Loan Report for Test Loan
Date: 19/10/2018
Dear Test Loan please find a summary of your Loan including Repayment Schedule.
For the Loan of £10,000.00 over 60 Period(s) with a Collection of a Monthly Period the Total Amount Payable is £13,275.44 and the APR is 12.4%
|
|
Loan Summary
Amount of Credit: £10,000.00 Balloon: £500.00 Periods: 60 Credit Interest: £2,830.29 Total Charges: £350.00 Charges Interest: £95.16 Total Interest: £2,925.44 Total Charge for Credit: £3,275.44 Total Amount Payable: £13,275.44
|
19/10/2018 |
£10,000.00 |
60 |
Monthly Period |
9.9% |
£13,275.44 |
12.4% |
|
Loan Charges
The Fees applied to the Loan are shown in the Table below.
|
Doc Fee |
£200.00 |
PPI |
£150.00 |
|
Total: £350.00 |
|
Loan Amortization and Payments
The Calculation results for the Loan Payments appear below.
|
1 |
£10,000.00 |
£475.78 |
£335.50 |
£140.27 |
£9,877.00 |
11/10/2018 |
2 |
£9,877.00 |
£221.40 |
£136.52 |
£84.88 |
£9,752.98 |
11/11/2018 |
3 |
£9,752.98 |
£221.40 |
£137.54 |
£83.86 |
£9,627.93 |
11/12/2018 |
4 |
£9,627.93 |
£221.40 |
£138.57 |
£82.83 |
£9,501.86 |
11/01/2019 |
5 |
£9,501.86 |
£221.40 |
£139.61 |
£81.79 |
£9,374.74 |
11/02/2019 |
6 |
£9,374.74 |
£221.40 |
£140.66 |
£80.74 |
£9,246.58 |
11/03/2019 |
7 |
£9,246.58 |
£221.40 |
£141.72 |
£79.68 |
£9,117.36 |
11/04/2019 |
8 |
£9,117.36 |
£221.40 |
£142.79 |
£78.62 |
£8,987.07 |
11/05/2019 |
9 |
£8,987.07 |
£221.40 |
£143.86 |
£77.54 |
£8,855.71 |
11/06/2019 |
10 |
£8,855.71 |
£221.40 |
£144.95 |
£76.46 |
£8,723.27 |
11/07/2019 |
11 |
£8,723.27 |
£221.40 |
£146.04 |
£75.37 |
£8,589.73 |
11/08/2019 |
12 |
£8,589.73 |
£221.40 |
£147.14 |
£74.26 |
£8,455.09 |
11/09/2019 |
13 |
£8,455.09 |
£205.50 |
£135.75 |
£69.75 |
£8,319.34 |
11/10/2019 |
14 |
£8,319.34 |
£205.50 |
£136.87 |
£68.63 |
£8,182.47 |
11/11/2019 |
15 |
£8,182.47 |
£205.50 |
£138.00 |
£67.51 |
£8,044.47 |
11/12/2019 |
16 |
£8,044.47 |
£205.50 |
£139.14 |
£66.37 |
£7,905.33 |
11/01/2020 |
17 |
£7,905.33 |
£205.50 |
£140.29 |
£65.22 |
£7,765.05 |
11/02/2020 |
18 |
£7,765.05 |
£205.50 |
£141.44 |
£64.06 |
£7,623.60 |
11/03/2020 |
19 |
£7,623.60 |
£205.50 |
£142.61 |
£62.89 |
£7,480.99 |
11/04/2020 |
20 |
£7,480.99 |
£205.50 |
£143.79 |
£61.72 |
£7,337.21 |
11/05/2020 |
21 |
£7,337.21 |
£205.50 |
£144.97 |
£60.53 |
£7,192.23 |
11/06/2020 |
22 |
£7,192.23 |
£205.50 |
£146.17 |
£59.34 |
£7,046.06 |
11/07/2020 |
23 |
£7,046.06 |
£205.50 |
£147.37 |
£58.13 |
£6,898.69 |
11/08/2020 |
24 |
£6,898.69 |
£205.50 |
£148.59 |
£56.91 |
£6,750.10 |
11/09/2020 |
25 |
£6,750.10 |
£205.50 |
£149.82 |
£55.69 |
£6,600.28 |
11/10/2020 |
26 |
£6,600.28 |
£205.50 |
£151.05 |
£54.45 |
£6,449.23 |
11/11/2020 |
27 |
£6,449.23 |
£205.50 |
£152.30 |
£53.21 |
£6,296.93 |
11/12/2020 |
28 |
£6,296.93 |
£205.50 |
£153.56 |
£51.95 |
£6,143.38 |
11/01/2021 |
29 |
£6,143.38 |
£205.50 |
£154.82 |
£50.68 |
£5,988.55 |
11/02/2021 |
30 |
£5,988.55 |
£205.50 |
£156.10 |
£49.41 |
£5,832.46 |
11/03/2021 |
31 |
£5,832.46 |
£205.50 |
£157.39 |
£48.12 |
£5,675.07 |
11/04/2021 |
32 |
£5,675.07 |
£205.50 |
£158.69 |
£46.82 |
£5,516.38 |
11/05/2021 |
33 |
£5,516.38 |
£205.50 |
£159.99 |
£45.51 |
£5,356.39 |
11/06/2021 |
34 |
£5,356.39 |
£205.50 |
£161.31 |
£44.19 |
£5,195.07 |
11/07/2021 |
35 |
£5,195.07 |
£205.50 |
£162.65 |
£42.86 |
£5,032.43 |
11/08/2021 |
36 |
£5,032.43 |
£205.50 |
£163.99 |
£41.52 |
£4,868.44 |
11/09/2021 |
37 |
£4,868.44 |
£205.50 |
£165.34 |
£40.16 |
£4,703.10 |
11/10/2021 |
38 |
£4,703.10 |
£205.50 |
£166.70 |
£38.80 |
£4,536.40 |
11/11/2021 |
39 |
£4,536.40 |
£205.50 |
£168.08 |
£37.43 |
£4,368.32 |
11/12/2021 |
40 |
£4,368.32 |
£205.50 |
£169.47 |
£36.04 |
£4,198.85 |
11/01/2022 |
41 |
£4,198.85 |
£205.50 |
£170.86 |
£34.64 |
£4,027.99 |
11/02/2022 |
42 |
£4,027.99 |
£205.50 |
£172.27 |
£33.23 |
£3,855.71 |
11/03/2022 |
43 |
£3,855.71 |
£205.50 |
£173.70 |
£31.81 |
£3,682.02 |
11/04/2022 |
44 |
£3,682.02 |
£205.50 |
£175.13 |
£30.38 |
£3,506.89 |
11/05/2022 |
45 |
£3,506.89 |
£205.50 |
£176.57 |
£28.93 |
£3,330.32 |
11/06/2022 |
46 |
£3,330.32 |
£205.50 |
£178.03 |
£27.48 |
£3,152.29 |
11/07/2022 |
47 |
£3,152.29 |
£205.50 |
£179.50 |
£26.01 |
£2,972.79 |
11/08/2022 |
48 |
£2,972.79 |
£205.50 |
£180.98 |
£24.53 |
£2,791.81 |
11/09/2022 |
49 |
£2,791.81 |
£205.50 |
£182.47 |
£23.03 |
£2,609.34 |
11/10/2022 |
50 |
£2,609.34 |
£205.50 |
£183.98 |
£21.53 |
£2,425.36 |
11/11/2022 |
51 |
£2,425.36 |
£205.50 |
£185.50 |
£20.01 |
£2,239.86 |
11/12/2022 |
52 |
£2,239.86 |
£205.50 |
£187.03 |
£18.48 |
£2,052.84 |
11/01/2023 |
53 |
£2,052.84 |
£205.50 |
£188.57 |
£16.94 |
£1,864.27 |
11/02/2023 |
54 |
£1,864.27 |
£205.50 |
£190.12 |
£15.38 |
£1,674.14 |
11/03/2023 |
55 |
£1,674.14 |
£205.50 |
£191.69 |
£13.81 |
£1,482.45 |
11/04/2023 |
56 |
£1,482.45 |
£205.50 |
£193.27 |
£12.23 |
£1,289.18 |
11/05/2023 |
57 |
£1,289.18 |
£205.50 |
£194.87 |
£10.64 |
£1,094.31 |
11/06/2023 |
58 |
£1,094.31 |
£205.50 |
£196.48 |
£9.03 |
£897.83 |
11/07/2023 |
59 |
£897.83 |
£205.50 |
£198.10 |
£7.41 |
£699.73 |
11/08/2023 |
60 |
£699.73 |
£205.50 |
£199.73 |
£5.77 |
£500.00 |
11/09/2023 |
60 |
£500.00 |
£500.00 |
£0.00 |
£0.00 |
£0.00 |
11/09/2023 |
| |
Total: £13,275.44 |
Total: £9,850.00 |
Total: £2,925.44 |
| |
|
Copyright Warning
All AJE Software is protected by copyright law and international treaties. Unauthorized reproduction or distribution will result in severe civil and criminal penalties, and will be prosecuted to the maximum extent possible under the law.
|
|
|
|
|