Woolworths Team Bank
Borrow amount

$300,000

Advertised Rate

3.30%

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,470
Number of repayments
300
Total interest paid
$140,966
Total Repayments

$440,964

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Oct 2020$644.88$825.00$1,469.88$299,355.12
2Nov 2020$646.65$823.23$1,469.88$298,708.47
3Dec 2020$648.43$821.45$1,469.88$298,060.04
2020 Total$1,939.96$2,469.68$4,409.64
4Jan 2021$650.21$819.67$1,469.88$297,409.83
5Feb 2021$652.00$817.88$1,469.88$296,757.83
6Mar 2021$653.80$816.08$1,469.88$296,104.03
7Apr 2021$655.59$814.29$1,469.88$295,448.44
8May 2021$657.40$812.48$1,469.88$294,791.04
9Jun 2021$659.20$810.68$1,469.88$294,131.84
10Jul 2021$661.02$808.86$1,469.88$293,470.82
11Aug 2021$662.84$807.04$1,469.88$292,807.98
12Sep 2021$664.66$805.22$1,469.88$292,143.32
13Oct 2021$666.49$803.39$1,469.88$291,476.83
14Nov 2021$668.32$801.56$1,469.88$290,808.51
15Dec 2021$670.16$799.72$1,469.88$290,138.35
2021 Total$7,921.69$9,716.87$17,638.56
16Jan 2022$672.00$797.88$1,469.88$289,466.35
17Feb 2022$673.85$796.03$1,469.88$288,792.50
18Mar 2022$675.70$794.18$1,469.88$288,116.80
19Apr 2022$677.56$792.32$1,469.88$287,439.24
20May 2022$679.42$790.46$1,469.88$286,759.82
21Jun 2022$681.29$788.59$1,469.88$286,078.53
22Jul 2022$683.16$786.72$1,469.88$285,395.37
23Aug 2022$685.04$784.84$1,469.88$284,710.33
24Sep 2022$686.93$782.95$1,469.88$284,023.40
25Oct 2022$688.82$781.06$1,469.88$283,334.58
26Nov 2022$690.71$779.17$1,469.88$282,643.87
27Dec 2022$692.61$777.27$1,469.88$281,951.26
2022 Total$8,187.09$9,451.47$17,638.56
28Jan 2023$694.51$775.37$1,469.88$281,256.75
29Feb 2023$696.42$773.46$1,469.88$280,560.33
30Mar 2023$698.34$771.54$1,469.88$279,861.99
31Apr 2023$700.26$769.62$1,469.88$279,161.73
32May 2023$702.19$767.69$1,469.88$278,459.54
33Jun 2023$704.12$765.76$1,469.88$277,755.42
34Jul 2023$706.05$763.83$1,469.88$277,049.37
35Aug 2023$707.99$761.89$1,469.88$276,341.38
36Sep 2023$709.94$759.94$1,469.88$275,631.44
37Oct 2023$711.89$757.99$1,469.88$274,919.55
38Nov 2023$713.85$756.03$1,469.88$274,205.70
39Dec 2023$715.81$754.07$1,469.88$273,489.89
2023 Total$8,461.37$9,177.19$17,638.56
40Jan 2024$717.78$752.10$1,469.88$272,772.11
41Feb 2024$719.76$750.12$1,469.88$272,052.35
42Mar 2024$721.74$748.14$1,469.88$271,330.61
43Apr 2024$723.72$746.16$1,469.88$270,606.89
44May 2024$725.71$744.17$1,469.88$269,881.18
45Jun 2024$727.71$742.17$1,469.88$269,153.47
46Jul 2024$729.71$740.17$1,469.88$268,423.76
47Aug 2024$731.71$738.17$1,469.88$267,692.05
48Sep 2024$733.73$736.15$1,469.88$266,958.32
49Oct 2024$735.74$734.14$1,469.88$266,222.58
50Nov 2024$737.77$732.11$1,469.88$265,484.81
51Dec 2024$739.80$730.08$1,469.88$264,745.01
2024 Total$8,744.88$8,893.68$17,638.56
52Jan 2025$741.83$728.05$1,469.88$264,003.18
53Feb 2025$743.87$726.01$1,469.88$263,259.31
54Mar 2025$745.92$723.96$1,469.88$262,513.39
55Apr 2025$747.97$721.91$1,469.88$261,765.42
56May 2025$750.03$719.85$1,469.88$261,015.39
57Jun 2025$752.09$717.79$1,469.88$260,263.30
58Jul 2025$754.16$715.72$1,469.88$259,509.14
59Aug 2025$756.23$713.65$1,469.88$258,752.91
60Sep 2025$758.31$711.57$1,469.88$257,994.60
61Oct 2025$760.39$709.49$1,469.88$257,234.21
62Nov 2025$762.49$707.39$1,469.88$256,471.72
63Dec 2025$764.58$705.30$1,469.88$255,707.14
2025 Total$9,037.87$8,600.69$17,638.56
64Jan 2026$766.69$703.19$1,469.88$254,940.45
65Feb 2026$768.79$701.09$1,469.88$254,171.66
66Mar 2026$770.91$698.97$1,469.88$253,400.75
67Apr 2026$773.03$696.85$1,469.88$252,627.72
68May 2026$775.15$694.73$1,469.88$251,852.57
69Jun 2026$777.29$692.59$1,469.88$251,075.28
70Jul 2026$779.42$690.46$1,469.88$250,295.86
71Aug 2026$781.57$688.31$1,469.88$249,514.29
72Sep 2026$783.72$686.16$1,469.88$248,730.57
73Oct 2026$785.87$684.01$1,469.88$247,944.70
74Nov 2026$788.03$681.85$1,469.88$247,156.67
75Dec 2026$790.20$679.68$1,469.88$246,366.47
2026 Total$9,340.67$8,297.89$17,638.56
76Jan 2027$792.37$677.51$1,469.88$245,574.10
77Feb 2027$794.55$675.33$1,469.88$244,779.55
78Mar 2027$796.74$673.14$1,469.88$243,982.81
79Apr 2027$798.93$670.95$1,469.88$243,183.88
80May 2027$801.12$668.76$1,469.88$242,382.76
81Jun 2027$803.33$666.55$1,469.88$241,579.43
82Jul 2027$805.54$664.34$1,469.88$240,773.89
83Aug 2027$807.75$662.13$1,469.88$239,966.14
84Sep 2027$809.97$659.91$1,469.88$239,156.17
85Oct 2027$812.20$657.68$1,469.88$238,343.97
86Nov 2027$814.43$655.45$1,469.88$237,529.54
87Dec 2027$816.67$653.21$1,469.88$236,712.87
2027 Total$9,653.6$7,984.96$17,638.56
88Jan 2028$818.92$650.96$1,469.88$235,893.95
89Feb 2028$821.17$648.71$1,469.88$235,072.78
90Mar 2028$823.43$646.45$1,469.88$234,249.35
91Apr 2028$825.69$644.19$1,469.88$233,423.66
92May 2028$827.96$641.92$1,469.88$232,595.70
93Jun 2028$830.24$639.64$1,469.88$231,765.46
94Jul 2028$832.52$637.36$1,469.88$230,932.94
95Aug 2028$834.81$635.07$1,469.88$230,098.13
96Sep 2028$837.11$632.77$1,469.88$229,261.02
97Oct 2028$839.41$630.47$1,469.88$228,421.61
98Nov 2028$841.72$628.16$1,469.88$227,579.89
99Dec 2028$844.04$625.84$1,469.88$226,735.85
2028 Total$9,977.02$7,661.54$17,638.56
100Jan 2029$846.36$623.52$1,469.88$225,889.49
101Feb 2029$848.68$621.20$1,469.88$225,040.81
102Mar 2029$851.02$618.86$1,469.88$224,189.79
103Apr 2029$853.36$616.52$1,469.88$223,336.43
104May 2029$855.70$614.18$1,469.88$222,480.73
105Jun 2029$858.06$611.82$1,469.88$221,622.67
106Jul 2029$860.42$609.46$1,469.88$220,762.25
107Aug 2029$862.78$607.10$1,469.88$219,899.47
108Sep 2029$865.16$604.72$1,469.88$219,034.31
109Oct 2029$867.54$602.34$1,469.88$218,166.77
110Nov 2029$869.92$599.96$1,469.88$217,296.85
111Dec 2029$872.31$597.57$1,469.88$216,424.54
2029 Total$10,311.31$7,327.25$17,638.56
112Jan 2030$874.71$595.17$1,469.88$215,549.83
113Feb 2030$877.12$592.76$1,469.88$214,672.71
114Mar 2030$879.53$590.35$1,469.88$213,793.18
115Apr 2030$881.95$587.93$1,469.88$212,911.23
116May 2030$884.37$585.51$1,469.88$212,026.86
117Jun 2030$886.81$583.07$1,469.88$211,140.05
118Jul 2030$889.24$580.64$1,469.88$210,250.81
119Aug 2030$891.69$578.19$1,469.88$209,359.12
120Sep 2030$894.14$575.74$1,469.88$208,464.98
121Oct 2030$896.60$573.28$1,469.88$207,568.38
122Nov 2030$899.07$570.81$1,469.88$206,669.31
123Dec 2030$901.54$568.34$1,469.88$205,767.77
2030 Total$10,656.77$6,981.79$17,638.56
124Jan 2031$904.02$565.86$1,469.88$204,863.75
125Feb 2031$906.50$563.38$1,469.88$203,957.25
126Mar 2031$909.00$560.88$1,469.88$203,048.25
127Apr 2031$911.50$558.38$1,469.88$202,136.75
128May 2031$914.00$555.88$1,469.88$201,222.75
129Jun 2031$916.52$553.36$1,469.88$200,306.23
130Jul 2031$919.04$550.84$1,469.88$199,387.19
131Aug 2031$921.57$548.31$1,469.88$198,465.62
132Sep 2031$924.10$545.78$1,469.88$197,541.52
133Oct 2031$926.64$543.24$1,469.88$196,614.88
134Nov 2031$929.19$540.69$1,469.88$195,685.69
135Dec 2031$931.74$538.14$1,469.88$194,753.95
2031 Total$11,013.82$6,624.74$17,638.56
136Jan 2032$934.31$535.57$1,469.88$193,819.64
137Feb 2032$936.88$533.00$1,469.88$192,882.76
138Mar 2032$939.45$530.43$1,469.88$191,943.31
139Apr 2032$942.04$527.84$1,469.88$191,001.27
140May 2032$944.63$525.25$1,469.88$190,056.64
141Jun 2032$947.22$522.66$1,469.88$189,109.42
142Jul 2032$949.83$520.05$1,469.88$188,159.59
143Aug 2032$952.44$517.44$1,469.88$187,207.15
144Sep 2032$955.06$514.82$1,469.88$186,252.09
145Oct 2032$957.69$512.19$1,469.88$185,294.40
146Nov 2032$960.32$509.56$1,469.88$184,334.08
147Dec 2032$962.96$506.92$1,469.88$183,371.12
2032 Total$11,382.83$6,255.73$17,638.56
148Jan 2033$965.61$504.27$1,469.88$182,405.51
149Feb 2033$968.26$501.62$1,469.88$181,437.25
150Mar 2033$970.93$498.95$1,469.88$180,466.32
151Apr 2033$973.60$496.28$1,469.88$179,492.72
152May 2033$976.28$493.60$1,469.88$178,516.44
153Jun 2033$978.96$490.92$1,469.88$177,537.48
154Jul 2033$981.65$488.23$1,469.88$176,555.83
155Aug 2033$984.35$485.53$1,469.88$175,571.48
156Sep 2033$987.06$482.82$1,469.88$174,584.42
157Oct 2033$989.77$480.11$1,469.88$173,594.65
158Nov 2033$992.49$477.39$1,469.88$172,602.16
159Dec 2033$995.22$474.66$1,469.88$171,606.94
2033 Total$11,764.18$5,874.38$17,638.56
160Jan 2034$997.96$471.92$1,469.88$170,608.98
161Feb 2034$1,000.71$469.17$1,469.88$169,608.27
162Mar 2034$1,003.46$466.42$1,469.88$168,604.81
163Apr 2034$1,006.22$463.66$1,469.88$167,598.59
164May 2034$1,008.98$460.90$1,469.88$166,589.61
165Jun 2034$1,011.76$458.12$1,469.88$165,577.85
166Jul 2034$1,014.54$455.34$1,469.88$164,563.31
167Aug 2034$1,017.33$452.55$1,469.88$163,545.98
168Sep 2034$1,020.13$449.75$1,469.88$162,525.85
169Oct 2034$1,022.93$446.95$1,469.88$161,502.92
170Nov 2034$1,025.75$444.13$1,469.88$160,477.17
171Dec 2034$1,028.57$441.31$1,469.88$159,448.60
2034 Total$12,158.34$5,480.22$17,638.56
172Jan 2035$1,031.40$438.48$1,469.88$158,417.20
173Feb 2035$1,034.23$435.65$1,469.88$157,382.97
174Mar 2035$1,037.08$432.80$1,469.88$156,345.89
175Apr 2035$1,039.93$429.95$1,469.88$155,305.96
176May 2035$1,042.79$427.09$1,469.88$154,263.17
177Jun 2035$1,045.66$424.22$1,469.88$153,217.51
178Jul 2035$1,048.53$421.35$1,469.88$152,168.98
179Aug 2035$1,051.42$418.46$1,469.88$151,117.56
180Sep 2035$1,054.31$415.57$1,469.88$150,063.25
181Oct 2035$1,057.21$412.67$1,469.88$149,006.04
182Nov 2035$1,060.11$409.77$1,469.88$147,945.93
183Dec 2035$1,063.03$406.85$1,469.88$146,882.90
2035 Total$12,565.7$5,072.86$17,638.56
184Jan 2036$1,065.95$403.93$1,469.88$145,816.95
185Feb 2036$1,068.88$401.00$1,469.88$144,748.07
186Mar 2036$1,071.82$398.06$1,469.88$143,676.25
187Apr 2036$1,074.77$395.11$1,469.88$142,601.48
188May 2036$1,077.73$392.15$1,469.88$141,523.75
189Jun 2036$1,080.69$389.19$1,469.88$140,443.06
190Jul 2036$1,083.66$386.22$1,469.88$139,359.40
191Aug 2036$1,086.64$383.24$1,469.88$138,272.76
192Sep 2036$1,089.63$380.25$1,469.88$137,183.13
193Oct 2036$1,092.63$377.25$1,469.88$136,090.50
194Nov 2036$1,095.63$374.25$1,469.88$134,994.87
195Dec 2036$1,098.64$371.24$1,469.88$133,896.23
2036 Total$12,986.67$4,651.89$17,638.56
196Jan 2037$1,101.67$368.21$1,469.88$132,794.56
197Feb 2037$1,104.69$365.19$1,469.88$131,689.87
198Mar 2037$1,107.73$362.15$1,469.88$130,582.14
199Apr 2037$1,110.78$359.10$1,469.88$129,471.36
200May 2037$1,113.83$356.05$1,469.88$128,357.53
201Jun 2037$1,116.90$352.98$1,469.88$127,240.63
202Jul 2037$1,119.97$349.91$1,469.88$126,120.66
203Aug 2037$1,123.05$346.83$1,469.88$124,997.61
204Sep 2037$1,126.14$343.74$1,469.88$123,871.47
205Oct 2037$1,129.23$340.65$1,469.88$122,742.24
206Nov 2037$1,132.34$337.54$1,469.88$121,609.90
207Dec 2037$1,135.45$334.43$1,469.88$120,474.45
2037 Total$13,421.78$4,216.78$17,638.56
208Jan 2038$1,138.58$331.30$1,469.88$119,335.87
209Feb 2038$1,141.71$328.17$1,469.88$118,194.16
210Mar 2038$1,144.85$325.03$1,469.88$117,049.31
211Apr 2038$1,147.99$321.89$1,469.88$115,901.32
212May 2038$1,151.15$318.73$1,469.88$114,750.17
213Jun 2038$1,154.32$315.56$1,469.88$113,595.85
214Jul 2038$1,157.49$312.39$1,469.88$112,438.36
215Aug 2038$1,160.67$309.21$1,469.88$111,277.69
216Sep 2038$1,163.87$306.01$1,469.88$110,113.82
217Oct 2038$1,167.07$302.81$1,469.88$108,946.75
218Nov 2038$1,170.28$299.60$1,469.88$107,776.47
219Dec 2038$1,173.49$296.39$1,469.88$106,602.98
2038 Total$13,871.47$3,767.09$17,638.56
220Jan 2039$1,176.72$293.16$1,469.88$105,426.26
221Feb 2039$1,179.96$289.92$1,469.88$104,246.30
222Mar 2039$1,183.20$286.68$1,469.88$103,063.10
223Apr 2039$1,186.46$283.42$1,469.88$101,876.64
224May 2039$1,189.72$280.16$1,469.88$100,686.92
225Jun 2039$1,192.99$276.89$1,469.88$99,493.93
226Jul 2039$1,196.27$273.61$1,469.88$98,297.66
227Aug 2039$1,199.56$270.32$1,469.88$97,098.10
228Sep 2039$1,202.86$267.02$1,469.88$95,895.24
229Oct 2039$1,206.17$263.71$1,469.88$94,689.07
230Nov 2039$1,209.49$260.39$1,469.88$93,479.58
231Dec 2039$1,212.81$257.07$1,469.88$92,266.77
2039 Total$14,336.21$3,302.35$17,638.56
232Jan 2040$1,216.15$253.73$1,469.88$91,050.62
233Feb 2040$1,219.49$250.39$1,469.88$89,831.13
234Mar 2040$1,222.84$247.04$1,469.88$88,608.29
235Apr 2040$1,226.21$243.67$1,469.88$87,382.08
236May 2040$1,229.58$240.30$1,469.88$86,152.50
237Jun 2040$1,232.96$236.92$1,469.88$84,919.54
238Jul 2040$1,236.35$233.53$1,469.88$83,683.19
239Aug 2040$1,239.75$230.13$1,469.88$82,443.44
240Sep 2040$1,243.16$226.72$1,469.88$81,200.28
241Oct 2040$1,246.58$223.30$1,469.88$79,953.70
242Nov 2040$1,250.01$219.87$1,469.88$78,703.69
243Dec 2040$1,253.44$216.44$1,469.88$77,450.25
2040 Total$14,816.52$2,822.04$17,638.56
244Jan 2041$1,256.89$212.99$1,469.88$76,193.36
245Feb 2041$1,260.35$209.53$1,469.88$74,933.01
246Mar 2041$1,263.81$206.07$1,469.88$73,669.20
247Apr 2041$1,267.29$202.59$1,469.88$72,401.91
248May 2041$1,270.77$199.11$1,469.88$71,131.14
249Jun 2041$1,274.27$195.61$1,469.88$69,856.87
250Jul 2041$1,277.77$192.11$1,469.88$68,579.10
251Aug 2041$1,281.29$188.59$1,469.88$67,297.81
252Sep 2041$1,284.81$185.07$1,469.88$66,013.00
253Oct 2041$1,288.34$181.54$1,469.88$64,724.66
254Nov 2041$1,291.89$177.99$1,469.88$63,432.77
255Dec 2041$1,295.44$174.44$1,469.88$62,137.33
2041 Total$15,312.92$2,325.64$17,638.56
256Jan 2042$1,299.00$170.88$1,469.88$60,838.33
257Feb 2042$1,302.57$167.31$1,469.88$59,535.76
258Mar 2042$1,306.16$163.72$1,469.88$58,229.60
259Apr 2042$1,309.75$160.13$1,469.88$56,919.85
260May 2042$1,313.35$156.53$1,469.88$55,606.50
261Jun 2042$1,316.96$152.92$1,469.88$54,289.54
262Jul 2042$1,320.58$149.30$1,469.88$52,968.96
263Aug 2042$1,324.22$145.66$1,469.88$51,644.74
264Sep 2042$1,327.86$142.02$1,469.88$50,316.88
265Oct 2042$1,331.51$138.37$1,469.88$48,985.37
266Nov 2042$1,335.17$134.71$1,469.88$47,650.20
267Dec 2042$1,338.84$131.04$1,469.88$46,311.36
2042 Total$15,825.97$1,812.59$17,638.56
268Jan 2043$1,342.52$127.36$1,469.88$44,968.84
269Feb 2043$1,346.22$123.66$1,469.88$43,622.62
270Mar 2043$1,349.92$119.96$1,469.88$42,272.70
271Apr 2043$1,353.63$116.25$1,469.88$40,919.07
272May 2043$1,357.35$112.53$1,469.88$39,561.72
273Jun 2043$1,361.09$108.79$1,469.88$38,200.63
274Jul 2043$1,364.83$105.05$1,469.88$36,835.80
275Aug 2043$1,368.58$101.30$1,469.88$35,467.22
276Sep 2043$1,372.35$97.53$1,469.88$34,094.87
277Oct 2043$1,376.12$93.76$1,469.88$32,718.75
278Nov 2043$1,379.90$89.98$1,469.88$31,338.85
279Dec 2043$1,383.70$86.18$1,469.88$29,955.15
2043 Total$16,356.21$1,282.35$17,638.56
280Jan 2044$1,387.50$82.38$1,469.88$28,567.65
281Feb 2044$1,391.32$78.56$1,469.88$27,176.33
282Mar 2044$1,395.15$74.73$1,469.88$25,781.18
283Apr 2044$1,398.98$70.90$1,469.88$24,382.20
284May 2044$1,402.83$67.05$1,469.88$22,979.37
285Jun 2044$1,406.69$63.19$1,469.88$21,572.68
286Jul 2044$1,410.56$59.32$1,469.88$20,162.12
287Aug 2044$1,414.43$55.45$1,469.88$18,747.69
288Sep 2044$1,418.32$51.56$1,469.88$17,329.37
289Oct 2044$1,422.22$47.66$1,469.88$15,907.15
290Nov 2044$1,426.14$43.74$1,469.88$14,481.01
291Dec 2044$1,430.06$39.82$1,469.88$13,050.95
2044 Total$16,904.2$734.36$17,638.56
292Jan 2045$1,433.99$35.89$1,469.88$11,616.96
293Feb 2045$1,437.93$31.95$1,469.88$10,179.03
294Mar 2045$1,441.89$27.99$1,469.88$8,737.14
295Apr 2045$1,445.85$24.03$1,469.88$7,291.29
296May 2045$1,449.83$20.05$1,469.88$5,841.46
297Jun 2045$1,453.82$16.06$1,469.88$4,387.64
298Jul 2045$1,457.81$12.07$1,469.88$2,929.83
299Aug 2045$1,461.82$8.06$1,469.88$1,468.01
300Sep 2045$1,465.84$4.04$1,469.88$2.17
2045 Total$13,048.78$180.14$13,228.92