QuoteTest006
| Day |
Datestamp |
Advances |
Scheduled payment |
Window |
Payment due |
Actual payments |
Net effect |
Payment status |
Balance status |
New charges |
Charges portion |
Actuarial interest |
New interest |
Interest portion |
Fee rebate if settled |
Fee rebate |
Fee portion |
Principal portion |
Charges balance |
Interest balance |
Fee balance |
Principal balance |
Settlement figure |
| 0 |
2024-08-02 |
1,200.00 |
n/a |
0 |
0.00 |
n/a |
0.00 |
none scheduled |
open |
n/a |
0.00 |
0.0000 |
0.0000 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.0000 |
2,273.64 |
1,200.00 |
3,473.64 |
| 15 |
2024-08-17 |
n/a |
original 323.15 |
1 |
323.15 |
confirmed 323.15 |
323.15 |
payment made |
open |
n/a |
0.00 |
14.2039 |
14.2039 |
14.20 |
0.00 |
0.00 |
202.23 |
106.72 |
0.00 |
0.0000 |
2,071.41 |
1,093.28 |
3,164.69 |
| 29 |
2024-08-31 |
n/a |
original 323.15 |
2 |
323.15 |
confirmed 323.15 |
323.15 |
payment made |
open |
n/a |
0.00 |
12.0778 |
12.0778 |
12.07 |
0.00 |
0.00 |
203.62 |
107.46 |
0.00 |
0.0000 |
1,867.79 |
985.82 |
2,853.61 |
| 43 |
2024-09-14 |
n/a |
original 323.15 |
3 |
323.15 |
n/a |
0.00 |
missed payment |
open |
late payment 10.00 |
0.00 |
10.8906 |
10.8906 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.00 |
10.8906 |
1,867.79 |
985.82 |
2,874.50 |
| 57 |
2024-09-28 |
n/a |
original 323.15 |
4 |
323.15 |
n/a |
323.15 |
payment due |
open |
n/a |
10.00 |
10.8906 |
10.8906 |
21.78 |
0.00 |
0.00 |
190.72 |
100.65 |
0.00 |
0.0000 |
1,677.07 |
885.17 |
2,562.24 |
| ★ 60 |
2024-10-01 |
n/a |
n/a |
4 |
0.00 |
n/a |
0.00 |
information only |
open |
n/a |
0.00 |
2.0954 |
2.0954 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.0954 |
1,677.07 |
885.17 |
2,564.33 |
| 71 |
2024-10-12 |
n/a |
original 323.15 |
5 |
323.15 |
n/a |
323.15 |
not yet due |
open |
n/a |
0.00 |
7.6832 |
7.6832 |
9.77 |
0.00 |
0.00 |
205.13 |
108.25 |
0.00 |
0.0000 |
1,471.94 |
776.92 |
2,248.86 |
| 85 |
2024-10-26 |
n/a |
original 323.15 |
6 |
323.15 |
n/a |
323.15 |
not yet due |
open |
n/a |
0.00 |
8.5826 |
8.5826 |
8.58 |
0.00 |
0.00 |
205.90 |
108.67 |
0.00 |
0.0000 |
1,266.04 |
668.25 |
1,934.29 |
| 99 |
2024-11-09 |
n/a |
original 323.15 |
7 |
323.15 |
n/a |
323.15 |
not yet due |
open |
n/a |
0.00 |
7.3821 |
7.3821 |
7.38 |
0.00 |
0.00 |
206.69 |
109.08 |
0.00 |
0.0000 |
1,059.35 |
559.17 |
1,618.52 |
| 113 |
2024-11-23 |
n/a |
original 323.15 |
8 |
323.15 |
n/a |
323.15 |
not yet due |
open |
n/a |
0.00 |
6.1770 |
6.1770 |
6.17 |
0.00 |
0.00 |
207.48 |
109.50 |
0.00 |
0.0000 |
851.87 |
449.67 |
1,301.54 |
| 127 |
2024-12-07 |
n/a |
original 323.15 |
9 |
323.15 |
n/a |
323.15 |
not yet due |
open |
n/a |
0.00 |
4.9672 |
4.9672 |
4.96 |
0.00 |
0.00 |
208.27 |
109.92 |
0.00 |
0.0000 |
643.60 |
339.75 |
983.35 |
| 141 |
2024-12-21 |
n/a |
original 323.15 |
10 |
323.15 |
n/a |
323.15 |
not yet due |
open |
n/a |
0.00 |
3.7529 |
3.7529 |
3.75 |
0.00 |
0.00 |
209.07 |
110.33 |
0.00 |
0.0000 |
434.53 |
229.42 |
663.95 |
| 155 |
2025-01-04 |
n/a |
original 323.10 |
11 |
323.10 |
n/a |
323.10 |
not yet due |
open |
n/a |
0.00 |
2.5339 |
2.5339 |
2.53 |
0.00 |
0.00 |
209.83 |
110.74 |
0.00 |
0.0000 |
224.70 |
118.68 |
343.38 |
Key: ★ = evaluation day; ✓ = settlement day
Final Stats
| Generated settlement: n/a |
Final balance status: open |
| Effective interest rate: 0.01879468736 % per day |
Final cost-to-borrowing ratio: 198.84 % |
| Required scheduled payment count: 11 |
Last required scheduled payment day: 155 |
| Final actual payment count: 2 |
Last actual payment day: 29 |
Description
Get next scheduled payment
Generated: see details
Basic Parameters
| Evaluation Date |
2024-10-01 |
| Start Date |
2024-08-02 |
| Principal |
1,200.00 |
| Schedule options |
| config: auto-generate schedule |
schedule length: payment count 11 |
| unit-period config: 2-weekly from 2024-08-17 |
|
| Payment options |
| rounding: rounded up |
| level-payment option: lower final payment |
|
| Fee options |
| fee type: CAB/CSO fee 189.47 % |
rounding: rounded down |
| fee amortisation: amortise proportionately |
|
| Interest options |
| standard rate: 9.95 % per year |
method: actuarial |
| rounding: rounded down |
APR method: US CFPB actuarial to 6 d.p. |
| cap: total n/a; daily n/a |
|
Advanced Parameters
| Payment options |
| scheduling: as scheduled |
timeout: 3 days |
| minimum: defer or write off up to 0.50 |
|
| Interest options |
| initial grace period: 3 day(s) |
rate on negative balance: zero |
| promotional rates: n/a |
|
| Fee options |
| settlement rebate: no rebate |
|
| Charge options |
| Type |
Charge |
Grouping |
Holidays |
| late payment |
10.00 | one charge per day | n/a |
| insufficient funds |
7.50 | one charge per day | n/a |
|
| Settlement day | n/a |
| Trim unrequired payments | true |
Initial Schedule
| 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 |
0.00 |
3,473.64 |
0.0000 |
0.00 |
0.00 |
| 15 |
323.15 |
14.2039 |
14.20 |
308.95 |
0.00 |
3,164.69 |
14.2039 |
14.20 |
308.95 |
| 29 |
323.15 |
12.0778 |
12.07 |
311.08 |
0.00 |
2,853.61 |
26.2817 |
26.27 |
620.03 |
| 43 |
323.15 |
10.8906 |
10.89 |
312.26 |
0.00 |
2,541.35 |
37.1723 |
37.16 |
932.29 |
| 57 |
323.15 |
9.6989 |
9.69 |
313.46 |
0.00 |
2,227.89 |
46.8712 |
46.85 |
1,245.75 |
| 71 |
323.15 |
8.5026 |
8.50 |
314.65 |
0.00 |
1,913.24 |
55.3738 |
55.35 |
1,560.40 |
| 85 |
323.15 |
7.3018 |
7.30 |
315.85 |
0.00 |
1,597.39 |
62.6756 |
62.65 |
1,876.25 |
| 99 |
323.15 |
6.0963 |
6.09 |
317.06 |
0.00 |
1,280.33 |
68.7719 |
68.74 |
2,193.31 |
| 113 |
323.15 |
4.8863 |
4.88 |
318.27 |
0.00 |
962.06 |
73.6582 |
73.62 |
2,511.58 |
| 127 |
323.15 |
3.6716 |
3.67 |
319.48 |
0.00 |
642.58 |
77.3299 |
77.29 |
2,831.06 |
| 141 |
323.15 |
2.4524 |
2.45 |
320.70 |
0.00 |
321.88 |
79.7823 |
79.74 |
3,151.76 |
| 155 |
323.10 |
1.2284 |
1.22 |
321.88 |
0.00 |
0.00 |
81.0107 |
80.96 |
3,473.64 |
Initial Stats
| Initial interest balance: 0.00 |
Initial cost-to-borrowing ratio: 67.78 % |
Initial APR: 623.703586 % |
| Level payment: 323.15 |
Final payment: 323.10 |
Last scheduled payment day: 155 |
| Total scheduled payments: 3,554.60 |
Total principal: 3,473.64 |
Total interest: 80.96 |
FSharp.Finance.Personal