Home Package Plus Access Equity Line of Credit ($150k+, LVR 80%-90%) from Suncorp Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.15%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,288
Number of Repayments
300
Total Interest Paid
$86,400
Total repayments
$386,400
DatePrincipleInterestPaymentBalance
1Dec 2019$492.59$1,287.50$1,780.09$299,507.41
2019 Total$492.59$1,287.5$1,780.09
2Jan 2020$494.70$1,285.39$1,780.09$299,012.71
3Feb 2020$496.83$1,283.26$1,780.09$298,515.88
4Mar 2020$498.96$1,281.13$1,780.09$298,016.92
5Apr 2020$501.10$1,278.99$1,780.09$297,515.82
6May 2020$503.25$1,276.84$1,780.09$297,012.57
7Jun 2020$505.41$1,274.68$1,780.09$296,507.16
8Jul 2020$507.58$1,272.51$1,780.09$295,999.58
9Aug 2020$509.76$1,270.33$1,780.09$295,489.82
10Sep 2020$511.95$1,268.14$1,780.09$294,977.87
11Oct 2020$514.14$1,265.95$1,780.09$294,463.73
12Nov 2020$516.35$1,263.74$1,780.09$293,947.38
13Dec 2020$518.57$1,261.52$1,780.09$293,428.81
2020 Total$6,078.6$15,282.48$21,361.08
14Jan 2021$520.79$1,259.30$1,780.09$292,908.02
15Feb 2021$523.03$1,257.06$1,780.09$292,384.99
16Mar 2021$525.27$1,254.82$1,780.09$291,859.72
17Apr 2021$527.53$1,252.56$1,780.09$291,332.19
18May 2021$529.79$1,250.30$1,780.09$290,802.40
19Jun 2021$532.06$1,248.03$1,780.09$290,270.34
20Jul 2021$534.35$1,245.74$1,780.09$289,735.99
21Aug 2021$536.64$1,243.45$1,780.09$289,199.35
22Sep 2021$538.94$1,241.15$1,780.09$288,660.41
23Oct 2021$541.26$1,238.83$1,780.09$288,119.15
24Nov 2021$543.58$1,236.51$1,780.09$287,575.57
25Dec 2021$545.91$1,234.18$1,780.09$287,029.66
2021 Total$6,399.15$14,961.93$21,361.08
26Jan 2022$548.25$1,231.84$1,780.09$286,481.41
27Feb 2022$550.61$1,229.48$1,780.09$285,930.80
28Mar 2022$552.97$1,227.12$1,780.09$285,377.83
29Apr 2022$555.34$1,224.75$1,780.09$284,822.49
30May 2022$557.73$1,222.36$1,780.09$284,264.76
31Jun 2022$560.12$1,219.97$1,780.09$283,704.64
32Jul 2022$562.52$1,217.57$1,780.09$283,142.12
33Aug 2022$564.94$1,215.15$1,780.09$282,577.18
34Sep 2022$567.36$1,212.73$1,780.09$282,009.82
35Oct 2022$569.80$1,210.29$1,780.09$281,440.02
36Nov 2022$572.24$1,207.85$1,780.09$280,867.78
37Dec 2022$574.70$1,205.39$1,780.09$280,293.08
2022 Total$6,736.58$14,624.5$21,361.08
38Jan 2023$577.17$1,202.92$1,780.09$279,715.91
39Feb 2023$579.64$1,200.45$1,780.09$279,136.27
40Mar 2023$582.13$1,197.96$1,780.09$278,554.14
41Apr 2023$584.63$1,195.46$1,780.09$277,969.51
42May 2023$587.14$1,192.95$1,780.09$277,382.37
43Jun 2023$589.66$1,190.43$1,780.09$276,792.71
44Jul 2023$592.19$1,187.90$1,780.09$276,200.52
45Aug 2023$594.73$1,185.36$1,780.09$275,605.79
46Sep 2023$597.28$1,182.81$1,780.09$275,008.51
47Oct 2023$599.85$1,180.24$1,780.09$274,408.66
48Nov 2023$602.42$1,177.67$1,780.09$273,806.24
49Dec 2023$605.00$1,175.09$1,780.09$273,201.24
2023 Total$7,091.84$14,269.24$21,361.08
50Jan 2024$607.60$1,172.49$1,780.09$272,593.64
51Feb 2024$610.21$1,169.88$1,780.09$271,983.43
52Mar 2024$612.83$1,167.26$1,780.09$271,370.60
53Apr 2024$615.46$1,164.63$1,780.09$270,755.14
54May 2024$618.10$1,161.99$1,780.09$270,137.04
55Jun 2024$620.75$1,159.34$1,780.09$269,516.29
56Jul 2024$623.42$1,156.67$1,780.09$268,892.87
57Aug 2024$626.09$1,154.00$1,780.09$268,266.78
58Sep 2024$628.78$1,151.31$1,780.09$267,638.00
59Oct 2024$631.48$1,148.61$1,780.09$267,006.52
60Nov 2024$634.19$1,145.90$1,780.09$266,372.33
61Dec 2024$636.91$1,143.18$1,780.09$265,735.42
2024 Total$7,465.82$13,895.26$21,361.08
62Jan 2025$639.64$1,140.45$1,780.09$265,095.78
63Feb 2025$642.39$1,137.70$1,780.09$264,453.39
64Mar 2025$645.14$1,134.95$1,780.09$263,808.25
65Apr 2025$647.91$1,132.18$1,780.09$263,160.34
66May 2025$650.69$1,129.40$1,780.09$262,509.65
67Jun 2025$653.49$1,126.60$1,780.09$261,856.16
68Jul 2025$656.29$1,123.80$1,780.09$261,199.87
69Aug 2025$659.11$1,120.98$1,780.09$260,540.76
70Sep 2025$661.94$1,118.15$1,780.09$259,878.82
71Oct 2025$664.78$1,115.31$1,780.09$259,214.04
72Nov 2025$667.63$1,112.46$1,780.09$258,546.41
73Dec 2025$670.49$1,109.60$1,780.09$257,875.92
2025 Total$7,859.5$13,501.58$21,361.08
74Jan 2026$673.37$1,106.72$1,780.09$257,202.55
75Feb 2026$676.26$1,103.83$1,780.09$256,526.29
76Mar 2026$679.16$1,100.93$1,780.09$255,847.13
77Apr 2026$682.08$1,098.01$1,780.09$255,165.05
78May 2026$685.01$1,095.08$1,780.09$254,480.04
79Jun 2026$687.95$1,092.14$1,780.09$253,792.09
80Jul 2026$690.90$1,089.19$1,780.09$253,101.19
81Aug 2026$693.86$1,086.23$1,780.09$252,407.33
82Sep 2026$696.84$1,083.25$1,780.09$251,710.49
83Oct 2026$699.83$1,080.26$1,780.09$251,010.66
84Nov 2026$702.84$1,077.25$1,780.09$250,307.82
85Dec 2026$705.85$1,074.24$1,780.09$249,601.97
2026 Total$8,273.95$13,087.13$21,361.08
86Jan 2027$708.88$1,071.21$1,780.09$248,893.09
87Feb 2027$711.92$1,068.17$1,780.09$248,181.17
88Mar 2027$714.98$1,065.11$1,780.09$247,466.19
89Apr 2027$718.05$1,062.04$1,780.09$246,748.14
90May 2027$721.13$1,058.96$1,780.09$246,027.01
91Jun 2027$724.22$1,055.87$1,780.09$245,302.79
92Jul 2027$727.33$1,052.76$1,780.09$244,575.46
93Aug 2027$730.45$1,049.64$1,780.09$243,845.01
94Sep 2027$733.59$1,046.50$1,780.09$243,111.42
95Oct 2027$736.74$1,043.35$1,780.09$242,374.68
96Nov 2027$739.90$1,040.19$1,780.09$241,634.78
97Dec 2027$743.07$1,037.02$1,780.09$240,891.71
2027 Total$8,710.26$12,650.82$21,361.08
98Jan 2028$746.26$1,033.83$1,780.09$240,145.45
99Feb 2028$749.47$1,030.62$1,780.09$239,395.98
100Mar 2028$752.68$1,027.41$1,780.09$238,643.30
101Apr 2028$755.91$1,024.18$1,780.09$237,887.39
102May 2028$759.16$1,020.93$1,780.09$237,128.23
103Jun 2028$762.41$1,017.68$1,780.09$236,365.82
104Jul 2028$765.69$1,014.40$1,780.09$235,600.13
105Aug 2028$768.97$1,011.12$1,780.09$234,831.16
106Sep 2028$772.27$1,007.82$1,780.09$234,058.89
107Oct 2028$775.59$1,004.50$1,780.09$233,283.30
108Nov 2028$778.92$1,001.17$1,780.09$232,504.38
109Dec 2028$782.26$997.83$1,780.09$231,722.12
2028 Total$9,169.59$12,191.49$21,361.08
110Jan 2029$785.62$994.47$1,780.09$230,936.50
111Feb 2029$788.99$991.10$1,780.09$230,147.51
112Mar 2029$792.37$987.72$1,780.09$229,355.14
113Apr 2029$795.77$984.32$1,780.09$228,559.37
114May 2029$799.19$980.90$1,780.09$227,760.18
115Jun 2029$802.62$977.47$1,780.09$226,957.56
116Jul 2029$806.06$974.03$1,780.09$226,151.50
117Aug 2029$809.52$970.57$1,780.09$225,341.98
118Sep 2029$813.00$967.09$1,780.09$224,528.98
119Oct 2029$816.49$963.60$1,780.09$223,712.49
120Nov 2029$819.99$960.10$1,780.09$222,892.50
121Dec 2029$823.51$956.58$1,780.09$222,068.99
2029 Total$9,653.13$11,707.95$21,361.08
122Jan 2030$827.04$953.05$1,780.09$221,241.95
123Feb 2030$830.59$949.50$1,780.09$220,411.36
124Mar 2030$834.16$945.93$1,780.09$219,577.20
125Apr 2030$837.74$942.35$1,780.09$218,739.46
126May 2030$841.33$938.76$1,780.09$217,898.13
127Jun 2030$844.94$935.15$1,780.09$217,053.19
128Jul 2030$848.57$931.52$1,780.09$216,204.62
129Aug 2030$852.21$927.88$1,780.09$215,352.41
130Sep 2030$855.87$924.22$1,780.09$214,496.54
131Oct 2030$859.54$920.55$1,780.09$213,637.00
132Nov 2030$863.23$916.86$1,780.09$212,773.77
133Dec 2030$866.94$913.15$1,780.09$211,906.83
2030 Total$10,162.16$11,198.92$21,361.08
134Jan 2031$870.66$909.43$1,780.09$211,036.17
135Feb 2031$874.39$905.70$1,780.09$210,161.78
136Mar 2031$878.15$901.94$1,780.09$209,283.63
137Apr 2031$881.91$898.18$1,780.09$208,401.72
138May 2031$885.70$894.39$1,780.09$207,516.02
139Jun 2031$889.50$890.59$1,780.09$206,626.52
140Jul 2031$893.32$886.77$1,780.09$205,733.20
141Aug 2031$897.15$882.94$1,780.09$204,836.05
142Sep 2031$901.00$879.09$1,780.09$203,935.05
143Oct 2031$904.87$875.22$1,780.09$203,030.18
144Nov 2031$908.75$871.34$1,780.09$202,121.43
145Dec 2031$912.65$867.44$1,780.09$201,208.78
2031 Total$10,698.05$10,663.03$21,361.08
146Jan 2032$916.57$863.52$1,780.09$200,292.21
147Feb 2032$920.50$859.59$1,780.09$199,371.71
148Mar 2032$924.45$855.64$1,780.09$198,447.26
149Apr 2032$928.42$851.67$1,780.09$197,518.84
150May 2032$932.40$847.69$1,780.09$196,586.44
151Jun 2032$936.41$843.68$1,780.09$195,650.03
152Jul 2032$940.43$839.66$1,780.09$194,709.60
153Aug 2032$944.46$835.63$1,780.09$193,765.14
154Sep 2032$948.51$831.58$1,780.09$192,816.63
155Oct 2032$952.59$827.50$1,780.09$191,864.04
156Nov 2032$956.67$823.42$1,780.09$190,907.37
157Dec 2032$960.78$819.31$1,780.09$189,946.59
2032 Total$11,262.19$10,098.89$21,361.08
158Jan 2033$964.90$815.19$1,780.09$188,981.69
159Feb 2033$969.04$811.05$1,780.09$188,012.65
160Mar 2033$973.20$806.89$1,780.09$187,039.45
161Apr 2033$977.38$802.71$1,780.09$186,062.07
162May 2033$981.57$798.52$1,780.09$185,080.50
163Jun 2033$985.79$794.30$1,780.09$184,094.71
164Jul 2033$990.02$790.07$1,780.09$183,104.69
165Aug 2033$994.27$785.82$1,780.09$182,110.42
166Sep 2033$998.53$781.56$1,780.09$181,111.89
167Oct 2033$1,002.82$777.27$1,780.09$180,109.07
168Nov 2033$1,007.12$772.97$1,780.09$179,101.95
169Dec 2033$1,011.44$768.65$1,780.09$178,090.51
2033 Total$11,856.08$9,505$21,361.08
170Jan 2034$1,015.78$764.31$1,780.09$177,074.73
171Feb 2034$1,020.14$759.95$1,780.09$176,054.59
172Mar 2034$1,024.52$755.57$1,780.09$175,030.07
173Apr 2034$1,028.92$751.17$1,780.09$174,001.15
174May 2034$1,033.34$746.75$1,780.09$172,967.81
175Jun 2034$1,037.77$742.32$1,780.09$171,930.04
176Jul 2034$1,042.22$737.87$1,780.09$170,887.82
177Aug 2034$1,046.70$733.39$1,780.09$169,841.12
178Sep 2034$1,051.19$728.90$1,780.09$168,789.93
179Oct 2034$1,055.70$724.39$1,780.09$167,734.23
180Nov 2034$1,060.23$719.86$1,780.09$166,674.00
181Dec 2034$1,064.78$715.31$1,780.09$165,609.22
2034 Total$12,481.29$8,879.79$21,361.08
182Jan 2035$1,069.35$710.74$1,780.09$164,539.87
183Feb 2035$1,073.94$706.15$1,780.09$163,465.93
184Mar 2035$1,078.55$701.54$1,780.09$162,387.38
185Apr 2035$1,083.18$696.91$1,780.09$161,304.20
186May 2035$1,087.83$692.26$1,780.09$160,216.37
187Jun 2035$1,092.49$687.60$1,780.09$159,123.88
188Jul 2035$1,097.18$682.91$1,780.09$158,026.70
189Aug 2035$1,101.89$678.20$1,780.09$156,924.81
190Sep 2035$1,106.62$673.47$1,780.09$155,818.19
191Oct 2035$1,111.37$668.72$1,780.09$154,706.82
192Nov 2035$1,116.14$663.95$1,780.09$153,590.68
193Dec 2035$1,120.93$659.16$1,780.09$152,469.75
2035 Total$13,139.47$8,221.61$21,361.08
194Jan 2036$1,125.74$654.35$1,780.09$151,344.01
195Feb 2036$1,130.57$649.52$1,780.09$150,213.44
196Mar 2036$1,135.42$644.67$1,780.09$149,078.02
197Apr 2036$1,140.30$639.79$1,780.09$147,937.72
198May 2036$1,145.19$634.90$1,780.09$146,792.53
199Jun 2036$1,150.11$629.98$1,780.09$145,642.42
200Jul 2036$1,155.04$625.05$1,780.09$144,487.38
201Aug 2036$1,160.00$620.09$1,780.09$143,327.38
202Sep 2036$1,164.98$615.11$1,780.09$142,162.40
203Oct 2036$1,169.98$610.11$1,780.09$140,992.42
204Nov 2036$1,175.00$605.09$1,780.09$139,817.42
205Dec 2036$1,180.04$600.05$1,780.09$138,637.38
2036 Total$13,832.37$7,528.71$21,361.08
206Jan 2037$1,185.10$594.99$1,780.09$137,452.28
207Feb 2037$1,190.19$589.90$1,780.09$136,262.09
208Mar 2037$1,195.30$584.79$1,780.09$135,066.79
209Apr 2037$1,200.43$579.66$1,780.09$133,866.36
210May 2037$1,205.58$574.51$1,780.09$132,660.78
211Jun 2037$1,210.75$569.34$1,780.09$131,450.03
212Jul 2037$1,215.95$564.14$1,780.09$130,234.08
213Aug 2037$1,221.17$558.92$1,780.09$129,012.91
214Sep 2037$1,226.41$553.68$1,780.09$127,786.50
215Oct 2037$1,231.67$548.42$1,780.09$126,554.83
216Nov 2037$1,236.96$543.13$1,780.09$125,317.87
217Dec 2037$1,242.27$537.82$1,780.09$124,075.60
2037 Total$14,561.78$6,799.3$21,361.08
218Jan 2038$1,247.60$532.49$1,780.09$122,828.00
219Feb 2038$1,252.95$527.14$1,780.09$121,575.05
220Mar 2038$1,258.33$521.76$1,780.09$120,316.72
221Apr 2038$1,263.73$516.36$1,780.09$119,052.99
222May 2038$1,269.15$510.94$1,780.09$117,783.84
223Jun 2038$1,274.60$505.49$1,780.09$116,509.24
224Jul 2038$1,280.07$500.02$1,780.09$115,229.17
225Aug 2038$1,285.56$494.53$1,780.09$113,943.61
226Sep 2038$1,291.08$489.01$1,780.09$112,652.53
227Oct 2038$1,296.62$483.47$1,780.09$111,355.91
228Nov 2038$1,302.19$477.90$1,780.09$110,053.72
229Dec 2038$1,307.78$472.31$1,780.09$108,745.94
2038 Total$15,329.66$6,031.42$21,361.08
230Jan 2039$1,313.39$466.70$1,780.09$107,432.55
231Feb 2039$1,319.03$461.06$1,780.09$106,113.52
232Mar 2039$1,324.69$455.40$1,780.09$104,788.83
233Apr 2039$1,330.37$449.72$1,780.09$103,458.46
234May 2039$1,336.08$444.01$1,780.09$102,122.38
235Jun 2039$1,341.81$438.28$1,780.09$100,780.57
236Jul 2039$1,347.57$432.52$1,780.09$99,433.00
237Aug 2039$1,353.36$426.73$1,780.09$98,079.64
238Sep 2039$1,359.16$420.93$1,780.09$96,720.48
239Oct 2039$1,365.00$415.09$1,780.09$95,355.48
240Nov 2039$1,370.86$409.23$1,780.09$93,984.62
241Dec 2039$1,376.74$403.35$1,780.09$92,607.88
2039 Total$16,138.06$5,223.02$21,361.08
242Jan 2040$1,382.65$397.44$1,780.09$91,225.23
243Feb 2040$1,388.58$391.51$1,780.09$89,836.65
244Mar 2040$1,394.54$385.55$1,780.09$88,442.11
245Apr 2040$1,400.53$379.56$1,780.09$87,041.58
246May 2040$1,406.54$373.55$1,780.09$85,635.04
247Jun 2040$1,412.57$367.52$1,780.09$84,222.47
248Jul 2040$1,418.64$361.45$1,780.09$82,803.83
249Aug 2040$1,424.72$355.37$1,780.09$81,379.11
250Sep 2040$1,430.84$349.25$1,780.09$79,948.27
251Oct 2040$1,436.98$343.11$1,780.09$78,511.29
252Nov 2040$1,443.15$336.94$1,780.09$77,068.14
253Dec 2040$1,449.34$330.75$1,780.09$75,618.80
2040 Total$16,989.08$4,372$21,361.08
254Jan 2041$1,455.56$324.53$1,780.09$74,163.24
255Feb 2041$1,461.81$318.28$1,780.09$72,701.43
256Mar 2041$1,468.08$312.01$1,780.09$71,233.35
257Apr 2041$1,474.38$305.71$1,780.09$69,758.97
258May 2041$1,480.71$299.38$1,780.09$68,278.26
259Jun 2041$1,487.06$293.03$1,780.09$66,791.20
260Jul 2041$1,493.44$286.65$1,780.09$65,297.76
261Aug 2041$1,499.85$280.24$1,780.09$63,797.91
262Sep 2041$1,506.29$273.80$1,780.09$62,291.62
263Oct 2041$1,512.76$267.33$1,780.09$60,778.86
264Nov 2041$1,519.25$260.84$1,780.09$59,259.61
265Dec 2041$1,525.77$254.32$1,780.09$57,733.84
2041 Total$17,884.96$3,476.12$21,361.08
266Jan 2042$1,532.32$247.77$1,780.09$56,201.52
267Feb 2042$1,538.89$241.20$1,780.09$54,662.63
268Mar 2042$1,545.50$234.59$1,780.09$53,117.13
269Apr 2042$1,552.13$227.96$1,780.09$51,565.00
270May 2042$1,558.79$221.30$1,780.09$50,006.21
271Jun 2042$1,565.48$214.61$1,780.09$48,440.73
272Jul 2042$1,572.20$207.89$1,780.09$46,868.53
273Aug 2042$1,578.95$201.14$1,780.09$45,289.58
274Sep 2042$1,585.72$194.37$1,780.09$43,703.86
275Oct 2042$1,592.53$187.56$1,780.09$42,111.33
276Nov 2042$1,599.36$180.73$1,780.09$40,511.97
277Dec 2042$1,606.23$173.86$1,780.09$38,905.74
2042 Total$18,828.1$2,532.98$21,361.08
278Jan 2043$1,613.12$166.97$1,780.09$37,292.62
279Feb 2043$1,620.04$160.05$1,780.09$35,672.58
280Mar 2043$1,627.00$153.09$1,780.09$34,045.58
281Apr 2043$1,633.98$146.11$1,780.09$32,411.60
282May 2043$1,640.99$139.10$1,780.09$30,770.61
283Jun 2043$1,648.03$132.06$1,780.09$29,122.58
284Jul 2043$1,655.11$124.98$1,780.09$27,467.47
285Aug 2043$1,662.21$117.88$1,780.09$25,805.26
286Sep 2043$1,669.34$110.75$1,780.09$24,135.92
287Oct 2043$1,676.51$103.58$1,780.09$22,459.41
288Nov 2043$1,683.70$96.39$1,780.09$20,775.71
289Dec 2043$1,690.93$89.16$1,780.09$19,084.78
2043 Total$19,820.96$1,540.12$21,361.08
290Jan 2044$1,698.18$81.91$1,780.09$17,386.60
291Feb 2044$1,705.47$74.62$1,780.09$15,681.13
292Mar 2044$1,712.79$67.30$1,780.09$13,968.34
293Apr 2044$1,720.14$59.95$1,780.09$12,248.20
294May 2044$1,727.52$52.57$1,780.09$10,520.68
295Jun 2044$1,734.94$45.15$1,780.09$8,785.74
296Jul 2044$1,742.38$37.71$1,780.09$7,043.36
297Aug 2044$1,749.86$30.23$1,780.09$5,293.50
298Sep 2044$1,757.37$22.72$1,780.09$3,536.13
299Oct 2044$1,764.91$15.18$1,780.09$1,771.22
300Nov 2044$1,771.22$7.60$1,778.82$0.00
2044 Total$19,084.78$494.94$19,579.72
Compare your product with the big 4 banks, or add more products to compare
As seen on