AprUkTest_fp14_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 |
276.04 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 14 |
118.67 |
35.4443 |
118.67 |
0.00 |
157.37 |
317.26 |
35.4443 |
118.67 |
0.00 |
| 44 |
118.67 |
75.9520 |
118.67 |
0.00 |
38.70 |
317.26 |
111.3963 |
237.34 |
0.00 |
| 75 |
118.67 |
78.4838 |
38.70 |
79.97 |
0.00 |
237.29 |
189.8801 |
276.04 |
79.97 |
| 105 |
118.67 |
56.8072 |
0.00 |
118.67 |
0.00 |
118.62 |
246.6873 |
276.04 |
198.64 |
| 136 |
118.62 |
29.3442 |
0.00 |
118.62 |
0.00 |
0.00 |
276.0316 |
276.04 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 14, 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 15 |
|
| 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: 276.04 |
Initial cost-to-borrowing ratio: 87.01 % |
Initial APR: 3061.9 % |
| Level payment: 118.67 |
Final payment: 118.62 |
Last scheduled payment day: 136 |
| Total scheduled payments: 593.30 |
Total principal: 317.26 |
Total interest: 276.04 |
FSharp.Finance.Personal