Secured Overdraft from Family First Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$20,000
Advertised Rate
5.60%
variable
Loan Term
3 Years
Repayment Frequency
Monthly
Monthly Repayment
$605
Number of Repayments
36
Total Interest Paid
$1,780
Total Repayments
$21,780
DatePrincipleInterestPaymentBalance
1Sep 2019$511.49$93.33$604.82$19,488.51
2Oct 2019$513.87$90.95$604.82$18,974.64
3Nov 2019$516.27$88.55$604.82$18,458.37
4Dec 2019$518.68$86.14$604.82$17,939.69
2019 Total$2,060.31$358.97$2,419.28
5Jan 2020$521.10$83.72$604.82$17,418.59
6Feb 2020$523.53$81.29$604.82$16,895.06
7Mar 2020$525.98$78.84$604.82$16,369.08
8Apr 2020$528.43$76.39$604.82$15,840.65
9May 2020$530.90$73.92$604.82$15,309.75
10Jun 2020$533.37$71.45$604.82$14,776.38
11Jul 2020$535.86$68.96$604.82$14,240.52
12Aug 2020$538.36$66.46$604.82$13,702.16
13Sep 2020$540.88$63.94$604.82$13,161.28
14Oct 2020$543.40$61.42$604.82$12,617.88
15Nov 2020$545.94$58.88$604.82$12,071.94
16Dec 2020$548.48$56.34$604.82$11,523.46
2020 Total$6,416.23$841.61$7,257.84
17Jan 2021$551.04$53.78$604.82$10,972.42
18Feb 2021$553.62$51.20$604.82$10,418.80
19Mar 2021$556.20$48.62$604.82$9,862.60
20Apr 2021$558.79$46.03$604.82$9,303.81
21May 2021$561.40$43.42$604.82$8,742.41
22Jun 2021$564.02$40.80$604.82$8,178.39
23Jul 2021$566.65$38.17$604.82$7,611.74
24Aug 2021$569.30$35.52$604.82$7,042.44
25Sep 2021$571.96$32.86$604.82$6,470.48
26Oct 2021$574.62$30.20$604.82$5,895.86
27Nov 2021$577.31$27.51$604.82$5,318.55
28Dec 2021$580.00$24.82$604.82$4,738.55
2021 Total$6,784.91$472.93$7,257.84
29Jan 2022$582.71$22.11$604.82$4,155.84
30Feb 2022$585.43$19.39$604.82$3,570.41
31Mar 2022$588.16$16.66$604.82$2,982.25
32Apr 2022$590.90$13.92$604.82$2,391.35
33May 2022$593.66$11.16$604.82$1,797.69
34Jun 2022$596.43$8.39$604.82$1,201.26
35Jul 2022$599.21$5.61$604.82$602.05
36Aug 2022$602.01$2.81$604.82$0.04
2022 Total$4,738.51$100.05$4,838.56
Compare your product with the big 4 banks, or add more products to compare
As seen on