Secured Green Personal Loan from Bendigo Bank
Secured Green Personal Loan
Borrow amount
$20k
Advertised Rate
6.79%
Fixed
Loan term
3 Years
Repayment frequency
Monthly
Monthly repayment
$616
Number of repayments
36
Total interest paid
$2.2k
Total repayments
$22,162
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Feb 2020 | $502.45 | $113.17 | $615.62 | $19,497.55 |
| 2 | Mar 2020 | $505.30 | $110.32 | $615.62 | $18,992.25 |
| 3 | Apr 2020 | $508.16 | $107.46 | $615.62 | $18,484.09 |
| 4 | May 2020 | $511.03 | $104.59 | $615.62 | $17,973.06 |
| 5 | Jun 2020 | $513.92 | $101.70 | $615.62 | $17,459.14 |
| 6 | Jul 2020 | $516.83 | $98.79 | $615.62 | $16,942.31 |
| 7 | Aug 2020 | $519.75 | $95.87 | $615.62 | $16,422.56 |
| 8 | Sep 2020 | $522.70 | $92.92 | $615.62 | $15,899.86 |
| 9 | Oct 2020 | $525.65 | $89.97 | $615.62 | $15,374.21 |
| 10 | Nov 2020 | $528.63 | $86.99 | $615.62 | $14,845.58 |
| 11 | Dec 2020 | $531.62 | $84.00 | $615.62 | $14,313.96 |
| 2020 Total | $5,686.04 | $1,085.78 | $6,771.82 | ||
| 12 | Jan 2021 | $534.63 | $80.99 | $615.62 | $13,779.33 |
| 13 | Feb 2021 | $537.65 | $77.97 | $615.62 | $13,241.68 |
| 14 | Mar 2021 | $540.69 | $74.93 | $615.62 | $12,700.99 |
| 15 | Apr 2021 | $543.75 | $71.87 | $615.62 | $12,157.24 |
| 16 | May 2021 | $546.83 | $68.79 | $615.62 | $11,610.41 |
| 17 | Jun 2021 | $549.92 | $65.70 | $615.62 | $11,060.49 |
| 18 | Jul 2021 | $553.04 | $62.58 | $615.62 | $10,507.45 |
| 19 | Aug 2021 | $556.17 | $59.45 | $615.62 | $9,951.28 |
| 20 | Sep 2021 | $559.31 | $56.31 | $615.62 | $9,391.97 |
| 21 | Oct 2021 | $562.48 | $53.14 | $615.62 | $8,829.49 |
| 22 | Nov 2021 | $565.66 | $49.96 | $615.62 | $8,263.83 |
| 23 | Dec 2021 | $568.86 | $46.76 | $615.62 | $7,694.97 |
| 2021 Total | $6,618.99 | $768.45 | $7,387.44 | ||
| 24 | Jan 2022 | $572.08 | $43.54 | $615.62 | $7,122.89 |
| 25 | Feb 2022 | $575.32 | $40.30 | $615.62 | $6,547.57 |
| 26 | Mar 2022 | $578.57 | $37.05 | $615.62 | $5,969.00 |
| 27 | Apr 2022 | $581.85 | $33.77 | $615.62 | $5,387.15 |
| 28 | May 2022 | $585.14 | $30.48 | $615.62 | $4,802.01 |
| 29 | Jun 2022 | $588.45 | $27.17 | $615.62 | $4,213.56 |
| 30 | Jul 2022 | $591.78 | $23.84 | $615.62 | $3,621.78 |
| 31 | Aug 2022 | $595.13 | $20.49 | $615.62 | $3,026.65 |
| 32 | Sep 2022 | $598.49 | $17.13 | $615.62 | $2,428.16 |
| 33 | Oct 2022 | $601.88 | $13.74 | $615.62 | $1,826.28 |
| 34 | Nov 2022 | $605.29 | $10.33 | $615.62 | $1,220.99 |
| 35 | Dec 2022 | $608.71 | $6.91 | $615.62 | $612.28 |
| 2022 Total | $7,082.69 | $304.75 | $7,387.44 | ||
| 36 | Jan 2023 | $612.16 | $3.46 | $615.62 | $0.12 |
| 2022 Total | $612.16 | $3.46 | $615.62 |