Bankstown City Unity Bank
Borrow amount

$300,000

Advertised Rate

4.63%

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,690
Number of repayments
300
Total interest paid
$206,914
Total Repayments

$506,913

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Oct 2020$532.21$1,157.50$1,689.71$299,467.79
2Nov 2020$534.26$1,155.45$1,689.71$298,933.53
3Dec 2020$536.32$1,153.39$1,689.71$298,397.21
2020 Total$1,602.79$3,466.34$5,069.13
4Jan 2021$538.39$1,151.32$1,689.71$297,858.82
5Feb 2021$540.47$1,149.24$1,689.71$297,318.35
6Mar 2021$542.56$1,147.15$1,689.71$296,775.79
7Apr 2021$544.65$1,145.06$1,689.71$296,231.14
8May 2021$546.75$1,142.96$1,689.71$295,684.39
9Jun 2021$548.86$1,140.85$1,689.71$295,135.53
10Jul 2021$550.98$1,138.73$1,689.71$294,584.55
11Aug 2021$553.10$1,136.61$1,689.71$294,031.45
12Sep 2021$555.24$1,134.47$1,689.71$293,476.21
13Oct 2021$557.38$1,132.33$1,689.71$292,918.83
14Nov 2021$559.53$1,130.18$1,689.71$292,359.30
15Dec 2021$561.69$1,128.02$1,689.71$291,797.61
2021 Total$6,599.6$13,676.92$20,276.52
16Jan 2022$563.86$1,125.85$1,689.71$291,233.75
17Feb 2022$566.03$1,123.68$1,689.71$290,667.72
18Mar 2022$568.22$1,121.49$1,689.71$290,099.50
19Apr 2022$570.41$1,119.30$1,689.71$289,529.09
20May 2022$572.61$1,117.10$1,689.71$288,956.48
21Jun 2022$574.82$1,114.89$1,689.71$288,381.66
22Jul 2022$577.04$1,112.67$1,689.71$287,804.62
23Aug 2022$579.26$1,110.45$1,689.71$287,225.36
24Sep 2022$581.50$1,108.21$1,689.71$286,643.86
25Oct 2022$583.74$1,105.97$1,689.71$286,060.12
26Nov 2022$585.99$1,103.72$1,689.71$285,474.13
27Dec 2022$588.26$1,101.45$1,689.71$284,885.87
2022 Total$6,911.74$13,364.78$20,276.52
28Jan 2023$590.53$1,099.18$1,689.71$284,295.34
29Feb 2023$592.80$1,096.91$1,689.71$283,702.54
30Mar 2023$595.09$1,094.62$1,689.71$283,107.45
31Apr 2023$597.39$1,092.32$1,689.71$282,510.06
32May 2023$599.69$1,090.02$1,689.71$281,910.37
33Jun 2023$602.01$1,087.70$1,689.71$281,308.36
34Jul 2023$604.33$1,085.38$1,689.71$280,704.03
35Aug 2023$606.66$1,083.05$1,689.71$280,097.37
36Sep 2023$609.00$1,080.71$1,689.71$279,488.37
37Oct 2023$611.35$1,078.36$1,689.71$278,877.02
38Nov 2023$613.71$1,076.00$1,689.71$278,263.31
39Dec 2023$616.08$1,073.63$1,689.71$277,647.23
2023 Total$7,238.64$13,037.88$20,276.52
40Jan 2024$618.45$1,071.26$1,689.71$277,028.78
41Feb 2024$620.84$1,068.87$1,689.71$276,407.94
42Mar 2024$623.24$1,066.47$1,689.71$275,784.70
43Apr 2024$625.64$1,064.07$1,689.71$275,159.06
44May 2024$628.05$1,061.66$1,689.71$274,531.01
45Jun 2024$630.48$1,059.23$1,689.71$273,900.53
46Jul 2024$632.91$1,056.80$1,689.71$273,267.62
47Aug 2024$635.35$1,054.36$1,689.71$272,632.27
48Sep 2024$637.80$1,051.91$1,689.71$271,994.47
49Oct 2024$640.26$1,049.45$1,689.71$271,354.21
50Nov 2024$642.74$1,046.97$1,689.71$270,711.47
51Dec 2024$645.21$1,044.50$1,689.71$270,066.26
2024 Total$7,580.97$12,695.55$20,276.52
52Jan 2025$647.70$1,042.01$1,689.71$269,418.56
53Feb 2025$650.20$1,039.51$1,689.71$268,768.36
54Mar 2025$652.71$1,037.00$1,689.71$268,115.65
55Apr 2025$655.23$1,034.48$1,689.71$267,460.42
56May 2025$657.76$1,031.95$1,689.71$266,802.66
57Jun 2025$660.30$1,029.41$1,689.71$266,142.36
58Jul 2025$662.84$1,026.87$1,689.71$265,479.52
59Aug 2025$665.40$1,024.31$1,689.71$264,814.12
60Sep 2025$667.97$1,021.74$1,689.71$264,146.15
61Oct 2025$670.55$1,019.16$1,689.71$263,475.60
62Nov 2025$673.13$1,016.58$1,689.71$262,802.47
63Dec 2025$675.73$1,013.98$1,689.71$262,126.74
2025 Total$7,939.52$12,337$20,276.52
64Jan 2026$678.34$1,011.37$1,689.71$261,448.40
65Feb 2026$680.95$1,008.76$1,689.71$260,767.45
66Mar 2026$683.58$1,006.13$1,689.71$260,083.87
67Apr 2026$686.22$1,003.49$1,689.71$259,397.65
68May 2026$688.87$1,000.84$1,689.71$258,708.78
69Jun 2026$691.53$998.18$1,689.71$258,017.25
70Jul 2026$694.19$995.52$1,689.71$257,323.06
71Aug 2026$696.87$992.84$1,689.71$256,626.19
72Sep 2026$699.56$990.15$1,689.71$255,926.63
73Oct 2026$702.26$987.45$1,689.71$255,224.37
74Nov 2026$704.97$984.74$1,689.71$254,519.40
75Dec 2026$707.69$982.02$1,689.71$253,811.71
2026 Total$8,315.03$11,961.49$20,276.52
76Jan 2027$710.42$979.29$1,689.71$253,101.29
77Feb 2027$713.16$976.55$1,689.71$252,388.13
78Mar 2027$715.91$973.80$1,689.71$251,672.22
79Apr 2027$718.67$971.04$1,689.71$250,953.55
80May 2027$721.45$968.26$1,689.71$250,232.10
81Jun 2027$724.23$965.48$1,689.71$249,507.87
82Jul 2027$727.03$962.68$1,689.71$248,780.84
83Aug 2027$729.83$959.88$1,689.71$248,051.01
84Sep 2027$732.65$957.06$1,689.71$247,318.36
85Oct 2027$735.47$954.24$1,689.71$246,582.89
86Nov 2027$738.31$951.40$1,689.71$245,844.58
87Dec 2027$741.16$948.55$1,689.71$245,103.42
2027 Total$8,708.29$11,568.23$20,276.52
88Jan 2028$744.02$945.69$1,689.71$244,359.40
89Feb 2028$746.89$942.82$1,689.71$243,612.51
90Mar 2028$749.77$939.94$1,689.71$242,862.74
91Apr 2028$752.66$937.05$1,689.71$242,110.08
92May 2028$755.57$934.14$1,689.71$241,354.51
93Jun 2028$758.48$931.23$1,689.71$240,596.03
94Jul 2028$761.41$928.30$1,689.71$239,834.62
95Aug 2028$764.35$925.36$1,689.71$239,070.27
96Sep 2028$767.30$922.41$1,689.71$238,302.97
97Oct 2028$770.26$919.45$1,689.71$237,532.71
98Nov 2028$773.23$916.48$1,689.71$236,759.48
99Dec 2028$776.21$913.50$1,689.71$235,983.27
2028 Total$9,120.15$11,156.37$20,276.52
100Jan 2029$779.21$910.50$1,689.71$235,204.06
101Feb 2029$782.21$907.50$1,689.71$234,421.85
102Mar 2029$785.23$904.48$1,689.71$233,636.62
103Apr 2029$788.26$901.45$1,689.71$232,848.36
104May 2029$791.30$898.41$1,689.71$232,057.06
105Jun 2029$794.36$895.35$1,689.71$231,262.70
106Jul 2029$797.42$892.29$1,689.71$230,465.28
107Aug 2029$800.50$889.21$1,689.71$229,664.78
108Sep 2029$803.59$886.12$1,689.71$228,861.19
109Oct 2029$806.69$883.02$1,689.71$228,054.50
110Nov 2029$809.80$879.91$1,689.71$227,244.70
111Dec 2029$812.92$876.79$1,689.71$226,431.78
2029 Total$9,551.49$10,725.03$20,276.52
112Jan 2030$816.06$873.65$1,689.71$225,615.72
113Feb 2030$819.21$870.50$1,689.71$224,796.51
114Mar 2030$822.37$867.34$1,689.71$223,974.14
115Apr 2030$825.54$864.17$1,689.71$223,148.60
116May 2030$828.73$860.98$1,689.71$222,319.87
117Jun 2030$831.93$857.78$1,689.71$221,487.94
118Jul 2030$835.14$854.57$1,689.71$220,652.80
119Aug 2030$838.36$851.35$1,689.71$219,814.44
120Sep 2030$841.59$848.12$1,689.71$218,972.85
121Oct 2030$844.84$844.87$1,689.71$218,128.01
122Nov 2030$848.10$841.61$1,689.71$217,279.91
123Dec 2030$851.37$838.34$1,689.71$216,428.54
2030 Total$10,003.24$10,273.28$20,276.52
124Jan 2031$854.66$835.05$1,689.71$215,573.88
125Feb 2031$857.95$831.76$1,689.71$214,715.93
126Mar 2031$861.26$828.45$1,689.71$213,854.67
127Apr 2031$864.59$825.12$1,689.71$212,990.08
128May 2031$867.92$821.79$1,689.71$212,122.16
129Jun 2031$871.27$818.44$1,689.71$211,250.89
130Jul 2031$874.63$815.08$1,689.71$210,376.26
131Aug 2031$878.01$811.70$1,689.71$209,498.25
132Sep 2031$881.40$808.31$1,689.71$208,616.85
133Oct 2031$884.80$804.91$1,689.71$207,732.05
134Nov 2031$888.21$801.50$1,689.71$206,843.84
135Dec 2031$891.64$798.07$1,689.71$205,952.20
2031 Total$10,476.34$9,800.18$20,276.52
136Jan 2032$895.08$794.63$1,689.71$205,057.12
137Feb 2032$898.53$791.18$1,689.71$204,158.59
138Mar 2032$902.00$787.71$1,689.71$203,256.59
139Apr 2032$905.48$784.23$1,689.71$202,351.11
140May 2032$908.97$780.74$1,689.71$201,442.14
141Jun 2032$912.48$777.23$1,689.71$200,529.66
142Jul 2032$916.00$773.71$1,689.71$199,613.66
143Aug 2032$919.53$770.18$1,689.71$198,694.13
144Sep 2032$923.08$766.63$1,689.71$197,771.05
145Oct 2032$926.64$763.07$1,689.71$196,844.41
146Nov 2032$930.22$759.49$1,689.71$195,914.19
147Dec 2032$933.81$755.90$1,689.71$194,980.38
2032 Total$10,971.82$9,304.7$20,276.52
148Jan 2033$937.41$752.30$1,689.71$194,042.97
149Feb 2033$941.03$748.68$1,689.71$193,101.94
150Mar 2033$944.66$745.05$1,689.71$192,157.28
151Apr 2033$948.30$741.41$1,689.71$191,208.98
152May 2033$951.96$737.75$1,689.71$190,257.02
153Jun 2033$955.63$734.08$1,689.71$189,301.39
154Jul 2033$959.32$730.39$1,689.71$188,342.07
155Aug 2033$963.02$726.69$1,689.71$187,379.05
156Sep 2033$966.74$722.97$1,689.71$186,412.31
157Oct 2033$970.47$719.24$1,689.71$185,441.84
158Nov 2033$974.21$715.50$1,689.71$184,467.63
159Dec 2033$977.97$711.74$1,689.71$183,489.66
2033 Total$11,490.72$8,785.8$20,276.52
160Jan 2034$981.75$707.96$1,689.71$182,507.91
161Feb 2034$985.53$704.18$1,689.71$181,522.38
162Mar 2034$989.34$700.37$1,689.71$180,533.04
163Apr 2034$993.15$696.56$1,689.71$179,539.89
164May 2034$996.99$692.72$1,689.71$178,542.90
165Jun 2034$1,000.83$688.88$1,689.71$177,542.07
166Jul 2034$1,004.69$685.02$1,689.71$176,537.38
167Aug 2034$1,008.57$681.14$1,689.71$175,528.81
168Sep 2034$1,012.46$677.25$1,689.71$174,516.35
169Oct 2034$1,016.37$673.34$1,689.71$173,499.98
170Nov 2034$1,020.29$669.42$1,689.71$172,479.69
171Dec 2034$1,024.23$665.48$1,689.71$171,455.46
2034 Total$12,034.2$8,242.32$20,276.52
172Jan 2035$1,028.18$661.53$1,689.71$170,427.28
173Feb 2035$1,032.14$657.57$1,689.71$169,395.14
174Mar 2035$1,036.13$653.58$1,689.71$168,359.01
175Apr 2035$1,040.12$649.59$1,689.71$167,318.89
176May 2035$1,044.14$645.57$1,689.71$166,274.75
177Jun 2035$1,048.17$641.54$1,689.71$165,226.58
178Jul 2035$1,052.21$637.50$1,689.71$164,174.37
179Aug 2035$1,056.27$633.44$1,689.71$163,118.10
180Sep 2035$1,060.35$629.36$1,689.71$162,057.75
181Oct 2035$1,064.44$625.27$1,689.71$160,993.31
182Nov 2035$1,068.54$621.17$1,689.71$159,924.77
183Dec 2035$1,072.67$617.04$1,689.71$158,852.10
2035 Total$12,603.36$7,673.16$20,276.52
184Jan 2036$1,076.81$612.90$1,689.71$157,775.29
185Feb 2036$1,080.96$608.75$1,689.71$156,694.33
186Mar 2036$1,085.13$604.58$1,689.71$155,609.20
187Apr 2036$1,089.32$600.39$1,689.71$154,519.88
188May 2036$1,093.52$596.19$1,689.71$153,426.36
189Jun 2036$1,097.74$591.97$1,689.71$152,328.62
190Jul 2036$1,101.98$587.73$1,689.71$151,226.64
191Aug 2036$1,106.23$583.48$1,689.71$150,120.41
192Sep 2036$1,110.50$579.21$1,689.71$149,009.91
193Oct 2036$1,114.78$574.93$1,689.71$147,895.13
194Nov 2036$1,119.08$570.63$1,689.71$146,776.05
195Dec 2036$1,123.40$566.31$1,689.71$145,652.65
2036 Total$13,199.45$7,077.07$20,276.52
196Jan 2037$1,127.73$561.98$1,689.71$144,524.92
197Feb 2037$1,132.08$557.63$1,689.71$143,392.84
198Mar 2037$1,136.45$553.26$1,689.71$142,256.39
199Apr 2037$1,140.84$548.87$1,689.71$141,115.55
200May 2037$1,145.24$544.47$1,689.71$139,970.31
201Jun 2037$1,149.66$540.05$1,689.71$138,820.65
202Jul 2037$1,154.09$535.62$1,689.71$137,666.56
203Aug 2037$1,158.55$531.16$1,689.71$136,508.01
204Sep 2037$1,163.02$526.69$1,689.71$135,344.99
205Oct 2037$1,167.50$522.21$1,689.71$134,177.49
206Nov 2037$1,172.01$517.70$1,689.71$133,005.48
207Dec 2037$1,176.53$513.18$1,689.71$131,828.95
2037 Total$13,823.7$6,452.82$20,276.52
208Jan 2038$1,181.07$508.64$1,689.71$130,647.88
209Feb 2038$1,185.63$504.08$1,689.71$129,462.25
210Mar 2038$1,190.20$499.51$1,689.71$128,272.05
211Apr 2038$1,194.79$494.92$1,689.71$127,077.26
212May 2038$1,199.40$490.31$1,689.71$125,877.86
213Jun 2038$1,204.03$485.68$1,689.71$124,673.83
214Jul 2038$1,208.68$481.03$1,689.71$123,465.15
215Aug 2038$1,213.34$476.37$1,689.71$122,251.81
216Sep 2038$1,218.02$471.69$1,689.71$121,033.79
217Oct 2038$1,222.72$466.99$1,689.71$119,811.07
218Nov 2038$1,227.44$462.27$1,689.71$118,583.63
219Dec 2038$1,232.17$457.54$1,689.71$117,351.46
2038 Total$14,477.49$5,799.03$20,276.52
220Jan 2039$1,236.93$452.78$1,689.71$116,114.53
221Feb 2039$1,241.70$448.01$1,689.71$114,872.83
222Mar 2039$1,246.49$443.22$1,689.71$113,626.34
223Apr 2039$1,251.30$438.41$1,689.71$112,375.04
224May 2039$1,256.13$433.58$1,689.71$111,118.91
225Jun 2039$1,260.98$428.73$1,689.71$109,857.93
226Jul 2039$1,265.84$423.87$1,689.71$108,592.09
227Aug 2039$1,270.73$418.98$1,689.71$107,321.36
228Sep 2039$1,275.63$414.08$1,689.71$106,045.73
229Oct 2039$1,280.55$409.16$1,689.71$104,765.18
230Nov 2039$1,285.49$404.22$1,689.71$103,479.69
231Dec 2039$1,290.45$399.26$1,689.71$102,189.24
2039 Total$15,162.22$5,114.3$20,276.52
232Jan 2040$1,295.43$394.28$1,689.71$100,893.81
233Feb 2040$1,300.43$389.28$1,689.71$99,593.38
234Mar 2040$1,305.45$384.26$1,689.71$98,287.93
235Apr 2040$1,310.48$379.23$1,689.71$96,977.45
236May 2040$1,315.54$374.17$1,689.71$95,661.91
237Jun 2040$1,320.61$369.10$1,689.71$94,341.30
238Jul 2040$1,325.71$364.00$1,689.71$93,015.59
239Aug 2040$1,330.82$358.89$1,689.71$91,684.77
240Sep 2040$1,335.96$353.75$1,689.71$90,348.81
241Oct 2040$1,341.11$348.60$1,689.71$89,007.70
242Nov 2040$1,346.29$343.42$1,689.71$87,661.41
243Dec 2040$1,351.48$338.23$1,689.71$86,309.93
2040 Total$15,879.31$4,397.21$20,276.52
244Jan 2041$1,356.70$333.01$1,689.71$84,953.23
245Feb 2041$1,361.93$327.78$1,689.71$83,591.30
246Mar 2041$1,367.19$322.52$1,689.71$82,224.11
247Apr 2041$1,372.46$317.25$1,689.71$80,851.65
248May 2041$1,377.76$311.95$1,689.71$79,473.89
249Jun 2041$1,383.07$306.64$1,689.71$78,090.82
250Jul 2041$1,388.41$301.30$1,689.71$76,702.41
251Aug 2041$1,393.77$295.94$1,689.71$75,308.64
252Sep 2041$1,399.14$290.57$1,689.71$73,909.50
253Oct 2041$1,404.54$285.17$1,689.71$72,504.96
254Nov 2041$1,409.96$279.75$1,689.71$71,095.00
255Dec 2041$1,415.40$274.31$1,689.71$69,679.60
2041 Total$16,630.33$3,646.19$20,276.52
256Jan 2042$1,420.86$268.85$1,689.71$68,258.74
257Feb 2042$1,426.35$263.36$1,689.71$66,832.39
258Mar 2042$1,431.85$257.86$1,689.71$65,400.54
259Apr 2042$1,437.37$252.34$1,689.71$63,963.17
260May 2042$1,442.92$246.79$1,689.71$62,520.25
261Jun 2042$1,448.49$241.22$1,689.71$61,071.76
262Jul 2042$1,454.07$235.64$1,689.71$59,617.69
263Aug 2042$1,459.69$230.02$1,689.71$58,158.00
264Sep 2042$1,465.32$224.39$1,689.71$56,692.68
265Oct 2042$1,470.97$218.74$1,689.71$55,221.71
266Nov 2042$1,476.65$213.06$1,689.71$53,745.06
267Dec 2042$1,482.34$207.37$1,689.71$52,262.72
2042 Total$17,416.88$2,859.64$20,276.52
268Jan 2043$1,488.06$201.65$1,689.71$50,774.66
269Feb 2043$1,493.80$195.91$1,689.71$49,280.86
270Mar 2043$1,499.57$190.14$1,689.71$47,781.29
271Apr 2043$1,505.35$184.36$1,689.71$46,275.94
272May 2043$1,511.16$178.55$1,689.71$44,764.78
273Jun 2043$1,516.99$172.72$1,689.71$43,247.79
274Jul 2043$1,522.85$166.86$1,689.71$41,724.94
275Aug 2043$1,528.72$160.99$1,689.71$40,196.22
276Sep 2043$1,534.62$155.09$1,689.71$38,661.60
277Oct 2043$1,540.54$149.17$1,689.71$37,121.06
278Nov 2043$1,546.48$143.23$1,689.71$35,574.58
279Dec 2043$1,552.45$137.26$1,689.71$34,022.13
2043 Total$18,240.59$2,035.93$20,276.52
280Jan 2044$1,558.44$131.27$1,689.71$32,463.69
281Feb 2044$1,564.45$125.26$1,689.71$30,899.24
282Mar 2044$1,570.49$119.22$1,689.71$29,328.75
283Apr 2044$1,576.55$113.16$1,689.71$27,752.20
284May 2044$1,582.63$107.08$1,689.71$26,169.57
285Jun 2044$1,588.74$100.97$1,689.71$24,580.83
286Jul 2044$1,594.87$94.84$1,689.71$22,985.96
287Aug 2044$1,601.02$88.69$1,689.71$21,384.94
288Sep 2044$1,607.20$82.51$1,689.71$19,777.74
289Oct 2044$1,613.40$76.31$1,689.71$18,164.34
290Nov 2044$1,619.63$70.08$1,689.71$16,544.71
291Dec 2044$1,625.87$63.84$1,689.71$14,918.84
2044 Total$19,103.29$1,173.23$20,276.52
292Jan 2045$1,632.15$57.56$1,689.71$13,286.69
293Feb 2045$1,638.45$51.26$1,689.71$11,648.24
294Mar 2045$1,644.77$44.94$1,689.71$10,003.47
295Apr 2045$1,651.11$38.60$1,689.71$8,352.36
296May 2045$1,657.48$32.23$1,689.71$6,694.88
297Jun 2045$1,663.88$25.83$1,689.71$5,031.00
298Jul 2045$1,670.30$19.41$1,689.71$3,360.70
299Aug 2045$1,676.74$12.97$1,689.71$1,683.96
300Sep 2045$1,683.21$6.50$1,689.71$0.75
2045 Total$14,918.09$289.3$15,207.39