CardName  test1     Dary      Jack     
Interest  14        5.5       0       
Payment   250       100       100     
Debt      5000      2000      600     
Month: 1
Interest  58.33     9.16      3       = 70.49
Payment   191.67    32.51     29.51   = 253.69
Debt      4808.33   1967.49   570.49  = 7346.31
Month: 2
Interest  56.09     9.01      3       = 68.1
Payment   193.91    34.9      31.9    = 260.71
Debt      4614.42   1932.59   538.59  = 7085.6
Month: 3
Interest  53.83     8.85      3       = 65.68
Payment   196.17    37.32     34.32   = 267.81
Debt      4418.25   1895.27   504.27  = 6817.79
Month: 4
Interest  51.54     8.68      3       = 63.22
Payment   198.46    39.78     36.78   = 275.02
Debt      4219.79   1855.49   467.49  = 6542.77
Month: 5
Interest  49.23     8.5       3       = 60.73
Payment   200.77    42.27     39.27   = 282.31
Debt      4019.02   1813.22   428.22  = 6260.46
Month: 6
Interest  46.88     8.31      3       = 58.19
Payment   203.12    44.81     41.81   = 289.74
Debt      3815.9    1768.41   386.41  = 5970.72
Month: 7
Interest  44.51     8.1       3       = 55.61
Payment   205.49    47.39     44.39   = 297.27
Debt      3610.41   1721.02   342.02  = 5673.45
Month: 8
Interest  42.12     7.88      3       = 53
Payment   207.88    50        47      = 304.88
Debt      3402.53   1671.02   295.02  = 5368.57
Month: 9
Interest  39.69     7.65      3       = 50.34
Payment   210.31    52.66     49.66   = 312.63
Debt      3192.22   1618.36   245.36  = 5055.94
Month: 10
Interest  37.24     7.41      3       = 47.65
Payment   212.76    55.35     52.35   = 320.46
Debt      2979.46   1563.0099 193.01  = 4735.4799
Month: 11
Interest  34.76     7.16      3       = 44.92
Payment   215.24    58.08     55.08   = 328.4
Debt      2764.22   1504.9299 137.93  = 4407.0799
Month: 12
Interest  32.24     6.89      3       = 42.13
Payment   217.76    60.87     57.87   = 336.5
Debt      2546.46   1444.0599 80.06   = 4070.5799
Month: 13
Interest  29.7      6.61      3       = 39.31
Payment   220.3     63.69     60.69   = 344.68
Debt      2326.16   1380.3699 19.37   = 3725.8999
Month: 14
Interest  27.13     6.32      3       = 36.45
Payment   222.87    66.55     63.55   = 352.97
Debt      2103.29   1313.8199 0       = 3417.1099
Month: 15
Interest  24.53     6.02      0       = 30.55
Payment   225.47    69.45     100     = 294.92
Debt      1877.82   1244.3699 0       = 3122.1899
Month: 16
Interest  21.9      5.7       0       = 27.6
Payment   228.1     72.4      100     = 300.5
Debt      1649.72   1171.9699 0       = 2821.6899
Month: 17
Interest  19.24     5.37      0       = 24.61
Payment   230.76    75.39     100     = 306.15
Debt      1418.96   1096.5798 0       = 2515.5398
Month: 18
Interest  16.55     5.02      0       = 21.57
Payment   233.45    78.43     100     = 311.88
Debt      1185.51   1018.1498 0       = 2203.6598
Month: 19
Interest  13.83     4.66      0       = 18.49
Payment   236.17    81.51     100     = 317.68
Debt      949.34    936.6398  0       = 1885.9798
Month: 20
Interest  11.07     4.29      0       = 15.36
Payment   238.93    84.64     100     = 323.57
Debt      710.41    851.9998  0       = 1562.4098
Month: 21
Interest  8.28      3.9       0       = 12.18
Payment   241.72    87.82     100     = 329.54
Debt      468.69    764.1798  0       = 1232.8698
Month: 22
Interest  5.46      3.5       0       = 8.96
Payment   244.54    91.04     100     = 335.58
Debt      224.1499  673.1398  0       = 897.2897
Month: 23
Interest  2.61      3.08      0       = 5.69
Payment   247.39    94.31     100     = 341.7
Debt      0         578.8298  0       = 578.8298
Month: 24
Interest  0         2.65      0       = 2.65
Payment   250       97.35     100     = 97.35
Debt      0         481.4798  0       = 481.4798
Month: 25
Interest  0         2.2       0       = 2.2
Payment   250       97.8      100     = 97.8
Debt      0         383.6798  0       = 383.6798
Month: 26
Interest  0         1.75      0       = 1.75
Payment   250       98.25     100     = 98.25
Debt      0         285.4298  0       = 285.4298
Month: 27
Interest  0         1.3       0       = 1.3
Payment   250       98.7      100     = 98.7
Debt      0         186.7298  0       = 186.7298
Month: 28
Interest  0         .85       0       = .85
Payment   250       99.15     100     = 99.15
Debt      0         87.5798   0       = 87.5798
Month: 29
Interest  0         .4        0       = .4
Payment   250       99.6      100     = 99.6
Debt      0         0         0       = 0
Total Interest: 929.98
Total Payments: 8609.42
Total Debt Paid: 7679.44

    Source: geocities.com/siliconvalley/haven/2635

               ( geocities.com/siliconvalley/haven)                   ( geocities.com/siliconvalley)