AprUkTest_fp15_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 |
279.01 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 15 |
119.26 |
37.9760 |
119.26 |
0.00 |
159.75 |
317.26 |
37.9760 |
119.26 |
0.00 |
| 45 |
119.26 |
75.9520 |
119.26 |
0.00 |
40.49 |
317.26 |
113.9281 |
238.52 |
0.00 |
| 76 |
119.26 |
78.4838 |
40.49 |
78.77 |
0.00 |
238.49 |
192.4118 |
279.01 |
78.77 |
| 106 |
119.26 |
57.0945 |
0.00 |
119.26 |
0.00 |
119.23 |
249.5064 |
279.01 |
198.03 |
| 137 |
119.23 |
29.4951 |
0.00 |
119.23 |
0.00 |
0.00 |
279.0015 |
279.01 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 15, 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 16 |
|
| 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: 279.01 |
Initial cost-to-borrowing ratio: 87.94 % |
Initial APR: 2975.2 % |
| Level payment: 119.26 |
Final payment: 119.23 |
Last scheduled payment day: 137 |
| Total scheduled payments: 596.27 |
Total principal: 317.26 |
Total interest: 279.01 |
FSharp.Finance.Personal