Freedom Package Investment Loan Plus Discount Variable (Principal and Interest) from Auswide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$350,000
Advertised rate
3.46%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,745
Number of Repayments
300
Total Interest Paid
$173,500
Total repayments
$523,500
DatePrincipleInterestPaymentBalance
1Aug 2019$735.51$1,009.17$1,744.68$349,264.49
2Sep 2019$737.63$1,007.05$1,744.68$348,526.86
3Oct 2019$739.76$1,004.92$1,744.68$347,787.10
4Nov 2019$741.89$1,002.79$1,744.68$347,045.21
5Dec 2019$744.03$1,000.65$1,744.68$346,301.18
2019 Total$3,698.82$5,024.58$8,723.4
6Jan 2020$746.18$998.50$1,744.68$345,555.00
7Feb 2020$748.33$996.35$1,744.68$344,806.67
8Mar 2020$750.49$994.19$1,744.68$344,056.18
9Apr 2020$752.65$992.03$1,744.68$343,303.53
10May 2020$754.82$989.86$1,744.68$342,548.71
11Jun 2020$757.00$987.68$1,744.68$341,791.71
12Jul 2020$759.18$985.50$1,744.68$341,032.53
13Aug 2020$761.37$983.31$1,744.68$340,271.16
14Sep 2020$763.56$981.12$1,744.68$339,507.60
15Oct 2020$765.77$978.91$1,744.68$338,741.83
16Nov 2020$767.97$976.71$1,744.68$337,973.86
17Dec 2020$770.19$974.49$1,744.68$337,203.67
2020 Total$9,097.51$11,838.65$20,936.16
18Jan 2021$772.41$972.27$1,744.68$336,431.26
19Feb 2021$774.64$970.04$1,744.68$335,656.62
20Mar 2021$776.87$967.81$1,744.68$334,879.75
21Apr 2021$779.11$965.57$1,744.68$334,100.64
22May 2021$781.36$963.32$1,744.68$333,319.28
23Jun 2021$783.61$961.07$1,744.68$332,535.67
24Jul 2021$785.87$958.81$1,744.68$331,749.80
25Aug 2021$788.13$956.55$1,744.68$330,961.67
26Sep 2021$790.41$954.27$1,744.68$330,171.26
27Oct 2021$792.69$951.99$1,744.68$329,378.57
28Nov 2021$794.97$949.71$1,744.68$328,583.60
29Dec 2021$797.26$947.42$1,744.68$327,786.34
2021 Total$9,417.33$11,518.83$20,936.16
30Jan 2022$799.56$945.12$1,744.68$326,986.78
31Feb 2022$801.87$942.81$1,744.68$326,184.91
32Mar 2022$804.18$940.50$1,744.68$325,380.73
33Apr 2022$806.50$938.18$1,744.68$324,574.23
34May 2022$808.82$935.86$1,744.68$323,765.41
35Jun 2022$811.16$933.52$1,744.68$322,954.25
36Jul 2022$813.50$931.18$1,744.68$322,140.75
37Aug 2022$815.84$928.84$1,744.68$321,324.91
38Sep 2022$818.19$926.49$1,744.68$320,506.72
39Oct 2022$820.55$924.13$1,744.68$319,686.17
40Nov 2022$822.92$921.76$1,744.68$318,863.25
41Dec 2022$825.29$919.39$1,744.68$318,037.96
2022 Total$9,748.38$11,187.78$20,936.16
42Jan 2023$827.67$917.01$1,744.68$317,210.29
43Feb 2023$830.06$914.62$1,744.68$316,380.23
44Mar 2023$832.45$912.23$1,744.68$315,547.78
45Apr 2023$834.85$909.83$1,744.68$314,712.93
46May 2023$837.26$907.42$1,744.68$313,875.67
47Jun 2023$839.67$905.01$1,744.68$313,036.00
48Jul 2023$842.09$902.59$1,744.68$312,193.91
49Aug 2023$844.52$900.16$1,744.68$311,349.39
50Sep 2023$846.96$897.72$1,744.68$310,502.43
51Oct 2023$849.40$895.28$1,744.68$309,653.03
52Nov 2023$851.85$892.83$1,744.68$308,801.18
53Dec 2023$854.30$890.38$1,744.68$307,946.88
2023 Total$10,091.08$10,845.08$20,936.16
54Jan 2024$856.77$887.91$1,744.68$307,090.11
55Feb 2024$859.24$885.44$1,744.68$306,230.87
56Mar 2024$861.71$882.97$1,744.68$305,369.16
57Apr 2024$864.20$880.48$1,744.68$304,504.96
58May 2024$866.69$877.99$1,744.68$303,638.27
59Jun 2024$869.19$875.49$1,744.68$302,769.08
60Jul 2024$871.70$872.98$1,744.68$301,897.38
61Aug 2024$874.21$870.47$1,744.68$301,023.17
62Sep 2024$876.73$867.95$1,744.68$300,146.44
63Oct 2024$879.26$865.42$1,744.68$299,267.18
64Nov 2024$881.79$862.89$1,744.68$298,385.39
65Dec 2024$884.34$860.34$1,744.68$297,501.05
2024 Total$10,445.83$10,490.33$20,936.16
66Jan 2025$886.89$857.79$1,744.68$296,614.16
67Feb 2025$889.44$855.24$1,744.68$295,724.72
68Mar 2025$892.01$852.67$1,744.68$294,832.71
69Apr 2025$894.58$850.10$1,744.68$293,938.13
70May 2025$897.16$847.52$1,744.68$293,040.97
71Jun 2025$899.75$844.93$1,744.68$292,141.22
72Jul 2025$902.34$842.34$1,744.68$291,238.88
73Aug 2025$904.94$839.74$1,744.68$290,333.94
74Sep 2025$907.55$837.13$1,744.68$289,426.39
75Oct 2025$910.17$834.51$1,744.68$288,516.22
76Nov 2025$912.79$831.89$1,744.68$287,603.43
77Dec 2025$915.42$829.26$1,744.68$286,688.01
2025 Total$10,813.04$10,123.12$20,936.16
78Jan 2026$918.06$826.62$1,744.68$285,769.95
79Feb 2026$920.71$823.97$1,744.68$284,849.24
80Mar 2026$923.36$821.32$1,744.68$283,925.88
81Apr 2026$926.03$818.65$1,744.68$282,999.85
82May 2026$928.70$815.98$1,744.68$282,071.15
83Jun 2026$931.37$813.31$1,744.68$281,139.78
84Jul 2026$934.06$810.62$1,744.68$280,205.72
85Aug 2026$936.75$807.93$1,744.68$279,268.97
86Sep 2026$939.45$805.23$1,744.68$278,329.52
87Oct 2026$942.16$802.52$1,744.68$277,387.36
88Nov 2026$944.88$799.80$1,744.68$276,442.48
89Dec 2026$947.60$797.08$1,744.68$275,494.88
2026 Total$11,193.13$9,743.03$20,936.16
90Jan 2027$950.34$794.34$1,744.68$274,544.54
91Feb 2027$953.08$791.60$1,744.68$273,591.46
92Mar 2027$955.82$788.86$1,744.68$272,635.64
93Apr 2027$958.58$786.10$1,744.68$271,677.06
94May 2027$961.34$783.34$1,744.68$270,715.72
95Jun 2027$964.12$780.56$1,744.68$269,751.60
96Jul 2027$966.90$777.78$1,744.68$268,784.70
97Aug 2027$969.68$775.00$1,744.68$267,815.02
98Sep 2027$972.48$772.20$1,744.68$266,842.54
99Oct 2027$975.28$769.40$1,744.68$265,867.26
100Nov 2027$978.10$766.58$1,744.68$264,889.16
101Dec 2027$980.92$763.76$1,744.68$263,908.24
2027 Total$11,586.64$9,349.52$20,936.16
102Jan 2028$983.74$760.94$1,744.68$262,924.50
103Feb 2028$986.58$758.10$1,744.68$261,937.92
104Mar 2028$989.43$755.25$1,744.68$260,948.49
105Apr 2028$992.28$752.40$1,744.68$259,956.21
106May 2028$995.14$749.54$1,744.68$258,961.07
107Jun 2028$998.01$746.67$1,744.68$257,963.06
108Jul 2028$1,000.89$743.79$1,744.68$256,962.17
109Aug 2028$1,003.77$740.91$1,744.68$255,958.40
110Sep 2028$1,006.67$738.01$1,744.68$254,951.73
111Oct 2028$1,009.57$735.11$1,744.68$253,942.16
112Nov 2028$1,012.48$732.20$1,744.68$252,929.68
113Dec 2028$1,015.40$729.28$1,744.68$251,914.28
2028 Total$11,993.96$8,942.2$20,936.16
114Jan 2029$1,018.33$726.35$1,744.68$250,895.95
115Feb 2029$1,021.26$723.42$1,744.68$249,874.69
116Mar 2029$1,024.21$720.47$1,744.68$248,850.48
117Apr 2029$1,027.16$717.52$1,744.68$247,823.32
118May 2029$1,030.12$714.56$1,744.68$246,793.20
119Jun 2029$1,033.09$711.59$1,744.68$245,760.11
120Jul 2029$1,036.07$708.61$1,744.68$244,724.04
121Aug 2029$1,039.06$705.62$1,744.68$243,684.98
122Sep 2029$1,042.05$702.63$1,744.68$242,642.93
123Oct 2029$1,045.06$699.62$1,744.68$241,597.87
124Nov 2029$1,048.07$696.61$1,744.68$240,549.80
125Dec 2029$1,051.09$693.59$1,744.68$239,498.71
2029 Total$12,415.57$8,520.59$20,936.16
126Jan 2030$1,054.13$690.55$1,744.68$238,444.58
127Feb 2030$1,057.16$687.52$1,744.68$237,387.42
128Mar 2030$1,060.21$684.47$1,744.68$236,327.21
129Apr 2030$1,063.27$681.41$1,744.68$235,263.94
130May 2030$1,066.34$678.34$1,744.68$234,197.60
131Jun 2030$1,069.41$675.27$1,744.68$233,128.19
132Jul 2030$1,072.49$672.19$1,744.68$232,055.70
133Aug 2030$1,075.59$669.09$1,744.68$230,980.11
134Sep 2030$1,078.69$665.99$1,744.68$229,901.42
135Oct 2030$1,081.80$662.88$1,744.68$228,819.62
136Nov 2030$1,084.92$659.76$1,744.68$227,734.70
137Dec 2030$1,088.04$656.64$1,744.68$226,646.66
2030 Total$12,852.05$8,084.11$20,936.16
138Jan 2031$1,091.18$653.50$1,744.68$225,555.48
139Feb 2031$1,094.33$650.35$1,744.68$224,461.15
140Mar 2031$1,097.48$647.20$1,744.68$223,363.67
141Apr 2031$1,100.65$644.03$1,744.68$222,263.02
142May 2031$1,103.82$640.86$1,744.68$221,159.20
143Jun 2031$1,107.00$637.68$1,744.68$220,052.20
144Jul 2031$1,110.20$634.48$1,744.68$218,942.00
145Aug 2031$1,113.40$631.28$1,744.68$217,828.60
146Sep 2031$1,116.61$628.07$1,744.68$216,711.99
147Oct 2031$1,119.83$624.85$1,744.68$215,592.16
148Nov 2031$1,123.06$621.62$1,744.68$214,469.10
149Dec 2031$1,126.29$618.39$1,744.68$213,342.81
2031 Total$13,303.85$7,632.31$20,936.16
150Jan 2032$1,129.54$615.14$1,744.68$212,213.27
151Feb 2032$1,132.80$611.88$1,744.68$211,080.47
152Mar 2032$1,136.06$608.62$1,744.68$209,944.41
153Apr 2032$1,139.34$605.34$1,744.68$208,805.07
154May 2032$1,142.63$602.05$1,744.68$207,662.44
155Jun 2032$1,145.92$598.76$1,744.68$206,516.52
156Jul 2032$1,149.22$595.46$1,744.68$205,367.30
157Aug 2032$1,152.54$592.14$1,744.68$204,214.76
158Sep 2032$1,155.86$588.82$1,744.68$203,058.90
159Oct 2032$1,159.19$585.49$1,744.68$201,899.71
160Nov 2032$1,162.54$582.14$1,744.68$200,737.17
161Dec 2032$1,165.89$578.79$1,744.68$199,571.28
2032 Total$13,771.53$7,164.63$20,936.16
162Jan 2033$1,169.25$575.43$1,744.68$198,402.03
163Feb 2033$1,172.62$572.06$1,744.68$197,229.41
164Mar 2033$1,176.00$568.68$1,744.68$196,053.41
165Apr 2033$1,179.39$565.29$1,744.68$194,874.02
166May 2033$1,182.79$561.89$1,744.68$193,691.23
167Jun 2033$1,186.20$558.48$1,744.68$192,505.03
168Jul 2033$1,189.62$555.06$1,744.68$191,315.41
169Aug 2033$1,193.05$551.63$1,744.68$190,122.36
170Sep 2033$1,196.49$548.19$1,744.68$188,925.87
171Oct 2033$1,199.94$544.74$1,744.68$187,725.93
172Nov 2033$1,203.40$541.28$1,744.68$186,522.53
173Dec 2033$1,206.87$537.81$1,744.68$185,315.66
2033 Total$14,255.62$6,680.54$20,936.16
174Jan 2034$1,210.35$534.33$1,744.68$184,105.31
175Feb 2034$1,213.84$530.84$1,744.68$182,891.47
176Mar 2034$1,217.34$527.34$1,744.68$181,674.13
177Apr 2034$1,220.85$523.83$1,744.68$180,453.28
178May 2034$1,224.37$520.31$1,744.68$179,228.91
179Jun 2034$1,227.90$516.78$1,744.68$178,001.01
180Jul 2034$1,231.44$513.24$1,744.68$176,769.57
181Aug 2034$1,234.99$509.69$1,744.68$175,534.58
182Sep 2034$1,238.56$506.12$1,744.68$174,296.02
183Oct 2034$1,242.13$502.55$1,744.68$173,053.89
184Nov 2034$1,245.71$498.97$1,744.68$171,808.18
185Dec 2034$1,249.30$495.38$1,744.68$170,558.88
2034 Total$14,756.78$6,179.38$20,936.16
186Jan 2035$1,252.90$491.78$1,744.68$169,305.98
187Feb 2035$1,256.51$488.17$1,744.68$168,049.47
188Mar 2035$1,260.14$484.54$1,744.68$166,789.33
189Apr 2035$1,263.77$480.91$1,744.68$165,525.56
190May 2035$1,267.41$477.27$1,744.68$164,258.15
191Jun 2035$1,271.07$473.61$1,744.68$162,987.08
192Jul 2035$1,274.73$469.95$1,744.68$161,712.35
193Aug 2035$1,278.41$466.27$1,744.68$160,433.94
194Sep 2035$1,282.10$462.58$1,744.68$159,151.84
195Oct 2035$1,285.79$458.89$1,744.68$157,866.05
196Nov 2035$1,289.50$455.18$1,744.68$156,576.55
197Dec 2035$1,293.22$451.46$1,744.68$155,283.33
2035 Total$15,275.55$5,660.61$20,936.16
198Jan 2036$1,296.95$447.73$1,744.68$153,986.38
199Feb 2036$1,300.69$443.99$1,744.68$152,685.69
200Mar 2036$1,304.44$440.24$1,744.68$151,381.25
201Apr 2036$1,308.20$436.48$1,744.68$150,073.05
202May 2036$1,311.97$432.71$1,744.68$148,761.08
203Jun 2036$1,315.75$428.93$1,744.68$147,445.33
204Jul 2036$1,319.55$425.13$1,744.68$146,125.78
205Aug 2036$1,323.35$421.33$1,744.68$144,802.43
206Sep 2036$1,327.17$417.51$1,744.68$143,475.26
207Oct 2036$1,330.99$413.69$1,744.68$142,144.27
208Nov 2036$1,334.83$409.85$1,744.68$140,809.44
209Dec 2036$1,338.68$406.00$1,744.68$139,470.76
2036 Total$15,812.57$5,123.59$20,936.16
210Jan 2037$1,342.54$402.14$1,744.68$138,128.22
211Feb 2037$1,346.41$398.27$1,744.68$136,781.81
212Mar 2037$1,350.29$394.39$1,744.68$135,431.52
213Apr 2037$1,354.19$390.49$1,744.68$134,077.33
214May 2037$1,358.09$386.59$1,744.68$132,719.24
215Jun 2037$1,362.01$382.67$1,744.68$131,357.23
216Jul 2037$1,365.93$378.75$1,744.68$129,991.30
217Aug 2037$1,369.87$374.81$1,744.68$128,621.43
218Sep 2037$1,373.82$370.86$1,744.68$127,247.61
219Oct 2037$1,377.78$366.90$1,744.68$125,869.83
220Nov 2037$1,381.76$362.92$1,744.68$124,488.07
221Dec 2037$1,385.74$358.94$1,744.68$123,102.33
2037 Total$16,368.43$4,567.73$20,936.16
222Jan 2038$1,389.73$354.95$1,744.68$121,712.60
223Feb 2038$1,393.74$350.94$1,744.68$120,318.86
224Mar 2038$1,397.76$346.92$1,744.68$118,921.10
225Apr 2038$1,401.79$342.89$1,744.68$117,519.31
226May 2038$1,405.83$338.85$1,744.68$116,113.48
227Jun 2038$1,409.89$334.79$1,744.68$114,703.59
228Jul 2038$1,413.95$330.73$1,744.68$113,289.64
229Aug 2038$1,418.03$326.65$1,744.68$111,871.61
230Sep 2038$1,422.12$322.56$1,744.68$110,449.49
231Oct 2038$1,426.22$318.46$1,744.68$109,023.27
232Nov 2038$1,430.33$314.35$1,744.68$107,592.94
233Dec 2038$1,434.45$310.23$1,744.68$106,158.49
2038 Total$16,943.84$3,992.32$20,936.16
234Jan 2039$1,438.59$306.09$1,744.68$104,719.90
235Feb 2039$1,442.74$301.94$1,744.68$103,277.16
236Mar 2039$1,446.90$297.78$1,744.68$101,830.26
237Apr 2039$1,451.07$293.61$1,744.68$100,379.19
238May 2039$1,455.25$289.43$1,744.68$98,923.94
239Jun 2039$1,459.45$285.23$1,744.68$97,464.49
240Jul 2039$1,463.66$281.02$1,744.68$96,000.83
241Aug 2039$1,467.88$276.80$1,744.68$94,532.95
242Sep 2039$1,472.11$272.57$1,744.68$93,060.84
243Oct 2039$1,476.35$268.33$1,744.68$91,584.49
244Nov 2039$1,480.61$264.07$1,744.68$90,103.88
245Dec 2039$1,484.88$259.80$1,744.68$88,619.00
2039 Total$17,539.49$3,396.67$20,936.16
246Jan 2040$1,489.16$255.52$1,744.68$87,129.84
247Feb 2040$1,493.46$251.22$1,744.68$85,636.38
248Mar 2040$1,497.76$246.92$1,744.68$84,138.62
249Apr 2040$1,502.08$242.60$1,744.68$82,636.54
250May 2040$1,506.41$238.27$1,744.68$81,130.13
251Jun 2040$1,510.75$233.93$1,744.68$79,619.38
252Jul 2040$1,515.11$229.57$1,744.68$78,104.27
253Aug 2040$1,519.48$225.20$1,744.68$76,584.79
254Sep 2040$1,523.86$220.82$1,744.68$75,060.93
255Oct 2040$1,528.25$216.43$1,744.68$73,532.68
256Nov 2040$1,532.66$212.02$1,744.68$72,000.02
257Dec 2040$1,537.08$207.60$1,744.68$70,462.94
2040 Total$18,156.06$2,780.1$20,936.16
258Jan 2041$1,541.51$203.17$1,744.68$68,921.43
259Feb 2041$1,545.96$198.72$1,744.68$67,375.47
260Mar 2041$1,550.41$194.27$1,744.68$65,825.06
261Apr 2041$1,554.88$189.80$1,744.68$64,270.18
262May 2041$1,559.37$185.31$1,744.68$62,710.81
263Jun 2041$1,563.86$180.82$1,744.68$61,146.95
264Jul 2041$1,568.37$176.31$1,744.68$59,578.58
265Aug 2041$1,572.90$171.78$1,744.68$58,005.68
266Sep 2041$1,577.43$167.25$1,744.68$56,428.25
267Oct 2041$1,581.98$162.70$1,744.68$54,846.27
268Nov 2041$1,586.54$158.14$1,744.68$53,259.73
269Dec 2041$1,591.11$153.57$1,744.68$51,668.62
2041 Total$18,794.32$2,141.84$20,936.16
270Jan 2042$1,595.70$148.98$1,744.68$50,072.92
271Feb 2042$1,600.30$144.38$1,744.68$48,472.62
272Mar 2042$1,604.92$139.76$1,744.68$46,867.70
273Apr 2042$1,609.54$135.14$1,744.68$45,258.16
274May 2042$1,614.19$130.49$1,744.68$43,643.97
275Jun 2042$1,618.84$125.84$1,744.68$42,025.13
276Jul 2042$1,623.51$121.17$1,744.68$40,401.62
277Aug 2042$1,628.19$116.49$1,744.68$38,773.43
278Sep 2042$1,632.88$111.80$1,744.68$37,140.55
279Oct 2042$1,637.59$107.09$1,744.68$35,502.96
280Nov 2042$1,642.31$102.37$1,744.68$33,860.65
281Dec 2042$1,647.05$97.63$1,744.68$32,213.60
2042 Total$19,455.02$1,481.14$20,936.16
282Jan 2043$1,651.80$92.88$1,744.68$30,561.80
283Feb 2043$1,656.56$88.12$1,744.68$28,905.24
284Mar 2043$1,661.34$83.34$1,744.68$27,243.90
285Apr 2043$1,666.13$78.55$1,744.68$25,577.77
286May 2043$1,670.93$73.75$1,744.68$23,906.84
287Jun 2043$1,675.75$68.93$1,744.68$22,231.09
288Jul 2043$1,680.58$64.10$1,744.68$20,550.51
289Aug 2043$1,685.43$59.25$1,744.68$18,865.08
290Sep 2043$1,690.29$54.39$1,744.68$17,174.79
291Oct 2043$1,695.16$49.52$1,744.68$15,479.63
292Nov 2043$1,700.05$44.63$1,744.68$13,779.58
293Dec 2043$1,704.95$39.73$1,744.68$12,074.63
2043 Total$20,138.97$797.19$20,936.16
294Jan 2044$1,709.86$34.82$1,744.68$10,364.77
295Feb 2044$1,714.79$29.89$1,744.68$8,649.98
296Mar 2044$1,719.74$24.94$1,744.68$6,930.24
297Apr 2044$1,724.70$19.98$1,744.68$5,205.54
298May 2044$1,729.67$15.01$1,744.68$3,475.87
299Jun 2044$1,734.66$10.02$1,744.68$1,741.21
300Jul 2044$1,739.66$5.02$1,744.68$1.55
2044 Total$12,073.08$139.68$12,212.76
Compare your product with the big 4 banks, or add more products to compare
As seen on