Borrow amount
$20k
Advertised Rate

12.82%

Variable

Loan term

2 years to 5 years

P&N Bank
Repayment frequency
Monthly
Monthly repayment

$672

36 months

Number of repayments
36
Total interest paid
$4.2k
Total repayments

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$458.48$213.67$672.15$19,541.52
2Dec 2020$463.38$208.77$672.15$19,078.14
2020 Total$921.86$422.44$1,344.3
3Jan 2021$468.33$203.82$672.15$18,609.81
4Feb 2021$473.34$198.81$672.15$18,136.47
5Mar 2021$478.39$193.76$672.15$17,658.08
6Apr 2021$483.50$188.65$672.15$17,174.58
7May 2021$488.67$183.48$672.15$16,685.91
8Jun 2021$493.89$178.26$672.15$16,192.02
9Jul 2021$499.17$172.98$672.15$15,692.85
10Aug 2021$504.50$167.65$672.15$15,188.35
11Sep 2021$509.89$162.26$672.15$14,678.46
12Oct 2021$515.34$156.81$672.15$14,163.12
13Nov 2021$520.84$151.31$672.15$13,642.28
14Dec 2021$526.40$145.75$672.15$13,115.88
2021 Total$5,962.26$2,103.54$8,065.8
15Jan 2022$532.03$140.12$672.15$12,583.85
16Feb 2022$537.71$134.44$672.15$12,046.14
17Mar 2022$543.46$128.69$672.15$11,502.68
18Apr 2022$549.26$122.89$672.15$10,953.42
19May 2022$555.13$117.02$672.15$10,398.29
20Jun 2022$561.06$111.09$672.15$9,837.23
21Jul 2022$567.06$105.09$672.15$9,270.17
22Aug 2022$573.11$99.04$672.15$8,697.06
23Sep 2022$579.24$92.91$672.15$8,117.82
24Oct 2022$585.42$86.73$672.15$7,532.40
25Nov 2022$591.68$80.47$672.15$6,940.72
26Dec 2022$598.00$74.15$672.15$6,342.72
2022 Total$6,773.16$1,292.64$8,065.8
27Jan 2023$604.39$67.76$672.15$5,738.33
28Feb 2023$610.85$61.30$672.15$5,127.48
29Mar 2023$617.37$54.78$672.15$4,510.11
30Apr 2023$623.97$48.18$672.15$3,886.14
31May 2023$630.63$41.52$672.15$3,255.51
32Jun 2023$637.37$34.78$672.15$2,618.14
33Jul 2023$644.18$27.97$672.15$1,973.96
34Aug 2023$651.06$21.09$672.15$1,322.90
35Sep 2023$658.02$14.13$672.15$664.88
36Oct 2023$664.88$7.10$671.98$0.00
2023 Total$6,342.72$378.61$6,721.33