Borrow amount
$30k
Advertised Rate

11.64%

Variable

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

$662

Number of repayments
60
Total interest paid
$9.7k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$370.89$291.00$661.89$29,629.11
2Dec 2020$374.49$287.40$661.89$29,254.62
2020 Total$745.38$578.4$1,323.78
3Jan 2021$378.12$283.77$661.89$28,876.50
4Feb 2021$381.79$280.10$661.89$28,494.71
5Mar 2021$385.49$276.40$661.89$28,109.22
6Apr 2021$389.23$272.66$661.89$27,719.99
7May 2021$393.01$268.88$661.89$27,326.98
8Jun 2021$396.82$265.07$661.89$26,930.16
9Jul 2021$400.67$261.22$661.89$26,529.49
10Aug 2021$404.55$257.34$661.89$26,124.94
11Sep 2021$408.48$253.41$661.89$25,716.46
12Oct 2021$412.44$249.45$661.89$25,304.02
13Nov 2021$416.44$245.45$661.89$24,887.58
14Dec 2021$420.48$241.41$661.89$24,467.10
2021 Total$4,787.52$3,155.16$7,942.68
15Jan 2022$424.56$237.33$661.89$24,042.54
16Feb 2022$428.68$233.21$661.89$23,613.86
17Mar 2022$432.84$229.05$661.89$23,181.02
18Apr 2022$437.03$224.86$661.89$22,743.99
19May 2022$441.27$220.62$661.89$22,302.72
20Jun 2022$445.55$216.34$661.89$21,857.17
21Jul 2022$449.88$212.01$661.89$21,407.29
22Aug 2022$454.24$207.65$661.89$20,953.05
23Sep 2022$458.65$203.24$661.89$20,494.40
24Oct 2022$463.09$198.80$661.89$20,031.31
25Nov 2022$467.59$194.30$661.89$19,563.72
26Dec 2022$472.12$189.77$661.89$19,091.60
2022 Total$5,375.5$2,567.18$7,942.68
27Jan 2023$476.70$185.19$661.89$18,614.90
28Feb 2023$481.33$180.56$661.89$18,133.57
29Mar 2023$485.99$175.90$661.89$17,647.58
30Apr 2023$490.71$171.18$661.89$17,156.87
31May 2023$495.47$166.42$661.89$16,661.40
32Jun 2023$500.27$161.62$661.89$16,161.13
33Jul 2023$505.13$156.76$661.89$15,656.00
34Aug 2023$510.03$151.86$661.89$15,145.97
35Sep 2023$514.97$146.92$661.89$14,631.00
36Oct 2023$519.97$141.92$661.89$14,111.03
37Nov 2023$525.01$136.88$661.89$13,586.02
38Dec 2023$530.11$131.78$661.89$13,055.91
2023 Total$6,035.69$1,906.99$7,942.68
39Jan 2024$535.25$126.64$661.89$12,520.66
40Feb 2024$540.44$121.45$661.89$11,980.22
41Mar 2024$545.68$116.21$661.89$11,434.54
42Apr 2024$550.97$110.92$661.89$10,883.57
43May 2024$556.32$105.57$661.89$10,327.25
44Jun 2024$561.72$100.17$661.89$9,765.53
45Jul 2024$567.16$94.73$661.89$9,198.37
46Aug 2024$572.67$89.22$661.89$8,625.70
47Sep 2024$578.22$83.67$661.89$8,047.48
48Oct 2024$583.83$78.06$661.89$7,463.65
49Nov 2024$589.49$72.40$661.89$6,874.16
50Dec 2024$595.21$66.68$661.89$6,278.95
2024 Total$6,776.96$1,165.72$7,942.68
51Jan 2025$600.98$60.91$661.89$5,677.97
52Feb 2025$606.81$55.08$661.89$5,071.16
53Mar 2025$612.70$49.19$661.89$4,458.46
54Apr 2025$618.64$43.25$661.89$3,839.82
55May 2025$624.64$37.25$661.89$3,215.18
56Jun 2025$630.70$31.19$661.89$2,584.48
57Jul 2025$636.82$25.07$661.89$1,947.66
58Aug 2025$643.00$18.89$661.89$1,304.66
59Sep 2025$649.23$12.66$661.89$655.43
60Oct 2025$655.43$6.36$661.79$0.00
2025 Total$6,278.95$339.85$6,618.8