SmartFix Home Loan (Principal and Interest) 5 Years from Adelaide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.09%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,437
Number of Repayments
300
Total Interest Paid
$131,100
Total repayments
$431,100
DatePrincipleInterestPaymentBalance
1Dec 2019$664.22$772.50$1,436.72$299,335.78
2019 Total$664.22$772.5$1,436.72
2Jan 2020$665.93$770.79$1,436.72$298,669.85
3Feb 2020$667.65$769.07$1,436.72$298,002.20
4Mar 2020$669.36$767.36$1,436.72$297,332.84
5Apr 2020$671.09$765.63$1,436.72$296,661.75
6May 2020$672.82$763.90$1,436.72$295,988.93
7Jun 2020$674.55$762.17$1,436.72$295,314.38
8Jul 2020$676.29$760.43$1,436.72$294,638.09
9Aug 2020$678.03$758.69$1,436.72$293,960.06
10Sep 2020$679.77$756.95$1,436.72$293,280.29
11Oct 2020$681.52$755.20$1,436.72$292,598.77
12Nov 2020$683.28$753.44$1,436.72$291,915.49
13Dec 2020$685.04$751.68$1,436.72$291,230.45
2020 Total$8,105.33$9,135.31$17,240.64
14Jan 2021$686.80$749.92$1,436.72$290,543.65
15Feb 2021$688.57$748.15$1,436.72$289,855.08
16Mar 2021$690.34$746.38$1,436.72$289,164.74
17Apr 2021$692.12$744.60$1,436.72$288,472.62
18May 2021$693.90$742.82$1,436.72$287,778.72
19Jun 2021$695.69$741.03$1,436.72$287,083.03
20Jul 2021$697.48$739.24$1,436.72$286,385.55
21Aug 2021$699.28$737.44$1,436.72$285,686.27
22Sep 2021$701.08$735.64$1,436.72$284,985.19
23Oct 2021$702.88$733.84$1,436.72$284,282.31
24Nov 2021$704.69$732.03$1,436.72$283,577.62
25Dec 2021$706.51$730.21$1,436.72$282,871.11
2021 Total$8,359.34$8,881.3$17,240.64
26Jan 2022$708.33$728.39$1,436.72$282,162.78
27Feb 2022$710.15$726.57$1,436.72$281,452.63
28Mar 2022$711.98$724.74$1,436.72$280,740.65
29Apr 2022$713.81$722.91$1,436.72$280,026.84
30May 2022$715.65$721.07$1,436.72$279,311.19
31Jun 2022$717.49$719.23$1,436.72$278,593.70
32Jul 2022$719.34$717.38$1,436.72$277,874.36
33Aug 2022$721.19$715.53$1,436.72$277,153.17
34Sep 2022$723.05$713.67$1,436.72$276,430.12
35Oct 2022$724.91$711.81$1,436.72$275,705.21
36Nov 2022$726.78$709.94$1,436.72$274,978.43
37Dec 2022$728.65$708.07$1,436.72$274,249.78
2022 Total$8,621.33$8,619.31$17,240.64
38Jan 2023$730.53$706.19$1,436.72$273,519.25
39Feb 2023$732.41$704.31$1,436.72$272,786.84
40Mar 2023$734.29$702.43$1,436.72$272,052.55
41Apr 2023$736.18$700.54$1,436.72$271,316.37
42May 2023$738.08$698.64$1,436.72$270,578.29
43Jun 2023$739.98$696.74$1,436.72$269,838.31
44Jul 2023$741.89$694.83$1,436.72$269,096.42
45Aug 2023$743.80$692.92$1,436.72$268,352.62
46Sep 2023$745.71$691.01$1,436.72$267,606.91
47Oct 2023$747.63$689.09$1,436.72$266,859.28
48Nov 2023$749.56$687.16$1,436.72$266,109.72
49Dec 2023$751.49$685.23$1,436.72$265,358.23
2023 Total$8,891.55$8,349.09$17,240.64
50Jan 2024$753.42$683.30$1,436.72$264,604.81
51Feb 2024$755.36$681.36$1,436.72$263,849.45
52Mar 2024$757.31$679.41$1,436.72$263,092.14
53Apr 2024$759.26$677.46$1,436.72$262,332.88
54May 2024$761.21$675.51$1,436.72$261,571.67
55Jun 2024$763.17$673.55$1,436.72$260,808.50
56Jul 2024$765.14$671.58$1,436.72$260,043.36
57Aug 2024$767.11$669.61$1,436.72$259,276.25
58Sep 2024$769.08$667.64$1,436.72$258,507.17
59Oct 2024$771.06$665.66$1,436.72$257,736.11
60Nov 2024$773.05$663.67$1,436.72$256,963.06
61Dec 2024$775.04$661.68$1,436.72$256,188.02
2024 Total$9,170.21$8,070.43$17,240.64
62Jan 2025$777.04$659.68$1,436.72$255,410.98
63Feb 2025$779.04$657.68$1,436.72$254,631.94
64Mar 2025$781.04$655.68$1,436.72$253,850.90
65Apr 2025$783.05$653.67$1,436.72$253,067.85
66May 2025$785.07$651.65$1,436.72$252,282.78
67Jun 2025$787.09$649.63$1,436.72$251,495.69
68Jul 2025$789.12$647.60$1,436.72$250,706.57
69Aug 2025$791.15$645.57$1,436.72$249,915.42
70Sep 2025$793.19$643.53$1,436.72$249,122.23
71Oct 2025$795.23$641.49$1,436.72$248,327.00
72Nov 2025$797.28$639.44$1,436.72$247,529.72
73Dec 2025$799.33$637.39$1,436.72$246,730.39
2025 Total$9,457.63$7,783.01$17,240.64
74Jan 2026$801.39$635.33$1,436.72$245,929.00
75Feb 2026$803.45$633.27$1,436.72$245,125.55
76Mar 2026$805.52$631.20$1,436.72$244,320.03
77Apr 2026$807.60$629.12$1,436.72$243,512.43
78May 2026$809.68$627.04$1,436.72$242,702.75
79Jun 2026$811.76$624.96$1,436.72$241,890.99
80Jul 2026$813.85$622.87$1,436.72$241,077.14
81Aug 2026$815.95$620.77$1,436.72$240,261.19
82Sep 2026$818.05$618.67$1,436.72$239,443.14
83Oct 2026$820.15$616.57$1,436.72$238,622.99
84Nov 2026$822.27$614.45$1,436.72$237,800.72
85Dec 2026$824.38$612.34$1,436.72$236,976.34
2026 Total$9,754.05$7,486.59$17,240.64
86Jan 2027$826.51$610.21$1,436.72$236,149.83
87Feb 2027$828.63$608.09$1,436.72$235,321.20
88Mar 2027$830.77$605.95$1,436.72$234,490.43
89Apr 2027$832.91$603.81$1,436.72$233,657.52
90May 2027$835.05$601.67$1,436.72$232,822.47
91Jun 2027$837.20$599.52$1,436.72$231,985.27
92Jul 2027$839.36$597.36$1,436.72$231,145.91
93Aug 2027$841.52$595.20$1,436.72$230,304.39
94Sep 2027$843.69$593.03$1,436.72$229,460.70
95Oct 2027$845.86$590.86$1,436.72$228,614.84
96Nov 2027$848.04$588.68$1,436.72$227,766.80
97Dec 2027$850.22$586.50$1,436.72$226,916.58
2027 Total$10,059.76$7,180.88$17,240.64
98Jan 2028$852.41$584.31$1,436.72$226,064.17
99Feb 2028$854.60$582.12$1,436.72$225,209.57
100Mar 2028$856.81$579.91$1,436.72$224,352.76
101Apr 2028$859.01$577.71$1,436.72$223,493.75
102May 2028$861.22$575.50$1,436.72$222,632.53
103Jun 2028$863.44$573.28$1,436.72$221,769.09
104Jul 2028$865.66$571.06$1,436.72$220,903.43
105Aug 2028$867.89$568.83$1,436.72$220,035.54
106Sep 2028$870.13$566.59$1,436.72$219,165.41
107Oct 2028$872.37$564.35$1,436.72$218,293.04
108Nov 2028$874.62$562.10$1,436.72$217,418.42
109Dec 2028$876.87$559.85$1,436.72$216,541.55
2028 Total$10,375.03$6,865.61$17,240.64
110Jan 2029$879.13$557.59$1,436.72$215,662.42
111Feb 2029$881.39$555.33$1,436.72$214,781.03
112Mar 2029$883.66$553.06$1,436.72$213,897.37
113Apr 2029$885.93$550.79$1,436.72$213,011.44
114May 2029$888.22$548.50$1,436.72$212,123.22
115Jun 2029$890.50$546.22$1,436.72$211,232.72
116Jul 2029$892.80$543.92$1,436.72$210,339.92
117Aug 2029$895.09$541.63$1,436.72$209,444.83
118Sep 2029$897.40$539.32$1,436.72$208,547.43
119Oct 2029$899.71$537.01$1,436.72$207,647.72
120Nov 2029$902.03$534.69$1,436.72$206,745.69
121Dec 2029$904.35$532.37$1,436.72$205,841.34
2029 Total$10,700.21$6,540.43$17,240.64
122Jan 2030$906.68$530.04$1,436.72$204,934.66
123Feb 2030$909.01$527.71$1,436.72$204,025.65
124Mar 2030$911.35$525.37$1,436.72$203,114.30
125Apr 2030$913.70$523.02$1,436.72$202,200.60
126May 2030$916.05$520.67$1,436.72$201,284.55
127Jun 2030$918.41$518.31$1,436.72$200,366.14
128Jul 2030$920.78$515.94$1,436.72$199,445.36
129Aug 2030$923.15$513.57$1,436.72$198,522.21
130Sep 2030$925.53$511.19$1,436.72$197,596.68
131Oct 2030$927.91$508.81$1,436.72$196,668.77
132Nov 2030$930.30$506.42$1,436.72$195,738.47
133Dec 2030$932.69$504.03$1,436.72$194,805.78
2030 Total$11,035.56$6,205.08$17,240.64
134Jan 2031$935.10$501.62$1,436.72$193,870.68
135Feb 2031$937.50$499.22$1,436.72$192,933.18
136Mar 2031$939.92$496.80$1,436.72$191,993.26
137Apr 2031$942.34$494.38$1,436.72$191,050.92
138May 2031$944.76$491.96$1,436.72$190,106.16
139Jun 2031$947.20$489.52$1,436.72$189,158.96
140Jul 2031$949.64$487.08$1,436.72$188,209.32
141Aug 2031$952.08$484.64$1,436.72$187,257.24
142Sep 2031$954.53$482.19$1,436.72$186,302.71
143Oct 2031$956.99$479.73$1,436.72$185,345.72
144Nov 2031$959.45$477.27$1,436.72$184,386.27
145Dec 2031$961.93$474.79$1,436.72$183,424.34
2031 Total$11,381.44$5,859.2$17,240.64
146Jan 2032$964.40$472.32$1,436.72$182,459.94
147Feb 2032$966.89$469.83$1,436.72$181,493.05
148Mar 2032$969.38$467.34$1,436.72$180,523.67
149Apr 2032$971.87$464.85$1,436.72$179,551.80
150May 2032$974.37$462.35$1,436.72$178,577.43
151Jun 2032$976.88$459.84$1,436.72$177,600.55
152Jul 2032$979.40$457.32$1,436.72$176,621.15
153Aug 2032$981.92$454.80$1,436.72$175,639.23
154Sep 2032$984.45$452.27$1,436.72$174,654.78
155Oct 2032$986.98$449.74$1,436.72$173,667.80
156Nov 2032$989.53$447.19$1,436.72$172,678.27
157Dec 2032$992.07$444.65$1,436.72$171,686.20
2032 Total$11,738.14$5,502.5$17,240.64
158Jan 2033$994.63$442.09$1,436.72$170,691.57
159Feb 2033$997.19$439.53$1,436.72$169,694.38
160Mar 2033$999.76$436.96$1,436.72$168,694.62
161Apr 2033$1,002.33$434.39$1,436.72$167,692.29
162May 2033$1,004.91$431.81$1,436.72$166,687.38
163Jun 2033$1,007.50$429.22$1,436.72$165,679.88
164Jul 2033$1,010.09$426.63$1,436.72$164,669.79
165Aug 2033$1,012.70$424.02$1,436.72$163,657.09
166Sep 2033$1,015.30$421.42$1,436.72$162,641.79
167Oct 2033$1,017.92$418.80$1,436.72$161,623.87
168Nov 2033$1,020.54$416.18$1,436.72$160,603.33
169Dec 2033$1,023.17$413.55$1,436.72$159,580.16
2033 Total$12,106.04$5,134.6$17,240.64
170Jan 2034$1,025.80$410.92$1,436.72$158,554.36
171Feb 2034$1,028.44$408.28$1,436.72$157,525.92
172Mar 2034$1,031.09$405.63$1,436.72$156,494.83
173Apr 2034$1,033.75$402.97$1,436.72$155,461.08
174May 2034$1,036.41$400.31$1,436.72$154,424.67
175Jun 2034$1,039.08$397.64$1,436.72$153,385.59
176Jul 2034$1,041.75$394.97$1,436.72$152,343.84
177Aug 2034$1,044.43$392.29$1,436.72$151,299.41
178Sep 2034$1,047.12$389.60$1,436.72$150,252.29
179Oct 2034$1,049.82$386.90$1,436.72$149,202.47
180Nov 2034$1,052.52$384.20$1,436.72$148,149.95
181Dec 2034$1,055.23$381.49$1,436.72$147,094.72
2034 Total$12,485.44$4,755.2$17,240.64
182Jan 2035$1,057.95$378.77$1,436.72$146,036.77
183Feb 2035$1,060.68$376.04$1,436.72$144,976.09
184Mar 2035$1,063.41$373.31$1,436.72$143,912.68
185Apr 2035$1,066.14$370.58$1,436.72$142,846.54
186May 2035$1,068.89$367.83$1,436.72$141,777.65
187Jun 2035$1,071.64$365.08$1,436.72$140,706.01
188Jul 2035$1,074.40$362.32$1,436.72$139,631.61
189Aug 2035$1,077.17$359.55$1,436.72$138,554.44
190Sep 2035$1,079.94$356.78$1,436.72$137,474.50
191Oct 2035$1,082.72$354.00$1,436.72$136,391.78
192Nov 2035$1,085.51$351.21$1,436.72$135,306.27
193Dec 2035$1,088.31$348.41$1,436.72$134,217.96
2035 Total$12,876.76$4,363.88$17,240.64
194Jan 2036$1,091.11$345.61$1,436.72$133,126.85
195Feb 2036$1,093.92$342.80$1,436.72$132,032.93
196Mar 2036$1,096.74$339.98$1,436.72$130,936.19
197Apr 2036$1,099.56$337.16$1,436.72$129,836.63
198May 2036$1,102.39$334.33$1,436.72$128,734.24
199Jun 2036$1,105.23$331.49$1,436.72$127,629.01
200Jul 2036$1,108.08$328.64$1,436.72$126,520.93
201Aug 2036$1,110.93$325.79$1,436.72$125,410.00
202Sep 2036$1,113.79$322.93$1,436.72$124,296.21
203Oct 2036$1,116.66$320.06$1,436.72$123,179.55
204Nov 2036$1,119.53$317.19$1,436.72$122,060.02
205Dec 2036$1,122.42$314.30$1,436.72$120,937.60
2036 Total$13,280.36$3,960.28$17,240.64
206Jan 2037$1,125.31$311.41$1,436.72$119,812.29
207Feb 2037$1,128.20$308.52$1,436.72$118,684.09
208Mar 2037$1,131.11$305.61$1,436.72$117,552.98
209Apr 2037$1,134.02$302.70$1,436.72$116,418.96
210May 2037$1,136.94$299.78$1,436.72$115,282.02
211Jun 2037$1,139.87$296.85$1,436.72$114,142.15
212Jul 2037$1,142.80$293.92$1,436.72$112,999.35
213Aug 2037$1,145.75$290.97$1,436.72$111,853.60
214Sep 2037$1,148.70$288.02$1,436.72$110,704.90
215Oct 2037$1,151.65$285.07$1,436.72$109,553.25
216Nov 2037$1,154.62$282.10$1,436.72$108,398.63
217Dec 2037$1,157.59$279.13$1,436.72$107,241.04
2037 Total$13,696.56$3,544.08$17,240.64
218Jan 2038$1,160.57$276.15$1,436.72$106,080.47
219Feb 2038$1,163.56$273.16$1,436.72$104,916.91
220Mar 2038$1,166.56$270.16$1,436.72$103,750.35
221Apr 2038$1,169.56$267.16$1,436.72$102,580.79
222May 2038$1,172.57$264.15$1,436.72$101,408.22
223Jun 2038$1,175.59$261.13$1,436.72$100,232.63
224Jul 2038$1,178.62$258.10$1,436.72$99,054.01
225Aug 2038$1,181.66$255.06$1,436.72$97,872.35
226Sep 2038$1,184.70$252.02$1,436.72$96,687.65
227Oct 2038$1,187.75$248.97$1,436.72$95,499.90
228Nov 2038$1,190.81$245.91$1,436.72$94,309.09
229Dec 2038$1,193.87$242.85$1,436.72$93,115.22
2038 Total$14,125.82$3,114.82$17,240.64
230Jan 2039$1,196.95$239.77$1,436.72$91,918.27
231Feb 2039$1,200.03$236.69$1,436.72$90,718.24
232Mar 2039$1,203.12$233.60$1,436.72$89,515.12
233Apr 2039$1,206.22$230.50$1,436.72$88,308.90
234May 2039$1,209.32$227.40$1,436.72$87,099.58
235Jun 2039$1,212.44$224.28$1,436.72$85,887.14
236Jul 2039$1,215.56$221.16$1,436.72$84,671.58
237Aug 2039$1,218.69$218.03$1,436.72$83,452.89
238Sep 2039$1,221.83$214.89$1,436.72$82,231.06
239Oct 2039$1,224.98$211.74$1,436.72$81,006.08
240Nov 2039$1,228.13$208.59$1,436.72$79,777.95
241Dec 2039$1,231.29$205.43$1,436.72$78,546.66
2039 Total$14,568.56$2,672.08$17,240.64
242Jan 2040$1,234.46$202.26$1,436.72$77,312.20
243Feb 2040$1,237.64$199.08$1,436.72$76,074.56
244Mar 2040$1,240.83$195.89$1,436.72$74,833.73
245Apr 2040$1,244.02$192.70$1,436.72$73,589.71
246May 2040$1,247.23$189.49$1,436.72$72,342.48
247Jun 2040$1,250.44$186.28$1,436.72$71,092.04
248Jul 2040$1,253.66$183.06$1,436.72$69,838.38
249Aug 2040$1,256.89$179.83$1,436.72$68,581.49
250Sep 2040$1,260.12$176.60$1,436.72$67,321.37
251Oct 2040$1,263.37$173.35$1,436.72$66,058.00
252Nov 2040$1,266.62$170.10$1,436.72$64,791.38
253Dec 2040$1,269.88$166.84$1,436.72$63,521.50
2040 Total$15,025.16$2,215.48$17,240.64
254Jan 2041$1,273.15$163.57$1,436.72$62,248.35
255Feb 2041$1,276.43$160.29$1,436.72$60,971.92
256Mar 2041$1,279.72$157.00$1,436.72$59,692.20
257Apr 2041$1,283.01$153.71$1,436.72$58,409.19
258May 2041$1,286.32$150.40$1,436.72$57,122.87
259Jun 2041$1,289.63$147.09$1,436.72$55,833.24
260Jul 2041$1,292.95$143.77$1,436.72$54,540.29
261Aug 2041$1,296.28$140.44$1,436.72$53,244.01
262Sep 2041$1,299.62$137.10$1,436.72$51,944.39
263Oct 2041$1,302.96$133.76$1,436.72$50,641.43
264Nov 2041$1,306.32$130.40$1,436.72$49,335.11
265Dec 2041$1,309.68$127.04$1,436.72$48,025.43
2041 Total$15,496.07$1,744.57$17,240.64
266Jan 2042$1,313.05$123.67$1,436.72$46,712.38
267Feb 2042$1,316.44$120.28$1,436.72$45,395.94
268Mar 2042$1,319.83$116.89$1,436.72$44,076.11
269Apr 2042$1,323.22$113.50$1,436.72$42,752.89
270May 2042$1,326.63$110.09$1,436.72$41,426.26
271Jun 2042$1,330.05$106.67$1,436.72$40,096.21
272Jul 2042$1,333.47$103.25$1,436.72$38,762.74
273Aug 2042$1,336.91$99.81$1,436.72$37,425.83
274Sep 2042$1,340.35$96.37$1,436.72$36,085.48
275Oct 2042$1,343.80$92.92$1,436.72$34,741.68
276Nov 2042$1,347.26$89.46$1,436.72$33,394.42
277Dec 2042$1,350.73$85.99$1,436.72$32,043.69
2042 Total$15,981.74$1,258.9$17,240.64
278Jan 2043$1,354.21$82.51$1,436.72$30,689.48
279Feb 2043$1,357.69$79.03$1,436.72$29,331.79
280Mar 2043$1,361.19$75.53$1,436.72$27,970.60
281Apr 2043$1,364.70$72.02$1,436.72$26,605.90
282May 2043$1,368.21$68.51$1,436.72$25,237.69
283Jun 2043$1,371.73$64.99$1,436.72$23,865.96
284Jul 2043$1,375.27$61.45$1,436.72$22,490.69
285Aug 2043$1,378.81$57.91$1,436.72$21,111.88
286Sep 2043$1,382.36$54.36$1,436.72$19,729.52
287Oct 2043$1,385.92$50.80$1,436.72$18,343.60
288Nov 2043$1,389.49$47.23$1,436.72$16,954.11
289Dec 2043$1,393.06$43.66$1,436.72$15,561.05
2043 Total$16,482.64$758$17,240.64
290Jan 2044$1,396.65$40.07$1,436.72$14,164.40
291Feb 2044$1,400.25$36.47$1,436.72$12,764.15
292Mar 2044$1,403.85$32.87$1,436.72$11,360.30
293Apr 2044$1,407.47$29.25$1,436.72$9,952.83
294May 2044$1,411.09$25.63$1,436.72$8,541.74
295Jun 2044$1,414.73$21.99$1,436.72$7,127.01
296Jul 2044$1,418.37$18.35$1,436.72$5,708.64
297Aug 2044$1,422.02$14.70$1,436.72$4,286.62
298Sep 2044$1,425.68$11.04$1,436.72$2,860.94
299Oct 2044$1,429.35$7.37$1,436.72$1,431.59
300Nov 2044$1,431.59$3.69$1,435.28$0.00
2044 Total$15,561.05$241.43$15,802.48
Compare your product with the big 4 banks, or add more products to compare
As seen on