OMG Investment Loan (Principal and Interest) (LVR 80%-90%) from bcu

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.40%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,486
Number of Repayments
300
Total Interest Paid
$145,800
Total repayments
$445,800
DatePrincipleInterestPaymentBalance
1Dec 2019$635.83$850.00$1,485.83$299,364.17
2019 Total$635.83$850$1,485.83
2Jan 2020$637.63$848.20$1,485.83$298,726.54
3Feb 2020$639.44$846.39$1,485.83$298,087.10
4Mar 2020$641.25$844.58$1,485.83$297,445.85
5Apr 2020$643.07$842.76$1,485.83$296,802.78
6May 2020$644.89$840.94$1,485.83$296,157.89
7Jun 2020$646.72$839.11$1,485.83$295,511.17
8Jul 2020$648.55$837.28$1,485.83$294,862.62
9Aug 2020$650.39$835.44$1,485.83$294,212.23
10Sep 2020$652.23$833.60$1,485.83$293,560.00
11Oct 2020$654.08$831.75$1,485.83$292,905.92
12Nov 2020$655.93$829.90$1,485.83$292,249.99
13Dec 2020$657.79$828.04$1,485.83$291,592.20
2020 Total$7,771.97$10,057.99$17,829.96
14Jan 2021$659.65$826.18$1,485.83$290,932.55
15Feb 2021$661.52$824.31$1,485.83$290,271.03
16Mar 2021$663.40$822.43$1,485.83$289,607.63
17Apr 2021$665.28$820.55$1,485.83$288,942.35
18May 2021$667.16$818.67$1,485.83$288,275.19
19Jun 2021$669.05$816.78$1,485.83$287,606.14
20Jul 2021$670.95$814.88$1,485.83$286,935.19
21Aug 2021$672.85$812.98$1,485.83$286,262.34
22Sep 2021$674.75$811.08$1,485.83$285,587.59
23Oct 2021$676.67$809.16$1,485.83$284,910.92
24Nov 2021$678.58$807.25$1,485.83$284,232.34
25Dec 2021$680.51$805.32$1,485.83$283,551.83
2021 Total$8,040.37$9,789.59$17,829.96
26Jan 2022$682.43$803.40$1,485.83$282,869.40
27Feb 2022$684.37$801.46$1,485.83$282,185.03
28Mar 2022$686.31$799.52$1,485.83$281,498.72
29Apr 2022$688.25$797.58$1,485.83$280,810.47
30May 2022$690.20$795.63$1,485.83$280,120.27
31Jun 2022$692.16$793.67$1,485.83$279,428.11
32Jul 2022$694.12$791.71$1,485.83$278,733.99
33Aug 2022$696.08$789.75$1,485.83$278,037.91
34Sep 2022$698.06$787.77$1,485.83$277,339.85
35Oct 2022$700.03$785.80$1,485.83$276,639.82
36Nov 2022$702.02$783.81$1,485.83$275,937.80
37Dec 2022$704.01$781.82$1,485.83$275,233.79
2022 Total$8,318.04$9,511.92$17,829.96
38Jan 2023$706.00$779.83$1,485.83$274,527.79
39Feb 2023$708.00$777.83$1,485.83$273,819.79
40Mar 2023$710.01$775.82$1,485.83$273,109.78
41Apr 2023$712.02$773.81$1,485.83$272,397.76
42May 2023$714.04$771.79$1,485.83$271,683.72
43Jun 2023$716.06$769.77$1,485.83$270,967.66
44Jul 2023$718.09$767.74$1,485.83$270,249.57
45Aug 2023$720.12$765.71$1,485.83$269,529.45
46Sep 2023$722.16$763.67$1,485.83$268,807.29
47Oct 2023$724.21$761.62$1,485.83$268,083.08
48Nov 2023$726.26$759.57$1,485.83$267,356.82
49Dec 2023$728.32$757.51$1,485.83$266,628.50
2023 Total$8,605.29$9,224.67$17,829.96
50Jan 2024$730.38$755.45$1,485.83$265,898.12
51Feb 2024$732.45$753.38$1,485.83$265,165.67
52Mar 2024$734.53$751.30$1,485.83$264,431.14
53Apr 2024$736.61$749.22$1,485.83$263,694.53
54May 2024$738.70$747.13$1,485.83$262,955.83
55Jun 2024$740.79$745.04$1,485.83$262,215.04
56Jul 2024$742.89$742.94$1,485.83$261,472.15
57Aug 2024$744.99$740.84$1,485.83$260,727.16
58Sep 2024$747.10$738.73$1,485.83$259,980.06
59Oct 2024$749.22$736.61$1,485.83$259,230.84
60Nov 2024$751.34$734.49$1,485.83$258,479.50
61Dec 2024$753.47$732.36$1,485.83$257,726.03
2024 Total$8,902.47$8,927.49$17,829.96
62Jan 2025$755.61$730.22$1,485.83$256,970.42
63Feb 2025$757.75$728.08$1,485.83$256,212.67
64Mar 2025$759.89$725.94$1,485.83$255,452.78
65Apr 2025$762.05$723.78$1,485.83$254,690.73
66May 2025$764.21$721.62$1,485.83$253,926.52
67Jun 2025$766.37$719.46$1,485.83$253,160.15
68Jul 2025$768.54$717.29$1,485.83$252,391.61
69Aug 2025$770.72$715.11$1,485.83$251,620.89
70Sep 2025$772.90$712.93$1,485.83$250,847.99
71Oct 2025$775.09$710.74$1,485.83$250,072.90
72Nov 2025$777.29$708.54$1,485.83$249,295.61
73Dec 2025$779.49$706.34$1,485.83$248,516.12
2025 Total$9,209.91$8,620.05$17,829.96
74Jan 2026$781.70$704.13$1,485.83$247,734.42
75Feb 2026$783.92$701.91$1,485.83$246,950.50
76Mar 2026$786.14$699.69$1,485.83$246,164.36
77Apr 2026$788.36$697.47$1,485.83$245,376.00
78May 2026$790.60$695.23$1,485.83$244,585.40
79Jun 2026$792.84$692.99$1,485.83$243,792.56
80Jul 2026$795.08$690.75$1,485.83$242,997.48
81Aug 2026$797.34$688.49$1,485.83$242,200.14
82Sep 2026$799.60$686.23$1,485.83$241,400.54
83Oct 2026$801.86$683.97$1,485.83$240,598.68
84Nov 2026$804.13$681.70$1,485.83$239,794.55
85Dec 2026$806.41$679.42$1,485.83$238,988.14
2026 Total$9,527.98$8,301.98$17,829.96
86Jan 2027$808.70$677.13$1,485.83$238,179.44
87Feb 2027$810.99$674.84$1,485.83$237,368.45
88Mar 2027$813.29$672.54$1,485.83$236,555.16
89Apr 2027$815.59$670.24$1,485.83$235,739.57
90May 2027$817.90$667.93$1,485.83$234,921.67
91Jun 2027$820.22$665.61$1,485.83$234,101.45
92Jul 2027$822.54$663.29$1,485.83$233,278.91
93Aug 2027$824.87$660.96$1,485.83$232,454.04
94Sep 2027$827.21$658.62$1,485.83$231,626.83
95Oct 2027$829.55$656.28$1,485.83$230,797.28
96Nov 2027$831.90$653.93$1,485.83$229,965.38
97Dec 2027$834.26$651.57$1,485.83$229,131.12
2027 Total$9,857.02$7,972.94$17,829.96
98Jan 2028$836.63$649.20$1,485.83$228,294.49
99Feb 2028$839.00$646.83$1,485.83$227,455.49
100Mar 2028$841.37$644.46$1,485.83$226,614.12
101Apr 2028$843.76$642.07$1,485.83$225,770.36
102May 2028$846.15$639.68$1,485.83$224,924.21
103Jun 2028$848.54$637.29$1,485.83$224,075.67
104Jul 2028$850.95$634.88$1,485.83$223,224.72
105Aug 2028$853.36$632.47$1,485.83$222,371.36
106Sep 2028$855.78$630.05$1,485.83$221,515.58
107Oct 2028$858.20$627.63$1,485.83$220,657.38
108Nov 2028$860.63$625.20$1,485.83$219,796.75
109Dec 2028$863.07$622.76$1,485.83$218,933.68
2028 Total$10,197.44$7,632.52$17,829.96
110Jan 2029$865.52$620.31$1,485.83$218,068.16
111Feb 2029$867.97$617.86$1,485.83$217,200.19
112Mar 2029$870.43$615.40$1,485.83$216,329.76
113Apr 2029$872.90$612.93$1,485.83$215,456.86
114May 2029$875.37$610.46$1,485.83$214,581.49
115Jun 2029$877.85$607.98$1,485.83$213,703.64
116Jul 2029$880.34$605.49$1,485.83$212,823.30
117Aug 2029$882.83$603.00$1,485.83$211,940.47
118Sep 2029$885.33$600.50$1,485.83$211,055.14
119Oct 2029$887.84$597.99$1,485.83$210,167.30
120Nov 2029$890.36$595.47$1,485.83$209,276.94
121Dec 2029$892.88$592.95$1,485.83$208,384.06
2029 Total$10,549.62$7,280.34$17,829.96
122Jan 2030$895.41$590.42$1,485.83$207,488.65
123Feb 2030$897.95$587.88$1,485.83$206,590.70
124Mar 2030$900.49$585.34$1,485.83$205,690.21
125Apr 2030$903.04$582.79$1,485.83$204,787.17
126May 2030$905.60$580.23$1,485.83$203,881.57
127Jun 2030$908.17$577.66$1,485.83$202,973.40
128Jul 2030$910.74$575.09$1,485.83$202,062.66
129Aug 2030$913.32$572.51$1,485.83$201,149.34
130Sep 2030$915.91$569.92$1,485.83$200,233.43
131Oct 2030$918.50$567.33$1,485.83$199,314.93
132Nov 2030$921.10$564.73$1,485.83$198,393.83
133Dec 2030$923.71$562.12$1,485.83$197,470.12
2030 Total$10,913.94$6,916.02$17,829.96
134Jan 2031$926.33$559.50$1,485.83$196,543.79
135Feb 2031$928.96$556.87$1,485.83$195,614.83
136Mar 2031$931.59$554.24$1,485.83$194,683.24
137Apr 2031$934.23$551.60$1,485.83$193,749.01
138May 2031$936.87$548.96$1,485.83$192,812.14
139Jun 2031$939.53$546.30$1,485.83$191,872.61
140Jul 2031$942.19$543.64$1,485.83$190,930.42
141Aug 2031$944.86$540.97$1,485.83$189,985.56
142Sep 2031$947.54$538.29$1,485.83$189,038.02
143Oct 2031$950.22$535.61$1,485.83$188,087.80
144Nov 2031$952.91$532.92$1,485.83$187,134.89
145Dec 2031$955.61$530.22$1,485.83$186,179.28
2031 Total$11,290.84$6,539.12$17,829.96
146Jan 2032$958.32$527.51$1,485.83$185,220.96
147Feb 2032$961.04$524.79$1,485.83$184,259.92
148Mar 2032$963.76$522.07$1,485.83$183,296.16
149Apr 2032$966.49$519.34$1,485.83$182,329.67
150May 2032$969.23$516.60$1,485.83$181,360.44
151Jun 2032$971.98$513.85$1,485.83$180,388.46
152Jul 2032$974.73$511.10$1,485.83$179,413.73
153Aug 2032$977.49$508.34$1,485.83$178,436.24
154Sep 2032$980.26$505.57$1,485.83$177,455.98
155Oct 2032$983.04$502.79$1,485.83$176,472.94
156Nov 2032$985.82$500.01$1,485.83$175,487.12
157Dec 2032$988.62$497.21$1,485.83$174,498.50
2032 Total$11,680.78$6,149.18$17,829.96
158Jan 2033$991.42$494.41$1,485.83$173,507.08
159Feb 2033$994.23$491.60$1,485.83$172,512.85
160Mar 2033$997.04$488.79$1,485.83$171,515.81
161Apr 2033$999.87$485.96$1,485.83$170,515.94
162May 2033$1,002.70$483.13$1,485.83$169,513.24
163Jun 2033$1,005.54$480.29$1,485.83$168,507.70
164Jul 2033$1,008.39$477.44$1,485.83$167,499.31
165Aug 2033$1,011.25$474.58$1,485.83$166,488.06
166Sep 2033$1,014.11$471.72$1,485.83$165,473.95
167Oct 2033$1,016.99$468.84$1,485.83$164,456.96
168Nov 2033$1,019.87$465.96$1,485.83$163,437.09
169Dec 2033$1,022.76$463.07$1,485.83$162,414.33
2033 Total$12,084.17$5,745.79$17,829.96
170Jan 2034$1,025.66$460.17$1,485.83$161,388.67
171Feb 2034$1,028.56$457.27$1,485.83$160,360.11
172Mar 2034$1,031.48$454.35$1,485.83$159,328.63
173Apr 2034$1,034.40$451.43$1,485.83$158,294.23
174May 2034$1,037.33$448.50$1,485.83$157,256.90
175Jun 2034$1,040.27$445.56$1,485.83$156,216.63
176Jul 2034$1,043.22$442.61$1,485.83$155,173.41
177Aug 2034$1,046.17$439.66$1,485.83$154,127.24
178Sep 2034$1,049.14$436.69$1,485.83$153,078.10
179Oct 2034$1,052.11$433.72$1,485.83$152,025.99
180Nov 2034$1,055.09$430.74$1,485.83$150,970.90
181Dec 2034$1,058.08$427.75$1,485.83$149,912.82
2034 Total$12,501.51$5,328.45$17,829.96
182Jan 2035$1,061.08$424.75$1,485.83$148,851.74
183Feb 2035$1,064.08$421.75$1,485.83$147,787.66
184Mar 2035$1,067.10$418.73$1,485.83$146,720.56
185Apr 2035$1,070.12$415.71$1,485.83$145,650.44
186May 2035$1,073.15$412.68$1,485.83$144,577.29
187Jun 2035$1,076.19$409.64$1,485.83$143,501.10
188Jul 2035$1,079.24$406.59$1,485.83$142,421.86
189Aug 2035$1,082.30$403.53$1,485.83$141,339.56
190Sep 2035$1,085.37$400.46$1,485.83$140,254.19
191Oct 2035$1,088.44$397.39$1,485.83$139,165.75
192Nov 2035$1,091.53$394.30$1,485.83$138,074.22
193Dec 2035$1,094.62$391.21$1,485.83$136,979.60
2035 Total$12,933.22$4,896.74$17,829.96
194Jan 2036$1,097.72$388.11$1,485.83$135,881.88
195Feb 2036$1,100.83$385.00$1,485.83$134,781.05
196Mar 2036$1,103.95$381.88$1,485.83$133,677.10
197Apr 2036$1,107.08$378.75$1,485.83$132,570.02
198May 2036$1,110.21$375.62$1,485.83$131,459.81
199Jun 2036$1,113.36$372.47$1,485.83$130,346.45
200Jul 2036$1,116.52$369.31$1,485.83$129,229.93
201Aug 2036$1,119.68$366.15$1,485.83$128,110.25
202Sep 2036$1,122.85$362.98$1,485.83$126,987.40
203Oct 2036$1,126.03$359.80$1,485.83$125,861.37
204Nov 2036$1,129.22$356.61$1,485.83$124,732.15
205Dec 2036$1,132.42$353.41$1,485.83$123,599.73
2036 Total$13,379.87$4,450.09$17,829.96
206Jan 2037$1,135.63$350.20$1,485.83$122,464.10
207Feb 2037$1,138.85$346.98$1,485.83$121,325.25
208Mar 2037$1,142.08$343.75$1,485.83$120,183.17
209Apr 2037$1,145.31$340.52$1,485.83$119,037.86
210May 2037$1,148.56$337.27$1,485.83$117,889.30
211Jun 2037$1,151.81$334.02$1,485.83$116,737.49
212Jul 2037$1,155.07$330.76$1,485.83$115,582.42
213Aug 2037$1,158.35$327.48$1,485.83$114,424.07
214Sep 2037$1,161.63$324.20$1,485.83$113,262.44
215Oct 2037$1,164.92$320.91$1,485.83$112,097.52
216Nov 2037$1,168.22$317.61$1,485.83$110,929.30
217Dec 2037$1,171.53$314.30$1,485.83$109,757.77
2037 Total$13,841.96$3,988$17,829.96
218Jan 2038$1,174.85$310.98$1,485.83$108,582.92
219Feb 2038$1,178.18$307.65$1,485.83$107,404.74
220Mar 2038$1,181.52$304.31$1,485.83$106,223.22
221Apr 2038$1,184.86$300.97$1,485.83$105,038.36
222May 2038$1,188.22$297.61$1,485.83$103,850.14
223Jun 2038$1,191.59$294.24$1,485.83$102,658.55
224Jul 2038$1,194.96$290.87$1,485.83$101,463.59
225Aug 2038$1,198.35$287.48$1,485.83$100,265.24
226Sep 2038$1,201.75$284.08$1,485.83$99,063.49
227Oct 2038$1,205.15$280.68$1,485.83$97,858.34
228Nov 2038$1,208.56$277.27$1,485.83$96,649.78
229Dec 2038$1,211.99$273.84$1,485.83$95,437.79
2038 Total$14,319.98$3,509.98$17,829.96
230Jan 2039$1,215.42$270.41$1,485.83$94,222.37
231Feb 2039$1,218.87$266.96$1,485.83$93,003.50
232Mar 2039$1,222.32$263.51$1,485.83$91,781.18
233Apr 2039$1,225.78$260.05$1,485.83$90,555.40
234May 2039$1,229.26$256.57$1,485.83$89,326.14
235Jun 2039$1,232.74$253.09$1,485.83$88,093.40
236Jul 2039$1,236.23$249.60$1,485.83$86,857.17
237Aug 2039$1,239.73$246.10$1,485.83$85,617.44
238Sep 2039$1,243.25$242.58$1,485.83$84,374.19
239Oct 2039$1,246.77$239.06$1,485.83$83,127.42
240Nov 2039$1,250.30$235.53$1,485.83$81,877.12
241Dec 2039$1,253.84$231.99$1,485.83$80,623.28
2039 Total$14,814.51$3,015.45$17,829.96
242Jan 2040$1,257.40$228.43$1,485.83$79,365.88
243Feb 2040$1,260.96$224.87$1,485.83$78,104.92
244Mar 2040$1,264.53$221.30$1,485.83$76,840.39
245Apr 2040$1,268.12$217.71$1,485.83$75,572.27
246May 2040$1,271.71$214.12$1,485.83$74,300.56
247Jun 2040$1,275.31$210.52$1,485.83$73,025.25
248Jul 2040$1,278.93$206.90$1,485.83$71,746.32
249Aug 2040$1,282.55$203.28$1,485.83$70,463.77
250Sep 2040$1,286.18$199.65$1,485.83$69,177.59
251Oct 2040$1,289.83$196.00$1,485.83$67,887.76
252Nov 2040$1,293.48$192.35$1,485.83$66,594.28
253Dec 2040$1,297.15$188.68$1,485.83$65,297.13
2040 Total$15,326.15$2,503.81$17,829.96
254Jan 2041$1,300.82$185.01$1,485.83$63,996.31
255Feb 2041$1,304.51$181.32$1,485.83$62,691.80
256Mar 2041$1,308.20$177.63$1,485.83$61,383.60
257Apr 2041$1,311.91$173.92$1,485.83$60,071.69
258May 2041$1,315.63$170.20$1,485.83$58,756.06
259Jun 2041$1,319.35$166.48$1,485.83$57,436.71
260Jul 2041$1,323.09$162.74$1,485.83$56,113.62
261Aug 2041$1,326.84$158.99$1,485.83$54,786.78
262Sep 2041$1,330.60$155.23$1,485.83$53,456.18
263Oct 2041$1,334.37$151.46$1,485.83$52,121.81
264Nov 2041$1,338.15$147.68$1,485.83$50,783.66
265Dec 2041$1,341.94$143.89$1,485.83$49,441.72
2041 Total$15,855.41$1,974.55$17,829.96
266Jan 2042$1,345.75$140.08$1,485.83$48,095.97
267Feb 2042$1,349.56$136.27$1,485.83$46,746.41
268Mar 2042$1,353.38$132.45$1,485.83$45,393.03
269Apr 2042$1,357.22$128.61$1,485.83$44,035.81
270May 2042$1,361.06$124.77$1,485.83$42,674.75
271Jun 2042$1,364.92$120.91$1,485.83$41,309.83
272Jul 2042$1,368.79$117.04$1,485.83$39,941.04
273Aug 2042$1,372.66$113.17$1,485.83$38,568.38
274Sep 2042$1,376.55$109.28$1,485.83$37,191.83
275Oct 2042$1,380.45$105.38$1,485.83$35,811.38
276Nov 2042$1,384.36$101.47$1,485.83$34,427.02
277Dec 2042$1,388.29$97.54$1,485.83$33,038.73
2042 Total$16,402.99$1,426.97$17,829.96
278Jan 2043$1,392.22$93.61$1,485.83$31,646.51
279Feb 2043$1,396.16$89.67$1,485.83$30,250.35
280Mar 2043$1,400.12$85.71$1,485.83$28,850.23
281Apr 2043$1,404.09$81.74$1,485.83$27,446.14
282May 2043$1,408.07$77.76$1,485.83$26,038.07
283Jun 2043$1,412.06$73.77$1,485.83$24,626.01
284Jul 2043$1,416.06$69.77$1,485.83$23,209.95
285Aug 2043$1,420.07$65.76$1,485.83$21,789.88
286Sep 2043$1,424.09$61.74$1,485.83$20,365.79
287Oct 2043$1,428.13$57.70$1,485.83$18,937.66
288Nov 2043$1,432.17$53.66$1,485.83$17,505.49
289Dec 2043$1,436.23$49.60$1,485.83$16,069.26
2043 Total$16,969.47$860.49$17,829.96
290Jan 2044$1,440.30$45.53$1,485.83$14,628.96
291Feb 2044$1,444.38$41.45$1,485.83$13,184.58
292Mar 2044$1,448.47$37.36$1,485.83$11,736.11
293Apr 2044$1,452.58$33.25$1,485.83$10,283.53
294May 2044$1,456.69$29.14$1,485.83$8,826.84
295Jun 2044$1,460.82$25.01$1,485.83$7,366.02
296Jul 2044$1,464.96$20.87$1,485.83$5,901.06
297Aug 2044$1,469.11$16.72$1,485.83$4,431.95
298Sep 2044$1,473.27$12.56$1,485.83$2,958.68
299Oct 2044$1,477.45$8.38$1,485.83$1,481.23
300Nov 2044$1,481.23$4.20$1,485.43$0.00
2044 Total$16,069.26$274.47$16,343.73
Compare your product with the big 4 banks, or add more products to compare
As seen on