Secured Green Personal Loan from Bendigo Bank
Borrow amount
$30k
Interest Rate
4.99
% p.a
Fixed
Loan term
1 year to 7 years
Repayment frequency
Monthly
Monthly repayment
$899
36 months
Number of repayments
36
Total interest paid
$2.4k
Total repayments
$32,364
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Sep 2022 | $774.24 | $124.75 | $898.99 | $29,225.76 |
| 2 | Oct 2022 | $777.46 | $121.53 | $898.99 | $28,448.30 |
| 3 | Nov 2022 | $780.69 | $118.30 | $898.99 | $27,667.61 |
| 4 | Dec 2022 | $783.94 | $115.05 | $898.99 | $26,883.67 |
| 2022 Total | $3,116.33 | $479.63 | $3,595.96 | ||
| 5 | Jan 2023 | $787.20 | $111.79 | $898.99 | $26,096.47 |
| 6 | Feb 2023 | $790.47 | $108.52 | $898.99 | $25,306.00 |
| 7 | Mar 2023 | $793.76 | $105.23 | $898.99 | $24,512.24 |
| 8 | Apr 2023 | $797.06 | $101.93 | $898.99 | $23,715.18 |
| 9 | May 2023 | $800.37 | $98.62 | $898.99 | $22,914.81 |
| 10 | Jun 2023 | $803.70 | $95.29 | $898.99 | $22,111.11 |
| 11 | Jul 2023 | $807.04 | $91.95 | $898.99 | $21,304.07 |
| 12 | Aug 2023 | $810.40 | $88.59 | $898.99 | $20,493.67 |
| 13 | Sep 2023 | $813.77 | $85.22 | $898.99 | $19,679.90 |
| 14 | Oct 2023 | $817.15 | $81.84 | $898.99 | $18,862.75 |
| 15 | Nov 2023 | $820.55 | $78.44 | $898.99 | $18,042.20 |
| 16 | Dec 2023 | $823.96 | $75.03 | $898.99 | $17,218.24 |
| 2023 Total | $9,665.43 | $1,122.45 | $10,787.88 | ||
| 17 | Jan 2024 | $827.39 | $71.60 | $898.99 | $16,390.85 |
| 18 | Feb 2024 | $830.83 | $68.16 | $898.99 | $15,560.02 |
| 19 | Mar 2024 | $834.29 | $64.70 | $898.99 | $14,725.73 |
| 20 | Apr 2024 | $837.76 | $61.23 | $898.99 | $13,887.97 |
| 21 | May 2024 | $841.24 | $57.75 | $898.99 | $13,046.73 |
| 22 | Jun 2024 | $844.74 | $54.25 | $898.99 | $12,201.99 |
| 23 | Jul 2024 | $848.25 | $50.74 | $898.99 | $11,353.74 |
| 24 | Aug 2024 | $851.78 | $47.21 | $898.99 | $10,501.96 |
| 25 | Sep 2024 | $855.32 | $43.67 | $898.99 | $9,646.64 |
| 26 | Oct 2024 | $858.88 | $40.11 | $898.99 | $8,787.76 |
| 27 | Nov 2024 | $862.45 | $36.54 | $898.99 | $7,925.31 |
| 28 | Dec 2024 | $866.03 | $32.96 | $898.99 | $7,059.28 |
| 2024 Total | $10,158.96 | $628.92 | $10,787.88 | ||
| 29 | Jan 2025 | $869.64 | $29.35 | $898.99 | $6,189.64 |
| 30 | Feb 2025 | $873.25 | $25.74 | $898.99 | $5,316.39 |
| 31 | Mar 2025 | $876.88 | $22.11 | $898.99 | $4,439.51 |
| 32 | Apr 2025 | $880.53 | $18.46 | $898.99 | $3,558.98 |
| 33 | May 2025 | $884.19 | $14.80 | $898.99 | $2,674.79 |
| 34 | Jun 2025 | $887.87 | $11.12 | $898.99 | $1,786.92 |
| 35 | Jul 2025 | $891.56 | $7.43 | $898.99 | $895.36 |
| 36 | Aug 2025 | $895.27 | $3.72 | $898.99 | $0.09 |
| 2025 Total | $7,059.19 | $132.73 | $7,191.92 |