Member Package Flexible Home Loan Fixed (Principal and Interest) 7 Years (LVR 90%-95%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.59%
Fixed - 7 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,858
Number of Repayments
300
Total Interest Paid
$257,400
Total repayments
$557,400
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$460.92$1,397.50$1,858.42$299,539.08
2Feb 2020$463.07$1,395.35$1,858.42$299,076.01
3Mar 2020$465.22$1,393.20$1,858.42$298,610.79
4Apr 2020$467.39$1,391.03$1,858.42$298,143.40
5May 2020$469.57$1,388.85$1,858.42$297,673.83
6Jun 2020$471.76$1,386.66$1,858.42$297,202.07
7Jul 2020$473.95$1,384.47$1,858.42$296,728.12
8Aug 2020$476.16$1,382.26$1,858.42$296,251.96
9Sep 2020$478.38$1,380.04$1,858.42$295,773.58
10Oct 2020$480.61$1,377.81$1,858.42$295,292.97
11Nov 2020$482.85$1,375.57$1,858.42$294,810.12
12Dec 2020$485.10$1,373.32$1,858.42$294,325.02
2020 Total$5,674.98$16,626.06$22,301.04
13Jan 2021$487.36$1,371.06$1,858.42$293,837.66
14Feb 2021$489.63$1,368.79$1,858.42$293,348.03
15Mar 2021$491.91$1,366.51$1,858.42$292,856.12
16Apr 2021$494.20$1,364.22$1,858.42$292,361.92
17May 2021$496.50$1,361.92$1,858.42$291,865.42
18Jun 2021$498.81$1,359.61$1,858.42$291,366.61
19Jul 2021$501.14$1,357.28$1,858.42$290,865.47
20Aug 2021$503.47$1,354.95$1,858.42$290,362.00
21Sep 2021$505.82$1,352.60$1,858.42$289,856.18
22Oct 2021$508.17$1,350.25$1,858.42$289,348.01
23Nov 2021$510.54$1,347.88$1,858.42$288,837.47
24Dec 2021$512.92$1,345.50$1,858.42$288,324.55
2021 Total$6,000.47$16,300.57$22,301.04
25Jan 2022$515.31$1,343.11$1,858.42$287,809.24
26Feb 2022$517.71$1,340.71$1,858.42$287,291.53
27Mar 2022$520.12$1,338.30$1,858.42$286,771.41
28Apr 2022$522.54$1,335.88$1,858.42$286,248.87
29May 2022$524.98$1,333.44$1,858.42$285,723.89
30Jun 2022$527.42$1,331.00$1,858.42$285,196.47
31Jul 2022$529.88$1,328.54$1,858.42$284,666.59
32Aug 2022$532.35$1,326.07$1,858.42$284,134.24
33Sep 2022$534.83$1,323.59$1,858.42$283,599.41
34Oct 2022$537.32$1,321.10$1,858.42$283,062.09
35Nov 2022$539.82$1,318.60$1,858.42$282,522.27
36Dec 2022$542.34$1,316.08$1,858.42$281,979.93
2022 Total$6,344.62$15,956.42$22,301.04
37Jan 2023$544.86$1,313.56$1,858.42$281,435.07
38Feb 2023$547.40$1,311.02$1,858.42$280,887.67
39Mar 2023$549.95$1,308.47$1,858.42$280,337.72
40Apr 2023$552.51$1,305.91$1,858.42$279,785.21
41May 2023$555.09$1,303.33$1,858.42$279,230.12
42Jun 2023$557.67$1,300.75$1,858.42$278,672.45
43Jul 2023$560.27$1,298.15$1,858.42$278,112.18
44Aug 2023$562.88$1,295.54$1,858.42$277,549.30
45Sep 2023$565.50$1,292.92$1,858.42$276,983.80
46Oct 2023$568.14$1,290.28$1,858.42$276,415.66
47Nov 2023$570.78$1,287.64$1,858.42$275,844.88
48Dec 2023$573.44$1,284.98$1,858.42$275,271.44
2023 Total$6,708.49$15,592.55$22,301.04
49Jan 2024$576.11$1,282.31$1,858.42$274,695.33
50Feb 2024$578.80$1,279.62$1,858.42$274,116.53
51Mar 2024$581.49$1,276.93$1,858.42$273,535.04
52Apr 2024$584.20$1,274.22$1,858.42$272,950.84
53May 2024$586.92$1,271.50$1,858.42$272,363.92
54Jun 2024$589.66$1,268.76$1,858.42$271,774.26
55Jul 2024$592.40$1,266.02$1,858.42$271,181.86
56Aug 2024$595.16$1,263.26$1,858.42$270,586.70
57Sep 2024$597.94$1,260.48$1,858.42$269,988.76
58Oct 2024$600.72$1,257.70$1,858.42$269,388.04
59Nov 2024$603.52$1,254.90$1,858.42$268,784.52
60Dec 2024$606.33$1,252.09$1,858.42$268,178.19
2024 Total$7,093.25$15,207.79$22,301.04
61Jan 2025$609.16$1,249.26$1,858.42$267,569.03
62Feb 2025$611.99$1,246.43$1,858.42$266,957.04
63Mar 2025$614.85$1,243.57$1,858.42$266,342.19
64Apr 2025$617.71$1,240.71$1,858.42$265,724.48
65May 2025$620.59$1,237.83$1,858.42$265,103.89
66Jun 2025$623.48$1,234.94$1,858.42$264,480.41
67Jul 2025$626.38$1,232.04$1,858.42$263,854.03
68Aug 2025$629.30$1,229.12$1,858.42$263,224.73
69Sep 2025$632.23$1,226.19$1,858.42$262,592.50
70Oct 2025$635.18$1,223.24$1,858.42$261,957.32
71Nov 2025$638.14$1,220.28$1,858.42$261,319.18
72Dec 2025$641.11$1,217.31$1,858.42$260,678.07
2025 Total$7,500.12$14,800.92$22,301.04
73Jan 2026$644.09$1,214.33$1,858.42$260,033.98
74Feb 2026$647.10$1,211.32$1,858.42$259,386.88
75Mar 2026$650.11$1,208.31$1,858.42$258,736.77
76Apr 2026$653.14$1,205.28$1,858.42$258,083.63
77May 2026$656.18$1,202.24$1,858.42$257,427.45
78Jun 2026$659.24$1,199.18$1,858.42$256,768.21
79Jul 2026$662.31$1,196.11$1,858.42$256,105.90
80Aug 2026$665.39$1,193.03$1,858.42$255,440.51
81Sep 2026$668.49$1,189.93$1,858.42$254,772.02
82Oct 2026$671.61$1,186.81$1,858.42$254,100.41
83Nov 2026$674.74$1,183.68$1,858.42$253,425.67
84Dec 2026$677.88$1,180.54$1,858.42$252,747.79
2026 Total$7,930.28$14,370.76$22,301.04
85Jan 2027$681.04$1,177.38$1,858.42$252,066.75
86Feb 2027$684.21$1,174.21$1,858.42$251,382.54
87Mar 2027$687.40$1,171.02$1,858.42$250,695.14
88Apr 2027$690.60$1,167.82$1,858.42$250,004.54
89May 2027$693.82$1,164.60$1,858.42$249,310.72
90Jun 2027$697.05$1,161.37$1,858.42$248,613.67
91Jul 2027$700.29$1,158.13$1,858.42$247,913.38
92Aug 2027$703.56$1,154.86$1,858.42$247,209.82
93Sep 2027$706.83$1,151.59$1,858.42$246,502.99
94Oct 2027$710.13$1,148.29$1,858.42$245,792.86
95Nov 2027$713.43$1,144.99$1,858.42$245,079.43
96Dec 2027$716.76$1,141.66$1,858.42$244,362.67
2027 Total$8,385.12$13,915.92$22,301.04
97Jan 2028$720.10$1,138.32$1,858.42$243,642.57
98Feb 2028$723.45$1,134.97$1,858.42$242,919.12
99Mar 2028$726.82$1,131.60$1,858.42$242,192.30
100Apr 2028$730.21$1,128.21$1,858.42$241,462.09
101May 2028$733.61$1,124.81$1,858.42$240,728.48
102Jun 2028$737.03$1,121.39$1,858.42$239,991.45
103Jul 2028$740.46$1,117.96$1,858.42$239,250.99
104Aug 2028$743.91$1,114.51$1,858.42$238,507.08
105Sep 2028$747.37$1,111.05$1,858.42$237,759.71
106Oct 2028$750.86$1,107.56$1,858.42$237,008.85
107Nov 2028$754.35$1,104.07$1,858.42$236,254.50
108Dec 2028$757.87$1,100.55$1,858.42$235,496.63
2028 Total$8,866.04$13,435$22,301.04
109Jan 2029$761.40$1,097.02$1,858.42$234,735.23
110Feb 2029$764.95$1,093.47$1,858.42$233,970.28
111Mar 2029$768.51$1,089.91$1,858.42$233,201.77
112Apr 2029$772.09$1,086.33$1,858.42$232,429.68
113May 2029$775.69$1,082.73$1,858.42$231,653.99
114Jun 2029$779.30$1,079.12$1,858.42$230,874.69
115Jul 2029$782.93$1,075.49$1,858.42$230,091.76
116Aug 2029$786.58$1,071.84$1,858.42$229,305.18
117Sep 2029$790.24$1,068.18$1,858.42$228,514.94
118Oct 2029$793.92$1,064.50$1,858.42$227,721.02
119Nov 2029$797.62$1,060.80$1,858.42$226,923.40
120Dec 2029$801.34$1,057.08$1,858.42$226,122.06
2029 Total$9,374.57$12,926.47$22,301.04
121Jan 2030$805.07$1,053.35$1,858.42$225,316.99
122Feb 2030$808.82$1,049.60$1,858.42$224,508.17
123Mar 2030$812.59$1,045.83$1,858.42$223,695.58
124Apr 2030$816.37$1,042.05$1,858.42$222,879.21
125May 2030$820.17$1,038.25$1,858.42$222,059.04
126Jun 2030$823.99$1,034.43$1,858.42$221,235.05
127Jul 2030$827.83$1,030.59$1,858.42$220,407.22
128Aug 2030$831.69$1,026.73$1,858.42$219,575.53
129Sep 2030$835.56$1,022.86$1,858.42$218,739.97
130Oct 2030$839.46$1,018.96$1,858.42$217,900.51
131Nov 2030$843.37$1,015.05$1,858.42$217,057.14
132Dec 2030$847.30$1,011.12$1,858.42$216,209.84
2030 Total$9,912.22$12,388.82$22,301.04
133Jan 2031$851.24$1,007.18$1,858.42$215,358.60
134Feb 2031$855.21$1,003.21$1,858.42$214,503.39
135Mar 2031$859.19$999.23$1,858.42$213,644.20
136Apr 2031$863.19$995.23$1,858.42$212,781.01
137May 2031$867.22$991.20$1,858.42$211,913.79
138Jun 2031$871.25$987.17$1,858.42$211,042.54
139Jul 2031$875.31$983.11$1,858.42$210,167.23
140Aug 2031$879.39$979.03$1,858.42$209,287.84
141Sep 2031$883.49$974.93$1,858.42$208,404.35
142Oct 2031$887.60$970.82$1,858.42$207,516.75
143Nov 2031$891.74$966.68$1,858.42$206,625.01
144Dec 2031$895.89$962.53$1,858.42$205,729.12
2031 Total$10,480.72$11,820.32$22,301.04
145Jan 2032$900.07$958.35$1,858.42$204,829.05
146Feb 2032$904.26$954.16$1,858.42$203,924.79
147Mar 2032$908.47$949.95$1,858.42$203,016.32
148Apr 2032$912.70$945.72$1,858.42$202,103.62
149May 2032$916.95$941.47$1,858.42$201,186.67
150Jun 2032$921.23$937.19$1,858.42$200,265.44
151Jul 2032$925.52$932.90$1,858.42$199,339.92
152Aug 2032$929.83$928.59$1,858.42$198,410.09
153Sep 2032$934.16$924.26$1,858.42$197,475.93
154Oct 2032$938.51$919.91$1,858.42$196,537.42
155Nov 2032$942.88$915.54$1,858.42$195,594.54
156Dec 2032$947.28$911.14$1,858.42$194,647.26
2032 Total$11,081.86$11,219.18$22,301.04
157Jan 2033$951.69$906.73$1,858.42$193,695.57
158Feb 2033$956.12$902.30$1,858.42$192,739.45
159Mar 2033$960.58$897.84$1,858.42$191,778.87
160Apr 2033$965.05$893.37$1,858.42$190,813.82
161May 2033$969.55$888.87$1,858.42$189,844.27
162Jun 2033$974.06$884.36$1,858.42$188,870.21
163Jul 2033$978.60$879.82$1,858.42$187,891.61
164Aug 2033$983.16$875.26$1,858.42$186,908.45
165Sep 2033$987.74$870.68$1,858.42$185,920.71
166Oct 2033$992.34$866.08$1,858.42$184,928.37
167Nov 2033$996.96$861.46$1,858.42$183,931.41
168Dec 2033$1,001.61$856.81$1,858.42$182,929.80
2033 Total$11,717.46$10,583.58$22,301.04
169Jan 2034$1,006.27$852.15$1,858.42$181,923.53
170Feb 2034$1,010.96$847.46$1,858.42$180,912.57
171Mar 2034$1,015.67$842.75$1,858.42$179,896.90
172Apr 2034$1,020.40$838.02$1,858.42$178,876.50
173May 2034$1,025.15$833.27$1,858.42$177,851.35
174Jun 2034$1,029.93$828.49$1,858.42$176,821.42
175Jul 2034$1,034.73$823.69$1,858.42$175,786.69
176Aug 2034$1,039.55$818.87$1,858.42$174,747.14
177Sep 2034$1,044.39$814.03$1,858.42$173,702.75
178Oct 2034$1,049.25$809.17$1,858.42$172,653.50
179Nov 2034$1,054.14$804.28$1,858.42$171,599.36
180Dec 2034$1,059.05$799.37$1,858.42$170,540.31
2034 Total$12,389.49$9,911.55$22,301.04
181Jan 2035$1,063.99$794.43$1,858.42$169,476.32
182Feb 2035$1,068.94$789.48$1,858.42$168,407.38
183Mar 2035$1,073.92$784.50$1,858.42$167,333.46
184Apr 2035$1,078.92$779.50$1,858.42$166,254.54
185May 2035$1,083.95$774.47$1,858.42$165,170.59
186Jun 2035$1,089.00$769.42$1,858.42$164,081.59
187Jul 2035$1,094.07$764.35$1,858.42$162,987.52
188Aug 2035$1,099.17$759.25$1,858.42$161,888.35
189Sep 2035$1,104.29$754.13$1,858.42$160,784.06
190Oct 2035$1,109.43$748.99$1,858.42$159,674.63
191Nov 2035$1,114.60$743.82$1,858.42$158,560.03
192Dec 2035$1,119.79$738.63$1,858.42$157,440.24
2035 Total$13,100.07$9,200.97$22,301.04
193Jan 2036$1,125.01$733.41$1,858.42$156,315.23
194Feb 2036$1,130.25$728.17$1,858.42$155,184.98
195Mar 2036$1,135.52$722.90$1,858.42$154,049.46
196Apr 2036$1,140.81$717.61$1,858.42$152,908.65
197May 2036$1,146.12$712.30$1,858.42$151,762.53
198Jun 2036$1,151.46$706.96$1,858.42$150,611.07
199Jul 2036$1,156.82$701.60$1,858.42$149,454.25
200Aug 2036$1,162.21$696.21$1,858.42$148,292.04
201Sep 2036$1,167.63$690.79$1,858.42$147,124.41
202Oct 2036$1,173.07$685.35$1,858.42$145,951.34
203Nov 2036$1,178.53$679.89$1,858.42$144,772.81
204Dec 2036$1,184.02$674.40$1,858.42$143,588.79
2036 Total$13,851.45$8,449.59$22,301.04
205Jan 2037$1,189.54$668.88$1,858.42$142,399.25
206Feb 2037$1,195.08$663.34$1,858.42$141,204.17
207Mar 2037$1,200.64$657.78$1,858.42$140,003.53
208Apr 2037$1,206.24$652.18$1,858.42$138,797.29
209May 2037$1,211.86$646.56$1,858.42$137,585.43
210Jun 2037$1,217.50$640.92$1,858.42$136,367.93
211Jul 2037$1,223.17$635.25$1,858.42$135,144.76
212Aug 2037$1,228.87$629.55$1,858.42$133,915.89
213Sep 2037$1,234.60$623.82$1,858.42$132,681.29
214Oct 2037$1,240.35$618.07$1,858.42$131,440.94
215Nov 2037$1,246.12$612.30$1,858.42$130,194.82
216Dec 2037$1,251.93$606.49$1,858.42$128,942.89
2037 Total$14,645.9$7,655.14$22,301.04
217Jan 2038$1,257.76$600.66$1,858.42$127,685.13
218Feb 2038$1,263.62$594.80$1,858.42$126,421.51
219Mar 2038$1,269.51$588.91$1,858.42$125,152.00
220Apr 2038$1,275.42$583.00$1,858.42$123,876.58
221May 2038$1,281.36$577.06$1,858.42$122,595.22
222Jun 2038$1,287.33$571.09$1,858.42$121,307.89
223Jul 2038$1,293.33$565.09$1,858.42$120,014.56
224Aug 2038$1,299.35$559.07$1,858.42$118,715.21
225Sep 2038$1,305.40$553.02$1,858.42$117,409.81
226Oct 2038$1,311.49$546.93$1,858.42$116,098.32
227Nov 2038$1,317.60$540.82$1,858.42$114,780.72
228Dec 2038$1,323.73$534.69$1,858.42$113,456.99
2038 Total$15,485.9$6,815.14$22,301.04
229Jan 2039$1,329.90$528.52$1,858.42$112,127.09
230Feb 2039$1,336.09$522.33$1,858.42$110,791.00
231Mar 2039$1,342.32$516.10$1,858.42$109,448.68
232Apr 2039$1,348.57$509.85$1,858.42$108,100.11
233May 2039$1,354.85$503.57$1,858.42$106,745.26
234Jun 2039$1,361.16$497.26$1,858.42$105,384.10
235Jul 2039$1,367.51$490.91$1,858.42$104,016.59
236Aug 2039$1,373.88$484.54$1,858.42$102,642.71
237Sep 2039$1,380.28$478.14$1,858.42$101,262.43
238Oct 2039$1,386.71$471.71$1,858.42$99,875.72
239Nov 2039$1,393.17$465.25$1,858.42$98,482.55
240Dec 2039$1,399.66$458.76$1,858.42$97,082.89
2039 Total$16,374.1$5,926.94$22,301.04
241Jan 2040$1,406.18$452.24$1,858.42$95,676.71
242Feb 2040$1,412.73$445.69$1,858.42$94,263.98
243Mar 2040$1,419.31$439.11$1,858.42$92,844.67
244Apr 2040$1,425.92$432.50$1,858.42$91,418.75
245May 2040$1,432.56$425.86$1,858.42$89,986.19
246Jun 2040$1,439.23$419.19$1,858.42$88,546.96
247Jul 2040$1,445.94$412.48$1,858.42$87,101.02
248Aug 2040$1,452.67$405.75$1,858.42$85,648.35
249Sep 2040$1,459.44$398.98$1,858.42$84,188.91
250Oct 2040$1,466.24$392.18$1,858.42$82,722.67
251Nov 2040$1,473.07$385.35$1,858.42$81,249.60
252Dec 2040$1,479.93$378.49$1,858.42$79,769.67
2040 Total$17,313.22$4,987.82$22,301.04
253Jan 2041$1,486.83$371.59$1,858.42$78,282.84
254Feb 2041$1,493.75$364.67$1,858.42$76,789.09
255Mar 2041$1,500.71$357.71$1,858.42$75,288.38
256Apr 2041$1,507.70$350.72$1,858.42$73,780.68
257May 2041$1,514.72$343.70$1,858.42$72,265.96
258Jun 2041$1,521.78$336.64$1,858.42$70,744.18
259Jul 2041$1,528.87$329.55$1,858.42$69,215.31
260Aug 2041$1,535.99$322.43$1,858.42$67,679.32
261Sep 2041$1,543.15$315.27$1,858.42$66,136.17
262Oct 2041$1,550.34$308.08$1,858.42$64,585.83
263Nov 2041$1,557.56$300.86$1,858.42$63,028.27
264Dec 2041$1,564.81$293.61$1,858.42$61,463.46
2041 Total$18,306.21$3,994.83$22,301.04
265Jan 2042$1,572.10$286.32$1,858.42$59,891.36
266Feb 2042$1,579.43$278.99$1,858.42$58,311.93
267Mar 2042$1,586.78$271.64$1,858.42$56,725.15
268Apr 2042$1,594.18$264.24$1,858.42$55,130.97
269May 2042$1,601.60$256.82$1,858.42$53,529.37
270Jun 2042$1,609.06$249.36$1,858.42$51,920.31
271Jul 2042$1,616.56$241.86$1,858.42$50,303.75
272Aug 2042$1,624.09$234.33$1,858.42$48,679.66
273Sep 2042$1,631.65$226.77$1,858.42$47,048.01
274Oct 2042$1,639.25$219.17$1,858.42$45,408.76
275Nov 2042$1,646.89$211.53$1,858.42$43,761.87
276Dec 2042$1,654.56$203.86$1,858.42$42,107.31
2042 Total$19,356.15$2,944.89$22,301.04
277Jan 2043$1,662.27$196.15$1,858.42$40,445.04
278Feb 2043$1,670.01$188.41$1,858.42$38,775.03
279Mar 2043$1,677.79$180.63$1,858.42$37,097.24
280Apr 2043$1,685.61$172.81$1,858.42$35,411.63
281May 2043$1,693.46$164.96$1,858.42$33,718.17
282Jun 2043$1,701.35$157.07$1,858.42$32,016.82
283Jul 2043$1,709.27$149.15$1,858.42$30,307.55
284Aug 2043$1,717.24$141.18$1,858.42$28,590.31
285Sep 2043$1,725.24$133.18$1,858.42$26,865.07
286Oct 2043$1,733.27$125.15$1,858.42$25,131.80
287Nov 2043$1,741.35$117.07$1,858.42$23,390.45
288Dec 2043$1,749.46$108.96$1,858.42$21,640.99
2043 Total$20,466.32$1,834.72$22,301.04
289Jan 2044$1,757.61$100.81$1,858.42$19,883.38
290Feb 2044$1,765.80$92.62$1,858.42$18,117.58
291Mar 2044$1,774.02$84.40$1,858.42$16,343.56
292Apr 2044$1,782.29$76.13$1,858.42$14,561.27
293May 2044$1,790.59$67.83$1,858.42$12,770.68
294Jun 2044$1,798.93$59.49$1,858.42$10,971.75
295Jul 2044$1,807.31$51.11$1,858.42$9,164.44
296Aug 2044$1,815.73$42.69$1,858.42$7,348.71
297Sep 2044$1,824.19$34.23$1,858.42$5,524.52
298Oct 2044$1,832.68$25.74$1,858.42$3,691.84
299Nov 2044$1,841.22$17.20$1,858.42$1,850.62
300Dec 2044$1,849.80$8.62$1,858.42$0.82
2044 Total$21,640.17$660.87$22,301.04
Compare your product with the big 4 banks, or add more products to compare
As seen on