SmartSaver Fixed Investment Loan (Interest Only) 3 Years from Adelaide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.41%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$853
Number of Repayments
300
Total Interest Paid
$-44,100
Total repayments
$255,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$634.93$852.50$1,487.43$299,365.07
2Feb 2020$636.73$850.70$1,487.43$298,728.34
3Mar 2020$638.54$848.89$1,487.43$298,089.80
4Apr 2020$640.36$847.07$1,487.43$297,449.44
5May 2020$642.18$845.25$1,487.43$296,807.26
6Jun 2020$644.00$843.43$1,487.43$296,163.26
7Jul 2020$645.83$841.60$1,487.43$295,517.43
8Aug 2020$647.67$839.76$1,487.43$294,869.76
9Sep 2020$649.51$837.92$1,487.43$294,220.25
10Oct 2020$651.35$836.08$1,487.43$293,568.90
11Nov 2020$653.21$834.22$1,487.43$292,915.69
12Dec 2020$655.06$832.37$1,487.43$292,260.63
2020 Total$7,739.37$10,109.79$17,849.16
13Jan 2021$656.92$830.51$1,487.43$291,603.71
14Feb 2021$658.79$828.64$1,487.43$290,944.92
15Mar 2021$660.66$826.77$1,487.43$290,284.26
16Apr 2021$662.54$824.89$1,487.43$289,621.72
17May 2021$664.42$823.01$1,487.43$288,957.30
18Jun 2021$666.31$821.12$1,487.43$288,290.99
19Jul 2021$668.20$819.23$1,487.43$287,622.79
20Aug 2021$670.10$817.33$1,487.43$286,952.69
21Sep 2021$672.01$815.42$1,487.43$286,280.68
22Oct 2021$673.92$813.51$1,487.43$285,606.76
23Nov 2021$675.83$811.60$1,487.43$284,930.93
24Dec 2021$677.75$809.68$1,487.43$284,253.18
2021 Total$8,007.45$9,841.71$17,849.16
25Jan 2022$679.68$807.75$1,487.43$283,573.50
26Feb 2022$681.61$805.82$1,487.43$282,891.89
27Mar 2022$683.55$803.88$1,487.43$282,208.34
28Apr 2022$685.49$801.94$1,487.43$281,522.85
29May 2022$687.44$799.99$1,487.43$280,835.41
30Jun 2022$689.39$798.04$1,487.43$280,146.02
31Jul 2022$691.35$796.08$1,487.43$279,454.67
32Aug 2022$693.31$794.12$1,487.43$278,761.36
33Sep 2022$695.28$792.15$1,487.43$278,066.08
34Oct 2022$697.26$790.17$1,487.43$277,368.82
35Nov 2022$699.24$788.19$1,487.43$276,669.58
36Dec 2022$701.23$786.20$1,487.43$275,968.35
2022 Total$8,284.83$9,564.33$17,849.16
37Jan 2023$703.22$784.21$1,487.43$275,265.13
38Feb 2023$705.22$782.21$1,487.43$274,559.91
39Mar 2023$707.22$780.21$1,487.43$273,852.69
40Apr 2023$709.23$778.20$1,487.43$273,143.46
41May 2023$711.25$776.18$1,487.43$272,432.21
42Jun 2023$713.27$774.16$1,487.43$271,718.94
43Jul 2023$715.30$772.13$1,487.43$271,003.64
44Aug 2023$717.33$770.10$1,487.43$270,286.31
45Sep 2023$719.37$768.06$1,487.43$269,566.94
46Oct 2023$721.41$766.02$1,487.43$268,845.53
47Nov 2023$723.46$763.97$1,487.43$268,122.07
48Dec 2023$725.52$761.91$1,487.43$267,396.55
2023 Total$8,571.8$9,277.36$17,849.16
49Jan 2024$727.58$759.85$1,487.43$266,668.97
50Feb 2024$729.65$757.78$1,487.43$265,939.32
51Mar 2024$731.72$755.71$1,487.43$265,207.60
52Apr 2024$733.80$753.63$1,487.43$264,473.80
53May 2024$735.88$751.55$1,487.43$263,737.92
54Jun 2024$737.97$749.46$1,487.43$262,999.95
55Jul 2024$740.07$747.36$1,487.43$262,259.88
56Aug 2024$742.17$745.26$1,487.43$261,517.71
57Sep 2024$744.28$743.15$1,487.43$260,773.43
58Oct 2024$746.40$741.03$1,487.43$260,027.03
59Nov 2024$748.52$738.91$1,487.43$259,278.51
60Dec 2024$750.65$736.78$1,487.43$258,527.86
2024 Total$8,868.69$8,980.47$17,849.16
61Jan 2025$752.78$734.65$1,487.43$257,775.08
62Feb 2025$754.92$732.51$1,487.43$257,020.16
63Mar 2025$757.06$730.37$1,487.43$256,263.10
64Apr 2025$759.22$728.21$1,487.43$255,503.88
65May 2025$761.37$726.06$1,487.43$254,742.51
66Jun 2025$763.54$723.89$1,487.43$253,978.97
67Jul 2025$765.71$721.72$1,487.43$253,213.26
68Aug 2025$767.88$719.55$1,487.43$252,445.38
69Sep 2025$770.06$717.37$1,487.43$251,675.32
70Oct 2025$772.25$715.18$1,487.43$250,903.07
71Nov 2025$774.45$712.98$1,487.43$250,128.62
72Dec 2025$776.65$710.78$1,487.43$249,351.97
2025 Total$9,175.89$8,673.27$17,849.16
73Jan 2026$778.85$708.58$1,487.43$248,573.12
74Feb 2026$781.07$706.36$1,487.43$247,792.05
75Mar 2026$783.29$704.14$1,487.43$247,008.76
76Apr 2026$785.51$701.92$1,487.43$246,223.25
77May 2026$787.75$699.68$1,487.43$245,435.50
78Jun 2026$789.98$697.45$1,487.43$244,645.52
79Jul 2026$792.23$695.20$1,487.43$243,853.29
80Aug 2026$794.48$692.95$1,487.43$243,058.81
81Sep 2026$796.74$690.69$1,487.43$242,262.07
82Oct 2026$799.00$688.43$1,487.43$241,463.07
83Nov 2026$801.27$686.16$1,487.43$240,661.80
84Dec 2026$803.55$683.88$1,487.43$239,858.25
2026 Total$9,493.72$8,355.44$17,849.16
85Jan 2027$805.83$681.60$1,487.43$239,052.42
86Feb 2027$808.12$679.31$1,487.43$238,244.30
87Mar 2027$810.42$677.01$1,487.43$237,433.88
88Apr 2027$812.72$674.71$1,487.43$236,621.16
89May 2027$815.03$672.40$1,487.43$235,806.13
90Jun 2027$817.35$670.08$1,487.43$234,988.78
91Jul 2027$819.67$667.76$1,487.43$234,169.11
92Aug 2027$822.00$665.43$1,487.43$233,347.11
93Sep 2027$824.34$663.09$1,487.43$232,522.77
94Oct 2027$826.68$660.75$1,487.43$231,696.09
95Nov 2027$829.03$658.40$1,487.43$230,867.06
96Dec 2027$831.38$656.05$1,487.43$230,035.68
2027 Total$9,822.57$8,026.59$17,849.16
97Jan 2028$833.75$653.68$1,487.43$229,201.93
98Feb 2028$836.11$651.32$1,487.43$228,365.82
99Mar 2028$838.49$648.94$1,487.43$227,527.33
100Apr 2028$840.87$646.56$1,487.43$226,686.46
101May 2028$843.26$644.17$1,487.43$225,843.20
102Jun 2028$845.66$641.77$1,487.43$224,997.54
103Jul 2028$848.06$639.37$1,487.43$224,149.48
104Aug 2028$850.47$636.96$1,487.43$223,299.01
105Sep 2028$852.89$634.54$1,487.43$222,446.12
106Oct 2028$855.31$632.12$1,487.43$221,590.81
107Nov 2028$857.74$629.69$1,487.43$220,733.07
108Dec 2028$860.18$627.25$1,487.43$219,872.89
2028 Total$10,162.79$7,686.37$17,849.16
109Jan 2029$862.62$624.81$1,487.43$219,010.27
110Feb 2029$865.08$622.35$1,487.43$218,145.19
111Mar 2029$867.53$619.90$1,487.43$217,277.66
112Apr 2029$870.00$617.43$1,487.43$216,407.66
113May 2029$872.47$614.96$1,487.43$215,535.19
114Jun 2029$874.95$612.48$1,487.43$214,660.24
115Jul 2029$877.44$609.99$1,487.43$213,782.80
116Aug 2029$879.93$607.50$1,487.43$212,902.87
117Sep 2029$882.43$605.00$1,487.43$212,020.44
118Oct 2029$884.94$602.49$1,487.43$211,135.50
119Nov 2029$887.45$599.98$1,487.43$210,248.05
120Dec 2029$889.98$597.45$1,487.43$209,358.07
2029 Total$10,514.82$7,334.34$17,849.16
121Jan 2030$892.50$594.93$1,487.43$208,465.57
122Feb 2030$895.04$592.39$1,487.43$207,570.53
123Mar 2030$897.58$589.85$1,487.43$206,672.95
124Apr 2030$900.13$587.30$1,487.43$205,772.82
125May 2030$902.69$584.74$1,487.43$204,870.13
126Jun 2030$905.26$582.17$1,487.43$203,964.87
127Jul 2030$907.83$579.60$1,487.43$203,057.04
128Aug 2030$910.41$577.02$1,487.43$202,146.63
129Sep 2030$913.00$574.43$1,487.43$201,233.63
130Oct 2030$915.59$571.84$1,487.43$200,318.04
131Nov 2030$918.19$569.24$1,487.43$199,399.85
132Dec 2030$920.80$566.63$1,487.43$198,479.05
2030 Total$10,879.02$6,970.14$17,849.16
133Jan 2031$923.42$564.01$1,487.43$197,555.63
134Feb 2031$926.04$561.39$1,487.43$196,629.59
135Mar 2031$928.67$558.76$1,487.43$195,700.92
136Apr 2031$931.31$556.12$1,487.43$194,769.61
137May 2031$933.96$553.47$1,487.43$193,835.65
138Jun 2031$936.61$550.82$1,487.43$192,899.04
139Jul 2031$939.28$548.15$1,487.43$191,959.76
140Aug 2031$941.94$545.49$1,487.43$191,017.82
141Sep 2031$944.62$542.81$1,487.43$190,073.20
142Oct 2031$947.31$540.12$1,487.43$189,125.89
143Nov 2031$950.00$537.43$1,487.43$188,175.89
144Dec 2031$952.70$534.73$1,487.43$187,223.19
2031 Total$11,255.86$6,593.3$17,849.16
145Jan 2032$955.40$532.03$1,487.43$186,267.79
146Feb 2032$958.12$529.31$1,487.43$185,309.67
147Mar 2032$960.84$526.59$1,487.43$184,348.83
148Apr 2032$963.57$523.86$1,487.43$183,385.26
149May 2032$966.31$521.12$1,487.43$182,418.95
150Jun 2032$969.06$518.37$1,487.43$181,449.89
151Jul 2032$971.81$515.62$1,487.43$180,478.08
152Aug 2032$974.57$512.86$1,487.43$179,503.51
153Sep 2032$977.34$510.09$1,487.43$178,526.17
154Oct 2032$980.12$507.31$1,487.43$177,546.05
155Nov 2032$982.90$504.53$1,487.43$176,563.15
156Dec 2032$985.70$501.73$1,487.43$175,577.45
2032 Total$11,645.74$6,203.42$17,849.16
157Jan 2033$988.50$498.93$1,487.43$174,588.95
158Feb 2033$991.31$496.12$1,487.43$173,597.64
159Mar 2033$994.12$493.31$1,487.43$172,603.52
160Apr 2033$996.95$490.48$1,487.43$171,606.57
161May 2033$999.78$487.65$1,487.43$170,606.79
162Jun 2033$1,002.62$484.81$1,487.43$169,604.17
163Jul 2033$1,005.47$481.96$1,487.43$168,598.70
164Aug 2033$1,008.33$479.10$1,487.43$167,590.37
165Sep 2033$1,011.19$476.24$1,487.43$166,579.18
166Oct 2033$1,014.07$473.36$1,487.43$165,565.11
167Nov 2033$1,016.95$470.48$1,487.43$164,548.16
168Dec 2033$1,019.84$467.59$1,487.43$163,528.32
2033 Total$12,049.13$5,800.03$17,849.16
169Jan 2034$1,022.74$464.69$1,487.43$162,505.58
170Feb 2034$1,025.64$461.79$1,487.43$161,479.94
171Mar 2034$1,028.56$458.87$1,487.43$160,451.38
172Apr 2034$1,031.48$455.95$1,487.43$159,419.90
173May 2034$1,034.41$453.02$1,487.43$158,385.49
174Jun 2034$1,037.35$450.08$1,487.43$157,348.14
175Jul 2034$1,040.30$447.13$1,487.43$156,307.84
176Aug 2034$1,043.26$444.17$1,487.43$155,264.58
177Sep 2034$1,046.22$441.21$1,487.43$154,218.36
178Oct 2034$1,049.19$438.24$1,487.43$153,169.17
179Nov 2034$1,052.17$435.26$1,487.43$152,117.00
180Dec 2034$1,055.16$432.27$1,487.43$151,061.84
2034 Total$12,466.48$5,382.68$17,849.16
181Jan 2035$1,058.16$429.27$1,487.43$150,003.68
182Feb 2035$1,061.17$426.26$1,487.43$148,942.51
183Mar 2035$1,064.19$423.24$1,487.43$147,878.32
184Apr 2035$1,067.21$420.22$1,487.43$146,811.11
185May 2035$1,070.24$417.19$1,487.43$145,740.87
186Jun 2035$1,073.28$414.15$1,487.43$144,667.59
187Jul 2035$1,076.33$411.10$1,487.43$143,591.26
188Aug 2035$1,079.39$408.04$1,487.43$142,511.87
189Sep 2035$1,082.46$404.97$1,487.43$141,429.41
190Oct 2035$1,085.53$401.90$1,487.43$140,343.88
191Nov 2035$1,088.62$398.81$1,487.43$139,255.26
192Dec 2035$1,091.71$395.72$1,487.43$138,163.55
2035 Total$12,898.29$4,950.87$17,849.16
193Jan 2036$1,094.82$392.61$1,487.43$137,068.73
194Feb 2036$1,097.93$389.50$1,487.43$135,970.80
195Mar 2036$1,101.05$386.38$1,487.43$134,869.75
196Apr 2036$1,104.18$383.25$1,487.43$133,765.57
197May 2036$1,107.31$380.12$1,487.43$132,658.26
198Jun 2036$1,110.46$376.97$1,487.43$131,547.80
199Jul 2036$1,113.62$373.81$1,487.43$130,434.18
200Aug 2036$1,116.78$370.65$1,487.43$129,317.40
201Sep 2036$1,119.95$367.48$1,487.43$128,197.45
202Oct 2036$1,123.14$364.29$1,487.43$127,074.31
203Nov 2036$1,126.33$361.10$1,487.43$125,947.98
204Dec 2036$1,129.53$357.90$1,487.43$124,818.45
2036 Total$13,345.1$4,504.06$17,849.16
205Jan 2037$1,132.74$354.69$1,487.43$123,685.71
206Feb 2037$1,135.96$351.47$1,487.43$122,549.75
207Mar 2037$1,139.18$348.25$1,487.43$121,410.57
208Apr 2037$1,142.42$345.01$1,487.43$120,268.15
209May 2037$1,145.67$341.76$1,487.43$119,122.48
210Jun 2037$1,148.92$338.51$1,487.43$117,973.56
211Jul 2037$1,152.19$335.24$1,487.43$116,821.37
212Aug 2037$1,155.46$331.97$1,487.43$115,665.91
213Sep 2037$1,158.75$328.68$1,487.43$114,507.16
214Oct 2037$1,162.04$325.39$1,487.43$113,345.12
215Nov 2037$1,165.34$322.09$1,487.43$112,179.78
216Dec 2037$1,168.65$318.78$1,487.43$111,011.13
2037 Total$13,807.32$4,041.84$17,849.16
217Jan 2038$1,171.97$315.46$1,487.43$109,839.16
218Feb 2038$1,175.30$312.13$1,487.43$108,663.86
219Mar 2038$1,178.64$308.79$1,487.43$107,485.22
220Apr 2038$1,181.99$305.44$1,487.43$106,303.23
221May 2038$1,185.35$302.08$1,487.43$105,117.88
222Jun 2038$1,188.72$298.71$1,487.43$103,929.16
223Jul 2038$1,192.10$295.33$1,487.43$102,737.06
224Aug 2038$1,195.49$291.94$1,487.43$101,541.57
225Sep 2038$1,198.88$288.55$1,487.43$100,342.69
226Oct 2038$1,202.29$285.14$1,487.43$99,140.40
227Nov 2038$1,205.71$281.72$1,487.43$97,934.69
228Dec 2038$1,209.13$278.30$1,487.43$96,725.56
2038 Total$14,285.57$3,563.59$17,849.16
229Jan 2039$1,212.57$274.86$1,487.43$95,512.99
230Feb 2039$1,216.01$271.42$1,487.43$94,296.98
231Mar 2039$1,219.47$267.96$1,487.43$93,077.51
232Apr 2039$1,222.93$264.50$1,487.43$91,854.58
233May 2039$1,226.41$261.02$1,487.43$90,628.17
234Jun 2039$1,229.89$257.54$1,487.43$89,398.28
235Jul 2039$1,233.39$254.04$1,487.43$88,164.89
236Aug 2039$1,236.89$250.54$1,487.43$86,928.00
237Sep 2039$1,240.41$247.02$1,487.43$85,687.59
238Oct 2039$1,243.93$243.50$1,487.43$84,443.66
239Nov 2039$1,247.47$239.96$1,487.43$83,196.19
240Dec 2039$1,251.01$236.42$1,487.43$81,945.18
2039 Total$14,780.38$3,068.78$17,849.16
241Jan 2040$1,254.57$232.86$1,487.43$80,690.61
242Feb 2040$1,258.13$229.30$1,487.43$79,432.48
243Mar 2040$1,261.71$225.72$1,487.43$78,170.77
244Apr 2040$1,265.29$222.14$1,487.43$76,905.48
245May 2040$1,268.89$218.54$1,487.43$75,636.59
246Jun 2040$1,272.50$214.93$1,487.43$74,364.09
247Jul 2040$1,276.11$211.32$1,487.43$73,087.98
248Aug 2040$1,279.74$207.69$1,487.43$71,808.24
249Sep 2040$1,283.37$204.06$1,487.43$70,524.87
250Oct 2040$1,287.02$200.41$1,487.43$69,237.85
251Nov 2040$1,290.68$196.75$1,487.43$67,947.17
252Dec 2040$1,294.35$193.08$1,487.43$66,652.82
2040 Total$15,292.36$2,556.8$17,849.16
253Jan 2041$1,298.02$189.41$1,487.43$65,354.80
254Feb 2041$1,301.71$185.72$1,487.43$64,053.09
255Mar 2041$1,305.41$182.02$1,487.43$62,747.68
256Apr 2041$1,309.12$178.31$1,487.43$61,438.56
257May 2041$1,312.84$174.59$1,487.43$60,125.72
258Jun 2041$1,316.57$170.86$1,487.43$58,809.15
259Jul 2041$1,320.31$167.12$1,487.43$57,488.84
260Aug 2041$1,324.07$163.36$1,487.43$56,164.77
261Sep 2041$1,327.83$159.60$1,487.43$54,836.94
262Oct 2041$1,331.60$155.83$1,487.43$53,505.34
263Nov 2041$1,335.39$152.04$1,487.43$52,169.95
264Dec 2041$1,339.18$148.25$1,487.43$50,830.77
2041 Total$15,822.05$2,027.11$17,849.16
265Jan 2042$1,342.99$144.44$1,487.43$49,487.78
266Feb 2042$1,346.80$140.63$1,487.43$48,140.98
267Mar 2042$1,350.63$136.80$1,487.43$46,790.35
268Apr 2042$1,354.47$132.96$1,487.43$45,435.88
269May 2042$1,358.32$129.11$1,487.43$44,077.56
270Jun 2042$1,362.18$125.25$1,487.43$42,715.38
271Jul 2042$1,366.05$121.38$1,487.43$41,349.33
272Aug 2042$1,369.93$117.50$1,487.43$39,979.40
273Sep 2042$1,373.82$113.61$1,487.43$38,605.58
274Oct 2042$1,377.73$109.70$1,487.43$37,227.85
275Nov 2042$1,381.64$105.79$1,487.43$35,846.21
276Dec 2042$1,385.57$101.86$1,487.43$34,460.64
2042 Total$16,370.13$1,479.03$17,849.16
277Jan 2043$1,389.50$97.93$1,487.43$33,071.14
278Feb 2043$1,393.45$93.98$1,487.43$31,677.69
279Mar 2043$1,397.41$90.02$1,487.43$30,280.28
280Apr 2043$1,401.38$86.05$1,487.43$28,878.90
281May 2043$1,405.37$82.06$1,487.43$27,473.53
282Jun 2043$1,409.36$78.07$1,487.43$26,064.17
283Jul 2043$1,413.36$74.07$1,487.43$24,650.81
284Aug 2043$1,417.38$70.05$1,487.43$23,233.43
285Sep 2043$1,421.41$66.02$1,487.43$21,812.02
286Oct 2043$1,425.45$61.98$1,487.43$20,386.57
287Nov 2043$1,429.50$57.93$1,487.43$18,957.07
288Dec 2043$1,433.56$53.87$1,487.43$17,523.51
2043 Total$16,937.13$912.03$17,849.16
289Jan 2044$1,437.63$49.80$1,487.43$16,085.88
290Feb 2044$1,441.72$45.71$1,487.43$14,644.16
291Mar 2044$1,445.82$41.61$1,487.43$13,198.34
292Apr 2044$1,449.92$37.51$1,487.43$11,748.42
293May 2044$1,454.04$33.39$1,487.43$10,294.38
294Jun 2044$1,458.18$29.25$1,487.43$8,836.20
295Jul 2044$1,462.32$25.11$1,487.43$7,373.88
296Aug 2044$1,466.48$20.95$1,487.43$5,907.40
297Sep 2044$1,470.64$16.79$1,487.43$4,436.76
298Oct 2044$1,474.82$12.61$1,487.43$2,961.94
299Nov 2044$1,479.01$8.42$1,487.43$1,482.93
300Dec 2044$1,482.93$4.21$1,487.14$0.00
2044 Total$17,523.51$325.36$17,848.87
Compare your product with the big 4 banks, or add more products to compare
As seen on