Member Package Flexible Home Loan Fixed (Principal and Interest) 3 Years (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
3.18%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,209
Number of Repayments
300
Total Interest Paid
$112,700
Total repayments
$362,700
DatePrincipleInterestPaymentBalance
1Oct 2019$546.57$662.50$1,209.07$249,453.43
2Nov 2019$548.02$661.05$1,209.07$248,905.41
3Dec 2019$549.47$659.60$1,209.07$248,355.94
2019 Total$1,644.06$1,983.15$3,627.21
4Jan 2020$550.93$658.14$1,209.07$247,805.01
5Feb 2020$552.39$656.68$1,209.07$247,252.62
6Mar 2020$553.85$655.22$1,209.07$246,698.77
7Apr 2020$555.32$653.75$1,209.07$246,143.45
8May 2020$556.79$652.28$1,209.07$245,586.66
9Jun 2020$558.27$650.80$1,209.07$245,028.39
10Jul 2020$559.74$649.33$1,209.07$244,468.65
11Aug 2020$561.23$647.84$1,209.07$243,907.42
12Sep 2020$562.72$646.35$1,209.07$243,344.70
13Oct 2020$564.21$644.86$1,209.07$242,780.49
14Nov 2020$565.70$643.37$1,209.07$242,214.79
15Dec 2020$567.20$641.87$1,209.07$241,647.59
2020 Total$6,708.35$7,800.49$14,508.84
16Jan 2021$568.70$640.37$1,209.07$241,078.89
17Feb 2021$570.21$638.86$1,209.07$240,508.68
18Mar 2021$571.72$637.35$1,209.07$239,936.96
19Apr 2021$573.24$635.83$1,209.07$239,363.72
20May 2021$574.76$634.31$1,209.07$238,788.96
21Jun 2021$576.28$632.79$1,209.07$238,212.68
22Jul 2021$577.81$631.26$1,209.07$237,634.87
23Aug 2021$579.34$629.73$1,209.07$237,055.53
24Sep 2021$580.87$628.20$1,209.07$236,474.66
25Oct 2021$582.41$626.66$1,209.07$235,892.25
26Nov 2021$583.96$625.11$1,209.07$235,308.29
27Dec 2021$585.50$623.57$1,209.07$234,722.79
2021 Total$6,924.8$7,584.04$14,508.84
28Jan 2022$587.05$622.02$1,209.07$234,135.74
29Feb 2022$588.61$620.46$1,209.07$233,547.13
30Mar 2022$590.17$618.90$1,209.07$232,956.96
31Apr 2022$591.73$617.34$1,209.07$232,365.23
32May 2022$593.30$615.77$1,209.07$231,771.93
33Jun 2022$594.87$614.20$1,209.07$231,177.06
34Jul 2022$596.45$612.62$1,209.07$230,580.61
35Aug 2022$598.03$611.04$1,209.07$229,982.58
36Sep 2022$599.62$609.45$1,209.07$229,382.96
37Oct 2022$601.21$607.86$1,209.07$228,781.75
38Nov 2022$602.80$606.27$1,209.07$228,178.95
39Dec 2022$604.40$604.67$1,209.07$227,574.55
2022 Total$7,148.24$7,360.6$14,508.84
40Jan 2023$606.00$603.07$1,209.07$226,968.55
41Feb 2023$607.60$601.47$1,209.07$226,360.95
42Mar 2023$609.21$599.86$1,209.07$225,751.74
43Apr 2023$610.83$598.24$1,209.07$225,140.91
44May 2023$612.45$596.62$1,209.07$224,528.46
45Jun 2023$614.07$595.00$1,209.07$223,914.39
46Jul 2023$615.70$593.37$1,209.07$223,298.69
47Aug 2023$617.33$591.74$1,209.07$222,681.36
48Sep 2023$618.96$590.11$1,209.07$222,062.40
49Oct 2023$620.60$588.47$1,209.07$221,441.80
50Nov 2023$622.25$586.82$1,209.07$220,819.55
51Dec 2023$623.90$585.17$1,209.07$220,195.65
2023 Total$7,378.9$7,129.94$14,508.84
52Jan 2024$625.55$583.52$1,209.07$219,570.10
53Feb 2024$627.21$581.86$1,209.07$218,942.89
54Mar 2024$628.87$580.20$1,209.07$218,314.02
55Apr 2024$630.54$578.53$1,209.07$217,683.48
56May 2024$632.21$576.86$1,209.07$217,051.27
57Jun 2024$633.88$575.19$1,209.07$216,417.39
58Jul 2024$635.56$573.51$1,209.07$215,781.83
59Aug 2024$637.25$571.82$1,209.07$215,144.58
60Sep 2024$638.94$570.13$1,209.07$214,505.64
61Oct 2024$640.63$568.44$1,209.07$213,865.01
62Nov 2024$642.33$566.74$1,209.07$213,222.68
63Dec 2024$644.03$565.04$1,209.07$212,578.65
2024 Total$7,617$6,891.84$14,508.84
64Jan 2025$645.74$563.33$1,209.07$211,932.91
65Feb 2025$647.45$561.62$1,209.07$211,285.46
66Mar 2025$649.16$559.91$1,209.07$210,636.30
67Apr 2025$650.88$558.19$1,209.07$209,985.42
68May 2025$652.61$556.46$1,209.07$209,332.81
69Jun 2025$654.34$554.73$1,209.07$208,678.47
70Jul 2025$656.07$553.00$1,209.07$208,022.40
71Aug 2025$657.81$551.26$1,209.07$207,364.59
72Sep 2025$659.55$549.52$1,209.07$206,705.04
73Oct 2025$661.30$547.77$1,209.07$206,043.74
74Nov 2025$663.05$546.02$1,209.07$205,380.69
75Dec 2025$664.81$544.26$1,209.07$204,715.88
2025 Total$7,862.77$6,646.07$14,508.84
76Jan 2026$666.57$542.50$1,209.07$204,049.31
77Feb 2026$668.34$540.73$1,209.07$203,380.97
78Mar 2026$670.11$538.96$1,209.07$202,710.86
79Apr 2026$671.89$537.18$1,209.07$202,038.97
80May 2026$673.67$535.40$1,209.07$201,365.30
81Jun 2026$675.45$533.62$1,209.07$200,689.85
82Jul 2026$677.24$531.83$1,209.07$200,012.61
83Aug 2026$679.04$530.03$1,209.07$199,333.57
84Sep 2026$680.84$528.23$1,209.07$198,652.73
85Oct 2026$682.64$526.43$1,209.07$197,970.09
86Nov 2026$684.45$524.62$1,209.07$197,285.64
87Dec 2026$686.26$522.81$1,209.07$196,599.38
2026 Total$8,116.5$6,392.34$14,508.84
88Jan 2027$688.08$520.99$1,209.07$195,911.30
89Feb 2027$689.91$519.16$1,209.07$195,221.39
90Mar 2027$691.73$517.34$1,209.07$194,529.66
91Apr 2027$693.57$515.50$1,209.07$193,836.09
92May 2027$695.40$513.67$1,209.07$193,140.69
93Jun 2027$697.25$511.82$1,209.07$192,443.44
94Jul 2027$699.09$509.98$1,209.07$191,744.35
95Aug 2027$700.95$508.12$1,209.07$191,043.40
96Sep 2027$702.80$506.27$1,209.07$190,340.60
97Oct 2027$704.67$504.40$1,209.07$189,635.93
98Nov 2027$706.53$502.54$1,209.07$188,929.40
99Dec 2027$708.41$500.66$1,209.07$188,220.99
2027 Total$8,378.39$6,130.45$14,508.84
100Jan 2028$710.28$498.79$1,209.07$187,510.71
101Feb 2028$712.17$496.90$1,209.07$186,798.54
102Mar 2028$714.05$495.02$1,209.07$186,084.49
103Apr 2028$715.95$493.12$1,209.07$185,368.54
104May 2028$717.84$491.23$1,209.07$184,650.70
105Jun 2028$719.75$489.32$1,209.07$183,930.95
106Jul 2028$721.65$487.42$1,209.07$183,209.30
107Aug 2028$723.57$485.50$1,209.07$182,485.73
108Sep 2028$725.48$483.59$1,209.07$181,760.25
109Oct 2028$727.41$481.66$1,209.07$181,032.84
110Nov 2028$729.33$479.74$1,209.07$180,303.51
111Dec 2028$731.27$477.80$1,209.07$179,572.24
2028 Total$8,648.75$5,860.09$14,508.84
112Jan 2029$733.20$475.87$1,209.07$178,839.04
113Feb 2029$735.15$473.92$1,209.07$178,103.89
114Mar 2029$737.09$471.98$1,209.07$177,366.80
115Apr 2029$739.05$470.02$1,209.07$176,627.75
116May 2029$741.01$468.06$1,209.07$175,886.74
117Jun 2029$742.97$466.10$1,209.07$175,143.77
118Jul 2029$744.94$464.13$1,209.07$174,398.83
119Aug 2029$746.91$462.16$1,209.07$173,651.92
120Sep 2029$748.89$460.18$1,209.07$172,903.03
121Oct 2029$750.88$458.19$1,209.07$172,152.15
122Nov 2029$752.87$456.20$1,209.07$171,399.28
123Dec 2029$754.86$454.21$1,209.07$170,644.42
2029 Total$8,927.82$5,581.02$14,508.84
124Jan 2030$756.86$452.21$1,209.07$169,887.56
125Feb 2030$758.87$450.20$1,209.07$169,128.69
126Mar 2030$760.88$448.19$1,209.07$168,367.81
127Apr 2030$762.90$446.17$1,209.07$167,604.91
128May 2030$764.92$444.15$1,209.07$166,839.99
129Jun 2030$766.94$442.13$1,209.07$166,073.05
130Jul 2030$768.98$440.09$1,209.07$165,304.07
131Aug 2030$771.01$438.06$1,209.07$164,533.06
132Sep 2030$773.06$436.01$1,209.07$163,760.00
133Oct 2030$775.11$433.96$1,209.07$162,984.89
134Nov 2030$777.16$431.91$1,209.07$162,207.73
135Dec 2030$779.22$429.85$1,209.07$161,428.51
2030 Total$9,215.91$5,292.93$14,508.84
136Jan 2031$781.28$427.79$1,209.07$160,647.23
137Feb 2031$783.35$425.72$1,209.07$159,863.88
138Mar 2031$785.43$423.64$1,209.07$159,078.45
139Apr 2031$787.51$421.56$1,209.07$158,290.94
140May 2031$789.60$419.47$1,209.07$157,501.34
141Jun 2031$791.69$417.38$1,209.07$156,709.65
142Jul 2031$793.79$415.28$1,209.07$155,915.86
143Aug 2031$795.89$413.18$1,209.07$155,119.97
144Sep 2031$798.00$411.07$1,209.07$154,321.97
145Oct 2031$800.12$408.95$1,209.07$153,521.85
146Nov 2031$802.24$406.83$1,209.07$152,719.61
147Dec 2031$804.36$404.71$1,209.07$151,915.25
2031 Total$9,513.26$4,995.58$14,508.84
148Jan 2032$806.49$402.58$1,209.07$151,108.76
149Feb 2032$808.63$400.44$1,209.07$150,300.13
150Mar 2032$810.77$398.30$1,209.07$149,489.36
151Apr 2032$812.92$396.15$1,209.07$148,676.44
152May 2032$815.08$393.99$1,209.07$147,861.36
153Jun 2032$817.24$391.83$1,209.07$147,044.12
154Jul 2032$819.40$389.67$1,209.07$146,224.72
155Aug 2032$821.57$387.50$1,209.07$145,403.15
156Sep 2032$823.75$385.32$1,209.07$144,579.40
157Oct 2032$825.93$383.14$1,209.07$143,753.47
158Nov 2032$828.12$380.95$1,209.07$142,925.35
159Dec 2032$830.32$378.75$1,209.07$142,095.03
2032 Total$9,820.22$4,688.62$14,508.84
160Jan 2033$832.52$376.55$1,209.07$141,262.51
161Feb 2033$834.72$374.35$1,209.07$140,427.79
162Mar 2033$836.94$372.13$1,209.07$139,590.85
163Apr 2033$839.15$369.92$1,209.07$138,751.70
164May 2033$841.38$367.69$1,209.07$137,910.32
165Jun 2033$843.61$365.46$1,209.07$137,066.71
166Jul 2033$845.84$363.23$1,209.07$136,220.87
167Aug 2033$848.08$360.99$1,209.07$135,372.79
168Sep 2033$850.33$358.74$1,209.07$134,522.46
169Oct 2033$852.59$356.48$1,209.07$133,669.87
170Nov 2033$854.84$354.23$1,209.07$132,815.03
171Dec 2033$857.11$351.96$1,209.07$131,957.92
2033 Total$10,137.11$4,371.73$14,508.84
172Jan 2034$859.38$349.69$1,209.07$131,098.54
173Feb 2034$861.66$347.41$1,209.07$130,236.88
174Mar 2034$863.94$345.13$1,209.07$129,372.94
175Apr 2034$866.23$342.84$1,209.07$128,506.71
176May 2034$868.53$340.54$1,209.07$127,638.18
177Jun 2034$870.83$338.24$1,209.07$126,767.35
178Jul 2034$873.14$335.93$1,209.07$125,894.21
179Aug 2034$875.45$333.62$1,209.07$125,018.76
180Sep 2034$877.77$331.30$1,209.07$124,140.99
181Oct 2034$880.10$328.97$1,209.07$123,260.89
182Nov 2034$882.43$326.64$1,209.07$122,378.46
183Dec 2034$884.77$324.30$1,209.07$121,493.69
2034 Total$10,464.23$4,044.61$14,508.84
184Jan 2035$887.11$321.96$1,209.07$120,606.58
185Feb 2035$889.46$319.61$1,209.07$119,717.12
186Mar 2035$891.82$317.25$1,209.07$118,825.30
187Apr 2035$894.18$314.89$1,209.07$117,931.12
188May 2035$896.55$312.52$1,209.07$117,034.57
189Jun 2035$898.93$310.14$1,209.07$116,135.64
190Jul 2035$901.31$307.76$1,209.07$115,234.33
191Aug 2035$903.70$305.37$1,209.07$114,330.63
192Sep 2035$906.09$302.98$1,209.07$113,424.54
193Oct 2035$908.49$300.58$1,209.07$112,516.05
194Nov 2035$910.90$298.17$1,209.07$111,605.15
195Dec 2035$913.32$295.75$1,209.07$110,691.83
2035 Total$10,801.86$3,706.98$14,508.84
196Jan 2036$915.74$293.33$1,209.07$109,776.09
197Feb 2036$918.16$290.91$1,209.07$108,857.93
198Mar 2036$920.60$288.47$1,209.07$107,937.33
199Apr 2036$923.04$286.03$1,209.07$107,014.29
200May 2036$925.48$283.59$1,209.07$106,088.81
201Jun 2036$927.93$281.14$1,209.07$105,160.88
202Jul 2036$930.39$278.68$1,209.07$104,230.49
203Aug 2036$932.86$276.21$1,209.07$103,297.63
204Sep 2036$935.33$273.74$1,209.07$102,362.30
205Oct 2036$937.81$271.26$1,209.07$101,424.49
206Nov 2036$940.30$268.77$1,209.07$100,484.19
207Dec 2036$942.79$266.28$1,209.07$99,541.40
2036 Total$11,150.43$3,358.41$14,508.84
208Jan 2037$945.29$263.78$1,209.07$98,596.11
209Feb 2037$947.79$261.28$1,209.07$97,648.32
210Mar 2037$950.30$258.77$1,209.07$96,698.02
211Apr 2037$952.82$256.25$1,209.07$95,745.20
212May 2037$955.35$253.72$1,209.07$94,789.85
213Jun 2037$957.88$251.19$1,209.07$93,831.97
214Jul 2037$960.42$248.65$1,209.07$92,871.55
215Aug 2037$962.96$246.11$1,209.07$91,908.59
216Sep 2037$965.51$243.56$1,209.07$90,943.08
217Oct 2037$968.07$241.00$1,209.07$89,975.01
218Nov 2037$970.64$238.43$1,209.07$89,004.37
219Dec 2037$973.21$235.86$1,209.07$88,031.16
2037 Total$11,510.24$2,998.6$14,508.84
220Jan 2038$975.79$233.28$1,209.07$87,055.37
221Feb 2038$978.37$230.70$1,209.07$86,077.00
222Mar 2038$980.97$228.10$1,209.07$85,096.03
223Apr 2038$983.57$225.50$1,209.07$84,112.46
224May 2038$986.17$222.90$1,209.07$83,126.29
225Jun 2038$988.79$220.28$1,209.07$82,137.50
226Jul 2038$991.41$217.66$1,209.07$81,146.09
227Aug 2038$994.03$215.04$1,209.07$80,152.06
228Sep 2038$996.67$212.40$1,209.07$79,155.39
229Oct 2038$999.31$209.76$1,209.07$78,156.08
230Nov 2038$1,001.96$207.11$1,209.07$77,154.12
231Dec 2038$1,004.61$204.46$1,209.07$76,149.51
2038 Total$11,881.65$2,627.19$14,508.84
232Jan 2039$1,007.27$201.80$1,209.07$75,142.24
233Feb 2039$1,009.94$199.13$1,209.07$74,132.30
234Mar 2039$1,012.62$196.45$1,209.07$73,119.68
235Apr 2039$1,015.30$193.77$1,209.07$72,104.38
236May 2039$1,017.99$191.08$1,209.07$71,086.39
237Jun 2039$1,020.69$188.38$1,209.07$70,065.70
238Jul 2039$1,023.40$185.67$1,209.07$69,042.30
239Aug 2039$1,026.11$182.96$1,209.07$68,016.19
240Sep 2039$1,028.83$180.24$1,209.07$66,987.36
241Oct 2039$1,031.55$177.52$1,209.07$65,955.81
242Nov 2039$1,034.29$174.78$1,209.07$64,921.52
243Dec 2039$1,037.03$172.04$1,209.07$63,884.49
2039 Total$12,265.02$2,243.82$14,508.84
244Jan 2040$1,039.78$169.29$1,209.07$62,844.71
245Feb 2040$1,042.53$166.54$1,209.07$61,802.18
246Mar 2040$1,045.29$163.78$1,209.07$60,756.89
247Apr 2040$1,048.06$161.01$1,209.07$59,708.83
248May 2040$1,050.84$158.23$1,209.07$58,657.99
249Jun 2040$1,053.63$155.44$1,209.07$57,604.36
250Jul 2040$1,056.42$152.65$1,209.07$56,547.94
251Aug 2040$1,059.22$149.85$1,209.07$55,488.72
252Sep 2040$1,062.02$147.05$1,209.07$54,426.70
253Oct 2040$1,064.84$144.23$1,209.07$53,361.86
254Nov 2040$1,067.66$141.41$1,209.07$52,294.20
255Dec 2040$1,070.49$138.58$1,209.07$51,223.71
2040 Total$12,660.78$1,848.06$14,508.84
256Jan 2041$1,073.33$135.74$1,209.07$50,150.38
257Feb 2041$1,076.17$132.90$1,209.07$49,074.21
258Mar 2041$1,079.02$130.05$1,209.07$47,995.19
259Apr 2041$1,081.88$127.19$1,209.07$46,913.31
260May 2041$1,084.75$124.32$1,209.07$45,828.56
261Jun 2041$1,087.62$121.45$1,209.07$44,740.94
262Jul 2041$1,090.51$118.56$1,209.07$43,650.43
263Aug 2041$1,093.40$115.67$1,209.07$42,557.03
264Sep 2041$1,096.29$112.78$1,209.07$41,460.74
265Oct 2041$1,099.20$109.87$1,209.07$40,361.54
266Nov 2041$1,102.11$106.96$1,209.07$39,259.43
267Dec 2041$1,105.03$104.04$1,209.07$38,154.40
2041 Total$13,069.31$1,439.53$14,508.84
268Jan 2042$1,107.96$101.11$1,209.07$37,046.44
269Feb 2042$1,110.90$98.17$1,209.07$35,935.54
270Mar 2042$1,113.84$95.23$1,209.07$34,821.70
271Apr 2042$1,116.79$92.28$1,209.07$33,704.91
272May 2042$1,119.75$89.32$1,209.07$32,585.16
273Jun 2042$1,122.72$86.35$1,209.07$31,462.44
274Jul 2042$1,125.69$83.38$1,209.07$30,336.75
275Aug 2042$1,128.68$80.39$1,209.07$29,208.07
276Sep 2042$1,131.67$77.40$1,209.07$28,076.40
277Oct 2042$1,134.67$74.40$1,209.07$26,941.73
278Nov 2042$1,137.67$71.40$1,209.07$25,804.06
279Dec 2042$1,140.69$68.38$1,209.07$24,663.37
2042 Total$13,491.03$1,017.81$14,508.84
280Jan 2043$1,143.71$65.36$1,209.07$23,519.66
281Feb 2043$1,146.74$62.33$1,209.07$22,372.92
282Mar 2043$1,149.78$59.29$1,209.07$21,223.14
283Apr 2043$1,152.83$56.24$1,209.07$20,070.31
284May 2043$1,155.88$53.19$1,209.07$18,914.43
285Jun 2043$1,158.95$50.12$1,209.07$17,755.48
286Jul 2043$1,162.02$47.05$1,209.07$16,593.46
287Aug 2043$1,165.10$43.97$1,209.07$15,428.36
288Sep 2043$1,168.18$40.89$1,209.07$14,260.18
289Oct 2043$1,171.28$37.79$1,209.07$13,088.90
290Nov 2043$1,174.38$34.69$1,209.07$11,914.52
291Dec 2043$1,177.50$31.57$1,209.07$10,737.02
2043 Total$13,926.35$582.49$14,508.84
292Jan 2044$1,180.62$28.45$1,209.07$9,556.40
293Feb 2044$1,183.75$25.32$1,209.07$8,372.65
294Mar 2044$1,186.88$22.19$1,209.07$7,185.77
295Apr 2044$1,190.03$19.04$1,209.07$5,995.74
296May 2044$1,193.18$15.89$1,209.07$4,802.56
297Jun 2044$1,196.34$12.73$1,209.07$3,606.22
298Jul 2044$1,199.51$9.56$1,209.07$2,406.71
299Aug 2044$1,202.69$6.38$1,209.07$1,204.02
300Sep 2044$1,204.02$3.19$1,207.21$0.00
2044 Total$10,737.02$142.75$10,879.77
Compare your product with the big 4 banks, or add more products to compare
As seen on