Personal Overdraft from Illawarra Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$20,000
Advertised Rate
14.71%
variable
Loan Term
3 Years
Repayment Frequency
Monthly
Monthly Repayment
$690
Number of Repayments
36
Total Interest Paid
$4,840
Total Repayments
$24,840
DatePrincipleInterestPaymentBalance
1Oct 2019$445.30$245.17$690.47$19,554.70
2Nov 2019$450.76$239.71$690.47$19,103.94
3Dec 2019$456.29$234.18$690.47$18,647.65
2019 Total$1,352.35$719.06$2,071.41
4Jan 2020$461.88$228.59$690.47$18,185.77
5Feb 2020$467.54$222.93$690.47$17,718.23
6Mar 2020$473.27$217.20$690.47$17,244.96
7Apr 2020$479.08$211.39$690.47$16,765.88
8May 2020$484.95$205.52$690.47$16,280.93
9Jun 2020$490.89$199.58$690.47$15,790.04
10Jul 2020$496.91$193.56$690.47$15,293.13
11Aug 2020$503.00$187.47$690.47$14,790.13
12Sep 2020$509.17$181.30$690.47$14,280.96
13Oct 2020$515.41$175.06$690.47$13,765.55
14Nov 2020$521.73$168.74$690.47$13,243.82
15Dec 2020$528.12$162.35$690.47$12,715.70
2020 Total$5,931.95$2,353.69$8,285.64
16Jan 2021$534.60$155.87$690.47$12,181.10
17Feb 2021$541.15$149.32$690.47$11,639.95
18Mar 2021$547.78$142.69$690.47$11,092.17
19Apr 2021$554.50$135.97$690.47$10,537.67
20May 2021$561.30$129.17$690.47$9,976.37
21Jun 2021$568.18$122.29$690.47$9,408.19
22Jul 2021$575.14$115.33$690.47$8,833.05
23Aug 2021$582.19$108.28$690.47$8,250.86
24Sep 2021$589.33$101.14$690.47$7,661.53
25Oct 2021$596.55$93.92$690.47$7,064.98
26Nov 2021$603.87$86.60$690.47$6,461.11
27Dec 2021$611.27$79.20$690.47$5,849.84
2021 Total$6,865.86$1,419.78$8,285.64
28Jan 2022$618.76$71.71$690.47$5,231.08
29Feb 2022$626.35$64.12$690.47$4,604.73
30Mar 2022$634.02$56.45$690.47$3,970.71
31Apr 2022$641.80$48.67$690.47$3,328.91
32May 2022$649.66$40.81$690.47$2,679.25
33Jun 2022$657.63$32.84$690.47$2,021.62
34Jul 2022$665.69$24.78$690.47$1,355.93
35Aug 2022$673.85$16.62$690.47$682.08
36Sep 2022$682.08$8.36$690.44$0.00
2022 Total$5,849.84$364.36$6,214.2
Compare your product with the big 4 banks, or add more products to compare
As seen on