Privileges Package Variable Rate Home Loan (Principal and Interest) ($1m+) from BOQ

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.58%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,401
Number of Repayments
300
Total Interest Paid
$170,300
Total repayments
$420,300
DatePrincipleInterestPaymentBalance
1Oct 2019$446.79$954.17$1,400.96$249,553.21
2Nov 2019$448.50$952.46$1,400.96$249,104.71
3Dec 2019$450.21$950.75$1,400.96$248,654.50
2019 Total$1,345.5$2,857.38$4,202.88
4Jan 2020$451.93$949.03$1,400.96$248,202.57
5Feb 2020$453.65$947.31$1,400.96$247,748.92
6Mar 2020$455.38$945.58$1,400.96$247,293.54
7Apr 2020$457.12$943.84$1,400.96$246,836.42
8May 2020$458.87$942.09$1,400.96$246,377.55
9Jun 2020$460.62$940.34$1,400.96$245,916.93
10Jul 2020$462.38$938.58$1,400.96$245,454.55
11Aug 2020$464.14$936.82$1,400.96$244,990.41
12Sep 2020$465.91$935.05$1,400.96$244,524.50
13Oct 2020$467.69$933.27$1,400.96$244,056.81
14Nov 2020$469.48$931.48$1,400.96$243,587.33
15Dec 2020$471.27$929.69$1,400.96$243,116.06
2020 Total$5,538.44$11,273.08$16,811.52
16Jan 2021$473.07$927.89$1,400.96$242,642.99
17Feb 2021$474.87$926.09$1,400.96$242,168.12
18Mar 2021$476.69$924.27$1,400.96$241,691.43
19Apr 2021$478.50$922.46$1,400.96$241,212.93
20May 2021$480.33$920.63$1,400.96$240,732.60
21Jun 2021$482.16$918.80$1,400.96$240,250.44
22Jul 2021$484.00$916.96$1,400.96$239,766.44
23Aug 2021$485.85$915.11$1,400.96$239,280.59
24Sep 2021$487.71$913.25$1,400.96$238,792.88
25Oct 2021$489.57$911.39$1,400.96$238,303.31
26Nov 2021$491.44$909.52$1,400.96$237,811.87
27Dec 2021$493.31$907.65$1,400.96$237,318.56
2021 Total$5,797.5$11,014.02$16,811.52
28Jan 2022$495.19$905.77$1,400.96$236,823.37
29Feb 2022$497.08$903.88$1,400.96$236,326.29
30Mar 2022$498.98$901.98$1,400.96$235,827.31
31Apr 2022$500.89$900.07$1,400.96$235,326.42
32May 2022$502.80$898.16$1,400.96$234,823.62
33Jun 2022$504.72$896.24$1,400.96$234,318.90
34Jul 2022$506.64$894.32$1,400.96$233,812.26
35Aug 2022$508.58$892.38$1,400.96$233,303.68
36Sep 2022$510.52$890.44$1,400.96$232,793.16
37Oct 2022$512.47$888.49$1,400.96$232,280.69
38Nov 2022$514.42$886.54$1,400.96$231,766.27
39Dec 2022$516.39$884.57$1,400.96$231,249.88
2022 Total$6,068.68$10,742.84$16,811.52
40Jan 2023$518.36$882.60$1,400.96$230,731.52
41Feb 2023$520.33$880.63$1,400.96$230,211.19
42Mar 2023$522.32$878.64$1,400.96$229,688.87
43Apr 2023$524.31$876.65$1,400.96$229,164.56
44May 2023$526.32$874.64$1,400.96$228,638.24
45Jun 2023$528.32$872.64$1,400.96$228,109.92
46Jul 2023$530.34$870.62$1,400.96$227,579.58
47Aug 2023$532.36$868.60$1,400.96$227,047.22
48Sep 2023$534.40$866.56$1,400.96$226,512.82
49Oct 2023$536.44$864.52$1,400.96$225,976.38
50Nov 2023$538.48$862.48$1,400.96$225,437.90
51Dec 2023$540.54$860.42$1,400.96$224,897.36
2023 Total$6,352.52$10,459$16,811.52
52Jan 2024$542.60$858.36$1,400.96$224,354.76
53Feb 2024$544.67$856.29$1,400.96$223,810.09
54Mar 2024$546.75$854.21$1,400.96$223,263.34
55Apr 2024$548.84$852.12$1,400.96$222,714.50
56May 2024$550.93$850.03$1,400.96$222,163.57
57Jun 2024$553.04$847.92$1,400.96$221,610.53
58Jul 2024$555.15$845.81$1,400.96$221,055.38
59Aug 2024$557.27$843.69$1,400.96$220,498.11
60Sep 2024$559.39$841.57$1,400.96$219,938.72
61Oct 2024$561.53$839.43$1,400.96$219,377.19
62Nov 2024$563.67$837.29$1,400.96$218,813.52
63Dec 2024$565.82$835.14$1,400.96$218,247.70
2024 Total$6,649.66$10,161.86$16,811.52
64Jan 2025$567.98$832.98$1,400.96$217,679.72
65Feb 2025$570.15$830.81$1,400.96$217,109.57
66Mar 2025$572.33$828.63$1,400.96$216,537.24
67Apr 2025$574.51$826.45$1,400.96$215,962.73
68May 2025$576.70$824.26$1,400.96$215,386.03
69Jun 2025$578.90$822.06$1,400.96$214,807.13
70Jul 2025$581.11$819.85$1,400.96$214,226.02
71Aug 2025$583.33$817.63$1,400.96$213,642.69
72Sep 2025$585.56$815.40$1,400.96$213,057.13
73Oct 2025$587.79$813.17$1,400.96$212,469.34
74Nov 2025$590.04$810.92$1,400.96$211,879.30
75Dec 2025$592.29$808.67$1,400.96$211,287.01
2025 Total$6,960.69$9,850.83$16,811.52
76Jan 2026$594.55$806.41$1,400.96$210,692.46
77Feb 2026$596.82$804.14$1,400.96$210,095.64
78Mar 2026$599.09$801.87$1,400.96$209,496.55
79Apr 2026$601.38$799.58$1,400.96$208,895.17
80May 2026$603.68$797.28$1,400.96$208,291.49
81Jun 2026$605.98$794.98$1,400.96$207,685.51
82Jul 2026$608.29$792.67$1,400.96$207,077.22
83Aug 2026$610.62$790.34$1,400.96$206,466.60
84Sep 2026$612.95$788.01$1,400.96$205,853.65
85Oct 2026$615.29$785.67$1,400.96$205,238.36
86Nov 2026$617.63$783.33$1,400.96$204,620.73
87Dec 2026$619.99$780.97$1,400.96$204,000.74
2026 Total$7,286.27$9,525.25$16,811.52
88Jan 2027$622.36$778.60$1,400.96$203,378.38
89Feb 2027$624.73$776.23$1,400.96$202,753.65
90Mar 2027$627.12$773.84$1,400.96$202,126.53
91Apr 2027$629.51$771.45$1,400.96$201,497.02
92May 2027$631.91$769.05$1,400.96$200,865.11
93Jun 2027$634.32$766.64$1,400.96$200,230.79
94Jul 2027$636.75$764.21$1,400.96$199,594.04
95Aug 2027$639.18$761.78$1,400.96$198,954.86
96Sep 2027$641.62$759.34$1,400.96$198,313.24
97Oct 2027$644.06$756.90$1,400.96$197,669.18
98Nov 2027$646.52$754.44$1,400.96$197,022.66
99Dec 2027$648.99$751.97$1,400.96$196,373.67
2027 Total$7,627.07$9,184.45$16,811.52
100Jan 2028$651.47$749.49$1,400.96$195,722.20
101Feb 2028$653.95$747.01$1,400.96$195,068.25
102Mar 2028$656.45$744.51$1,400.96$194,411.80
103Apr 2028$658.95$742.01$1,400.96$193,752.85
104May 2028$661.47$739.49$1,400.96$193,091.38
105Jun 2028$663.99$736.97$1,400.96$192,427.39
106Jul 2028$666.53$734.43$1,400.96$191,760.86
107Aug 2028$669.07$731.89$1,400.96$191,091.79
108Sep 2028$671.63$729.33$1,400.96$190,420.16
109Oct 2028$674.19$726.77$1,400.96$189,745.97
110Nov 2028$676.76$724.20$1,400.96$189,069.21
111Dec 2028$679.35$721.61$1,400.96$188,389.86
2028 Total$7,983.81$8,827.71$16,811.52
112Jan 2029$681.94$719.02$1,400.96$187,707.92
113Feb 2029$684.54$716.42$1,400.96$187,023.38
114Mar 2029$687.15$713.81$1,400.96$186,336.23
115Apr 2029$689.78$711.18$1,400.96$185,646.45
116May 2029$692.41$708.55$1,400.96$184,954.04
117Jun 2029$695.05$705.91$1,400.96$184,258.99
118Jul 2029$697.70$703.26$1,400.96$183,561.29
119Aug 2029$700.37$700.59$1,400.96$182,860.92
120Sep 2029$703.04$697.92$1,400.96$182,157.88
121Oct 2029$705.72$695.24$1,400.96$181,452.16
122Nov 2029$708.42$692.54$1,400.96$180,743.74
123Dec 2029$711.12$689.84$1,400.96$180,032.62
2029 Total$8,357.24$8,454.28$16,811.52
124Jan 2030$713.84$687.12$1,400.96$179,318.78
125Feb 2030$716.56$684.40$1,400.96$178,602.22
126Mar 2030$719.29$681.67$1,400.96$177,882.93
127Apr 2030$722.04$678.92$1,400.96$177,160.89
128May 2030$724.80$676.16$1,400.96$176,436.09
129Jun 2030$727.56$673.40$1,400.96$175,708.53
130Jul 2030$730.34$670.62$1,400.96$174,978.19
131Aug 2030$733.13$667.83$1,400.96$174,245.06
132Sep 2030$735.92$665.04$1,400.96$173,509.14
133Oct 2030$738.73$662.23$1,400.96$172,770.41
134Nov 2030$741.55$659.41$1,400.96$172,028.86
135Dec 2030$744.38$656.58$1,400.96$171,284.48
2030 Total$8,748.14$8,063.38$16,811.52
136Jan 2031$747.22$653.74$1,400.96$170,537.26
137Feb 2031$750.08$650.88$1,400.96$169,787.18
138Mar 2031$752.94$648.02$1,400.96$169,034.24
139Apr 2031$755.81$645.15$1,400.96$168,278.43
140May 2031$758.70$642.26$1,400.96$167,519.73
141Jun 2031$761.59$639.37$1,400.96$166,758.14
142Jul 2031$764.50$636.46$1,400.96$165,993.64
143Aug 2031$767.42$633.54$1,400.96$165,226.22
144Sep 2031$770.35$630.61$1,400.96$164,455.87
145Oct 2031$773.29$627.67$1,400.96$163,682.58
146Nov 2031$776.24$624.72$1,400.96$162,906.34
147Dec 2031$779.20$621.76$1,400.96$162,127.14
2031 Total$9,157.34$7,654.18$16,811.52
148Jan 2032$782.17$618.79$1,400.96$161,344.97
149Feb 2032$785.16$615.80$1,400.96$160,559.81
150Mar 2032$788.16$612.80$1,400.96$159,771.65
151Apr 2032$791.16$609.80$1,400.96$158,980.49
152May 2032$794.18$606.78$1,400.96$158,186.31
153Jun 2032$797.22$603.74$1,400.96$157,389.09
154Jul 2032$800.26$600.70$1,400.96$156,588.83
155Aug 2032$803.31$597.65$1,400.96$155,785.52
156Sep 2032$806.38$594.58$1,400.96$154,979.14
157Oct 2032$809.46$591.50$1,400.96$154,169.68
158Nov 2032$812.55$588.41$1,400.96$153,357.13
159Dec 2032$815.65$585.31$1,400.96$152,541.48
2032 Total$9,585.66$7,225.86$16,811.52
160Jan 2033$818.76$582.20$1,400.96$151,722.72
161Feb 2033$821.88$579.08$1,400.96$150,900.84
162Mar 2033$825.02$575.94$1,400.96$150,075.82
163Apr 2033$828.17$572.79$1,400.96$149,247.65
164May 2033$831.33$569.63$1,400.96$148,416.32
165Jun 2033$834.50$566.46$1,400.96$147,581.82
166Jul 2033$837.69$563.27$1,400.96$146,744.13
167Aug 2033$840.89$560.07$1,400.96$145,903.24
168Sep 2033$844.10$556.86$1,400.96$145,059.14
169Oct 2033$847.32$553.64$1,400.96$144,211.82
170Nov 2033$850.55$550.41$1,400.96$143,361.27
171Dec 2033$853.80$547.16$1,400.96$142,507.47
2033 Total$10,034.01$6,777.51$16,811.52
172Jan 2034$857.06$543.90$1,400.96$141,650.41
173Feb 2034$860.33$540.63$1,400.96$140,790.08
174Mar 2034$863.61$537.35$1,400.96$139,926.47
175Apr 2034$866.91$534.05$1,400.96$139,059.56
176May 2034$870.22$530.74$1,400.96$138,189.34
177Jun 2034$873.54$527.42$1,400.96$137,315.80
178Jul 2034$876.87$524.09$1,400.96$136,438.93
179Aug 2034$880.22$520.74$1,400.96$135,558.71
180Sep 2034$883.58$517.38$1,400.96$134,675.13
181Oct 2034$886.95$514.01$1,400.96$133,788.18
182Nov 2034$890.34$510.62$1,400.96$132,897.84
183Dec 2034$893.73$507.23$1,400.96$132,004.11
2034 Total$10,503.36$6,308.16$16,811.52
184Jan 2035$897.14$503.82$1,400.96$131,106.97
185Feb 2035$900.57$500.39$1,400.96$130,206.40
186Mar 2035$904.01$496.95$1,400.96$129,302.39
187Apr 2035$907.46$493.50$1,400.96$128,394.93
188May 2035$910.92$490.04$1,400.96$127,484.01
189Jun 2035$914.40$486.56$1,400.96$126,569.61
190Jul 2035$917.89$483.07$1,400.96$125,651.72
191Aug 2035$921.39$479.57$1,400.96$124,730.33
192Sep 2035$924.91$476.05$1,400.96$123,805.42
193Oct 2035$928.44$472.52$1,400.96$122,876.98
194Nov 2035$931.98$468.98$1,400.96$121,945.00
195Dec 2035$935.54$465.42$1,400.96$121,009.46
2035 Total$10,994.65$5,816.87$16,811.52
196Jan 2036$939.11$461.85$1,400.96$120,070.35
197Feb 2036$942.69$458.27$1,400.96$119,127.66
198Mar 2036$946.29$454.67$1,400.96$118,181.37
199Apr 2036$949.90$451.06$1,400.96$117,231.47
200May 2036$953.53$447.43$1,400.96$116,277.94
201Jun 2036$957.17$443.79$1,400.96$115,320.77
202Jul 2036$960.82$440.14$1,400.96$114,359.95
203Aug 2036$964.49$436.47$1,400.96$113,395.46
204Sep 2036$968.17$432.79$1,400.96$112,427.29
205Oct 2036$971.86$429.10$1,400.96$111,455.43
206Nov 2036$975.57$425.39$1,400.96$110,479.86
207Dec 2036$979.30$421.66$1,400.96$109,500.56
2036 Total$11,508.9$5,302.62$16,811.52
208Jan 2037$983.03$417.93$1,400.96$108,517.53
209Feb 2037$986.78$414.18$1,400.96$107,530.75
210Mar 2037$990.55$410.41$1,400.96$106,540.20
211Apr 2037$994.33$406.63$1,400.96$105,545.87
212May 2037$998.13$402.83$1,400.96$104,547.74
213Jun 2037$1,001.94$399.02$1,400.96$103,545.80
214Jul 2037$1,005.76$395.20$1,400.96$102,540.04
215Aug 2037$1,009.60$391.36$1,400.96$101,530.44
216Sep 2037$1,013.45$387.51$1,400.96$100,516.99
217Oct 2037$1,017.32$383.64$1,400.96$99,499.67
218Nov 2037$1,021.20$379.76$1,400.96$98,478.47
219Dec 2037$1,025.10$375.86$1,400.96$97,453.37
2037 Total$12,047.19$4,764.33$16,811.52
220Jan 2038$1,029.01$371.95$1,400.96$96,424.36
221Feb 2038$1,032.94$368.02$1,400.96$95,391.42
222Mar 2038$1,036.88$364.08$1,400.96$94,354.54
223Apr 2038$1,040.84$360.12$1,400.96$93,313.70
224May 2038$1,044.81$356.15$1,400.96$92,268.89
225Jun 2038$1,048.80$352.16$1,400.96$91,220.09
226Jul 2038$1,052.80$348.16$1,400.96$90,167.29
227Aug 2038$1,056.82$344.14$1,400.96$89,110.47
228Sep 2038$1,060.86$340.10$1,400.96$88,049.61
229Oct 2038$1,064.90$336.06$1,400.96$86,984.71
230Nov 2038$1,068.97$331.99$1,400.96$85,915.74
231Dec 2038$1,073.05$327.91$1,400.96$84,842.69
2038 Total$12,610.68$4,200.84$16,811.52
232Jan 2039$1,077.14$323.82$1,400.96$83,765.55
233Feb 2039$1,081.25$319.71$1,400.96$82,684.30
234Mar 2039$1,085.38$315.58$1,400.96$81,598.92
235Apr 2039$1,089.52$311.44$1,400.96$80,509.40
236May 2039$1,093.68$307.28$1,400.96$79,415.72
237Jun 2039$1,097.86$303.10$1,400.96$78,317.86
238Jul 2039$1,102.05$298.91$1,400.96$77,215.81
239Aug 2039$1,106.25$294.71$1,400.96$76,109.56
240Sep 2039$1,110.48$290.48$1,400.96$74,999.08
241Oct 2039$1,114.71$286.25$1,400.96$73,884.37
242Nov 2039$1,118.97$281.99$1,400.96$72,765.40
243Dec 2039$1,123.24$277.72$1,400.96$71,642.16
2039 Total$13,200.53$3,610.99$16,811.52
244Jan 2040$1,127.53$273.43$1,400.96$70,514.63
245Feb 2040$1,131.83$269.13$1,400.96$69,382.80
246Mar 2040$1,136.15$264.81$1,400.96$68,246.65
247Apr 2040$1,140.49$260.47$1,400.96$67,106.16
248May 2040$1,144.84$256.12$1,400.96$65,961.32
249Jun 2040$1,149.21$251.75$1,400.96$64,812.11
250Jul 2040$1,153.59$247.37$1,400.96$63,658.52
251Aug 2040$1,158.00$242.96$1,400.96$62,500.52
252Sep 2040$1,162.42$238.54$1,400.96$61,338.10
253Oct 2040$1,166.85$234.11$1,400.96$60,171.25
254Nov 2040$1,171.31$229.65$1,400.96$58,999.94
255Dec 2040$1,175.78$225.18$1,400.96$57,824.16
2040 Total$13,818$2,993.52$16,811.52
256Jan 2041$1,180.26$220.70$1,400.96$56,643.90
257Feb 2041$1,184.77$216.19$1,400.96$55,459.13
258Mar 2041$1,189.29$211.67$1,400.96$54,269.84
259Apr 2041$1,193.83$207.13$1,400.96$53,076.01
260May 2041$1,198.39$202.57$1,400.96$51,877.62
261Jun 2041$1,202.96$198.00$1,400.96$50,674.66
262Jul 2041$1,207.55$193.41$1,400.96$49,467.11
263Aug 2041$1,212.16$188.80$1,400.96$48,254.95
264Sep 2041$1,216.79$184.17$1,400.96$47,038.16
265Oct 2041$1,221.43$179.53$1,400.96$45,816.73
266Nov 2041$1,226.09$174.87$1,400.96$44,590.64
267Dec 2041$1,230.77$170.19$1,400.96$43,359.87
2041 Total$14,464.29$2,347.23$16,811.52
268Jan 2042$1,235.47$165.49$1,400.96$42,124.40
269Feb 2042$1,240.19$160.77$1,400.96$40,884.21
270Mar 2042$1,244.92$156.04$1,400.96$39,639.29
271Apr 2042$1,249.67$151.29$1,400.96$38,389.62
272May 2042$1,254.44$146.52$1,400.96$37,135.18
273Jun 2042$1,259.23$141.73$1,400.96$35,875.95
274Jul 2042$1,264.03$136.93$1,400.96$34,611.92
275Aug 2042$1,268.86$132.10$1,400.96$33,343.06
276Sep 2042$1,273.70$127.26$1,400.96$32,069.36
277Oct 2042$1,278.56$122.40$1,400.96$30,790.80
278Nov 2042$1,283.44$117.52$1,400.96$29,507.36
279Dec 2042$1,288.34$112.62$1,400.96$28,219.02
2042 Total$15,140.85$1,670.67$16,811.52
280Jan 2043$1,293.26$107.70$1,400.96$26,925.76
281Feb 2043$1,298.19$102.77$1,400.96$25,627.57
282Mar 2043$1,303.15$97.81$1,400.96$24,324.42
283Apr 2043$1,308.12$92.84$1,400.96$23,016.30
284May 2043$1,313.11$87.85$1,400.96$21,703.19
285Jun 2043$1,318.13$82.83$1,400.96$20,385.06
286Jul 2043$1,323.16$77.80$1,400.96$19,061.90
287Aug 2043$1,328.21$72.75$1,400.96$17,733.69
288Sep 2043$1,333.28$67.68$1,400.96$16,400.41
289Oct 2043$1,338.37$62.59$1,400.96$15,062.04
290Nov 2043$1,343.47$57.49$1,400.96$13,718.57
291Dec 2043$1,348.60$52.36$1,400.96$12,369.97
2043 Total$15,849.05$962.47$16,811.52
292Jan 2044$1,353.75$47.21$1,400.96$11,016.22
293Feb 2044$1,358.91$42.05$1,400.96$9,657.31
294Mar 2044$1,364.10$36.86$1,400.96$8,293.21
295Apr 2044$1,369.31$31.65$1,400.96$6,923.90
296May 2044$1,374.53$26.43$1,400.96$5,549.37
297Jun 2044$1,379.78$21.18$1,400.96$4,169.59
298Jul 2044$1,385.05$15.91$1,400.96$2,784.54
299Aug 2044$1,390.33$10.63$1,400.96$1,394.21
300Sep 2044$1,394.21$5.32$1,399.53$0.00
2044 Total$12,369.97$237.24$12,607.21
Compare your product with the big 4 banks, or add more products to compare
As seen on