Member Package Flexible Home Loan (Principal and Interest) ($700k+, LVR 80%-90%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.92%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,309
Number of Repayments
300
Total Interest Paid
$142,700
Total repayments
$392,700
DatePrincipleInterestPaymentBalance
1Aug 2019$491.90$816.67$1,308.57$249,508.10
2Sep 2019$493.51$815.06$1,308.57$249,014.59
3Oct 2019$495.12$813.45$1,308.57$248,519.47
4Nov 2019$496.74$811.83$1,308.57$248,022.73
5Dec 2019$498.36$810.21$1,308.57$247,524.37
2019 Total$2,475.63$4,067.22$6,542.85
6Jan 2020$499.99$808.58$1,308.57$247,024.38
7Feb 2020$501.62$806.95$1,308.57$246,522.76
8Mar 2020$503.26$805.31$1,308.57$246,019.50
9Apr 2020$504.91$803.66$1,308.57$245,514.59
10May 2020$506.56$802.01$1,308.57$245,008.03
11Jun 2020$508.21$800.36$1,308.57$244,499.82
12Jul 2020$509.87$798.70$1,308.57$243,989.95
13Aug 2020$511.54$797.03$1,308.57$243,478.41
14Sep 2020$513.21$795.36$1,308.57$242,965.20
15Oct 2020$514.88$793.69$1,308.57$242,450.32
16Nov 2020$516.57$792.00$1,308.57$241,933.75
17Dec 2020$518.25$790.32$1,308.57$241,415.50
2020 Total$6,108.87$9,593.97$15,702.84
18Jan 2021$519.95$788.62$1,308.57$240,895.55
19Feb 2021$521.64$786.93$1,308.57$240,373.91
20Mar 2021$523.35$785.22$1,308.57$239,850.56
21Apr 2021$525.06$783.51$1,308.57$239,325.50
22May 2021$526.77$781.80$1,308.57$238,798.73
23Jun 2021$528.49$780.08$1,308.57$238,270.24
24Jul 2021$530.22$778.35$1,308.57$237,740.02
25Aug 2021$531.95$776.62$1,308.57$237,208.07
26Sep 2021$533.69$774.88$1,308.57$236,674.38
27Oct 2021$535.43$773.14$1,308.57$236,138.95
28Nov 2021$537.18$771.39$1,308.57$235,601.77
29Dec 2021$538.94$769.63$1,308.57$235,062.83
2021 Total$6,352.67$9,350.17$15,702.84
30Jan 2022$540.70$767.87$1,308.57$234,522.13
31Feb 2022$542.46$766.11$1,308.57$233,979.67
32Mar 2022$544.24$764.33$1,308.57$233,435.43
33Apr 2022$546.01$762.56$1,308.57$232,889.42
34May 2022$547.80$760.77$1,308.57$232,341.62
35Jun 2022$549.59$758.98$1,308.57$231,792.03
36Jul 2022$551.38$757.19$1,308.57$231,240.65
37Aug 2022$553.18$755.39$1,308.57$230,687.47
38Sep 2022$554.99$753.58$1,308.57$230,132.48
39Oct 2022$556.80$751.77$1,308.57$229,575.68
40Nov 2022$558.62$749.95$1,308.57$229,017.06
41Dec 2022$560.45$748.12$1,308.57$228,456.61
2022 Total$6,606.22$9,096.62$15,702.84
42Jan 2023$562.28$746.29$1,308.57$227,894.33
43Feb 2023$564.12$744.45$1,308.57$227,330.21
44Mar 2023$565.96$742.61$1,308.57$226,764.25
45Apr 2023$567.81$740.76$1,308.57$226,196.44
46May 2023$569.66$738.91$1,308.57$225,626.78
47Jun 2023$571.52$737.05$1,308.57$225,055.26
48Jul 2023$573.39$735.18$1,308.57$224,481.87
49Aug 2023$575.26$733.31$1,308.57$223,906.61
50Sep 2023$577.14$731.43$1,308.57$223,329.47
51Oct 2023$579.03$729.54$1,308.57$222,750.44
52Nov 2023$580.92$727.65$1,308.57$222,169.52
53Dec 2023$582.82$725.75$1,308.57$221,586.70
2023 Total$6,869.91$8,832.93$15,702.84
54Jan 2024$584.72$723.85$1,308.57$221,001.98
55Feb 2024$586.63$721.94$1,308.57$220,415.35
56Mar 2024$588.55$720.02$1,308.57$219,826.80
57Apr 2024$590.47$718.10$1,308.57$219,236.33
58May 2024$592.40$716.17$1,308.57$218,643.93
59Jun 2024$594.33$714.24$1,308.57$218,049.60
60Jul 2024$596.27$712.30$1,308.57$217,453.33
61Aug 2024$598.22$710.35$1,308.57$216,855.11
62Sep 2024$600.18$708.39$1,308.57$216,254.93
63Oct 2024$602.14$706.43$1,308.57$215,652.79
64Nov 2024$604.10$704.47$1,308.57$215,048.69
65Dec 2024$606.08$702.49$1,308.57$214,442.61
2024 Total$7,144.09$8,558.75$15,702.84
66Jan 2025$608.06$700.51$1,308.57$213,834.55
67Feb 2025$610.04$698.53$1,308.57$213,224.51
68Mar 2025$612.04$696.53$1,308.57$212,612.47
69Apr 2025$614.04$694.53$1,308.57$211,998.43
70May 2025$616.04$692.53$1,308.57$211,382.39
71Jun 2025$618.05$690.52$1,308.57$210,764.34
72Jul 2025$620.07$688.50$1,308.57$210,144.27
73Aug 2025$622.10$686.47$1,308.57$209,522.17
74Sep 2025$624.13$684.44$1,308.57$208,898.04
75Oct 2025$626.17$682.40$1,308.57$208,271.87
76Nov 2025$628.22$680.35$1,308.57$207,643.65
77Dec 2025$630.27$678.30$1,308.57$207,013.38
2025 Total$7,429.23$8,273.61$15,702.84
78Jan 2026$632.33$676.24$1,308.57$206,381.05
79Feb 2026$634.39$674.18$1,308.57$205,746.66
80Mar 2026$636.46$672.11$1,308.57$205,110.20
81Apr 2026$638.54$670.03$1,308.57$204,471.66
82May 2026$640.63$667.94$1,308.57$203,831.03
83Jun 2026$642.72$665.85$1,308.57$203,188.31
84Jul 2026$644.82$663.75$1,308.57$202,543.49
85Aug 2026$646.93$661.64$1,308.57$201,896.56
86Sep 2026$649.04$659.53$1,308.57$201,247.52
87Oct 2026$651.16$657.41$1,308.57$200,596.36
88Nov 2026$653.29$655.28$1,308.57$199,943.07
89Dec 2026$655.42$653.15$1,308.57$199,287.65
2026 Total$7,725.73$7,977.11$15,702.84
90Jan 2027$657.56$651.01$1,308.57$198,630.09
91Feb 2027$659.71$648.86$1,308.57$197,970.38
92Mar 2027$661.87$646.70$1,308.57$197,308.51
93Apr 2027$664.03$644.54$1,308.57$196,644.48
94May 2027$666.20$642.37$1,308.57$195,978.28
95Jun 2027$668.37$640.20$1,308.57$195,309.91
96Jul 2027$670.56$638.01$1,308.57$194,639.35
97Aug 2027$672.75$635.82$1,308.57$193,966.60
98Sep 2027$674.95$633.62$1,308.57$193,291.65
99Oct 2027$677.15$631.42$1,308.57$192,614.50
100Nov 2027$679.36$629.21$1,308.57$191,935.14
101Dec 2027$681.58$626.99$1,308.57$191,253.56
2027 Total$8,034.09$7,668.75$15,702.84
102Jan 2028$683.81$624.76$1,308.57$190,569.75
103Feb 2028$686.04$622.53$1,308.57$189,883.71
104Mar 2028$688.28$620.29$1,308.57$189,195.43
105Apr 2028$690.53$618.04$1,308.57$188,504.90
106May 2028$692.79$615.78$1,308.57$187,812.11
107Jun 2028$695.05$613.52$1,308.57$187,117.06
108Jul 2028$697.32$611.25$1,308.57$186,419.74
109Aug 2028$699.60$608.97$1,308.57$185,720.14
110Sep 2028$701.88$606.69$1,308.57$185,018.26
111Oct 2028$704.18$604.39$1,308.57$184,314.08
112Nov 2028$706.48$602.09$1,308.57$183,607.60
113Dec 2028$708.79$599.78$1,308.57$182,898.81
2028 Total$8,354.75$7,348.09$15,702.84
114Jan 2029$711.10$597.47$1,308.57$182,187.71
115Feb 2029$713.42$595.15$1,308.57$181,474.29
116Mar 2029$715.75$592.82$1,308.57$180,758.54
117Apr 2029$718.09$590.48$1,308.57$180,040.45
118May 2029$720.44$588.13$1,308.57$179,320.01
119Jun 2029$722.79$585.78$1,308.57$178,597.22
120Jul 2029$725.15$583.42$1,308.57$177,872.07
121Aug 2029$727.52$581.05$1,308.57$177,144.55
122Sep 2029$729.90$578.67$1,308.57$176,414.65
123Oct 2029$732.28$576.29$1,308.57$175,682.37
124Nov 2029$734.67$573.90$1,308.57$174,947.70
125Dec 2029$737.07$571.50$1,308.57$174,210.63
2029 Total$8,688.18$7,014.66$15,702.84
126Jan 2030$739.48$569.09$1,308.57$173,471.15
127Feb 2030$741.90$566.67$1,308.57$172,729.25
128Mar 2030$744.32$564.25$1,308.57$171,984.93
129Apr 2030$746.75$561.82$1,308.57$171,238.18
130May 2030$749.19$559.38$1,308.57$170,488.99
131Jun 2030$751.64$556.93$1,308.57$169,737.35
132Jul 2030$754.09$554.48$1,308.57$168,983.26
133Aug 2030$756.56$552.01$1,308.57$168,226.70
134Sep 2030$759.03$549.54$1,308.57$167,467.67
135Oct 2030$761.51$547.06$1,308.57$166,706.16
136Nov 2030$764.00$544.57$1,308.57$165,942.16
137Dec 2030$766.49$542.08$1,308.57$165,175.67
2030 Total$9,034.96$6,667.88$15,702.84
138Jan 2031$769.00$539.57$1,308.57$164,406.67
139Feb 2031$771.51$537.06$1,308.57$163,635.16
140Mar 2031$774.03$534.54$1,308.57$162,861.13
141Apr 2031$776.56$532.01$1,308.57$162,084.57
142May 2031$779.09$529.48$1,308.57$161,305.48
143Jun 2031$781.64$526.93$1,308.57$160,523.84
144Jul 2031$784.19$524.38$1,308.57$159,739.65
145Aug 2031$786.75$521.82$1,308.57$158,952.90
146Sep 2031$789.32$519.25$1,308.57$158,163.58
147Oct 2031$791.90$516.67$1,308.57$157,371.68
148Nov 2031$794.49$514.08$1,308.57$156,577.19
149Dec 2031$797.08$511.49$1,308.57$155,780.11
2031 Total$9,395.56$6,307.28$15,702.84
150Jan 2032$799.69$508.88$1,308.57$154,980.42
151Feb 2032$802.30$506.27$1,308.57$154,178.12
152Mar 2032$804.92$503.65$1,308.57$153,373.20
153Apr 2032$807.55$501.02$1,308.57$152,565.65
154May 2032$810.19$498.38$1,308.57$151,755.46
155Jun 2032$812.84$495.73$1,308.57$150,942.62
156Jul 2032$815.49$493.08$1,308.57$150,127.13
157Aug 2032$818.15$490.42$1,308.57$149,308.98
158Sep 2032$820.83$487.74$1,308.57$148,488.15
159Oct 2032$823.51$485.06$1,308.57$147,664.64
160Nov 2032$826.20$482.37$1,308.57$146,838.44
161Dec 2032$828.90$479.67$1,308.57$146,009.54
2032 Total$9,770.57$5,932.27$15,702.84
162Jan 2033$831.61$476.96$1,308.57$145,177.93
163Feb 2033$834.32$474.25$1,308.57$144,343.61
164Mar 2033$837.05$471.52$1,308.57$143,506.56
165Apr 2033$839.78$468.79$1,308.57$142,666.78
166May 2033$842.53$466.04$1,308.57$141,824.25
167Jun 2033$845.28$463.29$1,308.57$140,978.97
168Jul 2033$848.04$460.53$1,308.57$140,130.93
169Aug 2033$850.81$457.76$1,308.57$139,280.12
170Sep 2033$853.59$454.98$1,308.57$138,426.53
171Oct 2033$856.38$452.19$1,308.57$137,570.15
172Nov 2033$859.17$449.40$1,308.57$136,710.98
173Dec 2033$861.98$446.59$1,308.57$135,849.00
2033 Total$10,160.54$5,542.3$15,702.84
174Jan 2034$864.80$443.77$1,308.57$134,984.20
175Feb 2034$867.62$440.95$1,308.57$134,116.58
176Mar 2034$870.46$438.11$1,308.57$133,246.12
177Apr 2034$873.30$435.27$1,308.57$132,372.82
178May 2034$876.15$432.42$1,308.57$131,496.67
179Jun 2034$879.01$429.56$1,308.57$130,617.66
180Jul 2034$881.89$426.68$1,308.57$129,735.77
181Aug 2034$884.77$423.80$1,308.57$128,851.00
182Sep 2034$887.66$420.91$1,308.57$127,963.34
183Oct 2034$890.56$418.01$1,308.57$127,072.78
184Nov 2034$893.47$415.10$1,308.57$126,179.31
185Dec 2034$896.38$412.19$1,308.57$125,282.93
2034 Total$10,566.07$5,136.77$15,702.84
186Jan 2035$899.31$409.26$1,308.57$124,383.62
187Feb 2035$902.25$406.32$1,308.57$123,481.37
188Mar 2035$905.20$403.37$1,308.57$122,576.17
189Apr 2035$908.15$400.42$1,308.57$121,668.02
190May 2035$911.12$397.45$1,308.57$120,756.90
191Jun 2035$914.10$394.47$1,308.57$119,842.80
192Jul 2035$917.08$391.49$1,308.57$118,925.72
193Aug 2035$920.08$388.49$1,308.57$118,005.64
194Sep 2035$923.08$385.49$1,308.57$117,082.56
195Oct 2035$926.10$382.47$1,308.57$116,156.46
196Nov 2035$929.13$379.44$1,308.57$115,227.33
197Dec 2035$932.16$376.41$1,308.57$114,295.17
2035 Total$10,987.76$4,715.08$15,702.84
198Jan 2036$935.21$373.36$1,308.57$113,359.96
199Feb 2036$938.26$370.31$1,308.57$112,421.70
200Mar 2036$941.33$367.24$1,308.57$111,480.37
201Apr 2036$944.40$364.17$1,308.57$110,535.97
202May 2036$947.49$361.08$1,308.57$109,588.48
203Jun 2036$950.58$357.99$1,308.57$108,637.90
204Jul 2036$953.69$354.88$1,308.57$107,684.21
205Aug 2036$956.80$351.77$1,308.57$106,727.41
206Sep 2036$959.93$348.64$1,308.57$105,767.48
207Oct 2036$963.06$345.51$1,308.57$104,804.42
208Nov 2036$966.21$342.36$1,308.57$103,838.21
209Dec 2036$969.37$339.20$1,308.57$102,868.84
2036 Total$11,426.33$4,276.51$15,702.84
210Jan 2037$972.53$336.04$1,308.57$101,896.31
211Feb 2037$975.71$332.86$1,308.57$100,920.60
212Mar 2037$978.90$329.67$1,308.57$99,941.70
213Apr 2037$982.09$326.48$1,308.57$98,959.61
214May 2037$985.30$323.27$1,308.57$97,974.31
215Jun 2037$988.52$320.05$1,308.57$96,985.79
216Jul 2037$991.75$316.82$1,308.57$95,994.04
217Aug 2037$994.99$313.58$1,308.57$94,999.05
218Sep 2037$998.24$310.33$1,308.57$94,000.81
219Oct 2037$1,001.50$307.07$1,308.57$92,999.31
220Nov 2037$1,004.77$303.80$1,308.57$91,994.54
221Dec 2037$1,008.05$300.52$1,308.57$90,986.49
2037 Total$11,882.35$3,820.49$15,702.84
222Jan 2038$1,011.35$297.22$1,308.57$89,975.14
223Feb 2038$1,014.65$293.92$1,308.57$88,960.49
224Mar 2038$1,017.97$290.60$1,308.57$87,942.52
225Apr 2038$1,021.29$287.28$1,308.57$86,921.23
226May 2038$1,024.63$283.94$1,308.57$85,896.60
227Jun 2038$1,027.97$280.60$1,308.57$84,868.63
228Jul 2038$1,031.33$277.24$1,308.57$83,837.30
229Aug 2038$1,034.70$273.87$1,308.57$82,802.60
230Sep 2038$1,038.08$270.49$1,308.57$81,764.52
231Oct 2038$1,041.47$267.10$1,308.57$80,723.05
232Nov 2038$1,044.87$263.70$1,308.57$79,678.18
233Dec 2038$1,048.29$260.28$1,308.57$78,629.89
2038 Total$12,356.6$3,346.24$15,702.84
234Jan 2039$1,051.71$256.86$1,308.57$77,578.18
235Feb 2039$1,055.15$253.42$1,308.57$76,523.03
236Mar 2039$1,058.59$249.98$1,308.57$75,464.44
237Apr 2039$1,062.05$246.52$1,308.57$74,402.39
238May 2039$1,065.52$243.05$1,308.57$73,336.87
239Jun 2039$1,069.00$239.57$1,308.57$72,267.87
240Jul 2039$1,072.49$236.08$1,308.57$71,195.38
241Aug 2039$1,076.00$232.57$1,308.57$70,119.38
242Sep 2039$1,079.51$229.06$1,308.57$69,039.87
243Oct 2039$1,083.04$225.53$1,308.57$67,956.83
244Nov 2039$1,086.58$221.99$1,308.57$66,870.25
245Dec 2039$1,090.13$218.44$1,308.57$65,780.12
2039 Total$12,849.77$2,853.07$15,702.84
246Jan 2040$1,093.69$214.88$1,308.57$64,686.43
247Feb 2040$1,097.26$211.31$1,308.57$63,589.17
248Mar 2040$1,100.85$207.72$1,308.57$62,488.32
249Apr 2040$1,104.44$204.13$1,308.57$61,383.88
250May 2040$1,108.05$200.52$1,308.57$60,275.83
251Jun 2040$1,111.67$196.90$1,308.57$59,164.16
252Jul 2040$1,115.30$193.27$1,308.57$58,048.86
253Aug 2040$1,118.94$189.63$1,308.57$56,929.92
254Sep 2040$1,122.60$185.97$1,308.57$55,807.32
255Oct 2040$1,126.27$182.30$1,308.57$54,681.05
256Nov 2040$1,129.95$178.62$1,308.57$53,551.10
257Dec 2040$1,133.64$174.93$1,308.57$52,417.46
2040 Total$13,362.66$2,340.18$15,702.84
258Jan 2041$1,137.34$171.23$1,308.57$51,280.12
259Feb 2041$1,141.05$167.52$1,308.57$50,139.07
260Mar 2041$1,144.78$163.79$1,308.57$48,994.29
261Apr 2041$1,148.52$160.05$1,308.57$47,845.77
262May 2041$1,152.27$156.30$1,308.57$46,693.50
263Jun 2041$1,156.04$152.53$1,308.57$45,537.46
264Jul 2041$1,159.81$148.76$1,308.57$44,377.65
265Aug 2041$1,163.60$144.97$1,308.57$43,214.05
266Sep 2041$1,167.40$141.17$1,308.57$42,046.65
267Oct 2041$1,171.22$137.35$1,308.57$40,875.43
268Nov 2041$1,175.04$133.53$1,308.57$39,700.39
269Dec 2041$1,178.88$129.69$1,308.57$38,521.51
2041 Total$13,895.95$1,806.89$15,702.84
270Jan 2042$1,182.73$125.84$1,308.57$37,338.78
271Feb 2042$1,186.60$121.97$1,308.57$36,152.18
272Mar 2042$1,190.47$118.10$1,308.57$34,961.71
273Apr 2042$1,194.36$114.21$1,308.57$33,767.35
274May 2042$1,198.26$110.31$1,308.57$32,569.09
275Jun 2042$1,202.18$106.39$1,308.57$31,366.91
276Jul 2042$1,206.10$102.47$1,308.57$30,160.81
277Aug 2042$1,210.04$98.53$1,308.57$28,950.77
278Sep 2042$1,214.00$94.57$1,308.57$27,736.77
279Oct 2042$1,217.96$90.61$1,308.57$26,518.81
280Nov 2042$1,221.94$86.63$1,308.57$25,296.87
281Dec 2042$1,225.93$82.64$1,308.57$24,070.94
2042 Total$14,450.57$1,252.27$15,702.84
282Jan 2043$1,229.94$78.63$1,308.57$22,841.00
283Feb 2043$1,233.96$74.61$1,308.57$21,607.04
284Mar 2043$1,237.99$70.58$1,308.57$20,369.05
285Apr 2043$1,242.03$66.54$1,308.57$19,127.02
286May 2043$1,246.09$62.48$1,308.57$17,880.93
287Jun 2043$1,250.16$58.41$1,308.57$16,630.77
288Jul 2043$1,254.24$54.33$1,308.57$15,376.53
289Aug 2043$1,258.34$50.23$1,308.57$14,118.19
290Sep 2043$1,262.45$46.12$1,308.57$12,855.74
291Oct 2043$1,266.57$42.00$1,308.57$11,589.17
292Nov 2043$1,270.71$37.86$1,308.57$10,318.46
293Dec 2043$1,274.86$33.71$1,308.57$9,043.60
2043 Total$15,027.34$675.5$15,702.84
294Jan 2044$1,279.03$29.54$1,308.57$7,764.57
295Feb 2044$1,283.21$25.36$1,308.57$6,481.36
296Mar 2044$1,287.40$21.17$1,308.57$5,193.96
297Apr 2044$1,291.60$16.97$1,308.57$3,902.36
298May 2044$1,295.82$12.75$1,308.57$2,606.54
299Jun 2044$1,300.06$8.51$1,308.57$1,306.48
300Jul 2044$1,304.30$4.27$1,308.57$2.18
2044 Total$9,041.42$118.57$9,159.99
Compare your product with the big 4 banks, or add more products to compare
As seen on