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