Basic Variable Rate Home Loan from SCU

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$150,000
Advertised rate
3.77%
Variable
Loan term
over 30 years
Repayment Frequency
Monthly
Monthly repayment
$696
Number of Repayments
360
Total Interest Paid
$100,560
Total repayments
$250,560
DatePrincipleInterestPaymentBalance
1Aug 2018$225.13$471.25$696.38$149,774.87
2Sep 2018$225.84$470.54$696.38$149,549.03
3Oct 2018$226.55$469.83$696.38$149,322.48
4Nov 2018$227.26$469.12$696.38$149,095.22
5Dec 2018$227.97$468.41$696.38$148,867.25
2018 Total$1,132.75$2,349.15$3,481.9
6Jan 2019$228.69$467.69$696.38$148,638.56
7Feb 2019$229.41$466.97$696.38$148,409.15
8Mar 2019$230.13$466.25$696.38$148,179.02
9Apr 2019$230.85$465.53$696.38$147,948.17
10May 2019$231.58$464.80$696.38$147,716.59
11Jun 2019$232.30$464.08$696.38$147,484.29
12Jul 2019$233.03$463.35$696.38$147,251.26
13Aug 2019$233.77$462.61$696.38$147,017.49
14Sep 2019$234.50$461.88$696.38$146,782.99
15Oct 2019$235.24$461.14$696.38$146,547.75
16Nov 2019$235.98$460.40$696.38$146,311.77
17Dec 2019$236.72$459.66$696.38$146,075.05
2019 Total$2,792.2$5,564.36$8,356.56
18Jan 2020$237.46$458.92$696.38$145,837.59
19Feb 2020$238.21$458.17$696.38$145,599.38
20Mar 2020$238.96$457.42$696.38$145,360.42
21Apr 2020$239.71$456.67$696.38$145,120.71
22May 2020$240.46$455.92$696.38$144,880.25
23Jun 2020$241.21$455.17$696.38$144,639.04
24Jul 2020$241.97$454.41$696.38$144,397.07
25Aug 2020$242.73$453.65$696.38$144,154.34
26Sep 2020$243.50$452.88$696.38$143,910.84
27Oct 2020$244.26$452.12$696.38$143,666.58
28Nov 2020$245.03$451.35$696.38$143,421.55
29Dec 2020$245.80$450.58$696.38$143,175.75
2020 Total$2,899.3$5,457.26$8,356.56
30Jan 2021$246.57$449.81$696.38$142,929.18
31Feb 2021$247.34$449.04$696.38$142,681.84
32Mar 2021$248.12$448.26$696.38$142,433.72
33Apr 2021$248.90$447.48$696.38$142,184.82
34May 2021$249.68$446.70$696.38$141,935.14
35Jun 2021$250.47$445.91$696.38$141,684.67
36Jul 2021$251.25$445.13$696.38$141,433.42
37Aug 2021$252.04$444.34$696.38$141,181.38
38Sep 2021$252.84$443.54$696.38$140,928.54
39Oct 2021$253.63$442.75$696.38$140,674.91
40Nov 2021$254.43$441.95$696.38$140,420.48
41Dec 2021$255.23$441.15$696.38$140,165.25
2021 Total$3,010.5$5,346.06$8,356.56
42Jan 2022$256.03$440.35$696.38$139,909.22
43Feb 2022$256.83$439.55$696.38$139,652.39
44Mar 2022$257.64$438.74$696.38$139,394.75
45Apr 2022$258.45$437.93$696.38$139,136.30
46May 2022$259.26$437.12$696.38$138,877.04
47Jun 2022$260.07$436.31$696.38$138,616.97
48Jul 2022$260.89$435.49$696.38$138,356.08
49Aug 2022$261.71$434.67$696.38$138,094.37
50Sep 2022$262.53$433.85$696.38$137,831.84
51Oct 2022$263.36$433.02$696.38$137,568.48
52Nov 2022$264.19$432.19$696.38$137,304.29
53Dec 2022$265.02$431.36$696.38$137,039.27
2022 Total$3,125.98$5,230.58$8,356.56
54Jan 2023$265.85$430.53$696.38$136,773.42
55Feb 2023$266.68$429.70$696.38$136,506.74
56Mar 2023$267.52$428.86$696.38$136,239.22
57Apr 2023$268.36$428.02$696.38$135,970.86
58May 2023$269.20$427.18$696.38$135,701.66
59Jun 2023$270.05$426.33$696.38$135,431.61
60Jul 2023$270.90$425.48$696.38$135,160.71
61Aug 2023$271.75$424.63$696.38$134,888.96
62Sep 2023$272.60$423.78$696.38$134,616.36
63Oct 2023$273.46$422.92$696.38$134,342.90
64Nov 2023$274.32$422.06$696.38$134,068.58
65Dec 2023$275.18$421.20$696.38$133,793.40
2023 Total$3,245.87$5,110.69$8,356.56
66Jan 2024$276.05$420.33$696.38$133,517.35
67Feb 2024$276.91$419.47$696.38$133,240.44
68Mar 2024$277.78$418.60$696.38$132,962.66
69Apr 2024$278.66$417.72$696.38$132,684.00
70May 2024$279.53$416.85$696.38$132,404.47
71Jun 2024$280.41$415.97$696.38$132,124.06
72Jul 2024$281.29$415.09$696.38$131,842.77
73Aug 2024$282.17$414.21$696.38$131,560.60
74Sep 2024$283.06$413.32$696.38$131,277.54
75Oct 2024$283.95$412.43$696.38$130,993.59
76Nov 2024$284.84$411.54$696.38$130,708.75
77Dec 2024$285.74$410.64$696.38$130,423.01
2024 Total$3,370.39$4,986.17$8,356.56
78Jan 2025$286.63$409.75$696.38$130,136.38
79Feb 2025$287.53$408.85$696.38$129,848.85
80Mar 2025$288.44$407.94$696.38$129,560.41
81Apr 2025$289.34$407.04$696.38$129,271.07
82May 2025$290.25$406.13$696.38$128,980.82
83Jun 2025$291.17$405.21$696.38$128,689.65
84Jul 2025$292.08$404.30$696.38$128,397.57
85Aug 2025$293.00$403.38$696.38$128,104.57
86Sep 2025$293.92$402.46$696.38$127,810.65
87Oct 2025$294.84$401.54$696.38$127,515.81
88Nov 2025$295.77$400.61$696.38$127,220.04
89Dec 2025$296.70$399.68$696.38$126,923.34
2025 Total$3,499.67$4,856.89$8,356.56
90Jan 2026$297.63$398.75$696.38$126,625.71
91Feb 2026$298.56$397.82$696.38$126,327.15
92Mar 2026$299.50$396.88$696.38$126,027.65
93Apr 2026$300.44$395.94$696.38$125,727.21
94May 2026$301.39$394.99$696.38$125,425.82
95Jun 2026$302.33$394.05$696.38$125,123.49
96Jul 2026$303.28$393.10$696.38$124,820.21
97Aug 2026$304.24$392.14$696.38$124,515.97
98Sep 2026$305.19$391.19$696.38$124,210.78
99Oct 2026$306.15$390.23$696.38$123,904.63
100Nov 2026$307.11$389.27$696.38$123,597.52
101Dec 2026$308.08$388.30$696.38$123,289.44
2026 Total$3,633.9$4,722.66$8,356.56
102Jan 2027$309.05$387.33$696.38$122,980.39
103Feb 2027$310.02$386.36$696.38$122,670.37
104Mar 2027$310.99$385.39$696.38$122,359.38
105Apr 2027$311.97$384.41$696.38$122,047.41
106May 2027$312.95$383.43$696.38$121,734.46
107Jun 2027$313.93$382.45$696.38$121,420.53
108Jul 2027$314.92$381.46$696.38$121,105.61
109Aug 2027$315.91$380.47$696.38$120,789.70
110Sep 2027$316.90$379.48$696.38$120,472.80
111Oct 2027$317.89$378.49$696.38$120,154.91
112Nov 2027$318.89$377.49$696.38$119,836.02
113Dec 2027$319.90$376.48$696.38$119,516.12
2027 Total$3,773.32$4,583.24$8,356.56
114Jan 2028$320.90$375.48$696.38$119,195.22
115Feb 2028$321.91$374.47$696.38$118,873.31
116Mar 2028$322.92$373.46$696.38$118,550.39
117Apr 2028$323.93$372.45$696.38$118,226.46
118May 2028$324.95$371.43$696.38$117,901.51
119Jun 2028$325.97$370.41$696.38$117,575.54
120Jul 2028$327.00$369.38$696.38$117,248.54
121Aug 2028$328.02$368.36$696.38$116,920.52
122Sep 2028$329.05$367.33$696.38$116,591.47
123Oct 2028$330.09$366.29$696.38$116,261.38
124Nov 2028$331.13$365.25$696.38$115,930.25
125Dec 2028$332.17$364.21$696.38$115,598.08
2028 Total$3,918.04$4,438.52$8,356.56
126Jan 2029$333.21$363.17$696.38$115,264.87
127Feb 2029$334.26$362.12$696.38$114,930.61
128Mar 2029$335.31$361.07$696.38$114,595.30
129Apr 2029$336.36$360.02$696.38$114,258.94
130May 2029$337.42$358.96$696.38$113,921.52
131Jun 2029$338.48$357.90$696.38$113,583.04
132Jul 2029$339.54$356.84$696.38$113,243.50
133Aug 2029$340.61$355.77$696.38$112,902.89
134Sep 2029$341.68$354.70$696.38$112,561.21
135Oct 2029$342.75$353.63$696.38$112,218.46
136Nov 2029$343.83$352.55$696.38$111,874.63
137Dec 2029$344.91$351.47$696.38$111,529.72
2029 Total$4,068.36$4,288.2$8,356.56
138Jan 2030$345.99$350.39$696.38$111,183.73
139Feb 2030$347.08$349.30$696.38$110,836.65
140Mar 2030$348.17$348.21$696.38$110,488.48
141Apr 2030$349.26$347.12$696.38$110,139.22
142May 2030$350.36$346.02$696.38$109,788.86
143Jun 2030$351.46$344.92$696.38$109,437.40
144Jul 2030$352.56$343.82$696.38$109,084.84
145Aug 2030$353.67$342.71$696.38$108,731.17
146Sep 2030$354.78$341.60$696.38$108,376.39
147Oct 2030$355.90$340.48$696.38$108,020.49
148Nov 2030$357.02$339.36$696.38$107,663.47
149Dec 2030$358.14$338.24$696.38$107,305.33
2030 Total$4,224.39$4,132.17$8,356.56
150Jan 2031$359.26$337.12$696.38$106,946.07
151Feb 2031$360.39$335.99$696.38$106,585.68
152Mar 2031$361.52$334.86$696.38$106,224.16
153Apr 2031$362.66$333.72$696.38$105,861.50
154May 2031$363.80$332.58$696.38$105,497.70
155Jun 2031$364.94$331.44$696.38$105,132.76
156Jul 2031$366.09$330.29$696.38$104,766.67
157Aug 2031$367.24$329.14$696.38$104,399.43
158Sep 2031$368.39$327.99$696.38$104,031.04
159Oct 2031$369.55$326.83$696.38$103,661.49
160Nov 2031$370.71$325.67$696.38$103,290.78
161Dec 2031$371.87$324.51$696.38$102,918.91
2031 Total$4,386.42$3,970.14$8,356.56
162Jan 2032$373.04$323.34$696.38$102,545.87
163Feb 2032$374.22$322.16$696.38$102,171.65
164Mar 2032$375.39$320.99$696.38$101,796.26
165Apr 2032$376.57$319.81$696.38$101,419.69
166May 2032$377.75$318.63$696.38$101,041.94
167Jun 2032$378.94$317.44$696.38$100,663.00
168Jul 2032$380.13$316.25$696.38$100,282.87
169Aug 2032$381.32$315.06$696.38$99,901.55
170Sep 2032$382.52$313.86$696.38$99,519.03
171Oct 2032$383.72$312.66$696.38$99,135.31
172Nov 2032$384.93$311.45$696.38$98,750.38
173Dec 2032$386.14$310.24$696.38$98,364.24
2032 Total$4,554.67$3,801.89$8,356.56
174Jan 2033$387.35$309.03$696.38$97,976.89
175Feb 2033$388.57$307.81$696.38$97,588.32
176Mar 2033$389.79$306.59$696.38$97,198.53
177Apr 2033$391.01$305.37$696.38$96,807.52
178May 2033$392.24$304.14$696.38$96,415.28
179Jun 2033$393.48$302.90$696.38$96,021.80
180Jul 2033$394.71$301.67$696.38$95,627.09
181Aug 2033$395.95$300.43$696.38$95,231.14
182Sep 2033$397.20$299.18$696.38$94,833.94
183Oct 2033$398.44$297.94$696.38$94,435.50
184Nov 2033$399.70$296.68$696.38$94,035.80
185Dec 2033$400.95$295.43$696.38$93,634.85
2033 Total$4,729.39$3,627.17$8,356.56
186Jan 2034$402.21$294.17$696.38$93,232.64
187Feb 2034$403.47$292.91$696.38$92,829.17
188Mar 2034$404.74$291.64$696.38$92,424.43
189Apr 2034$406.01$290.37$696.38$92,018.42
190May 2034$407.29$289.09$696.38$91,611.13
191Jun 2034$408.57$287.81$696.38$91,202.56
192Jul 2034$409.85$286.53$696.38$90,792.71
193Aug 2034$411.14$285.24$696.38$90,381.57
194Sep 2034$412.43$283.95$696.38$89,969.14
195Oct 2034$413.73$282.65$696.38$89,555.41
196Nov 2034$415.03$281.35$696.38$89,140.38
197Dec 2034$416.33$280.05$696.38$88,724.05
2034 Total$4,910.8$3,445.76$8,356.56
198Jan 2035$417.64$278.74$696.38$88,306.41
199Feb 2035$418.95$277.43$696.38$87,887.46
200Mar 2035$420.27$276.11$696.38$87,467.19
201Apr 2035$421.59$274.79$696.38$87,045.60
202May 2035$422.91$273.47$696.38$86,622.69
203Jun 2035$424.24$272.14$696.38$86,198.45
204Jul 2035$425.57$270.81$696.38$85,772.88
205Aug 2035$426.91$269.47$696.38$85,345.97
206Sep 2035$428.25$268.13$696.38$84,917.72
207Oct 2035$429.60$266.78$696.38$84,488.12
208Nov 2035$430.95$265.43$696.38$84,057.17
209Dec 2035$432.30$264.08$696.38$83,624.87
2035 Total$5,099.18$3,257.38$8,356.56
210Jan 2036$433.66$262.72$696.38$83,191.21
211Feb 2036$435.02$261.36$696.38$82,756.19
212Mar 2036$436.39$259.99$696.38$82,319.80
213Apr 2036$437.76$258.62$696.38$81,882.04
214May 2036$439.13$257.25$696.38$81,442.91
215Jun 2036$440.51$255.87$696.38$81,002.40
216Jul 2036$441.90$254.48$696.38$80,560.50
217Aug 2036$443.29$253.09$696.38$80,117.21
218Sep 2036$444.68$251.70$696.38$79,672.53
219Oct 2036$446.08$250.30$696.38$79,226.45
220Nov 2036$447.48$248.90$696.38$78,778.97
221Dec 2036$448.88$247.50$696.38$78,330.09
2036 Total$5,294.78$3,061.78$8,356.56
222Jan 2037$450.29$246.09$696.38$77,879.80
223Feb 2037$451.71$244.67$696.38$77,428.09
224Mar 2037$453.13$243.25$696.38$76,974.96
225Apr 2037$454.55$241.83$696.38$76,520.41
226May 2037$455.98$240.40$696.38$76,064.43
227Jun 2037$457.41$238.97$696.38$75,607.02
228Jul 2037$458.85$237.53$696.38$75,148.17
229Aug 2037$460.29$236.09$696.38$74,687.88
230Sep 2037$461.74$234.64$696.38$74,226.14
231Oct 2037$463.19$233.19$696.38$73,762.95
232Nov 2037$464.64$231.74$696.38$73,298.31
233Dec 2037$466.10$230.28$696.38$72,832.21
2037 Total$5,497.88$2,858.68$8,356.56
234Jan 2038$467.57$228.81$696.38$72,364.64
235Feb 2038$469.03$227.35$696.38$71,895.61
236Mar 2038$470.51$225.87$696.38$71,425.10
237Apr 2038$471.99$224.39$696.38$70,953.11
238May 2038$473.47$222.91$696.38$70,479.64
239Jun 2038$474.96$221.42$696.38$70,004.68
240Jul 2038$476.45$219.93$696.38$69,528.23
241Aug 2038$477.95$218.43$696.38$69,050.28
242Sep 2038$479.45$216.93$696.38$68,570.83
243Oct 2038$480.95$215.43$696.38$68,089.88
244Nov 2038$482.46$213.92$696.38$67,607.42
245Dec 2038$483.98$212.40$696.38$67,123.44
2038 Total$5,708.77$2,647.79$8,356.56
246Jan 2039$485.50$210.88$696.38$66,637.94
247Feb 2039$487.03$209.35$696.38$66,150.91
248Mar 2039$488.56$207.82$696.38$65,662.35
249Apr 2039$490.09$206.29$696.38$65,172.26
250May 2039$491.63$204.75$696.38$64,680.63
251Jun 2039$493.18$203.20$696.38$64,187.45
252Jul 2039$494.72$201.66$696.38$63,692.73
253Aug 2039$496.28$200.10$696.38$63,196.45
254Sep 2039$497.84$198.54$696.38$62,698.61
255Oct 2039$499.40$196.98$696.38$62,199.21
256Nov 2039$500.97$195.41$696.38$61,698.24
257Dec 2039$502.54$193.84$696.38$61,195.70
2039 Total$5,927.74$2,428.82$8,356.56
258Jan 2040$504.12$192.26$696.38$60,691.58
259Feb 2040$505.71$190.67$696.38$60,185.87
260Mar 2040$507.30$189.08$696.38$59,678.57
261Apr 2040$508.89$187.49$696.38$59,169.68
262May 2040$510.49$185.89$696.38$58,659.19
263Jun 2040$512.09$184.29$696.38$58,147.10
264Jul 2040$513.70$182.68$696.38$57,633.40
265Aug 2040$515.32$181.06$696.38$57,118.08
266Sep 2040$516.93$179.45$696.38$56,601.15
267Oct 2040$518.56$177.82$696.38$56,082.59
268Nov 2040$520.19$176.19$696.38$55,562.40
269Dec 2040$521.82$174.56$696.38$55,040.58
2040 Total$6,155.12$2,201.44$8,356.56
270Jan 2041$523.46$172.92$696.38$54,517.12
271Feb 2041$525.11$171.27$696.38$53,992.01
272Mar 2041$526.76$169.62$696.38$53,465.25
273Apr 2041$528.41$167.97$696.38$52,936.84
274May 2041$530.07$166.31$696.38$52,406.77
275Jun 2041$531.74$164.64$696.38$51,875.03
276Jul 2041$533.41$162.97$696.38$51,341.62
277Aug 2041$535.08$161.30$696.38$50,806.54
278Sep 2041$536.76$159.62$696.38$50,269.78
279Oct 2041$538.45$157.93$696.38$49,731.33
280Nov 2041$540.14$156.24$696.38$49,191.19
281Dec 2041$541.84$154.54$696.38$48,649.35
2041 Total$6,391.23$1,965.33$8,356.56
282Jan 2042$543.54$152.84$696.38$48,105.81
283Feb 2042$545.25$151.13$696.38$47,560.56
284Mar 2042$546.96$149.42$696.38$47,013.60
285Apr 2042$548.68$147.70$696.38$46,464.92
286May 2042$550.40$145.98$696.38$45,914.52
287Jun 2042$552.13$144.25$696.38$45,362.39
288Jul 2042$553.87$142.51$696.38$44,808.52
289Aug 2042$555.61$140.77$696.38$44,252.91
290Sep 2042$557.35$139.03$696.38$43,695.56
291Oct 2042$559.10$137.28$696.38$43,136.46
292Nov 2042$560.86$135.52$696.38$42,575.60
293Dec 2042$562.62$133.76$696.38$42,012.98
2042 Total$6,636.37$1,720.19$8,356.56
294Jan 2043$564.39$131.99$696.38$41,448.59
295Feb 2043$566.16$130.22$696.38$40,882.43
296Mar 2043$567.94$128.44$696.38$40,314.49
297Apr 2043$569.73$126.65$696.38$39,744.76
298May 2043$571.52$124.86$696.38$39,173.24
299Jun 2043$573.31$123.07$696.38$38,599.93
300Jul 2043$575.11$121.27$696.38$38,024.82
301Aug 2043$576.92$119.46$696.38$37,447.90
302Sep 2043$578.73$117.65$696.38$36,869.17
303Oct 2043$580.55$115.83$696.38$36,288.62
304Nov 2043$582.37$114.01$696.38$35,706.25
305Dec 2043$584.20$112.18$696.38$35,122.05
2043 Total$6,890.93$1,465.63$8,356.56
306Jan 2044$586.04$110.34$696.38$34,536.01
307Feb 2044$587.88$108.50$696.38$33,948.13
308Mar 2044$589.73$106.65$696.38$33,358.40
309Apr 2044$591.58$104.80$696.38$32,766.82
310May 2044$593.44$102.94$696.38$32,173.38
311Jun 2044$595.30$101.08$696.38$31,578.08
312Jul 2044$597.17$99.21$696.38$30,980.91
313Aug 2044$599.05$97.33$696.38$30,381.86
314Sep 2044$600.93$95.45$696.38$29,780.93
315Oct 2044$602.82$93.56$696.38$29,178.11
316Nov 2044$604.71$91.67$696.38$28,573.40
317Dec 2044$606.61$89.77$696.38$27,966.79
2044 Total$7,155.26$1,201.3$8,356.56
318Jan 2045$608.52$87.86$696.38$27,358.27
319Feb 2045$610.43$85.95$696.38$26,747.84
320Mar 2045$612.35$84.03$696.38$26,135.49
321Apr 2045$614.27$82.11$696.38$25,521.22
322May 2045$616.20$80.18$696.38$24,905.02
323Jun 2045$618.14$78.24$696.38$24,286.88
324Jul 2045$620.08$76.30$696.38$23,666.80
325Aug 2045$622.03$74.35$696.38$23,044.77
326Sep 2045$623.98$72.40$696.38$22,420.79
327Oct 2045$625.94$70.44$696.38$21,794.85
328Nov 2045$627.91$68.47$696.38$21,166.94
329Dec 2045$629.88$66.50$696.38$20,537.06
2045 Total$7,429.73$926.83$8,356.56
330Jan 2046$631.86$64.52$696.38$19,905.20
331Feb 2046$633.84$62.54$696.38$19,271.36
332Mar 2046$635.84$60.54$696.38$18,635.52
333Apr 2046$637.83$58.55$696.38$17,997.69
334May 2046$639.84$56.54$696.38$17,357.85
335Jun 2046$641.85$54.53$696.38$16,716.00
336Jul 2046$643.86$52.52$696.38$16,072.14
337Aug 2046$645.89$50.49$696.38$15,426.25
338Sep 2046$647.92$48.46$696.38$14,778.33
339Oct 2046$649.95$46.43$696.38$14,128.38
340Nov 2046$651.99$44.39$696.38$13,476.39
341Dec 2046$654.04$42.34$696.38$12,822.35
2046 Total$7,714.71$641.85$8,356.56
342Jan 2047$656.10$40.28$696.38$12,166.25
343Feb 2047$658.16$38.22$696.38$11,508.09
344Mar 2047$660.23$36.15$696.38$10,847.86
345Apr 2047$662.30$34.08$696.38$10,185.56
346May 2047$664.38$32.00$696.38$9,521.18
347Jun 2047$666.47$29.91$696.38$8,854.71
348Jul 2047$668.56$27.82$696.38$8,186.15
349Aug 2047$670.66$25.72$696.38$7,515.49
350Sep 2047$672.77$23.61$696.38$6,842.72
351Oct 2047$674.88$21.50$696.38$6,167.84
352Nov 2047$677.00$19.38$696.38$5,490.84
353Dec 2047$679.13$17.25$696.38$4,811.71
2047 Total$8,010.64$345.92$8,356.56
354Jan 2048$681.26$15.12$696.38$4,130.45
355Feb 2048$683.40$12.98$696.38$3,447.05
356Mar 2048$685.55$10.83$696.38$2,761.50
357Apr 2048$687.70$8.68$696.38$2,073.80
358May 2048$689.86$6.52$696.38$1,383.94
359Jun 2048$692.03$4.35$696.38$691.91
360Jul 2048$691.91$2.17$694.08$0.00
2048 Total$4,811.71$60.65$4,872.36
Compare your product with the big 4 banks, or add more products to compare
As seen on