Budget Home Loan (Principal and Interest) (NSW and ACT only) (LVR < 90%) from IMB Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$410,000
Advertised rate
3.13%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,972
Number of Repayments
300
Total Interest Paid
$181,600
Total repayments
$591,600
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$902.68$1,069.42$1,972.10$409,097.32
2Feb 2020$905.04$1,067.06$1,972.10$408,192.28
3Mar 2020$907.40$1,064.70$1,972.10$407,284.88
4Apr 2020$909.77$1,062.33$1,972.10$406,375.11
5May 2020$912.14$1,059.96$1,972.10$405,462.97
6Jun 2020$914.52$1,057.58$1,972.10$404,548.45
7Jul 2020$916.90$1,055.20$1,972.10$403,631.55
8Aug 2020$919.29$1,052.81$1,972.10$402,712.26
9Sep 2020$921.69$1,050.41$1,972.10$401,790.57
10Oct 2020$924.10$1,048.00$1,972.10$400,866.47
11Nov 2020$926.51$1,045.59$1,972.10$399,939.96
12Dec 2020$928.92$1,043.18$1,972.10$399,011.04
2020 Total$10,988.96$12,676.24$23,665.2
13Jan 2021$931.35$1,040.75$1,972.10$398,079.69
14Feb 2021$933.78$1,038.32$1,972.10$397,145.91
15Mar 2021$936.21$1,035.89$1,972.10$396,209.70
16Apr 2021$938.65$1,033.45$1,972.10$395,271.05
17May 2021$941.10$1,031.00$1,972.10$394,329.95
18Jun 2021$943.56$1,028.54$1,972.10$393,386.39
19Jul 2021$946.02$1,026.08$1,972.10$392,440.37
20Aug 2021$948.48$1,023.62$1,972.10$391,491.89
21Sep 2021$950.96$1,021.14$1,972.10$390,540.93
22Oct 2021$953.44$1,018.66$1,972.10$389,587.49
23Nov 2021$955.93$1,016.17$1,972.10$388,631.56
24Dec 2021$958.42$1,013.68$1,972.10$387,673.14
2021 Total$11,337.9$12,327.3$23,665.2
25Jan 2022$960.92$1,011.18$1,972.10$386,712.22
26Feb 2022$963.43$1,008.67$1,972.10$385,748.79
27Mar 2022$965.94$1,006.16$1,972.10$384,782.85
28Apr 2022$968.46$1,003.64$1,972.10$383,814.39
29May 2022$970.98$1,001.12$1,972.10$382,843.41
30Jun 2022$973.52$998.58$1,972.10$381,869.89
31Jul 2022$976.06$996.04$1,972.10$380,893.83
32Aug 2022$978.60$993.50$1,972.10$379,915.23
33Sep 2022$981.15$990.95$1,972.10$378,934.08
34Oct 2022$983.71$988.39$1,972.10$377,950.37
35Nov 2022$986.28$985.82$1,972.10$376,964.09
36Dec 2022$988.85$983.25$1,972.10$375,975.24
2022 Total$11,697.9$11,967.3$23,665.2
37Jan 2023$991.43$980.67$1,972.10$374,983.81
38Feb 2023$994.02$978.08$1,972.10$373,989.79
39Mar 2023$996.61$975.49$1,972.10$372,993.18
40Apr 2023$999.21$972.89$1,972.10$371,993.97
41May 2023$1,001.82$970.28$1,972.10$370,992.15
42Jun 2023$1,004.43$967.67$1,972.10$369,987.72
43Jul 2023$1,007.05$965.05$1,972.10$368,980.67
44Aug 2023$1,009.68$962.42$1,972.10$367,970.99
45Sep 2023$1,012.31$959.79$1,972.10$366,958.68
46Oct 2023$1,014.95$957.15$1,972.10$365,943.73
47Nov 2023$1,017.60$954.50$1,972.10$364,926.13
48Dec 2023$1,020.25$951.85$1,972.10$363,905.88
2023 Total$12,069.36$11,595.84$23,665.2
49Jan 2024$1,022.91$949.19$1,972.10$362,882.97
50Feb 2024$1,025.58$946.52$1,972.10$361,857.39
51Mar 2024$1,028.26$943.84$1,972.10$360,829.13
52Apr 2024$1,030.94$941.16$1,972.10$359,798.19
53May 2024$1,033.63$938.47$1,972.10$358,764.56
54Jun 2024$1,036.32$935.78$1,972.10$357,728.24
55Jul 2024$1,039.03$933.07$1,972.10$356,689.21
56Aug 2024$1,041.74$930.36$1,972.10$355,647.47
57Sep 2024$1,044.45$927.65$1,972.10$354,603.02
58Oct 2024$1,047.18$924.92$1,972.10$353,555.84
59Nov 2024$1,049.91$922.19$1,972.10$352,505.93
60Dec 2024$1,052.65$919.45$1,972.10$351,453.28
2024 Total$12,452.6$11,212.6$23,665.2
61Jan 2025$1,055.39$916.71$1,972.10$350,397.89
62Feb 2025$1,058.15$913.95$1,972.10$349,339.74
63Mar 2025$1,060.91$911.19$1,972.10$348,278.83
64Apr 2025$1,063.67$908.43$1,972.10$347,215.16
65May 2025$1,066.45$905.65$1,972.10$346,148.71
66Jun 2025$1,069.23$902.87$1,972.10$345,079.48
67Jul 2025$1,072.02$900.08$1,972.10$344,007.46
68Aug 2025$1,074.81$897.29$1,972.10$342,932.65
69Sep 2025$1,077.62$894.48$1,972.10$341,855.03
70Oct 2025$1,080.43$891.67$1,972.10$340,774.60
71Nov 2025$1,083.25$888.85$1,972.10$339,691.35
72Dec 2025$1,086.07$886.03$1,972.10$338,605.28
2025 Total$12,848$10,817.2$23,665.2
73Jan 2026$1,088.90$883.20$1,972.10$337,516.38
74Feb 2026$1,091.74$880.36$1,972.10$336,424.64
75Mar 2026$1,094.59$877.51$1,972.10$335,330.05
76Apr 2026$1,097.45$874.65$1,972.10$334,232.60
77May 2026$1,100.31$871.79$1,972.10$333,132.29
78Jun 2026$1,103.18$868.92$1,972.10$332,029.11
79Jul 2026$1,106.06$866.04$1,972.10$330,923.05
80Aug 2026$1,108.94$863.16$1,972.10$329,814.11
81Sep 2026$1,111.83$860.27$1,972.10$328,702.28
82Oct 2026$1,114.73$857.37$1,972.10$327,587.55
83Nov 2026$1,117.64$854.46$1,972.10$326,469.91
84Dec 2026$1,120.56$851.54$1,972.10$325,349.35
2026 Total$13,255.93$10,409.27$23,665.2
85Jan 2027$1,123.48$848.62$1,972.10$324,225.87
86Feb 2027$1,126.41$845.69$1,972.10$323,099.46
87Mar 2027$1,129.35$842.75$1,972.10$321,970.11
88Apr 2027$1,132.29$839.81$1,972.10$320,837.82
89May 2027$1,135.25$836.85$1,972.10$319,702.57
90Jun 2027$1,138.21$833.89$1,972.10$318,564.36
91Jul 2027$1,141.18$830.92$1,972.10$317,423.18
92Aug 2027$1,144.15$827.95$1,972.10$316,279.03
93Sep 2027$1,147.14$824.96$1,972.10$315,131.89
94Oct 2027$1,150.13$821.97$1,972.10$313,981.76
95Nov 2027$1,153.13$818.97$1,972.10$312,828.63
96Dec 2027$1,156.14$815.96$1,972.10$311,672.49
2027 Total$13,676.86$9,988.34$23,665.2
97Jan 2028$1,159.15$812.95$1,972.10$310,513.34
98Feb 2028$1,162.18$809.92$1,972.10$309,351.16
99Mar 2028$1,165.21$806.89$1,972.10$308,185.95
100Apr 2028$1,168.25$803.85$1,972.10$307,017.70
101May 2028$1,171.30$800.80$1,972.10$305,846.40
102Jun 2028$1,174.35$797.75$1,972.10$304,672.05
103Jul 2028$1,177.41$794.69$1,972.10$303,494.64
104Aug 2028$1,180.48$791.62$1,972.10$302,314.16
105Sep 2028$1,183.56$788.54$1,972.10$301,130.60
106Oct 2028$1,186.65$785.45$1,972.10$299,943.95
107Nov 2028$1,189.75$782.35$1,972.10$298,754.20
108Dec 2028$1,192.85$779.25$1,972.10$297,561.35
2028 Total$14,111.14$9,554.06$23,665.2
109Jan 2029$1,195.96$776.14$1,972.10$296,365.39
110Feb 2029$1,199.08$773.02$1,972.10$295,166.31
111Mar 2029$1,202.21$769.89$1,972.10$293,964.10
112Apr 2029$1,205.34$766.76$1,972.10$292,758.76
113May 2029$1,208.49$763.61$1,972.10$291,550.27
114Jun 2029$1,211.64$760.46$1,972.10$290,338.63
115Jul 2029$1,214.80$757.30$1,972.10$289,123.83
116Aug 2029$1,217.97$754.13$1,972.10$287,905.86
117Sep 2029$1,221.15$750.95$1,972.10$286,684.71
118Oct 2029$1,224.33$747.77$1,972.10$285,460.38
119Nov 2029$1,227.52$744.58$1,972.10$284,232.86
120Dec 2029$1,230.73$741.37$1,972.10$283,002.13
2029 Total$14,559.22$9,105.98$23,665.2
121Jan 2030$1,233.94$738.16$1,972.10$281,768.19
122Feb 2030$1,237.15$734.95$1,972.10$280,531.04
123Mar 2030$1,240.38$731.72$1,972.10$279,290.66
124Apr 2030$1,243.62$728.48$1,972.10$278,047.04
125May 2030$1,246.86$725.24$1,972.10$276,800.18
126Jun 2030$1,250.11$721.99$1,972.10$275,550.07
127Jul 2030$1,253.37$718.73$1,972.10$274,296.70
128Aug 2030$1,256.64$715.46$1,972.10$273,040.06
129Sep 2030$1,259.92$712.18$1,972.10$271,780.14
130Oct 2030$1,263.21$708.89$1,972.10$270,516.93
131Nov 2030$1,266.50$705.60$1,972.10$269,250.43
132Dec 2030$1,269.81$702.29$1,972.10$267,980.62
2030 Total$15,021.51$8,643.69$23,665.2
133Jan 2031$1,273.12$698.98$1,972.10$266,707.50
134Feb 2031$1,276.44$695.66$1,972.10$265,431.06
135Mar 2031$1,279.77$692.33$1,972.10$264,151.29
136Apr 2031$1,283.11$688.99$1,972.10$262,868.18
137May 2031$1,286.45$685.65$1,972.10$261,581.73
138Jun 2031$1,289.81$682.29$1,972.10$260,291.92
139Jul 2031$1,293.17$678.93$1,972.10$258,998.75
140Aug 2031$1,296.54$675.56$1,972.10$257,702.21
141Sep 2031$1,299.93$672.17$1,972.10$256,402.28
142Oct 2031$1,303.32$668.78$1,972.10$255,098.96
143Nov 2031$1,306.72$665.38$1,972.10$253,792.24
144Dec 2031$1,310.13$661.97$1,972.10$252,482.11
2031 Total$15,498.51$8,166.69$23,665.2
145Jan 2032$1,313.54$658.56$1,972.10$251,168.57
146Feb 2032$1,316.97$655.13$1,972.10$249,851.60
147Mar 2032$1,320.40$651.70$1,972.10$248,531.20
148Apr 2032$1,323.85$648.25$1,972.10$247,207.35
149May 2032$1,327.30$644.80$1,972.10$245,880.05
150Jun 2032$1,330.76$641.34$1,972.10$244,549.29
151Jul 2032$1,334.23$637.87$1,972.10$243,215.06
152Aug 2032$1,337.71$634.39$1,972.10$241,877.35
153Sep 2032$1,341.20$630.90$1,972.10$240,536.15
154Oct 2032$1,344.70$627.40$1,972.10$239,191.45
155Nov 2032$1,348.21$623.89$1,972.10$237,843.24
156Dec 2032$1,351.73$620.37$1,972.10$236,491.51
2032 Total$15,990.6$7,674.6$23,665.2
157Jan 2033$1,355.25$616.85$1,972.10$235,136.26
158Feb 2033$1,358.79$613.31$1,972.10$233,777.47
159Mar 2033$1,362.33$609.77$1,972.10$232,415.14
160Apr 2033$1,365.88$606.22$1,972.10$231,049.26
161May 2033$1,369.45$602.65$1,972.10$229,679.81
162Jun 2033$1,373.02$599.08$1,972.10$228,306.79
163Jul 2033$1,376.60$595.50$1,972.10$226,930.19
164Aug 2033$1,380.19$591.91$1,972.10$225,550.00
165Sep 2033$1,383.79$588.31$1,972.10$224,166.21
166Oct 2033$1,387.40$584.70$1,972.10$222,778.81
167Nov 2033$1,391.02$581.08$1,972.10$221,387.79
168Dec 2033$1,394.65$577.45$1,972.10$219,993.14
2033 Total$16,498.37$7,166.83$23,665.2
169Jan 2034$1,398.28$573.82$1,972.10$218,594.86
170Feb 2034$1,401.93$570.17$1,972.10$217,192.93
171Mar 2034$1,405.59$566.51$1,972.10$215,787.34
172Apr 2034$1,409.25$562.85$1,972.10$214,378.09
173May 2034$1,412.93$559.17$1,972.10$212,965.16
174Jun 2034$1,416.62$555.48$1,972.10$211,548.54
175Jul 2034$1,420.31$551.79$1,972.10$210,128.23
176Aug 2034$1,424.02$548.08$1,972.10$208,704.21
177Sep 2034$1,427.73$544.37$1,972.10$207,276.48
178Oct 2034$1,431.45$540.65$1,972.10$205,845.03
179Nov 2034$1,435.19$536.91$1,972.10$204,409.84
180Dec 2034$1,438.93$533.17$1,972.10$202,970.91
2034 Total$17,022.23$6,642.97$23,665.2
181Jan 2035$1,442.68$529.42$1,972.10$201,528.23
182Feb 2035$1,446.45$525.65$1,972.10$200,081.78
183Mar 2035$1,450.22$521.88$1,972.10$198,631.56
184Apr 2035$1,454.00$518.10$1,972.10$197,177.56
185May 2035$1,457.80$514.30$1,972.10$195,719.76
186Jun 2035$1,461.60$510.50$1,972.10$194,258.16
187Jul 2035$1,465.41$506.69$1,972.10$192,792.75
188Aug 2035$1,469.23$502.87$1,972.10$191,323.52
189Sep 2035$1,473.06$499.04$1,972.10$189,850.46
190Oct 2035$1,476.91$495.19$1,972.10$188,373.55
191Nov 2035$1,480.76$491.34$1,972.10$186,892.79
192Dec 2035$1,484.62$487.48$1,972.10$185,408.17
2035 Total$17,562.74$6,102.46$23,665.2
193Jan 2036$1,488.49$483.61$1,972.10$183,919.68
194Feb 2036$1,492.38$479.72$1,972.10$182,427.30
195Mar 2036$1,496.27$475.83$1,972.10$180,931.03
196Apr 2036$1,500.17$471.93$1,972.10$179,430.86
197May 2036$1,504.08$468.02$1,972.10$177,926.78
198Jun 2036$1,508.01$464.09$1,972.10$176,418.77
199Jul 2036$1,511.94$460.16$1,972.10$174,906.83
200Aug 2036$1,515.88$456.22$1,972.10$173,390.95
201Sep 2036$1,519.84$452.26$1,972.10$171,871.11
202Oct 2036$1,523.80$448.30$1,972.10$170,347.31
203Nov 2036$1,527.78$444.32$1,972.10$168,819.53
204Dec 2036$1,531.76$440.34$1,972.10$167,287.77
2036 Total$18,120.4$5,544.8$23,665.2
205Jan 2037$1,535.76$436.34$1,972.10$165,752.01
206Feb 2037$1,539.76$432.34$1,972.10$164,212.25
207Mar 2037$1,543.78$428.32$1,972.10$162,668.47
208Apr 2037$1,547.81$424.29$1,972.10$161,120.66
209May 2037$1,551.84$420.26$1,972.10$159,568.82
210Jun 2037$1,555.89$416.21$1,972.10$158,012.93
211Jul 2037$1,559.95$412.15$1,972.10$156,452.98
212Aug 2037$1,564.02$408.08$1,972.10$154,888.96
213Sep 2037$1,568.10$404.00$1,972.10$153,320.86
214Oct 2037$1,572.19$399.91$1,972.10$151,748.67
215Nov 2037$1,576.29$395.81$1,972.10$150,172.38
216Dec 2037$1,580.40$391.70$1,972.10$148,591.98
2037 Total$18,695.79$4,969.41$23,665.2
217Jan 2038$1,584.52$387.58$1,972.10$147,007.46
218Feb 2038$1,588.66$383.44$1,972.10$145,418.80
219Mar 2038$1,592.80$379.30$1,972.10$143,826.00
220Apr 2038$1,596.95$375.15$1,972.10$142,229.05
221May 2038$1,601.12$370.98$1,972.10$140,627.93
222Jun 2038$1,605.30$366.80$1,972.10$139,022.63
223Jul 2038$1,609.48$362.62$1,972.10$137,413.15
224Aug 2038$1,613.68$358.42$1,972.10$135,799.47
225Sep 2038$1,617.89$354.21$1,972.10$134,181.58
226Oct 2038$1,622.11$349.99$1,972.10$132,559.47
227Nov 2038$1,626.34$345.76$1,972.10$130,933.13
228Dec 2038$1,630.58$341.52$1,972.10$129,302.55
2038 Total$19,289.43$4,375.77$23,665.2
229Jan 2039$1,634.84$337.26$1,972.10$127,667.71
230Feb 2039$1,639.10$333.00$1,972.10$126,028.61
231Mar 2039$1,643.38$328.72$1,972.10$124,385.23
232Apr 2039$1,647.66$324.44$1,972.10$122,737.57
233May 2039$1,651.96$320.14$1,972.10$121,085.61
234Jun 2039$1,656.27$315.83$1,972.10$119,429.34
235Jul 2039$1,660.59$311.51$1,972.10$117,768.75
236Aug 2039$1,664.92$307.18$1,972.10$116,103.83
237Sep 2039$1,669.26$302.84$1,972.10$114,434.57
238Oct 2039$1,673.62$298.48$1,972.10$112,760.95
239Nov 2039$1,677.98$294.12$1,972.10$111,082.97
240Dec 2039$1,682.36$289.74$1,972.10$109,400.61
2039 Total$19,901.94$3,763.26$23,665.2
241Jan 2040$1,686.75$285.35$1,972.10$107,713.86
242Feb 2040$1,691.15$280.95$1,972.10$106,022.71
243Mar 2040$1,695.56$276.54$1,972.10$104,327.15
244Apr 2040$1,699.98$272.12$1,972.10$102,627.17
245May 2040$1,704.41$267.69$1,972.10$100,922.76
246Jun 2040$1,708.86$263.24$1,972.10$99,213.90
247Jul 2040$1,713.32$258.78$1,972.10$97,500.58
248Aug 2040$1,717.79$254.31$1,972.10$95,782.79
249Sep 2040$1,722.27$249.83$1,972.10$94,060.52
250Oct 2040$1,726.76$245.34$1,972.10$92,333.76
251Nov 2040$1,731.26$240.84$1,972.10$90,602.50
252Dec 2040$1,735.78$236.32$1,972.10$88,866.72
2040 Total$20,533.89$3,131.31$23,665.2
253Jan 2041$1,740.31$231.79$1,972.10$87,126.41
254Feb 2041$1,744.85$227.25$1,972.10$85,381.56
255Mar 2041$1,749.40$222.70$1,972.10$83,632.16
256Apr 2041$1,753.96$218.14$1,972.10$81,878.20
257May 2041$1,758.53$213.57$1,972.10$80,119.67
258Jun 2041$1,763.12$208.98$1,972.10$78,356.55
259Jul 2041$1,767.72$204.38$1,972.10$76,588.83
260Aug 2041$1,772.33$199.77$1,972.10$74,816.50
261Sep 2041$1,776.95$195.15$1,972.10$73,039.55
262Oct 2041$1,781.59$190.51$1,972.10$71,257.96
263Nov 2041$1,786.24$185.86$1,972.10$69,471.72
264Dec 2041$1,790.89$181.21$1,972.10$67,680.83
2041 Total$21,185.89$2,479.31$23,665.2
265Jan 2042$1,795.57$176.53$1,972.10$65,885.26
266Feb 2042$1,800.25$171.85$1,972.10$64,085.01
267Mar 2042$1,804.94$167.16$1,972.10$62,280.07
268Apr 2042$1,809.65$162.45$1,972.10$60,470.42
269May 2042$1,814.37$157.73$1,972.10$58,656.05
270Jun 2042$1,819.11$152.99$1,972.10$56,836.94
271Jul 2042$1,823.85$148.25$1,972.10$55,013.09
272Aug 2042$1,828.61$143.49$1,972.10$53,184.48
273Sep 2042$1,833.38$138.72$1,972.10$51,351.10
274Oct 2042$1,838.16$133.94$1,972.10$49,512.94
275Nov 2042$1,842.95$129.15$1,972.10$47,669.99
276Dec 2042$1,847.76$124.34$1,972.10$45,822.23
2042 Total$21,858.6$1,806.6$23,665.2
277Jan 2043$1,852.58$119.52$1,972.10$43,969.65
278Feb 2043$1,857.41$114.69$1,972.10$42,112.24
279Mar 2043$1,862.26$109.84$1,972.10$40,249.98
280Apr 2043$1,867.11$104.99$1,972.10$38,382.87
281May 2043$1,871.98$100.12$1,972.10$36,510.89
282Jun 2043$1,876.87$95.23$1,972.10$34,634.02
283Jul 2043$1,881.76$90.34$1,972.10$32,752.26
284Aug 2043$1,886.67$85.43$1,972.10$30,865.59
285Sep 2043$1,891.59$80.51$1,972.10$28,974.00
286Oct 2043$1,896.53$75.57$1,972.10$27,077.47
287Nov 2043$1,901.47$70.63$1,972.10$25,176.00
288Dec 2043$1,906.43$65.67$1,972.10$23,269.57
2043 Total$22,552.66$1,112.54$23,665.2
289Jan 2044$1,911.41$60.69$1,972.10$21,358.16
290Feb 2044$1,916.39$55.71$1,972.10$19,441.77
291Mar 2044$1,921.39$50.71$1,972.10$17,520.38
292Apr 2044$1,926.40$45.70$1,972.10$15,593.98
293May 2044$1,931.43$40.67$1,972.10$13,662.55
294Jun 2044$1,936.46$35.64$1,972.10$11,726.09
295Jul 2044$1,941.51$30.59$1,972.10$9,784.58
296Aug 2044$1,946.58$25.52$1,972.10$7,838.00
297Sep 2044$1,951.66$20.44$1,972.10$5,886.34
298Oct 2044$1,956.75$15.35$1,972.10$3,929.59
299Nov 2044$1,961.85$10.25$1,972.10$1,967.74
300Dec 2044$1,966.97$5.13$1,972.10$0.77
2044 Total$23,268.8$396.4$23,665.2
Compare your product with the big 4 banks, or add more products to compare
As seen on