Member Package Flexible Home Loan (Principal and Interest) ($150k-$400k, LVR < 80%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.47%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,248
Number of Repayments
300
Total Interest Paid
$124,400
Total repayments
$374,400
DatePrincipleInterestPaymentBalance
1Oct 2019$524.62$722.92$1,247.54$249,475.38
2Nov 2019$526.14$721.40$1,247.54$248,949.24
3Dec 2019$527.66$719.88$1,247.54$248,421.58
2019 Total$1,578.42$2,164.2$3,742.62
4Jan 2020$529.19$718.35$1,247.54$247,892.39
5Feb 2020$530.72$716.82$1,247.54$247,361.67
6Mar 2020$532.25$715.29$1,247.54$246,829.42
7Apr 2020$533.79$713.75$1,247.54$246,295.63
8May 2020$535.34$712.20$1,247.54$245,760.29
9Jun 2020$536.88$710.66$1,247.54$245,223.41
10Jul 2020$538.44$709.10$1,247.54$244,684.97
11Aug 2020$539.99$707.55$1,247.54$244,144.98
12Sep 2020$541.55$705.99$1,247.54$243,603.43
13Oct 2020$543.12$704.42$1,247.54$243,060.31
14Nov 2020$544.69$702.85$1,247.54$242,515.62
15Dec 2020$546.27$701.27$1,247.54$241,969.35
2020 Total$6,452.23$8,518.25$14,970.48
16Jan 2021$547.85$699.69$1,247.54$241,421.50
17Feb 2021$549.43$698.11$1,247.54$240,872.07
18Mar 2021$551.02$696.52$1,247.54$240,321.05
19Apr 2021$552.61$694.93$1,247.54$239,768.44
20May 2021$554.21$693.33$1,247.54$239,214.23
21Jun 2021$555.81$691.73$1,247.54$238,658.42
22Jul 2021$557.42$690.12$1,247.54$238,101.00
23Aug 2021$559.03$688.51$1,247.54$237,541.97
24Sep 2021$560.65$686.89$1,247.54$236,981.32
25Oct 2021$562.27$685.27$1,247.54$236,419.05
26Nov 2021$563.89$683.65$1,247.54$235,855.16
27Dec 2021$565.53$682.01$1,247.54$235,289.63
2021 Total$6,679.72$8,290.76$14,970.48
28Jan 2022$567.16$680.38$1,247.54$234,722.47
29Feb 2022$568.80$678.74$1,247.54$234,153.67
30Mar 2022$570.45$677.09$1,247.54$233,583.22
31Apr 2022$572.10$675.44$1,247.54$233,011.12
32May 2022$573.75$673.79$1,247.54$232,437.37
33Jun 2022$575.41$672.13$1,247.54$231,861.96
34Jul 2022$577.07$670.47$1,247.54$231,284.89
35Aug 2022$578.74$668.80$1,247.54$230,706.15
36Sep 2022$580.41$667.13$1,247.54$230,125.74
37Oct 2022$582.09$665.45$1,247.54$229,543.65
38Nov 2022$583.78$663.76$1,247.54$228,959.87
39Dec 2022$585.46$662.08$1,247.54$228,374.41
2022 Total$6,915.22$8,055.26$14,970.48
40Jan 2023$587.16$660.38$1,247.54$227,787.25
41Feb 2023$588.86$658.68$1,247.54$227,198.39
42Mar 2023$590.56$656.98$1,247.54$226,607.83
43Apr 2023$592.27$655.27$1,247.54$226,015.56
44May 2023$593.98$653.56$1,247.54$225,421.58
45Jun 2023$595.70$651.84$1,247.54$224,825.88
46Jul 2023$597.42$650.12$1,247.54$224,228.46
47Aug 2023$599.15$648.39$1,247.54$223,629.31
48Sep 2023$600.88$646.66$1,247.54$223,028.43
49Oct 2023$602.62$644.92$1,247.54$222,425.81
50Nov 2023$604.36$643.18$1,247.54$221,821.45
51Dec 2023$606.11$641.43$1,247.54$221,215.34
2023 Total$7,159.07$7,811.41$14,970.48
52Jan 2024$607.86$639.68$1,247.54$220,607.48
53Feb 2024$609.62$637.92$1,247.54$219,997.86
54Mar 2024$611.38$636.16$1,247.54$219,386.48
55Apr 2024$613.15$634.39$1,247.54$218,773.33
56May 2024$614.92$632.62$1,247.54$218,158.41
57Jun 2024$616.70$630.84$1,247.54$217,541.71
58Jul 2024$618.48$629.06$1,247.54$216,923.23
59Aug 2024$620.27$627.27$1,247.54$216,302.96
60Sep 2024$622.06$625.48$1,247.54$215,680.90
61Oct 2024$623.86$623.68$1,247.54$215,057.04
62Nov 2024$625.67$621.87$1,247.54$214,431.37
63Dec 2024$627.48$620.06$1,247.54$213,803.89
2024 Total$7,411.45$7,559.03$14,970.48
64Jan 2025$629.29$618.25$1,247.54$213,174.60
65Feb 2025$631.11$616.43$1,247.54$212,543.49
66Mar 2025$632.94$614.60$1,247.54$211,910.55
67Apr 2025$634.77$612.77$1,247.54$211,275.78
68May 2025$636.60$610.94$1,247.54$210,639.18
69Jun 2025$638.44$609.10$1,247.54$210,000.74
70Jul 2025$640.29$607.25$1,247.54$209,360.45
71Aug 2025$642.14$605.40$1,247.54$208,718.31
72Sep 2025$644.00$603.54$1,247.54$208,074.31
73Oct 2025$645.86$601.68$1,247.54$207,428.45
74Nov 2025$647.73$599.81$1,247.54$206,780.72
75Dec 2025$649.60$597.94$1,247.54$206,131.12
2025 Total$7,672.77$7,297.71$14,970.48
76Jan 2026$651.48$596.06$1,247.54$205,479.64
77Feb 2026$653.36$594.18$1,247.54$204,826.28
78Mar 2026$655.25$592.29$1,247.54$204,171.03
79Apr 2026$657.15$590.39$1,247.54$203,513.88
80May 2026$659.05$588.49$1,247.54$202,854.83
81Jun 2026$660.95$586.59$1,247.54$202,193.88
82Jul 2026$662.86$584.68$1,247.54$201,531.02
83Aug 2026$664.78$582.76$1,247.54$200,866.24
84Sep 2026$666.70$580.84$1,247.54$200,199.54
85Oct 2026$668.63$578.91$1,247.54$199,530.91
86Nov 2026$670.56$576.98$1,247.54$198,860.35
87Dec 2026$672.50$575.04$1,247.54$198,187.85
2026 Total$7,943.27$7,027.21$14,970.48
88Jan 2027$674.45$573.09$1,247.54$197,513.40
89Feb 2027$676.40$571.14$1,247.54$196,837.00
90Mar 2027$678.35$569.19$1,247.54$196,158.65
91Apr 2027$680.31$567.23$1,247.54$195,478.34
92May 2027$682.28$565.26$1,247.54$194,796.06
93Jun 2027$684.25$563.29$1,247.54$194,111.81
94Jul 2027$686.23$561.31$1,247.54$193,425.58
95Aug 2027$688.22$559.32$1,247.54$192,737.36
96Sep 2027$690.21$557.33$1,247.54$192,047.15
97Oct 2027$692.20$555.34$1,247.54$191,354.95
98Nov 2027$694.21$553.33$1,247.54$190,660.74
99Dec 2027$696.21$551.33$1,247.54$189,964.53
2027 Total$8,223.32$6,747.16$14,970.48
100Jan 2028$698.23$549.31$1,247.54$189,266.30
101Feb 2028$700.24$547.30$1,247.54$188,566.06
102Mar 2028$702.27$545.27$1,247.54$187,863.79
103Apr 2028$704.30$543.24$1,247.54$187,159.49
104May 2028$706.34$541.20$1,247.54$186,453.15
105Jun 2028$708.38$539.16$1,247.54$185,744.77
106Jul 2028$710.43$537.11$1,247.54$185,034.34
107Aug 2028$712.48$535.06$1,247.54$184,321.86
108Sep 2028$714.54$533.00$1,247.54$183,607.32
109Oct 2028$716.61$530.93$1,247.54$182,890.71
110Nov 2028$718.68$528.86$1,247.54$182,172.03
111Dec 2028$720.76$526.78$1,247.54$181,451.27
2028 Total$8,513.26$6,457.22$14,970.48
112Jan 2029$722.84$524.70$1,247.54$180,728.43
113Feb 2029$724.93$522.61$1,247.54$180,003.50
114Mar 2029$727.03$520.51$1,247.54$179,276.47
115Apr 2029$729.13$518.41$1,247.54$178,547.34
116May 2029$731.24$516.30$1,247.54$177,816.10
117Jun 2029$733.36$514.18$1,247.54$177,082.74
118Jul 2029$735.48$512.06$1,247.54$176,347.26
119Aug 2029$737.60$509.94$1,247.54$175,609.66
120Sep 2029$739.74$507.80$1,247.54$174,869.92
121Oct 2029$741.87$505.67$1,247.54$174,128.05
122Nov 2029$744.02$503.52$1,247.54$173,384.03
123Dec 2029$746.17$501.37$1,247.54$172,637.86
2029 Total$8,813.41$6,157.07$14,970.48
124Jan 2030$748.33$499.21$1,247.54$171,889.53
125Feb 2030$750.49$497.05$1,247.54$171,139.04
126Mar 2030$752.66$494.88$1,247.54$170,386.38
127Apr 2030$754.84$492.70$1,247.54$169,631.54
128May 2030$757.02$490.52$1,247.54$168,874.52
129Jun 2030$759.21$488.33$1,247.54$168,115.31
130Jul 2030$761.41$486.13$1,247.54$167,353.90
131Aug 2030$763.61$483.93$1,247.54$166,590.29
132Sep 2030$765.82$481.72$1,247.54$165,824.47
133Oct 2030$768.03$479.51$1,247.54$165,056.44
134Nov 2030$770.25$477.29$1,247.54$164,286.19
135Dec 2030$772.48$475.06$1,247.54$163,513.71
2030 Total$9,124.15$5,846.33$14,970.48
136Jan 2031$774.71$472.83$1,247.54$162,739.00
137Feb 2031$776.95$470.59$1,247.54$161,962.05
138Mar 2031$779.20$468.34$1,247.54$161,182.85
139Apr 2031$781.45$466.09$1,247.54$160,401.40
140May 2031$783.71$463.83$1,247.54$159,617.69
141Jun 2031$785.98$461.56$1,247.54$158,831.71
142Jul 2031$788.25$459.29$1,247.54$158,043.46
143Aug 2031$790.53$457.01$1,247.54$157,252.93
144Sep 2031$792.82$454.72$1,247.54$156,460.11
145Oct 2031$795.11$452.43$1,247.54$155,665.00
146Nov 2031$797.41$450.13$1,247.54$154,867.59
147Dec 2031$799.71$447.83$1,247.54$154,067.88
2031 Total$9,445.83$5,524.65$14,970.48
148Jan 2032$802.03$445.51$1,247.54$153,265.85
149Feb 2032$804.35$443.19$1,247.54$152,461.50
150Mar 2032$806.67$440.87$1,247.54$151,654.83
151Apr 2032$809.00$438.54$1,247.54$150,845.83
152May 2032$811.34$436.20$1,247.54$150,034.49
153Jun 2032$813.69$433.85$1,247.54$149,220.80
154Jul 2032$816.04$431.50$1,247.54$148,404.76
155Aug 2032$818.40$429.14$1,247.54$147,586.36
156Sep 2032$820.77$426.77$1,247.54$146,765.59
157Oct 2032$823.14$424.40$1,247.54$145,942.45
158Nov 2032$825.52$422.02$1,247.54$145,116.93
159Dec 2032$827.91$419.63$1,247.54$144,289.02
2032 Total$9,778.86$5,191.62$14,970.48
160Jan 2033$830.30$417.24$1,247.54$143,458.72
161Feb 2033$832.71$414.83$1,247.54$142,626.01
162Mar 2033$835.11$412.43$1,247.54$141,790.90
163Apr 2033$837.53$410.01$1,247.54$140,953.37
164May 2033$839.95$407.59$1,247.54$140,113.42
165Jun 2033$842.38$405.16$1,247.54$139,271.04
166Jul 2033$844.81$402.73$1,247.54$138,426.23
167Aug 2033$847.26$400.28$1,247.54$137,578.97
168Sep 2033$849.71$397.83$1,247.54$136,729.26
169Oct 2033$852.16$395.38$1,247.54$135,877.10
170Nov 2033$854.63$392.91$1,247.54$135,022.47
171Dec 2033$857.10$390.44$1,247.54$134,165.37
2033 Total$10,123.65$4,846.83$14,970.48
172Jan 2034$859.58$387.96$1,247.54$133,305.79
173Feb 2034$862.06$385.48$1,247.54$132,443.73
174Mar 2034$864.56$382.98$1,247.54$131,579.17
175Apr 2034$867.06$380.48$1,247.54$130,712.11
176May 2034$869.56$377.98$1,247.54$129,842.55
177Jun 2034$872.08$375.46$1,247.54$128,970.47
178Jul 2034$874.60$372.94$1,247.54$128,095.87
179Aug 2034$877.13$370.41$1,247.54$127,218.74
180Sep 2034$879.67$367.87$1,247.54$126,339.07
181Oct 2034$882.21$365.33$1,247.54$125,456.86
182Nov 2034$884.76$362.78$1,247.54$124,572.10
183Dec 2034$887.32$360.22$1,247.54$123,684.78
2034 Total$10,480.59$4,489.89$14,970.48
184Jan 2035$889.88$357.66$1,247.54$122,794.90
185Feb 2035$892.46$355.08$1,247.54$121,902.44
186Mar 2035$895.04$352.50$1,247.54$121,007.40
187Apr 2035$897.63$349.91$1,247.54$120,109.77
188May 2035$900.22$347.32$1,247.54$119,209.55
189Jun 2035$902.83$344.71$1,247.54$118,306.72
190Jul 2035$905.44$342.10$1,247.54$117,401.28
191Aug 2035$908.05$339.49$1,247.54$116,493.23
192Sep 2035$910.68$336.86$1,247.54$115,582.55
193Oct 2035$913.31$334.23$1,247.54$114,669.24
194Nov 2035$915.95$331.59$1,247.54$113,753.29
195Dec 2035$918.60$328.94$1,247.54$112,834.69
2035 Total$10,850.09$4,120.39$14,970.48
196Jan 2036$921.26$326.28$1,247.54$111,913.43
197Feb 2036$923.92$323.62$1,247.54$110,989.51
198Mar 2036$926.60$320.94$1,247.54$110,062.91
199Apr 2036$929.27$318.27$1,247.54$109,133.64
200May 2036$931.96$315.58$1,247.54$108,201.68
201Jun 2036$934.66$312.88$1,247.54$107,267.02
202Jul 2036$937.36$310.18$1,247.54$106,329.66
203Aug 2036$940.07$307.47$1,247.54$105,389.59
204Sep 2036$942.79$304.75$1,247.54$104,446.80
205Oct 2036$945.51$302.03$1,247.54$103,501.29
206Nov 2036$948.25$299.29$1,247.54$102,553.04
207Dec 2036$950.99$296.55$1,247.54$101,602.05
2036 Total$11,232.64$3,737.84$14,970.48
208Jan 2037$953.74$293.80$1,247.54$100,648.31
209Feb 2037$956.50$291.04$1,247.54$99,691.81
210Mar 2037$959.26$288.28$1,247.54$98,732.55
211Apr 2037$962.04$285.50$1,247.54$97,770.51
212May 2037$964.82$282.72$1,247.54$96,805.69
213Jun 2037$967.61$279.93$1,247.54$95,838.08
214Jul 2037$970.41$277.13$1,247.54$94,867.67
215Aug 2037$973.21$274.33$1,247.54$93,894.46
216Sep 2037$976.03$271.51$1,247.54$92,918.43
217Oct 2037$978.85$268.69$1,247.54$91,939.58
218Nov 2037$981.68$265.86$1,247.54$90,957.90
219Dec 2037$984.52$263.02$1,247.54$89,973.38
2037 Total$11,628.67$3,341.81$14,970.48
220Jan 2038$987.37$260.17$1,247.54$88,986.01
221Feb 2038$990.22$257.32$1,247.54$87,995.79
222Mar 2038$993.09$254.45$1,247.54$87,002.70
223Apr 2038$995.96$251.58$1,247.54$86,006.74
224May 2038$998.84$248.70$1,247.54$85,007.90
225Jun 2038$1,001.73$245.81$1,247.54$84,006.17
226Jul 2038$1,004.62$242.92$1,247.54$83,001.55
227Aug 2038$1,007.53$240.01$1,247.54$81,994.02
228Sep 2038$1,010.44$237.10$1,247.54$80,983.58
229Oct 2038$1,013.36$234.18$1,247.54$79,970.22
230Nov 2038$1,016.29$231.25$1,247.54$78,953.93
231Dec 2038$1,019.23$228.31$1,247.54$77,934.70
2038 Total$12,038.68$2,931.8$14,970.48
232Jan 2039$1,022.18$225.36$1,247.54$76,912.52
233Feb 2039$1,025.13$222.41$1,247.54$75,887.39
234Mar 2039$1,028.10$219.44$1,247.54$74,859.29
235Apr 2039$1,031.07$216.47$1,247.54$73,828.22
236May 2039$1,034.05$213.49$1,247.54$72,794.17
237Jun 2039$1,037.04$210.50$1,247.54$71,757.13
238Jul 2039$1,040.04$207.50$1,247.54$70,717.09
239Aug 2039$1,043.05$204.49$1,247.54$69,674.04
240Sep 2039$1,046.07$201.47$1,247.54$68,627.97
241Oct 2039$1,049.09$198.45$1,247.54$67,578.88
242Nov 2039$1,052.12$195.42$1,247.54$66,526.76
243Dec 2039$1,055.17$192.37$1,247.54$65,471.59
2039 Total$12,463.11$2,507.37$14,970.48
244Jan 2040$1,058.22$189.32$1,247.54$64,413.37
245Feb 2040$1,061.28$186.26$1,247.54$63,352.09
246Mar 2040$1,064.35$183.19$1,247.54$62,287.74
247Apr 2040$1,067.42$180.12$1,247.54$61,220.32
248May 2040$1,070.51$177.03$1,247.54$60,149.81
249Jun 2040$1,073.61$173.93$1,247.54$59,076.20
250Jul 2040$1,076.71$170.83$1,247.54$57,999.49
251Aug 2040$1,079.82$167.72$1,247.54$56,919.67
252Sep 2040$1,082.95$164.59$1,247.54$55,836.72
253Oct 2040$1,086.08$161.46$1,247.54$54,750.64
254Nov 2040$1,089.22$158.32$1,247.54$53,661.42
255Dec 2040$1,092.37$155.17$1,247.54$52,569.05
2040 Total$12,902.54$2,067.94$14,970.48
256Jan 2041$1,095.53$152.01$1,247.54$51,473.52
257Feb 2041$1,098.70$148.84$1,247.54$50,374.82
258Mar 2041$1,101.87$145.67$1,247.54$49,272.95
259Apr 2041$1,105.06$142.48$1,247.54$48,167.89
260May 2041$1,108.25$139.29$1,247.54$47,059.64
261Jun 2041$1,111.46$136.08$1,247.54$45,948.18
262Jul 2041$1,114.67$132.87$1,247.54$44,833.51
263Aug 2041$1,117.90$129.64$1,247.54$43,715.61
264Sep 2041$1,121.13$126.41$1,247.54$42,594.48
265Oct 2041$1,124.37$123.17$1,247.54$41,470.11
266Nov 2041$1,127.62$119.92$1,247.54$40,342.49
267Dec 2041$1,130.88$116.66$1,247.54$39,211.61
2041 Total$13,357.44$1,613.04$14,970.48
268Jan 2042$1,134.15$113.39$1,247.54$38,077.46
269Feb 2042$1,137.43$110.11$1,247.54$36,940.03
270Mar 2042$1,140.72$106.82$1,247.54$35,799.31
271Apr 2042$1,144.02$103.52$1,247.54$34,655.29
272May 2042$1,147.33$100.21$1,247.54$33,507.96
273Jun 2042$1,150.65$96.89$1,247.54$32,357.31
274Jul 2042$1,153.97$93.57$1,247.54$31,203.34
275Aug 2042$1,157.31$90.23$1,247.54$30,046.03
276Sep 2042$1,160.66$86.88$1,247.54$28,885.37
277Oct 2042$1,164.01$83.53$1,247.54$27,721.36
278Nov 2042$1,167.38$80.16$1,247.54$26,553.98
279Dec 2042$1,170.75$76.79$1,247.54$25,383.23
2042 Total$13,828.38$1,142.1$14,970.48
280Jan 2043$1,174.14$73.40$1,247.54$24,209.09
281Feb 2043$1,177.54$70.00$1,247.54$23,031.55
282Mar 2043$1,180.94$66.60$1,247.54$21,850.61
283Apr 2043$1,184.36$63.18$1,247.54$20,666.25
284May 2043$1,187.78$59.76$1,247.54$19,478.47
285Jun 2043$1,191.21$56.33$1,247.54$18,287.26
286Jul 2043$1,194.66$52.88$1,247.54$17,092.60
287Aug 2043$1,198.11$49.43$1,247.54$15,894.49
288Sep 2043$1,201.58$45.96$1,247.54$14,692.91
289Oct 2043$1,205.05$42.49$1,247.54$13,487.86
290Nov 2043$1,208.54$39.00$1,247.54$12,279.32
291Dec 2043$1,212.03$35.51$1,247.54$11,067.29
2043 Total$14,315.94$654.54$14,970.48
292Jan 2044$1,215.54$32.00$1,247.54$9,851.75
293Feb 2044$1,219.05$28.49$1,247.54$8,632.70
294Mar 2044$1,222.58$24.96$1,247.54$7,410.12
295Apr 2044$1,226.11$21.43$1,247.54$6,184.01
296May 2044$1,229.66$17.88$1,247.54$4,954.35
297Jun 2044$1,233.21$14.33$1,247.54$3,721.14
298Jul 2044$1,236.78$10.76$1,247.54$2,484.36
299Aug 2044$1,240.36$7.18$1,247.54$1,244.00
300Sep 2044$1,243.94$3.60$1,247.54$0.06
2044 Total$11,067.23$160.63$11,227.86
Compare your product with the big 4 banks, or add more products to compare
As seen on