Flexible Home Loan Fixed 6 Years (LVR < 80%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.64%
Fixed - 6 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,556
Number of Repayments
300
Total Interest Paid
$216,800
Total repayments
$466,800
DatePrincipleInterestPaymentBalance
1Oct 2019$381.19$1,175.00$1,556.19$249,618.81
2Nov 2019$382.98$1,173.21$1,556.19$249,235.83
3Dec 2019$384.78$1,171.41$1,556.19$248,851.05
2019 Total$1,148.95$3,519.62$4,668.57
4Jan 2020$386.59$1,169.60$1,556.19$248,464.46
5Feb 2020$388.41$1,167.78$1,556.19$248,076.05
6Mar 2020$390.23$1,165.96$1,556.19$247,685.82
7Apr 2020$392.07$1,164.12$1,556.19$247,293.75
8May 2020$393.91$1,162.28$1,556.19$246,899.84
9Jun 2020$395.76$1,160.43$1,556.19$246,504.08
10Jul 2020$397.62$1,158.57$1,556.19$246,106.46
11Aug 2020$399.49$1,156.70$1,556.19$245,706.97
12Sep 2020$401.37$1,154.82$1,556.19$245,305.60
13Oct 2020$403.25$1,152.94$1,556.19$244,902.35
14Nov 2020$405.15$1,151.04$1,556.19$244,497.20
15Dec 2020$407.05$1,149.14$1,556.19$244,090.15
2020 Total$4,760.9$13,913.38$18,674.28
16Jan 2021$408.97$1,147.22$1,556.19$243,681.18
17Feb 2021$410.89$1,145.30$1,556.19$243,270.29
18Mar 2021$412.82$1,143.37$1,556.19$242,857.47
19Apr 2021$414.76$1,141.43$1,556.19$242,442.71
20May 2021$416.71$1,139.48$1,556.19$242,026.00
21Jun 2021$418.67$1,137.52$1,556.19$241,607.33
22Jul 2021$420.64$1,135.55$1,556.19$241,186.69
23Aug 2021$422.61$1,133.58$1,556.19$240,764.08
24Sep 2021$424.60$1,131.59$1,556.19$240,339.48
25Oct 2021$426.59$1,129.60$1,556.19$239,912.89
26Nov 2021$428.60$1,127.59$1,556.19$239,484.29
27Dec 2021$430.61$1,125.58$1,556.19$239,053.68
2021 Total$5,036.47$13,637.81$18,674.28
28Jan 2022$432.64$1,123.55$1,556.19$238,621.04
29Feb 2022$434.67$1,121.52$1,556.19$238,186.37
30Mar 2022$436.71$1,119.48$1,556.19$237,749.66
31Apr 2022$438.77$1,117.42$1,556.19$237,310.89
32May 2022$440.83$1,115.36$1,556.19$236,870.06
33Jun 2022$442.90$1,113.29$1,556.19$236,427.16
34Jul 2022$444.98$1,111.21$1,556.19$235,982.18
35Aug 2022$447.07$1,109.12$1,556.19$235,535.11
36Sep 2022$449.17$1,107.02$1,556.19$235,085.94
37Oct 2022$451.29$1,104.90$1,556.19$234,634.65
38Nov 2022$453.41$1,102.78$1,556.19$234,181.24
39Dec 2022$455.54$1,100.65$1,556.19$233,725.70
2022 Total$5,327.98$13,346.3$18,674.28
40Jan 2023$457.68$1,098.51$1,556.19$233,268.02
41Feb 2023$459.83$1,096.36$1,556.19$232,808.19
42Mar 2023$461.99$1,094.20$1,556.19$232,346.20
43Apr 2023$464.16$1,092.03$1,556.19$231,882.04
44May 2023$466.34$1,089.85$1,556.19$231,415.70
45Jun 2023$468.54$1,087.65$1,556.19$230,947.16
46Jul 2023$470.74$1,085.45$1,556.19$230,476.42
47Aug 2023$472.95$1,083.24$1,556.19$230,003.47
48Sep 2023$475.17$1,081.02$1,556.19$229,528.30
49Oct 2023$477.41$1,078.78$1,556.19$229,050.89
50Nov 2023$479.65$1,076.54$1,556.19$228,571.24
51Dec 2023$481.91$1,074.28$1,556.19$228,089.33
2023 Total$5,636.37$13,037.91$18,674.28
52Jan 2024$484.17$1,072.02$1,556.19$227,605.16
53Feb 2024$486.45$1,069.74$1,556.19$227,118.71
54Mar 2024$488.73$1,067.46$1,556.19$226,629.98
55Apr 2024$491.03$1,065.16$1,556.19$226,138.95
56May 2024$493.34$1,062.85$1,556.19$225,645.61
57Jun 2024$495.66$1,060.53$1,556.19$225,149.95
58Jul 2024$497.99$1,058.20$1,556.19$224,651.96
59Aug 2024$500.33$1,055.86$1,556.19$224,151.63
60Sep 2024$502.68$1,053.51$1,556.19$223,648.95
61Oct 2024$505.04$1,051.15$1,556.19$223,143.91
62Nov 2024$507.41$1,048.78$1,556.19$222,636.50
63Dec 2024$509.80$1,046.39$1,556.19$222,126.70
2024 Total$5,962.63$12,711.65$18,674.28
64Jan 2025$512.19$1,044.00$1,556.19$221,614.51
65Feb 2025$514.60$1,041.59$1,556.19$221,099.91
66Mar 2025$517.02$1,039.17$1,556.19$220,582.89
67Apr 2025$519.45$1,036.74$1,556.19$220,063.44
68May 2025$521.89$1,034.30$1,556.19$219,541.55
69Jun 2025$524.34$1,031.85$1,556.19$219,017.21
70Jul 2025$526.81$1,029.38$1,556.19$218,490.40
71Aug 2025$529.29$1,026.90$1,556.19$217,961.11
72Sep 2025$531.77$1,024.42$1,556.19$217,429.34
73Oct 2025$534.27$1,021.92$1,556.19$216,895.07
74Nov 2025$536.78$1,019.41$1,556.19$216,358.29
75Dec 2025$539.31$1,016.88$1,556.19$215,818.98
2025 Total$6,307.72$12,366.56$18,674.28
76Jan 2026$541.84$1,014.35$1,556.19$215,277.14
77Feb 2026$544.39$1,011.80$1,556.19$214,732.75
78Mar 2026$546.95$1,009.24$1,556.19$214,185.80
79Apr 2026$549.52$1,006.67$1,556.19$213,636.28
80May 2026$552.10$1,004.09$1,556.19$213,084.18
81Jun 2026$554.69$1,001.50$1,556.19$212,529.49
82Jul 2026$557.30$998.89$1,556.19$211,972.19
83Aug 2026$559.92$996.27$1,556.19$211,412.27
84Sep 2026$562.55$993.64$1,556.19$210,849.72
85Oct 2026$565.20$990.99$1,556.19$210,284.52
86Nov 2026$567.85$988.34$1,556.19$209,716.67
87Dec 2026$570.52$985.67$1,556.19$209,146.15
2026 Total$6,672.83$12,001.45$18,674.28
88Jan 2027$573.20$982.99$1,556.19$208,572.95
89Feb 2027$575.90$980.29$1,556.19$207,997.05
90Mar 2027$578.60$977.59$1,556.19$207,418.45
91Apr 2027$581.32$974.87$1,556.19$206,837.13
92May 2027$584.06$972.13$1,556.19$206,253.07
93Jun 2027$586.80$969.39$1,556.19$205,666.27
94Jul 2027$589.56$966.63$1,556.19$205,076.71
95Aug 2027$592.33$963.86$1,556.19$204,484.38
96Sep 2027$595.11$961.08$1,556.19$203,889.27
97Oct 2027$597.91$958.28$1,556.19$203,291.36
98Nov 2027$600.72$955.47$1,556.19$202,690.64
99Dec 2027$603.54$952.65$1,556.19$202,087.10
2027 Total$7,059.05$11,615.23$18,674.28
100Jan 2028$606.38$949.81$1,556.19$201,480.72
101Feb 2028$609.23$946.96$1,556.19$200,871.49
102Mar 2028$612.09$944.10$1,556.19$200,259.40
103Apr 2028$614.97$941.22$1,556.19$199,644.43
104May 2028$617.86$938.33$1,556.19$199,026.57
105Jun 2028$620.77$935.42$1,556.19$198,405.80
106Jul 2028$623.68$932.51$1,556.19$197,782.12
107Aug 2028$626.61$929.58$1,556.19$197,155.51
108Sep 2028$629.56$926.63$1,556.19$196,525.95
109Oct 2028$632.52$923.67$1,556.19$195,893.43
110Nov 2028$635.49$920.70$1,556.19$195,257.94
111Dec 2028$638.48$917.71$1,556.19$194,619.46
2028 Total$7,467.64$11,206.64$18,674.28
112Jan 2029$641.48$914.71$1,556.19$193,977.98
113Feb 2029$644.49$911.70$1,556.19$193,333.49
114Mar 2029$647.52$908.67$1,556.19$192,685.97
115Apr 2029$650.57$905.62$1,556.19$192,035.40
116May 2029$653.62$902.57$1,556.19$191,381.78
117Jun 2029$656.70$899.49$1,556.19$190,725.08
118Jul 2029$659.78$896.41$1,556.19$190,065.30
119Aug 2029$662.88$893.31$1,556.19$189,402.42
120Sep 2029$666.00$890.19$1,556.19$188,736.42
121Oct 2029$669.13$887.06$1,556.19$188,067.29
122Nov 2029$672.27$883.92$1,556.19$187,395.02
123Dec 2029$675.43$880.76$1,556.19$186,719.59
2029 Total$7,899.87$10,774.41$18,674.28
124Jan 2030$678.61$877.58$1,556.19$186,040.98
125Feb 2030$681.80$874.39$1,556.19$185,359.18
126Mar 2030$685.00$871.19$1,556.19$184,674.18
127Apr 2030$688.22$867.97$1,556.19$183,985.96
128May 2030$691.46$864.73$1,556.19$183,294.50
129Jun 2030$694.71$861.48$1,556.19$182,599.79
130Jul 2030$697.97$858.22$1,556.19$181,901.82
131Aug 2030$701.25$854.94$1,556.19$181,200.57
132Sep 2030$704.55$851.64$1,556.19$180,496.02
133Oct 2030$707.86$848.33$1,556.19$179,788.16
134Nov 2030$711.19$845.00$1,556.19$179,076.97
135Dec 2030$714.53$841.66$1,556.19$178,362.44
2030 Total$8,357.15$10,317.13$18,674.28
136Jan 2031$717.89$838.30$1,556.19$177,644.55
137Feb 2031$721.26$834.93$1,556.19$176,923.29
138Mar 2031$724.65$831.54$1,556.19$176,198.64
139Apr 2031$728.06$828.13$1,556.19$175,470.58
140May 2031$731.48$824.71$1,556.19$174,739.10
141Jun 2031$734.92$821.27$1,556.19$174,004.18
142Jul 2031$738.37$817.82$1,556.19$173,265.81
143Aug 2031$741.84$814.35$1,556.19$172,523.97
144Sep 2031$745.33$810.86$1,556.19$171,778.64
145Oct 2031$748.83$807.36$1,556.19$171,029.81
146Nov 2031$752.35$803.84$1,556.19$170,277.46
147Dec 2031$755.89$800.30$1,556.19$169,521.57
2031 Total$8,840.87$9,833.41$18,674.28
148Jan 2032$759.44$796.75$1,556.19$168,762.13
149Feb 2032$763.01$793.18$1,556.19$167,999.12
150Mar 2032$766.59$789.60$1,556.19$167,232.53
151Apr 2032$770.20$785.99$1,556.19$166,462.33
152May 2032$773.82$782.37$1,556.19$165,688.51
153Jun 2032$777.45$778.74$1,556.19$164,911.06
154Jul 2032$781.11$775.08$1,556.19$164,129.95
155Aug 2032$784.78$771.41$1,556.19$163,345.17
156Sep 2032$788.47$767.72$1,556.19$162,556.70
157Oct 2032$792.17$764.02$1,556.19$161,764.53
158Nov 2032$795.90$760.29$1,556.19$160,968.63
159Dec 2032$799.64$756.55$1,556.19$160,168.99
2032 Total$9,352.58$9,321.7$18,674.28
160Jan 2033$803.40$752.79$1,556.19$159,365.59
161Feb 2033$807.17$749.02$1,556.19$158,558.42
162Mar 2033$810.97$745.22$1,556.19$157,747.45
163Apr 2033$814.78$741.41$1,556.19$156,932.67
164May 2033$818.61$737.58$1,556.19$156,114.06
165Jun 2033$822.45$733.74$1,556.19$155,291.61
166Jul 2033$826.32$729.87$1,556.19$154,465.29
167Aug 2033$830.20$725.99$1,556.19$153,635.09
168Sep 2033$834.11$722.08$1,556.19$152,800.98
169Oct 2033$838.03$718.16$1,556.19$151,962.95
170Nov 2033$841.96$714.23$1,556.19$151,120.99
171Dec 2033$845.92$710.27$1,556.19$150,275.07
2033 Total$9,893.92$8,780.36$18,674.28
172Jan 2034$849.90$706.29$1,556.19$149,425.17
173Feb 2034$853.89$702.30$1,556.19$148,571.28
174Mar 2034$857.90$698.29$1,556.19$147,713.38
175Apr 2034$861.94$694.25$1,556.19$146,851.44
176May 2034$865.99$690.20$1,556.19$145,985.45
177Jun 2034$870.06$686.13$1,556.19$145,115.39
178Jul 2034$874.15$682.04$1,556.19$144,241.24
179Aug 2034$878.26$677.93$1,556.19$143,362.98
180Sep 2034$882.38$673.81$1,556.19$142,480.60
181Oct 2034$886.53$669.66$1,556.19$141,594.07
182Nov 2034$890.70$665.49$1,556.19$140,703.37
183Dec 2034$894.88$661.31$1,556.19$139,808.49
2034 Total$10,466.58$8,207.7$18,674.28
184Jan 2035$899.09$657.10$1,556.19$138,909.40
185Feb 2035$903.32$652.87$1,556.19$138,006.08
186Mar 2035$907.56$648.63$1,556.19$137,098.52
187Apr 2035$911.83$644.36$1,556.19$136,186.69
188May 2035$916.11$640.08$1,556.19$135,270.58
189Jun 2035$920.42$635.77$1,556.19$134,350.16
190Jul 2035$924.74$631.45$1,556.19$133,425.42
191Aug 2035$929.09$627.10$1,556.19$132,496.33
192Sep 2035$933.46$622.73$1,556.19$131,562.87
193Oct 2035$937.84$618.35$1,556.19$130,625.03
194Nov 2035$942.25$613.94$1,556.19$129,682.78
195Dec 2035$946.68$609.51$1,556.19$128,736.10
2035 Total$11,072.39$7,601.89$18,674.28
196Jan 2036$951.13$605.06$1,556.19$127,784.97
197Feb 2036$955.60$600.59$1,556.19$126,829.37
198Mar 2036$960.09$596.10$1,556.19$125,869.28
199Apr 2036$964.60$591.59$1,556.19$124,904.68
200May 2036$969.14$587.05$1,556.19$123,935.54
201Jun 2036$973.69$582.50$1,556.19$122,961.85
202Jul 2036$978.27$577.92$1,556.19$121,983.58
203Aug 2036$982.87$573.32$1,556.19$121,000.71
204Sep 2036$987.49$568.70$1,556.19$120,013.22
205Oct 2036$992.13$564.06$1,556.19$119,021.09
206Nov 2036$996.79$559.40$1,556.19$118,024.30
207Dec 2036$1,001.48$554.71$1,556.19$117,022.82
2036 Total$11,713.28$6,961$18,674.28
208Jan 2037$1,006.18$550.01$1,556.19$116,016.64
209Feb 2037$1,010.91$545.28$1,556.19$115,005.73
210Mar 2037$1,015.66$540.53$1,556.19$113,990.07
211Apr 2037$1,020.44$535.75$1,556.19$112,969.63
212May 2037$1,025.23$530.96$1,556.19$111,944.40
213Jun 2037$1,030.05$526.14$1,556.19$110,914.35
214Jul 2037$1,034.89$521.30$1,556.19$109,879.46
215Aug 2037$1,039.76$516.43$1,556.19$108,839.70
216Sep 2037$1,044.64$511.55$1,556.19$107,795.06
217Oct 2037$1,049.55$506.64$1,556.19$106,745.51
218Nov 2037$1,054.49$501.70$1,556.19$105,691.02
219Dec 2037$1,059.44$496.75$1,556.19$104,631.58
2037 Total$12,391.24$6,283.04$18,674.28
220Jan 2038$1,064.42$491.77$1,556.19$103,567.16
221Feb 2038$1,069.42$486.77$1,556.19$102,497.74
222Mar 2038$1,074.45$481.74$1,556.19$101,423.29
223Apr 2038$1,079.50$476.69$1,556.19$100,343.79
224May 2038$1,084.57$471.62$1,556.19$99,259.22
225Jun 2038$1,089.67$466.52$1,556.19$98,169.55
226Jul 2038$1,094.79$461.40$1,556.19$97,074.76
227Aug 2038$1,099.94$456.25$1,556.19$95,974.82
228Sep 2038$1,105.11$451.08$1,556.19$94,869.71
229Oct 2038$1,110.30$445.89$1,556.19$93,759.41
230Nov 2038$1,115.52$440.67$1,556.19$92,643.89
231Dec 2038$1,120.76$435.43$1,556.19$91,523.13
2038 Total$13,108.45$5,565.83$18,674.28
232Jan 2039$1,126.03$430.16$1,556.19$90,397.10
233Feb 2039$1,131.32$424.87$1,556.19$89,265.78
234Mar 2039$1,136.64$419.55$1,556.19$88,129.14
235Apr 2039$1,141.98$414.21$1,556.19$86,987.16
236May 2039$1,147.35$408.84$1,556.19$85,839.81
237Jun 2039$1,152.74$403.45$1,556.19$84,687.07
238Jul 2039$1,158.16$398.03$1,556.19$83,528.91
239Aug 2039$1,163.60$392.59$1,556.19$82,365.31
240Sep 2039$1,169.07$387.12$1,556.19$81,196.24
241Oct 2039$1,174.57$381.62$1,556.19$80,021.67
242Nov 2039$1,180.09$376.10$1,556.19$78,841.58
243Dec 2039$1,185.63$370.56$1,556.19$77,655.95
2039 Total$13,867.18$4,807.1$18,674.28
244Jan 2040$1,191.21$364.98$1,556.19$76,464.74
245Feb 2040$1,196.81$359.38$1,556.19$75,267.93
246Mar 2040$1,202.43$353.76$1,556.19$74,065.50
247Apr 2040$1,208.08$348.11$1,556.19$72,857.42
248May 2040$1,213.76$342.43$1,556.19$71,643.66
249Jun 2040$1,219.46$336.73$1,556.19$70,424.20
250Jul 2040$1,225.20$330.99$1,556.19$69,199.00
251Aug 2040$1,230.95$325.24$1,556.19$67,968.05
252Sep 2040$1,236.74$319.45$1,556.19$66,731.31
253Oct 2040$1,242.55$313.64$1,556.19$65,488.76
254Nov 2040$1,248.39$307.80$1,556.19$64,240.37
255Dec 2040$1,254.26$301.93$1,556.19$62,986.11
2040 Total$14,669.84$4,004.44$18,674.28
256Jan 2041$1,260.16$296.03$1,556.19$61,725.95
257Feb 2041$1,266.08$290.11$1,556.19$60,459.87
258Mar 2041$1,272.03$284.16$1,556.19$59,187.84
259Apr 2041$1,278.01$278.18$1,556.19$57,909.83
260May 2041$1,284.01$272.18$1,556.19$56,625.82
261Jun 2041$1,290.05$266.14$1,556.19$55,335.77
262Jul 2041$1,296.11$260.08$1,556.19$54,039.66
263Aug 2041$1,302.20$253.99$1,556.19$52,737.46
264Sep 2041$1,308.32$247.87$1,556.19$51,429.14
265Oct 2041$1,314.47$241.72$1,556.19$50,114.67
266Nov 2041$1,320.65$235.54$1,556.19$48,794.02
267Dec 2041$1,326.86$229.33$1,556.19$47,467.16
2041 Total$15,518.95$3,155.33$18,674.28
268Jan 2042$1,333.09$223.10$1,556.19$46,134.07
269Feb 2042$1,339.36$216.83$1,556.19$44,794.71
270Mar 2042$1,345.65$210.54$1,556.19$43,449.06
271Apr 2042$1,351.98$204.21$1,556.19$42,097.08
272May 2042$1,358.33$197.86$1,556.19$40,738.75
273Jun 2042$1,364.72$191.47$1,556.19$39,374.03
274Jul 2042$1,371.13$185.06$1,556.19$38,002.90
275Aug 2042$1,377.58$178.61$1,556.19$36,625.32
276Sep 2042$1,384.05$172.14$1,556.19$35,241.27
277Oct 2042$1,390.56$165.63$1,556.19$33,850.71
278Nov 2042$1,397.09$159.10$1,556.19$32,453.62
279Dec 2042$1,403.66$152.53$1,556.19$31,049.96
2042 Total$16,417.2$2,257.08$18,674.28
280Jan 2043$1,410.26$145.93$1,556.19$29,639.70
281Feb 2043$1,416.88$139.31$1,556.19$28,222.82
282Mar 2043$1,423.54$132.65$1,556.19$26,799.28
283Apr 2043$1,430.23$125.96$1,556.19$25,369.05
284May 2043$1,436.96$119.23$1,556.19$23,932.09
285Jun 2043$1,443.71$112.48$1,556.19$22,488.38
286Jul 2043$1,450.49$105.70$1,556.19$21,037.89
287Aug 2043$1,457.31$98.88$1,556.19$19,580.58
288Sep 2043$1,464.16$92.03$1,556.19$18,116.42
289Oct 2043$1,471.04$85.15$1,556.19$16,645.38
290Nov 2043$1,477.96$78.23$1,556.19$15,167.42
291Dec 2043$1,484.90$71.29$1,556.19$13,682.52
2043 Total$17,367.44$1,306.84$18,674.28
292Jan 2044$1,491.88$64.31$1,556.19$12,190.64
293Feb 2044$1,498.89$57.30$1,556.19$10,691.75
294Mar 2044$1,505.94$50.25$1,556.19$9,185.81
295Apr 2044$1,513.02$43.17$1,556.19$7,672.79
296May 2044$1,520.13$36.06$1,556.19$6,152.66
297Jun 2044$1,527.27$28.92$1,556.19$4,625.39
298Jul 2044$1,534.45$21.74$1,556.19$3,090.94
299Aug 2044$1,541.66$14.53$1,556.19$1,549.28
300Sep 2044$1,548.91$7.28$1,556.19$0.37
2044 Total$13,682.15$323.56$14,005.71
Compare your product with the big 4 banks, or add more products to compare
As seen on