Fixed Home Loan (Principal and Interest) 5 Years from bcu

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.54%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,257
Number of Repayments
300
Total Interest Paid
$127,100
Total repayments
$377,100
DatePrincipleInterestPaymentBalance
1Dec 2019$519.43$737.50$1,256.93$249,480.57
2019 Total$519.43$737.5$1,256.93
2Jan 2020$520.96$735.97$1,256.93$248,959.61
3Feb 2020$522.50$734.43$1,256.93$248,437.11
4Mar 2020$524.04$732.89$1,256.93$247,913.07
5Apr 2020$525.59$731.34$1,256.93$247,387.48
6May 2020$527.14$729.79$1,256.93$246,860.34
7Jun 2020$528.69$728.24$1,256.93$246,331.65
8Jul 2020$530.25$726.68$1,256.93$245,801.40
9Aug 2020$531.82$725.11$1,256.93$245,269.58
10Sep 2020$533.38$723.55$1,256.93$244,736.20
11Oct 2020$534.96$721.97$1,256.93$244,201.24
12Nov 2020$536.54$720.39$1,256.93$243,664.70
13Dec 2020$538.12$718.81$1,256.93$243,126.58
2020 Total$6,353.99$8,729.17$15,083.16
14Jan 2021$539.71$717.22$1,256.93$242,586.87
15Feb 2021$541.30$715.63$1,256.93$242,045.57
16Mar 2021$542.90$714.03$1,256.93$241,502.67
17Apr 2021$544.50$712.43$1,256.93$240,958.17
18May 2021$546.10$710.83$1,256.93$240,412.07
19Jun 2021$547.71$709.22$1,256.93$239,864.36
20Jul 2021$549.33$707.60$1,256.93$239,315.03
21Aug 2021$550.95$705.98$1,256.93$238,764.08
22Sep 2021$552.58$704.35$1,256.93$238,211.50
23Oct 2021$554.21$702.72$1,256.93$237,657.29
24Nov 2021$555.84$701.09$1,256.93$237,101.45
25Dec 2021$557.48$699.45$1,256.93$236,543.97
2021 Total$6,582.61$8,500.55$15,083.16
26Jan 2022$559.13$697.80$1,256.93$235,984.84
27Feb 2022$560.77$696.16$1,256.93$235,424.07
28Mar 2022$562.43$694.50$1,256.93$234,861.64
29Apr 2022$564.09$692.84$1,256.93$234,297.55
30May 2022$565.75$691.18$1,256.93$233,731.80
31Jun 2022$567.42$689.51$1,256.93$233,164.38
32Jul 2022$569.10$687.83$1,256.93$232,595.28
33Aug 2022$570.77$686.16$1,256.93$232,024.51
34Sep 2022$572.46$684.47$1,256.93$231,452.05
35Oct 2022$574.15$682.78$1,256.93$230,877.90
36Nov 2022$575.84$681.09$1,256.93$230,302.06
37Dec 2022$577.54$679.39$1,256.93$229,724.52
2022 Total$6,819.45$8,263.71$15,083.16
38Jan 2023$579.24$677.69$1,256.93$229,145.28
39Feb 2023$580.95$675.98$1,256.93$228,564.33
40Mar 2023$582.67$674.26$1,256.93$227,981.66
41Apr 2023$584.38$672.55$1,256.93$227,397.28
42May 2023$586.11$670.82$1,256.93$226,811.17
43Jun 2023$587.84$669.09$1,256.93$226,223.33
44Jul 2023$589.57$667.36$1,256.93$225,633.76
45Aug 2023$591.31$665.62$1,256.93$225,042.45
46Sep 2023$593.05$663.88$1,256.93$224,449.40
47Oct 2023$594.80$662.13$1,256.93$223,854.60
48Nov 2023$596.56$660.37$1,256.93$223,258.04
49Dec 2023$598.32$658.61$1,256.93$222,659.72
2023 Total$7,064.8$8,018.36$15,083.16
50Jan 2024$600.08$656.85$1,256.93$222,059.64
51Feb 2024$601.85$655.08$1,256.93$221,457.79
52Mar 2024$603.63$653.30$1,256.93$220,854.16
53Apr 2024$605.41$651.52$1,256.93$220,248.75
54May 2024$607.20$649.73$1,256.93$219,641.55
55Jun 2024$608.99$647.94$1,256.93$219,032.56
56Jul 2024$610.78$646.15$1,256.93$218,421.78
57Aug 2024$612.59$644.34$1,256.93$217,809.19
58Sep 2024$614.39$642.54$1,256.93$217,194.80
59Oct 2024$616.21$640.72$1,256.93$216,578.59
60Nov 2024$618.02$638.91$1,256.93$215,960.57
61Dec 2024$619.85$637.08$1,256.93$215,340.72
2024 Total$7,319$7,764.16$15,083.16
62Jan 2025$621.67$635.26$1,256.93$214,719.05
63Feb 2025$623.51$633.42$1,256.93$214,095.54
64Mar 2025$625.35$631.58$1,256.93$213,470.19
65Apr 2025$627.19$629.74$1,256.93$212,843.00
66May 2025$629.04$627.89$1,256.93$212,213.96
67Jun 2025$630.90$626.03$1,256.93$211,583.06
68Jul 2025$632.76$624.17$1,256.93$210,950.30
69Aug 2025$634.63$622.30$1,256.93$210,315.67
70Sep 2025$636.50$620.43$1,256.93$209,679.17
71Oct 2025$638.38$618.55$1,256.93$209,040.79
72Nov 2025$640.26$616.67$1,256.93$208,400.53
73Dec 2025$642.15$614.78$1,256.93$207,758.38
2025 Total$7,582.34$7,500.82$15,083.16
74Jan 2026$644.04$612.89$1,256.93$207,114.34
75Feb 2026$645.94$610.99$1,256.93$206,468.40
76Mar 2026$647.85$609.08$1,256.93$205,820.55
77Apr 2026$649.76$607.17$1,256.93$205,170.79
78May 2026$651.68$605.25$1,256.93$204,519.11
79Jun 2026$653.60$603.33$1,256.93$203,865.51
80Jul 2026$655.53$601.40$1,256.93$203,209.98
81Aug 2026$657.46$599.47$1,256.93$202,552.52
82Sep 2026$659.40$597.53$1,256.93$201,893.12
83Oct 2026$661.35$595.58$1,256.93$201,231.77
84Nov 2026$663.30$593.63$1,256.93$200,568.47
85Dec 2026$665.25$591.68$1,256.93$199,903.22
2026 Total$7,855.16$7,228$15,083.16
86Jan 2027$667.22$589.71$1,256.93$199,236.00
87Feb 2027$669.18$587.75$1,256.93$198,566.82
88Mar 2027$671.16$585.77$1,256.93$197,895.66
89Apr 2027$673.14$583.79$1,256.93$197,222.52
90May 2027$675.12$581.81$1,256.93$196,547.40
91Jun 2027$677.12$579.81$1,256.93$195,870.28
92Jul 2027$679.11$577.82$1,256.93$195,191.17
93Aug 2027$681.12$575.81$1,256.93$194,510.05
94Sep 2027$683.13$573.80$1,256.93$193,826.92
95Oct 2027$685.14$571.79$1,256.93$193,141.78
96Nov 2027$687.16$569.77$1,256.93$192,454.62
97Dec 2027$689.19$567.74$1,256.93$191,765.43
2027 Total$8,137.79$6,945.37$15,083.16
98Jan 2028$691.22$565.71$1,256.93$191,074.21
99Feb 2028$693.26$563.67$1,256.93$190,380.95
100Mar 2028$695.31$561.62$1,256.93$189,685.64
101Apr 2028$697.36$559.57$1,256.93$188,988.28
102May 2028$699.41$557.52$1,256.93$188,288.87
103Jun 2028$701.48$555.45$1,256.93$187,587.39
104Jul 2028$703.55$553.38$1,256.93$186,883.84
105Aug 2028$705.62$551.31$1,256.93$186,178.22
106Sep 2028$707.70$549.23$1,256.93$185,470.52
107Oct 2028$709.79$547.14$1,256.93$184,760.73
108Nov 2028$711.89$545.04$1,256.93$184,048.84
109Dec 2028$713.99$542.94$1,256.93$183,334.85
2028 Total$8,430.58$6,652.58$15,083.16
110Jan 2029$716.09$540.84$1,256.93$182,618.76
111Feb 2029$718.20$538.73$1,256.93$181,900.56
112Mar 2029$720.32$536.61$1,256.93$181,180.24
113Apr 2029$722.45$534.48$1,256.93$180,457.79
114May 2029$724.58$532.35$1,256.93$179,733.21
115Jun 2029$726.72$530.21$1,256.93$179,006.49
116Jul 2029$728.86$528.07$1,256.93$178,277.63
117Aug 2029$731.01$525.92$1,256.93$177,546.62
118Sep 2029$733.17$523.76$1,256.93$176,813.45
119Oct 2029$735.33$521.60$1,256.93$176,078.12
120Nov 2029$737.50$519.43$1,256.93$175,340.62
121Dec 2029$739.68$517.25$1,256.93$174,600.94
2029 Total$8,733.91$6,349.25$15,083.16
122Jan 2030$741.86$515.07$1,256.93$173,859.08
123Feb 2030$744.05$512.88$1,256.93$173,115.03
124Mar 2030$746.24$510.69$1,256.93$172,368.79
125Apr 2030$748.44$508.49$1,256.93$171,620.35
126May 2030$750.65$506.28$1,256.93$170,869.70
127Jun 2030$752.86$504.07$1,256.93$170,116.84
128Jul 2030$755.09$501.84$1,256.93$169,361.75
129Aug 2030$757.31$499.62$1,256.93$168,604.44
130Sep 2030$759.55$497.38$1,256.93$167,844.89
131Oct 2030$761.79$495.14$1,256.93$167,083.10
132Nov 2030$764.03$492.90$1,256.93$166,319.07
133Dec 2030$766.29$490.64$1,256.93$165,552.78
2030 Total$9,048.16$6,035$15,083.16
134Jan 2031$768.55$488.38$1,256.93$164,784.23
135Feb 2031$770.82$486.11$1,256.93$164,013.41
136Mar 2031$773.09$483.84$1,256.93$163,240.32
137Apr 2031$775.37$481.56$1,256.93$162,464.95
138May 2031$777.66$479.27$1,256.93$161,687.29
139Jun 2031$779.95$476.98$1,256.93$160,907.34
140Jul 2031$782.25$474.68$1,256.93$160,125.09
141Aug 2031$784.56$472.37$1,256.93$159,340.53
142Sep 2031$786.88$470.05$1,256.93$158,553.65
143Oct 2031$789.20$467.73$1,256.93$157,764.45
144Nov 2031$791.52$465.41$1,256.93$156,972.93
145Dec 2031$793.86$463.07$1,256.93$156,179.07
2031 Total$9,373.71$5,709.45$15,083.16
146Jan 2032$796.20$460.73$1,256.93$155,382.87
147Feb 2032$798.55$458.38$1,256.93$154,584.32
148Mar 2032$800.91$456.02$1,256.93$153,783.41
149Apr 2032$803.27$453.66$1,256.93$152,980.14
150May 2032$805.64$451.29$1,256.93$152,174.50
151Jun 2032$808.02$448.91$1,256.93$151,366.48
152Jul 2032$810.40$446.53$1,256.93$150,556.08
153Aug 2032$812.79$444.14$1,256.93$149,743.29
154Sep 2032$815.19$441.74$1,256.93$148,928.10
155Oct 2032$817.59$439.34$1,256.93$148,110.51
156Nov 2032$820.00$436.93$1,256.93$147,290.51
157Dec 2032$822.42$434.51$1,256.93$146,468.09
2032 Total$9,710.98$5,372.18$15,083.16
158Jan 2033$824.85$432.08$1,256.93$145,643.24
159Feb 2033$827.28$429.65$1,256.93$144,815.96
160Mar 2033$829.72$427.21$1,256.93$143,986.24
161Apr 2033$832.17$424.76$1,256.93$143,154.07
162May 2033$834.63$422.30$1,256.93$142,319.44
163Jun 2033$837.09$419.84$1,256.93$141,482.35
164Jul 2033$839.56$417.37$1,256.93$140,642.79
165Aug 2033$842.03$414.90$1,256.93$139,800.76
166Sep 2033$844.52$412.41$1,256.93$138,956.24
167Oct 2033$847.01$409.92$1,256.93$138,109.23
168Nov 2033$849.51$407.42$1,256.93$137,259.72
169Dec 2033$852.01$404.92$1,256.93$136,407.71
2033 Total$10,060.38$5,022.78$15,083.16
170Jan 2034$854.53$402.40$1,256.93$135,553.18
171Feb 2034$857.05$399.88$1,256.93$134,696.13
172Mar 2034$859.58$397.35$1,256.93$133,836.55
173Apr 2034$862.11$394.82$1,256.93$132,974.44
174May 2034$864.66$392.27$1,256.93$132,109.78
175Jun 2034$867.21$389.72$1,256.93$131,242.57
176Jul 2034$869.76$387.17$1,256.93$130,372.81
177Aug 2034$872.33$384.60$1,256.93$129,500.48
178Sep 2034$874.90$382.03$1,256.93$128,625.58
179Oct 2034$877.48$379.45$1,256.93$127,748.10
180Nov 2034$880.07$376.86$1,256.93$126,868.03
181Dec 2034$882.67$374.26$1,256.93$125,985.36
2034 Total$10,422.35$4,660.81$15,083.16
182Jan 2035$885.27$371.66$1,256.93$125,100.09
183Feb 2035$887.88$369.05$1,256.93$124,212.21
184Mar 2035$890.50$366.43$1,256.93$123,321.71
185Apr 2035$893.13$363.80$1,256.93$122,428.58
186May 2035$895.77$361.16$1,256.93$121,532.81
187Jun 2035$898.41$358.52$1,256.93$120,634.40
188Jul 2035$901.06$355.87$1,256.93$119,733.34
189Aug 2035$903.72$353.21$1,256.93$118,829.62
190Sep 2035$906.38$350.55$1,256.93$117,923.24
191Oct 2035$909.06$347.87$1,256.93$117,014.18
192Nov 2035$911.74$345.19$1,256.93$116,102.44
193Dec 2035$914.43$342.50$1,256.93$115,188.01
2035 Total$10,797.35$4,285.81$15,083.16
194Jan 2036$917.13$339.80$1,256.93$114,270.88
195Feb 2036$919.83$337.10$1,256.93$113,351.05
196Mar 2036$922.54$334.39$1,256.93$112,428.51
197Apr 2036$925.27$331.66$1,256.93$111,503.24
198May 2036$928.00$328.93$1,256.93$110,575.24
199Jun 2036$930.73$326.20$1,256.93$109,644.51
200Jul 2036$933.48$323.45$1,256.93$108,711.03
201Aug 2036$936.23$320.70$1,256.93$107,774.80
202Sep 2036$938.99$317.94$1,256.93$106,835.81
203Oct 2036$941.76$315.17$1,256.93$105,894.05
204Nov 2036$944.54$312.39$1,256.93$104,949.51
205Dec 2036$947.33$309.60$1,256.93$104,002.18
2036 Total$11,185.83$3,897.33$15,083.16
206Jan 2037$950.12$306.81$1,256.93$103,052.06
207Feb 2037$952.93$304.00$1,256.93$102,099.13
208Mar 2037$955.74$301.19$1,256.93$101,143.39
209Apr 2037$958.56$298.37$1,256.93$100,184.83
210May 2037$961.38$295.55$1,256.93$99,223.45
211Jun 2037$964.22$292.71$1,256.93$98,259.23
212Jul 2037$967.07$289.86$1,256.93$97,292.16
213Aug 2037$969.92$287.01$1,256.93$96,322.24
214Sep 2037$972.78$284.15$1,256.93$95,349.46
215Oct 2037$975.65$281.28$1,256.93$94,373.81
216Nov 2037$978.53$278.40$1,256.93$93,395.28
217Dec 2037$981.41$275.52$1,256.93$92,413.87
2037 Total$11,588.31$3,494.85$15,083.16
218Jan 2038$984.31$272.62$1,256.93$91,429.56
219Feb 2038$987.21$269.72$1,256.93$90,442.35
220Mar 2038$990.13$266.80$1,256.93$89,452.22
221Apr 2038$993.05$263.88$1,256.93$88,459.17
222May 2038$995.98$260.95$1,256.93$87,463.19
223Jun 2038$998.91$258.02$1,256.93$86,464.28
224Jul 2038$1,001.86$255.07$1,256.93$85,462.42
225Aug 2038$1,004.82$252.11$1,256.93$84,457.60
226Sep 2038$1,007.78$249.15$1,256.93$83,449.82
227Oct 2038$1,010.75$246.18$1,256.93$82,439.07
228Nov 2038$1,013.73$243.20$1,256.93$81,425.34
229Dec 2038$1,016.73$240.20$1,256.93$80,408.61
2038 Total$12,005.26$3,077.9$15,083.16
230Jan 2039$1,019.72$237.21$1,256.93$79,388.89
231Feb 2039$1,022.73$234.20$1,256.93$78,366.16
232Mar 2039$1,025.75$231.18$1,256.93$77,340.41
233Apr 2039$1,028.78$228.15$1,256.93$76,311.63
234May 2039$1,031.81$225.12$1,256.93$75,279.82
235Jun 2039$1,034.85$222.08$1,256.93$74,244.97
236Jul 2039$1,037.91$219.02$1,256.93$73,207.06
237Aug 2039$1,040.97$215.96$1,256.93$72,166.09
238Sep 2039$1,044.04$212.89$1,256.93$71,122.05
239Oct 2039$1,047.12$209.81$1,256.93$70,074.93
240Nov 2039$1,050.21$206.72$1,256.93$69,024.72
241Dec 2039$1,053.31$203.62$1,256.93$67,971.41
2039 Total$12,437.2$2,645.96$15,083.16
242Jan 2040$1,056.41$200.52$1,256.93$66,915.00
243Feb 2040$1,059.53$197.40$1,256.93$65,855.47
244Mar 2040$1,062.66$194.27$1,256.93$64,792.81
245Apr 2040$1,065.79$191.14$1,256.93$63,727.02
246May 2040$1,068.94$187.99$1,256.93$62,658.08
247Jun 2040$1,072.09$184.84$1,256.93$61,585.99
248Jul 2040$1,075.25$181.68$1,256.93$60,510.74
249Aug 2040$1,078.42$178.51$1,256.93$59,432.32
250Sep 2040$1,081.60$175.33$1,256.93$58,350.72
251Oct 2040$1,084.80$172.13$1,256.93$57,265.92
252Nov 2040$1,088.00$168.93$1,256.93$56,177.92
253Dec 2040$1,091.21$165.72$1,256.93$55,086.71
2040 Total$12,884.7$2,198.46$15,083.16
254Jan 2041$1,094.42$162.51$1,256.93$53,992.29
255Feb 2041$1,097.65$159.28$1,256.93$52,894.64
256Mar 2041$1,100.89$156.04$1,256.93$51,793.75
257Apr 2041$1,104.14$152.79$1,256.93$50,689.61
258May 2041$1,107.40$149.53$1,256.93$49,582.21
259Jun 2041$1,110.66$146.27$1,256.93$48,471.55
260Jul 2041$1,113.94$142.99$1,256.93$47,357.61
261Aug 2041$1,117.23$139.70$1,256.93$46,240.38
262Sep 2041$1,120.52$136.41$1,256.93$45,119.86
263Oct 2041$1,123.83$133.10$1,256.93$43,996.03
264Nov 2041$1,127.14$129.79$1,256.93$42,868.89
265Dec 2041$1,130.47$126.46$1,256.93$41,738.42
2041 Total$13,348.29$1,734.87$15,083.16
266Jan 2042$1,133.80$123.13$1,256.93$40,604.62
267Feb 2042$1,137.15$119.78$1,256.93$39,467.47
268Mar 2042$1,140.50$116.43$1,256.93$38,326.97
269Apr 2042$1,143.87$113.06$1,256.93$37,183.10
270May 2042$1,147.24$109.69$1,256.93$36,035.86
271Jun 2042$1,150.62$106.31$1,256.93$34,885.24
272Jul 2042$1,154.02$102.91$1,256.93$33,731.22
273Aug 2042$1,157.42$99.51$1,256.93$32,573.80
274Sep 2042$1,160.84$96.09$1,256.93$31,412.96
275Oct 2042$1,164.26$92.67$1,256.93$30,248.70
276Nov 2042$1,167.70$89.23$1,256.93$29,081.00
277Dec 2042$1,171.14$85.79$1,256.93$27,909.86
2042 Total$13,828.56$1,254.6$15,083.16
278Jan 2043$1,174.60$82.33$1,256.93$26,735.26
279Feb 2043$1,178.06$78.87$1,256.93$25,557.20
280Mar 2043$1,181.54$75.39$1,256.93$24,375.66
281Apr 2043$1,185.02$71.91$1,256.93$23,190.64
282May 2043$1,188.52$68.41$1,256.93$22,002.12
283Jun 2043$1,192.02$64.91$1,256.93$20,810.10
284Jul 2043$1,195.54$61.39$1,256.93$19,614.56
285Aug 2043$1,199.07$57.86$1,256.93$18,415.49
286Sep 2043$1,202.60$54.33$1,256.93$17,212.89
287Oct 2043$1,206.15$50.78$1,256.93$16,006.74
288Nov 2043$1,209.71$47.22$1,256.93$14,797.03
289Dec 2043$1,213.28$43.65$1,256.93$13,583.75
2043 Total$14,326.11$757.05$15,083.16
290Jan 2044$1,216.86$40.07$1,256.93$12,366.89
291Feb 2044$1,220.45$36.48$1,256.93$11,146.44
292Mar 2044$1,224.05$32.88$1,256.93$9,922.39
293Apr 2044$1,227.66$29.27$1,256.93$8,694.73
294May 2044$1,231.28$25.65$1,256.93$7,463.45
295Jun 2044$1,234.91$22.02$1,256.93$6,228.54
296Jul 2044$1,238.56$18.37$1,256.93$4,989.98
297Aug 2044$1,242.21$14.72$1,256.93$3,747.77
298Sep 2044$1,245.87$11.06$1,256.93$2,501.90
299Oct 2044$1,249.55$7.38$1,256.93$1,252.35
300Nov 2044$1,252.35$3.69$1,256.04$0.00
2044 Total$13,583.75$241.59$13,825.34
Compare your product with the big 4 banks, or add more products to compare
As seen on