AprUkTest_fp10_pc5
| Day |
Scheduled payment |
Actuarial interest |
Interest portion |
Principal portion |
Interest balance |
Principal balance |
Total actuarial interest |
Total interest |
Total principal |
| 0 |
0.00 |
0.0000 |
0.00 |
0.00 |
264.19 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 10 |
116.30 |
25.3173 |
116.30 |
0.00 |
147.89 |
317.26 |
25.3173 |
116.30 |
0.00 |
| 40 |
116.30 |
75.9520 |
116.30 |
0.00 |
31.59 |
317.26 |
101.2694 |
232.60 |
0.00 |
| 71 |
116.30 |
78.4838 |
31.59 |
84.71 |
0.00 |
232.55 |
179.7532 |
264.19 |
84.71 |
| 101 |
116.30 |
55.6725 |
0.00 |
116.30 |
0.00 |
116.25 |
235.4256 |
264.19 |
201.01 |
| 132 |
116.25 |
28.7579 |
0.00 |
116.25 |
0.00 |
0.00 |
264.1836 |
264.19 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 10, payment count 5
Generated: see details
Basic Parameters
| Evaluation Date |
2025-04-01 |
| Start Date |
2025-04-01 |
| Principal |
317.26 |
| Schedule options |
| config: auto-generate schedule |
schedule length: payment count 5 |
| unit-period config: monthly from 2025-04 on 11 |
|
| Payment options |
| rounding: rounded up |
| level-payment option: lower final payment |
|
| Fee options |
no fee
|
| Interest options |
| standard rate: 0.798 % per day |
method: add-on |
| rounding: rounded down |
APR method: UK FCA to 1 d.p. |
| cap: total n/a; daily n/a |
|
Initial Stats
| Initial interest balance: 264.19 |
Initial cost-to-borrowing ratio: 83.27 % |
Initial APR: 3466.7 % |
| Level payment: 116.30 |
Final payment: 116.25 |
Last scheduled payment day: 132 |
| Total scheduled payments: 581.45 |
Total principal: 317.26 |
Total interest: 264.19 |
FSharp.Finance.Personal