BDCU Alliance Bank
Borrow amount
$20k
Advertised Rate

7.29%

Fixed

Loan term

1 year to 5 years

Repayment frequency
Monthly
Monthly repayment

$620

36 months

Number of repayments
36
Total interest paid
$2.3k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Oct 2020$498.70$121.50$620.20$19,501.30
2Nov 2020$501.73$118.47$620.20$18,999.57
3Dec 2020$504.78$115.42$620.20$18,494.79
2020 Total$1,505.21$355.39$1,860.6
4Jan 2021$507.84$112.36$620.20$17,986.95
5Feb 2021$510.93$109.27$620.20$17,476.02
6Mar 2021$514.03$106.17$620.20$16,961.99
7Apr 2021$517.16$103.04$620.20$16,444.83
8May 2021$520.30$99.90$620.20$15,924.53
9Jun 2021$523.46$96.74$620.20$15,401.07
10Jul 2021$526.64$93.56$620.20$14,874.43
11Aug 2021$529.84$90.36$620.20$14,344.59
12Sep 2021$533.06$87.14$620.20$13,811.53
13Oct 2021$536.29$83.91$620.20$13,275.24
14Nov 2021$539.55$80.65$620.20$12,735.69
15Dec 2021$542.83$77.37$620.20$12,192.86
2021 Total$6,301.93$1,140.47$7,442.4
16Jan 2022$546.13$74.07$620.20$11,646.73
17Feb 2022$549.45$70.75$620.20$11,097.28
18Mar 2022$552.78$67.42$620.20$10,544.50
19Apr 2022$556.14$64.06$620.20$9,988.36
20May 2022$559.52$60.68$620.20$9,428.84
21Jun 2022$562.92$57.28$620.20$8,865.92
22Jul 2022$566.34$53.86$620.20$8,299.58
23Aug 2022$569.78$50.42$620.20$7,729.80
24Sep 2022$573.24$46.96$620.20$7,156.56
25Oct 2022$576.72$43.48$620.20$6,579.84
26Nov 2022$580.23$39.97$620.20$5,999.61
27Dec 2022$583.75$36.45$620.20$5,415.86
2022 Total$6,777$665.4$7,442.4
28Jan 2023$587.30$32.90$620.20$4,828.56
29Feb 2023$590.87$29.33$620.20$4,237.69
30Mar 2023$594.46$25.74$620.20$3,643.23
31Apr 2023$598.07$22.13$620.20$3,045.16
32May 2023$601.70$18.50$620.20$2,443.46
33Jun 2023$605.36$14.84$620.20$1,838.10
34Jul 2023$609.03$11.17$620.20$1,229.07
35Aug 2023$612.73$7.47$620.20$616.34
36Sep 2023$616.34$3.74$620.08$0.00
2023 Total$5,415.86$165.82$5,581.68