Borrow amount

$300,000

Advertised Rate

3.49

% p.a

Fixed - 5 years

Loan term
25 Years
G&C Mutual Bank
Repayment frequency
Monthly
Monthly Repayments
$873
Number of repayments
300
Total interest paid
$261,750
Total Repayments

$261,750

Go to site

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Jun 2021$0.00$872.50$872.50$300,000.00
2Jul 2021$0.00$872.50$872.50$300,000.00
3Aug 2021$0.00$872.50$872.50$300,000.00
4Sep 2021$0.00$872.50$872.50$300,000.00
5Oct 2021$0.00$872.50$872.50$300,000.00
6Nov 2021$0.00$872.50$872.50$300,000.00
7Dec 2021$0.00$872.50$872.50$300,000.00
2021 Total$0$6,107.5$6,107.5
8Jan 2022$0.00$872.50$872.50$300,000.00
9Feb 2022$0.00$872.50$872.50$300,000.00
10Mar 2022$0.00$872.50$872.50$300,000.00
11Apr 2022$0.00$872.50$872.50$300,000.00
12May 2022$0.00$872.50$872.50$300,000.00
13Jun 2022$0.00$872.50$872.50$300,000.00
14Jul 2022$0.00$872.50$872.50$300,000.00
15Aug 2022$0.00$872.50$872.50$300,000.00
16Sep 2022$0.00$872.50$872.50$300,000.00
17Oct 2022$0.00$872.50$872.50$300,000.00
18Nov 2022$0.00$872.50$872.50$300,000.00
19Dec 2022$0.00$872.50$872.50$300,000.00
2022 Total$0$10,470$10,470
20Jan 2023$0.00$872.50$872.50$300,000.00
21Feb 2023$0.00$872.50$872.50$300,000.00
22Mar 2023$0.00$872.50$872.50$300,000.00
23Apr 2023$0.00$872.50$872.50$300,000.00
24May 2023$0.00$872.50$872.50$300,000.00
25Jun 2023$0.00$872.50$872.50$300,000.00
26Jul 2023$0.00$872.50$872.50$300,000.00
27Aug 2023$0.00$872.50$872.50$300,000.00
28Sep 2023$0.00$872.50$872.50$300,000.00
29Oct 2023$0.00$872.50$872.50$300,000.00
30Nov 2023$0.00$872.50$872.50$300,000.00
31Dec 2023$0.00$872.50$872.50$300,000.00
2023 Total$0$10,470$10,470
32Jan 2024$0.00$872.50$872.50$300,000.00
33Feb 2024$0.00$872.50$872.50$300,000.00
34Mar 2024$0.00$872.50$872.50$300,000.00
35Apr 2024$0.00$872.50$872.50$300,000.00
36May 2024$0.00$872.50$872.50$300,000.00
37Jun 2024$0.00$872.50$872.50$300,000.00
38Jul 2024$0.00$872.50$872.50$300,000.00
39Aug 2024$0.00$872.50$872.50$300,000.00
40Sep 2024$0.00$872.50$872.50$300,000.00
41Oct 2024$0.00$872.50$872.50$300,000.00
42Nov 2024$0.00$872.50$872.50$300,000.00
43Dec 2024$0.00$872.50$872.50$300,000.00
2024 Total$0$10,470$10,470
44Jan 2025$0.00$872.50$872.50$300,000.00
45Feb 2025$0.00$872.50$872.50$300,000.00
46Mar 2025$0.00$872.50$872.50$300,000.00
47Apr 2025$0.00$872.50$872.50$300,000.00
48May 2025$0.00$872.50$872.50$300,000.00
49Jun 2025$0.00$872.50$872.50$300,000.00
50Jul 2025$0.00$872.50$872.50$300,000.00
51Aug 2025$0.00$872.50$872.50$300,000.00
52Sep 2025$0.00$872.50$872.50$300,000.00
53Oct 2025$0.00$872.50$872.50$300,000.00
54Nov 2025$0.00$872.50$872.50$300,000.00
55Dec 2025$0.00$872.50$872.50$300,000.00
2025 Total$0$10,470$10,470
56Jan 2026$0.00$872.50$872.50$300,000.00
57Feb 2026$0.00$872.50$872.50$300,000.00
58Mar 2026$0.00$872.50$872.50$300,000.00
59Apr 2026$0.00$872.50$872.50$300,000.00
60May 2026$0.00$872.50$872.50$300,000.00
61Jun 2026$0.00$872.50$872.50$300,000.00
62Jul 2026$0.00$872.50$872.50$300,000.00
63Aug 2026$0.00$872.50$872.50$300,000.00
64Sep 2026$0.00$872.50$872.50$300,000.00
65Oct 2026$0.00$872.50$872.50$300,000.00
66Nov 2026$0.00$872.50$872.50$300,000.00
67Dec 2026$0.00$872.50$872.50$300,000.00
2026 Total$0$10,470$10,470
68Jan 2027$0.00$872.50$872.50$300,000.00
69Feb 2027$0.00$872.50$872.50$300,000.00
70Mar 2027$0.00$872.50$872.50$300,000.00
71Apr 2027$0.00$872.50$872.50$300,000.00
72May 2027$0.00$872.50$872.50$300,000.00
73Jun 2027$0.00$872.50$872.50$300,000.00
74Jul 2027$0.00$872.50$872.50$300,000.00
75Aug 2027$0.00$872.50$872.50$300,000.00
76Sep 2027$0.00$872.50$872.50$300,000.00
77Oct 2027$0.00$872.50$872.50$300,000.00
78Nov 2027$0.00$872.50$872.50$300,000.00
79Dec 2027$0.00$872.50$872.50$300,000.00
2027 Total$0$10,470$10,470
80Jan 2028$0.00$872.50$872.50$300,000.00
81Feb 2028$0.00$872.50$872.50$300,000.00
82Mar 2028$0.00$872.50$872.50$300,000.00
83Apr 2028$0.00$872.50$872.50$300,000.00
84May 2028$0.00$872.50$872.50$300,000.00
85Jun 2028$0.00$872.50$872.50$300,000.00
86Jul 2028$0.00$872.50$872.50$300,000.00
87Aug 2028$0.00$872.50$872.50$300,000.00
88Sep 2028$0.00$872.50$872.50$300,000.00
89Oct 2028$0.00$872.50$872.50$300,000.00
90Nov 2028$0.00$872.50$872.50$300,000.00
91Dec 2028$0.00$872.50$872.50$300,000.00
2028 Total$0$10,470$10,470
92Jan 2029$0.00$872.50$872.50$300,000.00
93Feb 2029$0.00$872.50$872.50$300,000.00
94Mar 2029$0.00$872.50$872.50$300,000.00
95Apr 2029$0.00$872.50$872.50$300,000.00
96May 2029$0.00$872.50$872.50$300,000.00
97Jun 2029$0.00$872.50$872.50$300,000.00
98Jul 2029$0.00$872.50$872.50$300,000.00
99Aug 2029$0.00$872.50$872.50$300,000.00
100Sep 2029$0.00$872.50$872.50$300,000.00
101Oct 2029$0.00$872.50$872.50$300,000.00
102Nov 2029$0.00$872.50$872.50$300,000.00
103Dec 2029$0.00$872.50$872.50$300,000.00
2029 Total$0$10,470$10,470
104Jan 2030$0.00$872.50$872.50$300,000.00
105Feb 2030$0.00$872.50$872.50$300,000.00
106Mar 2030$0.00$872.50$872.50$300,000.00
107Apr 2030$0.00$872.50$872.50$300,000.00
108May 2030$0.00$872.50$872.50$300,000.00
109Jun 2030$0.00$872.50$872.50$300,000.00
110Jul 2030$0.00$872.50$872.50$300,000.00
111Aug 2030$0.00$872.50$872.50$300,000.00
112Sep 2030$0.00$872.50$872.50$300,000.00
113Oct 2030$0.00$872.50$872.50$300,000.00
114Nov 2030$0.00$872.50$872.50$300,000.00
115Dec 2030$0.00$872.50$872.50$300,000.00
2030 Total$0$10,470$10,470
116Jan 2031$0.00$872.50$872.50$300,000.00
117Feb 2031$0.00$872.50$872.50$300,000.00
118Mar 2031$0.00$872.50$872.50$300,000.00
119Apr 2031$0.00$872.50$872.50$300,000.00
120May 2031$0.00$872.50$872.50$300,000.00
121Jun 2031$0.00$872.50$872.50$300,000.00
122Jul 2031$0.00$872.50$872.50$300,000.00
123Aug 2031$0.00$872.50$872.50$300,000.00
124Sep 2031$0.00$872.50$872.50$300,000.00
125Oct 2031$0.00$872.50$872.50$300,000.00
126Nov 2031$0.00$872.50$872.50$300,000.00
127Dec 2031$0.00$872.50$872.50$300,000.00
2031 Total$0$10,470$10,470
128Jan 2032$0.00$872.50$872.50$300,000.00
129Feb 2032$0.00$872.50$872.50$300,000.00
130Mar 2032$0.00$872.50$872.50$300,000.00
131Apr 2032$0.00$872.50$872.50$300,000.00
132May 2032$0.00$872.50$872.50$300,000.00
133Jun 2032$0.00$872.50$872.50$300,000.00
134Jul 2032$0.00$872.50$872.50$300,000.00
135Aug 2032$0.00$872.50$872.50$300,000.00
136Sep 2032$0.00$872.50$872.50$300,000.00
137Oct 2032$0.00$872.50$872.50$300,000.00
138Nov 2032$0.00$872.50$872.50$300,000.00
139Dec 2032$0.00$872.50$872.50$300,000.00
2032 Total$0$10,470$10,470
140Jan 2033$0.00$872.50$872.50$300,000.00
141Feb 2033$0.00$872.50$872.50$300,000.00
142Mar 2033$0.00$872.50$872.50$300,000.00
143Apr 2033$0.00$872.50$872.50$300,000.00
144May 2033$0.00$872.50$872.50$300,000.00
145Jun 2033$0.00$872.50$872.50$300,000.00
146Jul 2033$0.00$872.50$872.50$300,000.00
147Aug 2033$0.00$872.50$872.50$300,000.00
148Sep 2033$0.00$872.50$872.50$300,000.00
149Oct 2033$0.00$872.50$872.50$300,000.00
150Nov 2033$0.00$872.50$872.50$300,000.00
151Dec 2033$0.00$872.50$872.50$300,000.00
2033 Total$0$10,470$10,470
152Jan 2034$0.00$872.50$872.50$300,000.00
153Feb 2034$0.00$872.50$872.50$300,000.00
154Mar 2034$0.00$872.50$872.50$300,000.00
155Apr 2034$0.00$872.50$872.50$300,000.00
156May 2034$0.00$872.50$872.50$300,000.00
157Jun 2034$0.00$872.50$872.50$300,000.00
158Jul 2034$0.00$872.50$872.50$300,000.00
159Aug 2034$0.00$872.50$872.50$300,000.00
160Sep 2034$0.00$872.50$872.50$300,000.00
161Oct 2034$0.00$872.50$872.50$300,000.00
162Nov 2034$0.00$872.50$872.50$300,000.00
163Dec 2034$0.00$872.50$872.50$300,000.00
2034 Total$0$10,470$10,470
164Jan 2035$0.00$872.50$872.50$300,000.00
165Feb 2035$0.00$872.50$872.50$300,000.00
166Mar 2035$0.00$872.50$872.50$300,000.00
167Apr 2035$0.00$872.50$872.50$300,000.00
168May 2035$0.00$872.50$872.50$300,000.00
169Jun 2035$0.00$872.50$872.50$300,000.00
170Jul 2035$0.00$872.50$872.50$300,000.00
171Aug 2035$0.00$872.50$872.50$300,000.00
172Sep 2035$0.00$872.50$872.50$300,000.00
173Oct 2035$0.00$872.50$872.50$300,000.00
174Nov 2035$0.00$872.50$872.50$300,000.00
175Dec 2035$0.00$872.50$872.50$300,000.00
2035 Total$0$10,470$10,470
176Jan 2036$0.00$872.50$872.50$300,000.00
177Feb 2036$0.00$872.50$872.50$300,000.00
178Mar 2036$0.00$872.50$872.50$300,000.00
179Apr 2036$0.00$872.50$872.50$300,000.00
180May 2036$0.00$872.50$872.50$300,000.00
181Jun 2036$0.00$872.50$872.50$300,000.00
182Jul 2036$0.00$872.50$872.50$300,000.00
183Aug 2036$0.00$872.50$872.50$300,000.00
184Sep 2036$0.00$872.50$872.50$300,000.00
185Oct 2036$0.00$872.50$872.50$300,000.00
186Nov 2036$0.00$872.50$872.50$300,000.00
187Dec 2036$0.00$872.50$872.50$300,000.00
2036 Total$0$10,470$10,470
188Jan 2037$0.00$872.50$872.50$300,000.00
189Feb 2037$0.00$872.50$872.50$300,000.00
190Mar 2037$0.00$872.50$872.50$300,000.00
191Apr 2037$0.00$872.50$872.50$300,000.00
192May 2037$0.00$872.50$872.50$300,000.00
193Jun 2037$0.00$872.50$872.50$300,000.00
194Jul 2037$0.00$872.50$872.50$300,000.00
195Aug 2037$0.00$872.50$872.50$300,000.00
196Sep 2037$0.00$872.50$872.50$300,000.00
197Oct 2037$0.00$872.50$872.50$300,000.00
198Nov 2037$0.00$872.50$872.50$300,000.00
199Dec 2037$0.00$872.50$872.50$300,000.00
2037 Total$0$10,470$10,470
200Jan 2038$0.00$872.50$872.50$300,000.00
201Feb 2038$0.00$872.50$872.50$300,000.00
202Mar 2038$0.00$872.50$872.50$300,000.00
203Apr 2038$0.00$872.50$872.50$300,000.00
204May 2038$0.00$872.50$872.50$300,000.00
205Jun 2038$0.00$872.50$872.50$300,000.00
206Jul 2038$0.00$872.50$872.50$300,000.00
207Aug 2038$0.00$872.50$872.50$300,000.00
208Sep 2038$0.00$872.50$872.50$300,000.00
209Oct 2038$0.00$872.50$872.50$300,000.00
210Nov 2038$0.00$872.50$872.50$300,000.00
211Dec 2038$0.00$872.50$872.50$300,000.00
2038 Total$0$10,470$10,470
212Jan 2039$0.00$872.50$872.50$300,000.00
213Feb 2039$0.00$872.50$872.50$300,000.00
214Mar 2039$0.00$872.50$872.50$300,000.00
215Apr 2039$0.00$872.50$872.50$300,000.00
216May 2039$0.00$872.50$872.50$300,000.00
217Jun 2039$0.00$872.50$872.50$300,000.00
218Jul 2039$0.00$872.50$872.50$300,000.00
219Aug 2039$0.00$872.50$872.50$300,000.00
220Sep 2039$0.00$872.50$872.50$300,000.00
221Oct 2039$0.00$872.50$872.50$300,000.00
222Nov 2039$0.00$872.50$872.50$300,000.00
223Dec 2039$0.00$872.50$872.50$300,000.00
2039 Total$0$10,470$10,470
224Jan 2040$0.00$872.50$872.50$300,000.00
225Feb 2040$0.00$872.50$872.50$300,000.00
226Mar 2040$0.00$872.50$872.50$300,000.00
227Apr 2040$0.00$872.50$872.50$300,000.00
228May 2040$0.00$872.50$872.50$300,000.00
229Jun 2040$0.00$872.50$872.50$300,000.00
230Jul 2040$0.00$872.50$872.50$300,000.00
231Aug 2040$0.00$872.50$872.50$300,000.00
232Sep 2040$0.00$872.50$872.50$300,000.00
233Oct 2040$0.00$872.50$872.50$300,000.00
234Nov 2040$0.00$872.50$872.50$300,000.00
235Dec 2040$0.00$872.50$872.50$300,000.00
2040 Total$0$10,470$10,470
236Jan 2041$0.00$872.50$872.50$300,000.00
237Feb 2041$0.00$872.50$872.50$300,000.00
238Mar 2041$0.00$872.50$872.50$300,000.00
239Apr 2041$0.00$872.50$872.50$300,000.00
240May 2041$0.00$872.50$872.50$300,000.00
241Jun 2041$0.00$872.50$872.50$300,000.00
242Jul 2041$0.00$872.50$872.50$300,000.00
243Aug 2041$0.00$872.50$872.50$300,000.00
244Sep 2041$0.00$872.50$872.50$300,000.00
245Oct 2041$0.00$872.50$872.50$300,000.00
246Nov 2041$0.00$872.50$872.50$300,000.00
247Dec 2041$0.00$872.50$872.50$300,000.00
2041 Total$0$10,470$10,470
248Jan 2042$0.00$872.50$872.50$300,000.00
249Feb 2042$0.00$872.50$872.50$300,000.00
250Mar 2042$0.00$872.50$872.50$300,000.00
251Apr 2042$0.00$872.50$872.50$300,000.00
252May 2042$0.00$872.50$872.50$300,000.00
253Jun 2042$0.00$872.50$872.50$300,000.00
254Jul 2042$0.00$872.50$872.50$300,000.00
255Aug 2042$0.00$872.50$872.50$300,000.00
256Sep 2042$0.00$872.50$872.50$300,000.00
257Oct 2042$0.00$872.50$872.50$300,000.00
258Nov 2042$0.00$872.50$872.50$300,000.00
259Dec 2042$0.00$872.50$872.50$300,000.00
2042 Total$0$10,470$10,470
260Jan 2043$0.00$872.50$872.50$300,000.00
261Feb 2043$0.00$872.50$872.50$300,000.00
262Mar 2043$0.00$872.50$872.50$300,000.00
263Apr 2043$0.00$872.50$872.50$300,000.00
264May 2043$0.00$872.50$872.50$300,000.00
265Jun 2043$0.00$872.50$872.50$300,000.00
266Jul 2043$0.00$872.50$872.50$300,000.00
267Aug 2043$0.00$872.50$872.50$300,000.00
268Sep 2043$0.00$872.50$872.50$300,000.00
269Oct 2043$0.00$872.50$872.50$300,000.00
270Nov 2043$0.00$872.50$872.50$300,000.00
271Dec 2043$0.00$872.50$872.50$300,000.00
2043 Total$0$10,470$10,470
272Jan 2044$0.00$872.50$872.50$300,000.00
273Feb 2044$0.00$872.50$872.50$300,000.00
274Mar 2044$0.00$872.50$872.50$300,000.00
275Apr 2044$0.00$872.50$872.50$300,000.00
276May 2044$0.00$872.50$872.50$300,000.00
277Jun 2044$0.00$872.50$872.50$300,000.00
278Jul 2044$0.00$872.50$872.50$300,000.00
279Aug 2044$0.00$872.50$872.50$300,000.00
280Sep 2044$0.00$872.50$872.50$300,000.00
281Oct 2044$0.00$872.50$872.50$300,000.00
282Nov 2044$0.00$872.50$872.50$300,000.00
283Dec 2044$0.00$872.50$872.50$300,000.00
2044 Total$0$10,470$10,470
284Jan 2045$0.00$872.50$872.50$300,000.00
285Feb 2045$0.00$872.50$872.50$300,000.00
286Mar 2045$0.00$872.50$872.50$300,000.00
287Apr 2045$0.00$872.50$872.50$300,000.00
288May 2045$0.00$872.50$872.50$300,000.00
289Jun 2045$0.00$872.50$872.50$300,000.00
290Jul 2045$0.00$872.50$872.50$300,000.00
291Aug 2045$0.00$872.50$872.50$300,000.00
292Sep 2045$0.00$872.50$872.50$300,000.00
293Oct 2045$0.00$872.50$872.50$300,000.00
294Nov 2045$0.00$872.50$872.50$300,000.00
295Dec 2045$0.00$872.50$872.50$300,000.00
2045 Total$0$10,470$10,470
296Jan 2046$0.00$872.50$872.50$300,000.00
297Feb 2046$0.00$872.50$872.50$300,000.00
298Mar 2046$0.00$872.50$872.50$300,000.00
299Apr 2046$0.00$872.50$872.50$300,000.00
300May 2046$0.00$872.50$872.50$300,000.00
2046 Total$0$4,362.5$4,362.5