Woolworths Team Bank New Car Loan | Compare Your Repayments | RateCity
Borrow amount
$30k
Advertised Rate
8.64%
Variable
Loan term
5 Years
Repayment frequency
Monthly
Monthly repayment
$618
Number of repayments
60
Total interest paid
$7.1k
Total repayments
$37,051
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Nov 2020 | $401.52 | $216.00 | $617.52 | $29,598.48 |
| 2 | Dec 2020 | $404.41 | $213.11 | $617.52 | $29,194.07 |
| 2020 Total | $805.93 | $429.11 | $1,235.04 | ||
| 3 | Jan 2021 | $407.32 | $210.20 | $617.52 | $28,786.75 |
| 4 | Feb 2021 | $410.26 | $207.26 | $617.52 | $28,376.49 |
| 5 | Mar 2021 | $413.21 | $204.31 | $617.52 | $27,963.28 |
| 6 | Apr 2021 | $416.18 | $201.34 | $617.52 | $27,547.10 |
| 7 | May 2021 | $419.18 | $198.34 | $617.52 | $27,127.92 |
| 8 | Jun 2021 | $422.20 | $195.32 | $617.52 | $26,705.72 |
| 9 | Jul 2021 | $425.24 | $192.28 | $617.52 | $26,280.48 |
| 10 | Aug 2021 | $428.30 | $189.22 | $617.52 | $25,852.18 |
| 11 | Sep 2021 | $431.38 | $186.14 | $617.52 | $25,420.80 |
| 12 | Oct 2021 | $434.49 | $183.03 | $617.52 | $24,986.31 |
| 13 | Nov 2021 | $437.62 | $179.90 | $617.52 | $24,548.69 |
| 14 | Dec 2021 | $440.77 | $176.75 | $617.52 | $24,107.92 |
| 2021 Total | $5,086.15 | $2,324.09 | $7,410.24 | ||
| 15 | Jan 2022 | $443.94 | $173.58 | $617.52 | $23,663.98 |
| 16 | Feb 2022 | $447.14 | $170.38 | $617.52 | $23,216.84 |
| 17 | Mar 2022 | $450.36 | $167.16 | $617.52 | $22,766.48 |
| 18 | Apr 2022 | $453.60 | $163.92 | $617.52 | $22,312.88 |
| 19 | May 2022 | $456.87 | $160.65 | $617.52 | $21,856.01 |
| 20 | Jun 2022 | $460.16 | $157.36 | $617.52 | $21,395.85 |
| 21 | Jul 2022 | $463.47 | $154.05 | $617.52 | $20,932.38 |
| 22 | Aug 2022 | $466.81 | $150.71 | $617.52 | $20,465.57 |
| 23 | Sep 2022 | $470.17 | $147.35 | $617.52 | $19,995.40 |
| 24 | Oct 2022 | $473.55 | $143.97 | $617.52 | $19,521.85 |
| 25 | Nov 2022 | $476.96 | $140.56 | $617.52 | $19,044.89 |
| 26 | Dec 2022 | $480.40 | $137.12 | $617.52 | $18,564.49 |
| 2022 Total | $5,543.43 | $1,866.81 | $7,410.24 | ||
| 27 | Jan 2023 | $483.86 | $133.66 | $617.52 | $18,080.63 |
| 28 | Feb 2023 | $487.34 | $130.18 | $617.52 | $17,593.29 |
| 29 | Mar 2023 | $490.85 | $126.67 | $617.52 | $17,102.44 |
| 30 | Apr 2023 | $494.38 | $123.14 | $617.52 | $16,608.06 |
| 31 | May 2023 | $497.94 | $119.58 | $617.52 | $16,110.12 |
| 32 | Jun 2023 | $501.53 | $115.99 | $617.52 | $15,608.59 |
| 33 | Jul 2023 | $505.14 | $112.38 | $617.52 | $15,103.45 |
| 34 | Aug 2023 | $508.78 | $108.74 | $617.52 | $14,594.67 |
| 35 | Sep 2023 | $512.44 | $105.08 | $617.52 | $14,082.23 |
| 36 | Oct 2023 | $516.13 | $101.39 | $617.52 | $13,566.10 |
| 37 | Nov 2023 | $519.84 | $97.68 | $617.52 | $13,046.26 |
| 38 | Dec 2023 | $523.59 | $93.93 | $617.52 | $12,522.67 |
| 2023 Total | $6,041.82 | $1,368.42 | $7,410.24 | ||
| 39 | Jan 2024 | $527.36 | $90.16 | $617.52 | $11,995.31 |
| 40 | Feb 2024 | $531.15 | $86.37 | $617.52 | $11,464.16 |
| 41 | Mar 2024 | $534.98 | $82.54 | $617.52 | $10,929.18 |
| 42 | Apr 2024 | $538.83 | $78.69 | $617.52 | $10,390.35 |
| 43 | May 2024 | $542.71 | $74.81 | $617.52 | $9,847.64 |
| 44 | Jun 2024 | $546.62 | $70.90 | $617.52 | $9,301.02 |
| 45 | Jul 2024 | $550.55 | $66.97 | $617.52 | $8,750.47 |
| 46 | Aug 2024 | $554.52 | $63.00 | $617.52 | $8,195.95 |
| 47 | Sep 2024 | $558.51 | $59.01 | $617.52 | $7,637.44 |
| 48 | Oct 2024 | $562.53 | $54.99 | $617.52 | $7,074.91 |
| 49 | Nov 2024 | $566.58 | $50.94 | $617.52 | $6,508.33 |
| 50 | Dec 2024 | $570.66 | $46.86 | $617.52 | $5,937.67 |
| 2024 Total | $6,585 | $825.24 | $7,410.24 | ||
| 51 | Jan 2025 | $574.77 | $42.75 | $617.52 | $5,362.90 |
| 52 | Feb 2025 | $578.91 | $38.61 | $617.52 | $4,783.99 |
| 53 | Mar 2025 | $583.08 | $34.44 | $617.52 | $4,200.91 |
| 54 | Apr 2025 | $587.27 | $30.25 | $617.52 | $3,613.64 |
| 55 | May 2025 | $591.50 | $26.02 | $617.52 | $3,022.14 |
| 56 | Jun 2025 | $595.76 | $21.76 | $617.52 | $2,426.38 |
| 57 | Jul 2025 | $600.05 | $17.47 | $617.52 | $1,826.33 |
| 58 | Aug 2025 | $604.37 | $13.15 | $617.52 | $1,221.96 |
| 59 | Sep 2025 | $608.72 | $8.80 | $617.52 | $613.24 |
| 60 | Oct 2025 | $613.10 | $4.42 | $617.52 | $0.14 |
| 2025 Total | $5,937.53 | $237.67 | $6,175.2 |