VIP Package Home Loan (Principal and Interest) (LVR < 80%) from Firstmac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.48%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,499
Number of Repayments
300
Total Interest Paid
$149,700
Total repayments
$449,700
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$628.65$870.00$1,498.65$299,371.35
2Feb 2020$630.47$868.18$1,498.65$298,740.88
3Mar 2020$632.30$866.35$1,498.65$298,108.58
4Apr 2020$634.14$864.51$1,498.65$297,474.44
5May 2020$635.97$862.68$1,498.65$296,838.47
6Jun 2020$637.82$860.83$1,498.65$296,200.65
7Jul 2020$639.67$858.98$1,498.65$295,560.98
8Aug 2020$641.52$857.13$1,498.65$294,919.46
9Sep 2020$643.38$855.27$1,498.65$294,276.08
10Oct 2020$645.25$853.40$1,498.65$293,630.83
11Nov 2020$647.12$851.53$1,498.65$292,983.71
12Dec 2020$649.00$849.65$1,498.65$292,334.71
2020 Total$7,665.29$10,318.51$17,983.8
13Jan 2021$650.88$847.77$1,498.65$291,683.83
14Feb 2021$652.77$845.88$1,498.65$291,031.06
15Mar 2021$654.66$843.99$1,498.65$290,376.40
16Apr 2021$656.56$842.09$1,498.65$289,719.84
17May 2021$658.46$840.19$1,498.65$289,061.38
18Jun 2021$660.37$838.28$1,498.65$288,401.01
19Jul 2021$662.29$836.36$1,498.65$287,738.72
20Aug 2021$664.21$834.44$1,498.65$287,074.51
21Sep 2021$666.13$832.52$1,498.65$286,408.38
22Oct 2021$668.07$830.58$1,498.65$285,740.31
23Nov 2021$670.00$828.65$1,498.65$285,070.31
24Dec 2021$671.95$826.70$1,498.65$284,398.36
2021 Total$7,936.35$10,047.45$17,983.8
25Jan 2022$673.89$824.76$1,498.65$283,724.47
26Feb 2022$675.85$822.80$1,498.65$283,048.62
27Mar 2022$677.81$820.84$1,498.65$282,370.81
28Apr 2022$679.77$818.88$1,498.65$281,691.04
29May 2022$681.75$816.90$1,498.65$281,009.29
30Jun 2022$683.72$814.93$1,498.65$280,325.57
31Jul 2022$685.71$812.94$1,498.65$279,639.86
32Aug 2022$687.69$810.96$1,498.65$278,952.17
33Sep 2022$689.69$808.96$1,498.65$278,262.48
34Oct 2022$691.69$806.96$1,498.65$277,570.79
35Nov 2022$693.69$804.96$1,498.65$276,877.10
36Dec 2022$695.71$802.94$1,498.65$276,181.39
2022 Total$8,216.97$9,766.83$17,983.8
37Jan 2023$697.72$800.93$1,498.65$275,483.67
38Feb 2023$699.75$798.90$1,498.65$274,783.92
39Mar 2023$701.78$796.87$1,498.65$274,082.14
40Apr 2023$703.81$794.84$1,498.65$273,378.33
41May 2023$705.85$792.80$1,498.65$272,672.48
42Jun 2023$707.90$790.75$1,498.65$271,964.58
43Jul 2023$709.95$788.70$1,498.65$271,254.63
44Aug 2023$712.01$786.64$1,498.65$270,542.62
45Sep 2023$714.08$784.57$1,498.65$269,828.54
46Oct 2023$716.15$782.50$1,498.65$269,112.39
47Nov 2023$718.22$780.43$1,498.65$268,394.17
48Dec 2023$720.31$778.34$1,498.65$267,673.86
2023 Total$8,507.53$9,476.27$17,983.8
49Jan 2024$722.40$776.25$1,498.65$266,951.46
50Feb 2024$724.49$774.16$1,498.65$266,226.97
51Mar 2024$726.59$772.06$1,498.65$265,500.38
52Apr 2024$728.70$769.95$1,498.65$264,771.68
53May 2024$730.81$767.84$1,498.65$264,040.87
54Jun 2024$732.93$765.72$1,498.65$263,307.94
55Jul 2024$735.06$763.59$1,498.65$262,572.88
56Aug 2024$737.19$761.46$1,498.65$261,835.69
57Sep 2024$739.33$759.32$1,498.65$261,096.36
58Oct 2024$741.47$757.18$1,498.65$260,354.89
59Nov 2024$743.62$755.03$1,498.65$259,611.27
60Dec 2024$745.78$752.87$1,498.65$258,865.49
2024 Total$8,808.37$9,175.43$17,983.8
61Jan 2025$747.94$750.71$1,498.65$258,117.55
62Feb 2025$750.11$748.54$1,498.65$257,367.44
63Mar 2025$752.28$746.37$1,498.65$256,615.16
64Apr 2025$754.47$744.18$1,498.65$255,860.69
65May 2025$756.65$742.00$1,498.65$255,104.04
66Jun 2025$758.85$739.80$1,498.65$254,345.19
67Jul 2025$761.05$737.60$1,498.65$253,584.14
68Aug 2025$763.26$735.39$1,498.65$252,820.88
69Sep 2025$765.47$733.18$1,498.65$252,055.41
70Oct 2025$767.69$730.96$1,498.65$251,287.72
71Nov 2025$769.92$728.73$1,498.65$250,517.80
72Dec 2025$772.15$726.50$1,498.65$249,745.65
2025 Total$9,119.84$8,863.96$17,983.8
73Jan 2026$774.39$724.26$1,498.65$248,971.26
74Feb 2026$776.63$722.02$1,498.65$248,194.63
75Mar 2026$778.89$719.76$1,498.65$247,415.74
76Apr 2026$781.14$717.51$1,498.65$246,634.60
77May 2026$783.41$715.24$1,498.65$245,851.19
78Jun 2026$785.68$712.97$1,498.65$245,065.51
79Jul 2026$787.96$710.69$1,498.65$244,277.55
80Aug 2026$790.25$708.40$1,498.65$243,487.30
81Sep 2026$792.54$706.11$1,498.65$242,694.76
82Oct 2026$794.84$703.81$1,498.65$241,899.92
83Nov 2026$797.14$701.51$1,498.65$241,102.78
84Dec 2026$799.45$699.20$1,498.65$240,303.33
2026 Total$9,442.32$8,541.48$17,983.8
85Jan 2027$801.77$696.88$1,498.65$239,501.56
86Feb 2027$804.10$694.55$1,498.65$238,697.46
87Mar 2027$806.43$692.22$1,498.65$237,891.03
88Apr 2027$808.77$689.88$1,498.65$237,082.26
89May 2027$811.11$687.54$1,498.65$236,271.15
90Jun 2027$813.46$685.19$1,498.65$235,457.69
91Jul 2027$815.82$682.83$1,498.65$234,641.87
92Aug 2027$818.19$680.46$1,498.65$233,823.68
93Sep 2027$820.56$678.09$1,498.65$233,003.12
94Oct 2027$822.94$675.71$1,498.65$232,180.18
95Nov 2027$825.33$673.32$1,498.65$231,354.85
96Dec 2027$827.72$670.93$1,498.65$230,527.13
2027 Total$9,776.2$8,207.6$17,983.8
97Jan 2028$830.12$668.53$1,498.65$229,697.01
98Feb 2028$832.53$666.12$1,498.65$228,864.48
99Mar 2028$834.94$663.71$1,498.65$228,029.54
100Apr 2028$837.36$661.29$1,498.65$227,192.18
101May 2028$839.79$658.86$1,498.65$226,352.39
102Jun 2028$842.23$656.42$1,498.65$225,510.16
103Jul 2028$844.67$653.98$1,498.65$224,665.49
104Aug 2028$847.12$651.53$1,498.65$223,818.37
105Sep 2028$849.58$649.07$1,498.65$222,968.79
106Oct 2028$852.04$646.61$1,498.65$222,116.75
107Nov 2028$854.51$644.14$1,498.65$221,262.24
108Dec 2028$856.99$641.66$1,498.65$220,405.25
2028 Total$10,121.88$7,861.92$17,983.8
109Jan 2029$859.47$639.18$1,498.65$219,545.78
110Feb 2029$861.97$636.68$1,498.65$218,683.81
111Mar 2029$864.47$634.18$1,498.65$217,819.34
112Apr 2029$866.97$631.68$1,498.65$216,952.37
113May 2029$869.49$629.16$1,498.65$216,082.88
114Jun 2029$872.01$626.64$1,498.65$215,210.87
115Jul 2029$874.54$624.11$1,498.65$214,336.33
116Aug 2029$877.07$621.58$1,498.65$213,459.26
117Sep 2029$879.62$619.03$1,498.65$212,579.64
118Oct 2029$882.17$616.48$1,498.65$211,697.47
119Nov 2029$884.73$613.92$1,498.65$210,812.74
120Dec 2029$887.29$611.36$1,498.65$209,925.45
2029 Total$10,479.8$7,504$17,983.8
121Jan 2030$889.87$608.78$1,498.65$209,035.58
122Feb 2030$892.45$606.20$1,498.65$208,143.13
123Mar 2030$895.03$603.62$1,498.65$207,248.10
124Apr 2030$897.63$601.02$1,498.65$206,350.47
125May 2030$900.23$598.42$1,498.65$205,450.24
126Jun 2030$902.84$595.81$1,498.65$204,547.40
127Jul 2030$905.46$593.19$1,498.65$203,641.94
128Aug 2030$908.09$590.56$1,498.65$202,733.85
129Sep 2030$910.72$587.93$1,498.65$201,823.13
130Oct 2030$913.36$585.29$1,498.65$200,909.77
131Nov 2030$916.01$582.64$1,498.65$199,993.76
132Dec 2030$918.67$579.98$1,498.65$199,075.09
2030 Total$10,850.36$7,133.44$17,983.8
133Jan 2031$921.33$577.32$1,498.65$198,153.76
134Feb 2031$924.00$574.65$1,498.65$197,229.76
135Mar 2031$926.68$571.97$1,498.65$196,303.08
136Apr 2031$929.37$569.28$1,498.65$195,373.71
137May 2031$932.07$566.58$1,498.65$194,441.64
138Jun 2031$934.77$563.88$1,498.65$193,506.87
139Jul 2031$937.48$561.17$1,498.65$192,569.39
140Aug 2031$940.20$558.45$1,498.65$191,629.19
141Sep 2031$942.93$555.72$1,498.65$190,686.26
142Oct 2031$945.66$552.99$1,498.65$189,740.60
143Nov 2031$948.40$550.25$1,498.65$188,792.20
144Dec 2031$951.15$547.50$1,498.65$187,841.05
2031 Total$11,234.04$6,749.76$17,983.8
145Jan 2032$953.91$544.74$1,498.65$186,887.14
146Feb 2032$956.68$541.97$1,498.65$185,930.46
147Mar 2032$959.45$539.20$1,498.65$184,971.01
148Apr 2032$962.23$536.42$1,498.65$184,008.78
149May 2032$965.02$533.63$1,498.65$183,043.76
150Jun 2032$967.82$530.83$1,498.65$182,075.94
151Jul 2032$970.63$528.02$1,498.65$181,105.31
152Aug 2032$973.44$525.21$1,498.65$180,131.87
153Sep 2032$976.27$522.38$1,498.65$179,155.60
154Oct 2032$979.10$519.55$1,498.65$178,176.50
155Nov 2032$981.94$516.71$1,498.65$177,194.56
156Dec 2032$984.79$513.86$1,498.65$176,209.77
2032 Total$11,631.28$6,352.52$17,983.8
157Jan 2033$987.64$511.01$1,498.65$175,222.13
158Feb 2033$990.51$508.14$1,498.65$174,231.62
159Mar 2033$993.38$505.27$1,498.65$173,238.24
160Apr 2033$996.26$502.39$1,498.65$172,241.98
161May 2033$999.15$499.50$1,498.65$171,242.83
162Jun 2033$1,002.05$496.60$1,498.65$170,240.78
163Jul 2033$1,004.95$493.70$1,498.65$169,235.83
164Aug 2033$1,007.87$490.78$1,498.65$168,227.96
165Sep 2033$1,010.79$487.86$1,498.65$167,217.17
166Oct 2033$1,013.72$484.93$1,498.65$166,203.45
167Nov 2033$1,016.66$481.99$1,498.65$165,186.79
168Dec 2033$1,019.61$479.04$1,498.65$164,167.18
2033 Total$12,042.59$5,941.21$17,983.8
169Jan 2034$1,022.57$476.08$1,498.65$163,144.61
170Feb 2034$1,025.53$473.12$1,498.65$162,119.08
171Mar 2034$1,028.50$470.15$1,498.65$161,090.58
172Apr 2034$1,031.49$467.16$1,498.65$160,059.09
173May 2034$1,034.48$464.17$1,498.65$159,024.61
174Jun 2034$1,037.48$461.17$1,498.65$157,987.13
175Jul 2034$1,040.49$458.16$1,498.65$156,946.64
176Aug 2034$1,043.50$455.15$1,498.65$155,903.14
177Sep 2034$1,046.53$452.12$1,498.65$154,856.61
178Oct 2034$1,049.57$449.08$1,498.65$153,807.04
179Nov 2034$1,052.61$446.04$1,498.65$152,754.43
180Dec 2034$1,055.66$442.99$1,498.65$151,698.77
2034 Total$12,468.41$5,515.39$17,983.8
181Jan 2035$1,058.72$439.93$1,498.65$150,640.05
182Feb 2035$1,061.79$436.86$1,498.65$149,578.26
183Mar 2035$1,064.87$433.78$1,498.65$148,513.39
184Apr 2035$1,067.96$430.69$1,498.65$147,445.43
185May 2035$1,071.06$427.59$1,498.65$146,374.37
186Jun 2035$1,074.16$424.49$1,498.65$145,300.21
187Jul 2035$1,077.28$421.37$1,498.65$144,222.93
188Aug 2035$1,080.40$418.25$1,498.65$143,142.53
189Sep 2035$1,083.54$415.11$1,498.65$142,058.99
190Oct 2035$1,086.68$411.97$1,498.65$140,972.31
191Nov 2035$1,089.83$408.82$1,498.65$139,882.48
192Dec 2035$1,092.99$405.66$1,498.65$138,789.49
2035 Total$12,909.28$5,074.52$17,983.8
193Jan 2036$1,096.16$402.49$1,498.65$137,693.33
194Feb 2036$1,099.34$399.31$1,498.65$136,593.99
195Mar 2036$1,102.53$396.12$1,498.65$135,491.46
196Apr 2036$1,105.72$392.93$1,498.65$134,385.74
197May 2036$1,108.93$389.72$1,498.65$133,276.81
198Jun 2036$1,112.15$386.50$1,498.65$132,164.66
199Jul 2036$1,115.37$383.28$1,498.65$131,049.29
200Aug 2036$1,118.61$380.04$1,498.65$129,930.68
201Sep 2036$1,121.85$376.80$1,498.65$128,808.83
202Oct 2036$1,125.10$373.55$1,498.65$127,683.73
203Nov 2036$1,128.37$370.28$1,498.65$126,555.36
204Dec 2036$1,131.64$367.01$1,498.65$125,423.72
2036 Total$13,365.77$4,618.03$17,983.8
205Jan 2037$1,134.92$363.73$1,498.65$124,288.80
206Feb 2037$1,138.21$360.44$1,498.65$123,150.59
207Mar 2037$1,141.51$357.14$1,498.65$122,009.08
208Apr 2037$1,144.82$353.83$1,498.65$120,864.26
209May 2037$1,148.14$350.51$1,498.65$119,716.12
210Jun 2037$1,151.47$347.18$1,498.65$118,564.65
211Jul 2037$1,154.81$343.84$1,498.65$117,409.84
212Aug 2037$1,158.16$340.49$1,498.65$116,251.68
213Sep 2037$1,161.52$337.13$1,498.65$115,090.16
214Oct 2037$1,164.89$333.76$1,498.65$113,925.27
215Nov 2037$1,168.27$330.38$1,498.65$112,757.00
216Dec 2037$1,171.65$327.00$1,498.65$111,585.35
2037 Total$13,838.37$4,145.43$17,983.8
217Jan 2038$1,175.05$323.60$1,498.65$110,410.30
218Feb 2038$1,178.46$320.19$1,498.65$109,231.84
219Mar 2038$1,181.88$316.77$1,498.65$108,049.96
220Apr 2038$1,185.31$313.34$1,498.65$106,864.65
221May 2038$1,188.74$309.91$1,498.65$105,675.91
222Jun 2038$1,192.19$306.46$1,498.65$104,483.72
223Jul 2038$1,195.65$303.00$1,498.65$103,288.07
224Aug 2038$1,199.11$299.54$1,498.65$102,088.96
225Sep 2038$1,202.59$296.06$1,498.65$100,886.37
226Oct 2038$1,206.08$292.57$1,498.65$99,680.29
227Nov 2038$1,209.58$289.07$1,498.65$98,470.71
228Dec 2038$1,213.08$285.57$1,498.65$97,257.63
2038 Total$14,327.72$3,656.08$17,983.8
229Jan 2039$1,216.60$282.05$1,498.65$96,041.03
230Feb 2039$1,220.13$278.52$1,498.65$94,820.90
231Mar 2039$1,223.67$274.98$1,498.65$93,597.23
232Apr 2039$1,227.22$271.43$1,498.65$92,370.01
233May 2039$1,230.78$267.87$1,498.65$91,139.23
234Jun 2039$1,234.35$264.30$1,498.65$89,904.88
235Jul 2039$1,237.93$260.72$1,498.65$88,666.95
236Aug 2039$1,241.52$257.13$1,498.65$87,425.43
237Sep 2039$1,245.12$253.53$1,498.65$86,180.31
238Oct 2039$1,248.73$249.92$1,498.65$84,931.58
239Nov 2039$1,252.35$246.30$1,498.65$83,679.23
240Dec 2039$1,255.98$242.67$1,498.65$82,423.25
2039 Total$14,834.38$3,149.42$17,983.8
241Jan 2040$1,259.62$239.03$1,498.65$81,163.63
242Feb 2040$1,263.28$235.37$1,498.65$79,900.35
243Mar 2040$1,266.94$231.71$1,498.65$78,633.41
244Apr 2040$1,270.61$228.04$1,498.65$77,362.80
245May 2040$1,274.30$224.35$1,498.65$76,088.50
246Jun 2040$1,277.99$220.66$1,498.65$74,810.51
247Jul 2040$1,281.70$216.95$1,498.65$73,528.81
248Aug 2040$1,285.42$213.23$1,498.65$72,243.39
249Sep 2040$1,289.14$209.51$1,498.65$70,954.25
250Oct 2040$1,292.88$205.77$1,498.65$69,661.37
251Nov 2040$1,296.63$202.02$1,498.65$68,364.74
252Dec 2040$1,300.39$198.26$1,498.65$67,064.35
2040 Total$15,358.9$2,624.9$17,983.8
253Jan 2041$1,304.16$194.49$1,498.65$65,760.19
254Feb 2041$1,307.95$190.70$1,498.65$64,452.24
255Mar 2041$1,311.74$186.91$1,498.65$63,140.50
256Apr 2041$1,315.54$183.11$1,498.65$61,824.96
257May 2041$1,319.36$179.29$1,498.65$60,505.60
258Jun 2041$1,323.18$175.47$1,498.65$59,182.42
259Jul 2041$1,327.02$171.63$1,498.65$57,855.40
260Aug 2041$1,330.87$167.78$1,498.65$56,524.53
261Sep 2041$1,334.73$163.92$1,498.65$55,189.80
262Oct 2041$1,338.60$160.05$1,498.65$53,851.20
263Nov 2041$1,342.48$156.17$1,498.65$52,508.72
264Dec 2041$1,346.37$152.28$1,498.65$51,162.35
2041 Total$15,902$2,081.8$17,983.8
265Jan 2042$1,350.28$148.37$1,498.65$49,812.07
266Feb 2042$1,354.19$144.46$1,498.65$48,457.88
267Mar 2042$1,358.12$140.53$1,498.65$47,099.76
268Apr 2042$1,362.06$136.59$1,498.65$45,737.70
269May 2042$1,366.01$132.64$1,498.65$44,371.69
270Jun 2042$1,369.97$128.68$1,498.65$43,001.72
271Jul 2042$1,373.95$124.70$1,498.65$41,627.77
272Aug 2042$1,377.93$120.72$1,498.65$40,249.84
273Sep 2042$1,381.93$116.72$1,498.65$38,867.91
274Oct 2042$1,385.93$112.72$1,498.65$37,481.98
275Nov 2042$1,389.95$108.70$1,498.65$36,092.03
276Dec 2042$1,393.98$104.67$1,498.65$34,698.05
2042 Total$16,464.3$1,519.5$17,983.8
277Jan 2043$1,398.03$100.62$1,498.65$33,300.02
278Feb 2043$1,402.08$96.57$1,498.65$31,897.94
279Mar 2043$1,406.15$92.50$1,498.65$30,491.79
280Apr 2043$1,410.22$88.43$1,498.65$29,081.57
281May 2043$1,414.31$84.34$1,498.65$27,667.26
282Jun 2043$1,418.41$80.24$1,498.65$26,248.85
283Jul 2043$1,422.53$76.12$1,498.65$24,826.32
284Aug 2043$1,426.65$72.00$1,498.65$23,399.67
285Sep 2043$1,430.79$67.86$1,498.65$21,968.88
286Oct 2043$1,434.94$63.71$1,498.65$20,533.94
287Nov 2043$1,439.10$59.55$1,498.65$19,094.84
288Dec 2043$1,443.27$55.38$1,498.65$17,651.57
2043 Total$17,046.48$937.32$17,983.8
289Jan 2044$1,447.46$51.19$1,498.65$16,204.11
290Feb 2044$1,451.66$46.99$1,498.65$14,752.45
291Mar 2044$1,455.87$42.78$1,498.65$13,296.58
292Apr 2044$1,460.09$38.56$1,498.65$11,836.49
293May 2044$1,464.32$34.33$1,498.65$10,372.17
294Jun 2044$1,468.57$30.08$1,498.65$8,903.60
295Jul 2044$1,472.83$25.82$1,498.65$7,430.77
296Aug 2044$1,477.10$21.55$1,498.65$5,953.67
297Sep 2044$1,481.38$17.27$1,498.65$4,472.29
298Oct 2044$1,485.68$12.97$1,498.65$2,986.61
299Nov 2044$1,489.99$8.66$1,498.65$1,496.62
300Dec 2044$1,494.31$4.34$1,498.65$2.31
2044 Total$17,649.26$334.54$17,983.8
Compare your product with the big 4 banks, or add more products to compare
As seen on