SettlementTest003
| Day |
Datestamp |
Advances |
Scheduled payment |
Window |
Payment due |
Actual payments |
Generated payment |
Net effect |
Payment status |
Balance status |
Simple interest |
New interest |
New charges |
Principal portion |
Fee portion |
Interest portion |
Charges portion |
Fee rebate |
Principal balance |
Fee balance |
Interest balance |
Charges balance |
Settlement figure |
Fee rebate if settled |
| 0 |
2023-11-28 |
250.00 |
n/a |
0 |
0.00 |
n/a |
n/a |
0.00 |
none scheduled |
open |
0.0000 |
0.0000 |
n/a |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
250.00 |
0.00 |
0.0000 |
0.00 |
250.00 |
0.00 |
| 24 |
2023-12-22 |
n/a |
original 100.53 |
1 |
100.53 |
confirmed 100.53 |
n/a |
100.53 |
payment made |
open |
48.0000 |
48.0000 |
n/a |
52.53 |
0.00 |
48.00 |
0.00 |
0.00 |
197.47 |
0.00 |
0.0000 |
0.00 |
197.47 |
0.00 |
| 55 |
2024-01-22 |
n/a |
original 100.53 |
2 |
100.53 |
confirmed 100.53 |
n/a |
100.53 |
payment made |
open |
48.9726 |
48.9726 |
n/a |
51.56 |
0.00 |
48.97 |
0.00 |
0.00 |
145.91 |
0.00 |
0.0000 |
0.00 |
145.91 |
0.00 |
| 86 |
2024-02-22 |
n/a |
original 100.53 |
3 |
100.53 |
confirmed 100.53 |
n/a |
100.53 |
payment made |
open |
36.1857 |
36.1857 |
n/a |
64.35 |
0.00 |
36.18 |
0.00 |
0.00 |
81.56 |
0.00 |
0.0000 |
0.00 |
81.56 |
0.00 |
| 115 |
2024-03-22 |
n/a |
original 100.48 |
4 |
100.48 |
confirmed 50.00 |
n/a |
50.00 |
paid later in full |
open |
18.9219 |
18.9219 |
n/a |
31.08 |
0.00 |
18.92 |
0.00 |
0.00 |
50.48 |
0.00 |
0.0000 |
0.00 |
50.48 |
0.00 |
| 122 |
2024-03-29 |
n/a |
n/a |
4 |
0.00 |
n/a |
53.30 |
53.30 |
generated |
closed |
2.8269 |
2.8269 |
n/a |
50.48 |
0.00 |
2.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0000 |
0.00 |
0.00 |
0.00 |
Description
Final payment due on Friday: what if I pay £50 on Friday and the rest next week one week too late?
Generated: 2025-04-28 using library version 2.2.10
Parameters
| Evaluation Date |
2024-03-29 |
| Start Date |
2023-11-28 |
| Principal |
250.00 |
| Schedule options |
| config: auto-generate schedule |
schedule length: payment count 4 |
| unit-period config: monthly from 2023-12 on 22 |
|
| Payment options |
| scheduling: as scheduled |
| rounding: rounded up |
| timeout: 0 |
| minimum: no minimum payment |
| level-payment option: lower final payment |
|
| Fee options |
no fee
|
| Charge options |
no charges
|
| Interest options |
| standard rate: 0.8 % per day |
method: simple |
| rounding: rounded down |
APR method: UK FCA to 1 d.p. |
| initial grace period: 0 day(s) |
rate on negative balance: zero |
| promotional rates: n/a |
| cap: total 100 %; daily 0.8 % |
|
Initial Stats
| Initial interest balance: 0.00 |
Initial cost-to-borrowing ratio: 60.83 % |
Initial APR: 1293.1 % |
| Level payment: 100.53 |
Final payment: 100.48 |
Last scheduled payment day: 115 |
| Total scheduled payments: 402.07 |
Total principal: 250.00 |
Total interest: 152.07 |
Final Stats
| Generated settlement: 53.30 on day 122 |
Final balance status: closed |
| Effective interest rate: 0.5078360656 % per day |
Final cost-to-borrowing ratio: 61.96 % |
| Required scheduled payment count: 4 |
Last required scheduled payment day: 115 |
| Final actual payment count: 4 |
Last actual payment day: 115 |
FSharp.Finance.Personal