Offset Variable Investment Loan from BankVic

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.04%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,467
Number of Repayments
300
Total Interest Paid
$190,100
Total repayments
$440,100
DatePrincipleInterestPaymentBalance
1Aug 2019$417.31$1,050.00$1,467.31$249,582.69
2Sep 2019$419.06$1,048.25$1,467.31$249,163.63
3Oct 2019$420.82$1,046.49$1,467.31$248,742.81
4Nov 2019$422.59$1,044.72$1,467.31$248,320.22
5Dec 2019$424.37$1,042.94$1,467.31$247,895.85
2019 Total$2,104.15$5,232.4$7,336.55
6Jan 2020$426.15$1,041.16$1,467.31$247,469.70
7Feb 2020$427.94$1,039.37$1,467.31$247,041.76
8Mar 2020$429.73$1,037.58$1,467.31$246,612.03
9Apr 2020$431.54$1,035.77$1,467.31$246,180.49
10May 2020$433.35$1,033.96$1,467.31$245,747.14
11Jun 2020$435.17$1,032.14$1,467.31$245,311.97
12Jul 2020$437.00$1,030.31$1,467.31$244,874.97
13Aug 2020$438.84$1,028.47$1,467.31$244,436.13
14Sep 2020$440.68$1,026.63$1,467.31$243,995.45
15Oct 2020$442.53$1,024.78$1,467.31$243,552.92
16Nov 2020$444.39$1,022.92$1,467.31$243,108.53
17Dec 2020$446.25$1,021.06$1,467.31$242,662.28
2020 Total$5,233.57$12,374.15$17,607.72
18Jan 2021$448.13$1,019.18$1,467.31$242,214.15
19Feb 2021$450.01$1,017.30$1,467.31$241,764.14
20Mar 2021$451.90$1,015.41$1,467.31$241,312.24
21Apr 2021$453.80$1,013.51$1,467.31$240,858.44
22May 2021$455.70$1,011.61$1,467.31$240,402.74
23Jun 2021$457.62$1,009.69$1,467.31$239,945.12
24Jul 2021$459.54$1,007.77$1,467.31$239,485.58
25Aug 2021$461.47$1,005.84$1,467.31$239,024.11
26Sep 2021$463.41$1,003.90$1,467.31$238,560.70
27Oct 2021$465.36$1,001.95$1,467.31$238,095.34
28Nov 2021$467.31$1,000.00$1,467.31$237,628.03
29Dec 2021$469.27$998.04$1,467.31$237,158.76
2021 Total$5,503.52$12,104.2$17,607.72
30Jan 2022$471.24$996.07$1,467.31$236,687.52
31Feb 2022$473.22$994.09$1,467.31$236,214.30
32Mar 2022$475.21$992.10$1,467.31$235,739.09
33Apr 2022$477.21$990.10$1,467.31$235,261.88
34May 2022$479.21$988.10$1,467.31$234,782.67
35Jun 2022$481.22$986.09$1,467.31$234,301.45
36Jul 2022$483.24$984.07$1,467.31$233,818.21
37Aug 2022$485.27$982.04$1,467.31$233,332.94
38Sep 2022$487.31$980.00$1,467.31$232,845.63
39Oct 2022$489.36$977.95$1,467.31$232,356.27
40Nov 2022$491.41$975.90$1,467.31$231,864.86
41Dec 2022$493.48$973.83$1,467.31$231,371.38
2022 Total$5,787.38$11,820.34$17,607.72
42Jan 2023$495.55$971.76$1,467.31$230,875.83
43Feb 2023$497.63$969.68$1,467.31$230,378.20
44Mar 2023$499.72$967.59$1,467.31$229,878.48
45Apr 2023$501.82$965.49$1,467.31$229,376.66
46May 2023$503.93$963.38$1,467.31$228,872.73
47Jun 2023$506.04$961.27$1,467.31$228,366.69
48Jul 2023$508.17$959.14$1,467.31$227,858.52
49Aug 2023$510.30$957.01$1,467.31$227,348.22
50Sep 2023$512.45$954.86$1,467.31$226,835.77
51Oct 2023$514.60$952.71$1,467.31$226,321.17
52Nov 2023$516.76$950.55$1,467.31$225,804.41
53Dec 2023$518.93$948.38$1,467.31$225,285.48
2023 Total$6,085.9$11,521.82$17,607.72
54Jan 2024$521.11$946.20$1,467.31$224,764.37
55Feb 2024$523.30$944.01$1,467.31$224,241.07
56Mar 2024$525.50$941.81$1,467.31$223,715.57
57Apr 2024$527.70$939.61$1,467.31$223,187.87
58May 2024$529.92$937.39$1,467.31$222,657.95
59Jun 2024$532.15$935.16$1,467.31$222,125.80
60Jul 2024$534.38$932.93$1,467.31$221,591.42
61Aug 2024$536.63$930.68$1,467.31$221,054.79
62Sep 2024$538.88$928.43$1,467.31$220,515.91
63Oct 2024$541.14$926.17$1,467.31$219,974.77
64Nov 2024$543.42$923.89$1,467.31$219,431.35
65Dec 2024$545.70$921.61$1,467.31$218,885.65
2024 Total$6,399.83$11,207.89$17,607.72
66Jan 2025$547.99$919.32$1,467.31$218,337.66
67Feb 2025$550.29$917.02$1,467.31$217,787.37
68Mar 2025$552.60$914.71$1,467.31$217,234.77
69Apr 2025$554.92$912.39$1,467.31$216,679.85
70May 2025$557.25$910.06$1,467.31$216,122.60
71Jun 2025$559.60$907.71$1,467.31$215,563.00
72Jul 2025$561.95$905.36$1,467.31$215,001.05
73Aug 2025$564.31$903.00$1,467.31$214,436.74
74Sep 2025$566.68$900.63$1,467.31$213,870.06
75Oct 2025$569.06$898.25$1,467.31$213,301.00
76Nov 2025$571.45$895.86$1,467.31$212,729.55
77Dec 2025$573.85$893.46$1,467.31$212,155.70
2025 Total$6,729.95$10,877.77$17,607.72
78Jan 2026$576.26$891.05$1,467.31$211,579.44
79Feb 2026$578.68$888.63$1,467.31$211,000.76
80Mar 2026$581.11$886.20$1,467.31$210,419.65
81Apr 2026$583.55$883.76$1,467.31$209,836.10
82May 2026$586.00$881.31$1,467.31$209,250.10
83Jun 2026$588.46$878.85$1,467.31$208,661.64
84Jul 2026$590.93$876.38$1,467.31$208,070.71
85Aug 2026$593.41$873.90$1,467.31$207,477.30
86Sep 2026$595.91$871.40$1,467.31$206,881.39
87Oct 2026$598.41$868.90$1,467.31$206,282.98
88Nov 2026$600.92$866.39$1,467.31$205,682.06
89Dec 2026$603.45$863.86$1,467.31$205,078.61
2026 Total$7,077.09$10,530.63$17,607.72
90Jan 2027$605.98$861.33$1,467.31$204,472.63
91Feb 2027$608.52$858.79$1,467.31$203,864.11
92Mar 2027$611.08$856.23$1,467.31$203,253.03
93Apr 2027$613.65$853.66$1,467.31$202,639.38
94May 2027$616.22$851.09$1,467.31$202,023.16
95Jun 2027$618.81$848.50$1,467.31$201,404.35
96Jul 2027$621.41$845.90$1,467.31$200,782.94
97Aug 2027$624.02$843.29$1,467.31$200,158.92
98Sep 2027$626.64$840.67$1,467.31$199,532.28
99Oct 2027$629.27$838.04$1,467.31$198,903.01
100Nov 2027$631.92$835.39$1,467.31$198,271.09
101Dec 2027$634.57$832.74$1,467.31$197,636.52
2027 Total$7,442.09$10,165.63$17,607.72
102Jan 2028$637.24$830.07$1,467.31$196,999.28
103Feb 2028$639.91$827.40$1,467.31$196,359.37
104Mar 2028$642.60$824.71$1,467.31$195,716.77
105Apr 2028$645.30$822.01$1,467.31$195,071.47
106May 2028$648.01$819.30$1,467.31$194,423.46
107Jun 2028$650.73$816.58$1,467.31$193,772.73
108Jul 2028$653.46$813.85$1,467.31$193,119.27
109Aug 2028$656.21$811.10$1,467.31$192,463.06
110Sep 2028$658.97$808.34$1,467.31$191,804.09
111Oct 2028$661.73$805.58$1,467.31$191,142.36
112Nov 2028$664.51$802.80$1,467.31$190,477.85
113Dec 2028$667.30$800.01$1,467.31$189,810.55
2028 Total$7,825.97$9,781.75$17,607.72
114Jan 2029$670.11$797.20$1,467.31$189,140.44
115Feb 2029$672.92$794.39$1,467.31$188,467.52
116Mar 2029$675.75$791.56$1,467.31$187,791.77
117Apr 2029$678.58$788.73$1,467.31$187,113.19
118May 2029$681.43$785.88$1,467.31$186,431.76
119Jun 2029$684.30$783.01$1,467.31$185,747.46
120Jul 2029$687.17$780.14$1,467.31$185,060.29
121Aug 2029$690.06$777.25$1,467.31$184,370.23
122Sep 2029$692.96$774.35$1,467.31$183,677.27
123Oct 2029$695.87$771.44$1,467.31$182,981.40
124Nov 2029$698.79$768.52$1,467.31$182,282.61
125Dec 2029$701.72$765.59$1,467.31$181,580.89
2029 Total$8,229.66$9,378.06$17,607.72
126Jan 2030$704.67$762.64$1,467.31$180,876.22
127Feb 2030$707.63$759.68$1,467.31$180,168.59
128Mar 2030$710.60$756.71$1,467.31$179,457.99
129Apr 2030$713.59$753.72$1,467.31$178,744.40
130May 2030$716.58$750.73$1,467.31$178,027.82
131Jun 2030$719.59$747.72$1,467.31$177,308.23
132Jul 2030$722.62$744.69$1,467.31$176,585.61
133Aug 2030$725.65$741.66$1,467.31$175,859.96
134Sep 2030$728.70$738.61$1,467.31$175,131.26
135Oct 2030$731.76$735.55$1,467.31$174,399.50
136Nov 2030$734.83$732.48$1,467.31$173,664.67
137Dec 2030$737.92$729.39$1,467.31$172,926.75
2030 Total$8,654.14$8,953.58$17,607.72
138Jan 2031$741.02$726.29$1,467.31$172,185.73
139Feb 2031$744.13$723.18$1,467.31$171,441.60
140Mar 2031$747.26$720.05$1,467.31$170,694.34
141Apr 2031$750.39$716.92$1,467.31$169,943.95
142May 2031$753.55$713.76$1,467.31$169,190.40
143Jun 2031$756.71$710.60$1,467.31$168,433.69
144Jul 2031$759.89$707.42$1,467.31$167,673.80
145Aug 2031$763.08$704.23$1,467.31$166,910.72
146Sep 2031$766.28$701.03$1,467.31$166,144.44
147Oct 2031$769.50$697.81$1,467.31$165,374.94
148Nov 2031$772.74$694.57$1,467.31$164,602.20
149Dec 2031$775.98$691.33$1,467.31$163,826.22
2031 Total$9,100.53$8,507.19$17,607.72
150Jan 2032$779.24$688.07$1,467.31$163,046.98
151Feb 2032$782.51$684.80$1,467.31$162,264.47
152Mar 2032$785.80$681.51$1,467.31$161,478.67
153Apr 2032$789.10$678.21$1,467.31$160,689.57
154May 2032$792.41$674.90$1,467.31$159,897.16
155Jun 2032$795.74$671.57$1,467.31$159,101.42
156Jul 2032$799.08$668.23$1,467.31$158,302.34
157Aug 2032$802.44$664.87$1,467.31$157,499.90
158Sep 2032$805.81$661.50$1,467.31$156,694.09
159Oct 2032$809.19$658.12$1,467.31$155,884.90
160Nov 2032$812.59$654.72$1,467.31$155,072.31
161Dec 2032$816.01$651.30$1,467.31$154,256.30
2032 Total$9,569.92$8,037.8$17,607.72
162Jan 2033$819.43$647.88$1,467.31$153,436.87
163Feb 2033$822.88$644.43$1,467.31$152,613.99
164Mar 2033$826.33$640.98$1,467.31$151,787.66
165Apr 2033$829.80$637.51$1,467.31$150,957.86
166May 2033$833.29$634.02$1,467.31$150,124.57
167Jun 2033$836.79$630.52$1,467.31$149,287.78
168Jul 2033$840.30$627.01$1,467.31$148,447.48
169Aug 2033$843.83$623.48$1,467.31$147,603.65
170Sep 2033$847.37$619.94$1,467.31$146,756.28
171Oct 2033$850.93$616.38$1,467.31$145,905.35
172Nov 2033$854.51$612.80$1,467.31$145,050.84
173Dec 2033$858.10$609.21$1,467.31$144,192.74
2033 Total$10,063.56$7,544.16$17,607.72
174Jan 2034$861.70$605.61$1,467.31$143,331.04
175Feb 2034$865.32$601.99$1,467.31$142,465.72
176Mar 2034$868.95$598.36$1,467.31$141,596.77
177Apr 2034$872.60$594.71$1,467.31$140,724.17
178May 2034$876.27$591.04$1,467.31$139,847.90
179Jun 2034$879.95$587.36$1,467.31$138,967.95
180Jul 2034$883.64$583.67$1,467.31$138,084.31
181Aug 2034$887.36$579.95$1,467.31$137,196.95
182Sep 2034$891.08$576.23$1,467.31$136,305.87
183Oct 2034$894.83$572.48$1,467.31$135,411.04
184Nov 2034$898.58$568.73$1,467.31$134,512.46
185Dec 2034$902.36$564.95$1,467.31$133,610.10
2034 Total$10,582.64$7,025.08$17,607.72
186Jan 2035$906.15$561.16$1,467.31$132,703.95
187Feb 2035$909.95$557.36$1,467.31$131,794.00
188Mar 2035$913.78$553.53$1,467.31$130,880.22
189Apr 2035$917.61$549.70$1,467.31$129,962.61
190May 2035$921.47$545.84$1,467.31$129,041.14
191Jun 2035$925.34$541.97$1,467.31$128,115.80
192Jul 2035$929.22$538.09$1,467.31$127,186.58
193Aug 2035$933.13$534.18$1,467.31$126,253.45
194Sep 2035$937.05$530.26$1,467.31$125,316.40
195Oct 2035$940.98$526.33$1,467.31$124,375.42
196Nov 2035$944.93$522.38$1,467.31$123,430.49
197Dec 2035$948.90$518.41$1,467.31$122,481.59
2035 Total$11,128.51$6,479.21$17,607.72
198Jan 2036$952.89$514.42$1,467.31$121,528.70
199Feb 2036$956.89$510.42$1,467.31$120,571.81
200Mar 2036$960.91$506.40$1,467.31$119,610.90
201Apr 2036$964.94$502.37$1,467.31$118,645.96
202May 2036$969.00$498.31$1,467.31$117,676.96
203Jun 2036$973.07$494.24$1,467.31$116,703.89
204Jul 2036$977.15$490.16$1,467.31$115,726.74
205Aug 2036$981.26$486.05$1,467.31$114,745.48
206Sep 2036$985.38$481.93$1,467.31$113,760.10
207Oct 2036$989.52$477.79$1,467.31$112,770.58
208Nov 2036$993.67$473.64$1,467.31$111,776.91
209Dec 2036$997.85$469.46$1,467.31$110,779.06
2036 Total$11,702.53$5,905.19$17,607.72
210Jan 2037$1,002.04$465.27$1,467.31$109,777.02
211Feb 2037$1,006.25$461.06$1,467.31$108,770.77
212Mar 2037$1,010.47$456.84$1,467.31$107,760.30
213Apr 2037$1,014.72$452.59$1,467.31$106,745.58
214May 2037$1,018.98$448.33$1,467.31$105,726.60
215Jun 2037$1,023.26$444.05$1,467.31$104,703.34
216Jul 2037$1,027.56$439.75$1,467.31$103,675.78
217Aug 2037$1,031.87$435.44$1,467.31$102,643.91
218Sep 2037$1,036.21$431.10$1,467.31$101,607.70
219Oct 2037$1,040.56$426.75$1,467.31$100,567.14
220Nov 2037$1,044.93$422.38$1,467.31$99,522.21
221Dec 2037$1,049.32$417.99$1,467.31$98,472.89
2037 Total$12,306.17$5,301.55$17,607.72
222Jan 2038$1,053.72$413.59$1,467.31$97,419.17
223Feb 2038$1,058.15$409.16$1,467.31$96,361.02
224Mar 2038$1,062.59$404.72$1,467.31$95,298.43
225Apr 2038$1,067.06$400.25$1,467.31$94,231.37
226May 2038$1,071.54$395.77$1,467.31$93,159.83
227Jun 2038$1,076.04$391.27$1,467.31$92,083.79
228Jul 2038$1,080.56$386.75$1,467.31$91,003.23
229Aug 2038$1,085.10$382.21$1,467.31$89,918.13
230Sep 2038$1,089.65$377.66$1,467.31$88,828.48
231Oct 2038$1,094.23$373.08$1,467.31$87,734.25
232Nov 2038$1,098.83$368.48$1,467.31$86,635.42
233Dec 2038$1,103.44$363.87$1,467.31$85,531.98
2038 Total$12,940.91$4,666.81$17,607.72
234Jan 2039$1,108.08$359.23$1,467.31$84,423.90
235Feb 2039$1,112.73$354.58$1,467.31$83,311.17
236Mar 2039$1,117.40$349.91$1,467.31$82,193.77
237Apr 2039$1,122.10$345.21$1,467.31$81,071.67
238May 2039$1,126.81$340.50$1,467.31$79,944.86
239Jun 2039$1,131.54$335.77$1,467.31$78,813.32
240Jul 2039$1,136.29$331.02$1,467.31$77,677.03
241Aug 2039$1,141.07$326.24$1,467.31$76,535.96
242Sep 2039$1,145.86$321.45$1,467.31$75,390.10
243Oct 2039$1,150.67$316.64$1,467.31$74,239.43
244Nov 2039$1,155.50$311.81$1,467.31$73,083.93
245Dec 2039$1,160.36$306.95$1,467.31$71,923.57
2039 Total$13,608.41$3,999.31$17,607.72
246Jan 2040$1,165.23$302.08$1,467.31$70,758.34
247Feb 2040$1,170.12$297.19$1,467.31$69,588.22
248Mar 2040$1,175.04$292.27$1,467.31$68,413.18
249Apr 2040$1,179.97$287.34$1,467.31$67,233.21
250May 2040$1,184.93$282.38$1,467.31$66,048.28
251Jun 2040$1,189.91$277.40$1,467.31$64,858.37
252Jul 2040$1,194.90$272.41$1,467.31$63,663.47
253Aug 2040$1,199.92$267.39$1,467.31$62,463.55
254Sep 2040$1,204.96$262.35$1,467.31$61,258.59
255Oct 2040$1,210.02$257.29$1,467.31$60,048.57
256Nov 2040$1,215.11$252.20$1,467.31$58,833.46
257Dec 2040$1,220.21$247.10$1,467.31$57,613.25
2040 Total$14,310.32$3,297.4$17,607.72
258Jan 2041$1,225.33$241.98$1,467.31$56,387.92
259Feb 2041$1,230.48$236.83$1,467.31$55,157.44
260Mar 2041$1,235.65$231.66$1,467.31$53,921.79
261Apr 2041$1,240.84$226.47$1,467.31$52,680.95
262May 2041$1,246.05$221.26$1,467.31$51,434.90
263Jun 2041$1,251.28$216.03$1,467.31$50,183.62
264Jul 2041$1,256.54$210.77$1,467.31$48,927.08
265Aug 2041$1,261.82$205.49$1,467.31$47,665.26
266Sep 2041$1,267.12$200.19$1,467.31$46,398.14
267Oct 2041$1,272.44$194.87$1,467.31$45,125.70
268Nov 2041$1,277.78$189.53$1,467.31$43,847.92
269Dec 2041$1,283.15$184.16$1,467.31$42,564.77
2041 Total$15,048.48$2,559.24$17,607.72
270Jan 2042$1,288.54$178.77$1,467.31$41,276.23
271Feb 2042$1,293.95$173.36$1,467.31$39,982.28
272Mar 2042$1,299.38$167.93$1,467.31$38,682.90
273Apr 2042$1,304.84$162.47$1,467.31$37,378.06
274May 2042$1,310.32$156.99$1,467.31$36,067.74
275Jun 2042$1,315.83$151.48$1,467.31$34,751.91
276Jul 2042$1,321.35$145.96$1,467.31$33,430.56
277Aug 2042$1,326.90$140.41$1,467.31$32,103.66
278Sep 2042$1,332.47$134.84$1,467.31$30,771.19
279Oct 2042$1,338.07$129.24$1,467.31$29,433.12
280Nov 2042$1,343.69$123.62$1,467.31$28,089.43
281Dec 2042$1,349.33$117.98$1,467.31$26,740.10
2042 Total$15,824.67$1,783.05$17,607.72
282Jan 2043$1,355.00$112.31$1,467.31$25,385.10
283Feb 2043$1,360.69$106.62$1,467.31$24,024.41
284Mar 2043$1,366.41$100.90$1,467.31$22,658.00
285Apr 2043$1,372.15$95.16$1,467.31$21,285.85
286May 2043$1,377.91$89.40$1,467.31$19,907.94
287Jun 2043$1,383.70$83.61$1,467.31$18,524.24
288Jul 2043$1,389.51$77.80$1,467.31$17,134.73
289Aug 2043$1,395.34$71.97$1,467.31$15,739.39
290Sep 2043$1,401.20$66.11$1,467.31$14,338.19
291Oct 2043$1,407.09$60.22$1,467.31$12,931.10
292Nov 2043$1,413.00$54.31$1,467.31$11,518.10
293Dec 2043$1,418.93$48.38$1,467.31$10,099.17
2043 Total$16,640.93$966.79$17,607.72
294Jan 2044$1,424.89$42.42$1,467.31$8,674.28
295Feb 2044$1,430.88$36.43$1,467.31$7,243.40
296Mar 2044$1,436.89$30.42$1,467.31$5,806.51
297Apr 2044$1,442.92$24.39$1,467.31$4,363.59
298May 2044$1,448.98$18.33$1,467.31$2,914.61
299Jun 2044$1,455.07$12.24$1,467.31$1,459.54
300Jul 2044$1,459.54$6.13$1,465.67$0.00
2044 Total$10,099.17$170.36$10,269.53
Compare your product with the big 4 banks, or add more products to compare
As seen on