Member Package Flexible Home Loan Fixed (Principal and Interest) 6 Years (LVR 90%-95%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.59%
Fixed - 6 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,549
Number of Repayments
300
Total Interest Paid
$214,700
Total repayments
$464,700
DatePrincipleInterestPaymentBalance
1Oct 2019$384.10$1,164.58$1,548.68$249,615.90
2Nov 2019$385.89$1,162.79$1,548.68$249,230.01
3Dec 2019$387.68$1,161.00$1,548.68$248,842.33
2019 Total$1,157.67$3,488.37$4,646.04
4Jan 2020$389.49$1,159.19$1,548.68$248,452.84
5Feb 2020$391.30$1,157.38$1,548.68$248,061.54
6Mar 2020$393.13$1,155.55$1,548.68$247,668.41
7Apr 2020$394.96$1,153.72$1,548.68$247,273.45
8May 2020$396.80$1,151.88$1,548.68$246,876.65
9Jun 2020$398.65$1,150.03$1,548.68$246,478.00
10Jul 2020$400.50$1,148.18$1,548.68$246,077.50
11Aug 2020$402.37$1,146.31$1,548.68$245,675.13
12Sep 2020$404.24$1,144.44$1,548.68$245,270.89
13Oct 2020$406.13$1,142.55$1,548.68$244,864.76
14Nov 2020$408.02$1,140.66$1,548.68$244,456.74
15Dec 2020$409.92$1,138.76$1,548.68$244,046.82
2020 Total$4,795.51$13,788.65$18,584.16
16Jan 2021$411.83$1,136.85$1,548.68$243,634.99
17Feb 2021$413.75$1,134.93$1,548.68$243,221.24
18Mar 2021$415.67$1,133.01$1,548.68$242,805.57
19Apr 2021$417.61$1,131.07$1,548.68$242,387.96
20May 2021$419.56$1,129.12$1,548.68$241,968.40
21Jun 2021$421.51$1,127.17$1,548.68$241,546.89
22Jul 2021$423.47$1,125.21$1,548.68$241,123.42
23Aug 2021$425.45$1,123.23$1,548.68$240,697.97
24Sep 2021$427.43$1,121.25$1,548.68$240,270.54
25Oct 2021$429.42$1,119.26$1,548.68$239,841.12
26Nov 2021$431.42$1,117.26$1,548.68$239,409.70
27Dec 2021$433.43$1,115.25$1,548.68$238,976.27
2021 Total$5,070.55$13,513.61$18,584.16
28Jan 2022$435.45$1,113.23$1,548.68$238,540.82
29Feb 2022$437.48$1,111.20$1,548.68$238,103.34
30Mar 2022$439.52$1,109.16$1,548.68$237,663.82
31Apr 2022$441.56$1,107.12$1,548.68$237,222.26
32May 2022$443.62$1,105.06$1,548.68$236,778.64
33Jun 2022$445.69$1,102.99$1,548.68$236,332.95
34Jul 2022$447.76$1,100.92$1,548.68$235,885.19
35Aug 2022$449.85$1,098.83$1,548.68$235,435.34
36Sep 2022$451.94$1,096.74$1,548.68$234,983.40
37Oct 2022$454.05$1,094.63$1,548.68$234,529.35
38Nov 2022$456.16$1,092.52$1,548.68$234,073.19
39Dec 2022$458.29$1,090.39$1,548.68$233,614.90
2022 Total$5,361.37$13,222.79$18,584.16
40Jan 2023$460.42$1,088.26$1,548.68$233,154.48
41Feb 2023$462.57$1,086.11$1,548.68$232,691.91
42Mar 2023$464.72$1,083.96$1,548.68$232,227.19
43Apr 2023$466.89$1,081.79$1,548.68$231,760.30
44May 2023$469.06$1,079.62$1,548.68$231,291.24
45Jun 2023$471.25$1,077.43$1,548.68$230,819.99
46Jul 2023$473.44$1,075.24$1,548.68$230,346.55
47Aug 2023$475.65$1,073.03$1,548.68$229,870.90
48Sep 2023$477.86$1,070.82$1,548.68$229,393.04
49Oct 2023$480.09$1,068.59$1,548.68$228,912.95
50Nov 2023$482.33$1,066.35$1,548.68$228,430.62
51Dec 2023$484.57$1,064.11$1,548.68$227,946.05
2023 Total$5,668.85$12,915.31$18,584.16
52Jan 2024$486.83$1,061.85$1,548.68$227,459.22
53Feb 2024$489.10$1,059.58$1,548.68$226,970.12
54Mar 2024$491.38$1,057.30$1,548.68$226,478.74
55Apr 2024$493.67$1,055.01$1,548.68$225,985.07
56May 2024$495.97$1,052.71$1,548.68$225,489.10
57Jun 2024$498.28$1,050.40$1,548.68$224,990.82
58Jul 2024$500.60$1,048.08$1,548.68$224,490.22
59Aug 2024$502.93$1,045.75$1,548.68$223,987.29
60Sep 2024$505.27$1,043.41$1,548.68$223,482.02
61Oct 2024$507.63$1,041.05$1,548.68$222,974.39
62Nov 2024$509.99$1,038.69$1,548.68$222,464.40
63Dec 2024$512.37$1,036.31$1,548.68$221,952.03
2024 Total$5,994.02$12,590.14$18,584.16
64Jan 2025$514.75$1,033.93$1,548.68$221,437.28
65Feb 2025$517.15$1,031.53$1,548.68$220,920.13
66Mar 2025$519.56$1,029.12$1,548.68$220,400.57
67Apr 2025$521.98$1,026.70$1,548.68$219,878.59
68May 2025$524.41$1,024.27$1,548.68$219,354.18
69Jun 2025$526.86$1,021.82$1,548.68$218,827.32
70Jul 2025$529.31$1,019.37$1,548.68$218,298.01
71Aug 2025$531.78$1,016.90$1,548.68$217,766.23
72Sep 2025$534.25$1,014.43$1,548.68$217,231.98
73Oct 2025$536.74$1,011.94$1,548.68$216,695.24
74Nov 2025$539.24$1,009.44$1,548.68$216,156.00
75Dec 2025$541.75$1,006.93$1,548.68$215,614.25
2025 Total$6,337.78$12,246.38$18,584.16
76Jan 2026$544.28$1,004.40$1,548.68$215,069.97
77Feb 2026$546.81$1,001.87$1,548.68$214,523.16
78Mar 2026$549.36$999.32$1,548.68$213,973.80
79Apr 2026$551.92$996.76$1,548.68$213,421.88
80May 2026$554.49$994.19$1,548.68$212,867.39
81Jun 2026$557.07$991.61$1,548.68$212,310.32
82Jul 2026$559.67$989.01$1,548.68$211,750.65
83Aug 2026$562.27$986.41$1,548.68$211,188.38
84Sep 2026$564.89$983.79$1,548.68$210,623.49
85Oct 2026$567.53$981.15$1,548.68$210,055.96
86Nov 2026$570.17$978.51$1,548.68$209,485.79
87Dec 2026$572.83$975.85$1,548.68$208,912.96
2026 Total$6,701.29$11,882.87$18,584.16
88Jan 2027$575.49$973.19$1,548.68$208,337.47
89Feb 2027$578.17$970.51$1,548.68$207,759.30
90Mar 2027$580.87$967.81$1,548.68$207,178.43
91Apr 2027$583.57$965.11$1,548.68$206,594.86
92May 2027$586.29$962.39$1,548.68$206,008.57
93Jun 2027$589.02$959.66$1,548.68$205,419.55
94Jul 2027$591.77$956.91$1,548.68$204,827.78
95Aug 2027$594.52$954.16$1,548.68$204,233.26
96Sep 2027$597.29$951.39$1,548.68$203,635.97
97Oct 2027$600.08$948.60$1,548.68$203,035.89
98Nov 2027$602.87$945.81$1,548.68$202,433.02
99Dec 2027$605.68$943.00$1,548.68$201,827.34
2027 Total$7,085.62$11,498.54$18,584.16
100Jan 2028$608.50$940.18$1,548.68$201,218.84
101Feb 2028$611.34$937.34$1,548.68$200,607.50
102Mar 2028$614.18$934.50$1,548.68$199,993.32
103Apr 2028$617.04$931.64$1,548.68$199,376.28
104May 2028$619.92$928.76$1,548.68$198,756.36
105Jun 2028$622.81$925.87$1,548.68$198,133.55
106Jul 2028$625.71$922.97$1,548.68$197,507.84
107Aug 2028$628.62$920.06$1,548.68$196,879.22
108Sep 2028$631.55$917.13$1,548.68$196,247.67
109Oct 2028$634.49$914.19$1,548.68$195,613.18
110Nov 2028$637.45$911.23$1,548.68$194,975.73
111Dec 2028$640.42$908.26$1,548.68$194,335.31
2028 Total$7,492.03$11,092.13$18,584.16
112Jan 2029$643.40$905.28$1,548.68$193,691.91
113Feb 2029$646.40$902.28$1,548.68$193,045.51
114Mar 2029$649.41$899.27$1,548.68$192,396.10
115Apr 2029$652.43$896.25$1,548.68$191,743.67
116May 2029$655.47$893.21$1,548.68$191,088.20
117Jun 2029$658.53$890.15$1,548.68$190,429.67
118Jul 2029$661.60$887.08$1,548.68$189,768.07
119Aug 2029$664.68$884.00$1,548.68$189,103.39
120Sep 2029$667.77$880.91$1,548.68$188,435.62
121Oct 2029$670.88$877.80$1,548.68$187,764.74
122Nov 2029$674.01$874.67$1,548.68$187,090.73
123Dec 2029$677.15$871.53$1,548.68$186,413.58
2029 Total$7,921.73$10,662.43$18,584.16
124Jan 2030$680.30$868.38$1,548.68$185,733.28
125Feb 2030$683.47$865.21$1,548.68$185,049.81
126Mar 2030$686.66$862.02$1,548.68$184,363.15
127Apr 2030$689.85$858.83$1,548.68$183,673.30
128May 2030$693.07$855.61$1,548.68$182,980.23
129Jun 2030$696.30$852.38$1,548.68$182,283.93
130Jul 2030$699.54$849.14$1,548.68$181,584.39
131Aug 2030$702.80$845.88$1,548.68$180,881.59
132Sep 2030$706.07$842.61$1,548.68$180,175.52
133Oct 2030$709.36$839.32$1,548.68$179,466.16
134Nov 2030$712.67$836.01$1,548.68$178,753.49
135Dec 2030$715.99$832.69$1,548.68$178,037.50
2030 Total$8,376.08$10,208.08$18,584.16
136Jan 2031$719.32$829.36$1,548.68$177,318.18
137Feb 2031$722.67$826.01$1,548.68$176,595.51
138Mar 2031$726.04$822.64$1,548.68$175,869.47
139Apr 2031$729.42$819.26$1,548.68$175,140.05
140May 2031$732.82$815.86$1,548.68$174,407.23
141Jun 2031$736.23$812.45$1,548.68$173,671.00
142Jul 2031$739.66$809.02$1,548.68$172,931.34
143Aug 2031$743.11$805.57$1,548.68$172,188.23
144Sep 2031$746.57$802.11$1,548.68$171,441.66
145Oct 2031$750.05$798.63$1,548.68$170,691.61
146Nov 2031$753.54$795.14$1,548.68$169,938.07
147Dec 2031$757.05$791.63$1,548.68$169,181.02
2031 Total$8,856.48$9,727.68$18,584.16
148Jan 2032$760.58$788.10$1,548.68$168,420.44
149Feb 2032$764.12$784.56$1,548.68$167,656.32
150Mar 2032$767.68$781.00$1,548.68$166,888.64
151Apr 2032$771.26$777.42$1,548.68$166,117.38
152May 2032$774.85$773.83$1,548.68$165,342.53
153Jun 2032$778.46$770.22$1,548.68$164,564.07
154Jul 2032$782.09$766.59$1,548.68$163,781.98
155Aug 2032$785.73$762.95$1,548.68$162,996.25
156Sep 2032$789.39$759.29$1,548.68$162,206.86
157Oct 2032$793.07$755.61$1,548.68$161,413.79
158Nov 2032$796.76$751.92$1,548.68$160,617.03
159Dec 2032$800.47$748.21$1,548.68$159,816.56
2032 Total$9,364.46$9,219.7$18,584.16
160Jan 2033$804.20$744.48$1,548.68$159,012.36
161Feb 2033$807.95$740.73$1,548.68$158,204.41
162Mar 2033$811.71$736.97$1,548.68$157,392.70
163Apr 2033$815.49$733.19$1,548.68$156,577.21
164May 2033$819.29$729.39$1,548.68$155,757.92
165Jun 2033$823.11$725.57$1,548.68$154,934.81
166Jul 2033$826.94$721.74$1,548.68$154,107.87
167Aug 2033$830.79$717.89$1,548.68$153,277.08
168Sep 2033$834.66$714.02$1,548.68$152,442.42
169Oct 2033$838.55$710.13$1,548.68$151,603.87
170Nov 2033$842.46$706.22$1,548.68$150,761.41
171Dec 2033$846.38$702.30$1,548.68$149,915.03
2033 Total$9,901.53$8,682.63$18,584.16
172Jan 2034$850.33$698.35$1,548.68$149,064.70
173Feb 2034$854.29$694.39$1,548.68$148,210.41
174Mar 2034$858.27$690.41$1,548.68$147,352.14
175Apr 2034$862.26$686.42$1,548.68$146,489.88
176May 2034$866.28$682.40$1,548.68$145,623.60
177Jun 2034$870.32$678.36$1,548.68$144,753.28
178Jul 2034$874.37$674.31$1,548.68$143,878.91
179Aug 2034$878.44$670.24$1,548.68$143,000.47
180Sep 2034$882.54$666.14$1,548.68$142,117.93
181Oct 2034$886.65$662.03$1,548.68$141,231.28
182Nov 2034$890.78$657.90$1,548.68$140,340.50
183Dec 2034$894.93$653.75$1,548.68$139,445.57
2034 Total$10,469.46$8,114.7$18,584.16
184Jan 2035$899.10$649.58$1,548.68$138,546.47
185Feb 2035$903.28$645.40$1,548.68$137,643.19
186Mar 2035$907.49$641.19$1,548.68$136,735.70
187Apr 2035$911.72$636.96$1,548.68$135,823.98
188May 2035$915.97$632.71$1,548.68$134,908.01
189Jun 2035$920.23$628.45$1,548.68$133,987.78
190Jul 2035$924.52$624.16$1,548.68$133,063.26
191Aug 2035$928.83$619.85$1,548.68$132,134.43
192Sep 2035$933.15$615.53$1,548.68$131,201.28
193Oct 2035$937.50$611.18$1,548.68$130,263.78
194Nov 2035$941.87$606.81$1,548.68$129,321.91
195Dec 2035$946.26$602.42$1,548.68$128,375.65
2035 Total$11,069.92$7,514.24$18,584.16
196Jan 2036$950.66$598.02$1,548.68$127,424.99
197Feb 2036$955.09$593.59$1,548.68$126,469.90
198Mar 2036$959.54$589.14$1,548.68$125,510.36
199Apr 2036$964.01$584.67$1,548.68$124,546.35
200May 2036$968.50$580.18$1,548.68$123,577.85
201Jun 2036$973.01$575.67$1,548.68$122,604.84
202Jul 2036$977.55$571.13$1,548.68$121,627.29
203Aug 2036$982.10$566.58$1,548.68$120,645.19
204Sep 2036$986.67$562.01$1,548.68$119,658.52
205Oct 2036$991.27$557.41$1,548.68$118,667.25
206Nov 2036$995.89$552.79$1,548.68$117,671.36
207Dec 2036$1,000.53$548.15$1,548.68$116,670.83
2036 Total$11,704.82$6,879.34$18,584.16
208Jan 2037$1,005.19$543.49$1,548.68$115,665.64
209Feb 2037$1,009.87$538.81$1,548.68$114,655.77
210Mar 2037$1,014.58$534.10$1,548.68$113,641.19
211Apr 2037$1,019.30$529.38$1,548.68$112,621.89
212May 2037$1,024.05$524.63$1,548.68$111,597.84
213Jun 2037$1,028.82$519.86$1,548.68$110,569.02
214Jul 2037$1,033.61$515.07$1,548.68$109,535.41
215Aug 2037$1,038.43$510.25$1,548.68$108,496.98
216Sep 2037$1,043.26$505.42$1,548.68$107,453.72
217Oct 2037$1,048.12$500.56$1,548.68$106,405.60
218Nov 2037$1,053.01$495.67$1,548.68$105,352.59
219Dec 2037$1,057.91$490.77$1,548.68$104,294.68
2037 Total$12,376.15$6,208.01$18,584.16
220Jan 2038$1,062.84$485.84$1,548.68$103,231.84
221Feb 2038$1,067.79$480.89$1,548.68$102,164.05
222Mar 2038$1,072.77$475.91$1,548.68$101,091.28
223Apr 2038$1,077.76$470.92$1,548.68$100,013.52
224May 2038$1,082.78$465.90$1,548.68$98,930.74
225Jun 2038$1,087.83$460.85$1,548.68$97,842.91
226Jul 2038$1,092.90$455.78$1,548.68$96,750.01
227Aug 2038$1,097.99$450.69$1,548.68$95,652.02
228Sep 2038$1,103.10$445.58$1,548.68$94,548.92
229Oct 2038$1,108.24$440.44$1,548.68$93,440.68
230Nov 2038$1,113.40$435.28$1,548.68$92,327.28
231Dec 2038$1,118.59$430.09$1,548.68$91,208.69
2038 Total$13,085.99$5,498.17$18,584.16
232Jan 2039$1,123.80$424.88$1,548.68$90,084.89
233Feb 2039$1,129.03$419.65$1,548.68$88,955.86
234Mar 2039$1,134.29$414.39$1,548.68$87,821.57
235Apr 2039$1,139.58$409.10$1,548.68$86,681.99
236May 2039$1,144.89$403.79$1,548.68$85,537.10
237Jun 2039$1,150.22$398.46$1,548.68$84,386.88
238Jul 2039$1,155.58$393.10$1,548.68$83,231.30
239Aug 2039$1,160.96$387.72$1,548.68$82,070.34
240Sep 2039$1,166.37$382.31$1,548.68$80,903.97
241Oct 2039$1,171.80$376.88$1,548.68$79,732.17
242Nov 2039$1,177.26$371.42$1,548.68$78,554.91
243Dec 2039$1,182.75$365.93$1,548.68$77,372.16
2039 Total$13,836.53$4,747.63$18,584.16
244Jan 2040$1,188.25$360.43$1,548.68$76,183.91
245Feb 2040$1,193.79$354.89$1,548.68$74,990.12
246Mar 2040$1,199.35$349.33$1,548.68$73,790.77
247Apr 2040$1,204.94$343.74$1,548.68$72,585.83
248May 2040$1,210.55$338.13$1,548.68$71,375.28
249Jun 2040$1,216.19$332.49$1,548.68$70,159.09
250Jul 2040$1,221.86$326.82$1,548.68$68,937.23
251Aug 2040$1,227.55$321.13$1,548.68$67,709.68
252Sep 2040$1,233.27$315.41$1,548.68$66,476.41
253Oct 2040$1,239.01$309.67$1,548.68$65,237.40
254Nov 2040$1,244.78$303.90$1,548.68$63,992.62
255Dec 2040$1,250.58$298.10$1,548.68$62,742.04
2040 Total$14,630.12$3,954.04$18,584.16
256Jan 2041$1,256.41$292.27$1,548.68$61,485.63
257Feb 2041$1,262.26$286.42$1,548.68$60,223.37
258Mar 2041$1,268.14$280.54$1,548.68$58,955.23
259Apr 2041$1,274.05$274.63$1,548.68$57,681.18
260May 2041$1,279.98$268.70$1,548.68$56,401.20
261Jun 2041$1,285.94$262.74$1,548.68$55,115.26
262Jul 2041$1,291.93$256.75$1,548.68$53,823.33
263Aug 2041$1,297.95$250.73$1,548.68$52,525.38
264Sep 2041$1,304.00$244.68$1,548.68$51,221.38
265Oct 2041$1,310.07$238.61$1,548.68$49,911.31
266Nov 2041$1,316.18$232.50$1,548.68$48,595.13
267Dec 2041$1,322.31$226.37$1,548.68$47,272.82
2041 Total$15,469.22$3,114.94$18,584.16
268Jan 2042$1,328.47$220.21$1,548.68$45,944.35
269Feb 2042$1,334.66$214.02$1,548.68$44,609.69
270Mar 2042$1,340.87$207.81$1,548.68$43,268.82
271Apr 2042$1,347.12$201.56$1,548.68$41,921.70
272May 2042$1,353.39$195.29$1,548.68$40,568.31
273Jun 2042$1,359.70$188.98$1,548.68$39,208.61
274Jul 2042$1,366.03$182.65$1,548.68$37,842.58
275Aug 2042$1,372.40$176.28$1,548.68$36,470.18
276Sep 2042$1,378.79$169.89$1,548.68$35,091.39
277Oct 2042$1,385.21$163.47$1,548.68$33,706.18
278Nov 2042$1,391.67$157.01$1,548.68$32,314.51
279Dec 2042$1,398.15$150.53$1,548.68$30,916.36
2042 Total$16,356.46$2,227.7$18,584.16
280Jan 2043$1,404.66$144.02$1,548.68$29,511.70
281Feb 2043$1,411.20$137.48$1,548.68$28,100.50
282Mar 2043$1,417.78$130.90$1,548.68$26,682.72
283Apr 2043$1,424.38$124.30$1,548.68$25,258.34
284May 2043$1,431.02$117.66$1,548.68$23,827.32
285Jun 2043$1,437.68$111.00$1,548.68$22,389.64
286Jul 2043$1,444.38$104.30$1,548.68$20,945.26
287Aug 2043$1,451.11$97.57$1,548.68$19,494.15
288Sep 2043$1,457.87$90.81$1,548.68$18,036.28
289Oct 2043$1,464.66$84.02$1,548.68$16,571.62
290Nov 2043$1,471.48$77.20$1,548.68$15,100.14
291Dec 2043$1,478.34$70.34$1,548.68$13,621.80
2043 Total$17,294.56$1,289.6$18,584.16
292Jan 2044$1,485.23$63.45$1,548.68$12,136.57
293Feb 2044$1,492.14$56.54$1,548.68$10,644.43
294Mar 2044$1,499.09$49.59$1,548.68$9,145.34
295Apr 2044$1,506.08$42.60$1,548.68$7,639.26
296May 2044$1,513.09$35.59$1,548.68$6,126.17
297Jun 2044$1,520.14$28.54$1,548.68$4,606.03
298Jul 2044$1,527.22$21.46$1,548.68$3,078.81
299Aug 2044$1,534.34$14.34$1,548.68$1,544.47
300Sep 2044$1,541.49$7.19$1,548.68$2.98
2044 Total$13,618.82$319.3$13,938.12
Compare your product with the big 4 banks, or add more products to compare
As seen on