Borrow amount
$30k
Advertised Rate

9.64%

Variable

Loan term
5 Years
Woolworths Team Bank
Repayment frequency
Monthly
Monthly repayment

$632

Number of repayments
60
Total interest paid
$7.9k
Total repayments

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Nov 2020$391.11$241.00$632.11$29,608.89
2Dec 2020$394.25$237.86$632.11$29,214.64
2020 Total$785.36$478.86$1,264.22
3Jan 2021$397.42$234.69$632.11$28,817.22
4Feb 2021$400.61$231.50$632.11$28,416.61
5Mar 2021$403.83$228.28$632.11$28,012.78
6Apr 2021$407.07$225.04$632.11$27,605.71
7May 2021$410.34$221.77$632.11$27,195.37
8Jun 2021$413.64$218.47$632.11$26,781.73
9Jul 2021$416.96$215.15$632.11$26,364.77
10Aug 2021$420.31$211.80$632.11$25,944.46
11Sep 2021$423.69$208.42$632.11$25,520.77
12Oct 2021$427.09$205.02$632.11$25,093.68
13Nov 2021$430.52$201.59$632.11$24,663.16
14Dec 2021$433.98$198.13$632.11$24,229.18
2021 Total$4,985.46$2,599.86$7,585.32
15Jan 2022$437.47$194.64$632.11$23,791.71
16Feb 2022$440.98$191.13$632.11$23,350.73
17Mar 2022$444.53$187.58$632.11$22,906.20
18Apr 2022$448.10$184.01$632.11$22,458.10
19May 2022$451.70$180.41$632.11$22,006.40
20Jun 2022$455.33$176.78$632.11$21,551.07
21Jul 2022$458.98$173.13$632.11$21,092.09
22Aug 2022$462.67$169.44$632.11$20,629.42
23Sep 2022$466.39$165.72$632.11$20,163.03
24Oct 2022$470.13$161.98$632.11$19,692.90
25Nov 2022$473.91$158.20$632.11$19,218.99
26Dec 2022$477.72$154.39$632.11$18,741.27
2022 Total$5,487.91$2,097.41$7,585.32
27Jan 2023$481.56$150.55$632.11$18,259.71
28Feb 2023$485.42$146.69$632.11$17,774.29
29Mar 2023$489.32$142.79$632.11$17,284.97
30Apr 2023$493.25$138.86$632.11$16,791.72
31May 2023$497.22$134.89$632.11$16,294.50
32Jun 2023$501.21$130.90$632.11$15,793.29
33Jul 2023$505.24$126.87$632.11$15,288.05
34Aug 2023$509.30$122.81$632.11$14,778.75
35Sep 2023$513.39$118.72$632.11$14,265.36
36Oct 2023$517.51$114.60$632.11$13,747.85
37Nov 2023$521.67$110.44$632.11$13,226.18
38Dec 2023$525.86$106.25$632.11$12,700.32
2023 Total$6,040.95$1,544.37$7,585.32
39Jan 2024$530.08$102.03$632.11$12,170.24
40Feb 2024$534.34$97.77$632.11$11,635.90
41Mar 2024$538.63$93.48$632.11$11,097.27
42Apr 2024$542.96$89.15$632.11$10,554.31
43May 2024$547.32$84.79$632.11$10,006.99
44Jun 2024$551.72$80.39$632.11$9,455.27
45Jul 2024$556.15$75.96$632.11$8,899.12
46Aug 2024$560.62$71.49$632.11$8,338.50
47Sep 2024$565.12$66.99$632.11$7,773.38
48Oct 2024$569.66$62.45$632.11$7,203.72
49Nov 2024$574.24$57.87$632.11$6,629.48
50Dec 2024$578.85$53.26$632.11$6,050.63
2024 Total$6,649.69$935.63$7,585.32
51Jan 2025$583.50$48.61$632.11$5,467.13
52Feb 2025$588.19$43.92$632.11$4,878.94
53Mar 2025$592.92$39.19$632.11$4,286.02
54Apr 2025$597.68$34.43$632.11$3,688.34
55May 2025$602.48$29.63$632.11$3,085.86
56Jun 2025$607.32$24.79$632.11$2,478.54
57Jul 2025$612.20$19.91$632.11$1,866.34
58Aug 2025$617.12$14.99$632.11$1,249.22
59Sep 2025$622.07$10.04$632.11$627.15
60Oct 2025$627.07$5.04$632.11$0.08
2025 Total$6,050.55$270.55$6,321.1