AprUkTest_fp08_pc6
| Day |
Scheduled payment |
Simple interest |
Interest portion |
Principal portion |
Interest balance |
Principal balance |
Total simple interest |
Total interest |
Total principal |
| 0 |
0.00 |
0.0000 |
0.00 |
0.00 |
330.79 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 8 |
108.01 |
20.2539 |
108.01 |
0.00 |
222.78 |
317.26 |
20.2539 |
108.01 |
0.00 |
| 38 |
108.01 |
75.9520 |
108.01 |
0.00 |
114.77 |
317.26 |
96.2059 |
216.02 |
0.00 |
| 69 |
108.01 |
78.4838 |
108.01 |
0.00 |
6.76 |
317.26 |
174.6897 |
324.03 |
0.00 |
| 99 |
108.01 |
75.9520 |
6.76 |
101.25 |
0.00 |
216.01 |
250.6417 |
330.79 |
101.25 |
| 130 |
108.01 |
53.4366 |
0.00 |
108.01 |
0.00 |
108.00 |
304.0783 |
330.79 |
209.26 |
| 161 |
108.00 |
26.7170 |
0.00 |
108.00 |
0.00 |
0.00 |
330.7953 |
330.79 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 8, payment count 6
Generated: 2025-04-28 using library version 2.2.10
Parameters
| Evaluation Date |
2025-04-01 |
| Start Date |
2025-04-01 |
| Principal |
317.26 |
| Schedule options |
| config: auto-generate schedule |
schedule length: payment count 6 |
| unit-period config: monthly from 2025-04 on 09 |
|
| Payment options |
| scheduling: as scheduled |
| rounding: rounded up |
| timeout: 3 |
| minimum: defer or write off up to 0.50 |
| level-payment option: lower final payment |
|
| Fee options |
no fee
|
| Charge options |
no charges
|
| Interest options |
| standard rate: 0.798 % per day |
method: add-on |
| rounding: rounded down |
APR method: UK FCA to 1 d.p. |
| initial grace period: 3 day(s) |
rate on negative balance: zero |
| promotional rates: n/a |
| cap: total n/a; daily n/a |
|
Initial Stats
| Initial interest balance: 330.79 |
Initial cost-to-borrowing ratio: 104.26 % |
Initial APR: 3874 % |
| Level payment: 108.01 |
Final payment: 108.00 |
Last scheduled payment day: 161 |
| Total scheduled payments: 648.05 |
Total principal: 317.26 |
Total interest: 330.79 |
FSharp.Finance.Personal