Borrow amount

$300,000

Advertised Rate

3.30%

Variable

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

$440,964

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Mar 2021$644.88$825.00$1,469.88$299,355.12
2Apr 2021$646.65$823.23$1,469.88$298,708.47
3May 2021$648.43$821.45$1,469.88$298,060.04
4Jun 2021$650.21$819.67$1,469.88$297,409.83
5Jul 2021$652.00$817.88$1,469.88$296,757.83
6Aug 2021$653.80$816.08$1,469.88$296,104.03
7Sep 2021$655.59$814.29$1,469.88$295,448.44
8Oct 2021$657.40$812.48$1,469.88$294,791.04
9Nov 2021$659.20$810.68$1,469.88$294,131.84
10Dec 2021$661.02$808.86$1,469.88$293,470.82
2021 Total$6,529.18$8,169.62$14,698.8
11Jan 2022$662.84$807.04$1,469.88$292,807.98
12Feb 2022$664.66$805.22$1,469.88$292,143.32
13Mar 2022$666.49$803.39$1,469.88$291,476.83
14Apr 2022$668.32$801.56$1,469.88$290,808.51
15May 2022$670.16$799.72$1,469.88$290,138.35
16Jun 2022$672.00$797.88$1,469.88$289,466.35
17Jul 2022$673.85$796.03$1,469.88$288,792.50
18Aug 2022$675.70$794.18$1,469.88$288,116.80
19Sep 2022$677.56$792.32$1,469.88$287,439.24
20Oct 2022$679.42$790.46$1,469.88$286,759.82
21Nov 2022$681.29$788.59$1,469.88$286,078.53
22Dec 2022$683.16$786.72$1,469.88$285,395.37
2022 Total$8,075.45$9,563.11$17,638.56
23Jan 2023$685.04$784.84$1,469.88$284,710.33
24Feb 2023$686.93$782.95$1,469.88$284,023.40
25Mar 2023$688.82$781.06$1,469.88$283,334.58
26Apr 2023$690.71$779.17$1,469.88$282,643.87
27May 2023$692.61$777.27$1,469.88$281,951.26
28Jun 2023$694.51$775.37$1,469.88$281,256.75
29Jul 2023$696.42$773.46$1,469.88$280,560.33
30Aug 2023$698.34$771.54$1,469.88$279,861.99
31Sep 2023$700.26$769.62$1,469.88$279,161.73
32Oct 2023$702.19$767.69$1,469.88$278,459.54
33Nov 2023$704.12$765.76$1,469.88$277,755.42
34Dec 2023$706.05$763.83$1,469.88$277,049.37
2023 Total$8,346$9,292.56$17,638.56
35Jan 2024$707.99$761.89$1,469.88$276,341.38
36Feb 2024$709.94$759.94$1,469.88$275,631.44
37Mar 2024$711.89$757.99$1,469.88$274,919.55
38Apr 2024$713.85$756.03$1,469.88$274,205.70
39May 2024$715.81$754.07$1,469.88$273,489.89
40Jun 2024$717.78$752.10$1,469.88$272,772.11
41Jul 2024$719.76$750.12$1,469.88$272,052.35
42Aug 2024$721.74$748.14$1,469.88$271,330.61
43Sep 2024$723.72$746.16$1,469.88$270,606.89
44Oct 2024$725.71$744.17$1,469.88$269,881.18
45Nov 2024$727.71$742.17$1,469.88$269,153.47
46Dec 2024$729.71$740.17$1,469.88$268,423.76
2024 Total$8,625.61$9,012.95$17,638.56
47Jan 2025$731.71$738.17$1,469.88$267,692.05
48Feb 2025$733.73$736.15$1,469.88$266,958.32
49Mar 2025$735.74$734.14$1,469.88$266,222.58
50Apr 2025$737.77$732.11$1,469.88$265,484.81
51May 2025$739.80$730.08$1,469.88$264,745.01
52Jun 2025$741.83$728.05$1,469.88$264,003.18
53Jul 2025$743.87$726.01$1,469.88$263,259.31
54Aug 2025$745.92$723.96$1,469.88$262,513.39
55Sep 2025$747.97$721.91$1,469.88$261,765.42
56Oct 2025$750.03$719.85$1,469.88$261,015.39
57Nov 2025$752.09$717.79$1,469.88$260,263.30
58Dec 2025$754.16$715.72$1,469.88$259,509.14
2025 Total$8,914.62$8,723.94$17,638.56
59Jan 2026$756.23$713.65$1,469.88$258,752.91
60Feb 2026$758.31$711.57$1,469.88$257,994.60
61Mar 2026$760.39$709.49$1,469.88$257,234.21
62Apr 2026$762.49$707.39$1,469.88$256,471.72
63May 2026$764.58$705.30$1,469.88$255,707.14
64Jun 2026$766.69$703.19$1,469.88$254,940.45
65Jul 2026$768.79$701.09$1,469.88$254,171.66
66Aug 2026$770.91$698.97$1,469.88$253,400.75
67Sep 2026$773.03$696.85$1,469.88$252,627.72
68Oct 2026$775.15$694.73$1,469.88$251,852.57
69Nov 2026$777.29$692.59$1,469.88$251,075.28
70Dec 2026$779.42$690.46$1,469.88$250,295.86
2026 Total$9,213.28$8,425.28$17,638.56
71Jan 2027$781.57$688.31$1,469.88$249,514.29
72Feb 2027$783.72$686.16$1,469.88$248,730.57
73Mar 2027$785.87$684.01$1,469.88$247,944.70
74Apr 2027$788.03$681.85$1,469.88$247,156.67
75May 2027$790.20$679.68$1,469.88$246,366.47
76Jun 2027$792.37$677.51$1,469.88$245,574.10
77Jul 2027$794.55$675.33$1,469.88$244,779.55
78Aug 2027$796.74$673.14$1,469.88$243,982.81
79Sep 2027$798.93$670.95$1,469.88$243,183.88
80Oct 2027$801.12$668.76$1,469.88$242,382.76
81Nov 2027$803.33$666.55$1,469.88$241,579.43
82Dec 2027$805.54$664.34$1,469.88$240,773.89
2027 Total$9,521.97$8,116.59$17,638.56
83Jan 2028$807.75$662.13$1,469.88$239,966.14
84Feb 2028$809.97$659.91$1,469.88$239,156.17
85Mar 2028$812.20$657.68$1,469.88$238,343.97
86Apr 2028$814.43$655.45$1,469.88$237,529.54
87May 2028$816.67$653.21$1,469.88$236,712.87
88Jun 2028$818.92$650.96$1,469.88$235,893.95
89Jul 2028$821.17$648.71$1,469.88$235,072.78
90Aug 2028$823.43$646.45$1,469.88$234,249.35
91Sep 2028$825.69$644.19$1,469.88$233,423.66
92Oct 2028$827.96$641.92$1,469.88$232,595.70
93Nov 2028$830.24$639.64$1,469.88$231,765.46
94Dec 2028$832.52$637.36$1,469.88$230,932.94
2028 Total$9,840.95$7,797.61$17,638.56
95Jan 2029$834.81$635.07$1,469.88$230,098.13
96Feb 2029$837.11$632.77$1,469.88$229,261.02
97Mar 2029$839.41$630.47$1,469.88$228,421.61
98Apr 2029$841.72$628.16$1,469.88$227,579.89
99May 2029$844.04$625.84$1,469.88$226,735.85
100Jun 2029$846.36$623.52$1,469.88$225,889.49
101Jul 2029$848.68$621.20$1,469.88$225,040.81
102Aug 2029$851.02$618.86$1,469.88$224,189.79
103Sep 2029$853.36$616.52$1,469.88$223,336.43
104Oct 2029$855.70$614.18$1,469.88$222,480.73
105Nov 2029$858.06$611.82$1,469.88$221,622.67
106Dec 2029$860.42$609.46$1,469.88$220,762.25
2029 Total$10,170.69$7,467.87$17,638.56
107Jan 2030$862.78$607.10$1,469.88$219,899.47
108Feb 2030$865.16$604.72$1,469.88$219,034.31
109Mar 2030$867.54$602.34$1,469.88$218,166.77
110Apr 2030$869.92$599.96$1,469.88$217,296.85
111May 2030$872.31$597.57$1,469.88$216,424.54
112Jun 2030$874.71$595.17$1,469.88$215,549.83
113Jul 2030$877.12$592.76$1,469.88$214,672.71
114Aug 2030$879.53$590.35$1,469.88$213,793.18
115Sep 2030$881.95$587.93$1,469.88$212,911.23
116Oct 2030$884.37$585.51$1,469.88$212,026.86
117Nov 2030$886.81$583.07$1,469.88$211,140.05
118Dec 2030$889.24$580.64$1,469.88$210,250.81
2030 Total$10,511.44$7,127.12$17,638.56
119Jan 2031$891.69$578.19$1,469.88$209,359.12
120Feb 2031$894.14$575.74$1,469.88$208,464.98
121Mar 2031$896.60$573.28$1,469.88$207,568.38
122Apr 2031$899.07$570.81$1,469.88$206,669.31
123May 2031$901.54$568.34$1,469.88$205,767.77
124Jun 2031$904.02$565.86$1,469.88$204,863.75
125Jul 2031$906.50$563.38$1,469.88$203,957.25
126Aug 2031$909.00$560.88$1,469.88$203,048.25
127Sep 2031$911.50$558.38$1,469.88$202,136.75
128Oct 2031$914.00$555.88$1,469.88$201,222.75
129Nov 2031$916.52$553.36$1,469.88$200,306.23
130Dec 2031$919.04$550.84$1,469.88$199,387.19
2031 Total$10,863.62$6,774.94$17,638.56
131Jan 2032$921.57$548.31$1,469.88$198,465.62
132Feb 2032$924.10$545.78$1,469.88$197,541.52
133Mar 2032$926.64$543.24$1,469.88$196,614.88
134Apr 2032$929.19$540.69$1,469.88$195,685.69
135May 2032$931.74$538.14$1,469.88$194,753.95
136Jun 2032$934.31$535.57$1,469.88$193,819.64
137Jul 2032$936.88$533.00$1,469.88$192,882.76
138Aug 2032$939.45$530.43$1,469.88$191,943.31
139Sep 2032$942.04$527.84$1,469.88$191,001.27
140Oct 2032$944.63$525.25$1,469.88$190,056.64
141Nov 2032$947.22$522.66$1,469.88$189,109.42
142Dec 2032$949.83$520.05$1,469.88$188,159.59
2032 Total$11,227.6$6,410.96$17,638.56
143Jan 2033$952.44$517.44$1,469.88$187,207.15
144Feb 2033$955.06$514.82$1,469.88$186,252.09
145Mar 2033$957.69$512.19$1,469.88$185,294.40
146Apr 2033$960.32$509.56$1,469.88$184,334.08
147May 2033$962.96$506.92$1,469.88$183,371.12
148Jun 2033$965.61$504.27$1,469.88$182,405.51
149Jul 2033$968.26$501.62$1,469.88$181,437.25
150Aug 2033$970.93$498.95$1,469.88$180,466.32
151Sep 2033$973.60$496.28$1,469.88$179,492.72
152Oct 2033$976.28$493.60$1,469.88$178,516.44
153Nov 2033$978.96$490.92$1,469.88$177,537.48
154Dec 2033$981.65$488.23$1,469.88$176,555.83
2033 Total$11,603.76$6,034.8$17,638.56
155Jan 2034$984.35$485.53$1,469.88$175,571.48
156Feb 2034$987.06$482.82$1,469.88$174,584.42
157Mar 2034$989.77$480.11$1,469.88$173,594.65
158Apr 2034$992.49$477.39$1,469.88$172,602.16
159May 2034$995.22$474.66$1,469.88$171,606.94
160Jun 2034$997.96$471.92$1,469.88$170,608.98
161Jul 2034$1,000.71$469.17$1,469.88$169,608.27
162Aug 2034$1,003.46$466.42$1,469.88$168,604.81
163Sep 2034$1,006.22$463.66$1,469.88$167,598.59
164Oct 2034$1,008.98$460.90$1,469.88$166,589.61
165Nov 2034$1,011.76$458.12$1,469.88$165,577.85
166Dec 2034$1,014.54$455.34$1,469.88$164,563.31
2034 Total$11,992.52$5,646.04$17,638.56
167Jan 2035$1,017.33$452.55$1,469.88$163,545.98
168Feb 2035$1,020.13$449.75$1,469.88$162,525.85
169Mar 2035$1,022.93$446.95$1,469.88$161,502.92
170Apr 2035$1,025.75$444.13$1,469.88$160,477.17
171May 2035$1,028.57$441.31$1,469.88$159,448.60
172Jun 2035$1,031.40$438.48$1,469.88$158,417.20
173Jul 2035$1,034.23$435.65$1,469.88$157,382.97
174Aug 2035$1,037.08$432.80$1,469.88$156,345.89
175Sep 2035$1,039.93$429.95$1,469.88$155,305.96
176Oct 2035$1,042.79$427.09$1,469.88$154,263.17
177Nov 2035$1,045.66$424.22$1,469.88$153,217.51
178Dec 2035$1,048.53$421.35$1,469.88$152,168.98
2035 Total$12,394.33$5,244.23$17,638.56
179Jan 2036$1,051.42$418.46$1,469.88$151,117.56
180Feb 2036$1,054.31$415.57$1,469.88$150,063.25
181Mar 2036$1,057.21$412.67$1,469.88$149,006.04
182Apr 2036$1,060.11$409.77$1,469.88$147,945.93
183May 2036$1,063.03$406.85$1,469.88$146,882.90
184Jun 2036$1,065.95$403.93$1,469.88$145,816.95
185Jul 2036$1,068.88$401.00$1,469.88$144,748.07
186Aug 2036$1,071.82$398.06$1,469.88$143,676.25
187Sep 2036$1,074.77$395.11$1,469.88$142,601.48
188Oct 2036$1,077.73$392.15$1,469.88$141,523.75
189Nov 2036$1,080.69$389.19$1,469.88$140,443.06
190Dec 2036$1,083.66$386.22$1,469.88$139,359.40
2036 Total$12,809.58$4,828.98$17,638.56
191Jan 2037$1,086.64$383.24$1,469.88$138,272.76
192Feb 2037$1,089.63$380.25$1,469.88$137,183.13
193Mar 2037$1,092.63$377.25$1,469.88$136,090.50
194Apr 2037$1,095.63$374.25$1,469.88$134,994.87
195May 2037$1,098.64$371.24$1,469.88$133,896.23
196Jun 2037$1,101.67$368.21$1,469.88$132,794.56
197Jul 2037$1,104.69$365.19$1,469.88$131,689.87
198Aug 2037$1,107.73$362.15$1,469.88$130,582.14
199Sep 2037$1,110.78$359.10$1,469.88$129,471.36
200Oct 2037$1,113.83$356.05$1,469.88$128,357.53
201Nov 2037$1,116.90$352.98$1,469.88$127,240.63
202Dec 2037$1,119.97$349.91$1,469.88$126,120.66
2037 Total$13,238.74$4,399.82$17,638.56
203Jan 2038$1,123.05$346.83$1,469.88$124,997.61
204Feb 2038$1,126.14$343.74$1,469.88$123,871.47
205Mar 2038$1,129.23$340.65$1,469.88$122,742.24
206Apr 2038$1,132.34$337.54$1,469.88$121,609.90
207May 2038$1,135.45$334.43$1,469.88$120,474.45
208Jun 2038$1,138.58$331.30$1,469.88$119,335.87
209Jul 2038$1,141.71$328.17$1,469.88$118,194.16
210Aug 2038$1,144.85$325.03$1,469.88$117,049.31
211Sep 2038$1,147.99$321.89$1,469.88$115,901.32
212Oct 2038$1,151.15$318.73$1,469.88$114,750.17
213Nov 2038$1,154.32$315.56$1,469.88$113,595.85
214Dec 2038$1,157.49$312.39$1,469.88$112,438.36
2038 Total$13,682.3$3,956.26$17,638.56
215Jan 2039$1,160.67$309.21$1,469.88$111,277.69
216Feb 2039$1,163.87$306.01$1,469.88$110,113.82
217Mar 2039$1,167.07$302.81$1,469.88$108,946.75
218Apr 2039$1,170.28$299.60$1,469.88$107,776.47
219May 2039$1,173.49$296.39$1,469.88$106,602.98
220Jun 2039$1,176.72$293.16$1,469.88$105,426.26
221Jul 2039$1,179.96$289.92$1,469.88$104,246.30
222Aug 2039$1,183.20$286.68$1,469.88$103,063.10
223Sep 2039$1,186.46$283.42$1,469.88$101,876.64
224Oct 2039$1,189.72$280.16$1,469.88$100,686.92
225Nov 2039$1,192.99$276.89$1,469.88$99,493.93
226Dec 2039$1,196.27$273.61$1,469.88$98,297.66
2039 Total$14,140.7$3,497.86$17,638.56
227Jan 2040$1,199.56$270.32$1,469.88$97,098.10
228Feb 2040$1,202.86$267.02$1,469.88$95,895.24
229Mar 2040$1,206.17$263.71$1,469.88$94,689.07
230Apr 2040$1,209.49$260.39$1,469.88$93,479.58
231May 2040$1,212.81$257.07$1,469.88$92,266.77
232Jun 2040$1,216.15$253.73$1,469.88$91,050.62
233Jul 2040$1,219.49$250.39$1,469.88$89,831.13
234Aug 2040$1,222.84$247.04$1,469.88$88,608.29
235Sep 2040$1,226.21$243.67$1,469.88$87,382.08
236Oct 2040$1,229.58$240.30$1,469.88$86,152.50
237Nov 2040$1,232.96$236.92$1,469.88$84,919.54
238Dec 2040$1,236.35$233.53$1,469.88$83,683.19
2040 Total$14,614.47$3,024.09$17,638.56
239Jan 2041$1,239.75$230.13$1,469.88$82,443.44
240Feb 2041$1,243.16$226.72$1,469.88$81,200.28
241Mar 2041$1,246.58$223.30$1,469.88$79,953.70
242Apr 2041$1,250.01$219.87$1,469.88$78,703.69
243May 2041$1,253.44$216.44$1,469.88$77,450.25
244Jun 2041$1,256.89$212.99$1,469.88$76,193.36
245Jul 2041$1,260.35$209.53$1,469.88$74,933.01
246Aug 2041$1,263.81$206.07$1,469.88$73,669.20
247Sep 2041$1,267.29$202.59$1,469.88$72,401.91
248Oct 2041$1,270.77$199.11$1,469.88$71,131.14
249Nov 2041$1,274.27$195.61$1,469.88$69,856.87
250Dec 2041$1,277.77$192.11$1,469.88$68,579.10
2041 Total$15,104.09$2,534.47$17,638.56
251Jan 2042$1,281.29$188.59$1,469.88$67,297.81
252Feb 2042$1,284.81$185.07$1,469.88$66,013.00
253Mar 2042$1,288.34$181.54$1,469.88$64,724.66
254Apr 2042$1,291.89$177.99$1,469.88$63,432.77
255May 2042$1,295.44$174.44$1,469.88$62,137.33
256Jun 2042$1,299.00$170.88$1,469.88$60,838.33
257Jul 2042$1,302.57$167.31$1,469.88$59,535.76
258Aug 2042$1,306.16$163.72$1,469.88$58,229.60
259Sep 2042$1,309.75$160.13$1,469.88$56,919.85
260Oct 2042$1,313.35$156.53$1,469.88$55,606.50
261Nov 2042$1,316.96$152.92$1,469.88$54,289.54
262Dec 2042$1,320.58$149.30$1,469.88$52,968.96
2042 Total$15,610.14$2,028.42$17,638.56
263Jan 2043$1,324.22$145.66$1,469.88$51,644.74
264Feb 2043$1,327.86$142.02$1,469.88$50,316.88
265Mar 2043$1,331.51$138.37$1,469.88$48,985.37
266Apr 2043$1,335.17$134.71$1,469.88$47,650.20
267May 2043$1,338.84$131.04$1,469.88$46,311.36
268Jun 2043$1,342.52$127.36$1,469.88$44,968.84
269Jul 2043$1,346.22$123.66$1,469.88$43,622.62
270Aug 2043$1,349.92$119.96$1,469.88$42,272.70
271Sep 2043$1,353.63$116.25$1,469.88$40,919.07
272Oct 2043$1,357.35$112.53$1,469.88$39,561.72
273Nov 2043$1,361.09$108.79$1,469.88$38,200.63
274Dec 2043$1,364.83$105.05$1,469.88$36,835.80
2043 Total$16,133.16$1,505.4$17,638.56
275Jan 2044$1,368.58$101.30$1,469.88$35,467.22
276Feb 2044$1,372.35$97.53$1,469.88$34,094.87
277Mar 2044$1,376.12$93.76$1,469.88$32,718.75
278Apr 2044$1,379.90$89.98$1,469.88$31,338.85
279May 2044$1,383.70$86.18$1,469.88$29,955.15
280Jun 2044$1,387.50$82.38$1,469.88$28,567.65
281Jul 2044$1,391.32$78.56$1,469.88$27,176.33
282Aug 2044$1,395.15$74.73$1,469.88$25,781.18
283Sep 2044$1,398.98$70.90$1,469.88$24,382.20
284Oct 2044$1,402.83$67.05$1,469.88$22,979.37
285Nov 2044$1,406.69$63.19$1,469.88$21,572.68
286Dec 2044$1,410.56$59.32$1,469.88$20,162.12
2044 Total$16,673.68$964.88$17,638.56
287Jan 2045$1,414.43$55.45$1,469.88$18,747.69
288Feb 2045$1,418.32$51.56$1,469.88$17,329.37
289Mar 2045$1,422.22$47.66$1,469.88$15,907.15
290Apr 2045$1,426.14$43.74$1,469.88$14,481.01
291May 2045$1,430.06$39.82$1,469.88$13,050.95
292Jun 2045$1,433.99$35.89$1,469.88$11,616.96
293Jul 2045$1,437.93$31.95$1,469.88$10,179.03
294Aug 2045$1,441.89$27.99$1,469.88$8,737.14
295Sep 2045$1,445.85$24.03$1,469.88$7,291.29
296Oct 2045$1,449.83$20.05$1,469.88$5,841.46
297Nov 2045$1,453.82$16.06$1,469.88$4,387.64
298Dec 2045$1,457.81$12.07$1,469.88$2,929.83
2045 Total$17,232.29$406.27$17,638.56
299Jan 2046$1,461.82$8.06$1,469.88$1,468.01
300Feb 2046$1,465.84$4.04$1,469.88$2.17
2046 Total$2,927.66$12.1$2,939.76