Premium Fixed Rate Home Loan (Principal and Interest) 1 Year from CUA

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.50%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,502
Number of Repayments
300
Total Interest Paid
$150,600
Total repayments
$450,600
DatePrincipleInterestPaymentBalance
1Dec 2019$626.87$875.00$1,501.87$299,373.13
2019 Total$626.87$875$1,501.87
2Jan 2020$628.70$873.17$1,501.87$298,744.43
3Feb 2020$630.53$871.34$1,501.87$298,113.90
4Mar 2020$632.37$869.50$1,501.87$297,481.53
5Apr 2020$634.22$867.65$1,501.87$296,847.31
6May 2020$636.07$865.80$1,501.87$296,211.24
7Jun 2020$637.92$863.95$1,501.87$295,573.32
8Jul 2020$639.78$862.09$1,501.87$294,933.54
9Aug 2020$641.65$860.22$1,501.87$294,291.89
10Sep 2020$643.52$858.35$1,501.87$293,648.37
11Oct 2020$645.40$856.47$1,501.87$293,002.97
12Nov 2020$647.28$854.59$1,501.87$292,355.69
13Dec 2020$649.17$852.70$1,501.87$291,706.52
2020 Total$7,666.61$10,355.83$18,022.44
14Jan 2021$651.06$850.81$1,501.87$291,055.46
15Feb 2021$652.96$848.91$1,501.87$290,402.50
16Mar 2021$654.86$847.01$1,501.87$289,747.64
17Apr 2021$656.77$845.10$1,501.87$289,090.87
18May 2021$658.69$843.18$1,501.87$288,432.18
19Jun 2021$660.61$841.26$1,501.87$287,771.57
20Jul 2021$662.54$839.33$1,501.87$287,109.03
21Aug 2021$664.47$837.40$1,501.87$286,444.56
22Sep 2021$666.41$835.46$1,501.87$285,778.15
23Oct 2021$668.35$833.52$1,501.87$285,109.80
24Nov 2021$670.30$831.57$1,501.87$284,439.50
25Dec 2021$672.25$829.62$1,501.87$283,767.25
2021 Total$7,939.27$10,083.17$18,022.44
26Jan 2022$674.22$827.65$1,501.87$283,093.03
27Feb 2022$676.18$825.69$1,501.87$282,416.85
28Mar 2022$678.15$823.72$1,501.87$281,738.70
29Apr 2022$680.13$821.74$1,501.87$281,058.57
30May 2022$682.12$819.75$1,501.87$280,376.45
31Jun 2022$684.11$817.76$1,501.87$279,692.34
32Jul 2022$686.10$815.77$1,501.87$279,006.24
33Aug 2022$688.10$813.77$1,501.87$278,318.14
34Sep 2022$690.11$811.76$1,501.87$277,628.03
35Oct 2022$692.12$809.75$1,501.87$276,935.91
36Nov 2022$694.14$807.73$1,501.87$276,241.77
37Dec 2022$696.16$805.71$1,501.87$275,545.61
2022 Total$8,221.64$9,800.8$18,022.44
38Jan 2023$698.20$803.67$1,501.87$274,847.41
39Feb 2023$700.23$801.64$1,501.87$274,147.18
40Mar 2023$702.27$799.60$1,501.87$273,444.91
41Apr 2023$704.32$797.55$1,501.87$272,740.59
42May 2023$706.38$795.49$1,501.87$272,034.21
43Jun 2023$708.44$793.43$1,501.87$271,325.77
44Jul 2023$710.50$791.37$1,501.87$270,615.27
45Aug 2023$712.58$789.29$1,501.87$269,902.69
46Sep 2023$714.65$787.22$1,501.87$269,188.04
47Oct 2023$716.74$785.13$1,501.87$268,471.30
48Nov 2023$718.83$783.04$1,501.87$267,752.47
49Dec 2023$720.93$780.94$1,501.87$267,031.54
2023 Total$8,514.07$9,508.37$18,022.44
50Jan 2024$723.03$778.84$1,501.87$266,308.51
51Feb 2024$725.14$776.73$1,501.87$265,583.37
52Mar 2024$727.25$774.62$1,501.87$264,856.12
53Apr 2024$729.37$772.50$1,501.87$264,126.75
54May 2024$731.50$770.37$1,501.87$263,395.25
55Jun 2024$733.63$768.24$1,501.87$262,661.62
56Jul 2024$735.77$766.10$1,501.87$261,925.85
57Aug 2024$737.92$763.95$1,501.87$261,187.93
58Sep 2024$740.07$761.80$1,501.87$260,447.86
59Oct 2024$742.23$759.64$1,501.87$259,705.63
60Nov 2024$744.40$757.47$1,501.87$258,961.23
61Dec 2024$746.57$755.30$1,501.87$258,214.66
2024 Total$8,816.88$9,205.56$18,022.44
62Jan 2025$748.74$753.13$1,501.87$257,465.92
63Feb 2025$750.93$750.94$1,501.87$256,714.99
64Mar 2025$753.12$748.75$1,501.87$255,961.87
65Apr 2025$755.31$746.56$1,501.87$255,206.56
66May 2025$757.52$744.35$1,501.87$254,449.04
67Jun 2025$759.73$742.14$1,501.87$253,689.31
68Jul 2025$761.94$739.93$1,501.87$252,927.37
69Aug 2025$764.17$737.70$1,501.87$252,163.20
70Sep 2025$766.39$735.48$1,501.87$251,396.81
71Oct 2025$768.63$733.24$1,501.87$250,628.18
72Nov 2025$770.87$731.00$1,501.87$249,857.31
73Dec 2025$773.12$728.75$1,501.87$249,084.19
2025 Total$9,130.47$8,891.97$18,022.44
74Jan 2026$775.37$726.50$1,501.87$248,308.82
75Feb 2026$777.64$724.23$1,501.87$247,531.18
76Mar 2026$779.90$721.97$1,501.87$246,751.28
77Apr 2026$782.18$719.69$1,501.87$245,969.10
78May 2026$784.46$717.41$1,501.87$245,184.64
79Jun 2026$786.75$715.12$1,501.87$244,397.89
80Jul 2026$789.04$712.83$1,501.87$243,608.85
81Aug 2026$791.34$710.53$1,501.87$242,817.51
82Sep 2026$793.65$708.22$1,501.87$242,023.86
83Oct 2026$795.97$705.90$1,501.87$241,227.89
84Nov 2026$798.29$703.58$1,501.87$240,429.60
85Dec 2026$800.62$701.25$1,501.87$239,628.98
2026 Total$9,455.21$8,567.23$18,022.44
86Jan 2027$802.95$698.92$1,501.87$238,826.03
87Feb 2027$805.29$696.58$1,501.87$238,020.74
88Mar 2027$807.64$694.23$1,501.87$237,213.10
89Apr 2027$810.00$691.87$1,501.87$236,403.10
90May 2027$812.36$689.51$1,501.87$235,590.74
91Jun 2027$814.73$687.14$1,501.87$234,776.01
92Jul 2027$817.11$684.76$1,501.87$233,958.90
93Aug 2027$819.49$682.38$1,501.87$233,139.41
94Sep 2027$821.88$679.99$1,501.87$232,317.53
95Oct 2027$824.28$677.59$1,501.87$231,493.25
96Nov 2027$826.68$675.19$1,501.87$230,666.57
97Dec 2027$829.09$672.78$1,501.87$229,837.48
2027 Total$9,791.5$8,230.94$18,022.44
98Jan 2028$831.51$670.36$1,501.87$229,005.97
99Feb 2028$833.94$667.93$1,501.87$228,172.03
100Mar 2028$836.37$665.50$1,501.87$227,335.66
101Apr 2028$838.81$663.06$1,501.87$226,496.85
102May 2028$841.25$660.62$1,501.87$225,655.60
103Jun 2028$843.71$658.16$1,501.87$224,811.89
104Jul 2028$846.17$655.70$1,501.87$223,965.72
105Aug 2028$848.64$653.23$1,501.87$223,117.08
106Sep 2028$851.11$650.76$1,501.87$222,265.97
107Oct 2028$853.59$648.28$1,501.87$221,412.38
108Nov 2028$856.08$645.79$1,501.87$220,556.30
109Dec 2028$858.58$643.29$1,501.87$219,697.72
2028 Total$10,139.76$7,882.68$18,022.44
110Jan 2029$861.08$640.79$1,501.87$218,836.64
111Feb 2029$863.60$638.27$1,501.87$217,973.04
112Mar 2029$866.12$635.75$1,501.87$217,106.92
113Apr 2029$868.64$633.23$1,501.87$216,238.28
114May 2029$871.18$630.69$1,501.87$215,367.10
115Jun 2029$873.72$628.15$1,501.87$214,493.38
116Jul 2029$876.26$625.61$1,501.87$213,617.12
117Aug 2029$878.82$623.05$1,501.87$212,738.30
118Sep 2029$881.38$620.49$1,501.87$211,856.92
119Oct 2029$883.95$617.92$1,501.87$210,972.97
120Nov 2029$886.53$615.34$1,501.87$210,086.44
121Dec 2029$889.12$612.75$1,501.87$209,197.32
2029 Total$10,500.4$7,522.04$18,022.44
122Jan 2030$891.71$610.16$1,501.87$208,305.61
123Feb 2030$894.31$607.56$1,501.87$207,411.30
124Mar 2030$896.92$604.95$1,501.87$206,514.38
125Apr 2030$899.54$602.33$1,501.87$205,614.84
126May 2030$902.16$599.71$1,501.87$204,712.68
127Jun 2030$904.79$597.08$1,501.87$203,807.89
128Jul 2030$907.43$594.44$1,501.87$202,900.46
129Aug 2030$910.08$591.79$1,501.87$201,990.38
130Sep 2030$912.73$589.14$1,501.87$201,077.65
131Oct 2030$915.39$586.48$1,501.87$200,162.26
132Nov 2030$918.06$583.81$1,501.87$199,244.20
133Dec 2030$920.74$581.13$1,501.87$198,323.46
2030 Total$10,873.86$7,148.58$18,022.44
134Jan 2031$923.43$578.44$1,501.87$197,400.03
135Feb 2031$926.12$575.75$1,501.87$196,473.91
136Mar 2031$928.82$573.05$1,501.87$195,545.09
137Apr 2031$931.53$570.34$1,501.87$194,613.56
138May 2031$934.25$567.62$1,501.87$193,679.31
139Jun 2031$936.97$564.90$1,501.87$192,742.34
140Jul 2031$939.70$562.17$1,501.87$191,802.64
141Aug 2031$942.45$559.42$1,501.87$190,860.19
142Sep 2031$945.19$556.68$1,501.87$189,915.00
143Oct 2031$947.95$553.92$1,501.87$188,967.05
144Nov 2031$950.72$551.15$1,501.87$188,016.33
145Dec 2031$953.49$548.38$1,501.87$187,062.84
2031 Total$11,260.62$6,761.82$18,022.44
146Jan 2032$956.27$545.60$1,501.87$186,106.57
147Feb 2032$959.06$542.81$1,501.87$185,147.51
148Mar 2032$961.86$540.01$1,501.87$184,185.65
149Apr 2032$964.66$537.21$1,501.87$183,220.99
150May 2032$967.48$534.39$1,501.87$182,253.51
151Jun 2032$970.30$531.57$1,501.87$181,283.21
152Jul 2032$973.13$528.74$1,501.87$180,310.08
153Aug 2032$975.97$525.90$1,501.87$179,334.11
154Sep 2032$978.81$523.06$1,501.87$178,355.30
155Oct 2032$981.67$520.20$1,501.87$177,373.63
156Nov 2032$984.53$517.34$1,501.87$176,389.10
157Dec 2032$987.40$514.47$1,501.87$175,401.70
2032 Total$11,661.14$6,361.3$18,022.44
158Jan 2033$990.28$511.59$1,501.87$174,411.42
159Feb 2033$993.17$508.70$1,501.87$173,418.25
160Mar 2033$996.07$505.80$1,501.87$172,422.18
161Apr 2033$998.97$502.90$1,501.87$171,423.21
162May 2033$1,001.89$499.98$1,501.87$170,421.32
163Jun 2033$1,004.81$497.06$1,501.87$169,416.51
164Jul 2033$1,007.74$494.13$1,501.87$168,408.77
165Aug 2033$1,010.68$491.19$1,501.87$167,398.09
166Sep 2033$1,013.63$488.24$1,501.87$166,384.46
167Oct 2033$1,016.58$485.29$1,501.87$165,367.88
168Nov 2033$1,019.55$482.32$1,501.87$164,348.33
169Dec 2033$1,022.52$479.35$1,501.87$163,325.81
2033 Total$12,075.89$5,946.55$18,022.44
170Jan 2034$1,025.50$476.37$1,501.87$162,300.31
171Feb 2034$1,028.49$473.38$1,501.87$161,271.82
172Mar 2034$1,031.49$470.38$1,501.87$160,240.33
173Apr 2034$1,034.50$467.37$1,501.87$159,205.83
174May 2034$1,037.52$464.35$1,501.87$158,168.31
175Jun 2034$1,040.55$461.32$1,501.87$157,127.76
176Jul 2034$1,043.58$458.29$1,501.87$156,084.18
177Aug 2034$1,046.62$455.25$1,501.87$155,037.56
178Sep 2034$1,049.68$452.19$1,501.87$153,987.88
179Oct 2034$1,052.74$449.13$1,501.87$152,935.14
180Nov 2034$1,055.81$446.06$1,501.87$151,879.33
181Dec 2034$1,058.89$442.98$1,501.87$150,820.44
2034 Total$12,505.37$5,517.07$18,022.44
182Jan 2035$1,061.98$439.89$1,501.87$149,758.46
183Feb 2035$1,065.07$436.80$1,501.87$148,693.39
184Mar 2035$1,068.18$433.69$1,501.87$147,625.21
185Apr 2035$1,071.30$430.57$1,501.87$146,553.91
186May 2035$1,074.42$427.45$1,501.87$145,479.49
187Jun 2035$1,077.55$424.32$1,501.87$144,401.94
188Jul 2035$1,080.70$421.17$1,501.87$143,321.24
189Aug 2035$1,083.85$418.02$1,501.87$142,237.39
190Sep 2035$1,087.01$414.86$1,501.87$141,150.38
191Oct 2035$1,090.18$411.69$1,501.87$140,060.20
192Nov 2035$1,093.36$408.51$1,501.87$138,966.84
193Dec 2035$1,096.55$405.32$1,501.87$137,870.29
2035 Total$12,950.15$5,072.29$18,022.44
194Jan 2036$1,099.75$402.12$1,501.87$136,770.54
195Feb 2036$1,102.96$398.91$1,501.87$135,667.58
196Mar 2036$1,106.17$395.70$1,501.87$134,561.41
197Apr 2036$1,109.40$392.47$1,501.87$133,452.01
198May 2036$1,112.63$389.24$1,501.87$132,339.38
199Jun 2036$1,115.88$385.99$1,501.87$131,223.50
200Jul 2036$1,119.13$382.74$1,501.87$130,104.37
201Aug 2036$1,122.40$379.47$1,501.87$128,981.97
202Sep 2036$1,125.67$376.20$1,501.87$127,856.30
203Oct 2036$1,128.96$372.91$1,501.87$126,727.34
204Nov 2036$1,132.25$369.62$1,501.87$125,595.09
205Dec 2036$1,135.55$366.32$1,501.87$124,459.54
2036 Total$13,410.75$4,611.69$18,022.44
206Jan 2037$1,138.86$363.01$1,501.87$123,320.68
207Feb 2037$1,142.18$359.69$1,501.87$122,178.50
208Mar 2037$1,145.52$356.35$1,501.87$121,032.98
209Apr 2037$1,148.86$353.01$1,501.87$119,884.12
210May 2037$1,152.21$349.66$1,501.87$118,731.91
211Jun 2037$1,155.57$346.30$1,501.87$117,576.34
212Jul 2037$1,158.94$342.93$1,501.87$116,417.40
213Aug 2037$1,162.32$339.55$1,501.87$115,255.08
214Sep 2037$1,165.71$336.16$1,501.87$114,089.37
215Oct 2037$1,169.11$332.76$1,501.87$112,920.26
216Nov 2037$1,172.52$329.35$1,501.87$111,747.74
217Dec 2037$1,175.94$325.93$1,501.87$110,571.80
2037 Total$13,887.74$4,134.7$18,022.44
218Jan 2038$1,179.37$322.50$1,501.87$109,392.43
219Feb 2038$1,182.81$319.06$1,501.87$108,209.62
220Mar 2038$1,186.26$315.61$1,501.87$107,023.36
221Apr 2038$1,189.72$312.15$1,501.87$105,833.64
222May 2038$1,193.19$308.68$1,501.87$104,640.45
223Jun 2038$1,196.67$305.20$1,501.87$103,443.78
224Jul 2038$1,200.16$301.71$1,501.87$102,243.62
225Aug 2038$1,203.66$298.21$1,501.87$101,039.96
226Sep 2038$1,207.17$294.70$1,501.87$99,832.79
227Oct 2038$1,210.69$291.18$1,501.87$98,622.10
228Nov 2038$1,214.22$287.65$1,501.87$97,407.88
229Dec 2038$1,217.76$284.11$1,501.87$96,190.12
2038 Total$14,381.68$3,640.76$18,022.44
230Jan 2039$1,221.32$280.55$1,501.87$94,968.80
231Feb 2039$1,224.88$276.99$1,501.87$93,743.92
232Mar 2039$1,228.45$273.42$1,501.87$92,515.47
233Apr 2039$1,232.03$269.84$1,501.87$91,283.44
234May 2039$1,235.63$266.24$1,501.87$90,047.81
235Jun 2039$1,239.23$262.64$1,501.87$88,808.58
236Jul 2039$1,242.84$259.03$1,501.87$87,565.74
237Aug 2039$1,246.47$255.40$1,501.87$86,319.27
238Sep 2039$1,250.11$251.76$1,501.87$85,069.16
239Oct 2039$1,253.75$248.12$1,501.87$83,815.41
240Nov 2039$1,257.41$244.46$1,501.87$82,558.00
241Dec 2039$1,261.08$240.79$1,501.87$81,296.92
2039 Total$14,893.2$3,129.24$18,022.44
242Jan 2040$1,264.75$237.12$1,501.87$80,032.17
243Feb 2040$1,268.44$233.43$1,501.87$78,763.73
244Mar 2040$1,272.14$229.73$1,501.87$77,491.59
245Apr 2040$1,275.85$226.02$1,501.87$76,215.74
246May 2040$1,279.57$222.30$1,501.87$74,936.17
247Jun 2040$1,283.31$218.56$1,501.87$73,652.86
248Jul 2040$1,287.05$214.82$1,501.87$72,365.81
249Aug 2040$1,290.80$211.07$1,501.87$71,075.01
250Sep 2040$1,294.57$207.30$1,501.87$69,780.44
251Oct 2040$1,298.34$203.53$1,501.87$68,482.10
252Nov 2040$1,302.13$199.74$1,501.87$67,179.97
253Dec 2040$1,305.93$195.94$1,501.87$65,874.04
2040 Total$15,422.88$2,599.56$18,022.44
254Jan 2041$1,309.74$192.13$1,501.87$64,564.30
255Feb 2041$1,313.56$188.31$1,501.87$63,250.74
256Mar 2041$1,317.39$184.48$1,501.87$61,933.35
257Apr 2041$1,321.23$180.64$1,501.87$60,612.12
258May 2041$1,325.08$176.79$1,501.87$59,287.04
259Jun 2041$1,328.95$172.92$1,501.87$57,958.09
260Jul 2041$1,332.83$169.04$1,501.87$56,625.26
261Aug 2041$1,336.71$165.16$1,501.87$55,288.55
262Sep 2041$1,340.61$161.26$1,501.87$53,947.94
263Oct 2041$1,344.52$157.35$1,501.87$52,603.42
264Nov 2041$1,348.44$153.43$1,501.87$51,254.98
265Dec 2041$1,352.38$149.49$1,501.87$49,902.60
2041 Total$15,971.44$2,051$18,022.44
266Jan 2042$1,356.32$145.55$1,501.87$48,546.28
267Feb 2042$1,360.28$141.59$1,501.87$47,186.00
268Mar 2042$1,364.24$137.63$1,501.87$45,821.76
269Apr 2042$1,368.22$133.65$1,501.87$44,453.54
270May 2042$1,372.21$129.66$1,501.87$43,081.33
271Jun 2042$1,376.22$125.65$1,501.87$41,705.11
272Jul 2042$1,380.23$121.64$1,501.87$40,324.88
273Aug 2042$1,384.26$117.61$1,501.87$38,940.62
274Sep 2042$1,388.29$113.58$1,501.87$37,552.33
275Oct 2042$1,392.34$109.53$1,501.87$36,159.99
276Nov 2042$1,396.40$105.47$1,501.87$34,763.59
277Dec 2042$1,400.48$101.39$1,501.87$33,363.11
2042 Total$16,539.49$1,482.95$18,022.44
278Jan 2043$1,404.56$97.31$1,501.87$31,958.55
279Feb 2043$1,408.66$93.21$1,501.87$30,549.89
280Mar 2043$1,412.77$89.10$1,501.87$29,137.12
281Apr 2043$1,416.89$84.98$1,501.87$27,720.23
282May 2043$1,421.02$80.85$1,501.87$26,299.21
283Jun 2043$1,425.16$76.71$1,501.87$24,874.05
284Jul 2043$1,429.32$72.55$1,501.87$23,444.73
285Aug 2043$1,433.49$68.38$1,501.87$22,011.24
286Sep 2043$1,437.67$64.20$1,501.87$20,573.57
287Oct 2043$1,441.86$60.01$1,501.87$19,131.71
288Nov 2043$1,446.07$55.80$1,501.87$17,685.64
289Dec 2043$1,450.29$51.58$1,501.87$16,235.35
2043 Total$17,127.76$894.68$18,022.44
290Jan 2044$1,454.52$47.35$1,501.87$14,780.83
291Feb 2044$1,458.76$43.11$1,501.87$13,322.07
292Mar 2044$1,463.01$38.86$1,501.87$11,859.06
293Apr 2044$1,467.28$34.59$1,501.87$10,391.78
294May 2044$1,471.56$30.31$1,501.87$8,920.22
295Jun 2044$1,475.85$26.02$1,501.87$7,444.37
296Jul 2044$1,480.16$21.71$1,501.87$5,964.21
297Aug 2044$1,484.47$17.40$1,501.87$4,479.74
298Sep 2044$1,488.80$13.07$1,501.87$2,990.94
299Oct 2044$1,493.15$8.72$1,501.87$1,497.79
300Nov 2044$1,497.50$4.37$1,501.87$0.29
2044 Total$16,235.06$285.51$16,520.57
Compare your product with the big 4 banks, or add more products to compare
As seen on