AprUkTest_fp29_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 |
322.86 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 29 |
128.03 |
73.4203 |
128.03 |
0.00 |
194.83 |
317.26 |
73.4203 |
128.03 |
0.00 |
| 60 |
128.03 |
78.4838 |
128.03 |
0.00 |
66.80 |
317.26 |
151.9041 |
256.06 |
0.00 |
| 90 |
128.03 |
75.9520 |
66.80 |
61.23 |
0.00 |
256.03 |
227.8561 |
322.86 |
61.23 |
| 121 |
128.03 |
63.3367 |
0.00 |
128.03 |
0.00 |
128.00 |
291.1928 |
322.86 |
189.26 |
| 152 |
128.00 |
31.6646 |
0.00 |
128.00 |
0.00 |
0.00 |
322.8575 |
322.86 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 29, 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 month-end |
|
| 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: 322.86 |
Initial cost-to-borrowing ratio: 101.77 % |
Initial APR: 2132.1 % |
| Level payment: 128.03 |
Final payment: 128.00 |
Last scheduled payment day: 152 |
| Total scheduled payments: 640.12 |
Total principal: 317.26 |
Total interest: 322.86 |
FSharp.Finance.Personal