Standard Variable Home Loan from BankVic

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.29%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,360
Number of Repayments
300
Total Interest Paid
$158,000
Total repayments
$408,000
DatePrincipleInterestPaymentBalance
1Aug 2019$466.20$893.75$1,359.95$249,533.80
2Sep 2019$467.87$892.08$1,359.95$249,065.93
3Oct 2019$469.54$890.41$1,359.95$248,596.39
4Nov 2019$471.22$888.73$1,359.95$248,125.17
5Dec 2019$472.90$887.05$1,359.95$247,652.27
2019 Total$2,347.73$4,452.02$6,799.75
6Jan 2020$474.59$885.36$1,359.95$247,177.68
7Feb 2020$476.29$883.66$1,359.95$246,701.39
8Mar 2020$477.99$881.96$1,359.95$246,223.40
9Apr 2020$479.70$880.25$1,359.95$245,743.70
10May 2020$481.42$878.53$1,359.95$245,262.28
11Jun 2020$483.14$876.81$1,359.95$244,779.14
12Jul 2020$484.86$875.09$1,359.95$244,294.28
13Aug 2020$486.60$873.35$1,359.95$243,807.68
14Sep 2020$488.34$871.61$1,359.95$243,319.34
15Oct 2020$490.08$869.87$1,359.95$242,829.26
16Nov 2020$491.84$868.11$1,359.95$242,337.42
17Dec 2020$493.59$866.36$1,359.95$241,843.83
2020 Total$5,808.44$10,510.96$16,319.4
18Jan 2021$495.36$864.59$1,359.95$241,348.47
19Feb 2021$497.13$862.82$1,359.95$240,851.34
20Mar 2021$498.91$861.04$1,359.95$240,352.43
21Apr 2021$500.69$859.26$1,359.95$239,851.74
22May 2021$502.48$857.47$1,359.95$239,349.26
23Jun 2021$504.28$855.67$1,359.95$238,844.98
24Jul 2021$506.08$853.87$1,359.95$238,338.90
25Aug 2021$507.89$852.06$1,359.95$237,831.01
26Sep 2021$509.70$850.25$1,359.95$237,321.31
27Oct 2021$511.53$848.42$1,359.95$236,809.78
28Nov 2021$513.36$846.59$1,359.95$236,296.42
29Dec 2021$515.19$844.76$1,359.95$235,781.23
2021 Total$6,062.6$10,256.8$16,319.4
30Jan 2022$517.03$842.92$1,359.95$235,264.20
31Feb 2022$518.88$841.07$1,359.95$234,745.32
32Mar 2022$520.74$839.21$1,359.95$234,224.58
33Apr 2022$522.60$837.35$1,359.95$233,701.98
34May 2022$524.47$835.48$1,359.95$233,177.51
35Jun 2022$526.34$833.61$1,359.95$232,651.17
36Jul 2022$528.22$831.73$1,359.95$232,122.95
37Aug 2022$530.11$829.84$1,359.95$231,592.84
38Sep 2022$532.01$827.94$1,359.95$231,060.83
39Oct 2022$533.91$826.04$1,359.95$230,526.92
40Nov 2022$535.82$824.13$1,359.95$229,991.10
41Dec 2022$537.73$822.22$1,359.95$229,453.37
2022 Total$6,327.86$9,991.54$16,319.4
42Jan 2023$539.65$820.30$1,359.95$228,913.72
43Feb 2023$541.58$818.37$1,359.95$228,372.14
44Mar 2023$543.52$816.43$1,359.95$227,828.62
45Apr 2023$545.46$814.49$1,359.95$227,283.16
46May 2023$547.41$812.54$1,359.95$226,735.75
47Jun 2023$549.37$810.58$1,359.95$226,186.38
48Jul 2023$551.33$808.62$1,359.95$225,635.05
49Aug 2023$553.30$806.65$1,359.95$225,081.75
50Sep 2023$555.28$804.67$1,359.95$224,526.47
51Oct 2023$557.27$802.68$1,359.95$223,969.20
52Nov 2023$559.26$800.69$1,359.95$223,409.94
53Dec 2023$561.26$798.69$1,359.95$222,848.68
2023 Total$6,604.69$9,714.71$16,319.4
54Jan 2024$563.27$796.68$1,359.95$222,285.41
55Feb 2024$565.28$794.67$1,359.95$221,720.13
56Mar 2024$567.30$792.65$1,359.95$221,152.83
57Apr 2024$569.33$790.62$1,359.95$220,583.50
58May 2024$571.36$788.59$1,359.95$220,012.14
59Jun 2024$573.41$786.54$1,359.95$219,438.73
60Jul 2024$575.46$784.49$1,359.95$218,863.27
61Aug 2024$577.51$782.44$1,359.95$218,285.76
62Sep 2024$579.58$780.37$1,359.95$217,706.18
63Oct 2024$581.65$778.30$1,359.95$217,124.53
64Nov 2024$583.73$776.22$1,359.95$216,540.80
65Dec 2024$585.82$774.13$1,359.95$215,954.98
2024 Total$6,893.7$9,425.7$16,319.4
66Jan 2025$587.91$772.04$1,359.95$215,367.07
67Feb 2025$590.01$769.94$1,359.95$214,777.06
68Mar 2025$592.12$767.83$1,359.95$214,184.94
69Apr 2025$594.24$765.71$1,359.95$213,590.70
70May 2025$596.36$763.59$1,359.95$212,994.34
71Jun 2025$598.50$761.45$1,359.95$212,395.84
72Jul 2025$600.63$759.32$1,359.95$211,795.21
73Aug 2025$602.78$757.17$1,359.95$211,192.43
74Sep 2025$604.94$755.01$1,359.95$210,587.49
75Oct 2025$607.10$752.85$1,359.95$209,980.39
76Nov 2025$609.27$750.68$1,359.95$209,371.12
77Dec 2025$611.45$748.50$1,359.95$208,759.67
2025 Total$7,195.31$9,124.09$16,319.4
78Jan 2026$613.63$746.32$1,359.95$208,146.04
79Feb 2026$615.83$744.12$1,359.95$207,530.21
80Mar 2026$618.03$741.92$1,359.95$206,912.18
81Apr 2026$620.24$739.71$1,359.95$206,291.94
82May 2026$622.46$737.49$1,359.95$205,669.48
83Jun 2026$624.68$735.27$1,359.95$205,044.80
84Jul 2026$626.91$733.04$1,359.95$204,417.89
85Aug 2026$629.16$730.79$1,359.95$203,788.73
86Sep 2026$631.41$728.54$1,359.95$203,157.32
87Oct 2026$633.66$726.29$1,359.95$202,523.66
88Nov 2026$635.93$724.02$1,359.95$201,887.73
89Dec 2026$638.20$721.75$1,359.95$201,249.53
2026 Total$7,510.14$8,809.26$16,319.4
90Jan 2027$640.48$719.47$1,359.95$200,609.05
91Feb 2027$642.77$717.18$1,359.95$199,966.28
92Mar 2027$645.07$714.88$1,359.95$199,321.21
93Apr 2027$647.38$712.57$1,359.95$198,673.83
94May 2027$649.69$710.26$1,359.95$198,024.14
95Jun 2027$652.01$707.94$1,359.95$197,372.13
96Jul 2027$654.34$705.61$1,359.95$196,717.79
97Aug 2027$656.68$703.27$1,359.95$196,061.11
98Sep 2027$659.03$700.92$1,359.95$195,402.08
99Oct 2027$661.39$698.56$1,359.95$194,740.69
100Nov 2027$663.75$696.20$1,359.95$194,076.94
101Dec 2027$666.12$693.83$1,359.95$193,410.82
2027 Total$7,838.71$8,480.69$16,319.4
102Jan 2028$668.51$691.44$1,359.95$192,742.31
103Feb 2028$670.90$689.05$1,359.95$192,071.41
104Mar 2028$673.29$686.66$1,359.95$191,398.12
105Apr 2028$675.70$684.25$1,359.95$190,722.42
106May 2028$678.12$681.83$1,359.95$190,044.30
107Jun 2028$680.54$679.41$1,359.95$189,363.76
108Jul 2028$682.97$676.98$1,359.95$188,680.79
109Aug 2028$685.42$674.53$1,359.95$187,995.37
110Sep 2028$687.87$672.08$1,359.95$187,307.50
111Oct 2028$690.33$669.62$1,359.95$186,617.17
112Nov 2028$692.79$667.16$1,359.95$185,924.38
113Dec 2028$695.27$664.68$1,359.95$185,229.11
2028 Total$8,181.71$8,137.69$16,319.4
114Jan 2029$697.76$662.19$1,359.95$184,531.35
115Feb 2029$700.25$659.70$1,359.95$183,831.10
116Mar 2029$702.75$657.20$1,359.95$183,128.35
117Apr 2029$705.27$654.68$1,359.95$182,423.08
118May 2029$707.79$652.16$1,359.95$181,715.29
119Jun 2029$710.32$649.63$1,359.95$181,004.97
120Jul 2029$712.86$647.09$1,359.95$180,292.11
121Aug 2029$715.41$644.54$1,359.95$179,576.70
122Sep 2029$717.96$641.99$1,359.95$178,858.74
123Oct 2029$720.53$639.42$1,359.95$178,138.21
124Nov 2029$723.11$636.84$1,359.95$177,415.10
125Dec 2029$725.69$634.26$1,359.95$176,689.41
2029 Total$8,539.7$7,779.7$16,319.4
126Jan 2030$728.29$631.66$1,359.95$175,961.12
127Feb 2030$730.89$629.06$1,359.95$175,230.23
128Mar 2030$733.50$626.45$1,359.95$174,496.73
129Apr 2030$736.12$623.83$1,359.95$173,760.61
130May 2030$738.76$621.19$1,359.95$173,021.85
131Jun 2030$741.40$618.55$1,359.95$172,280.45
132Jul 2030$744.05$615.90$1,359.95$171,536.40
133Aug 2030$746.71$613.24$1,359.95$170,789.69
134Sep 2030$749.38$610.57$1,359.95$170,040.31
135Oct 2030$752.06$607.89$1,359.95$169,288.25
136Nov 2030$754.74$605.21$1,359.95$168,533.51
137Dec 2030$757.44$602.51$1,359.95$167,776.07
2030 Total$8,913.34$7,406.06$16,319.4
138Jan 2031$760.15$599.80$1,359.95$167,015.92
139Feb 2031$762.87$597.08$1,359.95$166,253.05
140Mar 2031$765.60$594.35$1,359.95$165,487.45
141Apr 2031$768.33$591.62$1,359.95$164,719.12
142May 2031$771.08$588.87$1,359.95$163,948.04
143Jun 2031$773.84$586.11$1,359.95$163,174.20
144Jul 2031$776.60$583.35$1,359.95$162,397.60
145Aug 2031$779.38$580.57$1,359.95$161,618.22
146Sep 2031$782.16$577.79$1,359.95$160,836.06
147Oct 2031$784.96$574.99$1,359.95$160,051.10
148Nov 2031$787.77$572.18$1,359.95$159,263.33
149Dec 2031$790.58$569.37$1,359.95$158,472.75
2031 Total$9,303.32$7,016.08$16,319.4
150Jan 2032$793.41$566.54$1,359.95$157,679.34
151Feb 2032$796.25$563.70$1,359.95$156,883.09
152Mar 2032$799.09$560.86$1,359.95$156,084.00
153Apr 2032$801.95$558.00$1,359.95$155,282.05
154May 2032$804.82$555.13$1,359.95$154,477.23
155Jun 2032$807.69$552.26$1,359.95$153,669.54
156Jul 2032$810.58$549.37$1,359.95$152,858.96
157Aug 2032$813.48$546.47$1,359.95$152,045.48
158Sep 2032$816.39$543.56$1,359.95$151,229.09
159Oct 2032$819.31$540.64$1,359.95$150,409.78
160Nov 2032$822.24$537.71$1,359.95$149,587.54
161Dec 2032$825.17$534.78$1,359.95$148,762.37
2032 Total$9,710.38$6,609.02$16,319.4
162Jan 2033$828.12$531.83$1,359.95$147,934.25
163Feb 2033$831.09$528.86$1,359.95$147,103.16
164Mar 2033$834.06$525.89$1,359.95$146,269.10
165Apr 2033$837.04$522.91$1,359.95$145,432.06
166May 2033$840.03$519.92$1,359.95$144,592.03
167Jun 2033$843.03$516.92$1,359.95$143,749.00
168Jul 2033$846.05$513.90$1,359.95$142,902.95
169Aug 2033$849.07$510.88$1,359.95$142,053.88
170Sep 2033$852.11$507.84$1,359.95$141,201.77
171Oct 2033$855.15$504.80$1,359.95$140,346.62
172Nov 2033$858.21$501.74$1,359.95$139,488.41
173Dec 2033$861.28$498.67$1,359.95$138,627.13
2033 Total$10,135.24$6,184.16$16,319.4
174Jan 2034$864.36$495.59$1,359.95$137,762.77
175Feb 2034$867.45$492.50$1,359.95$136,895.32
176Mar 2034$870.55$489.40$1,359.95$136,024.77
177Apr 2034$873.66$486.29$1,359.95$135,151.11
178May 2034$876.78$483.17$1,359.95$134,274.33
179Jun 2034$879.92$480.03$1,359.95$133,394.41
180Jul 2034$883.06$476.89$1,359.95$132,511.35
181Aug 2034$886.22$473.73$1,359.95$131,625.13
182Sep 2034$889.39$470.56$1,359.95$130,735.74
183Oct 2034$892.57$467.38$1,359.95$129,843.17
184Nov 2034$895.76$464.19$1,359.95$128,947.41
185Dec 2034$898.96$460.99$1,359.95$128,048.45
2034 Total$10,578.68$5,740.72$16,319.4
186Jan 2035$902.18$457.77$1,359.95$127,146.27
187Feb 2035$905.40$454.55$1,359.95$126,240.87
188Mar 2035$908.64$451.31$1,359.95$125,332.23
189Apr 2035$911.89$448.06$1,359.95$124,420.34
190May 2035$915.15$444.80$1,359.95$123,505.19
191Jun 2035$918.42$441.53$1,359.95$122,586.77
192Jul 2035$921.70$438.25$1,359.95$121,665.07
193Aug 2035$925.00$434.95$1,359.95$120,740.07
194Sep 2035$928.30$431.65$1,359.95$119,811.77
195Oct 2035$931.62$428.33$1,359.95$118,880.15
196Nov 2035$934.95$425.00$1,359.95$117,945.20
197Dec 2035$938.30$421.65$1,359.95$117,006.90
2035 Total$11,041.55$5,277.85$16,319.4
198Jan 2036$941.65$418.30$1,359.95$116,065.25
199Feb 2036$945.02$414.93$1,359.95$115,120.23
200Mar 2036$948.40$411.55$1,359.95$114,171.83
201Apr 2036$951.79$408.16$1,359.95$113,220.04
202May 2036$955.19$404.76$1,359.95$112,264.85
203Jun 2036$958.60$401.35$1,359.95$111,306.25
204Jul 2036$962.03$397.92$1,359.95$110,344.22
205Aug 2036$965.47$394.48$1,359.95$109,378.75
206Sep 2036$968.92$391.03$1,359.95$108,409.83
207Oct 2036$972.38$387.57$1,359.95$107,437.45
208Nov 2036$975.86$384.09$1,359.95$106,461.59
209Dec 2036$979.35$380.60$1,359.95$105,482.24
2036 Total$11,524.66$4,794.74$16,319.4
210Jan 2037$982.85$377.10$1,359.95$104,499.39
211Feb 2037$986.36$373.59$1,359.95$103,513.03
212Mar 2037$989.89$370.06$1,359.95$102,523.14
213Apr 2037$993.43$366.52$1,359.95$101,529.71
214May 2037$996.98$362.97$1,359.95$100,532.73
215Jun 2037$1,000.55$359.40$1,359.95$99,532.18
216Jul 2037$1,004.12$355.83$1,359.95$98,528.06
217Aug 2037$1,007.71$352.24$1,359.95$97,520.35
218Sep 2037$1,011.31$348.64$1,359.95$96,509.04
219Oct 2037$1,014.93$345.02$1,359.95$95,494.11
220Nov 2037$1,018.56$341.39$1,359.95$94,475.55
221Dec 2037$1,022.20$337.75$1,359.95$93,453.35
2037 Total$12,028.89$4,290.51$16,319.4
222Jan 2038$1,025.85$334.10$1,359.95$92,427.50
223Feb 2038$1,029.52$330.43$1,359.95$91,397.98
224Mar 2038$1,033.20$326.75$1,359.95$90,364.78
225Apr 2038$1,036.90$323.05$1,359.95$89,327.88
226May 2038$1,040.60$319.35$1,359.95$88,287.28
227Jun 2038$1,044.32$315.63$1,359.95$87,242.96
228Jul 2038$1,048.06$311.89$1,359.95$86,194.90
229Aug 2038$1,051.80$308.15$1,359.95$85,143.10
230Sep 2038$1,055.56$304.39$1,359.95$84,087.54
231Oct 2038$1,059.34$300.61$1,359.95$83,028.20
232Nov 2038$1,063.12$296.83$1,359.95$81,965.08
233Dec 2038$1,066.92$293.03$1,359.95$80,898.16
2038 Total$12,555.19$3,764.21$16,319.4
234Jan 2039$1,070.74$289.21$1,359.95$79,827.42
235Feb 2039$1,074.57$285.38$1,359.95$78,752.85
236Mar 2039$1,078.41$281.54$1,359.95$77,674.44
237Apr 2039$1,082.26$277.69$1,359.95$76,592.18
238May 2039$1,086.13$273.82$1,359.95$75,506.05
239Jun 2039$1,090.02$269.93$1,359.95$74,416.03
240Jul 2039$1,093.91$266.04$1,359.95$73,322.12
241Aug 2039$1,097.82$262.13$1,359.95$72,224.30
242Sep 2039$1,101.75$258.20$1,359.95$71,122.55
243Oct 2039$1,105.69$254.26$1,359.95$70,016.86
244Nov 2039$1,109.64$250.31$1,359.95$68,907.22
245Dec 2039$1,113.61$246.34$1,359.95$67,793.61
2039 Total$13,104.55$3,214.85$16,319.4
246Jan 2040$1,117.59$242.36$1,359.95$66,676.02
247Feb 2040$1,121.58$238.37$1,359.95$65,554.44
248Mar 2040$1,125.59$234.36$1,359.95$64,428.85
249Apr 2040$1,129.62$230.33$1,359.95$63,299.23
250May 2040$1,133.66$226.29$1,359.95$62,165.57
251Jun 2040$1,137.71$222.24$1,359.95$61,027.86
252Jul 2040$1,141.78$218.17$1,359.95$59,886.08
253Aug 2040$1,145.86$214.09$1,359.95$58,740.22
254Sep 2040$1,149.95$210.00$1,359.95$57,590.27
255Oct 2040$1,154.06$205.89$1,359.95$56,436.21
256Nov 2040$1,158.19$201.76$1,359.95$55,278.02
257Dec 2040$1,162.33$197.62$1,359.95$54,115.69
2040 Total$13,677.92$2,641.48$16,319.4
258Jan 2041$1,166.49$193.46$1,359.95$52,949.20
259Feb 2041$1,170.66$189.29$1,359.95$51,778.54
260Mar 2041$1,174.84$185.11$1,359.95$50,603.70
261Apr 2041$1,179.04$180.91$1,359.95$49,424.66
262May 2041$1,183.26$176.69$1,359.95$48,241.40
263Jun 2041$1,187.49$172.46$1,359.95$47,053.91
264Jul 2041$1,191.73$168.22$1,359.95$45,862.18
265Aug 2041$1,195.99$163.96$1,359.95$44,666.19
266Sep 2041$1,200.27$159.68$1,359.95$43,465.92
267Oct 2041$1,204.56$155.39$1,359.95$42,261.36
268Nov 2041$1,208.87$151.08$1,359.95$41,052.49
269Dec 2041$1,213.19$146.76$1,359.95$39,839.30
2041 Total$14,276.39$2,043.01$16,319.4
270Jan 2042$1,217.52$142.43$1,359.95$38,621.78
271Feb 2042$1,221.88$138.07$1,359.95$37,399.90
272Mar 2042$1,226.25$133.70$1,359.95$36,173.65
273Apr 2042$1,230.63$129.32$1,359.95$34,943.02
274May 2042$1,235.03$124.92$1,359.95$33,707.99
275Jun 2042$1,239.44$120.51$1,359.95$32,468.55
276Jul 2042$1,243.87$116.08$1,359.95$31,224.68
277Aug 2042$1,248.32$111.63$1,359.95$29,976.36
278Sep 2042$1,252.78$107.17$1,359.95$28,723.58
279Oct 2042$1,257.26$102.69$1,359.95$27,466.32
280Nov 2042$1,261.76$98.19$1,359.95$26,204.56
281Dec 2042$1,266.27$93.68$1,359.95$24,938.29
2042 Total$14,901.01$1,418.39$16,319.4
282Jan 2043$1,270.80$89.15$1,359.95$23,667.49
283Feb 2043$1,275.34$84.61$1,359.95$22,392.15
284Mar 2043$1,279.90$80.05$1,359.95$21,112.25
285Apr 2043$1,284.47$75.48$1,359.95$19,827.78
286May 2043$1,289.07$70.88$1,359.95$18,538.71
287Jun 2043$1,293.67$66.28$1,359.95$17,245.04
288Jul 2043$1,298.30$61.65$1,359.95$15,946.74
289Aug 2043$1,302.94$57.01$1,359.95$14,643.80
290Sep 2043$1,307.60$52.35$1,359.95$13,336.20
291Oct 2043$1,312.27$47.68$1,359.95$12,023.93
292Nov 2043$1,316.96$42.99$1,359.95$10,706.97
293Dec 2043$1,321.67$38.28$1,359.95$9,385.30
2043 Total$15,552.99$766.41$16,319.4
294Jan 2044$1,326.40$33.55$1,359.95$8,058.90
295Feb 2044$1,331.14$28.81$1,359.95$6,727.76
296Mar 2044$1,335.90$24.05$1,359.95$5,391.86
297Apr 2044$1,340.67$19.28$1,359.95$4,051.19
298May 2044$1,345.47$14.48$1,359.95$2,705.72
299Jun 2044$1,350.28$9.67$1,359.95$1,355.44
300Jul 2044$1,355.10$4.85$1,359.95$0.34
2044 Total$9,384.96$134.69$9,519.65
Compare your product with the big 4 banks, or add more products to compare
As seen on