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
$300,000
Advertised rate
3.32%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,473
Number of Repayments
300
Total Interest Paid
$141,900
Total repayments
$441,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$643.07$830.00$1,473.07$299,356.93
2Feb 2020$644.85$828.22$1,473.07$298,712.08
3Mar 2020$646.63$826.44$1,473.07$298,065.45
4Apr 2020$648.42$824.65$1,473.07$297,417.03
5May 2020$650.22$822.85$1,473.07$296,766.81
6Jun 2020$652.02$821.05$1,473.07$296,114.79
7Jul 2020$653.82$819.25$1,473.07$295,460.97
8Aug 2020$655.63$817.44$1,473.07$294,805.34
9Sep 2020$657.44$815.63$1,473.07$294,147.90
10Oct 2020$659.26$813.81$1,473.07$293,488.64
11Nov 2020$661.08$811.99$1,473.07$292,827.56
12Dec 2020$662.91$810.16$1,473.07$292,164.65
2020 Total$7,835.35$9,841.49$17,676.84
13Jan 2021$664.75$808.32$1,473.07$291,499.90
14Feb 2021$666.59$806.48$1,473.07$290,833.31
15Mar 2021$668.43$804.64$1,473.07$290,164.88
16Apr 2021$670.28$802.79$1,473.07$289,494.60
17May 2021$672.13$800.94$1,473.07$288,822.47
18Jun 2021$673.99$799.08$1,473.07$288,148.48
19Jul 2021$675.86$797.21$1,473.07$287,472.62
20Aug 2021$677.73$795.34$1,473.07$286,794.89
21Sep 2021$679.60$793.47$1,473.07$286,115.29
22Oct 2021$681.48$791.59$1,473.07$285,433.81
23Nov 2021$683.37$789.70$1,473.07$284,750.44
24Dec 2021$685.26$787.81$1,473.07$284,065.18
2021 Total$8,099.47$9,577.37$17,676.84
25Jan 2022$687.16$785.91$1,473.07$283,378.02
26Feb 2022$689.06$784.01$1,473.07$282,688.96
27Mar 2022$690.96$782.11$1,473.07$281,998.00
28Apr 2022$692.88$780.19$1,473.07$281,305.12
29May 2022$694.79$778.28$1,473.07$280,610.33
30Jun 2022$696.71$776.36$1,473.07$279,913.62
31Jul 2022$698.64$774.43$1,473.07$279,214.98
32Aug 2022$700.58$772.49$1,473.07$278,514.40
33Sep 2022$702.51$770.56$1,473.07$277,811.89
34Oct 2022$704.46$768.61$1,473.07$277,107.43
35Nov 2022$706.41$766.66$1,473.07$276,401.02
36Dec 2022$708.36$764.71$1,473.07$275,692.66
2022 Total$8,372.52$9,304.32$17,676.84
37Jan 2023$710.32$762.75$1,473.07$274,982.34
38Feb 2023$712.29$760.78$1,473.07$274,270.05
39Mar 2023$714.26$758.81$1,473.07$273,555.79
40Apr 2023$716.23$756.84$1,473.07$272,839.56
41May 2023$718.21$754.86$1,473.07$272,121.35
42Jun 2023$720.20$752.87$1,473.07$271,401.15
43Jul 2023$722.19$750.88$1,473.07$270,678.96
44Aug 2023$724.19$748.88$1,473.07$269,954.77
45Sep 2023$726.20$746.87$1,473.07$269,228.57
46Oct 2023$728.20$744.87$1,473.07$268,500.37
47Nov 2023$730.22$742.85$1,473.07$267,770.15
48Dec 2023$732.24$740.83$1,473.07$267,037.91
2023 Total$8,654.75$9,022.09$17,676.84
49Jan 2024$734.27$738.80$1,473.07$266,303.64
50Feb 2024$736.30$736.77$1,473.07$265,567.34
51Mar 2024$738.33$734.74$1,473.07$264,829.01
52Apr 2024$740.38$732.69$1,473.07$264,088.63
53May 2024$742.42$730.65$1,473.07$263,346.21
54Jun 2024$744.48$728.59$1,473.07$262,601.73
55Jul 2024$746.54$726.53$1,473.07$261,855.19
56Aug 2024$748.60$724.47$1,473.07$261,106.59
57Sep 2024$750.68$722.39$1,473.07$260,355.91
58Oct 2024$752.75$720.32$1,473.07$259,603.16
59Nov 2024$754.83$718.24$1,473.07$258,848.33
60Dec 2024$756.92$716.15$1,473.07$258,091.41
2024 Total$8,946.5$8,730.34$17,676.84
61Jan 2025$759.02$714.05$1,473.07$257,332.39
62Feb 2025$761.12$711.95$1,473.07$256,571.27
63Mar 2025$763.22$709.85$1,473.07$255,808.05
64Apr 2025$765.33$707.74$1,473.07$255,042.72
65May 2025$767.45$705.62$1,473.07$254,275.27
66Jun 2025$769.58$703.49$1,473.07$253,505.69
67Jul 2025$771.70$701.37$1,473.07$252,733.99
68Aug 2025$773.84$699.23$1,473.07$251,960.15
69Sep 2025$775.98$697.09$1,473.07$251,184.17
70Oct 2025$778.13$694.94$1,473.07$250,406.04
71Nov 2025$780.28$692.79$1,473.07$249,625.76
72Dec 2025$782.44$690.63$1,473.07$248,843.32
2025 Total$9,248.09$8,428.75$17,676.84
73Jan 2026$784.60$688.47$1,473.07$248,058.72
74Feb 2026$786.77$686.30$1,473.07$247,271.95
75Mar 2026$788.95$684.12$1,473.07$246,483.00
76Apr 2026$791.13$681.94$1,473.07$245,691.87
77May 2026$793.32$679.75$1,473.07$244,898.55
78Jun 2026$795.52$677.55$1,473.07$244,103.03
79Jul 2026$797.72$675.35$1,473.07$243,305.31
80Aug 2026$799.93$673.14$1,473.07$242,505.38
81Sep 2026$802.14$670.93$1,473.07$241,703.24
82Oct 2026$804.36$668.71$1,473.07$240,898.88
83Nov 2026$806.58$666.49$1,473.07$240,092.30
84Dec 2026$808.81$664.26$1,473.07$239,283.49
2026 Total$9,559.83$8,117.01$17,676.84
85Jan 2027$811.05$662.02$1,473.07$238,472.44
86Feb 2027$813.30$659.77$1,473.07$237,659.14
87Mar 2027$815.55$657.52$1,473.07$236,843.59
88Apr 2027$817.80$655.27$1,473.07$236,025.79
89May 2027$820.07$653.00$1,473.07$235,205.72
90Jun 2027$822.33$650.74$1,473.07$234,383.39
91Jul 2027$824.61$648.46$1,473.07$233,558.78
92Aug 2027$826.89$646.18$1,473.07$232,731.89
93Sep 2027$829.18$643.89$1,473.07$231,902.71
94Oct 2027$831.47$641.60$1,473.07$231,071.24
95Nov 2027$833.77$639.30$1,473.07$230,237.47
96Dec 2027$836.08$636.99$1,473.07$229,401.39
2027 Total$9,882.1$7,794.74$17,676.84
97Jan 2028$838.39$634.68$1,473.07$228,563.00
98Feb 2028$840.71$632.36$1,473.07$227,722.29
99Mar 2028$843.04$630.03$1,473.07$226,879.25
100Apr 2028$845.37$627.70$1,473.07$226,033.88
101May 2028$847.71$625.36$1,473.07$225,186.17
102Jun 2028$850.05$623.02$1,473.07$224,336.12
103Jul 2028$852.41$620.66$1,473.07$223,483.71
104Aug 2028$854.77$618.30$1,473.07$222,628.94
105Sep 2028$857.13$615.94$1,473.07$221,771.81
106Oct 2028$859.50$613.57$1,473.07$220,912.31
107Nov 2028$861.88$611.19$1,473.07$220,050.43
108Dec 2028$864.26$608.81$1,473.07$219,186.17
2028 Total$10,215.22$7,461.62$17,676.84
109Jan 2029$866.65$606.42$1,473.07$218,319.52
110Feb 2029$869.05$604.02$1,473.07$217,450.47
111Mar 2029$871.46$601.61$1,473.07$216,579.01
112Apr 2029$873.87$599.20$1,473.07$215,705.14
113May 2029$876.29$596.78$1,473.07$214,828.85
114Jun 2029$878.71$594.36$1,473.07$213,950.14
115Jul 2029$881.14$591.93$1,473.07$213,069.00
116Aug 2029$883.58$589.49$1,473.07$212,185.42
117Sep 2029$886.02$587.05$1,473.07$211,299.40
118Oct 2029$888.47$584.60$1,473.07$210,410.93
119Nov 2029$890.93$582.14$1,473.07$209,520.00
120Dec 2029$893.40$579.67$1,473.07$208,626.60
2029 Total$10,559.57$7,117.27$17,676.84
121Jan 2030$895.87$577.20$1,473.07$207,730.73
122Feb 2030$898.35$574.72$1,473.07$206,832.38
123Mar 2030$900.83$572.24$1,473.07$205,931.55
124Apr 2030$903.33$569.74$1,473.07$205,028.22
125May 2030$905.83$567.24$1,473.07$204,122.39
126Jun 2030$908.33$564.74$1,473.07$203,214.06
127Jul 2030$910.84$562.23$1,473.07$202,303.22
128Aug 2030$913.36$559.71$1,473.07$201,389.86
129Sep 2030$915.89$557.18$1,473.07$200,473.97
130Oct 2030$918.43$554.64$1,473.07$199,555.54
131Nov 2030$920.97$552.10$1,473.07$198,634.57
132Dec 2030$923.51$549.56$1,473.07$197,711.06
2030 Total$10,915.54$6,761.3$17,676.84
133Jan 2031$926.07$547.00$1,473.07$196,784.99
134Feb 2031$928.63$544.44$1,473.07$195,856.36
135Mar 2031$931.20$541.87$1,473.07$194,925.16
136Apr 2031$933.78$539.29$1,473.07$193,991.38
137May 2031$936.36$536.71$1,473.07$193,055.02
138Jun 2031$938.95$534.12$1,473.07$192,116.07
139Jul 2031$941.55$531.52$1,473.07$191,174.52
140Aug 2031$944.15$528.92$1,473.07$190,230.37
141Sep 2031$946.77$526.30$1,473.07$189,283.60
142Oct 2031$949.39$523.68$1,473.07$188,334.21
143Nov 2031$952.01$521.06$1,473.07$187,382.20
144Dec 2031$954.65$518.42$1,473.07$186,427.55
2031 Total$11,283.51$6,393.33$17,676.84
145Jan 2032$957.29$515.78$1,473.07$185,470.26
146Feb 2032$959.94$513.13$1,473.07$184,510.32
147Mar 2032$962.59$510.48$1,473.07$183,547.73
148Apr 2032$965.25$507.82$1,473.07$182,582.48
149May 2032$967.93$505.14$1,473.07$181,614.55
150Jun 2032$970.60$502.47$1,473.07$180,643.95
151Jul 2032$973.29$499.78$1,473.07$179,670.66
152Aug 2032$975.98$497.09$1,473.07$178,694.68
153Sep 2032$978.68$494.39$1,473.07$177,716.00
154Oct 2032$981.39$491.68$1,473.07$176,734.61
155Nov 2032$984.10$488.97$1,473.07$175,750.51
156Dec 2032$986.83$486.24$1,473.07$174,763.68
2032 Total$11,663.87$6,012.97$17,676.84
157Jan 2033$989.56$483.51$1,473.07$173,774.12
158Feb 2033$992.29$480.78$1,473.07$172,781.83
159Mar 2033$995.04$478.03$1,473.07$171,786.79
160Apr 2033$997.79$475.28$1,473.07$170,789.00
161May 2033$1,000.55$472.52$1,473.07$169,788.45
162Jun 2033$1,003.32$469.75$1,473.07$168,785.13
163Jul 2033$1,006.10$466.97$1,473.07$167,779.03
164Aug 2033$1,008.88$464.19$1,473.07$166,770.15
165Sep 2033$1,011.67$461.40$1,473.07$165,758.48
166Oct 2033$1,014.47$458.60$1,473.07$164,744.01
167Nov 2033$1,017.28$455.79$1,473.07$163,726.73
168Dec 2033$1,020.09$452.98$1,473.07$162,706.64
2033 Total$12,057.04$5,619.8$17,676.84
169Jan 2034$1,022.91$450.16$1,473.07$161,683.73
170Feb 2034$1,025.75$447.32$1,473.07$160,657.98
171Mar 2034$1,028.58$444.49$1,473.07$159,629.40
172Apr 2034$1,031.43$441.64$1,473.07$158,597.97
173May 2034$1,034.28$438.79$1,473.07$157,563.69
174Jun 2034$1,037.14$435.93$1,473.07$156,526.55
175Jul 2034$1,040.01$433.06$1,473.07$155,486.54
176Aug 2034$1,042.89$430.18$1,473.07$154,443.65
177Sep 2034$1,045.78$427.29$1,473.07$153,397.87
178Oct 2034$1,048.67$424.40$1,473.07$152,349.20
179Nov 2034$1,051.57$421.50$1,473.07$151,297.63
180Dec 2034$1,054.48$418.59$1,473.07$150,243.15
2034 Total$12,463.49$5,213.35$17,676.84
181Jan 2035$1,057.40$415.67$1,473.07$149,185.75
182Feb 2035$1,060.32$412.75$1,473.07$148,125.43
183Mar 2035$1,063.26$409.81$1,473.07$147,062.17
184Apr 2035$1,066.20$406.87$1,473.07$145,995.97
185May 2035$1,069.15$403.92$1,473.07$144,926.82
186Jun 2035$1,072.11$400.96$1,473.07$143,854.71
187Jul 2035$1,075.07$398.00$1,473.07$142,779.64
188Aug 2035$1,078.05$395.02$1,473.07$141,701.59
189Sep 2035$1,081.03$392.04$1,473.07$140,620.56
190Oct 2035$1,084.02$389.05$1,473.07$139,536.54
191Nov 2035$1,087.02$386.05$1,473.07$138,449.52
192Dec 2035$1,090.03$383.04$1,473.07$137,359.49
2035 Total$12,883.66$4,793.18$17,676.84
193Jan 2036$1,093.04$380.03$1,473.07$136,266.45
194Feb 2036$1,096.07$377.00$1,473.07$135,170.38
195Mar 2036$1,099.10$373.97$1,473.07$134,071.28
196Apr 2036$1,102.14$370.93$1,473.07$132,969.14
197May 2036$1,105.19$367.88$1,473.07$131,863.95
198Jun 2036$1,108.25$364.82$1,473.07$130,755.70
199Jul 2036$1,111.31$361.76$1,473.07$129,644.39
200Aug 2036$1,114.39$358.68$1,473.07$128,530.00
201Sep 2036$1,117.47$355.60$1,473.07$127,412.53
202Oct 2036$1,120.56$352.51$1,473.07$126,291.97
203Nov 2036$1,123.66$349.41$1,473.07$125,168.31
204Dec 2036$1,126.77$346.30$1,473.07$124,041.54
2036 Total$13,317.95$4,358.89$17,676.84
205Jan 2037$1,129.89$343.18$1,473.07$122,911.65
206Feb 2037$1,133.01$340.06$1,473.07$121,778.64
207Mar 2037$1,136.15$336.92$1,473.07$120,642.49
208Apr 2037$1,139.29$333.78$1,473.07$119,503.20
209May 2037$1,142.44$330.63$1,473.07$118,360.76
210Jun 2037$1,145.61$327.46$1,473.07$117,215.15
211Jul 2037$1,148.77$324.30$1,473.07$116,066.38
212Aug 2037$1,151.95$321.12$1,473.07$114,914.43
213Sep 2037$1,155.14$317.93$1,473.07$113,759.29
214Oct 2037$1,158.34$314.73$1,473.07$112,600.95
215Nov 2037$1,161.54$311.53$1,473.07$111,439.41
216Dec 2037$1,164.75$308.32$1,473.07$110,274.66
2037 Total$13,766.88$3,909.96$17,676.84
217Jan 2038$1,167.98$305.09$1,473.07$109,106.68
218Feb 2038$1,171.21$301.86$1,473.07$107,935.47
219Mar 2038$1,174.45$298.62$1,473.07$106,761.02
220Apr 2038$1,177.70$295.37$1,473.07$105,583.32
221May 2038$1,180.96$292.11$1,473.07$104,402.36
222Jun 2038$1,184.22$288.85$1,473.07$103,218.14
223Jul 2038$1,187.50$285.57$1,473.07$102,030.64
224Aug 2038$1,190.79$282.28$1,473.07$100,839.85
225Sep 2038$1,194.08$278.99$1,473.07$99,645.77
226Oct 2038$1,197.38$275.69$1,473.07$98,448.39
227Nov 2038$1,200.70$272.37$1,473.07$97,247.69
228Dec 2038$1,204.02$269.05$1,473.07$96,043.67
2038 Total$14,230.99$3,445.85$17,676.84
229Jan 2039$1,207.35$265.72$1,473.07$94,836.32
230Feb 2039$1,210.69$262.38$1,473.07$93,625.63
231Mar 2039$1,214.04$259.03$1,473.07$92,411.59
232Apr 2039$1,217.40$255.67$1,473.07$91,194.19
233May 2039$1,220.77$252.30$1,473.07$89,973.42
234Jun 2039$1,224.14$248.93$1,473.07$88,749.28
235Jul 2039$1,227.53$245.54$1,473.07$87,521.75
236Aug 2039$1,230.93$242.14$1,473.07$86,290.82
237Sep 2039$1,234.33$238.74$1,473.07$85,056.49
238Oct 2039$1,237.75$235.32$1,473.07$83,818.74
239Nov 2039$1,241.17$231.90$1,473.07$82,577.57
240Dec 2039$1,244.61$228.46$1,473.07$81,332.96
2039 Total$14,710.71$2,966.13$17,676.84
241Jan 2040$1,248.05$225.02$1,473.07$80,084.91
242Feb 2040$1,251.50$221.57$1,473.07$78,833.41
243Mar 2040$1,254.96$218.11$1,473.07$77,578.45
244Apr 2040$1,258.44$214.63$1,473.07$76,320.01
245May 2040$1,261.92$211.15$1,473.07$75,058.09
246Jun 2040$1,265.41$207.66$1,473.07$73,792.68
247Jul 2040$1,268.91$204.16$1,473.07$72,523.77
248Aug 2040$1,272.42$200.65$1,473.07$71,251.35
249Sep 2040$1,275.94$197.13$1,473.07$69,975.41
250Oct 2040$1,279.47$193.60$1,473.07$68,695.94
251Nov 2040$1,283.01$190.06$1,473.07$67,412.93
252Dec 2040$1,286.56$186.51$1,473.07$66,126.37
2040 Total$15,206.59$2,470.25$17,676.84
253Jan 2041$1,290.12$182.95$1,473.07$64,836.25
254Feb 2041$1,293.69$179.38$1,473.07$63,542.56
255Mar 2041$1,297.27$175.80$1,473.07$62,245.29
256Apr 2041$1,300.86$172.21$1,473.07$60,944.43
257May 2041$1,304.46$168.61$1,473.07$59,639.97
258Jun 2041$1,308.07$165.00$1,473.07$58,331.90
259Jul 2041$1,311.69$161.38$1,473.07$57,020.21
260Aug 2041$1,315.31$157.76$1,473.07$55,704.90
261Sep 2041$1,318.95$154.12$1,473.07$54,385.95
262Oct 2041$1,322.60$150.47$1,473.07$53,063.35
263Nov 2041$1,326.26$146.81$1,473.07$51,737.09
264Dec 2041$1,329.93$143.14$1,473.07$50,407.16
2041 Total$15,719.21$1,957.63$17,676.84
265Jan 2042$1,333.61$139.46$1,473.07$49,073.55
266Feb 2042$1,337.30$135.77$1,473.07$47,736.25
267Mar 2042$1,341.00$132.07$1,473.07$46,395.25
268Apr 2042$1,344.71$128.36$1,473.07$45,050.54
269May 2042$1,348.43$124.64$1,473.07$43,702.11
270Jun 2042$1,352.16$120.91$1,473.07$42,349.95
271Jul 2042$1,355.90$117.17$1,473.07$40,994.05
272Aug 2042$1,359.65$113.42$1,473.07$39,634.40
273Sep 2042$1,363.41$109.66$1,473.07$38,270.99
274Oct 2042$1,367.19$105.88$1,473.07$36,903.80
275Nov 2042$1,370.97$102.10$1,473.07$35,532.83
276Dec 2042$1,374.76$98.31$1,473.07$34,158.07
2042 Total$16,249.09$1,427.75$17,676.84
277Jan 2043$1,378.57$94.50$1,473.07$32,779.50
278Feb 2043$1,382.38$90.69$1,473.07$31,397.12
279Mar 2043$1,386.20$86.87$1,473.07$30,010.92
280Apr 2043$1,390.04$83.03$1,473.07$28,620.88
281May 2043$1,393.89$79.18$1,473.07$27,226.99
282Jun 2043$1,397.74$75.33$1,473.07$25,829.25
283Jul 2043$1,401.61$71.46$1,473.07$24,427.64
284Aug 2043$1,405.49$67.58$1,473.07$23,022.15
285Sep 2043$1,409.38$63.69$1,473.07$21,612.77
286Oct 2043$1,413.27$59.80$1,473.07$20,199.50
287Nov 2043$1,417.18$55.89$1,473.07$18,782.32
288Dec 2043$1,421.11$51.96$1,473.07$17,361.21
2043 Total$16,796.86$879.98$17,676.84
289Jan 2044$1,425.04$48.03$1,473.07$15,936.17
290Feb 2044$1,428.98$44.09$1,473.07$14,507.19
291Mar 2044$1,432.93$40.14$1,473.07$13,074.26
292Apr 2044$1,436.90$36.17$1,473.07$11,637.36
293May 2044$1,440.87$32.20$1,473.07$10,196.49
294Jun 2044$1,444.86$28.21$1,473.07$8,751.63
295Jul 2044$1,448.86$24.21$1,473.07$7,302.77
296Aug 2044$1,452.87$20.20$1,473.07$5,849.90
297Sep 2044$1,456.89$16.18$1,473.07$4,393.01
298Oct 2044$1,460.92$12.15$1,473.07$2,932.09
299Nov 2044$1,464.96$8.11$1,473.07$1,467.13
300Dec 2044$1,467.13$4.06$1,471.19$0.00
2044 Total$17,361.21$313.75$17,674.96
Compare your product with the big 4 banks, or add more products to compare
As seen on