Member Package Flexible Home Loan Fixed (Principal and Interest) 6 Years (LVR < 80%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.49%
Fixed - 6 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,840
Number of Repayments
300
Total Interest Paid
$252,000
Total repayments
$552,000
DatePrincipleInterestPaymentBalance
1Dec 2019$467.97$1,372.50$1,840.47$299,532.03
2019 Total$467.97$1,372.5$1,840.47
2Jan 2020$470.11$1,370.36$1,840.47$299,061.92
3Feb 2020$472.26$1,368.21$1,840.47$298,589.66
4Mar 2020$474.42$1,366.05$1,840.47$298,115.24
5Apr 2020$476.59$1,363.88$1,840.47$297,638.65
6May 2020$478.77$1,361.70$1,840.47$297,159.88
7Jun 2020$480.96$1,359.51$1,840.47$296,678.92
8Jul 2020$483.16$1,357.31$1,840.47$296,195.76
9Aug 2020$485.37$1,355.10$1,840.47$295,710.39
10Sep 2020$487.59$1,352.88$1,840.47$295,222.80
11Oct 2020$489.83$1,350.64$1,840.47$294,732.97
12Nov 2020$492.07$1,348.40$1,840.47$294,240.90
13Dec 2020$494.32$1,346.15$1,840.47$293,746.58
2020 Total$5,785.45$16,300.19$22,085.64
14Jan 2021$496.58$1,343.89$1,840.47$293,250.00
15Feb 2021$498.85$1,341.62$1,840.47$292,751.15
16Mar 2021$501.13$1,339.34$1,840.47$292,250.02
17Apr 2021$503.43$1,337.04$1,840.47$291,746.59
18May 2021$505.73$1,334.74$1,840.47$291,240.86
19Jun 2021$508.04$1,332.43$1,840.47$290,732.82
20Jul 2021$510.37$1,330.10$1,840.47$290,222.45
21Aug 2021$512.70$1,327.77$1,840.47$289,709.75
22Sep 2021$515.05$1,325.42$1,840.47$289,194.70
23Oct 2021$517.40$1,323.07$1,840.47$288,677.30
24Nov 2021$519.77$1,320.70$1,840.47$288,157.53
25Dec 2021$522.15$1,318.32$1,840.47$287,635.38
2021 Total$6,111.2$15,974.44$22,085.64
26Jan 2022$524.54$1,315.93$1,840.47$287,110.84
27Feb 2022$526.94$1,313.53$1,840.47$286,583.90
28Mar 2022$529.35$1,311.12$1,840.47$286,054.55
29Apr 2022$531.77$1,308.70$1,840.47$285,522.78
30May 2022$534.20$1,306.27$1,840.47$284,988.58
31Jun 2022$536.65$1,303.82$1,840.47$284,451.93
32Jul 2022$539.10$1,301.37$1,840.47$283,912.83
33Aug 2022$541.57$1,298.90$1,840.47$283,371.26
34Sep 2022$544.05$1,296.42$1,840.47$282,827.21
35Oct 2022$546.54$1,293.93$1,840.47$282,280.67
36Nov 2022$549.04$1,291.43$1,840.47$281,731.63
37Dec 2022$551.55$1,288.92$1,840.47$281,180.08
2022 Total$6,455.3$15,630.34$22,085.64
38Jan 2023$554.07$1,286.40$1,840.47$280,626.01
39Feb 2023$556.61$1,283.86$1,840.47$280,069.40
40Mar 2023$559.15$1,281.32$1,840.47$279,510.25
41Apr 2023$561.71$1,278.76$1,840.47$278,948.54
42May 2023$564.28$1,276.19$1,840.47$278,384.26
43Jun 2023$566.86$1,273.61$1,840.47$277,817.40
44Jul 2023$569.46$1,271.01$1,840.47$277,247.94
45Aug 2023$572.06$1,268.41$1,840.47$276,675.88
46Sep 2023$574.68$1,265.79$1,840.47$276,101.20
47Oct 2023$577.31$1,263.16$1,840.47$275,523.89
48Nov 2023$579.95$1,260.52$1,840.47$274,943.94
49Dec 2023$582.60$1,257.87$1,840.47$274,361.34
2023 Total$6,818.74$15,266.9$22,085.64
50Jan 2024$585.27$1,255.20$1,840.47$273,776.07
51Feb 2024$587.94$1,252.53$1,840.47$273,188.13
52Mar 2024$590.63$1,249.84$1,840.47$272,597.50
53Apr 2024$593.34$1,247.13$1,840.47$272,004.16
54May 2024$596.05$1,244.42$1,840.47$271,408.11
55Jun 2024$598.78$1,241.69$1,840.47$270,809.33
56Jul 2024$601.52$1,238.95$1,840.47$270,207.81
57Aug 2024$604.27$1,236.20$1,840.47$269,603.54
58Sep 2024$607.03$1,233.44$1,840.47$268,996.51
59Oct 2024$609.81$1,230.66$1,840.47$268,386.70
60Nov 2024$612.60$1,227.87$1,840.47$267,774.10
61Dec 2024$615.40$1,225.07$1,840.47$267,158.70
2024 Total$7,202.64$14,883$22,085.64
62Jan 2025$618.22$1,222.25$1,840.47$266,540.48
63Feb 2025$621.05$1,219.42$1,840.47$265,919.43
64Mar 2025$623.89$1,216.58$1,840.47$265,295.54
65Apr 2025$626.74$1,213.73$1,840.47$264,668.80
66May 2025$629.61$1,210.86$1,840.47$264,039.19
67Jun 2025$632.49$1,207.98$1,840.47$263,406.70
68Jul 2025$635.38$1,205.09$1,840.47$262,771.32
69Aug 2025$638.29$1,202.18$1,840.47$262,133.03
70Sep 2025$641.21$1,199.26$1,840.47$261,491.82
71Oct 2025$644.14$1,196.33$1,840.47$260,847.68
72Nov 2025$647.09$1,193.38$1,840.47$260,200.59
73Dec 2025$650.05$1,190.42$1,840.47$259,550.54
2025 Total$7,608.16$14,477.48$22,085.64
74Jan 2026$653.03$1,187.44$1,840.47$258,897.51
75Feb 2026$656.01$1,184.46$1,840.47$258,241.50
76Mar 2026$659.02$1,181.45$1,840.47$257,582.48
77Apr 2026$662.03$1,178.44$1,840.47$256,920.45
78May 2026$665.06$1,175.41$1,840.47$256,255.39
79Jun 2026$668.10$1,172.37$1,840.47$255,587.29
80Jul 2026$671.16$1,169.31$1,840.47$254,916.13
81Aug 2026$674.23$1,166.24$1,840.47$254,241.90
82Sep 2026$677.31$1,163.16$1,840.47$253,564.59
83Oct 2026$680.41$1,160.06$1,840.47$252,884.18
84Nov 2026$683.52$1,156.95$1,840.47$252,200.66
85Dec 2026$686.65$1,153.82$1,840.47$251,514.01
2026 Total$8,036.53$14,049.11$22,085.64
86Jan 2027$689.79$1,150.68$1,840.47$250,824.22
87Feb 2027$692.95$1,147.52$1,840.47$250,131.27
88Mar 2027$696.12$1,144.35$1,840.47$249,435.15
89Apr 2027$699.30$1,141.17$1,840.47$248,735.85
90May 2027$702.50$1,137.97$1,840.47$248,033.35
91Jun 2027$705.72$1,134.75$1,840.47$247,327.63
92Jul 2027$708.95$1,131.52$1,840.47$246,618.68
93Aug 2027$712.19$1,128.28$1,840.47$245,906.49
94Sep 2027$715.45$1,125.02$1,840.47$245,191.04
95Oct 2027$718.72$1,121.75$1,840.47$244,472.32
96Nov 2027$722.01$1,118.46$1,840.47$243,750.31
97Dec 2027$725.31$1,115.16$1,840.47$243,025.00
2027 Total$8,489.01$13,596.63$22,085.64
98Jan 2028$728.63$1,111.84$1,840.47$242,296.37
99Feb 2028$731.96$1,108.51$1,840.47$241,564.41
100Mar 2028$735.31$1,105.16$1,840.47$240,829.10
101Apr 2028$738.68$1,101.79$1,840.47$240,090.42
102May 2028$742.06$1,098.41$1,840.47$239,348.36
103Jun 2028$745.45$1,095.02$1,840.47$238,602.91
104Jul 2028$748.86$1,091.61$1,840.47$237,854.05
105Aug 2028$752.29$1,088.18$1,840.47$237,101.76
106Sep 2028$755.73$1,084.74$1,840.47$236,346.03
107Oct 2028$759.19$1,081.28$1,840.47$235,586.84
108Nov 2028$762.66$1,077.81$1,840.47$234,824.18
109Dec 2028$766.15$1,074.32$1,840.47$234,058.03
2028 Total$8,966.97$13,118.67$22,085.64
110Jan 2029$769.65$1,070.82$1,840.47$233,288.38
111Feb 2029$773.18$1,067.29$1,840.47$232,515.20
112Mar 2029$776.71$1,063.76$1,840.47$231,738.49
113Apr 2029$780.27$1,060.20$1,840.47$230,958.22
114May 2029$783.84$1,056.63$1,840.47$230,174.38
115Jun 2029$787.42$1,053.05$1,840.47$229,386.96
116Jul 2029$791.02$1,049.45$1,840.47$228,595.94
117Aug 2029$794.64$1,045.83$1,840.47$227,801.30
118Sep 2029$798.28$1,042.19$1,840.47$227,003.02
119Oct 2029$801.93$1,038.54$1,840.47$226,201.09
120Nov 2029$805.60$1,034.87$1,840.47$225,395.49
121Dec 2029$809.29$1,031.18$1,840.47$224,586.20
2029 Total$9,471.83$12,613.81$22,085.64
122Jan 2030$812.99$1,027.48$1,840.47$223,773.21
123Feb 2030$816.71$1,023.76$1,840.47$222,956.50
124Mar 2030$820.44$1,020.03$1,840.47$222,136.06
125Apr 2030$824.20$1,016.27$1,840.47$221,311.86
126May 2030$827.97$1,012.50$1,840.47$220,483.89
127Jun 2030$831.76$1,008.71$1,840.47$219,652.13
128Jul 2030$835.56$1,004.91$1,840.47$218,816.57
129Aug 2030$839.38$1,001.09$1,840.47$217,977.19
130Sep 2030$843.22$997.25$1,840.47$217,133.97
131Oct 2030$847.08$993.39$1,840.47$216,286.89
132Nov 2030$850.96$989.51$1,840.47$215,435.93
133Dec 2030$854.85$985.62$1,840.47$214,581.08
2030 Total$10,005.12$12,080.52$22,085.64
134Jan 2031$858.76$981.71$1,840.47$213,722.32
135Feb 2031$862.69$977.78$1,840.47$212,859.63
136Mar 2031$866.64$973.83$1,840.47$211,992.99
137Apr 2031$870.60$969.87$1,840.47$211,122.39
138May 2031$874.59$965.88$1,840.47$210,247.80
139Jun 2031$878.59$961.88$1,840.47$209,369.21
140Jul 2031$882.61$957.86$1,840.47$208,486.60
141Aug 2031$886.64$953.83$1,840.47$207,599.96
142Sep 2031$890.70$949.77$1,840.47$206,709.26
143Oct 2031$894.78$945.69$1,840.47$205,814.48
144Nov 2031$898.87$941.60$1,840.47$204,915.61
145Dec 2031$902.98$937.49$1,840.47$204,012.63
2031 Total$10,568.45$11,517.19$22,085.64
146Jan 2032$907.11$933.36$1,840.47$203,105.52
147Feb 2032$911.26$929.21$1,840.47$202,194.26
148Mar 2032$915.43$925.04$1,840.47$201,278.83
149Apr 2032$919.62$920.85$1,840.47$200,359.21
150May 2032$923.83$916.64$1,840.47$199,435.38
151Jun 2032$928.05$912.42$1,840.47$198,507.33
152Jul 2032$932.30$908.17$1,840.47$197,575.03
153Aug 2032$936.56$903.91$1,840.47$196,638.47
154Sep 2032$940.85$899.62$1,840.47$195,697.62
155Oct 2032$945.15$895.32$1,840.47$194,752.47
156Nov 2032$949.48$890.99$1,840.47$193,802.99
157Dec 2032$953.82$886.65$1,840.47$192,849.17
2032 Total$11,163.46$10,922.18$22,085.64
158Jan 2033$958.19$882.28$1,840.47$191,890.98
159Feb 2033$962.57$877.90$1,840.47$190,928.41
160Mar 2033$966.97$873.50$1,840.47$189,961.44
161Apr 2033$971.40$869.07$1,840.47$188,990.04
162May 2033$975.84$864.63$1,840.47$188,014.20
163Jun 2033$980.31$860.16$1,840.47$187,033.89
164Jul 2033$984.79$855.68$1,840.47$186,049.10
165Aug 2033$989.30$851.17$1,840.47$185,059.80
166Sep 2033$993.82$846.65$1,840.47$184,065.98
167Oct 2033$998.37$842.10$1,840.47$183,067.61
168Nov 2033$1,002.94$837.53$1,840.47$182,064.67
169Dec 2033$1,007.52$832.95$1,840.47$181,057.15
2033 Total$11,792.02$10,293.62$22,085.64
170Jan 2034$1,012.13$828.34$1,840.47$180,045.02
171Feb 2034$1,016.76$823.71$1,840.47$179,028.26
172Mar 2034$1,021.42$819.05$1,840.47$178,006.84
173Apr 2034$1,026.09$814.38$1,840.47$176,980.75
174May 2034$1,030.78$809.69$1,840.47$175,949.97
175Jun 2034$1,035.50$804.97$1,840.47$174,914.47
176Jul 2034$1,040.24$800.23$1,840.47$173,874.23
177Aug 2034$1,045.00$795.47$1,840.47$172,829.23
178Sep 2034$1,049.78$790.69$1,840.47$171,779.45
179Oct 2034$1,054.58$785.89$1,840.47$170,724.87
180Nov 2034$1,059.40$781.07$1,840.47$169,665.47
181Dec 2034$1,064.25$776.22$1,840.47$168,601.22
2034 Total$12,455.93$9,629.71$22,085.64
182Jan 2035$1,069.12$771.35$1,840.47$167,532.10
183Feb 2035$1,074.01$766.46$1,840.47$166,458.09
184Mar 2035$1,078.92$761.55$1,840.47$165,379.17
185Apr 2035$1,083.86$756.61$1,840.47$164,295.31
186May 2035$1,088.82$751.65$1,840.47$163,206.49
187Jun 2035$1,093.80$746.67$1,840.47$162,112.69
188Jul 2035$1,098.80$741.67$1,840.47$161,013.89
189Aug 2035$1,103.83$736.64$1,840.47$159,910.06
190Sep 2035$1,108.88$731.59$1,840.47$158,801.18
191Oct 2035$1,113.95$726.52$1,840.47$157,687.23
192Nov 2035$1,119.05$721.42$1,840.47$156,568.18
193Dec 2035$1,124.17$716.30$1,840.47$155,444.01
2035 Total$13,157.21$8,928.43$22,085.64
194Jan 2036$1,129.31$711.16$1,840.47$154,314.70
195Feb 2036$1,134.48$705.99$1,840.47$153,180.22
196Mar 2036$1,139.67$700.80$1,840.47$152,040.55
197Apr 2036$1,144.88$695.59$1,840.47$150,895.67
198May 2036$1,150.12$690.35$1,840.47$149,745.55
199Jun 2036$1,155.38$685.09$1,840.47$148,590.17
200Jul 2036$1,160.67$679.80$1,840.47$147,429.50
201Aug 2036$1,165.98$674.49$1,840.47$146,263.52
202Sep 2036$1,171.31$669.16$1,840.47$145,092.21
203Oct 2036$1,176.67$663.80$1,840.47$143,915.54
204Nov 2036$1,182.06$658.41$1,840.47$142,733.48
205Dec 2036$1,187.46$653.01$1,840.47$141,546.02
2036 Total$13,897.99$8,187.65$22,085.64
206Jan 2037$1,192.90$647.57$1,840.47$140,353.12
207Feb 2037$1,198.35$642.12$1,840.47$139,154.77
208Mar 2037$1,203.84$636.63$1,840.47$137,950.93
209Apr 2037$1,209.34$631.13$1,840.47$136,741.59
210May 2037$1,214.88$625.59$1,840.47$135,526.71
211Jun 2037$1,220.44$620.03$1,840.47$134,306.27
212Jul 2037$1,226.02$614.45$1,840.47$133,080.25
213Aug 2037$1,231.63$608.84$1,840.47$131,848.62
214Sep 2037$1,237.26$603.21$1,840.47$130,611.36
215Oct 2037$1,242.92$597.55$1,840.47$129,368.44
216Nov 2037$1,248.61$591.86$1,840.47$128,119.83
217Dec 2037$1,254.32$586.15$1,840.47$126,865.51
2037 Total$14,680.51$7,405.13$22,085.64
218Jan 2038$1,260.06$580.41$1,840.47$125,605.45
219Feb 2038$1,265.83$574.64$1,840.47$124,339.62
220Mar 2038$1,271.62$568.85$1,840.47$123,068.00
221Apr 2038$1,277.43$563.04$1,840.47$121,790.57
222May 2038$1,283.28$557.19$1,840.47$120,507.29
223Jun 2038$1,289.15$551.32$1,840.47$119,218.14
224Jul 2038$1,295.05$545.42$1,840.47$117,923.09
225Aug 2038$1,300.97$539.50$1,840.47$116,622.12
226Sep 2038$1,306.92$533.55$1,840.47$115,315.20
227Oct 2038$1,312.90$527.57$1,840.47$114,002.30
228Nov 2038$1,318.91$521.56$1,840.47$112,683.39
229Dec 2038$1,324.94$515.53$1,840.47$111,358.45
2038 Total$15,507.06$6,578.58$22,085.64
230Jan 2039$1,331.01$509.46$1,840.47$110,027.44
231Feb 2039$1,337.09$503.38$1,840.47$108,690.35
232Mar 2039$1,343.21$497.26$1,840.47$107,347.14
233Apr 2039$1,349.36$491.11$1,840.47$105,997.78
234May 2039$1,355.53$484.94$1,840.47$104,642.25
235Jun 2039$1,361.73$478.74$1,840.47$103,280.52
236Jul 2039$1,367.96$472.51$1,840.47$101,912.56
237Aug 2039$1,374.22$466.25$1,840.47$100,538.34
238Sep 2039$1,380.51$459.96$1,840.47$99,157.83
239Oct 2039$1,386.82$453.65$1,840.47$97,771.01
240Nov 2039$1,393.17$447.30$1,840.47$96,377.84
241Dec 2039$1,399.54$440.93$1,840.47$94,978.30
2039 Total$16,380.15$5,705.49$22,085.64
242Jan 2040$1,405.94$434.53$1,840.47$93,572.36
243Feb 2040$1,412.38$428.09$1,840.47$92,159.98
244Mar 2040$1,418.84$421.63$1,840.47$90,741.14
245Apr 2040$1,425.33$415.14$1,840.47$89,315.81
246May 2040$1,431.85$408.62$1,840.47$87,883.96
247Jun 2040$1,438.40$402.07$1,840.47$86,445.56
248Jul 2040$1,444.98$395.49$1,840.47$85,000.58
249Aug 2040$1,451.59$388.88$1,840.47$83,548.99
250Sep 2040$1,458.23$382.24$1,840.47$82,090.76
251Oct 2040$1,464.90$375.57$1,840.47$80,625.86
252Nov 2040$1,471.61$368.86$1,840.47$79,154.25
253Dec 2040$1,478.34$362.13$1,840.47$77,675.91
2040 Total$17,302.39$4,783.25$22,085.64
254Jan 2041$1,485.10$355.37$1,840.47$76,190.81
255Feb 2041$1,491.90$348.57$1,840.47$74,698.91
256Mar 2041$1,498.72$341.75$1,840.47$73,200.19
257Apr 2041$1,505.58$334.89$1,840.47$71,694.61
258May 2041$1,512.47$328.00$1,840.47$70,182.14
259Jun 2041$1,519.39$321.08$1,840.47$68,662.75
260Jul 2041$1,526.34$314.13$1,840.47$67,136.41
261Aug 2041$1,533.32$307.15$1,840.47$65,603.09
262Sep 2041$1,540.34$300.13$1,840.47$64,062.75
263Oct 2041$1,547.38$293.09$1,840.47$62,515.37
264Nov 2041$1,554.46$286.01$1,840.47$60,960.91
265Dec 2041$1,561.57$278.90$1,840.47$59,399.34
2041 Total$18,276.57$3,809.07$22,085.64
266Jan 2042$1,568.72$271.75$1,840.47$57,830.62
267Feb 2042$1,575.89$264.58$1,840.47$56,254.73
268Mar 2042$1,583.10$257.37$1,840.47$54,671.63
269Apr 2042$1,590.35$250.12$1,840.47$53,081.28
270May 2042$1,597.62$242.85$1,840.47$51,483.66
271Jun 2042$1,604.93$235.54$1,840.47$49,878.73
272Jul 2042$1,612.27$228.20$1,840.47$48,266.46
273Aug 2042$1,619.65$220.82$1,840.47$46,646.81
274Sep 2042$1,627.06$213.41$1,840.47$45,019.75
275Oct 2042$1,634.50$205.97$1,840.47$43,385.25
276Nov 2042$1,641.98$198.49$1,840.47$41,743.27
277Dec 2042$1,649.49$190.98$1,840.47$40,093.78
2042 Total$19,305.56$2,780.08$22,085.64
278Jan 2043$1,657.04$183.43$1,840.47$38,436.74
279Feb 2043$1,664.62$175.85$1,840.47$36,772.12
280Mar 2043$1,672.24$168.23$1,840.47$35,099.88
281Apr 2043$1,679.89$160.58$1,840.47$33,419.99
282May 2043$1,687.57$152.90$1,840.47$31,732.42
283Jun 2043$1,695.29$145.18$1,840.47$30,037.13
284Jul 2043$1,703.05$137.42$1,840.47$28,334.08
285Aug 2043$1,710.84$129.63$1,840.47$26,623.24
286Sep 2043$1,718.67$121.80$1,840.47$24,904.57
287Oct 2043$1,726.53$113.94$1,840.47$23,178.04
288Nov 2043$1,734.43$106.04$1,840.47$21,443.61
289Dec 2043$1,742.37$98.10$1,840.47$19,701.24
2043 Total$20,392.54$1,693.1$22,085.64
290Jan 2044$1,750.34$90.13$1,840.47$17,950.90
291Feb 2044$1,758.34$82.13$1,840.47$16,192.56
292Mar 2044$1,766.39$74.08$1,840.47$14,426.17
293Apr 2044$1,774.47$66.00$1,840.47$12,651.70
294May 2044$1,782.59$57.88$1,840.47$10,869.11
295Jun 2044$1,790.74$49.73$1,840.47$9,078.37
296Jul 2044$1,798.94$41.53$1,840.47$7,279.43
297Aug 2044$1,807.17$33.30$1,840.47$5,472.26
298Sep 2044$1,815.43$25.04$1,840.47$3,656.83
299Oct 2044$1,823.74$16.73$1,840.47$1,833.09
300Nov 2044$1,832.08$8.39$1,840.47$1.01
2044 Total$19,700.23$544.94$20,245.17
Compare your product with the big 4 banks, or add more products to compare
As seen on