Base Variable Rate Home Loan from BankVic

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.36%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,479
Number of Repayments
300
Total Interest Paid
$143,700
Total repayments
$443,700
DatePrincipleInterestPaymentBalance
1Dec 2019$639.44$840.00$1,479.44$299,360.56
2019 Total$639.44$840$1,479.44
2Jan 2020$641.23$838.21$1,479.44$298,719.33
3Feb 2020$643.03$836.41$1,479.44$298,076.30
4Mar 2020$644.83$834.61$1,479.44$297,431.47
5Apr 2020$646.63$832.81$1,479.44$296,784.84
6May 2020$648.44$831.00$1,479.44$296,136.40
7Jun 2020$650.26$829.18$1,479.44$295,486.14
8Jul 2020$652.08$827.36$1,479.44$294,834.06
9Aug 2020$653.90$825.54$1,479.44$294,180.16
10Sep 2020$655.74$823.70$1,479.44$293,524.42
11Oct 2020$657.57$821.87$1,479.44$292,866.85
12Nov 2020$659.41$820.03$1,479.44$292,207.44
13Dec 2020$661.26$818.18$1,479.44$291,546.18
2020 Total$7,814.38$9,938.9$17,753.28
14Jan 2021$663.11$816.33$1,479.44$290,883.07
15Feb 2021$664.97$814.47$1,479.44$290,218.10
16Mar 2021$666.83$812.61$1,479.44$289,551.27
17Apr 2021$668.70$810.74$1,479.44$288,882.57
18May 2021$670.57$808.87$1,479.44$288,212.00
19Jun 2021$672.45$806.99$1,479.44$287,539.55
20Jul 2021$674.33$805.11$1,479.44$286,865.22
21Aug 2021$676.22$803.22$1,479.44$286,189.00
22Sep 2021$678.11$801.33$1,479.44$285,510.89
23Oct 2021$680.01$799.43$1,479.44$284,830.88
24Nov 2021$681.91$797.53$1,479.44$284,148.97
25Dec 2021$683.82$795.62$1,479.44$283,465.15
2021 Total$8,081.03$9,672.25$17,753.28
26Jan 2022$685.74$793.70$1,479.44$282,779.41
27Feb 2022$687.66$791.78$1,479.44$282,091.75
28Mar 2022$689.58$789.86$1,479.44$281,402.17
29Apr 2022$691.51$787.93$1,479.44$280,710.66
30May 2022$693.45$785.99$1,479.44$280,017.21
31Jun 2022$695.39$784.05$1,479.44$279,321.82
32Jul 2022$697.34$782.10$1,479.44$278,624.48
33Aug 2022$699.29$780.15$1,479.44$277,925.19
34Sep 2022$701.25$778.19$1,479.44$277,223.94
35Oct 2022$703.21$776.23$1,479.44$276,520.73
36Nov 2022$705.18$774.26$1,479.44$275,815.55
37Dec 2022$707.16$772.28$1,479.44$275,108.39
2022 Total$8,356.76$9,396.52$17,753.28
38Jan 2023$709.14$770.30$1,479.44$274,399.25
39Feb 2023$711.12$768.32$1,479.44$273,688.13
40Mar 2023$713.11$766.33$1,479.44$272,975.02
41Apr 2023$715.11$764.33$1,479.44$272,259.91
42May 2023$717.11$762.33$1,479.44$271,542.80
43Jun 2023$719.12$760.32$1,479.44$270,823.68
44Jul 2023$721.13$758.31$1,479.44$270,102.55
45Aug 2023$723.15$756.29$1,479.44$269,379.40
46Sep 2023$725.18$754.26$1,479.44$268,654.22
47Oct 2023$727.21$752.23$1,479.44$267,927.01
48Nov 2023$729.24$750.20$1,479.44$267,197.77
49Dec 2023$731.29$748.15$1,479.44$266,466.48
2023 Total$8,641.91$9,111.37$17,753.28
50Jan 2024$733.33$746.11$1,479.44$265,733.15
51Feb 2024$735.39$744.05$1,479.44$264,997.76
52Mar 2024$737.45$741.99$1,479.44$264,260.31
53Apr 2024$739.51$739.93$1,479.44$263,520.80
54May 2024$741.58$737.86$1,479.44$262,779.22
55Jun 2024$743.66$735.78$1,479.44$262,035.56
56Jul 2024$745.74$733.70$1,479.44$261,289.82
57Aug 2024$747.83$731.61$1,479.44$260,541.99
58Sep 2024$749.92$729.52$1,479.44$259,792.07
59Oct 2024$752.02$727.42$1,479.44$259,040.05
60Nov 2024$754.13$725.31$1,479.44$258,285.92
61Dec 2024$756.24$723.20$1,479.44$257,529.68
2024 Total$8,936.8$8,816.48$17,753.28
62Jan 2025$758.36$721.08$1,479.44$256,771.32
63Feb 2025$760.48$718.96$1,479.44$256,010.84
64Mar 2025$762.61$716.83$1,479.44$255,248.23
65Apr 2025$764.74$714.70$1,479.44$254,483.49
66May 2025$766.89$712.55$1,479.44$253,716.60
67Jun 2025$769.03$710.41$1,479.44$252,947.57
68Jul 2025$771.19$708.25$1,479.44$252,176.38
69Aug 2025$773.35$706.09$1,479.44$251,403.03
70Sep 2025$775.51$703.93$1,479.44$250,627.52
71Oct 2025$777.68$701.76$1,479.44$249,849.84
72Nov 2025$779.86$699.58$1,479.44$249,069.98
73Dec 2025$782.04$697.40$1,479.44$248,287.94
2025 Total$9,241.74$8,511.54$17,753.28
74Jan 2026$784.23$695.21$1,479.44$247,503.71
75Feb 2026$786.43$693.01$1,479.44$246,717.28
76Mar 2026$788.63$690.81$1,479.44$245,928.65
77Apr 2026$790.84$688.60$1,479.44$245,137.81
78May 2026$793.05$686.39$1,479.44$244,344.76
79Jun 2026$795.27$684.17$1,479.44$243,549.49
80Jul 2026$797.50$681.94$1,479.44$242,751.99
81Aug 2026$799.73$679.71$1,479.44$241,952.26
82Sep 2026$801.97$677.47$1,479.44$241,150.29
83Oct 2026$804.22$675.22$1,479.44$240,346.07
84Nov 2026$806.47$672.97$1,479.44$239,539.60
85Dec 2026$808.73$670.71$1,479.44$238,730.87
2026 Total$9,557.07$8,196.21$17,753.28
86Jan 2027$810.99$668.45$1,479.44$237,919.88
87Feb 2027$813.26$666.18$1,479.44$237,106.62
88Mar 2027$815.54$663.90$1,479.44$236,291.08
89Apr 2027$817.82$661.62$1,479.44$235,473.26
90May 2027$820.11$659.33$1,479.44$234,653.15
91Jun 2027$822.41$657.03$1,479.44$233,830.74
92Jul 2027$824.71$654.73$1,479.44$233,006.03
93Aug 2027$827.02$652.42$1,479.44$232,179.01
94Sep 2027$829.34$650.10$1,479.44$231,349.67
95Oct 2027$831.66$647.78$1,479.44$230,518.01
96Nov 2027$833.99$645.45$1,479.44$229,684.02
97Dec 2027$836.32$643.12$1,479.44$228,847.70
2027 Total$9,883.17$7,870.11$17,753.28
98Jan 2028$838.67$640.77$1,479.44$228,009.03
99Feb 2028$841.01$638.43$1,479.44$227,168.02
100Mar 2028$843.37$636.07$1,479.44$226,324.65
101Apr 2028$845.73$633.71$1,479.44$225,478.92
102May 2028$848.10$631.34$1,479.44$224,630.82
103Jun 2028$850.47$628.97$1,479.44$223,780.35
104Jul 2028$852.86$626.58$1,479.44$222,927.49
105Aug 2028$855.24$624.20$1,479.44$222,072.25
106Sep 2028$857.64$621.80$1,479.44$221,214.61
107Oct 2028$860.04$619.40$1,479.44$220,354.57
108Nov 2028$862.45$616.99$1,479.44$219,492.12
109Dec 2028$864.86$614.58$1,479.44$218,627.26
2028 Total$10,220.44$7,532.84$17,753.28
110Jan 2029$867.28$612.16$1,479.44$217,759.98
111Feb 2029$869.71$609.73$1,479.44$216,890.27
112Mar 2029$872.15$607.29$1,479.44$216,018.12
113Apr 2029$874.59$604.85$1,479.44$215,143.53
114May 2029$877.04$602.40$1,479.44$214,266.49
115Jun 2029$879.49$599.95$1,479.44$213,387.00
116Jul 2029$881.96$597.48$1,479.44$212,505.04
117Aug 2029$884.43$595.01$1,479.44$211,620.61
118Sep 2029$886.90$592.54$1,479.44$210,733.71
119Oct 2029$889.39$590.05$1,479.44$209,844.32
120Nov 2029$891.88$587.56$1,479.44$208,952.44
121Dec 2029$894.37$585.07$1,479.44$208,058.07
2029 Total$10,569.19$7,184.09$17,753.28
122Jan 2030$896.88$582.56$1,479.44$207,161.19
123Feb 2030$899.39$580.05$1,479.44$206,261.80
124Mar 2030$901.91$577.53$1,479.44$205,359.89
125Apr 2030$904.43$575.01$1,479.44$204,455.46
126May 2030$906.96$572.48$1,479.44$203,548.50
127Jun 2030$909.50$569.94$1,479.44$202,639.00
128Jul 2030$912.05$567.39$1,479.44$201,726.95
129Aug 2030$914.60$564.84$1,479.44$200,812.35
130Sep 2030$917.17$562.27$1,479.44$199,895.18
131Oct 2030$919.73$559.71$1,479.44$198,975.45
132Nov 2030$922.31$557.13$1,479.44$198,053.14
133Dec 2030$924.89$554.55$1,479.44$197,128.25
2030 Total$10,929.82$6,823.46$17,753.28
134Jan 2031$927.48$551.96$1,479.44$196,200.77
135Feb 2031$930.08$549.36$1,479.44$195,270.69
136Mar 2031$932.68$546.76$1,479.44$194,338.01
137Apr 2031$935.29$544.15$1,479.44$193,402.72
138May 2031$937.91$541.53$1,479.44$192,464.81
139Jun 2031$940.54$538.90$1,479.44$191,524.27
140Jul 2031$943.17$536.27$1,479.44$190,581.10
141Aug 2031$945.81$533.63$1,479.44$189,635.29
142Sep 2031$948.46$530.98$1,479.44$188,686.83
143Oct 2031$951.12$528.32$1,479.44$187,735.71
144Nov 2031$953.78$525.66$1,479.44$186,781.93
145Dec 2031$956.45$522.99$1,479.44$185,825.48
2031 Total$11,302.77$6,450.51$17,753.28
146Jan 2032$959.13$520.31$1,479.44$184,866.35
147Feb 2032$961.81$517.63$1,479.44$183,904.54
148Mar 2032$964.51$514.93$1,479.44$182,940.03
149Apr 2032$967.21$512.23$1,479.44$181,972.82
150May 2032$969.92$509.52$1,479.44$181,002.90
151Jun 2032$972.63$506.81$1,479.44$180,030.27
152Jul 2032$975.36$504.08$1,479.44$179,054.91
153Aug 2032$978.09$501.35$1,479.44$178,076.82
154Sep 2032$980.82$498.62$1,479.44$177,096.00
155Oct 2032$983.57$495.87$1,479.44$176,112.43
156Nov 2032$986.33$493.11$1,479.44$175,126.10
157Dec 2032$989.09$490.35$1,479.44$174,137.01
2032 Total$11,688.47$6,064.81$17,753.28
158Jan 2033$991.86$487.58$1,479.44$173,145.15
159Feb 2033$994.63$484.81$1,479.44$172,150.52
160Mar 2033$997.42$482.02$1,479.44$171,153.10
161Apr 2033$1,000.21$479.23$1,479.44$170,152.89
162May 2033$1,003.01$476.43$1,479.44$169,149.88
163Jun 2033$1,005.82$473.62$1,479.44$168,144.06
164Jul 2033$1,008.64$470.80$1,479.44$167,135.42
165Aug 2033$1,011.46$467.98$1,479.44$166,123.96
166Sep 2033$1,014.29$465.15$1,479.44$165,109.67
167Oct 2033$1,017.13$462.31$1,479.44$164,092.54
168Nov 2033$1,019.98$459.46$1,479.44$163,072.56
169Dec 2033$1,022.84$456.60$1,479.44$162,049.72
2033 Total$12,087.29$5,665.99$17,753.28
170Jan 2034$1,025.70$453.74$1,479.44$161,024.02
171Feb 2034$1,028.57$450.87$1,479.44$159,995.45
172Mar 2034$1,031.45$447.99$1,479.44$158,964.00
173Apr 2034$1,034.34$445.10$1,479.44$157,929.66
174May 2034$1,037.24$442.20$1,479.44$156,892.42
175Jun 2034$1,040.14$439.30$1,479.44$155,852.28
176Jul 2034$1,043.05$436.39$1,479.44$154,809.23
177Aug 2034$1,045.97$433.47$1,479.44$153,763.26
178Sep 2034$1,048.90$430.54$1,479.44$152,714.36
179Oct 2034$1,051.84$427.60$1,479.44$151,662.52
180Nov 2034$1,054.78$424.66$1,479.44$150,607.74
181Dec 2034$1,057.74$421.70$1,479.44$149,550.00
2034 Total$12,499.72$5,253.56$17,753.28
182Jan 2035$1,060.70$418.74$1,479.44$148,489.30
183Feb 2035$1,063.67$415.77$1,479.44$147,425.63
184Mar 2035$1,066.65$412.79$1,479.44$146,358.98
185Apr 2035$1,069.63$409.81$1,479.44$145,289.35
186May 2035$1,072.63$406.81$1,479.44$144,216.72
187Jun 2035$1,075.63$403.81$1,479.44$143,141.09
188Jul 2035$1,078.64$400.80$1,479.44$142,062.45
189Aug 2035$1,081.67$397.77$1,479.44$140,980.78
190Sep 2035$1,084.69$394.75$1,479.44$139,896.09
191Oct 2035$1,087.73$391.71$1,479.44$138,808.36
192Nov 2035$1,090.78$388.66$1,479.44$137,717.58
193Dec 2035$1,093.83$385.61$1,479.44$136,623.75
2035 Total$12,926.25$4,827.03$17,753.28
194Jan 2036$1,096.89$382.55$1,479.44$135,526.86
195Feb 2036$1,099.96$379.48$1,479.44$134,426.90
196Mar 2036$1,103.04$376.40$1,479.44$133,323.86
197Apr 2036$1,106.13$373.31$1,479.44$132,217.73
198May 2036$1,109.23$370.21$1,479.44$131,108.50
199Jun 2036$1,112.34$367.10$1,479.44$129,996.16
200Jul 2036$1,115.45$363.99$1,479.44$128,880.71
201Aug 2036$1,118.57$360.87$1,479.44$127,762.14
202Sep 2036$1,121.71$357.73$1,479.44$126,640.43
203Oct 2036$1,124.85$354.59$1,479.44$125,515.58
204Nov 2036$1,128.00$351.44$1,479.44$124,387.58
205Dec 2036$1,131.15$348.29$1,479.44$123,256.43
2036 Total$13,367.32$4,385.96$17,753.28
206Jan 2037$1,134.32$345.12$1,479.44$122,122.11
207Feb 2037$1,137.50$341.94$1,479.44$120,984.61
208Mar 2037$1,140.68$338.76$1,479.44$119,843.93
209Apr 2037$1,143.88$335.56$1,479.44$118,700.05
210May 2037$1,147.08$332.36$1,479.44$117,552.97
211Jun 2037$1,150.29$329.15$1,479.44$116,402.68
212Jul 2037$1,153.51$325.93$1,479.44$115,249.17
213Aug 2037$1,156.74$322.70$1,479.44$114,092.43
214Sep 2037$1,159.98$319.46$1,479.44$112,932.45
215Oct 2037$1,163.23$316.21$1,479.44$111,769.22
216Nov 2037$1,166.49$312.95$1,479.44$110,602.73
217Dec 2037$1,169.75$309.69$1,479.44$109,432.98
2037 Total$13,823.45$3,929.83$17,753.28
218Jan 2038$1,173.03$306.41$1,479.44$108,259.95
219Feb 2038$1,176.31$303.13$1,479.44$107,083.64
220Mar 2038$1,179.61$299.83$1,479.44$105,904.03
221Apr 2038$1,182.91$296.53$1,479.44$104,721.12
222May 2038$1,186.22$293.22$1,479.44$103,534.90
223Jun 2038$1,189.54$289.90$1,479.44$102,345.36
224Jul 2038$1,192.87$286.57$1,479.44$101,152.49
225Aug 2038$1,196.21$283.23$1,479.44$99,956.28
226Sep 2038$1,199.56$279.88$1,479.44$98,756.72
227Oct 2038$1,202.92$276.52$1,479.44$97,553.80
228Nov 2038$1,206.29$273.15$1,479.44$96,347.51
229Dec 2038$1,209.67$269.77$1,479.44$95,137.84
2038 Total$14,295.14$3,458.14$17,753.28
230Jan 2039$1,213.05$266.39$1,479.44$93,924.79
231Feb 2039$1,216.45$262.99$1,479.44$92,708.34
232Mar 2039$1,219.86$259.58$1,479.44$91,488.48
233Apr 2039$1,223.27$256.17$1,479.44$90,265.21
234May 2039$1,226.70$252.74$1,479.44$89,038.51
235Jun 2039$1,230.13$249.31$1,479.44$87,808.38
236Jul 2039$1,233.58$245.86$1,479.44$86,574.80
237Aug 2039$1,237.03$242.41$1,479.44$85,337.77
238Sep 2039$1,240.49$238.95$1,479.44$84,097.28
239Oct 2039$1,243.97$235.47$1,479.44$82,853.31
240Nov 2039$1,247.45$231.99$1,479.44$81,605.86
241Dec 2039$1,250.94$228.50$1,479.44$80,354.92
2039 Total$14,782.92$2,970.36$17,753.28
242Jan 2040$1,254.45$224.99$1,479.44$79,100.47
243Feb 2040$1,257.96$221.48$1,479.44$77,842.51
244Mar 2040$1,261.48$217.96$1,479.44$76,581.03
245Apr 2040$1,265.01$214.43$1,479.44$75,316.02
246May 2040$1,268.56$210.88$1,479.44$74,047.46
247Jun 2040$1,272.11$207.33$1,479.44$72,775.35
248Jul 2040$1,275.67$203.77$1,479.44$71,499.68
249Aug 2040$1,279.24$200.20$1,479.44$70,220.44
250Sep 2040$1,282.82$196.62$1,479.44$68,937.62
251Oct 2040$1,286.41$193.03$1,479.44$67,651.21
252Nov 2040$1,290.02$189.42$1,479.44$66,361.19
253Dec 2040$1,293.63$185.81$1,479.44$65,067.56
2040 Total$15,287.36$2,465.92$17,753.28
254Jan 2041$1,297.25$182.19$1,479.44$63,770.31
255Feb 2041$1,300.88$178.56$1,479.44$62,469.43
256Mar 2041$1,304.53$174.91$1,479.44$61,164.90
257Apr 2041$1,308.18$171.26$1,479.44$59,856.72
258May 2041$1,311.84$167.60$1,479.44$58,544.88
259Jun 2041$1,315.51$163.93$1,479.44$57,229.37
260Jul 2041$1,319.20$160.24$1,479.44$55,910.17
261Aug 2041$1,322.89$156.55$1,479.44$54,587.28
262Sep 2041$1,326.60$152.84$1,479.44$53,260.68
263Oct 2041$1,330.31$149.13$1,479.44$51,930.37
264Nov 2041$1,334.03$145.41$1,479.44$50,596.34
265Dec 2041$1,337.77$141.67$1,479.44$49,258.57
2041 Total$15,808.99$1,944.29$17,753.28
266Jan 2042$1,341.52$137.92$1,479.44$47,917.05
267Feb 2042$1,345.27$134.17$1,479.44$46,571.78
268Mar 2042$1,349.04$130.40$1,479.44$45,222.74
269Apr 2042$1,352.82$126.62$1,479.44$43,869.92
270May 2042$1,356.60$122.84$1,479.44$42,513.32
271Jun 2042$1,360.40$119.04$1,479.44$41,152.92
272Jul 2042$1,364.21$115.23$1,479.44$39,788.71
273Aug 2042$1,368.03$111.41$1,479.44$38,420.68
274Sep 2042$1,371.86$107.58$1,479.44$37,048.82
275Oct 2042$1,375.70$103.74$1,479.44$35,673.12
276Nov 2042$1,379.56$99.88$1,479.44$34,293.56
277Dec 2042$1,383.42$96.02$1,479.44$32,910.14
2042 Total$16,348.43$1,404.85$17,753.28
278Jan 2043$1,387.29$92.15$1,479.44$31,522.85
279Feb 2043$1,391.18$88.26$1,479.44$30,131.67
280Mar 2043$1,395.07$84.37$1,479.44$28,736.60
281Apr 2043$1,398.98$80.46$1,479.44$27,337.62
282May 2043$1,402.89$76.55$1,479.44$25,934.73
283Jun 2043$1,406.82$72.62$1,479.44$24,527.91
284Jul 2043$1,410.76$68.68$1,479.44$23,117.15
285Aug 2043$1,414.71$64.73$1,479.44$21,702.44
286Sep 2043$1,418.67$60.77$1,479.44$20,283.77
287Oct 2043$1,422.65$56.79$1,479.44$18,861.12
288Nov 2043$1,426.63$52.81$1,479.44$17,434.49
289Dec 2043$1,430.62$48.82$1,479.44$16,003.87
2043 Total$16,906.27$847.01$17,753.28
290Jan 2044$1,434.63$44.81$1,479.44$14,569.24
291Feb 2044$1,438.65$40.79$1,479.44$13,130.59
292Mar 2044$1,442.67$36.77$1,479.44$11,687.92
293Apr 2044$1,446.71$32.73$1,479.44$10,241.21
294May 2044$1,450.76$28.68$1,479.44$8,790.45
295Jun 2044$1,454.83$24.61$1,479.44$7,335.62
296Jul 2044$1,458.90$20.54$1,479.44$5,876.72
297Aug 2044$1,462.99$16.45$1,479.44$4,413.73
298Sep 2044$1,467.08$12.36$1,479.44$2,946.65
299Oct 2044$1,471.19$8.25$1,479.44$1,475.46
300Nov 2044$1,475.31$4.13$1,479.44$0.15
2044 Total$16,003.72$270.12$16,273.84
Compare your product with the big 4 banks, or add more products to compare
As seen on