Skip to content

Instantly share code, notes, and snippets.

@vindard
Last active February 10, 2025 15:16
Show Gist options
  • Save vindard/b7940afe938888b3239d9d28976bc9b3 to your computer and use it in GitHub Desktop.
Save vindard/b7940afe938888b3239d9d28976bc9b3 to your computer and use it in GitHub Desktop.
Repayment states for a different balances in a credit facility

Example for a $1,000,000 facility at maturity with only $300,000 disbursed in total where $50,000 of the lumpsum has already been repaid. There are 4 paid interest payments, 2 past due payments and 1 currently due payment (each interest payment is $10,000)

Disbursed

State Name Paid / Unpaid Dates (Relative to Due Date & Grace Period) Amount
Total Both All time (includes past, present, future) $300,000
Outstanding Unpaid All time (includes past, present, future) $250,000
Outstanding & Not Yet Due Unpaid Due date has not arrived $0
Outstanding & Due (Within Grace Period) Unpaid Due date has arrived, but still within grace period $250,000
Outstanding & Past Due (Outside Grace Period) Unpaid Past due date and past grace period $0

Interest

State Name Paid / Unpaid Dates (Relative to Due Date & Grace Period) Amount
Total Both All time (includes past, present, future) $70,000
Outstanding Unpaid All time (includes past, present, future) $30,000
Outstanding & Not Yet Due Unpaid Due date has not arrived $0
Outstanding & Due (Within Grace Period) Unpaid Due date has arrived, but still within grace period $10,000
Outstanding & Past Due (Outside Grace Period) Unpaid Past due date and past grace period $20,000
Sign up for free to join this conversation on GitHub. Already have an account? Sign in to comment