Travel Loan from Teachers Mutual Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$20,000
Advertised Rate
11.45%
variable
Loan Term
3 Years
Repayment Frequency
Monthly
Monthly Repayment
$659
Number of Repayments
36
Total Interest Paid
$3,724
Total Repayments
$23,724
DatePrincipleInterestPaymentBalance
1Oct 2019$468.21$190.83$659.04$19,531.79
2Nov 2019$472.67$186.37$659.04$19,059.12
3Dec 2019$477.18$181.86$659.04$18,581.94
2019 Total$1,418.06$559.06$1,977.12
4Jan 2020$481.74$177.30$659.04$18,100.20
5Feb 2020$486.33$172.71$659.04$17,613.87
6Mar 2020$490.97$168.07$659.04$17,122.90
7Apr 2020$495.66$163.38$659.04$16,627.24
8May 2020$500.39$158.65$659.04$16,126.85
9Jun 2020$505.16$153.88$659.04$15,621.69
10Jul 2020$509.98$149.06$659.04$15,111.71
11Aug 2020$514.85$144.19$659.04$14,596.86
12Sep 2020$519.76$139.28$659.04$14,077.10
13Oct 2020$524.72$134.32$659.04$13,552.38
14Nov 2020$529.73$129.31$659.04$13,022.65
15Dec 2020$534.78$124.26$659.04$12,487.87
2020 Total$6,094.07$1,814.41$7,908.48
16Jan 2021$539.88$119.16$659.04$11,947.99
17Feb 2021$545.04$114.00$659.04$11,402.95
18Mar 2021$550.24$108.80$659.04$10,852.71
19Apr 2021$555.49$103.55$659.04$10,297.22
20May 2021$560.79$98.25$659.04$9,736.43
21Jun 2021$566.14$92.90$659.04$9,170.29
22Jul 2021$571.54$87.50$659.04$8,598.75
23Aug 2021$576.99$82.05$659.04$8,021.76
24Sep 2021$582.50$76.54$659.04$7,439.26
25Oct 2021$588.06$70.98$659.04$6,851.20
26Nov 2021$593.67$65.37$659.04$6,257.53
27Dec 2021$599.33$59.71$659.04$5,658.20
2021 Total$6,829.67$1,078.81$7,908.48
28Jan 2022$605.05$53.99$659.04$5,053.15
29Feb 2022$610.82$48.22$659.04$4,442.33
30Mar 2022$616.65$42.39$659.04$3,825.68
31Apr 2022$622.54$36.50$659.04$3,203.14
32May 2022$628.48$30.56$659.04$2,574.66
33Jun 2022$634.47$24.57$659.04$1,940.19
34Jul 2022$640.53$18.51$659.04$1,299.66
35Aug 2022$646.64$12.40$659.04$653.02
36Sep 2022$652.81$6.23$659.04$0.21
2022 Total$5,657.99$273.37$5,931.36
Compare your product with the big 4 banks, or add more products to compare
As seen on