Borrow amount
$30k
Advertised Rate

7.79%

Variable

Comparison Rate*

8.10%

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

$605

Number of repayments
60
Total interest paid
$6.3k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$410.53$194.75$605.28$29,589.47
2Mar 2021$413.20$192.08$605.28$29,176.27
3Apr 2021$415.88$189.40$605.28$28,760.39
4May 2021$418.58$186.70$605.28$28,341.81
5Jun 2021$421.29$183.99$605.28$27,920.52
6Jul 2021$424.03$181.25$605.28$27,496.49
7Aug 2021$426.78$178.50$605.28$27,069.71
8Sep 2021$429.55$175.73$605.28$26,640.16
9Oct 2021$432.34$172.94$605.28$26,207.82
10Nov 2021$435.15$170.13$605.28$25,772.67
11Dec 2021$437.97$167.31$605.28$25,334.70
2021 Total$4,665.3$1,992.78$6,658.08
12Jan 2022$440.82$164.46$605.28$24,893.88
13Feb 2022$443.68$161.60$605.28$24,450.20
14Mar 2022$446.56$158.72$605.28$24,003.64
15Apr 2022$449.46$155.82$605.28$23,554.18
16May 2022$452.37$152.91$605.28$23,101.81
17Jun 2022$455.31$149.97$605.28$22,646.50
18Jul 2022$458.27$147.01$605.28$22,188.23
19Aug 2022$461.24$144.04$605.28$21,726.99
20Sep 2022$464.24$141.04$605.28$21,262.75
21Oct 2022$467.25$138.03$605.28$20,795.50
22Nov 2022$470.28$135.00$605.28$20,325.22
23Dec 2022$473.34$131.94$605.28$19,851.88
2022 Total$5,482.82$1,780.54$7,263.36
24Jan 2023$476.41$128.87$605.28$19,375.47
25Feb 2023$479.50$125.78$605.28$18,895.97
26Mar 2023$482.61$122.67$605.28$18,413.36
27Apr 2023$485.75$119.53$605.28$17,927.61
28May 2023$488.90$116.38$605.28$17,438.71
29Jun 2023$492.07$113.21$605.28$16,946.64
30Jul 2023$495.27$110.01$605.28$16,451.37
31Aug 2023$498.48$106.80$605.28$15,952.89
32Sep 2023$501.72$103.56$605.28$15,451.17
33Oct 2023$504.98$100.30$605.28$14,946.19
34Nov 2023$508.25$97.03$605.28$14,437.94
35Dec 2023$511.55$93.73$605.28$13,926.39
2023 Total$5,925.49$1,337.87$7,263.36
36Jan 2024$514.87$90.41$605.28$13,411.52
37Feb 2024$518.22$87.06$605.28$12,893.30
38Mar 2024$521.58$83.70$605.28$12,371.72
39Apr 2024$524.97$80.31$605.28$11,846.75
40May 2024$528.37$76.91$605.28$11,318.38
41Jun 2024$531.80$73.48$605.28$10,786.58
42Jul 2024$535.26$70.02$605.28$10,251.32
43Aug 2024$538.73$66.55$605.28$9,712.59
44Sep 2024$542.23$63.05$605.28$9,170.36
45Oct 2024$545.75$59.53$605.28$8,624.61
46Nov 2024$549.29$55.99$605.28$8,075.32
47Dec 2024$552.86$52.42$605.28$7,522.46
2024 Total$6,403.93$859.43$7,263.36
48Jan 2025$556.45$48.83$605.28$6,966.01
49Feb 2025$560.06$45.22$605.28$6,405.95
50Mar 2025$563.69$41.59$605.28$5,842.26
51Apr 2025$567.35$37.93$605.28$5,274.91
52May 2025$571.04$34.24$605.28$4,703.87
53Jun 2025$574.74$30.54$605.28$4,129.13
54Jul 2025$578.48$26.80$605.28$3,550.65
55Aug 2025$582.23$23.05$605.28$2,968.42
56Sep 2025$586.01$19.27$605.28$2,382.41
57Oct 2025$589.81$15.47$605.28$1,792.60
58Nov 2025$593.64$11.64$605.28$1,198.96
59Dec 2025$597.50$7.78$605.28$601.46
2025 Total$6,921$342.36$7,263.36
60Jan 2026$601.38$3.90$605.28$0.08
2025 Total$601.38$3.9$605.28