58$1,413.29$111,753.40
213Sep 2037$1,139.49$273.80$1,413.29$110,613.91
214Oct 2037$1,142.29$271.00$1,413.29$109,471.62
215Nov 2037$1,145.08$268.21$1,413.29$108,326.54
216Dec 2037$1,147.89$265.40$1,413.29$107,178.65
2037 Total$13,591.02$3,368.46$16,959.48
217Jan 2038$1,150.70$262.59$1,413.29$106,027.95
218Feb 2038$1,153.52$259.77$1,413.29$104,874.43
219Mar 2038$1,156.35$256.94$1,413.29$103,718.08
220Apr 2038$1,159.18$254.11$1,413.29$102,558.90
221May 2038$1,162.02$251.27$1,413.29$101,396.88
222Jun 2038$1,164.87$248.42$1,413.29$100,232.01
223Jul 2038$1,167.72$245.57$1,413.29$99,064.29
224Aug 2038$1,170.58$242.71$1,413.29$97,893.71
225Sep 2038$1,173.45$239.84$1,413.29$96,720.26
226Oct 2038$1,176.33$236.96$1,413.29$95,543.93
227Nov 2038$1,179.21$234.08$1,413.29$94,364.72
228Dec 2038$1,182.10$231.19$1,413.29$93,182.62
2038 Total$13,996.03$2,963.45$16,959.48
229Jan 2039$1,184.99$228.30$1,413.29$91,997.63
230Feb 2039$1,187.90$225.39$1,413.29$90,809.73
231Mar 2039$1,190.81$222.48$1,413.29$89,618.92
232Apr 2039$1,193.72$219.57$1,413.29$88,425.20
233May 2039$1,196.65$216.64$1,413.29$87,228.55
234Jun 2039$1,199.58$213.71$1,413.29$86,028.97
235Jul 2039$1,202.52$210.77$1,413.29$84,826.45
236Aug 2039$1,205.47$207.82$1,413.29$83,620.98
237Sep 2039$1,208.42$204.87$1,413.29$82,412.56
238Oct 2039$1,211.38$201.91$1,413.29$81,201.18
239Nov 2039$1,214.35$198.94$1,413.29$79,986.83
240Dec 2039$1,217.32$195.97$1,413.29$78,769.51
2039 Total$14,413.11$2,546.37$16,959.48
241Jan 2040$1,220.30$192.99$1,413.29$77,549.21
242Feb 2040$1,223.29$190.00$1,413.29$76,325.92
243Mar 2040$1,226.29$187.00$1,413.29$75,099.63
244Apr 2040$1,229.30$183.99$1,413.29$73,870.33
245May 2040$1,232.31$180.98$1,413.29$72,638.02
246Jun 2040$1,235.33$177.96$1,413.29$71,402.69
247Jul 2040$1,238.35$174.94$1,413.29$70,164.34
248Aug 2040$1,241.39$171.90$1,413.29$68,922.95
249Sep 2040$1,244.43$168.86$1,413.29$67,678.52
250Oct 2040$1,247.48$165.81$1,413.29$66,431.04
251Nov 2040$1,250.53$162.76$1,413.29$65,180.51
252Dec 2040$1,253.60$159.69$1,413.29$63,926.91
2040 Total$14,842.6$2,116.88$16,959.48
253Jan 2041$1,256.67$156.62$1,413.29$62,670.24
254Feb 2041$1,259.75$153.54$1,413.29$61,410.49
255Mar 2041$1,262.83$150.46$1,413.29$60,147.66
256Apr 2041$1,265.93$147.36$1,413.29$58,881.73
257May 2041$1,269.03$144.26$1,413.29$57,612.70
258Jun 2041$1,272.14$141.15$1,413.29$56,340.56
259Jul 2041$1,275.26$138.03$1,413.29$55,065.30
260Aug 2041$1,278.38$134.91$1,413.29$53,786.92
261Sep 2041$1,281.51$131.78$1,413.29$52,505.41
262Oct 2041$1,284.65$128.64$1,413.29$51,220.76
263Nov 2041$1,287.80$125.49$1,413.29$49,932.96
264Dec 2041$1,290.95$122.34$1,413.29$48,642.01
2041 Total$15,284.9$1,674.58$16,959.48
265Jan 2042$1,294.12$119.17$1,413.29$47,347.89
266Feb 2042$1,297.29$116.00$1,413.29$46,050.60
267Mar 2042$1,300.47$112.82$1,413.29$44,750.13
268Apr 2042$1,303.65$109.64$1,413.29$43,446.48
269May 2042$1,306.85$106.44$1,413.29$42,139.63
270Jun 2042$1,310.05$103.24$1,413.29$40,829.58
271Jul 2042$1,313.26$100.03$1,413.29$39,516.32
272Aug 2042$1,316.48$96.81$1,413.29$38,199.84
273Sep 2042$1,319.70$93.59$1,413.29$36,880.14
274Oct 2042$1,322.93$90.36$1,413.29$35,557.21
275Nov 2042$1,326.17$87.12$1,413.29$34,231.04
276Dec 2042$1,329.42$83.87$1,413.29$32,901.62
2042 Total$15,740.39$1,219.09$16,959.48
277Jan 2043$1,332.68$80.61$1,413.29$31,568.94
278Feb 2043$1,335.95$77.34$1,413.29$30,232.99
279Mar 2043$1,339.22$74.07$1,413.29$28,893.77
280Apr 2043$1,342.50$70.79$1,413.29$27,551.27
281May 2043$1,345.79$67.50$1,413.29$26,205.48
282Jun 2043$1,349.09$64.20$1,413.29$24,856.39
283Jul 2043$1,352.39$60.90$1,413.29$23,504.00
284Aug 2043$1,355.71$57.58$1,413.29$22,148.29
285Sep 2043$1,359.03$54.26$1,413.29$20,789.26
286Oct 2043$1,362.36$50.93$1,413.29$19,426.90
287Nov 2043$1,365.69$47.60$1,413.29$18,061.21
288Dec 2043$1,369.04$44.25$1,413.29$16,692.17
2043 Total$16,209.45$750.03$16,959.48
289Jan 2044$1,372.39$40.90$1,413.29$15,319.78
290Feb 2044$1,375.76$37.53$1,413.29$13,944.02
291Mar 2044$1,379.13$34.16$1,413.29$12,564.89
292Apr 2044$1,382.51$30.78$1,413.29$11,182.38
293May 2044$1,385.89$27.40$1,413.29$9,796.49
294Jun 2044$1,389.29$24.00$1,413.29$8,407.20
295Jul 2044$1,392.69$20.60$1,413.29$7,014.51
296Aug 2044$1,396.10$17.19$1,413.29$5,618.41
297Sep 2044$1,399.52$13.77$1,413.29$4,218.89
298Oct 2044$1,402.95$10.34$1,413.29$2,815.94
299Nov 2044$1,406.39$6.90$1,413.29$1,409.55
300Dec 2044$1,409.55$3.45$1,413.00$0.00
2044 Total$16,692.17$267.02$16,959.19
Compare your product with the big 4 banks, or add more products to compare
As seen on