Fixed Home Loan (Principal and Interest) 1 Year from bcu

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
2.79%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,390
Number of Repayments
300
Total Interest Paid
$117,000
Total repayments
$417,000
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$692.58$697.50$1,390.08$299,307.42
2Feb 2020$694.19$695.89$1,390.08$298,613.23
3Mar 2020$695.80$694.28$1,390.08$297,917.43
4Apr 2020$697.42$692.66$1,390.08$297,220.01
5May 2020$699.04$691.04$1,390.08$296,520.97
6Jun 2020$700.67$689.41$1,390.08$295,820.30
7Jul 2020$702.30$687.78$1,390.08$295,118.00
8Aug 2020$703.93$686.15$1,390.08$294,414.07
9Sep 2020$705.57$684.51$1,390.08$293,708.50
10Oct 2020$707.21$682.87$1,390.08$293,001.29
11Nov 2020$708.85$681.23$1,390.08$292,292.44
12Dec 2020$710.50$679.58$1,390.08$291,581.94
2020 Total$8,418.06$8,262.9$16,680.96
13Jan 2021$712.15$677.93$1,390.08$290,869.79
14Feb 2021$713.81$676.27$1,390.08$290,155.98
15Mar 2021$715.47$674.61$1,390.08$289,440.51
16Apr 2021$717.13$672.95$1,390.08$288,723.38
17May 2021$718.80$671.28$1,390.08$288,004.58
18Jun 2021$720.47$669.61$1,390.08$287,284.11
19Jul 2021$722.14$667.94$1,390.08$286,561.97
20Aug 2021$723.82$666.26$1,390.08$285,838.15
21Sep 2021$725.51$664.57$1,390.08$285,112.64
22Oct 2021$727.19$662.89$1,390.08$284,385.45
23Nov 2021$728.88$661.20$1,390.08$283,656.57
24Dec 2021$730.58$659.50$1,390.08$282,925.99
2021 Total$8,655.95$8,025.01$16,680.96
25Jan 2022$732.28$657.80$1,390.08$282,193.71
26Feb 2022$733.98$656.10$1,390.08$281,459.73
27Mar 2022$735.69$654.39$1,390.08$280,724.04
28Apr 2022$737.40$652.68$1,390.08$279,986.64
29May 2022$739.11$650.97$1,390.08$279,247.53
30Jun 2022$740.83$649.25$1,390.08$278,506.70
31Jul 2022$742.55$647.53$1,390.08$277,764.15
32Aug 2022$744.28$645.80$1,390.08$277,019.87
33Sep 2022$746.01$644.07$1,390.08$276,273.86
34Oct 2022$747.74$642.34$1,390.08$275,526.12
35Nov 2022$749.48$640.60$1,390.08$274,776.64
36Dec 2022$751.22$638.86$1,390.08$274,025.42
2022 Total$8,900.57$7,780.39$16,680.96
37Jan 2023$752.97$637.11$1,390.08$273,272.45
38Feb 2023$754.72$635.36$1,390.08$272,517.73
39Mar 2023$756.48$633.60$1,390.08$271,761.25
40Apr 2023$758.24$631.84$1,390.08$271,003.01
41May 2023$760.00$630.08$1,390.08$270,243.01
42Jun 2023$761.77$628.31$1,390.08$269,481.24
43Jul 2023$763.54$626.54$1,390.08$268,717.70
44Aug 2023$765.31$624.77$1,390.08$267,952.39
45Sep 2023$767.09$622.99$1,390.08$267,185.30
46Oct 2023$768.87$621.21$1,390.08$266,416.43
47Nov 2023$770.66$619.42$1,390.08$265,645.77
48Dec 2023$772.45$617.63$1,390.08$264,873.32
2023 Total$9,152.1$7,528.86$16,680.96
49Jan 2024$774.25$615.83$1,390.08$264,099.07
50Feb 2024$776.05$614.03$1,390.08$263,323.02
51Mar 2024$777.85$612.23$1,390.08$262,545.17
52Apr 2024$779.66$610.42$1,390.08$261,765.51
53May 2024$781.48$608.60$1,390.08$260,984.03
54Jun 2024$783.29$606.79$1,390.08$260,200.74
55Jul 2024$785.11$604.97$1,390.08$259,415.63
56Aug 2024$786.94$603.14$1,390.08$258,628.69
57Sep 2024$788.77$601.31$1,390.08$257,839.92
58Oct 2024$790.60$599.48$1,390.08$257,049.32
59Nov 2024$792.44$597.64$1,390.08$256,256.88
60Dec 2024$794.28$595.80$1,390.08$255,462.60
2024 Total$9,410.72$7,270.24$16,680.96
61Jan 2025$796.13$593.95$1,390.08$254,666.47
62Feb 2025$797.98$592.10$1,390.08$253,868.49
63Mar 2025$799.84$590.24$1,390.08$253,068.65
64Apr 2025$801.70$588.38$1,390.08$252,266.95
65May 2025$803.56$586.52$1,390.08$251,463.39
66Jun 2025$805.43$584.65$1,390.08$250,657.96
67Jul 2025$807.30$582.78$1,390.08$249,850.66
68Aug 2025$809.18$580.90$1,390.08$249,041.48
69Sep 2025$811.06$579.02$1,390.08$248,230.42
70Oct 2025$812.94$577.14$1,390.08$247,417.48
71Nov 2025$814.83$575.25$1,390.08$246,602.65
72Dec 2025$816.73$573.35$1,390.08$245,785.92
2025 Total$9,676.68$7,004.28$16,680.96
73Jan 2026$818.63$571.45$1,390.08$244,967.29
74Feb 2026$820.53$569.55$1,390.08$244,146.76
75Mar 2026$822.44$567.64$1,390.08$243,324.32
76Apr 2026$824.35$565.73$1,390.08$242,499.97
77May 2026$826.27$563.81$1,390.08$241,673.70
78Jun 2026$828.19$561.89$1,390.08$240,845.51
79Jul 2026$830.11$559.97$1,390.08$240,015.40
80Aug 2026$832.04$558.04$1,390.08$239,183.36
81Sep 2026$833.98$556.10$1,390.08$238,349.38
82Oct 2026$835.92$554.16$1,390.08$237,513.46
83Nov 2026$837.86$552.22$1,390.08$236,675.60
84Dec 2026$839.81$550.27$1,390.08$235,835.79
2026 Total$9,950.13$6,730.83$16,680.96
85Jan 2027$841.76$548.32$1,390.08$234,994.03
86Feb 2027$843.72$546.36$1,390.08$234,150.31
87Mar 2027$845.68$544.40$1,390.08$233,304.63
88Apr 2027$847.65$542.43$1,390.08$232,456.98
89May 2027$849.62$540.46$1,390.08$231,607.36
90Jun 2027$851.59$538.49$1,390.08$230,755.77
91Jul 2027$853.57$536.51$1,390.08$229,902.20
92Aug 2027$855.56$534.52$1,390.08$229,046.64
93Sep 2027$857.55$532.53$1,390.08$228,189.09
94Oct 2027$859.54$530.54$1,390.08$227,329.55
95Nov 2027$861.54$528.54$1,390.08$226,468.01
96Dec 2027$863.54$526.54$1,390.08$225,604.47
2027 Total$10,231.32$6,449.64$16,680.96
97Jan 2028$865.55$524.53$1,390.08$224,738.92
98Feb 2028$867.56$522.52$1,390.08$223,871.36
99Mar 2028$869.58$520.50$1,390.08$223,001.78
100Apr 2028$871.60$518.48$1,390.08$222,130.18
101May 2028$873.63$516.45$1,390.08$221,256.55
102Jun 2028$875.66$514.42$1,390.08$220,380.89
103Jul 2028$877.69$512.39$1,390.08$219,503.20
104Aug 2028$879.74$510.34$1,390.08$218,623.46
105Sep 2028$881.78$508.30$1,390.08$217,741.68
106Oct 2028$883.83$506.25$1,390.08$216,857.85
107Nov 2028$885.89$504.19$1,390.08$215,971.96
108Dec 2028$887.95$502.13$1,390.08$215,084.01
2028 Total$10,520.46$6,160.5$16,680.96
109Jan 2029$890.01$500.07$1,390.08$214,194.00
110Feb 2029$892.08$498.00$1,390.08$213,301.92
111Mar 2029$894.15$495.93$1,390.08$212,407.77
112Apr 2029$896.23$493.85$1,390.08$211,511.54
113May 2029$898.32$491.76$1,390.08$210,613.22
114Jun 2029$900.40$489.68$1,390.08$209,712.82
115Jul 2029$902.50$487.58$1,390.08$208,810.32
116Aug 2029$904.60$485.48$1,390.08$207,905.72
117Sep 2029$906.70$483.38$1,390.08$206,999.02
118Oct 2029$908.81$481.27$1,390.08$206,090.21
119Nov 2029$910.92$479.16$1,390.08$205,179.29
120Dec 2029$913.04$477.04$1,390.08$204,266.25
2029 Total$10,817.76$5,863.2$16,680.96
121Jan 2030$915.16$474.92$1,390.08$203,351.09
122Feb 2030$917.29$472.79$1,390.08$202,433.80
123Mar 2030$919.42$470.66$1,390.08$201,514.38
124Apr 2030$921.56$468.52$1,390.08$200,592.82
125May 2030$923.70$466.38$1,390.08$199,669.12
126Jun 2030$925.85$464.23$1,390.08$198,743.27
127Jul 2030$928.00$462.08$1,390.08$197,815.27
128Aug 2030$930.16$459.92$1,390.08$196,885.11
129Sep 2030$932.32$457.76$1,390.08$195,952.79
130Oct 2030$934.49$455.59$1,390.08$195,018.30
131Nov 2030$936.66$453.42$1,390.08$194,081.64
132Dec 2030$938.84$451.24$1,390.08$193,142.80
2030 Total$11,123.45$5,557.51$16,680.96
133Jan 2031$941.02$449.06$1,390.08$192,201.78
134Feb 2031$943.21$446.87$1,390.08$191,258.57
135Mar 2031$945.40$444.68$1,390.08$190,313.17
136Apr 2031$947.60$442.48$1,390.08$189,365.57
137May 2031$949.81$440.27$1,390.08$188,415.76
138Jun 2031$952.01$438.07$1,390.08$187,463.75
139Jul 2031$954.23$435.85$1,390.08$186,509.52
140Aug 2031$956.45$433.63$1,390.08$185,553.07
141Sep 2031$958.67$431.41$1,390.08$184,594.40
142Oct 2031$960.90$429.18$1,390.08$183,633.50
143Nov 2031$963.13$426.95$1,390.08$182,670.37
144Dec 2031$965.37$424.71$1,390.08$181,705.00
2031 Total$11,437.8$5,243.16$16,680.96
145Jan 2032$967.62$422.46$1,390.08$180,737.38
146Feb 2032$969.87$420.21$1,390.08$179,767.51
147Mar 2032$972.12$417.96$1,390.08$178,795.39
148Apr 2032$974.38$415.70$1,390.08$177,821.01
149May 2032$976.65$413.43$1,390.08$176,844.36
150Jun 2032$978.92$411.16$1,390.08$175,865.44
151Jul 2032$981.19$408.89$1,390.08$174,884.25
152Aug 2032$983.47$406.61$1,390.08$173,900.78
153Sep 2032$985.76$404.32$1,390.08$172,915.02
154Oct 2032$988.05$402.03$1,390.08$171,926.97
155Nov 2032$990.35$399.73$1,390.08$170,936.62
156Dec 2032$992.65$397.43$1,390.08$169,943.97
2032 Total$11,761.03$4,919.93$16,680.96
157Jan 2033$994.96$395.12$1,390.08$168,949.01
158Feb 2033$997.27$392.81$1,390.08$167,951.74
159Mar 2033$999.59$390.49$1,390.08$166,952.15
160Apr 2033$1,001.92$388.16$1,390.08$165,950.23
161May 2033$1,004.25$385.83$1,390.08$164,945.98
162Jun 2033$1,006.58$383.50$1,390.08$163,939.40
163Jul 2033$1,008.92$381.16$1,390.08$162,930.48
164Aug 2033$1,011.27$378.81$1,390.08$161,919.21
165Sep 2033$1,013.62$376.46$1,390.08$160,905.59
166Oct 2033$1,015.97$374.11$1,390.08$159,889.62
167Nov 2033$1,018.34$371.74$1,390.08$158,871.28
168Dec 2033$1,020.70$369.38$1,390.08$157,850.58
2033 Total$12,093.39$4,587.57$16,680.96
169Jan 2034$1,023.08$367.00$1,390.08$156,827.50
170Feb 2034$1,025.46$364.62$1,390.08$155,802.04
171Mar 2034$1,027.84$362.24$1,390.08$154,774.20
172Apr 2034$1,030.23$359.85$1,390.08$153,743.97
173May 2034$1,032.63$357.45$1,390.08$152,711.34
174Jun 2034$1,035.03$355.05$1,390.08$151,676.31
175Jul 2034$1,037.43$352.65$1,390.08$150,638.88
176Aug 2034$1,039.84$350.24$1,390.08$149,599.04
177Sep 2034$1,042.26$347.82$1,390.08$148,556.78
178Oct 2034$1,044.69$345.39$1,390.08$147,512.09
179Nov 2034$1,047.11$342.97$1,390.08$146,464.98
180Dec 2034$1,049.55$340.53$1,390.08$145,415.43
2034 Total$12,435.15$4,245.81$16,680.96
181Jan 2035$1,051.99$338.09$1,390.08$144,363.44
182Feb 2035$1,054.44$335.64$1,390.08$143,309.00
183Mar 2035$1,056.89$333.19$1,390.08$142,252.11
184Apr 2035$1,059.34$330.74$1,390.08$141,192.77
185May 2035$1,061.81$328.27$1,390.08$140,130.96
186Jun 2035$1,064.28$325.80$1,390.08$139,066.68
187Jul 2035$1,066.75$323.33$1,390.08$137,999.93
188Aug 2035$1,069.23$320.85$1,390.08$136,930.70
189Sep 2035$1,071.72$318.36$1,390.08$135,858.98
190Oct 2035$1,074.21$315.87$1,390.08$134,784.77
191Nov 2035$1,076.71$313.37$1,390.08$133,708.06
192Dec 2035$1,079.21$310.87$1,390.08$132,628.85
2035 Total$12,786.58$3,894.38$16,680.96
193Jan 2036$1,081.72$308.36$1,390.08$131,547.13
194Feb 2036$1,084.23$305.85$1,390.08$130,462.90
195Mar 2036$1,086.75$303.33$1,390.08$129,376.15
196Apr 2036$1,089.28$300.80$1,390.08$128,286.87
197May 2036$1,091.81$298.27$1,390.08$127,195.06
198Jun 2036$1,094.35$295.73$1,390.08$126,100.71
199Jul 2036$1,096.90$293.18$1,390.08$125,003.81
200Aug 2036$1,099.45$290.63$1,390.08$123,904.36
201Sep 2036$1,102.00$288.08$1,390.08$122,802.36
202Oct 2036$1,104.56$285.52$1,390.08$121,697.80
203Nov 2036$1,107.13$282.95$1,390.08$120,590.67
204Dec 2036$1,109.71$280.37$1,390.08$119,480.96
2036 Total$13,147.89$3,533.07$16,680.96
205Jan 2037$1,112.29$277.79$1,390.08$118,368.67
206Feb 2037$1,114.87$275.21$1,390.08$117,253.80
207Mar 2037$1,117.46$272.62$1,390.08$116,136.34
208Apr 2037$1,120.06$270.02$1,390.08$115,016.28
209May 2037$1,122.67$267.41$1,390.08$113,893.61
210Jun 2037$1,125.28$264.80$1,390.08$112,768.33
211Jul 2037$1,127.89$262.19$1,390.08$111,640.44
212Aug 2037$1,130.52$259.56$1,390.08$110,509.92
213Sep 2037$1,133.14$256.94$1,390.08$109,376.78
214Oct 2037$1,135.78$254.30$1,390.08$108,241.00
215Nov 2037$1,138.42$251.66$1,390.08$107,102.58
216Dec 2037$1,141.07$249.01$1,390.08$105,961.51
2037 Total$13,519.45$3,161.51$16,680.96
217Jan 2038$1,143.72$246.36$1,390.08$104,817.79
218Feb 2038$1,146.38$243.70$1,390.08$103,671.41
219Mar 2038$1,149.04$241.04$1,390.08$102,522.37
220Apr 2038$1,151.72$238.36$1,390.08$101,370.65
221May 2038$1,154.39$235.69$1,390.08$100,216.26
222Jun 2038$1,157.08$233.00$1,390.08$99,059.18
223Jul 2038$1,159.77$230.31$1,390.08$97,899.41
224Aug 2038$1,162.46$227.62$1,390.08$96,736.95
225Sep 2038$1,165.17$224.91$1,390.08$95,571.78
226Oct 2038$1,167.88$222.20$1,390.08$94,403.90
227Nov 2038$1,170.59$219.49$1,390.08$93,233.31
228Dec 2038$1,173.31$216.77$1,390.08$92,060.00
2038 Total$13,901.51$2,779.45$16,680.96
229Jan 2039$1,176.04$214.04$1,390.08$90,883.96
230Feb 2039$1,178.77$211.31$1,390.08$89,705.19
231Mar 2039$1,181.52$208.56$1,390.08$88,523.67
232Apr 2039$1,184.26$205.82$1,390.08$87,339.41
233May 2039$1,187.02$203.06$1,390.08$86,152.39
234Jun 2039$1,189.78$200.30$1,390.08$84,962.61
235Jul 2039$1,192.54$197.54$1,390.08$83,770.07
236Aug 2039$1,195.31$194.77$1,390.08$82,574.76
237Sep 2039$1,198.09$191.99$1,390.08$81,376.67
238Oct 2039$1,200.88$189.20$1,390.08$80,175.79
239Nov 2039$1,203.67$186.41$1,390.08$78,972.12
240Dec 2039$1,206.47$183.61$1,390.08$77,765.65
2039 Total$14,294.35$2,386.61$16,680.96
241Jan 2040$1,209.27$180.81$1,390.08$76,556.38
242Feb 2040$1,212.09$177.99$1,390.08$75,344.29
243Mar 2040$1,214.90$175.18$1,390.08$74,129.39
244Apr 2040$1,217.73$172.35$1,390.08$72,911.66
245May 2040$1,220.56$169.52$1,390.08$71,691.10
246Jun 2040$1,223.40$166.68$1,390.08$70,467.70
247Jul 2040$1,226.24$163.84$1,390.08$69,241.46
248Aug 2040$1,229.09$160.99$1,390.08$68,012.37
249Sep 2040$1,231.95$158.13$1,390.08$66,780.42
250Oct 2040$1,234.82$155.26$1,390.08$65,545.60
251Nov 2040$1,237.69$152.39$1,390.08$64,307.91
252Dec 2040$1,240.56$149.52$1,390.08$63,067.35
2040 Total$14,698.3$1,982.66$16,680.96
253Jan 2041$1,243.45$146.63$1,390.08$61,823.90
254Feb 2041$1,246.34$143.74$1,390.08$60,577.56
255Mar 2041$1,249.24$140.84$1,390.08$59,328.32
256Apr 2041$1,252.14$137.94$1,390.08$58,076.18
257May 2041$1,255.05$135.03$1,390.08$56,821.13
258Jun 2041$1,257.97$132.11$1,390.08$55,563.16
259Jul 2041$1,260.90$129.18$1,390.08$54,302.26
260Aug 2041$1,263.83$126.25$1,390.08$53,038.43
261Sep 2041$1,266.77$123.31$1,390.08$51,771.66
262Oct 2041$1,269.71$120.37$1,390.08$50,501.95
263Nov 2041$1,272.66$117.42$1,390.08$49,229.29
264Dec 2041$1,275.62$114.46$1,390.08$47,953.67
2041 Total$15,113.68$1,567.28$16,680.96
265Jan 2042$1,278.59$111.49$1,390.08$46,675.08
266Feb 2042$1,281.56$108.52$1,390.08$45,393.52
267Mar 2042$1,284.54$105.54$1,390.08$44,108.98
268Apr 2042$1,287.53$102.55$1,390.08$42,821.45
269May 2042$1,290.52$99.56$1,390.08$41,530.93
270Jun 2042$1,293.52$96.56$1,390.08$40,237.41
271Jul 2042$1,296.53$93.55$1,390.08$38,940.88
272Aug 2042$1,299.54$90.54$1,390.08$37,641.34
273Sep 2042$1,302.56$87.52$1,390.08$36,338.78
274Oct 2042$1,305.59$84.49$1,390.08$35,033.19
275Nov 2042$1,308.63$81.45$1,390.08$33,724.56
276Dec 2042$1,311.67$78.41$1,390.08$32,412.89
2042 Total$15,540.78$1,140.18$16,680.96
277Jan 2043$1,314.72$75.36$1,390.08$31,098.17
278Feb 2043$1,317.78$72.30$1,390.08$29,780.39
279Mar 2043$1,320.84$69.24$1,390.08$28,459.55
280Apr 2043$1,323.91$66.17$1,390.08$27,135.64
281May 2043$1,326.99$63.09$1,390.08$25,808.65
282Jun 2043$1,330.07$60.01$1,390.08$24,478.58
283Jul 2043$1,333.17$56.91$1,390.08$23,145.41
284Aug 2043$1,336.27$53.81$1,390.08$21,809.14
285Sep 2043$1,339.37$50.71$1,390.08$20,469.77
286Oct 2043$1,342.49$47.59$1,390.08$19,127.28
287Nov 2043$1,345.61$44.47$1,390.08$17,781.67
288Dec 2043$1,348.74$41.34$1,390.08$16,432.93
2043 Total$15,979.96$701$16,680.96
289Jan 2044$1,351.87$38.21$1,390.08$15,081.06
290Feb 2044$1,355.02$35.06$1,390.08$13,726.04
291Mar 2044$1,358.17$31.91$1,390.08$12,367.87
292Apr 2044$1,361.32$28.76$1,390.08$11,006.55
293May 2044$1,364.49$25.59$1,390.08$9,642.06
294Jun 2044$1,367.66$22.42$1,390.08$8,274.40
295Jul 2044$1,370.84$19.24$1,390.08$6,903.56
296Aug 2044$1,374.03$16.05$1,390.08$5,529.53
297Sep 2044$1,377.22$12.86$1,390.08$4,152.31
298Oct 2044$1,380.43$9.65$1,390.08$2,771.88
299Nov 2044$1,383.64$6.44$1,390.08$1,388.24
300Dec 2044$1,386.85$3.23$1,390.08$1.39
2044 Total$16,431.54$249.42$16,680.96
Compare your product with the big 4 banks, or add more products to compare
As seen on