AprUkTest_fp32_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 |
331.77 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 32 |
129.81 |
81.0155 |
129.81 |
0.00 |
201.96 |
317.26 |
81.0155 |
129.81 |
0.00 |
| 63 |
129.81 |
78.4838 |
129.81 |
0.00 |
72.15 |
317.26 |
159.4993 |
259.62 |
0.00 |
| 93 |
129.81 |
75.9520 |
72.15 |
57.66 |
0.00 |
259.60 |
235.4513 |
331.77 |
57.66 |
| 124 |
129.81 |
64.2198 |
0.00 |
129.81 |
0.00 |
129.79 |
299.6712 |
331.77 |
187.47 |
| 155 |
129.79 |
32.1075 |
0.00 |
129.79 |
0.00 |
0.00 |
331.7786 |
331.77 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 32, 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 03 |
|
| 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: 331.77 |
Initial cost-to-borrowing ratio: 104.57 % |
Initial APR: 2013.1 % |
| Level payment: 129.81 |
Final payment: 129.79 |
Last scheduled payment day: 155 |
| Total scheduled payments: 649.03 |
Total principal: 317.26 |
Total interest: 331.77 |
FSharp.Finance.Personal