Residential Security Variable from BOQ

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
7.02%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$2,124
Number of Repayments
300
Total Interest Paid
$337,200
Total repayments
$637,200
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$369.17$1,755.00$2,124.17$299,630.83
2Feb 2020$371.33$1,752.84$2,124.17$299,259.50
3Mar 2020$373.50$1,750.67$2,124.17$298,886.00
4Apr 2020$375.69$1,748.48$2,124.17$298,510.31
5May 2020$377.88$1,746.29$2,124.17$298,132.43
6Jun 2020$380.10$1,744.07$2,124.17$297,752.33
7Jul 2020$382.32$1,741.85$2,124.17$297,370.01
8Aug 2020$384.56$1,739.61$2,124.17$296,985.45
9Sep 2020$386.81$1,737.36$2,124.17$296,598.64
10Oct 2020$389.07$1,735.10$2,124.17$296,209.57
11Nov 2020$391.34$1,732.83$2,124.17$295,818.23
12Dec 2020$393.63$1,730.54$2,124.17$295,424.60
2020 Total$4,575.4$20,914.64$25,490.04
13Jan 2021$395.94$1,728.23$2,124.17$295,028.66
14Feb 2021$398.25$1,725.92$2,124.17$294,630.41
15Mar 2021$400.58$1,723.59$2,124.17$294,229.83
16Apr 2021$402.93$1,721.24$2,124.17$293,826.90
17May 2021$405.28$1,718.89$2,124.17$293,421.62
18Jun 2021$407.65$1,716.52$2,124.17$293,013.97
19Jul 2021$410.04$1,714.13$2,124.17$292,603.93
20Aug 2021$412.44$1,711.73$2,124.17$292,191.49
21Sep 2021$414.85$1,709.32$2,124.17$291,776.64
22Oct 2021$417.28$1,706.89$2,124.17$291,359.36
23Nov 2021$419.72$1,704.45$2,124.17$290,939.64
24Dec 2021$422.17$1,702.00$2,124.17$290,517.47
2021 Total$4,907.13$20,582.91$25,490.04
25Jan 2022$424.64$1,699.53$2,124.17$290,092.83
26Feb 2022$427.13$1,697.04$2,124.17$289,665.70
27Mar 2022$429.63$1,694.54$2,124.17$289,236.07
28Apr 2022$432.14$1,692.03$2,124.17$288,803.93
29May 2022$434.67$1,689.50$2,124.17$288,369.26
30Jun 2022$437.21$1,686.96$2,124.17$287,932.05
31Jul 2022$439.77$1,684.40$2,124.17$287,492.28
32Aug 2022$442.34$1,681.83$2,124.17$287,049.94
33Sep 2022$444.93$1,679.24$2,124.17$286,605.01
34Oct 2022$447.53$1,676.64$2,124.17$286,157.48
35Nov 2022$450.15$1,674.02$2,124.17$285,707.33
36Dec 2022$452.78$1,671.39$2,124.17$285,254.55
2022 Total$5,262.92$20,227.12$25,490.04
37Jan 2023$455.43$1,668.74$2,124.17$284,799.12
38Feb 2023$458.10$1,666.07$2,124.17$284,341.02
39Mar 2023$460.78$1,663.39$2,124.17$283,880.24
40Apr 2023$463.47$1,660.70$2,124.17$283,416.77
41May 2023$466.18$1,657.99$2,124.17$282,950.59
42Jun 2023$468.91$1,655.26$2,124.17$282,481.68
43Jul 2023$471.65$1,652.52$2,124.17$282,010.03
44Aug 2023$474.41$1,649.76$2,124.17$281,535.62
45Sep 2023$477.19$1,646.98$2,124.17$281,058.43
46Oct 2023$479.98$1,644.19$2,124.17$280,578.45
47Nov 2023$482.79$1,641.38$2,124.17$280,095.66
48Dec 2023$485.61$1,638.56$2,124.17$279,610.05
2023 Total$5,644.5$19,845.54$25,490.04
49Jan 2024$488.45$1,635.72$2,124.17$279,121.60
50Feb 2024$491.31$1,632.86$2,124.17$278,630.29
51Mar 2024$494.18$1,629.99$2,124.17$278,136.11
52Apr 2024$497.07$1,627.10$2,124.17$277,639.04
53May 2024$499.98$1,624.19$2,124.17$277,139.06
54Jun 2024$502.91$1,621.26$2,124.17$276,636.15
55Jul 2024$505.85$1,618.32$2,124.17$276,130.30
56Aug 2024$508.81$1,615.36$2,124.17$275,621.49
57Sep 2024$511.78$1,612.39$2,124.17$275,109.71
58Oct 2024$514.78$1,609.39$2,124.17$274,594.93
59Nov 2024$517.79$1,606.38$2,124.17$274,077.14
60Dec 2024$520.82$1,603.35$2,124.17$273,556.32
2024 Total$6,053.73$19,436.31$25,490.04
61Jan 2025$523.87$1,600.30$2,124.17$273,032.45
62Feb 2025$526.93$1,597.24$2,124.17$272,505.52
63Mar 2025$530.01$1,594.16$2,124.17$271,975.51
64Apr 2025$533.11$1,591.06$2,124.17$271,442.40
65May 2025$536.23$1,587.94$2,124.17$270,906.17
66Jun 2025$539.37$1,584.80$2,124.17$270,366.80
67Jul 2025$542.52$1,581.65$2,124.17$269,824.28
68Aug 2025$545.70$1,578.47$2,124.17$269,278.58
69Sep 2025$548.89$1,575.28$2,124.17$268,729.69
70Oct 2025$552.10$1,572.07$2,124.17$268,177.59
71Nov 2025$555.33$1,568.84$2,124.17$267,622.26
72Dec 2025$558.58$1,565.59$2,124.17$267,063.68
2025 Total$6,492.64$18,997.4$25,490.04
73Jan 2026$561.85$1,562.32$2,124.17$266,501.83
74Feb 2026$565.13$1,559.04$2,124.17$265,936.70
75Mar 2026$568.44$1,555.73$2,124.17$265,368.26
76Apr 2026$571.77$1,552.40$2,124.17$264,796.49
77May 2026$575.11$1,549.06$2,124.17$264,221.38
78Jun 2026$578.47$1,545.70$2,124.17$263,642.91
79Jul 2026$581.86$1,542.31$2,124.17$263,061.05
80Aug 2026$585.26$1,538.91$2,124.17$262,475.79
81Sep 2026$588.69$1,535.48$2,124.17$261,887.10
82Oct 2026$592.13$1,532.04$2,124.17$261,294.97
83Nov 2026$595.59$1,528.58$2,124.17$260,699.38
84Dec 2026$599.08$1,525.09$2,124.17$260,100.30
2026 Total$6,963.38$18,526.66$25,490.04
85Jan 2027$602.58$1,521.59$2,124.17$259,497.72
86Feb 2027$606.11$1,518.06$2,124.17$258,891.61
87Mar 2027$609.65$1,514.52$2,124.17$258,281.96
88Apr 2027$613.22$1,510.95$2,124.17$257,668.74
89May 2027$616.81$1,507.36$2,124.17$257,051.93
90Jun 2027$620.42$1,503.75$2,124.17$256,431.51
91Jul 2027$624.05$1,500.12$2,124.17$255,807.46
92Aug 2027$627.70$1,496.47$2,124.17$255,179.76
93Sep 2027$631.37$1,492.80$2,124.17$254,548.39
94Oct 2027$635.06$1,489.11$2,124.17$253,913.33
95Nov 2027$638.78$1,485.39$2,124.17$253,274.55
96Dec 2027$642.51$1,481.66$2,124.17$252,632.04
2027 Total$7,468.26$18,021.78$25,490.04
97Jan 2028$646.27$1,477.90$2,124.17$251,985.77
98Feb 2028$650.05$1,474.12$2,124.17$251,335.72
99Mar 2028$653.86$1,470.31$2,124.17$250,681.86
100Apr 2028$657.68$1,466.49$2,124.17$250,024.18
101May 2028$661.53$1,462.64$2,124.17$249,362.65
102Jun 2028$665.40$1,458.77$2,124.17$248,697.25
103Jul 2028$669.29$1,454.88$2,124.17$248,027.96
104Aug 2028$673.21$1,450.96$2,124.17$247,354.75
105Sep 2028$677.14$1,447.03$2,124.17$246,677.61
106Oct 2028$681.11$1,443.06$2,124.17$245,996.50
107Nov 2028$685.09$1,439.08$2,124.17$245,311.41
108Dec 2028$689.10$1,435.07$2,124.17$244,622.31
2028 Total$8,009.73$17,480.31$25,490.04
109Jan 2029$693.13$1,431.04$2,124.17$243,929.18
110Feb 2029$697.18$1,426.99$2,124.17$243,232.00
111Mar 2029$701.26$1,422.91$2,124.17$242,530.74
112Apr 2029$705.37$1,418.80$2,124.17$241,825.37
113May 2029$709.49$1,414.68$2,124.17$241,115.88
114Jun 2029$713.64$1,410.53$2,124.17$240,402.24
115Jul 2029$717.82$1,406.35$2,124.17$239,684.42
116Aug 2029$722.02$1,402.15$2,124.17$238,962.40
117Sep 2029$726.24$1,397.93$2,124.17$238,236.16
118Oct 2029$730.49$1,393.68$2,124.17$237,505.67
119Nov 2029$734.76$1,389.41$2,124.17$236,770.91
120Dec 2029$739.06$1,385.11$2,124.17$236,031.85
2029 Total$8,590.46$16,899.58$25,490.04
121Jan 2030$743.38$1,380.79$2,124.17$235,288.47
122Feb 2030$747.73$1,376.44$2,124.17$234,540.74
123Mar 2030$752.11$1,372.06$2,124.17$233,788.63
124Apr 2030$756.51$1,367.66$2,124.17$233,032.12
125May 2030$760.93$1,363.24$2,124.17$232,271.19
126Jun 2030$765.38$1,358.79$2,124.17$231,505.81
127Jul 2030$769.86$1,354.31$2,124.17$230,735.95
128Aug 2030$774.36$1,349.81$2,124.17$229,961.59
129Sep 2030$778.89$1,345.28$2,124.17$229,182.70
130Oct 2030$783.45$1,340.72$2,124.17$228,399.25
131Nov 2030$788.03$1,336.14$2,124.17$227,611.22
132Dec 2030$792.64$1,331.53$2,124.17$226,818.58
2030 Total$9,213.27$16,276.77$25,490.04
133Jan 2031$797.28$1,326.89$2,124.17$226,021.30
134Feb 2031$801.95$1,322.22$2,124.17$225,219.35
135Mar 2031$806.64$1,317.53$2,124.17$224,412.71
136Apr 2031$811.36$1,312.81$2,124.17$223,601.35
137May 2031$816.10$1,308.07$2,124.17$222,785.25
138Jun 2031$820.88$1,303.29$2,124.17$221,964.37
139Jul 2031$825.68$1,298.49$2,124.17$221,138.69
140Aug 2031$830.51$1,293.66$2,124.17$220,308.18
141Sep 2031$835.37$1,288.80$2,124.17$219,472.81
142Oct 2031$840.25$1,283.92$2,124.17$218,632.56
143Nov 2031$845.17$1,279.00$2,124.17$217,787.39
144Dec 2031$850.11$1,274.06$2,124.17$216,937.28
2031 Total$9,881.3$15,608.74$25,490.04
145Jan 2032$855.09$1,269.08$2,124.17$216,082.19
146Feb 2032$860.09$1,264.08$2,124.17$215,222.10
147Mar 2032$865.12$1,259.05$2,124.17$214,356.98
148Apr 2032$870.18$1,253.99$2,124.17$213,486.80
149May 2032$875.27$1,248.90$2,124.17$212,611.53
150Jun 2032$880.39$1,243.78$2,124.17$211,731.14
151Jul 2032$885.54$1,238.63$2,124.17$210,845.60
152Aug 2032$890.72$1,233.45$2,124.17$209,954.88
153Sep 2032$895.93$1,228.24$2,124.17$209,058.95
154Oct 2032$901.18$1,222.99$2,124.17$208,157.77
155Nov 2032$906.45$1,217.72$2,124.17$207,251.32
156Dec 2032$911.75$1,212.42$2,124.17$206,339.57
2032 Total$10,597.71$14,892.33$25,490.04
157Jan 2033$917.08$1,207.09$2,124.17$205,422.49
158Feb 2033$922.45$1,201.72$2,124.17$204,500.04
159Mar 2033$927.84$1,196.33$2,124.17$203,572.20
160Apr 2033$933.27$1,190.90$2,124.17$202,638.93
161May 2033$938.73$1,185.44$2,124.17$201,700.20
162Jun 2033$944.22$1,179.95$2,124.17$200,755.98
163Jul 2033$949.75$1,174.42$2,124.17$199,806.23
164Aug 2033$955.30$1,168.87$2,124.17$198,850.93
165Sep 2033$960.89$1,163.28$2,124.17$197,890.04
166Oct 2033$966.51$1,157.66$2,124.17$196,923.53
167Nov 2033$972.17$1,152.00$2,124.17$195,951.36
168Dec 2033$977.85$1,146.32$2,124.17$194,973.51
2033 Total$11,366.06$14,123.98$25,490.04
169Jan 2034$983.57$1,140.60$2,124.17$193,989.94
170Feb 2034$989.33$1,134.84$2,124.17$193,000.61
171Mar 2034$995.12$1,129.05$2,124.17$192,005.49
172Apr 2034$1,000.94$1,123.23$2,124.17$191,004.55
173May 2034$1,006.79$1,117.38$2,124.17$189,997.76
174Jun 2034$1,012.68$1,111.49$2,124.17$188,985.08
175Jul 2034$1,018.61$1,105.56$2,124.17$187,966.47
176Aug 2034$1,024.57$1,099.60$2,124.17$186,941.90
177Sep 2034$1,030.56$1,093.61$2,124.17$185,911.34
178Oct 2034$1,036.59$1,087.58$2,124.17$184,874.75
179Nov 2034$1,042.65$1,081.52$2,124.17$183,832.10
180Dec 2034$1,048.75$1,075.42$2,124.17$182,783.35
2034 Total$12,190.16$13,299.88$25,490.04
181Jan 2035$1,054.89$1,069.28$2,124.17$181,728.46
182Feb 2035$1,061.06$1,063.11$2,124.17$180,667.40
183Mar 2035$1,067.27$1,056.90$2,124.17$179,600.13
184Apr 2035$1,073.51$1,050.66$2,124.17$178,526.62
185May 2035$1,079.79$1,044.38$2,124.17$177,446.83
186Jun 2035$1,086.11$1,038.06$2,124.17$176,360.72
187Jul 2035$1,092.46$1,031.71$2,124.17$175,268.26
188Aug 2035$1,098.85$1,025.32$2,124.17$174,169.41
189Sep 2035$1,105.28$1,018.89$2,124.17$173,064.13
190Oct 2035$1,111.74$1,012.43$2,124.17$171,952.39
191Nov 2035$1,118.25$1,005.92$2,124.17$170,834.14
192Dec 2035$1,124.79$999.38$2,124.17$169,709.35
2035 Total$13,074$12,416.04$25,490.04
193Jan 2036$1,131.37$992.80$2,124.17$168,577.98
194Feb 2036$1,137.99$986.18$2,124.17$167,439.99
195Mar 2036$1,144.65$979.52$2,124.17$166,295.34
196Apr 2036$1,151.34$972.83$2,124.17$165,144.00
197May 2036$1,158.08$966.09$2,124.17$163,985.92
198Jun 2036$1,164.85$959.32$2,124.17$162,821.07
199Jul 2036$1,171.67$952.50$2,124.17$161,649.40
200Aug 2036$1,178.52$945.65$2,124.17$160,470.88
201Sep 2036$1,185.42$938.75$2,124.17$159,285.46
202Oct 2036$1,192.35$931.82$2,124.17$158,093.11
203Nov 2036$1,199.33$924.84$2,124.17$156,893.78
204Dec 2036$1,206.34$917.83$2,124.17$155,687.44
2036 Total$14,021.91$11,468.13$25,490.04
205Jan 2037$1,213.40$910.77$2,124.17$154,474.04
206Feb 2037$1,220.50$903.67$2,124.17$153,253.54
207Mar 2037$1,227.64$896.53$2,124.17$152,025.90
208Apr 2037$1,234.82$889.35$2,124.17$150,791.08
209May 2037$1,242.04$882.13$2,124.17$149,549.04
210Jun 2037$1,249.31$874.86$2,124.17$148,299.73
211Jul 2037$1,256.62$867.55$2,124.17$147,043.11
212Aug 2037$1,263.97$860.20$2,124.17$145,779.14
213Sep 2037$1,271.36$852.81$2,124.17$144,507.78
214Oct 2037$1,278.80$845.37$2,124.17$143,228.98
215Nov 2037$1,286.28$837.89$2,124.17$141,942.70
216Dec 2037$1,293.81$830.36$2,124.17$140,648.89
2037 Total$15,038.55$10,451.49$25,490.04
217Jan 2038$1,301.37$822.80$2,124.17$139,347.52
218Feb 2038$1,308.99$815.18$2,124.17$138,038.53
219Mar 2038$1,316.64$807.53$2,124.17$136,721.89
220Apr 2038$1,324.35$799.82$2,124.17$135,397.54
221May 2038$1,332.09$792.08$2,124.17$134,065.45
222Jun 2038$1,339.89$784.28$2,124.17$132,725.56
223Jul 2038$1,347.73$776.44$2,124.17$131,377.83
224Aug 2038$1,355.61$768.56$2,124.17$130,022.22
225Sep 2038$1,363.54$760.63$2,124.17$128,658.68
226Oct 2038$1,371.52$752.65$2,124.17$127,287.16
227Nov 2038$1,379.54$744.63$2,124.17$125,907.62
228Dec 2038$1,387.61$736.56$2,124.17$124,520.01
2038 Total$16,128.88$9,361.16$25,490.04
229Jan 2039$1,395.73$728.44$2,124.17$123,124.28
230Feb 2039$1,403.89$720.28$2,124.17$121,720.39
231Mar 2039$1,412.11$712.06$2,124.17$120,308.28
232Apr 2039$1,420.37$703.80$2,124.17$118,887.91
233May 2039$1,428.68$695.49$2,124.17$117,459.23
234Jun 2039$1,437.03$687.14$2,124.17$116,022.20
235Jul 2039$1,445.44$678.73$2,124.17$114,576.76
236Aug 2039$1,453.90$670.27$2,124.17$113,122.86
237Sep 2039$1,462.40$661.77$2,124.17$111,660.46
238Oct 2039$1,470.96$653.21$2,124.17$110,189.50
239Nov 2039$1,479.56$644.61$2,124.17$108,709.94
240Dec 2039$1,488.22$635.95$2,124.17$107,221.72
2039 Total$17,298.29$8,191.75$25,490.04
241Jan 2040$1,496.92$627.25$2,124.17$105,724.80
242Feb 2040$1,505.68$618.49$2,124.17$104,219.12
243Mar 2040$1,514.49$609.68$2,124.17$102,704.63
244Apr 2040$1,523.35$600.82$2,124.17$101,181.28
245May 2040$1,532.26$591.91$2,124.17$99,649.02
246Jun 2040$1,541.22$582.95$2,124.17$98,107.80
247Jul 2040$1,550.24$573.93$2,124.17$96,557.56
248Aug 2040$1,559.31$564.86$2,124.17$94,998.25
249Sep 2040$1,568.43$555.74$2,124.17$93,429.82
250Oct 2040$1,577.61$546.56$2,124.17$91,852.21
251Nov 2040$1,586.83$537.34$2,124.17$90,265.38
252Dec 2040$1,596.12$528.05$2,124.17$88,669.26
2040 Total$18,552.46$6,937.58$25,490.04
253Jan 2041$1,605.45$518.72$2,124.17$87,063.81
254Feb 2041$1,614.85$509.32$2,124.17$85,448.96
255Mar 2041$1,624.29$499.88$2,124.17$83,824.67
256Apr 2041$1,633.80$490.37$2,124.17$82,190.87
257May 2041$1,643.35$480.82$2,124.17$80,547.52
258Jun 2041$1,652.97$471.20$2,124.17$78,894.55
259Jul 2041$1,662.64$461.53$2,124.17$77,231.91
260Aug 2041$1,672.36$451.81$2,124.17$75,559.55
261Sep 2041$1,682.15$442.02$2,124.17$73,877.40
262Oct 2041$1,691.99$432.18$2,124.17$72,185.41
263Nov 2041$1,701.89$422.28$2,124.17$70,483.52
264Dec 2041$1,711.84$412.33$2,124.17$68,771.68
2041 Total$19,897.58$5,592.46$25,490.04
265Jan 2042$1,721.86$402.31$2,124.17$67,049.82
266Feb 2042$1,731.93$392.24$2,124.17$65,317.89
267Mar 2042$1,742.06$382.11$2,124.17$63,575.83
268Apr 2042$1,752.25$371.92$2,124.17$61,823.58
269May 2042$1,762.50$361.67$2,124.17$60,061.08
270Jun 2042$1,772.81$351.36$2,124.17$58,288.27
271Jul 2042$1,783.18$340.99$2,124.17$56,505.09
272Aug 2042$1,793.62$330.55$2,124.17$54,711.47
273Sep 2042$1,804.11$320.06$2,124.17$52,907.36
274Oct 2042$1,814.66$309.51$2,124.17$51,092.70
275Nov 2042$1,825.28$298.89$2,124.17$49,267.42
276Dec 2042$1,835.96$288.21$2,124.17$47,431.46
2042 Total$21,340.22$4,149.82$25,490.04
277Jan 2043$1,846.70$277.47$2,124.17$45,584.76
278Feb 2043$1,857.50$266.67$2,124.17$43,727.26
279Mar 2043$1,868.37$255.80$2,124.17$41,858.89
280Apr 2043$1,879.30$244.87$2,124.17$39,979.59
281May 2043$1,890.29$233.88$2,124.17$38,089.30
282Jun 2043$1,901.35$222.82$2,124.17$36,187.95
283Jul 2043$1,912.47$211.70$2,124.17$34,275.48
284Aug 2043$1,923.66$200.51$2,124.17$32,351.82
285Sep 2043$1,934.91$189.26$2,124.17$30,416.91
286Oct 2043$1,946.23$177.94$2,124.17$28,470.68
287Nov 2043$1,957.62$166.55$2,124.17$26,513.06
288Dec 2043$1,969.07$155.10$2,124.17$24,543.99
2043 Total$22,887.47$2,602.57$25,490.04
289Jan 2044$1,980.59$143.58$2,124.17$22,563.40
290Feb 2044$1,992.17$132.00$2,124.17$20,571.23
291Mar 2044$2,003.83$120.34$2,124.17$18,567.40
292Apr 2044$2,015.55$108.62$2,124.17$16,551.85
293May 2044$2,027.34$96.83$2,124.17$14,524.51
294Jun 2044$2,039.20$84.97$2,124.17$12,485.31
295Jul 2044$2,051.13$73.04$2,124.17$10,434.18
296Aug 2044$2,063.13$61.04$2,124.17$8,371.05
297Sep 2044$2,075.20$48.97$2,124.17$6,295.85
298Oct 2044$2,087.34$36.83$2,124.17$4,208.51
299Nov 2044$2,099.55$24.62$2,124.17$2,108.96
300Dec 2044$2,108.96$12.34$2,121.30$0.00
2044 Total$24,543.99$943.18$25,487.17
Compare your product with the big 4 banks, or add more products to compare
As seen on