AprUkTest_fp12_pc5
| 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 |
270.11 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 12 |
117.48 |
30.3808 |
117.48 |
0.00 |
152.63 |
317.26 |
30.3808 |
117.48 |
0.00 |
| 42 |
117.48 |
75.9520 |
117.48 |
0.00 |
35.15 |
317.26 |
106.3329 |
234.96 |
0.00 |
| 73 |
117.48 |
78.4838 |
35.15 |
82.33 |
0.00 |
234.93 |
184.8166 |
270.11 |
82.33 |
| 103 |
117.48 |
56.2422 |
0.00 |
117.48 |
0.00 |
117.45 |
241.0589 |
270.11 |
199.81 |
| 134 |
117.45 |
29.0548 |
0.00 |
117.45 |
0.00 |
0.00 |
270.1137 |
270.11 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 12, payment count 5
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 5 |
| unit-period config: monthly from 2025-04 on 13 |
|
| 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: 270.11 |
Initial cost-to-borrowing ratio: 85.14 % |
Initial APR: 3251 % |
| Level payment: 117.48 |
Final payment: 117.45 |
Last scheduled payment day: 134 |
| Total scheduled payments: 587.37 |
Total principal: 317.26 |
Total interest: 270.11 |
FSharp.Finance.Personal