Borrow amount
$20k
Advertised Rate

11.86%

Variable

Loan term

0 year to 10 years

Illawarra Credit Union
Repayment frequency
Monthly
Monthly repayment

$663

36 months

Number of repayments
36
Total interest paid
$3.9k
Total repayments

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Nov 2020$465.28$197.67$662.95$19,534.72
2Dec 2020$469.88$193.07$662.95$19,064.84
2020 Total$935.16$390.74$1,325.9
3Jan 2021$474.53$188.42$662.95$18,590.31
4Feb 2021$479.22$183.73$662.95$18,111.09
5Mar 2021$483.95$179.00$662.95$17,627.14
6Apr 2021$488.74$174.21$662.95$17,138.40
7May 2021$493.57$169.38$662.95$16,644.83
8Jun 2021$498.44$164.51$662.95$16,146.39
9Jul 2021$503.37$159.58$662.95$15,643.02
10Aug 2021$508.34$154.61$662.95$15,134.68
11Sep 2021$513.37$149.58$662.95$14,621.31
12Oct 2021$518.44$144.51$662.95$14,102.87
13Nov 2021$523.57$139.38$662.95$13,579.30
14Dec 2021$528.74$134.21$662.95$13,050.56
2021 Total$6,014.28$1,941.12$7,955.4
15Jan 2022$533.97$128.98$662.95$12,516.59
16Feb 2022$539.24$123.71$662.95$11,977.35
17Mar 2022$544.57$118.38$662.95$11,432.78
18Apr 2022$549.96$112.99$662.95$10,882.82
19May 2022$555.39$107.56$662.95$10,327.43
20Jun 2022$560.88$102.07$662.95$9,766.55
21Jul 2022$566.42$96.53$662.95$9,200.13
22Aug 2022$572.02$90.93$662.95$8,628.11
23Sep 2022$577.68$85.27$662.95$8,050.43
24Oct 2022$583.38$79.57$662.95$7,467.05
25Nov 2022$589.15$73.80$662.95$6,877.90
26Dec 2022$594.97$67.98$662.95$6,282.93
2022 Total$6,767.63$1,187.77$7,955.4
27Jan 2023$600.85$62.10$662.95$5,682.08
28Feb 2023$606.79$56.16$662.95$5,075.29
29Mar 2023$612.79$50.16$662.95$4,462.50
30Apr 2023$618.85$44.10$662.95$3,843.65
31May 2023$624.96$37.99$662.95$3,218.69
32Jun 2023$631.14$31.81$662.95$2,587.55
33Jul 2023$637.38$25.57$662.95$1,950.17
34Aug 2023$643.68$19.27$662.95$1,306.49
35Sep 2023$650.04$12.91$662.95$656.45
36Oct 2023$656.45$6.49$662.94$0.00
2023 Total$6,282.93$346.56$6,629.49