Member Package Flexible Investment Loan Fixed (Principal and Interest) 6 Years from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
6.29%
Fixed - 6 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,986
Number of Repayments
300
Total Interest Paid
$295,800
Total repayments
$595,800
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$413.93$1,572.50$1,986.43$299,586.07
2Feb 2020$416.10$1,570.33$1,986.43$299,169.97
3Mar 2020$418.28$1,568.15$1,986.43$298,751.69
4Apr 2020$420.47$1,565.96$1,986.43$298,331.22
5May 2020$422.68$1,563.75$1,986.43$297,908.54
6Jun 2020$424.89$1,561.54$1,986.43$297,483.65
7Jul 2020$427.12$1,559.31$1,986.43$297,056.53
8Aug 2020$429.36$1,557.07$1,986.43$296,627.17
9Sep 2020$431.61$1,554.82$1,986.43$296,195.56
10Oct 2020$433.87$1,552.56$1,986.43$295,761.69
11Nov 2020$436.15$1,550.28$1,986.43$295,325.54
12Dec 2020$438.43$1,548.00$1,986.43$294,887.11
2020 Total$5,112.89$18,724.27$23,837.16
13Jan 2021$440.73$1,545.70$1,986.43$294,446.38
14Feb 2021$443.04$1,543.39$1,986.43$294,003.34
15Mar 2021$445.36$1,541.07$1,986.43$293,557.98
16Apr 2021$447.70$1,538.73$1,986.43$293,110.28
17May 2021$450.04$1,536.39$1,986.43$292,660.24
18Jun 2021$452.40$1,534.03$1,986.43$292,207.84
19Jul 2021$454.77$1,531.66$1,986.43$291,753.07
20Aug 2021$457.16$1,529.27$1,986.43$291,295.91
21Sep 2021$459.55$1,526.88$1,986.43$290,836.36
22Oct 2021$461.96$1,524.47$1,986.43$290,374.40
23Nov 2021$464.38$1,522.05$1,986.43$289,910.02
24Dec 2021$466.82$1,519.61$1,986.43$289,443.20
2021 Total$5,443.91$18,393.25$23,837.16
25Jan 2022$469.27$1,517.16$1,986.43$288,973.93
26Feb 2022$471.72$1,514.71$1,986.43$288,502.21
27Mar 2022$474.20$1,512.23$1,986.43$288,028.01
28Apr 2022$476.68$1,509.75$1,986.43$287,551.33
29May 2022$479.18$1,507.25$1,986.43$287,072.15
30Jun 2022$481.69$1,504.74$1,986.43$286,590.46
31Jul 2022$484.22$1,502.21$1,986.43$286,106.24
32Aug 2022$486.76$1,499.67$1,986.43$285,619.48
33Sep 2022$489.31$1,497.12$1,986.43$285,130.17
34Oct 2022$491.87$1,494.56$1,986.43$284,638.30
35Nov 2022$494.45$1,491.98$1,986.43$284,143.85
36Dec 2022$497.04$1,489.39$1,986.43$283,646.81
2022 Total$5,796.39$18,040.77$23,837.16
37Jan 2023$499.65$1,486.78$1,986.43$283,147.16
38Feb 2023$502.27$1,484.16$1,986.43$282,644.89
39Mar 2023$504.90$1,481.53$1,986.43$282,139.99
40Apr 2023$507.55$1,478.88$1,986.43$281,632.44
41May 2023$510.21$1,476.22$1,986.43$281,122.23
42Jun 2023$512.88$1,473.55$1,986.43$280,609.35
43Jul 2023$515.57$1,470.86$1,986.43$280,093.78
44Aug 2023$518.27$1,468.16$1,986.43$279,575.51
45Sep 2023$520.99$1,465.44$1,986.43$279,054.52
46Oct 2023$523.72$1,462.71$1,986.43$278,530.80
47Nov 2023$526.46$1,459.97$1,986.43$278,004.34
48Dec 2023$529.22$1,457.21$1,986.43$277,475.12
2023 Total$6,171.69$17,665.47$23,837.16
49Jan 2024$532.00$1,454.43$1,986.43$276,943.12
50Feb 2024$534.79$1,451.64$1,986.43$276,408.33
51Mar 2024$537.59$1,448.84$1,986.43$275,870.74
52Apr 2024$540.41$1,446.02$1,986.43$275,330.33
53May 2024$543.24$1,443.19$1,986.43$274,787.09
54Jun 2024$546.09$1,440.34$1,986.43$274,241.00
55Jul 2024$548.95$1,437.48$1,986.43$273,692.05
56Aug 2024$551.83$1,434.60$1,986.43$273,140.22
57Sep 2024$554.72$1,431.71$1,986.43$272,585.50
58Oct 2024$557.63$1,428.80$1,986.43$272,027.87
59Nov 2024$560.55$1,425.88$1,986.43$271,467.32
60Dec 2024$563.49$1,422.94$1,986.43$270,903.83
2024 Total$6,571.29$17,265.87$23,837.16
61Jan 2025$566.44$1,419.99$1,986.43$270,337.39
62Feb 2025$569.41$1,417.02$1,986.43$269,767.98
63Mar 2025$572.40$1,414.03$1,986.43$269,195.58
64Apr 2025$575.40$1,411.03$1,986.43$268,620.18
65May 2025$578.41$1,408.02$1,986.43$268,041.77
66Jun 2025$581.44$1,404.99$1,986.43$267,460.33
67Jul 2025$584.49$1,401.94$1,986.43$266,875.84
68Aug 2025$587.56$1,398.87$1,986.43$266,288.28
69Sep 2025$590.64$1,395.79$1,986.43$265,697.64
70Oct 2025$593.73$1,392.70$1,986.43$265,103.91
71Nov 2025$596.84$1,389.59$1,986.43$264,507.07
72Dec 2025$599.97$1,386.46$1,986.43$263,907.10
2025 Total$6,996.73$16,840.43$23,837.16
73Jan 2026$603.12$1,383.31$1,986.43$263,303.98
74Feb 2026$606.28$1,380.15$1,986.43$262,697.70
75Mar 2026$609.46$1,376.97$1,986.43$262,088.24
76Apr 2026$612.65$1,373.78$1,986.43$261,475.59
77May 2026$615.86$1,370.57$1,986.43$260,859.73
78Jun 2026$619.09$1,367.34$1,986.43$260,240.64
79Jul 2026$622.34$1,364.09$1,986.43$259,618.30
80Aug 2026$625.60$1,360.83$1,986.43$258,992.70
81Sep 2026$628.88$1,357.55$1,986.43$258,363.82
82Oct 2026$632.17$1,354.26$1,986.43$257,731.65
83Nov 2026$635.49$1,350.94$1,986.43$257,096.16
84Dec 2026$638.82$1,347.61$1,986.43$256,457.34
2026 Total$7,449.76$16,387.4$23,837.16
85Jan 2027$642.17$1,344.26$1,986.43$255,815.17
86Feb 2027$645.53$1,340.90$1,986.43$255,169.64
87Mar 2027$648.92$1,337.51$1,986.43$254,520.72
88Apr 2027$652.32$1,334.11$1,986.43$253,868.40
89May 2027$655.74$1,330.69$1,986.43$253,212.66
90Jun 2027$659.17$1,327.26$1,986.43$252,553.49
91Jul 2027$662.63$1,323.80$1,986.43$251,890.86
92Aug 2027$666.10$1,320.33$1,986.43$251,224.76
93Sep 2027$669.59$1,316.84$1,986.43$250,555.17
94Oct 2027$673.10$1,313.33$1,986.43$249,882.07
95Nov 2027$676.63$1,309.80$1,986.43$249,205.44
96Dec 2027$680.18$1,306.25$1,986.43$248,525.26
2027 Total$7,932.08$15,905.08$23,837.16
97Jan 2028$683.74$1,302.69$1,986.43$247,841.52
98Feb 2028$687.33$1,299.10$1,986.43$247,154.19
99Mar 2028$690.93$1,295.50$1,986.43$246,463.26
100Apr 2028$694.55$1,291.88$1,986.43$245,768.71
101May 2028$698.19$1,288.24$1,986.43$245,070.52
102Jun 2028$701.85$1,284.58$1,986.43$244,368.67
103Jul 2028$705.53$1,280.90$1,986.43$243,663.14
104Aug 2028$709.23$1,277.20$1,986.43$242,953.91
105Sep 2028$712.95$1,273.48$1,986.43$242,240.96
106Oct 2028$716.68$1,269.75$1,986.43$241,524.28
107Nov 2028$720.44$1,265.99$1,986.43$240,803.84
108Dec 2028$724.22$1,262.21$1,986.43$240,079.62
2028 Total$8,445.64$15,391.52$23,837.16
109Jan 2029$728.01$1,258.42$1,986.43$239,351.61
110Feb 2029$731.83$1,254.60$1,986.43$238,619.78
111Mar 2029$735.66$1,250.77$1,986.43$237,884.12
112Apr 2029$739.52$1,246.91$1,986.43$237,144.60
113May 2029$743.40$1,243.03$1,986.43$236,401.20
114Jun 2029$747.29$1,239.14$1,986.43$235,653.91
115Jul 2029$751.21$1,235.22$1,986.43$234,902.70
116Aug 2029$755.15$1,231.28$1,986.43$234,147.55
117Sep 2029$759.11$1,227.32$1,986.43$233,388.44
118Oct 2029$763.09$1,223.34$1,986.43$232,625.35
119Nov 2029$767.09$1,219.34$1,986.43$231,858.26
120Dec 2029$771.11$1,215.32$1,986.43$231,087.15
2029 Total$8,992.47$14,844.69$23,837.16
121Jan 2030$775.15$1,211.28$1,986.43$230,312.00
122Feb 2030$779.21$1,207.22$1,986.43$229,532.79
123Mar 2030$783.30$1,203.13$1,986.43$228,749.49
124Apr 2030$787.40$1,199.03$1,986.43$227,962.09
125May 2030$791.53$1,194.90$1,986.43$227,170.56
126Jun 2030$795.68$1,190.75$1,986.43$226,374.88
127Jul 2030$799.85$1,186.58$1,986.43$225,575.03
128Aug 2030$804.04$1,182.39$1,986.43$224,770.99
129Sep 2030$808.26$1,178.17$1,986.43$223,962.73
130Oct 2030$812.49$1,173.94$1,986.43$223,150.24
131Nov 2030$816.75$1,169.68$1,986.43$222,333.49
132Dec 2030$821.03$1,165.40$1,986.43$221,512.46
2030 Total$9,574.69$14,262.47$23,837.16
133Jan 2031$825.34$1,161.09$1,986.43$220,687.12
134Feb 2031$829.66$1,156.77$1,986.43$219,857.46
135Mar 2031$834.01$1,152.42$1,986.43$219,023.45
136Apr 2031$838.38$1,148.05$1,986.43$218,185.07
137May 2031$842.78$1,143.65$1,986.43$217,342.29
138Jun 2031$847.19$1,139.24$1,986.43$216,495.10
139Jul 2031$851.63$1,134.80$1,986.43$215,643.47
140Aug 2031$856.10$1,130.33$1,986.43$214,787.37
141Sep 2031$860.59$1,125.84$1,986.43$213,926.78
142Oct 2031$865.10$1,121.33$1,986.43$213,061.68
143Nov 2031$869.63$1,116.80$1,986.43$212,192.05
144Dec 2031$874.19$1,112.24$1,986.43$211,317.86
2031 Total$10,194.6$13,642.56$23,837.16
145Jan 2032$878.77$1,107.66$1,986.43$210,439.09
146Feb 2032$883.38$1,103.05$1,986.43$209,555.71
147Mar 2032$888.01$1,098.42$1,986.43$208,667.70
148Apr 2032$892.66$1,093.77$1,986.43$207,775.04
149May 2032$897.34$1,089.09$1,986.43$206,877.70
150Jun 2032$902.05$1,084.38$1,986.43$205,975.65
151Jul 2032$906.77$1,079.66$1,986.43$205,068.88
152Aug 2032$911.53$1,074.90$1,986.43$204,157.35
153Sep 2032$916.31$1,070.12$1,986.43$203,241.04
154Oct 2032$921.11$1,065.32$1,986.43$202,319.93
155Nov 2032$925.94$1,060.49$1,986.43$201,393.99
156Dec 2032$930.79$1,055.64$1,986.43$200,463.20
2032 Total$10,854.66$12,982.5$23,837.16
157Jan 2033$935.67$1,050.76$1,986.43$199,527.53
158Feb 2033$940.57$1,045.86$1,986.43$198,586.96
159Mar 2033$945.50$1,040.93$1,986.43$197,641.46
160Apr 2033$950.46$1,035.97$1,986.43$196,691.00
161May 2033$955.44$1,030.99$1,986.43$195,735.56
162Jun 2033$960.45$1,025.98$1,986.43$194,775.11
163Jul 2033$965.48$1,020.95$1,986.43$193,809.63
164Aug 2033$970.54$1,015.89$1,986.43$192,839.09
165Sep 2033$975.63$1,010.80$1,986.43$191,863.46
166Oct 2033$980.75$1,005.68$1,986.43$190,882.71
167Nov 2033$985.89$1,000.54$1,986.43$189,896.82
168Dec 2033$991.05$995.38$1,986.43$188,905.77
2033 Total$11,557.43$12,279.73$23,837.16
169Jan 2034$996.25$990.18$1,986.43$187,909.52
170Feb 2034$1,001.47$984.96$1,986.43$186,908.05
171Mar 2034$1,006.72$979.71$1,986.43$185,901.33
172Apr 2034$1,012.00$974.43$1,986.43$184,889.33
173May 2034$1,017.30$969.13$1,986.43$183,872.03
174Jun 2034$1,022.63$963.80$1,986.43$182,849.40
175Jul 2034$1,027.99$958.44$1,986.43$181,821.41
176Aug 2034$1,033.38$953.05$1,986.43$180,788.03
177Sep 2034$1,038.80$947.63$1,986.43$179,749.23
178Oct 2034$1,044.24$942.19$1,986.43$178,704.99
179Nov 2034$1,049.72$936.71$1,986.43$177,655.27
180Dec 2034$1,055.22$931.21$1,986.43$176,600.05
2034 Total$12,305.72$11,531.44$23,837.16
181Jan 2035$1,060.75$925.68$1,986.43$175,539.30
182Feb 2035$1,066.31$920.12$1,986.43$174,472.99
183Mar 2035$1,071.90$914.53$1,986.43$173,401.09
184Apr 2035$1,077.52$908.91$1,986.43$172,323.57
185May 2035$1,083.17$903.26$1,986.43$171,240.40
186Jun 2035$1,088.84$897.59$1,986.43$170,151.56
187Jul 2035$1,094.55$891.88$1,986.43$169,057.01
188Aug 2035$1,100.29$886.14$1,986.43$167,956.72
189Sep 2035$1,106.06$880.37$1,986.43$166,850.66
190Oct 2035$1,111.85$874.58$1,986.43$165,738.81
191Nov 2035$1,117.68$868.75$1,986.43$164,621.13
192Dec 2035$1,123.54$862.89$1,986.43$163,497.59
2035 Total$13,102.46$10,734.7$23,837.16
193Jan 2036$1,129.43$857.00$1,986.43$162,368.16
194Feb 2036$1,135.35$851.08$1,986.43$161,232.81
195Mar 2036$1,141.30$845.13$1,986.43$160,091.51
196Apr 2036$1,147.28$839.15$1,986.43$158,944.23
197May 2036$1,153.30$833.13$1,986.43$157,790.93
198Jun 2036$1,159.34$827.09$1,986.43$156,631.59
199Jul 2036$1,165.42$821.01$1,986.43$155,466.17
200Aug 2036$1,171.53$814.90$1,986.43$154,294.64
201Sep 2036$1,177.67$808.76$1,986.43$153,116.97
202Oct 2036$1,183.84$802.59$1,986.43$151,933.13
203Nov 2036$1,190.05$796.38$1,986.43$150,743.08
204Dec 2036$1,196.29$790.14$1,986.43$149,546.79
2036 Total$13,950.8$9,886.36$23,837.16
205Jan 2037$1,202.56$783.87$1,986.43$148,344.23
206Feb 2037$1,208.86$777.57$1,986.43$147,135.37
207Mar 2037$1,215.20$771.23$1,986.43$145,920.17
208Apr 2037$1,221.57$764.86$1,986.43$144,698.60
209May 2037$1,227.97$758.46$1,986.43$143,470.63
210Jun 2037$1,234.40$752.03$1,986.43$142,236.23
211Jul 2037$1,240.88$745.55$1,986.43$140,995.35
212Aug 2037$1,247.38$739.05$1,986.43$139,747.97
213Sep 2037$1,253.92$732.51$1,986.43$138,494.05
214Oct 2037$1,260.49$725.94$1,986.43$137,233.56
215Nov 2037$1,267.10$719.33$1,986.43$135,966.46
216Dec 2037$1,273.74$712.69$1,986.43$134,692.72
2037 Total$14,854.07$8,983.09$23,837.16
217Jan 2038$1,280.42$706.01$1,986.43$133,412.30
218Feb 2038$1,287.13$699.30$1,986.43$132,125.17
219Mar 2038$1,293.87$692.56$1,986.43$130,831.30
220Apr 2038$1,300.66$685.77$1,986.43$129,530.64
221May 2038$1,307.47$678.96$1,986.43$128,223.17
222Jun 2038$1,314.33$672.10$1,986.43$126,908.84
223Jul 2038$1,321.22$665.21$1,986.43$125,587.62
224Aug 2038$1,328.14$658.29$1,986.43$124,259.48
225Sep 2038$1,335.10$651.33$1,986.43$122,924.38
226Oct 2038$1,342.10$644.33$1,986.43$121,582.28
227Nov 2038$1,349.14$637.29$1,986.43$120,233.14
228Dec 2038$1,356.21$630.22$1,986.43$118,876.93
2038 Total$15,815.79$8,021.37$23,837.16
229Jan 2039$1,363.32$623.11$1,986.43$117,513.61
230Feb 2039$1,370.46$615.97$1,986.43$116,143.15
231Mar 2039$1,377.65$608.78$1,986.43$114,765.50
232Apr 2039$1,384.87$601.56$1,986.43$113,380.63
233May 2039$1,392.13$594.30$1,986.43$111,988.50
234Jun 2039$1,399.42$587.01$1,986.43$110,589.08
235Jul 2039$1,406.76$579.67$1,986.43$109,182.32
236Aug 2039$1,414.13$572.30$1,986.43$107,768.19
237Sep 2039$1,421.55$564.88$1,986.43$106,346.64
238Oct 2039$1,429.00$557.43$1,986.43$104,917.64
239Nov 2039$1,436.49$549.94$1,986.43$103,481.15
240Dec 2039$1,444.02$542.41$1,986.43$102,037.13
2039 Total$16,839.8$6,997.36$23,837.16
241Jan 2040$1,451.59$534.84$1,986.43$100,585.54
242Feb 2040$1,459.19$527.24$1,986.43$99,126.35
243Mar 2040$1,466.84$519.59$1,986.43$97,659.51
244Apr 2040$1,474.53$511.90$1,986.43$96,184.98
245May 2040$1,482.26$504.17$1,986.43$94,702.72
246Jun 2040$1,490.03$496.40$1,986.43$93,212.69
247Jul 2040$1,497.84$488.59$1,986.43$91,714.85
248Aug 2040$1,505.69$480.74$1,986.43$90,209.16
249Sep 2040$1,513.58$472.85$1,986.43$88,695.58
250Oct 2040$1,521.52$464.91$1,986.43$87,174.06
251Nov 2040$1,529.49$456.94$1,986.43$85,644.57
252Dec 2040$1,537.51$448.92$1,986.43$84,107.06
2040 Total$17,930.07$5,907.09$23,837.16
253Jan 2041$1,545.57$440.86$1,986.43$82,561.49
254Feb 2041$1,553.67$432.76$1,986.43$81,007.82
255Mar 2041$1,561.81$424.62$1,986.43$79,446.01
256Apr 2041$1,570.00$416.43$1,986.43$77,876.01
257May 2041$1,578.23$408.20$1,986.43$76,297.78
258Jun 2041$1,586.50$399.93$1,986.43$74,711.28
259Jul 2041$1,594.82$391.61$1,986.43$73,116.46
260Aug 2041$1,603.18$383.25$1,986.43$71,513.28
261Sep 2041$1,611.58$374.85$1,986.43$69,901.70
262Oct 2041$1,620.03$366.40$1,986.43$68,281.67
263Nov 2041$1,628.52$357.91$1,986.43$66,653.15
264Dec 2041$1,637.06$349.37$1,986.43$65,016.09
2041 Total$19,090.97$4,746.19$23,837.16
265Jan 2042$1,645.64$340.79$1,986.43$63,370.45
266Feb 2042$1,654.26$332.17$1,986.43$61,716.19
267Mar 2042$1,662.93$323.50$1,986.43$60,053.26
268Apr 2042$1,671.65$314.78$1,986.43$58,381.61
269May 2042$1,680.41$306.02$1,986.43$56,701.20
270Jun 2042$1,689.22$297.21$1,986.43$55,011.98
271Jul 2042$1,698.08$288.35$1,986.43$53,313.90
272Aug 2042$1,706.98$279.45$1,986.43$51,606.92
273Sep 2042$1,715.92$270.51$1,986.43$49,891.00
274Oct 2042$1,724.92$261.51$1,986.43$48,166.08
275Nov 2042$1,733.96$252.47$1,986.43$46,432.12
276Dec 2042$1,743.05$243.38$1,986.43$44,689.07
2042 Total$20,327.02$3,510.14$23,837.16
277Jan 2043$1,752.18$234.25$1,986.43$42,936.89
278Feb 2043$1,761.37$225.06$1,986.43$41,175.52
279Mar 2043$1,770.60$215.83$1,986.43$39,404.92
280Apr 2043$1,779.88$206.55$1,986.43$37,625.04
281May 2043$1,789.21$197.22$1,986.43$35,835.83
282Jun 2043$1,798.59$187.84$1,986.43$34,037.24
283Jul 2043$1,808.02$178.41$1,986.43$32,229.22
284Aug 2043$1,817.50$168.93$1,986.43$30,411.72
285Sep 2043$1,827.02$159.41$1,986.43$28,584.70
286Oct 2043$1,836.60$149.83$1,986.43$26,748.10
287Nov 2043$1,846.23$140.20$1,986.43$24,901.87
288Dec 2043$1,855.90$130.53$1,986.43$23,045.97
2043 Total$21,643.1$2,194.06$23,837.16
289Jan 2044$1,865.63$120.80$1,986.43$21,180.34
290Feb 2044$1,875.41$111.02$1,986.43$19,304.93
291Mar 2044$1,885.24$101.19$1,986.43$17,419.69
292Apr 2044$1,895.12$91.31$1,986.43$15,524.57
293May 2044$1,905.06$81.37$1,986.43$13,619.51
294Jun 2044$1,915.04$71.39$1,986.43$11,704.47
295Jul 2044$1,925.08$61.35$1,986.43$9,779.39
296Aug 2044$1,935.17$51.26$1,986.43$7,844.22
297Sep 2044$1,945.31$41.12$1,986.43$5,898.91
298Oct 2044$1,955.51$30.92$1,986.43$3,943.40
299Nov 2044$1,965.76$20.67$1,986.43$1,977.64
300Dec 2044$1,976.06$10.37$1,986.43$1.58
2044 Total$23,044.39$792.77$23,837.16
Compare your product with the big 4 banks, or add more products to compare
As seen on