SmartSaver Fixed Investment Loan (Interest Only) 2 Years from Adelaide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.14%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$863
Number of Repayments
300
Total Interest Paid
$8,900
Total repayments
$258,900
DatePrincipleInterestPaymentBalance
1Aug 2019$476.49$862.50$1,338.99$249,523.51
2Sep 2019$478.13$860.86$1,338.99$249,045.38
3Oct 2019$479.78$859.21$1,338.99$248,565.60
4Nov 2019$481.44$857.55$1,338.99$248,084.16
5Dec 2019$483.10$855.89$1,338.99$247,601.06
2019 Total$2,398.94$4,296.01$6,694.95
6Jan 2020$484.77$854.22$1,338.99$247,116.29
7Feb 2020$486.44$852.55$1,338.99$246,629.85
8Mar 2020$488.12$850.87$1,338.99$246,141.73
9Apr 2020$489.80$849.19$1,338.99$245,651.93
10May 2020$491.49$847.50$1,338.99$245,160.44
11Jun 2020$493.19$845.80$1,338.99$244,667.25
12Jul 2020$494.89$844.10$1,338.99$244,172.36
13Aug 2020$496.60$842.39$1,338.99$243,675.76
14Sep 2020$498.31$840.68$1,338.99$243,177.45
15Oct 2020$500.03$838.96$1,338.99$242,677.42
16Nov 2020$501.75$837.24$1,338.99$242,175.67
17Dec 2020$503.48$835.51$1,338.99$241,672.19
2020 Total$5,928.87$10,139.01$16,067.88
18Jan 2021$505.22$833.77$1,338.99$241,166.97
19Feb 2021$506.96$832.03$1,338.99$240,660.01
20Mar 2021$508.71$830.28$1,338.99$240,151.30
21Apr 2021$510.47$828.52$1,338.99$239,640.83
22May 2021$512.23$826.76$1,338.99$239,128.60
23Jun 2021$514.00$824.99$1,338.99$238,614.60
24Jul 2021$515.77$823.22$1,338.99$238,098.83
25Aug 2021$517.55$821.44$1,338.99$237,581.28
26Sep 2021$519.33$819.66$1,338.99$237,061.95
27Oct 2021$521.13$817.86$1,338.99$236,540.82
28Nov 2021$522.92$816.07$1,338.99$236,017.90
29Dec 2021$524.73$814.26$1,338.99$235,493.17
2021 Total$6,179.02$9,888.86$16,067.88
30Jan 2022$526.54$812.45$1,338.99$234,966.63
31Feb 2022$528.36$810.63$1,338.99$234,438.27
32Mar 2022$530.18$808.81$1,338.99$233,908.09
33Apr 2022$532.01$806.98$1,338.99$233,376.08
34May 2022$533.84$805.15$1,338.99$232,842.24
35Jun 2022$535.68$803.31$1,338.99$232,306.56
36Jul 2022$537.53$801.46$1,338.99$231,769.03
37Aug 2022$539.39$799.60$1,338.99$231,229.64
38Sep 2022$541.25$797.74$1,338.99$230,688.39
39Oct 2022$543.12$795.87$1,338.99$230,145.27
40Nov 2022$544.99$794.00$1,338.99$229,600.28
41Dec 2022$546.87$792.12$1,338.99$229,053.41
2022 Total$6,439.76$9,628.12$16,067.88
42Jan 2023$548.76$790.23$1,338.99$228,504.65
43Feb 2023$550.65$788.34$1,338.99$227,954.00
44Mar 2023$552.55$786.44$1,338.99$227,401.45
45Apr 2023$554.45$784.54$1,338.99$226,847.00
46May 2023$556.37$782.62$1,338.99$226,290.63
47Jun 2023$558.29$780.70$1,338.99$225,732.34
48Jul 2023$560.21$778.78$1,338.99$225,172.13
49Aug 2023$562.15$776.84$1,338.99$224,609.98
50Sep 2023$564.09$774.90$1,338.99$224,045.89
51Oct 2023$566.03$772.96$1,338.99$223,479.86
52Nov 2023$567.98$771.01$1,338.99$222,911.88
53Dec 2023$569.94$769.05$1,338.99$222,341.94
2023 Total$6,711.47$9,356.41$16,067.88
54Jan 2024$571.91$767.08$1,338.99$221,770.03
55Feb 2024$573.88$765.11$1,338.99$221,196.15
56Mar 2024$575.86$763.13$1,338.99$220,620.29
57Apr 2024$577.85$761.14$1,338.99$220,042.44
58May 2024$579.84$759.15$1,338.99$219,462.60
59Jun 2024$581.84$757.15$1,338.99$218,880.76
60Jul 2024$583.85$755.14$1,338.99$218,296.91
61Aug 2024$585.87$753.12$1,338.99$217,711.04
62Sep 2024$587.89$751.10$1,338.99$217,123.15
63Oct 2024$589.92$749.07$1,338.99$216,533.23
64Nov 2024$591.95$747.04$1,338.99$215,941.28
65Dec 2024$593.99$745.00$1,338.99$215,347.29
2024 Total$6,994.65$9,073.23$16,067.88
66Jan 2025$596.04$742.95$1,338.99$214,751.25
67Feb 2025$598.10$740.89$1,338.99$214,153.15
68Mar 2025$600.16$738.83$1,338.99$213,552.99
69Apr 2025$602.23$736.76$1,338.99$212,950.76
70May 2025$604.31$734.68$1,338.99$212,346.45
71Jun 2025$606.39$732.60$1,338.99$211,740.06
72Jul 2025$608.49$730.50$1,338.99$211,131.57
73Aug 2025$610.59$728.40$1,338.99$210,520.98
74Sep 2025$612.69$726.30$1,338.99$209,908.29
75Oct 2025$614.81$724.18$1,338.99$209,293.48
76Nov 2025$616.93$722.06$1,338.99$208,676.55
77Dec 2025$619.06$719.93$1,338.99$208,057.49
2025 Total$7,289.8$8,778.08$16,067.88
78Jan 2026$621.19$717.80$1,338.99$207,436.30
79Feb 2026$623.33$715.66$1,338.99$206,812.97
80Mar 2026$625.49$713.50$1,338.99$206,187.48
81Apr 2026$627.64$711.35$1,338.99$205,559.84
82May 2026$629.81$709.18$1,338.99$204,930.03
83Jun 2026$631.98$707.01$1,338.99$204,298.05
84Jul 2026$634.16$704.83$1,338.99$203,663.89
85Aug 2026$636.35$702.64$1,338.99$203,027.54
86Sep 2026$638.54$700.45$1,338.99$202,389.00
87Oct 2026$640.75$698.24$1,338.99$201,748.25
88Nov 2026$642.96$696.03$1,338.99$201,105.29
89Dec 2026$645.18$693.81$1,338.99$200,460.11
2026 Total$7,597.38$8,470.5$16,067.88
90Jan 2027$647.40$691.59$1,338.99$199,812.71
91Feb 2027$649.64$689.35$1,338.99$199,163.07
92Mar 2027$651.88$687.11$1,338.99$198,511.19
93Apr 2027$654.13$684.86$1,338.99$197,857.06
94May 2027$656.38$682.61$1,338.99$197,200.68
95Jun 2027$658.65$680.34$1,338.99$196,542.03
96Jul 2027$660.92$678.07$1,338.99$195,881.11
97Aug 2027$663.20$675.79$1,338.99$195,217.91
98Sep 2027$665.49$673.50$1,338.99$194,552.42
99Oct 2027$667.78$671.21$1,338.99$193,884.64
100Nov 2027$670.09$668.90$1,338.99$193,214.55
101Dec 2027$672.40$666.59$1,338.99$192,542.15
2027 Total$7,917.96$8,149.92$16,067.88
102Jan 2028$674.72$664.27$1,338.99$191,867.43
103Feb 2028$677.05$661.94$1,338.99$191,190.38
104Mar 2028$679.38$659.61$1,338.99$190,511.00
105Apr 2028$681.73$657.26$1,338.99$189,829.27
106May 2028$684.08$654.91$1,338.99$189,145.19
107Jun 2028$686.44$652.55$1,338.99$188,458.75
108Jul 2028$688.81$650.18$1,338.99$187,769.94
109Aug 2028$691.18$647.81$1,338.99$187,078.76
110Sep 2028$693.57$645.42$1,338.99$186,385.19
111Oct 2028$695.96$643.03$1,338.99$185,689.23
112Nov 2028$698.36$640.63$1,338.99$184,990.87
113Dec 2028$700.77$638.22$1,338.99$184,290.10
2028 Total$8,252.05$7,815.83$16,067.88
114Jan 2029$703.19$635.80$1,338.99$183,586.91
115Feb 2029$705.62$633.37$1,338.99$182,881.29
116Mar 2029$708.05$630.94$1,338.99$182,173.24
117Apr 2029$710.49$628.50$1,338.99$181,462.75
118May 2029$712.94$626.05$1,338.99$180,749.81
119Jun 2029$715.40$623.59$1,338.99$180,034.41
120Jul 2029$717.87$621.12$1,338.99$179,316.54
121Aug 2029$720.35$618.64$1,338.99$178,596.19
122Sep 2029$722.83$616.16$1,338.99$177,873.36
123Oct 2029$725.33$613.66$1,338.99$177,148.03
124Nov 2029$727.83$611.16$1,338.99$176,420.20
125Dec 2029$730.34$608.65$1,338.99$175,689.86
2029 Total$8,600.24$7,467.64$16,067.88
126Jan 2030$732.86$606.13$1,338.99$174,957.00
127Feb 2030$735.39$603.60$1,338.99$174,221.61
128Mar 2030$737.93$601.06$1,338.99$173,483.68
129Apr 2030$740.47$598.52$1,338.99$172,743.21
130May 2030$743.03$595.96$1,338.99$172,000.18
131Jun 2030$745.59$593.40$1,338.99$171,254.59
132Jul 2030$748.16$590.83$1,338.99$170,506.43
133Aug 2030$750.74$588.25$1,338.99$169,755.69
134Sep 2030$753.33$585.66$1,338.99$169,002.36
135Oct 2030$755.93$583.06$1,338.99$168,246.43
136Nov 2030$758.54$580.45$1,338.99$167,487.89
137Dec 2030$761.16$577.83$1,338.99$166,726.73
2030 Total$8,963.13$7,104.75$16,067.88
138Jan 2031$763.78$575.21$1,338.99$165,962.95
139Feb 2031$766.42$572.57$1,338.99$165,196.53
140Mar 2031$769.06$569.93$1,338.99$164,427.47
141Apr 2031$771.72$567.27$1,338.99$163,655.75
142May 2031$774.38$564.61$1,338.99$162,881.37
143Jun 2031$777.05$561.94$1,338.99$162,104.32
144Jul 2031$779.73$559.26$1,338.99$161,324.59
145Aug 2031$782.42$556.57$1,338.99$160,542.17
146Sep 2031$785.12$553.87$1,338.99$159,757.05
147Oct 2031$787.83$551.16$1,338.99$158,969.22
148Nov 2031$790.55$548.44$1,338.99$158,178.67
149Dec 2031$793.27$545.72$1,338.99$157,385.40
2031 Total$9,341.33$6,726.55$16,067.88
150Jan 2032$796.01$542.98$1,338.99$156,589.39
151Feb 2032$798.76$540.23$1,338.99$155,790.63
152Mar 2032$801.51$537.48$1,338.99$154,989.12
153Apr 2032$804.28$534.71$1,338.99$154,184.84
154May 2032$807.05$531.94$1,338.99$153,377.79
155Jun 2032$809.84$529.15$1,338.99$152,567.95
156Jul 2032$812.63$526.36$1,338.99$151,755.32
157Aug 2032$815.43$523.56$1,338.99$150,939.89
158Sep 2032$818.25$520.74$1,338.99$150,121.64
159Oct 2032$821.07$517.92$1,338.99$149,300.57
160Nov 2032$823.90$515.09$1,338.99$148,476.67
161Dec 2032$826.75$512.24$1,338.99$147,649.92
2032 Total$9,735.48$6,332.4$16,067.88
162Jan 2033$829.60$509.39$1,338.99$146,820.32
163Feb 2033$832.46$506.53$1,338.99$145,987.86
164Mar 2033$835.33$503.66$1,338.99$145,152.53
165Apr 2033$838.21$500.78$1,338.99$144,314.32
166May 2033$841.11$497.88$1,338.99$143,473.21
167Jun 2033$844.01$494.98$1,338.99$142,629.20
168Jul 2033$846.92$492.07$1,338.99$141,782.28
169Aug 2033$849.84$489.15$1,338.99$140,932.44
170Sep 2033$852.77$486.22$1,338.99$140,079.67
171Oct 2033$855.72$483.27$1,338.99$139,223.95
172Nov 2033$858.67$480.32$1,338.99$138,365.28
173Dec 2033$861.63$477.36$1,338.99$137,503.65
2033 Total$10,146.27$5,921.61$16,067.88
174Jan 2034$864.60$474.39$1,338.99$136,639.05
175Feb 2034$867.59$471.40$1,338.99$135,771.46
176Mar 2034$870.58$468.41$1,338.99$134,900.88
177Apr 2034$873.58$465.41$1,338.99$134,027.30
178May 2034$876.60$462.39$1,338.99$133,150.70
179Jun 2034$879.62$459.37$1,338.99$132,271.08
180Jul 2034$882.65$456.34$1,338.99$131,388.43
181Aug 2034$885.70$453.29$1,338.99$130,502.73
182Sep 2034$888.76$450.23$1,338.99$129,613.97
183Oct 2034$891.82$447.17$1,338.99$128,722.15
184Nov 2034$894.90$444.09$1,338.99$127,827.25
185Dec 2034$897.99$441.00$1,338.99$126,929.26
2034 Total$10,574.39$5,493.49$16,067.88
186Jan 2035$901.08$437.91$1,338.99$126,028.18
187Feb 2035$904.19$434.80$1,338.99$125,123.99
188Mar 2035$907.31$431.68$1,338.99$124,216.68
189Apr 2035$910.44$428.55$1,338.99$123,306.24
190May 2035$913.58$425.41$1,338.99$122,392.66
191Jun 2035$916.74$422.25$1,338.99$121,475.92
192Jul 2035$919.90$419.09$1,338.99$120,556.02
193Aug 2035$923.07$415.92$1,338.99$119,632.95
194Sep 2035$926.26$412.73$1,338.99$118,706.69
195Oct 2035$929.45$409.54$1,338.99$117,777.24
196Nov 2035$932.66$406.33$1,338.99$116,844.58
197Dec 2035$935.88$403.11$1,338.99$115,908.70
2035 Total$11,020.56$5,047.32$16,067.88
198Jan 2036$939.10$399.89$1,338.99$114,969.60
199Feb 2036$942.34$396.65$1,338.99$114,027.26
200Mar 2036$945.60$393.39$1,338.99$113,081.66
201Apr 2036$948.86$390.13$1,338.99$112,132.80
202May 2036$952.13$386.86$1,338.99$111,180.67
203Jun 2036$955.42$383.57$1,338.99$110,225.25
204Jul 2036$958.71$380.28$1,338.99$109,266.54
205Aug 2036$962.02$376.97$1,338.99$108,304.52
206Sep 2036$965.34$373.65$1,338.99$107,339.18
207Oct 2036$968.67$370.32$1,338.99$106,370.51
208Nov 2036$972.01$366.98$1,338.99$105,398.50
209Dec 2036$975.37$363.62$1,338.99$104,423.13
2036 Total$11,485.57$4,582.31$16,067.88
210Jan 2037$978.73$360.26$1,338.99$103,444.40
211Feb 2037$982.11$356.88$1,338.99$102,462.29
212Mar 2037$985.50$353.49$1,338.99$101,476.79
213Apr 2037$988.90$350.09$1,338.99$100,487.89
214May 2037$992.31$346.68$1,338.99$99,495.58
215Jun 2037$995.73$343.26$1,338.99$98,499.85
216Jul 2037$999.17$339.82$1,338.99$97,500.68
217Aug 2037$1,002.61$336.38$1,338.99$96,498.07
218Sep 2037$1,006.07$332.92$1,338.99$95,492.00
219Oct 2037$1,009.54$329.45$1,338.99$94,482.46
220Nov 2037$1,013.03$325.96$1,338.99$93,469.43
221Dec 2037$1,016.52$322.47$1,338.99$92,452.91
2037 Total$11,970.22$4,097.66$16,067.88
222Jan 2038$1,020.03$318.96$1,338.99$91,432.88
223Feb 2038$1,023.55$315.44$1,338.99$90,409.33
224Mar 2038$1,027.08$311.91$1,338.99$89,382.25
225Apr 2038$1,030.62$308.37$1,338.99$88,351.63
226May 2038$1,034.18$304.81$1,338.99$87,317.45
227Jun 2038$1,037.74$301.25$1,338.99$86,279.71
228Jul 2038$1,041.33$297.66$1,338.99$85,238.38
229Aug 2038$1,044.92$294.07$1,338.99$84,193.46
230Sep 2038$1,048.52$290.47$1,338.99$83,144.94
231Oct 2038$1,052.14$286.85$1,338.99$82,092.80
232Nov 2038$1,055.77$283.22$1,338.99$81,037.03
233Dec 2038$1,059.41$279.58$1,338.99$79,977.62
2038 Total$12,475.29$3,592.59$16,067.88
234Jan 2039$1,063.07$275.92$1,338.99$78,914.55
235Feb 2039$1,066.73$272.26$1,338.99$77,847.82
236Mar 2039$1,070.42$268.57$1,338.99$76,777.40
237Apr 2039$1,074.11$264.88$1,338.99$75,703.29
238May 2039$1,077.81$261.18$1,338.99$74,625.48
239Jun 2039$1,081.53$257.46$1,338.99$73,543.95
240Jul 2039$1,085.26$253.73$1,338.99$72,458.69
241Aug 2039$1,089.01$249.98$1,338.99$71,369.68
242Sep 2039$1,092.76$246.23$1,338.99$70,276.92
243Oct 2039$1,096.53$242.46$1,338.99$69,180.39
244Nov 2039$1,100.32$238.67$1,338.99$68,080.07
245Dec 2039$1,104.11$234.88$1,338.99$66,975.96
2039 Total$13,001.66$3,066.22$16,067.88
246Jan 2040$1,107.92$231.07$1,338.99$65,868.04
247Feb 2040$1,111.75$227.24$1,338.99$64,756.29
248Mar 2040$1,115.58$223.41$1,338.99$63,640.71
249Apr 2040$1,119.43$219.56$1,338.99$62,521.28
250May 2040$1,123.29$215.70$1,338.99$61,397.99
251Jun 2040$1,127.17$211.82$1,338.99$60,270.82
252Jul 2040$1,131.06$207.93$1,338.99$59,139.76
253Aug 2040$1,134.96$204.03$1,338.99$58,004.80
254Sep 2040$1,138.87$200.12$1,338.99$56,865.93
255Oct 2040$1,142.80$196.19$1,338.99$55,723.13
256Nov 2040$1,146.75$192.24$1,338.99$54,576.38
257Dec 2040$1,150.70$188.29$1,338.99$53,425.68
2040 Total$13,550.28$2,517.6$16,067.88
258Jan 2041$1,154.67$184.32$1,338.99$52,271.01
259Feb 2041$1,158.66$180.33$1,338.99$51,112.35
260Mar 2041$1,162.65$176.34$1,338.99$49,949.70
261Apr 2041$1,166.66$172.33$1,338.99$48,783.04
262May 2041$1,170.69$168.30$1,338.99$47,612.35
263Jun 2041$1,174.73$164.26$1,338.99$46,437.62
264Jul 2041$1,178.78$160.21$1,338.99$45,258.84
265Aug 2041$1,182.85$156.14$1,338.99$44,075.99
266Sep 2041$1,186.93$152.06$1,338.99$42,889.06
267Oct 2041$1,191.02$147.97$1,338.99$41,698.04
268Nov 2041$1,195.13$143.86$1,338.99$40,502.91
269Dec 2041$1,199.25$139.74$1,338.99$39,303.66
2041 Total$14,122.02$1,945.86$16,067.88
270Jan 2042$1,203.39$135.60$1,338.99$38,100.27
271Feb 2042$1,207.54$131.45$1,338.99$36,892.73
272Mar 2042$1,211.71$127.28$1,338.99$35,681.02
273Apr 2042$1,215.89$123.10$1,338.99$34,465.13
274May 2042$1,220.09$118.90$1,338.99$33,245.04
275Jun 2042$1,224.29$114.70$1,338.99$32,020.75
276Jul 2042$1,228.52$110.47$1,338.99$30,792.23
277Aug 2042$1,232.76$106.23$1,338.99$29,559.47
278Sep 2042$1,237.01$101.98$1,338.99$28,322.46
279Oct 2042$1,241.28$97.71$1,338.99$27,081.18
280Nov 2042$1,245.56$93.43$1,338.99$25,835.62
281Dec 2042$1,249.86$89.13$1,338.99$24,585.76
2042 Total$14,717.9$1,349.98$16,067.88
282Jan 2043$1,254.17$84.82$1,338.99$23,331.59
283Feb 2043$1,258.50$80.49$1,338.99$22,073.09
284Mar 2043$1,262.84$76.15$1,338.99$20,810.25
285Apr 2043$1,267.19$71.80$1,338.99$19,543.06
286May 2043$1,271.57$67.42$1,338.99$18,271.49
287Jun 2043$1,275.95$63.04$1,338.99$16,995.54
288Jul 2043$1,280.36$58.63$1,338.99$15,715.18
289Aug 2043$1,284.77$54.22$1,338.99$14,430.41
290Sep 2043$1,289.21$49.78$1,338.99$13,141.20
291Oct 2043$1,293.65$45.34$1,338.99$11,847.55
292Nov 2043$1,298.12$40.87$1,338.99$10,549.43
293Dec 2043$1,302.59$36.40$1,338.99$9,246.84
2043 Total$15,338.92$728.96$16,067.88
294Jan 2044$1,307.09$31.90$1,338.99$7,939.75
295Feb 2044$1,311.60$27.39$1,338.99$6,628.15
296Mar 2044$1,316.12$22.87$1,338.99$5,312.03
297Apr 2044$1,320.66$18.33$1,338.99$3,991.37
298May 2044$1,325.22$13.77$1,338.99$2,666.15
299Jun 2044$1,329.79$9.20$1,338.99$1,336.36
300Jul 2044$1,334.38$4.61$1,338.99$1.98
2044 Total$9,244.86$128.07$9,372.93
Compare your product with the big 4 banks, or add more products to compare
As seen on