Member Package Flexible Investment Loan Fixed (Principal and Interest) 5 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
3.88%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,303
Number of Repayments
300
Total Interest Paid
$140,900
Total repayments
$390,900
DatePrincipleInterestPaymentBalance
1Oct 2019$494.75$808.33$1,303.08$249,505.25
2Nov 2019$496.35$806.73$1,303.08$249,008.90
3Dec 2019$497.95$805.13$1,303.08$248,510.95
2019 Total$1,489.05$2,420.19$3,909.24
4Jan 2020$499.56$803.52$1,303.08$248,011.39
5Feb 2020$501.18$801.90$1,303.08$247,510.21
6Mar 2020$502.80$800.28$1,303.08$247,007.41
7Apr 2020$504.42$798.66$1,303.08$246,502.99
8May 2020$506.05$797.03$1,303.08$245,996.94
9Jun 2020$507.69$795.39$1,303.08$245,489.25
10Jul 2020$509.33$793.75$1,303.08$244,979.92
11Aug 2020$510.98$792.10$1,303.08$244,468.94
12Sep 2020$512.63$790.45$1,303.08$243,956.31
13Oct 2020$514.29$788.79$1,303.08$243,442.02
14Nov 2020$515.95$787.13$1,303.08$242,926.07
15Dec 2020$517.62$785.46$1,303.08$242,408.45
2020 Total$6,102.5$9,534.46$15,636.96
16Jan 2021$519.29$783.79$1,303.08$241,889.16
17Feb 2021$520.97$782.11$1,303.08$241,368.19
18Mar 2021$522.66$780.42$1,303.08$240,845.53
19Apr 2021$524.35$778.73$1,303.08$240,321.18
20May 2021$526.04$777.04$1,303.08$239,795.14
21Jun 2021$527.74$775.34$1,303.08$239,267.40
22Jul 2021$529.45$773.63$1,303.08$238,737.95
23Aug 2021$531.16$771.92$1,303.08$238,206.79
24Sep 2021$532.88$770.20$1,303.08$237,673.91
25Oct 2021$534.60$768.48$1,303.08$237,139.31
26Nov 2021$536.33$766.75$1,303.08$236,602.98
27Dec 2021$538.06$765.02$1,303.08$236,064.92
2021 Total$6,343.53$9,293.43$15,636.96
28Jan 2022$539.80$763.28$1,303.08$235,525.12
29Feb 2022$541.55$761.53$1,303.08$234,983.57
30Mar 2022$543.30$759.78$1,303.08$234,440.27
31Apr 2022$545.06$758.02$1,303.08$233,895.21
32May 2022$546.82$756.26$1,303.08$233,348.39
33Jun 2022$548.59$754.49$1,303.08$232,799.80
34Jul 2022$550.36$752.72$1,303.08$232,249.44
35Aug 2022$552.14$750.94$1,303.08$231,697.30
36Sep 2022$553.93$749.15$1,303.08$231,143.37
37Oct 2022$555.72$747.36$1,303.08$230,587.65
38Nov 2022$557.51$745.57$1,303.08$230,030.14
39Dec 2022$559.32$743.76$1,303.08$229,470.82
2022 Total$6,594.1$9,042.86$15,636.96
40Jan 2023$561.12$741.96$1,303.08$228,909.70
41Feb 2023$562.94$740.14$1,303.08$228,346.76
42Mar 2023$564.76$738.32$1,303.08$227,782.00
43Apr 2023$566.58$736.50$1,303.08$227,215.42
44May 2023$568.42$734.66$1,303.08$226,647.00
45Jun 2023$570.25$732.83$1,303.08$226,076.75
46Jul 2023$572.10$730.98$1,303.08$225,504.65
47Aug 2023$573.95$729.13$1,303.08$224,930.70
48Sep 2023$575.80$727.28$1,303.08$224,354.90
49Oct 2023$577.67$725.41$1,303.08$223,777.23
50Nov 2023$579.53$723.55$1,303.08$223,197.70
51Dec 2023$581.41$721.67$1,303.08$222,616.29
2023 Total$6,854.53$8,782.43$15,636.96
52Jan 2024$583.29$719.79$1,303.08$222,033.00
53Feb 2024$585.17$717.91$1,303.08$221,447.83
54Mar 2024$587.07$716.01$1,303.08$220,860.76
55Apr 2024$588.96$714.12$1,303.08$220,271.80
56May 2024$590.87$712.21$1,303.08$219,680.93
57Jun 2024$592.78$710.30$1,303.08$219,088.15
58Jul 2024$594.69$708.39$1,303.08$218,493.46
59Aug 2024$596.62$706.46$1,303.08$217,896.84
60Sep 2024$598.55$704.53$1,303.08$217,298.29
61Oct 2024$600.48$702.60$1,303.08$216,697.81
62Nov 2024$602.42$700.66$1,303.08$216,095.39
63Dec 2024$604.37$698.71$1,303.08$215,491.02
2024 Total$7,125.27$8,511.69$15,636.96
64Jan 2025$606.33$696.75$1,303.08$214,884.69
65Feb 2025$608.29$694.79$1,303.08$214,276.40
66Mar 2025$610.25$692.83$1,303.08$213,666.15
67Apr 2025$612.23$690.85$1,303.08$213,053.92
68May 2025$614.21$688.87$1,303.08$212,439.71
69Jun 2025$616.19$686.89$1,303.08$211,823.52
70Jul 2025$618.18$684.90$1,303.08$211,205.34
71Aug 2025$620.18$682.90$1,303.08$210,585.16
72Sep 2025$622.19$680.89$1,303.08$209,962.97
73Oct 2025$624.20$678.88$1,303.08$209,338.77
74Nov 2025$626.22$676.86$1,303.08$208,712.55
75Dec 2025$628.24$674.84$1,303.08$208,084.31
2025 Total$7,406.71$8,230.25$15,636.96
76Jan 2026$630.27$672.81$1,303.08$207,454.04
77Feb 2026$632.31$670.77$1,303.08$206,821.73
78Mar 2026$634.36$668.72$1,303.08$206,187.37
79Apr 2026$636.41$666.67$1,303.08$205,550.96
80May 2026$638.47$664.61$1,303.08$204,912.49
81Jun 2026$640.53$662.55$1,303.08$204,271.96
82Jul 2026$642.60$660.48$1,303.08$203,629.36
83Aug 2026$644.68$658.40$1,303.08$202,984.68
84Sep 2026$646.76$656.32$1,303.08$202,337.92
85Oct 2026$648.85$654.23$1,303.08$201,689.07
86Nov 2026$650.95$652.13$1,303.08$201,038.12
87Dec 2026$653.06$650.02$1,303.08$200,385.06
2026 Total$7,699.25$7,937.71$15,636.96
88Jan 2027$655.17$647.91$1,303.08$199,729.89
89Feb 2027$657.29$645.79$1,303.08$199,072.60
90Mar 2027$659.41$643.67$1,303.08$198,413.19
91Apr 2027$661.54$641.54$1,303.08$197,751.65
92May 2027$663.68$639.40$1,303.08$197,087.97
93Jun 2027$665.83$637.25$1,303.08$196,422.14
94Jul 2027$667.98$635.10$1,303.08$195,754.16
95Aug 2027$670.14$632.94$1,303.08$195,084.02
96Sep 2027$672.31$630.77$1,303.08$194,411.71
97Oct 2027$674.48$628.60$1,303.08$193,737.23
98Nov 2027$676.66$626.42$1,303.08$193,060.57
99Dec 2027$678.85$624.23$1,303.08$192,381.72
2027 Total$8,003.34$7,633.62$15,636.96
100Jan 2028$681.05$622.03$1,303.08$191,700.67
101Feb 2028$683.25$619.83$1,303.08$191,017.42
102Mar 2028$685.46$617.62$1,303.08$190,331.96
103Apr 2028$687.67$615.41$1,303.08$189,644.29
104May 2028$689.90$613.18$1,303.08$188,954.39
105Jun 2028$692.13$610.95$1,303.08$188,262.26
106Jul 2028$694.37$608.71$1,303.08$187,567.89
107Aug 2028$696.61$606.47$1,303.08$186,871.28
108Sep 2028$698.86$604.22$1,303.08$186,172.42
109Oct 2028$701.12$601.96$1,303.08$185,471.30
110Nov 2028$703.39$599.69$1,303.08$184,767.91
111Dec 2028$705.66$597.42$1,303.08$184,062.25
2028 Total$8,319.47$7,317.49$15,636.96
112Jan 2029$707.95$595.13$1,303.08$183,354.30
113Feb 2029$710.23$592.85$1,303.08$182,644.07
114Mar 2029$712.53$590.55$1,303.08$181,931.54
115Apr 2029$714.83$588.25$1,303.08$181,216.71
116May 2029$717.15$585.93$1,303.08$180,499.56
117Jun 2029$719.46$583.62$1,303.08$179,780.10
118Jul 2029$721.79$581.29$1,303.08$179,058.31
119Aug 2029$724.12$578.96$1,303.08$178,334.19
120Sep 2029$726.47$576.61$1,303.08$177,607.72
121Oct 2029$728.82$574.26$1,303.08$176,878.90
122Nov 2029$731.17$571.91$1,303.08$176,147.73
123Dec 2029$733.54$569.54$1,303.08$175,414.19
2029 Total$8,648.06$6,988.9$15,636.96
124Jan 2030$735.91$567.17$1,303.08$174,678.28
125Feb 2030$738.29$564.79$1,303.08$173,939.99
126Mar 2030$740.67$562.41$1,303.08$173,199.32
127Apr 2030$743.07$560.01$1,303.08$172,456.25
128May 2030$745.47$557.61$1,303.08$171,710.78
129Jun 2030$747.88$555.20$1,303.08$170,962.90
130Jul 2030$750.30$552.78$1,303.08$170,212.60
131Aug 2030$752.73$550.35$1,303.08$169,459.87
132Sep 2030$755.16$547.92$1,303.08$168,704.71
133Oct 2030$757.60$545.48$1,303.08$167,947.11
134Nov 2030$760.05$543.03$1,303.08$167,187.06
135Dec 2030$762.51$540.57$1,303.08$166,424.55
2030 Total$8,989.64$6,647.32$15,636.96
136Jan 2031$764.97$538.11$1,303.08$165,659.58
137Feb 2031$767.45$535.63$1,303.08$164,892.13
138Mar 2031$769.93$533.15$1,303.08$164,122.20
139Apr 2031$772.42$530.66$1,303.08$163,349.78
140May 2031$774.92$528.16$1,303.08$162,574.86
141Jun 2031$777.42$525.66$1,303.08$161,797.44
142Jul 2031$779.93$523.15$1,303.08$161,017.51
143Aug 2031$782.46$520.62$1,303.08$160,235.05
144Sep 2031$784.99$518.09$1,303.08$159,450.06
145Oct 2031$787.52$515.56$1,303.08$158,662.54
146Nov 2031$790.07$513.01$1,303.08$157,872.47
147Dec 2031$792.63$510.45$1,303.08$157,079.84
2031 Total$9,344.71$6,292.25$15,636.96
148Jan 2032$795.19$507.89$1,303.08$156,284.65
149Feb 2032$797.76$505.32$1,303.08$155,486.89
150Mar 2032$800.34$502.74$1,303.08$154,686.55
151Apr 2032$802.93$500.15$1,303.08$153,883.62
152May 2032$805.52$497.56$1,303.08$153,078.10
153Jun 2032$808.13$494.95$1,303.08$152,269.97
154Jul 2032$810.74$492.34$1,303.08$151,459.23
155Aug 2032$813.36$489.72$1,303.08$150,645.87
156Sep 2032$815.99$487.09$1,303.08$149,829.88
157Oct 2032$818.63$484.45$1,303.08$149,011.25
158Nov 2032$821.28$481.80$1,303.08$148,189.97
159Dec 2032$823.93$479.15$1,303.08$147,366.04
2032 Total$9,713.8$5,923.16$15,636.96
160Jan 2033$826.60$476.48$1,303.08$146,539.44
161Feb 2033$829.27$473.81$1,303.08$145,710.17
162Mar 2033$831.95$471.13$1,303.08$144,878.22
163Apr 2033$834.64$468.44$1,303.08$144,043.58
164May 2033$837.34$465.74$1,303.08$143,206.24
165Jun 2033$840.05$463.03$1,303.08$142,366.19
166Jul 2033$842.76$460.32$1,303.08$141,523.43
167Aug 2033$845.49$457.59$1,303.08$140,677.94
168Sep 2033$848.22$454.86$1,303.08$139,829.72
169Oct 2033$850.96$452.12$1,303.08$138,978.76
170Nov 2033$853.72$449.36$1,303.08$138,125.04
171Dec 2033$856.48$446.60$1,303.08$137,268.56
2033 Total$10,097.48$5,539.48$15,636.96
172Jan 2034$859.24$443.84$1,303.08$136,409.32
173Feb 2034$862.02$441.06$1,303.08$135,547.30
174Mar 2034$864.81$438.27$1,303.08$134,682.49
175Apr 2034$867.61$435.47$1,303.08$133,814.88
176May 2034$870.41$432.67$1,303.08$132,944.47
177Jun 2034$873.23$429.85$1,303.08$132,071.24
178Jul 2034$876.05$427.03$1,303.08$131,195.19
179Aug 2034$878.88$424.20$1,303.08$130,316.31
180Sep 2034$881.72$421.36$1,303.08$129,434.59
181Oct 2034$884.57$418.51$1,303.08$128,550.02
182Nov 2034$887.43$415.65$1,303.08$127,662.59
183Dec 2034$890.30$412.78$1,303.08$126,772.29
2034 Total$10,496.27$5,140.69$15,636.96
184Jan 2035$893.18$409.90$1,303.08$125,879.11
185Feb 2035$896.07$407.01$1,303.08$124,983.04
186Mar 2035$898.97$404.11$1,303.08$124,084.07
187Apr 2035$901.87$401.21$1,303.08$123,182.20
188May 2035$904.79$398.29$1,303.08$122,277.41
189Jun 2035$907.72$395.36$1,303.08$121,369.69
190Jul 2035$910.65$392.43$1,303.08$120,459.04
191Aug 2035$913.60$389.48$1,303.08$119,545.44
192Sep 2035$916.55$386.53$1,303.08$118,628.89
193Oct 2035$919.51$383.57$1,303.08$117,709.38
194Nov 2035$922.49$380.59$1,303.08$116,786.89
195Dec 2035$925.47$377.61$1,303.08$115,861.42
2035 Total$10,910.87$4,726.09$15,636.96
196Jan 2036$928.46$374.62$1,303.08$114,932.96
197Feb 2036$931.46$371.62$1,303.08$114,001.50
198Mar 2036$934.48$368.60$1,303.08$113,067.02
199Apr 2036$937.50$365.58$1,303.08$112,129.52
200May 2036$940.53$362.55$1,303.08$111,188.99
201Jun 2036$943.57$359.51$1,303.08$110,245.42
202Jul 2036$946.62$356.46$1,303.08$109,298.80
203Aug 2036$949.68$353.40$1,303.08$108,349.12
204Sep 2036$952.75$350.33$1,303.08$107,396.37
205Oct 2036$955.83$347.25$1,303.08$106,440.54
206Nov 2036$958.92$344.16$1,303.08$105,481.62
207Dec 2036$962.02$341.06$1,303.08$104,519.60
2036 Total$11,341.82$4,295.14$15,636.96
208Jan 2037$965.13$337.95$1,303.08$103,554.47
209Feb 2037$968.25$334.83$1,303.08$102,586.22
210Mar 2037$971.38$331.70$1,303.08$101,614.84
211Apr 2037$974.53$328.55$1,303.08$100,640.31
212May 2037$977.68$325.40$1,303.08$99,662.63
213Jun 2037$980.84$322.24$1,303.08$98,681.79
214Jul 2037$984.01$319.07$1,303.08$97,697.78
215Aug 2037$987.19$315.89$1,303.08$96,710.59
216Sep 2037$990.38$312.70$1,303.08$95,720.21
217Oct 2037$993.58$309.50$1,303.08$94,726.63
218Nov 2037$996.80$306.28$1,303.08$93,729.83
219Dec 2037$1,000.02$303.06$1,303.08$92,729.81
2037 Total$11,789.79$3,847.17$15,636.96
220Jan 2038$1,003.25$299.83$1,303.08$91,726.56
221Feb 2038$1,006.50$296.58$1,303.08$90,720.06
222Mar 2038$1,009.75$293.33$1,303.08$89,710.31
223Apr 2038$1,013.02$290.06$1,303.08$88,697.29
224May 2038$1,016.29$286.79$1,303.08$87,681.00
225Jun 2038$1,019.58$283.50$1,303.08$86,661.42
226Jul 2038$1,022.87$280.21$1,303.08$85,638.55
227Aug 2038$1,026.18$276.90$1,303.08$84,612.37
228Sep 2038$1,029.50$273.58$1,303.08$83,582.87
229Oct 2038$1,032.83$270.25$1,303.08$82,550.04
230Nov 2038$1,036.17$266.91$1,303.08$81,513.87
231Dec 2038$1,039.52$263.56$1,303.08$80,474.35
2038 Total$12,255.46$3,381.5$15,636.96
232Jan 2039$1,042.88$260.20$1,303.08$79,431.47
233Feb 2039$1,046.25$256.83$1,303.08$78,385.22
234Mar 2039$1,049.63$253.45$1,303.08$77,335.59
235Apr 2039$1,053.03$250.05$1,303.08$76,282.56
236May 2039$1,056.43$246.65$1,303.08$75,226.13
237Jun 2039$1,059.85$243.23$1,303.08$74,166.28
238Jul 2039$1,063.28$239.80$1,303.08$73,103.00
239Aug 2039$1,066.71$236.37$1,303.08$72,036.29
240Sep 2039$1,070.16$232.92$1,303.08$70,966.13
241Oct 2039$1,073.62$229.46$1,303.08$69,892.51
242Nov 2039$1,077.09$225.99$1,303.08$68,815.42
243Dec 2039$1,080.58$222.50$1,303.08$67,734.84
2039 Total$12,739.51$2,897.45$15,636.96
244Jan 2040$1,084.07$219.01$1,303.08$66,650.77
245Feb 2040$1,087.58$215.50$1,303.08$65,563.19
246Mar 2040$1,091.09$211.99$1,303.08$64,472.10
247Apr 2040$1,094.62$208.46$1,303.08$63,377.48
248May 2040$1,098.16$204.92$1,303.08$62,279.32
249Jun 2040$1,101.71$201.37$1,303.08$61,177.61
250Jul 2040$1,105.27$197.81$1,303.08$60,072.34
251Aug 2040$1,108.85$194.23$1,303.08$58,963.49
252Sep 2040$1,112.43$190.65$1,303.08$57,851.06
253Oct 2040$1,116.03$187.05$1,303.08$56,735.03
254Nov 2040$1,119.64$183.44$1,303.08$55,615.39
255Dec 2040$1,123.26$179.82$1,303.08$54,492.13
2040 Total$13,242.71$2,394.25$15,636.96
256Jan 2041$1,126.89$176.19$1,303.08$53,365.24
257Feb 2041$1,130.53$172.55$1,303.08$52,234.71
258Mar 2041$1,134.19$168.89$1,303.08$51,100.52
259Apr 2041$1,137.85$165.23$1,303.08$49,962.67
260May 2041$1,141.53$161.55$1,303.08$48,821.14
261Jun 2041$1,145.22$157.86$1,303.08$47,675.92
262Jul 2041$1,148.93$154.15$1,303.08$46,526.99
263Aug 2041$1,152.64$150.44$1,303.08$45,374.35
264Sep 2041$1,156.37$146.71$1,303.08$44,217.98
265Oct 2041$1,160.11$142.97$1,303.08$43,057.87
266Nov 2041$1,163.86$139.22$1,303.08$41,894.01
267Dec 2041$1,167.62$135.46$1,303.08$40,726.39
2041 Total$13,765.74$1,871.22$15,636.96
268Jan 2042$1,171.40$131.68$1,303.08$39,554.99
269Feb 2042$1,175.19$127.89$1,303.08$38,379.80
270Mar 2042$1,178.99$124.09$1,303.08$37,200.81
271Apr 2042$1,182.80$120.28$1,303.08$36,018.01
272May 2042$1,186.62$116.46$1,303.08$34,831.39
273Jun 2042$1,190.46$112.62$1,303.08$33,640.93
274Jul 2042$1,194.31$108.77$1,303.08$32,446.62
275Aug 2042$1,198.17$104.91$1,303.08$31,248.45
276Sep 2042$1,202.04$101.04$1,303.08$30,046.41
277Oct 2042$1,205.93$97.15$1,303.08$28,840.48
278Nov 2042$1,209.83$93.25$1,303.08$27,630.65
279Dec 2042$1,213.74$89.34$1,303.08$26,416.91
2042 Total$14,309.48$1,327.48$15,636.96
280Jan 2043$1,217.67$85.41$1,303.08$25,199.24
281Feb 2043$1,221.60$81.48$1,303.08$23,977.64
282Mar 2043$1,225.55$77.53$1,303.08$22,752.09
283Apr 2043$1,229.51$73.57$1,303.08$21,522.58
284May 2043$1,233.49$69.59$1,303.08$20,289.09
285Jun 2043$1,237.48$65.60$1,303.08$19,051.61
286Jul 2043$1,241.48$61.60$1,303.08$17,810.13
287Aug 2043$1,245.49$57.59$1,303.08$16,564.64
288Sep 2043$1,249.52$53.56$1,303.08$15,315.12
289Oct 2043$1,253.56$49.52$1,303.08$14,061.56
290Nov 2043$1,257.61$45.47$1,303.08$12,803.95
291Dec 2043$1,261.68$41.40$1,303.08$11,542.27
2043 Total$14,874.64$762.32$15,636.96
292Jan 2044$1,265.76$37.32$1,303.08$10,276.51
293Feb 2044$1,269.85$33.23$1,303.08$9,006.66
294Mar 2044$1,273.96$29.12$1,303.08$7,732.70
295Apr 2044$1,278.08$25.00$1,303.08$6,454.62
296May 2044$1,282.21$20.87$1,303.08$5,172.41
297Jun 2044$1,286.36$16.72$1,303.08$3,886.05
298Jul 2044$1,290.52$12.56$1,303.08$2,595.53
299Aug 2044$1,294.69$8.39$1,303.08$1,300.84
300Sep 2044$1,298.87$4.21$1,303.08$1.97
2044 Total$11,540.3$187.42$11,727.72
Compare your product with the big 4 banks, or add more products to compare
As seen on