AprUkTest_fp30_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 |
325.83 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 30 |
128.62 |
75.9520 |
128.62 |
0.00 |
197.21 |
317.26 |
75.9520 |
128.62 |
0.00 |
| 61 |
128.62 |
78.4838 |
128.62 |
0.00 |
68.59 |
317.26 |
154.4358 |
257.24 |
0.00 |
| 91 |
128.62 |
75.9520 |
68.59 |
60.03 |
0.00 |
257.23 |
230.3879 |
325.83 |
60.03 |
| 122 |
128.62 |
63.6336 |
0.00 |
128.62 |
0.00 |
128.61 |
294.0214 |
325.83 |
188.65 |
| 153 |
128.61 |
31.8155 |
0.00 |
128.61 |
0.00 |
0.00 |
325.8370 |
325.83 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 30, 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 2025-05 on 01 |
|
| 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: 325.83 |
Initial cost-to-borrowing ratio: 102.7 % |
Initial APR: 2090.7 % |
| Level payment: 128.62 |
Final payment: 128.61 |
Last scheduled payment day: 153 |
| Total scheduled payments: 643.09 |
Total principal: 317.26 |
Total interest: 325.83 |
FSharp.Finance.Personal