Member Package Flexible Investment Loan Fixed (Principal and Interest) 6 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
6.29%
Fixed - 6 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,655
Number of Repayments
300
Total Interest Paid
$246,500
Total repayments
$496,500
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$344.94$1,310.42$1,655.36$249,655.06
2Feb 2020$346.75$1,308.61$1,655.36$249,308.31
3Mar 2020$348.57$1,306.79$1,655.36$248,959.74
4Apr 2020$350.40$1,304.96$1,655.36$248,609.34
5May 2020$352.23$1,303.13$1,655.36$248,257.11
6Jun 2020$354.08$1,301.28$1,655.36$247,903.03
7Jul 2020$355.93$1,299.43$1,655.36$247,547.10
8Aug 2020$357.80$1,297.56$1,655.36$247,189.30
9Sep 2020$359.68$1,295.68$1,655.36$246,829.62
10Oct 2020$361.56$1,293.80$1,655.36$246,468.06
11Nov 2020$363.46$1,291.90$1,655.36$246,104.60
12Dec 2020$365.36$1,290.00$1,655.36$245,739.24
2020 Total$4,260.76$15,603.56$19,864.32
13Jan 2021$367.28$1,288.08$1,655.36$245,371.96
14Feb 2021$369.20$1,286.16$1,655.36$245,002.76
15Mar 2021$371.14$1,284.22$1,655.36$244,631.62
16Apr 2021$373.08$1,282.28$1,655.36$244,258.54
17May 2021$375.04$1,280.32$1,655.36$243,883.50
18Jun 2021$377.00$1,278.36$1,655.36$243,506.50
19Jul 2021$378.98$1,276.38$1,655.36$243,127.52
20Aug 2021$380.97$1,274.39$1,655.36$242,746.55
21Sep 2021$382.96$1,272.40$1,655.36$242,363.59
22Oct 2021$384.97$1,270.39$1,655.36$241,978.62
23Nov 2021$386.99$1,268.37$1,655.36$241,591.63
24Dec 2021$389.02$1,266.34$1,655.36$241,202.61
2021 Total$4,536.63$15,327.69$19,864.32
25Jan 2022$391.06$1,264.30$1,655.36$240,811.55
26Feb 2022$393.11$1,262.25$1,655.36$240,418.44
27Mar 2022$395.17$1,260.19$1,655.36$240,023.27
28Apr 2022$397.24$1,258.12$1,655.36$239,626.03
29May 2022$399.32$1,256.04$1,655.36$239,226.71
30Jun 2022$401.41$1,253.95$1,655.36$238,825.30
31Jul 2022$403.52$1,251.84$1,655.36$238,421.78
32Aug 2022$405.63$1,249.73$1,655.36$238,016.15
33Sep 2022$407.76$1,247.60$1,655.36$237,608.39
34Oct 2022$409.90$1,245.46$1,655.36$237,198.49
35Nov 2022$412.04$1,243.32$1,655.36$236,786.45
36Dec 2022$414.20$1,241.16$1,655.36$236,372.25
2022 Total$4,830.36$15,033.96$19,864.32
37Jan 2023$416.38$1,238.98$1,655.36$235,955.87
38Feb 2023$418.56$1,236.80$1,655.36$235,537.31
39Mar 2023$420.75$1,234.61$1,655.36$235,116.56
40Apr 2023$422.96$1,232.40$1,655.36$234,693.60
41May 2023$425.17$1,230.19$1,655.36$234,268.43
42Jun 2023$427.40$1,227.96$1,655.36$233,841.03
43Jul 2023$429.64$1,225.72$1,655.36$233,411.39
44Aug 2023$431.90$1,223.46$1,655.36$232,979.49
45Sep 2023$434.16$1,221.20$1,655.36$232,545.33
46Oct 2023$436.43$1,218.93$1,655.36$232,108.90
47Nov 2023$438.72$1,216.64$1,655.36$231,670.18
48Dec 2023$441.02$1,214.34$1,655.36$231,229.16
2023 Total$5,143.09$14,721.23$19,864.32
49Jan 2024$443.33$1,212.03$1,655.36$230,785.83
50Feb 2024$445.66$1,209.70$1,655.36$230,340.17
51Mar 2024$447.99$1,207.37$1,655.36$229,892.18
52Apr 2024$450.34$1,205.02$1,655.36$229,441.84
53May 2024$452.70$1,202.66$1,655.36$228,989.14
54Jun 2024$455.08$1,200.28$1,655.36$228,534.06
55Jul 2024$457.46$1,197.90$1,655.36$228,076.60
56Aug 2024$459.86$1,195.50$1,655.36$227,616.74
57Sep 2024$462.27$1,193.09$1,655.36$227,154.47
58Oct 2024$464.69$1,190.67$1,655.36$226,689.78
59Nov 2024$467.13$1,188.23$1,655.36$226,222.65
60Dec 2024$469.58$1,185.78$1,655.36$225,753.07
2024 Total$5,476.09$14,388.23$19,864.32
61Jan 2025$472.04$1,183.32$1,655.36$225,281.03
62Feb 2025$474.51$1,180.85$1,655.36$224,806.52
63Mar 2025$477.00$1,178.36$1,655.36$224,329.52
64Apr 2025$479.50$1,175.86$1,655.36$223,850.02
65May 2025$482.01$1,173.35$1,655.36$223,368.01
66Jun 2025$484.54$1,170.82$1,655.36$222,883.47
67Jul 2025$487.08$1,168.28$1,655.36$222,396.39
68Aug 2025$489.63$1,165.73$1,655.36$221,906.76
69Sep 2025$492.20$1,163.16$1,655.36$221,414.56
70Oct 2025$494.78$1,160.58$1,655.36$220,919.78
71Nov 2025$497.37$1,157.99$1,655.36$220,422.41
72Dec 2025$499.98$1,155.38$1,655.36$219,922.43
2025 Total$5,830.64$14,033.68$19,864.32
73Jan 2026$502.60$1,152.76$1,655.36$219,419.83
74Feb 2026$505.23$1,150.13$1,655.36$218,914.60
75Mar 2026$507.88$1,147.48$1,655.36$218,406.72
76Apr 2026$510.54$1,144.82$1,655.36$217,896.18
77May 2026$513.22$1,142.14$1,655.36$217,382.96
78Jun 2026$515.91$1,139.45$1,655.36$216,867.05
79Jul 2026$518.62$1,136.74$1,655.36$216,348.43
80Aug 2026$521.33$1,134.03$1,655.36$215,827.10
81Sep 2026$524.07$1,131.29$1,655.36$215,303.03
82Oct 2026$526.81$1,128.55$1,655.36$214,776.22
83Nov 2026$529.57$1,125.79$1,655.36$214,246.65
84Dec 2026$532.35$1,123.01$1,655.36$213,714.30
2026 Total$6,208.13$13,656.19$19,864.32
85Jan 2027$535.14$1,120.22$1,655.36$213,179.16
86Feb 2027$537.95$1,117.41$1,655.36$212,641.21
87Mar 2027$540.77$1,114.59$1,655.36$212,100.44
88Apr 2027$543.60$1,111.76$1,655.36$211,556.84
89May 2027$546.45$1,108.91$1,655.36$211,010.39
90Jun 2027$549.31$1,106.05$1,655.36$210,461.08
91Jul 2027$552.19$1,103.17$1,655.36$209,908.89
92Aug 2027$555.09$1,100.27$1,655.36$209,353.80
93Sep 2027$558.00$1,097.36$1,655.36$208,795.80
94Oct 2027$560.92$1,094.44$1,655.36$208,234.88
95Nov 2027$563.86$1,091.50$1,655.36$207,671.02
96Dec 2027$566.82$1,088.54$1,655.36$207,104.20
2027 Total$6,610.1$13,254.22$19,864.32
97Jan 2028$569.79$1,085.57$1,655.36$206,534.41
98Feb 2028$572.78$1,082.58$1,655.36$205,961.63
99Mar 2028$575.78$1,079.58$1,655.36$205,385.85
100Apr 2028$578.80$1,076.56$1,655.36$204,807.05
101May 2028$581.83$1,073.53$1,655.36$204,225.22
102Jun 2028$584.88$1,070.48$1,655.36$203,640.34
103Jul 2028$587.95$1,067.41$1,655.36$203,052.39
104Aug 2028$591.03$1,064.33$1,655.36$202,461.36
105Sep 2028$594.13$1,061.23$1,655.36$201,867.23
106Oct 2028$597.24$1,058.12$1,655.36$201,269.99
107Nov 2028$600.37$1,054.99$1,655.36$200,669.62
108Dec 2028$603.52$1,051.84$1,655.36$200,066.10
2028 Total$7,038.1$12,826.22$19,864.32
109Jan 2029$606.68$1,048.68$1,655.36$199,459.42
110Feb 2029$609.86$1,045.50$1,655.36$198,849.56
111Mar 2029$613.06$1,042.30$1,655.36$198,236.50
112Apr 2029$616.27$1,039.09$1,655.36$197,620.23
113May 2029$619.50$1,035.86$1,655.36$197,000.73
114Jun 2029$622.75$1,032.61$1,655.36$196,377.98
115Jul 2029$626.01$1,029.35$1,655.36$195,751.97
116Aug 2029$629.29$1,026.07$1,655.36$195,122.68
117Sep 2029$632.59$1,022.77$1,655.36$194,490.09
118Oct 2029$635.91$1,019.45$1,655.36$193,854.18
119Nov 2029$639.24$1,016.12$1,655.36$193,214.94
120Dec 2029$642.59$1,012.77$1,655.36$192,572.35
2029 Total$7,493.75$12,370.57$19,864.32
121Jan 2030$645.96$1,009.40$1,655.36$191,926.39
122Feb 2030$649.35$1,006.01$1,655.36$191,277.04
123Mar 2030$652.75$1,002.61$1,655.36$190,624.29
124Apr 2030$656.17$999.19$1,655.36$189,968.12
125May 2030$659.61$995.75$1,655.36$189,308.51
126Jun 2030$663.07$992.29$1,655.36$188,645.44
127Jul 2030$666.54$988.82$1,655.36$187,978.90
128Aug 2030$670.04$985.32$1,655.36$187,308.86
129Sep 2030$673.55$981.81$1,655.36$186,635.31
130Oct 2030$677.08$978.28$1,655.36$185,958.23
131Nov 2030$680.63$974.73$1,655.36$185,277.60
132Dec 2030$684.20$971.16$1,655.36$184,593.40
2030 Total$7,978.95$11,885.37$19,864.32
133Jan 2031$687.78$967.58$1,655.36$183,905.62
134Feb 2031$691.39$963.97$1,655.36$183,214.23
135Mar 2031$695.01$960.35$1,655.36$182,519.22
136Apr 2031$698.66$956.70$1,655.36$181,820.56
137May 2031$702.32$953.04$1,655.36$181,118.24
138Jun 2031$706.00$949.36$1,655.36$180,412.24
139Jul 2031$709.70$945.66$1,655.36$179,702.54
140Aug 2031$713.42$941.94$1,655.36$178,989.12
141Sep 2031$717.16$938.20$1,655.36$178,271.96
142Oct 2031$720.92$934.44$1,655.36$177,551.04
143Nov 2031$724.70$930.66$1,655.36$176,826.34
144Dec 2031$728.50$926.86$1,655.36$176,097.84
2031 Total$8,495.56$11,368.76$19,864.32
145Jan 2032$732.31$923.05$1,655.36$175,365.53
146Feb 2032$736.15$919.21$1,655.36$174,629.38
147Mar 2032$740.01$915.35$1,655.36$173,889.37
148Apr 2032$743.89$911.47$1,655.36$173,145.48
149May 2032$747.79$907.57$1,655.36$172,397.69
150Jun 2032$751.71$903.65$1,655.36$171,645.98
151Jul 2032$755.65$899.71$1,655.36$170,890.33
152Aug 2032$759.61$895.75$1,655.36$170,130.72
153Sep 2032$763.59$891.77$1,655.36$169,367.13
154Oct 2032$767.59$887.77$1,655.36$168,599.54
155Nov 2032$771.62$883.74$1,655.36$167,827.92
156Dec 2032$775.66$879.70$1,655.36$167,052.26
2032 Total$9,045.58$10,818.74$19,864.32
157Jan 2033$779.73$875.63$1,655.36$166,272.53
158Feb 2033$783.81$871.55$1,655.36$165,488.72
159Mar 2033$787.92$867.44$1,655.36$164,700.80
160Apr 2033$792.05$863.31$1,655.36$163,908.75
161May 2033$796.20$859.16$1,655.36$163,112.55
162Jun 2033$800.38$854.98$1,655.36$162,312.17
163Jul 2033$804.57$850.79$1,655.36$161,507.60
164Aug 2033$808.79$846.57$1,655.36$160,698.81
165Sep 2033$813.03$842.33$1,655.36$159,885.78
166Oct 2033$817.29$838.07$1,655.36$159,068.49
167Nov 2033$821.58$833.78$1,655.36$158,246.91
168Dec 2033$825.88$829.48$1,655.36$157,421.03
2033 Total$9,631.23$10,233.09$19,864.32
169Jan 2034$830.21$825.15$1,655.36$156,590.82
170Feb 2034$834.56$820.80$1,655.36$155,756.26
171Mar 2034$838.94$816.42$1,655.36$154,917.32
172Apr 2034$843.34$812.02$1,655.36$154,073.98
173May 2034$847.76$807.60$1,655.36$153,226.22
174Jun 2034$852.20$803.16$1,655.36$152,374.02
175Jul 2034$856.67$798.69$1,655.36$151,517.35
176Aug 2034$861.16$794.20$1,655.36$150,656.19
177Sep 2034$865.67$789.69$1,655.36$149,790.52
178Oct 2034$870.21$785.15$1,655.36$148,920.31
179Nov 2034$874.77$780.59$1,655.36$148,045.54
180Dec 2034$879.35$776.01$1,655.36$147,166.19
2034 Total$10,254.84$9,609.48$19,864.32
181Jan 2035$883.96$771.40$1,655.36$146,282.23
182Feb 2035$888.60$766.76$1,655.36$145,393.63
183Mar 2035$893.26$762.10$1,655.36$144,500.37
184Apr 2035$897.94$757.42$1,655.36$143,602.43
185May 2035$902.64$752.72$1,655.36$142,699.79
186Jun 2035$907.38$747.98$1,655.36$141,792.41
187Jul 2035$912.13$743.23$1,655.36$140,880.28
188Aug 2035$916.91$738.45$1,655.36$139,963.37
189Sep 2035$921.72$733.64$1,655.36$139,041.65
190Oct 2035$926.55$728.81$1,655.36$138,115.10
191Nov 2035$931.41$723.95$1,655.36$137,183.69
192Dec 2035$936.29$719.07$1,655.36$136,247.40
2035 Total$10,918.79$8,945.53$19,864.32
193Jan 2036$941.20$714.16$1,655.36$135,306.20
194Feb 2036$946.13$709.23$1,655.36$134,360.07
195Mar 2036$951.09$704.27$1,655.36$133,408.98
196Apr 2036$956.07$699.29$1,655.36$132,452.91
197May 2036$961.09$694.27$1,655.36$131,491.82
198Jun 2036$966.12$689.24$1,655.36$130,525.70
199Jul 2036$971.19$684.17$1,655.36$129,554.51
200Aug 2036$976.28$679.08$1,655.36$128,578.23
201Sep 2036$981.40$673.96$1,655.36$127,596.83
202Oct 2036$986.54$668.82$1,655.36$126,610.29
203Nov 2036$991.71$663.65$1,655.36$125,618.58
204Dec 2036$996.91$658.45$1,655.36$124,621.67
2036 Total$11,625.73$8,238.59$19,864.32
205Jan 2037$1,002.13$653.23$1,655.36$123,619.54
206Feb 2037$1,007.39$647.97$1,655.36$122,612.15
207Mar 2037$1,012.67$642.69$1,655.36$121,599.48
208Apr 2037$1,017.98$637.38$1,655.36$120,581.50
209May 2037$1,023.31$632.05$1,655.36$119,558.19
210Jun 2037$1,028.68$626.68$1,655.36$118,529.51
211Jul 2037$1,034.07$621.29$1,655.36$117,495.44
212Aug 2037$1,039.49$615.87$1,655.36$116,455.95
213Sep 2037$1,044.94$610.42$1,655.36$115,411.01
214Oct 2037$1,050.41$604.95$1,655.36$114,360.60
215Nov 2037$1,055.92$599.44$1,655.36$113,304.68
216Dec 2037$1,061.45$593.91$1,655.36$112,243.23
2037 Total$12,378.44$7,485.88$19,864.32
217Jan 2038$1,067.02$588.34$1,655.36$111,176.21
218Feb 2038$1,072.61$582.75$1,655.36$110,103.60
219Mar 2038$1,078.23$577.13$1,655.36$109,025.37
220Apr 2038$1,083.89$571.47$1,655.36$107,941.48
221May 2038$1,089.57$565.79$1,655.36$106,851.91
222Jun 2038$1,095.28$560.08$1,655.36$105,756.63
223Jul 2038$1,101.02$554.34$1,655.36$104,655.61
224Aug 2038$1,106.79$548.57$1,655.36$103,548.82
225Sep 2038$1,112.59$542.77$1,655.36$102,436.23
226Oct 2038$1,118.42$536.94$1,655.36$101,317.81
227Nov 2038$1,124.29$531.07$1,655.36$100,193.52
228Dec 2038$1,130.18$525.18$1,655.36$99,063.34
2038 Total$13,179.89$6,684.43$19,864.32
229Jan 2039$1,136.10$519.26$1,655.36$97,927.24
230Feb 2039$1,142.06$513.30$1,655.36$96,785.18
231Mar 2039$1,148.04$507.32$1,655.36$95,637.14
232Apr 2039$1,154.06$501.30$1,655.36$94,483.08
233May 2039$1,160.11$495.25$1,655.36$93,322.97
234Jun 2039$1,166.19$489.17$1,655.36$92,156.78
235Jul 2039$1,172.30$483.06$1,655.36$90,984.48
236Aug 2039$1,178.45$476.91$1,655.36$89,806.03
237Sep 2039$1,184.63$470.73$1,655.36$88,621.40
238Oct 2039$1,190.84$464.52$1,655.36$87,430.56
239Nov 2039$1,197.08$458.28$1,655.36$86,233.48
240Dec 2039$1,203.35$452.01$1,655.36$85,030.13
2039 Total$14,033.21$5,831.11$19,864.32
241Jan 2040$1,209.66$445.70$1,655.36$83,820.47
242Feb 2040$1,216.00$439.36$1,655.36$82,604.47
243Mar 2040$1,222.37$432.99$1,655.36$81,382.10
244Apr 2040$1,228.78$426.58$1,655.36$80,153.32
245May 2040$1,235.22$420.14$1,655.36$78,918.10
246Jun 2040$1,241.70$413.66$1,655.36$77,676.40
247Jul 2040$1,248.21$407.15$1,655.36$76,428.19
248Aug 2040$1,254.75$400.61$1,655.36$75,173.44
249Sep 2040$1,261.33$394.03$1,655.36$73,912.11
250Oct 2040$1,267.94$387.42$1,655.36$72,644.17
251Nov 2040$1,274.58$380.78$1,655.36$71,369.59
252Dec 2040$1,281.26$374.10$1,655.36$70,088.33
2040 Total$14,941.8$4,922.52$19,864.32
253Jan 2041$1,287.98$367.38$1,655.36$68,800.35
254Feb 2041$1,294.73$360.63$1,655.36$67,505.62
255Mar 2041$1,301.52$353.84$1,655.36$66,204.10
256Apr 2041$1,308.34$347.02$1,655.36$64,895.76
257May 2041$1,315.20$340.16$1,655.36$63,580.56
258Jun 2041$1,322.09$333.27$1,655.36$62,258.47
259Jul 2041$1,329.02$326.34$1,655.36$60,929.45
260Aug 2041$1,335.99$319.37$1,655.36$59,593.46
261Sep 2041$1,342.99$312.37$1,655.36$58,250.47
262Oct 2041$1,350.03$305.33$1,655.36$56,900.44
263Nov 2041$1,357.11$298.25$1,655.36$55,543.33
264Dec 2041$1,364.22$291.14$1,655.36$54,179.11
2041 Total$15,909.22$3,955.1$19,864.32
265Jan 2042$1,371.37$283.99$1,655.36$52,807.74
266Feb 2042$1,378.56$276.80$1,655.36$51,429.18
267Mar 2042$1,385.79$269.57$1,655.36$50,043.39
268Apr 2042$1,393.05$262.31$1,655.36$48,650.34
269May 2042$1,400.35$255.01$1,655.36$47,249.99
270Jun 2042$1,407.69$247.67$1,655.36$45,842.30
271Jul 2042$1,415.07$240.29$1,655.36$44,427.23
272Aug 2042$1,422.49$232.87$1,655.36$43,004.74
273Sep 2042$1,429.94$225.42$1,655.36$41,574.80
274Oct 2042$1,437.44$217.92$1,655.36$40,137.36
275Nov 2042$1,444.97$210.39$1,655.36$38,692.39
276Dec 2042$1,452.55$202.81$1,655.36$37,239.84
2042 Total$16,939.27$2,925.05$19,864.32
277Jan 2043$1,460.16$195.20$1,655.36$35,779.68
278Feb 2043$1,467.81$187.55$1,655.36$34,311.87
279Mar 2043$1,475.51$179.85$1,655.36$32,836.36
280Apr 2043$1,483.24$172.12$1,655.36$31,353.12
281May 2043$1,491.02$164.34$1,655.36$29,862.10
282Jun 2043$1,498.83$156.53$1,655.36$28,363.27
283Jul 2043$1,506.69$148.67$1,655.36$26,856.58
284Aug 2043$1,514.59$140.77$1,655.36$25,341.99
285Sep 2043$1,522.53$132.83$1,655.36$23,819.46
286Oct 2043$1,530.51$124.85$1,655.36$22,288.95
287Nov 2043$1,538.53$116.83$1,655.36$20,750.42
288Dec 2043$1,546.59$108.77$1,655.36$19,203.83
2043 Total$18,036.01$1,828.31$19,864.32
289Jan 2044$1,554.70$100.66$1,655.36$17,649.13
290Feb 2044$1,562.85$92.51$1,655.36$16,086.28
291Mar 2044$1,571.04$84.32$1,655.36$14,515.24
292Apr 2044$1,579.28$76.08$1,655.36$12,935.96
293May 2044$1,587.55$67.81$1,655.36$11,348.41
294Jun 2044$1,595.88$59.48$1,655.36$9,752.53
295Jul 2044$1,604.24$51.12$1,655.36$8,148.29
296Aug 2044$1,612.65$42.71$1,655.36$6,535.64
297Sep 2044$1,621.10$34.26$1,655.36$4,914.54
298Oct 2044$1,629.60$25.76$1,655.36$3,284.94
299Nov 2044$1,638.14$17.22$1,655.36$1,646.80
300Dec 2044$1,646.73$8.63$1,655.36$0.07
2044 Total$19,203.76$660.56$19,864.32
Compare your product with the big 4 banks, or add more products to compare
As seen on