G&C Mutual Bank Fair Rate Personal Loan Opal | Compare Your Repayments | RateCity
Borrow amount
$30k
Interest Rate
16.99
% p.a
Variable
Loan term
0 year to 7 years
Repayment frequency
Monthly
Monthly repayment
$1.1k
36 months
Number of repayments
36
Total interest paid
$8.5k
Total repayments
$38,500
Monthly Repayment Schedule
Results are estimates only. Please allow for slight rounding differences.
| № | Date | Principal | Interest | Payment | Balance |
|---|---|---|---|---|---|
| 1 | Aug 2022 | $644.68 | $424.75 | $1,069.43 | $29,355.32 |
| 2 | Sep 2022 | $653.81 | $415.62 | $1,069.43 | $28,701.51 |
| 3 | Oct 2022 | $663.06 | $406.37 | $1,069.43 | $28,038.45 |
| 4 | Nov 2022 | $672.45 | $396.98 | $1,069.43 | $27,366.00 |
| 5 | Dec 2022 | $681.97 | $387.46 | $1,069.43 | $26,684.03 |
| 2022 Total | $3,315.97 | $2,031.18 | $5,347.15 | ||
| 6 | Jan 2023 | $691.63 | $377.80 | $1,069.43 | $25,992.40 |
| 7 | Feb 2023 | $701.42 | $368.01 | $1,069.43 | $25,290.98 |
| 8 | Mar 2023 | $711.35 | $358.08 | $1,069.43 | $24,579.63 |
| 9 | Apr 2023 | $721.42 | $348.01 | $1,069.43 | $23,858.21 |
| 10 | May 2023 | $731.64 | $337.79 | $1,069.43 | $23,126.57 |
| 11 | Jun 2023 | $742.00 | $327.43 | $1,069.43 | $22,384.57 |
| 12 | Jul 2023 | $752.50 | $316.93 | $1,069.43 | $21,632.07 |
| 13 | Aug 2023 | $763.16 | $306.27 | $1,069.43 | $20,868.91 |
| 14 | Sep 2023 | $773.96 | $295.47 | $1,069.43 | $20,094.95 |
| 15 | Oct 2023 | $784.92 | $284.51 | $1,069.43 | $19,310.03 |
| 16 | Nov 2023 | $796.03 | $273.40 | $1,069.43 | $18,514.00 |
| 17 | Dec 2023 | $807.30 | $262.13 | $1,069.43 | $17,706.70 |
| 2023 Total | $8,977.33 | $3,855.83 | $12,833.16 | ||
| 18 | Jan 2024 | $818.73 | $250.70 | $1,069.43 | $16,887.97 |
| 19 | Feb 2024 | $830.32 | $239.11 | $1,069.43 | $16,057.65 |
| 20 | Mar 2024 | $842.08 | $227.35 | $1,069.43 | $15,215.57 |
| 21 | Apr 2024 | $854.00 | $215.43 | $1,069.43 | $14,361.57 |
| 22 | May 2024 | $866.09 | $203.34 | $1,069.43 | $13,495.48 |
| 23 | Jun 2024 | $878.36 | $191.07 | $1,069.43 | $12,617.12 |
| 24 | Jul 2024 | $890.79 | $178.64 | $1,069.43 | $11,726.33 |
| 25 | Aug 2024 | $903.40 | $166.03 | $1,069.43 | $10,822.93 |
| 26 | Sep 2024 | $916.20 | $153.23 | $1,069.43 | $9,906.73 |
| 27 | Oct 2024 | $929.17 | $140.26 | $1,069.43 | $8,977.56 |
| 28 | Nov 2024 | $942.32 | $127.11 | $1,069.43 | $8,035.24 |
| 29 | Dec 2024 | $955.66 | $113.77 | $1,069.43 | $7,079.58 |
| 2024 Total | $10,627.12 | $2,206.04 | $12,833.16 | ||
| 30 | Jan 2025 | $969.19 | $100.24 | $1,069.43 | $6,110.39 |
| 31 | Feb 2025 | $982.92 | $86.51 | $1,069.43 | $5,127.47 |
| 32 | Mar 2025 | $996.83 | $72.60 | $1,069.43 | $4,130.64 |
| 33 | Apr 2025 | $1,010.95 | $58.48 | $1,069.43 | $3,119.69 |
| 34 | May 2025 | $1,025.26 | $44.17 | $1,069.43 | $2,094.43 |
| 35 | Jun 2025 | $1,039.78 | $29.65 | $1,069.43 | $1,054.65 |
| 36 | Jul 2025 | $1,054.50 | $14.93 | $1,069.43 | $0.15 |
| 2025 Total | $7,079.43 | $406.58 | $7,486.01 |