Secured Personal Loan from Family First Credit Union
Secured Personal Loan
Borrow amount
$20k
Advertised Rate
Variable
12.50%
Loan term
1 year to 10 years
Repayment frequency
Monthly
Monthly repayment
$669
36 months
Number of repayments
36
Total interest paid
$4.1k
Total repayments
$24,087
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Aug 2020 | $460.74 | $208.33 | $669.07 | $19,539.26 |
| 2 | Sep 2020 | $465.54 | $203.53 | $669.07 | $19,073.72 |
| 3 | Oct 2020 | $470.39 | $198.68 | $669.07 | $18,603.33 |
| 4 | Nov 2020 | $475.29 | $193.78 | $669.07 | $18,128.04 |
| 5 | Dec 2020 | $480.24 | $188.83 | $669.07 | $17,647.80 |
| 2020 Total | $2,352.2 | $993.15 | $3,345.35 | ||
| 6 | Jan 2021 | $485.24 | $183.83 | $669.07 | $17,162.56 |
| 7 | Feb 2021 | $490.29 | $178.78 | $669.07 | $16,672.27 |
| 8 | Mar 2021 | $495.40 | $173.67 | $669.07 | $16,176.87 |
| 9 | Apr 2021 | $500.56 | $168.51 | $669.07 | $15,676.31 |
| 10 | May 2021 | $505.78 | $163.29 | $669.07 | $15,170.53 |
| 11 | Jun 2021 | $511.04 | $158.03 | $669.07 | $14,659.49 |
| 12 | Jul 2021 | $516.37 | $152.70 | $669.07 | $14,143.12 |
| 13 | Aug 2021 | $521.75 | $147.32 | $669.07 | $13,621.37 |
| 14 | Sep 2021 | $527.18 | $141.89 | $669.07 | $13,094.19 |
| 15 | Oct 2021 | $532.67 | $136.40 | $669.07 | $12,561.52 |
| 16 | Nov 2021 | $538.22 | $130.85 | $669.07 | $12,023.30 |
| 17 | Dec 2021 | $543.83 | $125.24 | $669.07 | $11,479.47 |
| 2021 Total | $6,168.33 | $1,860.51 | $8,028.84 | ||
| 18 | Jan 2022 | $549.49 | $119.58 | $669.07 | $10,929.98 |
| 19 | Feb 2022 | $555.22 | $113.85 | $669.07 | $10,374.76 |
| 20 | Mar 2022 | $561.00 | $108.07 | $669.07 | $9,813.76 |
| 21 | Apr 2022 | $566.84 | $102.23 | $669.07 | $9,246.92 |
| 22 | May 2022 | $572.75 | $96.32 | $669.07 | $8,674.17 |
| 23 | Jun 2022 | $578.71 | $90.36 | $669.07 | $8,095.46 |
| 24 | Jul 2022 | $584.74 | $84.33 | $669.07 | $7,510.72 |
| 25 | Aug 2022 | $590.83 | $78.24 | $669.07 | $6,919.89 |
| 26 | Sep 2022 | $596.99 | $72.08 | $669.07 | $6,322.90 |
| 27 | Oct 2022 | $603.21 | $65.86 | $669.07 | $5,719.69 |
| 28 | Nov 2022 | $609.49 | $59.58 | $669.07 | $5,110.20 |
| 29 | Dec 2022 | $615.84 | $53.23 | $669.07 | $4,494.36 |
| 2022 Total | $6,985.11 | $1,043.73 | $8,028.84 | ||
| 30 | Jan 2023 | $622.25 | $46.82 | $669.07 | $3,872.11 |
| 31 | Feb 2023 | $628.74 | $40.33 | $669.07 | $3,243.37 |
| 32 | Mar 2023 | $635.28 | $33.79 | $669.07 | $2,608.09 |
| 33 | Apr 2023 | $641.90 | $27.17 | $669.07 | $1,966.19 |
| 34 | May 2023 | $648.59 | $20.48 | $669.07 | $1,317.60 |
| 35 | Jun 2023 | $655.35 | $13.72 | $669.07 | $662.25 |
| 36 | Jul 2023 | $662.17 | $6.90 | $669.07 | $0.08 |
| 2023 Total | $4,494.28 | $189.21 | $4,683.49 |