Partnership Advantage Fixed Home Loan (Principal and Interest) 3 Years from Regional Australia Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.29%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,468
Number of Repayments
300
Total Interest Paid
$140,400
Total repayments
$440,400
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$645.80$822.50$1,468.30$299,354.20
2Feb 2020$647.57$820.73$1,468.30$298,706.63
3Mar 2020$649.35$818.95$1,468.30$298,057.28
4Apr 2020$651.13$817.17$1,468.30$297,406.15
5May 2020$652.91$815.39$1,468.30$296,753.24
6Jun 2020$654.70$813.60$1,468.30$296,098.54
7Jul 2020$656.50$811.80$1,468.30$295,442.04
8Aug 2020$658.30$810.00$1,468.30$294,783.74
9Sep 2020$660.10$808.20$1,468.30$294,123.64
10Oct 2020$661.91$806.39$1,468.30$293,461.73
11Nov 2020$663.73$804.57$1,468.30$292,798.00
12Dec 2020$665.55$802.75$1,468.30$292,132.45
2020 Total$7,867.55$9,752.05$17,619.6
13Jan 2021$667.37$800.93$1,468.30$291,465.08
14Feb 2021$669.20$799.10$1,468.30$290,795.88
15Mar 2021$671.03$797.27$1,468.30$290,124.85
16Apr 2021$672.87$795.43$1,468.30$289,451.98
17May 2021$674.72$793.58$1,468.30$288,777.26
18Jun 2021$676.57$791.73$1,468.30$288,100.69
19Jul 2021$678.42$789.88$1,468.30$287,422.27
20Aug 2021$680.28$788.02$1,468.30$286,741.99
21Sep 2021$682.15$786.15$1,468.30$286,059.84
22Oct 2021$684.02$784.28$1,468.30$285,375.82
23Nov 2021$685.89$782.41$1,468.30$284,689.93
24Dec 2021$687.78$780.52$1,468.30$284,002.15
2021 Total$8,130.3$9,489.3$17,619.6
25Jan 2022$689.66$778.64$1,468.30$283,312.49
26Feb 2022$691.55$776.75$1,468.30$282,620.94
27Mar 2022$693.45$774.85$1,468.30$281,927.49
28Apr 2022$695.35$772.95$1,468.30$281,232.14
29May 2022$697.26$771.04$1,468.30$280,534.88
30Jun 2022$699.17$769.13$1,468.30$279,835.71
31Jul 2022$701.08$767.22$1,468.30$279,134.63
32Aug 2022$703.01$765.29$1,468.30$278,431.62
33Sep 2022$704.93$763.37$1,468.30$277,726.69
34Oct 2022$706.87$761.43$1,468.30$277,019.82
35Nov 2022$708.80$759.50$1,468.30$276,311.02
36Dec 2022$710.75$757.55$1,468.30$275,600.27
2022 Total$8,401.88$9,217.72$17,619.6
37Jan 2023$712.70$755.60$1,468.30$274,887.57
38Feb 2023$714.65$753.65$1,468.30$274,172.92
39Mar 2023$716.61$751.69$1,468.30$273,456.31
40Apr 2023$718.57$749.73$1,468.30$272,737.74
41May 2023$720.54$747.76$1,468.30$272,017.20
42Jun 2023$722.52$745.78$1,468.30$271,294.68
43Jul 2023$724.50$743.80$1,468.30$270,570.18
44Aug 2023$726.49$741.81$1,468.30$269,843.69
45Sep 2023$728.48$739.82$1,468.30$269,115.21
46Oct 2023$730.48$737.82$1,468.30$268,384.73
47Nov 2023$732.48$735.82$1,468.30$267,652.25
48Dec 2023$734.49$733.81$1,468.30$266,917.76
2023 Total$8,682.51$8,937.09$17,619.6
49Jan 2024$736.50$731.80$1,468.30$266,181.26
50Feb 2024$738.52$729.78$1,468.30$265,442.74
51Mar 2024$740.54$727.76$1,468.30$264,702.20
52Apr 2024$742.57$725.73$1,468.30$263,959.63
53May 2024$744.61$723.69$1,468.30$263,215.02
54Jun 2024$746.65$721.65$1,468.30$262,468.37
55Jul 2024$748.70$719.60$1,468.30$261,719.67
56Aug 2024$750.75$717.55$1,468.30$260,968.92
57Sep 2024$752.81$715.49$1,468.30$260,216.11
58Oct 2024$754.87$713.43$1,468.30$259,461.24
59Nov 2024$756.94$711.36$1,468.30$258,704.30
60Dec 2024$759.02$709.28$1,468.30$257,945.28
2024 Total$8,972.48$8,647.12$17,619.6
61Jan 2025$761.10$707.20$1,468.30$257,184.18
62Feb 2025$763.19$705.11$1,468.30$256,420.99
63Mar 2025$765.28$703.02$1,468.30$255,655.71
64Apr 2025$767.38$700.92$1,468.30$254,888.33
65May 2025$769.48$698.82$1,468.30$254,118.85
66Jun 2025$771.59$696.71$1,468.30$253,347.26
67Jul 2025$773.71$694.59$1,468.30$252,573.55
68Aug 2025$775.83$692.47$1,468.30$251,797.72
69Sep 2025$777.95$690.35$1,468.30$251,019.77
70Oct 2025$780.09$688.21$1,468.30$250,239.68
71Nov 2025$782.23$686.07$1,468.30$249,457.45
72Dec 2025$784.37$683.93$1,468.30$248,673.08
2025 Total$9,272.2$8,347.4$17,619.6
73Jan 2026$786.52$681.78$1,468.30$247,886.56
74Feb 2026$788.68$679.62$1,468.30$247,097.88
75Mar 2026$790.84$677.46$1,468.30$246,307.04
76Apr 2026$793.01$675.29$1,468.30$245,514.03
77May 2026$795.18$673.12$1,468.30$244,718.85
78Jun 2026$797.36$670.94$1,468.30$243,921.49
79Jul 2026$799.55$668.75$1,468.30$243,121.94
80Aug 2026$801.74$666.56$1,468.30$242,320.20
81Sep 2026$803.94$664.36$1,468.30$241,516.26
82Oct 2026$806.14$662.16$1,468.30$240,710.12
83Nov 2026$808.35$659.95$1,468.30$239,901.77
84Dec 2026$810.57$657.73$1,468.30$239,091.20
2026 Total$9,581.88$8,037.72$17,619.6
85Jan 2027$812.79$655.51$1,468.30$238,278.41
86Feb 2027$815.02$653.28$1,468.30$237,463.39
87Mar 2027$817.25$651.05$1,468.30$236,646.14
88Apr 2027$819.50$648.80$1,468.30$235,826.64
89May 2027$821.74$646.56$1,468.30$235,004.90
90Jun 2027$823.99$644.31$1,468.30$234,180.91
91Jul 2027$826.25$642.05$1,468.30$233,354.66
92Aug 2027$828.52$639.78$1,468.30$232,526.14
93Sep 2027$830.79$637.51$1,468.30$231,695.35
94Oct 2027$833.07$635.23$1,468.30$230,862.28
95Nov 2027$835.35$632.95$1,468.30$230,026.93
96Dec 2027$837.64$630.66$1,468.30$229,189.29
2027 Total$9,901.91$7,717.69$17,619.6
97Jan 2028$839.94$628.36$1,468.30$228,349.35
98Feb 2028$842.24$626.06$1,468.30$227,507.11
99Mar 2028$844.55$623.75$1,468.30$226,662.56
100Apr 2028$846.87$621.43$1,468.30$225,815.69
101May 2028$849.19$619.11$1,468.30$224,966.50
102Jun 2028$851.52$616.78$1,468.30$224,114.98
103Jul 2028$853.85$614.45$1,468.30$223,261.13
104Aug 2028$856.19$612.11$1,468.30$222,404.94
105Sep 2028$858.54$609.76$1,468.30$221,546.40
106Oct 2028$860.89$607.41$1,468.30$220,685.51
107Nov 2028$863.25$605.05$1,468.30$219,822.26
108Dec 2028$865.62$602.68$1,468.30$218,956.64
2028 Total$10,232.65$7,386.95$17,619.6
109Jan 2029$867.99$600.31$1,468.30$218,088.65
110Feb 2029$870.37$597.93$1,468.30$217,218.28
111Mar 2029$872.76$595.54$1,468.30$216,345.52
112Apr 2029$875.15$593.15$1,468.30$215,470.37
113May 2029$877.55$590.75$1,468.30$214,592.82
114Jun 2029$879.96$588.34$1,468.30$213,712.86
115Jul 2029$882.37$585.93$1,468.30$212,830.49
116Aug 2029$884.79$583.51$1,468.30$211,945.70
117Sep 2029$887.22$581.08$1,468.30$211,058.48
118Oct 2029$889.65$578.65$1,468.30$210,168.83
119Nov 2029$892.09$576.21$1,468.30$209,276.74
120Dec 2029$894.53$573.77$1,468.30$208,382.21
2029 Total$10,574.43$7,045.17$17,619.6
121Jan 2030$896.99$571.31$1,468.30$207,485.22
122Feb 2030$899.44$568.86$1,468.30$206,585.78
123Mar 2030$901.91$566.39$1,468.30$205,683.87
124Apr 2030$904.38$563.92$1,468.30$204,779.49
125May 2030$906.86$561.44$1,468.30$203,872.63
126Jun 2030$909.35$558.95$1,468.30$202,963.28
127Jul 2030$911.84$556.46$1,468.30$202,051.44
128Aug 2030$914.34$553.96$1,468.30$201,137.10
129Sep 2030$916.85$551.45$1,468.30$200,220.25
130Oct 2030$919.36$548.94$1,468.30$199,300.89
131Nov 2030$921.88$546.42$1,468.30$198,379.01
132Dec 2030$924.41$543.89$1,468.30$197,454.60
2030 Total$10,927.61$6,691.99$17,619.6
133Jan 2031$926.95$541.35$1,468.30$196,527.65
134Feb 2031$929.49$538.81$1,468.30$195,598.16
135Mar 2031$932.04$536.26$1,468.30$194,666.12
136Apr 2031$934.59$533.71$1,468.30$193,731.53
137May 2031$937.15$531.15$1,468.30$192,794.38
138Jun 2031$939.72$528.58$1,468.30$191,854.66
139Jul 2031$942.30$526.00$1,468.30$190,912.36
140Aug 2031$944.88$523.42$1,468.30$189,967.48
141Sep 2031$947.47$520.83$1,468.30$189,020.01
142Oct 2031$950.07$518.23$1,468.30$188,069.94
143Nov 2031$952.67$515.63$1,468.30$187,117.27
144Dec 2031$955.29$513.01$1,468.30$186,161.98
2031 Total$11,292.62$6,326.98$17,619.6
145Jan 2032$957.91$510.39$1,468.30$185,204.07
146Feb 2032$960.53$507.77$1,468.30$184,243.54
147Mar 2032$963.17$505.13$1,468.30$183,280.37
148Apr 2032$965.81$502.49$1,468.30$182,314.56
149May 2032$968.45$499.85$1,468.30$181,346.11
150Jun 2032$971.11$497.19$1,468.30$180,375.00
151Jul 2032$973.77$494.53$1,468.30$179,401.23
152Aug 2032$976.44$491.86$1,468.30$178,424.79
153Sep 2032$979.12$489.18$1,468.30$177,445.67
154Oct 2032$981.80$486.50$1,468.30$176,463.87
155Nov 2032$984.49$483.81$1,468.30$175,479.38
156Dec 2032$987.19$481.11$1,468.30$174,492.19
2032 Total$11,669.79$5,949.81$17,619.6
157Jan 2033$989.90$478.40$1,468.30$173,502.29
158Feb 2033$992.61$475.69$1,468.30$172,509.68
159Mar 2033$995.34$472.96$1,468.30$171,514.34
160Apr 2033$998.06$470.24$1,468.30$170,516.28
161May 2033$1,000.80$467.50$1,468.30$169,515.48
162Jun 2033$1,003.55$464.75$1,468.30$168,511.93
163Jul 2033$1,006.30$462.00$1,468.30$167,505.63
164Aug 2033$1,009.06$459.24$1,468.30$166,496.57
165Sep 2033$1,011.82$456.48$1,468.30$165,484.75
166Oct 2033$1,014.60$453.70$1,468.30$164,470.15
167Nov 2033$1,017.38$450.92$1,468.30$163,452.77
168Dec 2033$1,020.17$448.13$1,468.30$162,432.60
2033 Total$12,059.59$5,560.01$17,619.6
169Jan 2034$1,022.96$445.34$1,468.30$161,409.64
170Feb 2034$1,025.77$442.53$1,468.30$160,383.87
171Mar 2034$1,028.58$439.72$1,468.30$159,355.29
172Apr 2034$1,031.40$436.90$1,468.30$158,323.89
173May 2034$1,034.23$434.07$1,468.30$157,289.66
174Jun 2034$1,037.06$431.24$1,468.30$156,252.60
175Jul 2034$1,039.91$428.39$1,468.30$155,212.69
176Aug 2034$1,042.76$425.54$1,468.30$154,169.93
177Sep 2034$1,045.62$422.68$1,468.30$153,124.31
178Oct 2034$1,048.48$419.82$1,468.30$152,075.83
179Nov 2034$1,051.36$416.94$1,468.30$151,024.47
180Dec 2034$1,054.24$414.06$1,468.30$149,970.23
2034 Total$12,462.37$5,157.23$17,619.6
181Jan 2035$1,057.13$411.17$1,468.30$148,913.10
182Feb 2035$1,060.03$408.27$1,468.30$147,853.07
183Mar 2035$1,062.94$405.36$1,468.30$146,790.13
184Apr 2035$1,065.85$402.45$1,468.30$145,724.28
185May 2035$1,068.77$399.53$1,468.30$144,655.51
186Jun 2035$1,071.70$396.60$1,468.30$143,583.81
187Jul 2035$1,074.64$393.66$1,468.30$142,509.17
188Aug 2035$1,077.59$390.71$1,468.30$141,431.58
189Sep 2035$1,080.54$387.76$1,468.30$140,351.04
190Oct 2035$1,083.50$384.80$1,468.30$139,267.54
191Nov 2035$1,086.47$381.83$1,468.30$138,181.07
192Dec 2035$1,089.45$378.85$1,468.30$137,091.62
2035 Total$12,878.61$4,740.99$17,619.6
193Jan 2036$1,092.44$375.86$1,468.30$135,999.18
194Feb 2036$1,095.44$372.86$1,468.30$134,903.74
195Mar 2036$1,098.44$369.86$1,468.30$133,805.30
196Apr 2036$1,101.45$366.85$1,468.30$132,703.85
197May 2036$1,104.47$363.83$1,468.30$131,599.38
198Jun 2036$1,107.50$360.80$1,468.30$130,491.88
199Jul 2036$1,110.53$357.77$1,468.30$129,381.35
200Aug 2036$1,113.58$354.72$1,468.30$128,267.77
201Sep 2036$1,116.63$351.67$1,468.30$127,151.14
202Oct 2036$1,119.69$348.61$1,468.30$126,031.45
203Nov 2036$1,122.76$345.54$1,468.30$124,908.69
204Dec 2036$1,125.84$342.46$1,468.30$123,782.85
2036 Total$13,308.77$4,310.83$17,619.6
205Jan 2037$1,128.93$339.37$1,468.30$122,653.92
206Feb 2037$1,132.02$336.28$1,468.30$121,521.90
207Mar 2037$1,135.13$333.17$1,468.30$120,386.77
208Apr 2037$1,138.24$330.06$1,468.30$119,248.53
209May 2037$1,141.36$326.94$1,468.30$118,107.17
210Jun 2037$1,144.49$323.81$1,468.30$116,962.68
211Jul 2037$1,147.63$320.67$1,468.30$115,815.05
212Aug 2037$1,150.77$317.53$1,468.30$114,664.28
213Sep 2037$1,153.93$314.37$1,468.30$113,510.35
214Oct 2037$1,157.09$311.21$1,468.30$112,353.26
215Nov 2037$1,160.26$308.04$1,468.30$111,193.00
216Dec 2037$1,163.45$304.85$1,468.30$110,029.55
2037 Total$13,753.3$3,866.3$17,619.6
217Jan 2038$1,166.64$301.66$1,468.30$108,862.91
218Feb 2038$1,169.83$298.47$1,468.30$107,693.08
219Mar 2038$1,173.04$295.26$1,468.30$106,520.04
220Apr 2038$1,176.26$292.04$1,468.30$105,343.78
221May 2038$1,179.48$288.82$1,468.30$104,164.30
222Jun 2038$1,182.72$285.58$1,468.30$102,981.58
223Jul 2038$1,185.96$282.34$1,468.30$101,795.62
224Aug 2038$1,189.21$279.09$1,468.30$100,606.41
225Sep 2038$1,192.47$275.83$1,468.30$99,413.94
226Oct 2038$1,195.74$272.56$1,468.30$98,218.20
227Nov 2038$1,199.02$269.28$1,468.30$97,019.18
228Dec 2038$1,202.31$265.99$1,468.30$95,816.87
2038 Total$14,212.68$3,406.92$17,619.6
229Jan 2039$1,205.60$262.70$1,468.30$94,611.27
230Feb 2039$1,208.91$259.39$1,468.30$93,402.36
231Mar 2039$1,212.22$256.08$1,468.30$92,190.14
232Apr 2039$1,215.55$252.75$1,468.30$90,974.59
233May 2039$1,218.88$249.42$1,468.30$89,755.71
234Jun 2039$1,222.22$246.08$1,468.30$88,533.49
235Jul 2039$1,225.57$242.73$1,468.30$87,307.92
236Aug 2039$1,228.93$239.37$1,468.30$86,078.99
237Sep 2039$1,232.30$236.00$1,468.30$84,846.69
238Oct 2039$1,235.68$232.62$1,468.30$83,611.01
239Nov 2039$1,239.07$229.23$1,468.30$82,371.94
240Dec 2039$1,242.46$225.84$1,468.30$81,129.48
2039 Total$14,687.39$2,932.21$17,619.6
241Jan 2040$1,245.87$222.43$1,468.30$79,883.61
242Feb 2040$1,249.29$219.01$1,468.30$78,634.32
243Mar 2040$1,252.71$215.59$1,468.30$77,381.61
244Apr 2040$1,256.15$212.15$1,468.30$76,125.46
245May 2040$1,259.59$208.71$1,468.30$74,865.87
246Jun 2040$1,263.04$205.26$1,468.30$73,602.83
247Jul 2040$1,266.51$201.79$1,468.30$72,336.32
248Aug 2040$1,269.98$198.32$1,468.30$71,066.34
249Sep 2040$1,273.46$194.84$1,468.30$69,792.88
250Oct 2040$1,276.95$191.35$1,468.30$68,515.93
251Nov 2040$1,280.45$187.85$1,468.30$67,235.48
252Dec 2040$1,283.96$184.34$1,468.30$65,951.52
2040 Total$15,177.96$2,441.64$17,619.6
253Jan 2041$1,287.48$180.82$1,468.30$64,664.04
254Feb 2041$1,291.01$177.29$1,468.30$63,373.03
255Mar 2041$1,294.55$173.75$1,468.30$62,078.48
256Apr 2041$1,298.10$170.20$1,468.30$60,780.38
257May 2041$1,301.66$166.64$1,468.30$59,478.72
258Jun 2041$1,305.23$163.07$1,468.30$58,173.49
259Jul 2041$1,308.81$159.49$1,468.30$56,864.68
260Aug 2041$1,312.40$155.90$1,468.30$55,552.28
261Sep 2041$1,315.99$152.31$1,468.30$54,236.29
262Oct 2041$1,319.60$148.70$1,468.30$52,916.69
263Nov 2041$1,323.22$145.08$1,468.30$51,593.47
264Dec 2041$1,326.85$141.45$1,468.30$50,266.62
2041 Total$15,684.9$1,934.7$17,619.6
265Jan 2042$1,330.49$137.81$1,468.30$48,936.13
266Feb 2042$1,334.13$134.17$1,468.30$47,602.00
267Mar 2042$1,337.79$130.51$1,468.30$46,264.21
268Apr 2042$1,341.46$126.84$1,468.30$44,922.75
269May 2042$1,345.14$123.16$1,468.30$43,577.61
270Jun 2042$1,348.82$119.48$1,468.30$42,228.79
271Jul 2042$1,352.52$115.78$1,468.30$40,876.27
272Aug 2042$1,356.23$112.07$1,468.30$39,520.04
273Sep 2042$1,359.95$108.35$1,468.30$38,160.09
274Oct 2042$1,363.68$104.62$1,468.30$36,796.41
275Nov 2042$1,367.42$100.88$1,468.30$35,428.99
276Dec 2042$1,371.17$97.13$1,468.30$34,057.82
2042 Total$16,208.8$1,410.8$17,619.6
277Jan 2043$1,374.92$93.38$1,468.30$32,682.90
278Feb 2043$1,378.69$89.61$1,468.30$31,304.21
279Mar 2043$1,382.47$85.83$1,468.30$29,921.74
280Apr 2043$1,386.26$82.04$1,468.30$28,535.48
281May 2043$1,390.07$78.23$1,468.30$27,145.41
282Jun 2043$1,393.88$74.42$1,468.30$25,751.53
283Jul 2043$1,397.70$70.60$1,468.30$24,353.83
284Aug 2043$1,401.53$66.77$1,468.30$22,952.30
285Sep 2043$1,405.37$62.93$1,468.30$21,546.93
286Oct 2043$1,409.23$59.07$1,468.30$20,137.70
287Nov 2043$1,413.09$55.21$1,468.30$18,724.61
288Dec 2043$1,416.96$51.34$1,468.30$17,307.65
2043 Total$16,750.17$869.43$17,619.6
289Jan 2044$1,420.85$47.45$1,468.30$15,886.80
290Feb 2044$1,424.74$43.56$1,468.30$14,462.06
291Mar 2044$1,428.65$39.65$1,468.30$13,033.41
292Apr 2044$1,432.57$35.73$1,468.30$11,600.84
293May 2044$1,436.49$31.81$1,468.30$10,164.35
294Jun 2044$1,440.43$27.87$1,468.30$8,723.92
295Jul 2044$1,444.38$23.92$1,468.30$7,279.54
296Aug 2044$1,448.34$19.96$1,468.30$5,831.20
297Sep 2044$1,452.31$15.99$1,468.30$4,378.89
298Oct 2044$1,456.29$12.01$1,468.30$2,922.60
299Nov 2044$1,460.29$8.01$1,468.30$1,462.31
300Dec 2044$1,462.31$4.01$1,466.32$0.00
2044 Total$17,307.65$309.97$17,617.62
Compare your product with the big 4 banks, or add more products to compare
As seen on