AprUkTest_fp29_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 |
393.27 |
317.26 |
0.0000 |
0.00 |
0.00 |
| 29 |
118.43 |
73.4203 |
118.43 |
0.00 |
274.84 |
317.26 |
73.4203 |
118.43 |
0.00 |
| 60 |
118.43 |
78.4838 |
118.43 |
0.00 |
156.41 |
317.26 |
151.9041 |
236.86 |
0.00 |
| 90 |
118.43 |
75.9520 |
118.43 |
0.00 |
37.98 |
317.26 |
227.8561 |
355.29 |
0.00 |
| 121 |
118.43 |
78.4838 |
37.98 |
80.45 |
0.00 |
236.81 |
306.3399 |
393.27 |
80.45 |
| 152 |
118.43 |
58.5821 |
0.00 |
118.43 |
0.00 |
118.38 |
364.9220 |
393.27 |
198.88 |
| 182 |
118.38 |
28.3402 |
0.00 |
118.38 |
0.00 |
0.00 |
393.2621 |
393.27 |
317.26 |
Description
UK APR test amortisation schedule, first payment day 29, 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 month-end |
|
| 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: 393.27 |
Initial cost-to-borrowing ratio: 123.96 % |
Initial APR: 2175.1 % |
| Level payment: 118.43 |
Final payment: 118.38 |
Last scheduled payment day: 182 |
| Total scheduled payments: 710.53 |
Total principal: 317.26 |
Total interest: 393.27 |
FSharp.Finance.Personal