Advertisement
Not a member of Pastebin yet?
Sign Up,
it unlocks many cool features!
- Month: 1
- Balance remaining: 37000
- Total paid: 0
- Previous balance for card 1: 15000
- Plus Interest: (187.375) = 15187.4
- Previous balance for card 2: 5000
- Plus Interest: (79.125) = 5079.12
- Previous balance for card 3: 6000
- Plus Interest: (29.95) = 6029.95
- Previous balance for card 4: 3500
- Plus Interest: (43.7208) = 3543.72
- Previous balance for card 5: 2400
- Plus Interest: (0) = 2400
- Previous balance for card 6: 5100
- Plus Interest: (0) = 5100
- Minimum Payments
- Paid off 315 on card 1; new balance: 14872.4
- Paid off 156 on card 2; new balance: 4923.12
- Paid off 200 on card 3; new balance: 5829.95
- Paid off 90 on card 4; new balance: 3453.72
- Paid off 190 on card 5; new balance: 2210
- Paid off 200 on card 6; new balance: 4900
- Have 350 left to pay this month.
- Paid off extra 350 on card 2; new balance: 4573.12
- Month: 2
- Balance remaining: 35839.2
- Total paid: 1501
- Previous balance for card 1: 14872.4
- Plus Interest: (185.781) = 15058.2
- Previous balance for card 2: 4573.12
- Plus Interest: (72.3697) = 4645.49
- Previous balance for card 3: 5829.95
- Plus Interest: (29.1012) = 5859.05
- Previous balance for card 4: 3453.72
- Plus Interest: (43.1427) = 3496.86
- Previous balance for card 5: 2210
- Plus Interest: (0) = 2210
- Previous balance for card 6: 4900
- Plus Interest: (0) = 4900
- Minimum Payments
- Paid off 315 on card 1; new balance: 14743.2
- Paid off 156 on card 2; new balance: 4489.49
- Paid off 200 on card 3; new balance: 5659.05
- Paid off 90 on card 4; new balance: 3406.86
- Paid off 190 on card 5; new balance: 2020
- Paid off 200 on card 6; new balance: 4700
- Have 350 left to pay this month.
- Paid off extra 350 on card 2; new balance: 4139.49
- Month: 3
- Balance remaining: 34668.6
- Total paid: 3002
- Previous balance for card 1: 14743.2
- Plus Interest: (184.167) = 14927.3
- Previous balance for card 2: 4139.49
- Plus Interest: (65.5075) = 4205
- Previous balance for card 3: 5659.05
- Plus Interest: (28.2481) = 5687.3
- Previous balance for card 4: 3406.86
- Plus Interest: (42.5574) = 3449.42
- Previous balance for card 5: 2020
- Plus Interest: (31.9665) = 2051.97
- Previous balance for card 6: 4700
- Plus Interest: (0) = 4700
- Minimum Payments
- Paid off 315 on card 1; new balance: 14612.3
- Paid off 156 on card 2; new balance: 4049
- Paid off 200 on card 3; new balance: 5487.3
- Paid off 90 on card 4; new balance: 3359.42
- Paid off 190 on card 5; new balance: 1861.97
- Paid off 200 on card 6; new balance: 4500
- Have 350 left to pay this month.
- Paid off extra 350 on card 5; new balance: 1511.97
- Month: 4
- Balance remaining: 33520
- Total paid: 4503
- Previous balance for card 1: 14612.3
- Plus Interest: (182.532) = 14794.9
- Previous balance for card 2: 4049
- Plus Interest: (64.0755) = 4113.08
- Previous balance for card 3: 5487.3
- Plus Interest: (27.3908) = 5514.69
- Previous balance for card 4: 3359.42
- Plus Interest: (41.9648) = 3401.39
- Previous balance for card 5: 1511.97
- Plus Interest: (23.9269) = 1535.89
- Previous balance for card 6: 4500
- Plus Interest: (0) = 4500
- Minimum Payments
- Paid off 315 on card 1; new balance: 14479.9
- Paid off 156 on card 2; new balance: 3957.08
- Paid off 200 on card 3; new balance: 5314.69
- Paid off 90 on card 4; new balance: 3311.39
- Paid off 190 on card 5; new balance: 1345.89
- Paid off 200 on card 6; new balance: 4300
- Have 350 left to pay this month.
- Paid off extra 350 on card 5; new balance: 995.893
- Month: 5
- Balance remaining: 32358.9
- Total paid: 6004
- Previous balance for card 1: 14479.9
- Plus Interest: (180.878) = 14660.7
- Previous balance for card 2: 3957.08
- Plus Interest: (62.6208) = 4019.7
- Previous balance for card 3: 5314.69
- Plus Interest: (26.5292) = 5341.22
- Previous balance for card 4: 3311.39
- Plus Interest: (41.3647) = 3352.75
- Previous balance for card 5: 995.893
- Plus Interest: (15.76) = 1011.65
- Previous balance for card 6: 4300
- Plus Interest: (0) = 4300
- Minimum Payments
- Paid off 315 on card 1; new balance: 14345.7
- Paid off 156 on card 2; new balance: 3863.7
- Paid off 200 on card 3; new balance: 5141.22
- Paid off 90 on card 4; new balance: 3262.75
- Paid off 190 on card 5; new balance: 821.653
- Paid off 200 on card 6; new balance: 4100
- Have 350 left to pay this month.
- Paid off extra 350 on card 5; new balance: 471.653
- Month: 6
- Balance remaining: 31185.1
- Total paid: 7505
- Previous balance for card 1: 14345.7
- Plus Interest: (179.202) = 14524.9
- Previous balance for card 2: 3863.7
- Plus Interest: (61.143) = 3924.84
- Previous balance for card 3: 5141.22
- Plus Interest: (25.6633) = 5166.88
- Previous balance for card 4: 3262.75
- Plus Interest: (40.7572) = 3303.51
- Previous balance for card 5: 471.653
- Plus Interest: (7.46391) = 479.117
- Previous balance for card 6: 4100
- Plus Interest: (0) = 4100
- Minimum Payments
- Paid off 315 on card 1; new balance: 14209.9
- Paid off 156 on card 2; new balance: 3768.84
- Paid off 200 on card 3; new balance: 4966.88
- Paid off 90 on card 4; new balance: 3213.51
- Paid off 190 on card 5; new balance: 289.117
- Paid off 200 on card 6; new balance: 3900
- Have 350 left to pay this month.
- Paid off remainder 289.117 on card 5
- Paid off extra 60.8827 on card 2; new balance: 3707.96
- Month: 7
- Balance remaining: 29998.3
- Total paid: 9006
- Previous balance for card 1: 14209.9
- Plus Interest: (177.506) = 14387.4
- Previous balance for card 2: 3707.96
- Plus Interest: (58.6784) = 3766.64
- Previous balance for card 3: 4966.88
- Plus Interest: (24.793) = 4991.68
- Previous balance for card 4: 3213.51
- Plus Interest: (40.1421) = 3253.65
- Previous balance for card 6: 3900
- Plus Interest: (0) = 3900
- Minimum Payments
- Paid off 315 on card 1; new balance: 14072.4
- Paid off 156 on card 2; new balance: 3610.64
- Paid off 200 on card 3; new balance: 4791.68
- Paid off 90 on card 4; new balance: 3163.65
- Paid off 200 on card 6; new balance: 3700
- Have 540 left to pay this month.
- Paid off extra 540 on card 2; new balance: 3070.64
- Month: 8
- Balance remaining: 28798.4
- Total paid: 10507
- Previous balance for card 1: 14072.4
- Plus Interest: (175.788) = 14248.2
- Previous balance for card 2: 3070.64
- Plus Interest: (48.5928) = 3119.23
- Previous balance for card 3: 4791.68
- Plus Interest: (23.9184) = 4815.59
- Previous balance for card 4: 3163.65
- Plus Interest: (39.5193) = 3203.17
- Previous balance for card 6: 3700
- Plus Interest: (0) = 3700
- Minimum Payments
- Paid off 315 on card 1; new balance: 13933.2
- Paid off 156 on card 2; new balance: 2963.23
- Paid off 200 on card 3; new balance: 4615.59
- Paid off 90 on card 4; new balance: 3113.17
- Paid off 200 on card 6; new balance: 3500
- Have 540 left to pay this month.
- Paid off extra 540 on card 2; new balance: 2423.23
- Month: 9
- Balance remaining: 27585.2
- Total paid: 12008
- Previous balance for card 1: 13933.2
- Plus Interest: (174.049) = 14107.3
- Previous balance for card 2: 2423.23
- Plus Interest: (38.3476) = 2461.58
- Previous balance for card 3: 4615.59
- Plus Interest: (23.0395) = 4638.63
- Previous balance for card 4: 3113.17
- Plus Interest: (38.8887) = 3152.06
- Previous balance for card 6: 3500
- Plus Interest: (0) = 3500
- Minimum Payments
- Paid off 315 on card 1; new balance: 13792.3
- Paid off 156 on card 2; new balance: 2305.58
- Paid off 200 on card 3; new balance: 4438.63
- Paid off 90 on card 4; new balance: 3062.06
- Paid off 200 on card 6; new balance: 3300
- Have 540 left to pay this month.
- Paid off extra 540 on card 2; new balance: 1765.58
- Month: 10
- Balance remaining: 26358.5
- Total paid: 13509
- Previous balance for card 1: 13792.3
- Plus Interest: (172.289) = 13964.6
- Previous balance for card 2: 1765.58
- Plus Interest: (27.9403) = 1793.52
- Previous balance for card 3: 4438.63
- Plus Interest: (22.1562) = 4460.79
- Previous balance for card 4: 3062.06
- Plus Interest: (38.2502) = 3100.31
- Previous balance for card 6: 3300
- Plus Interest: (0) = 3300
- Minimum Payments
- Paid off 315 on card 1; new balance: 13649.6
- Paid off 156 on card 2; new balance: 1637.52
- Paid off 200 on card 3; new balance: 4260.79
- Paid off 90 on card 4; new balance: 3010.31
- Paid off 200 on card 6; new balance: 3100
- Have 540 left to pay this month.
- Paid off extra 540 on card 2; new balance: 1097.52
- Month: 11
- Balance remaining: 25118.2
- Total paid: 15010
- Previous balance for card 1: 13649.6
- Plus Interest: (170.506) = 13820.1
- Previous balance for card 2: 1097.52
- Plus Interest: (17.3682) = 1114.89
- Previous balance for card 3: 4260.79
- Plus Interest: (21.2684) = 4282.06
- Previous balance for card 4: 3010.31
- Plus Interest: (37.6038) = 3047.91
- Previous balance for card 6: 3100
- Plus Interest: (0) = 3100
- Minimum Payments
- Paid off 315 on card 1; new balance: 13505.1
- Paid off 156 on card 2; new balance: 958.886
- Paid off 200 on card 3; new balance: 4082.06
- Paid off 90 on card 4; new balance: 2957.91
- Paid off 200 on card 6; new balance: 2900
- Have 540 left to pay this month.
- Paid off extra 540 on card 2; new balance: 418.886
- Month: 12
- Balance remaining: 23863.9
- Total paid: 16511
- Previous balance for card 1: 13505.1
- Plus Interest: (168.701) = 13673.8
- Previous balance for card 2: 418.886
- Plus Interest: (6.62887) = 425.515
- Previous balance for card 3: 4082.06
- Plus Interest: (20.3763) = 4102.43
- Previous balance for card 4: 2957.91
- Plus Interest: (36.9492) = 2994.86
- Previous balance for card 6: 2900
- Plus Interest: (0) = 2900
- Minimum Payments
- Paid off 315 on card 1; new balance: 13358.8
- Paid off 156 on card 2; new balance: 269.515
- Paid off 200 on card 3; new balance: 3902.43
- Paid off 90 on card 4; new balance: 2904.86
- Paid off 200 on card 6; new balance: 2700
- Have 540 left to pay this month.
- Paid off remainder 269.515 on card 2
- Paid off extra 270.485 on card 4; new balance: 2634.38
- Month: 13
- Balance remaining: 22595.6
- Total paid: 18012
- Previous balance for card 1: 13358.8
- Plus Interest: (166.873) = 13525.6
- Previous balance for card 3: 3902.43
- Plus Interest: (19.4797) = 3921.91
- Previous balance for card 4: 2634.38
- Plus Interest: (32.9077) = 2667.28
- Previous balance for card 6: 2700
- Plus Interest: (0) = 2700
- Minimum Payments
- Paid off 315 on card 1; new balance: 13210.6
- Paid off 200 on card 3; new balance: 3721.91
- Paid off 90 on card 4; new balance: 2577.28
- Paid off 200 on card 6; new balance: 2500
- Have 696 left to pay this month.
- Paid off extra 696 on card 4; new balance: 1881.28
- Month: 14
- Balance remaining: 21313.8
- Total paid: 19513
- Previous balance for card 1: 13210.6
- Plus Interest: (165.023) = 13375.7
- Previous balance for card 3: 3721.91
- Plus Interest: (18.5786) = 3740.49
- Previous balance for card 4: 1881.28
- Plus Interest: (23.5004) = 1904.78
- Previous balance for card 6: 2500
- Plus Interest: (0) = 2500
- Minimum Payments
- Paid off 315 on card 1; new balance: 13060.7
- Paid off 200 on card 3; new balance: 3540.49
- Paid off 90 on card 4; new balance: 1814.78
- Paid off 200 on card 6; new balance: 2300
- Have 696 left to pay this month.
- Paid off extra 696 on card 4; new balance: 1118.78
- Month: 15
- Balance remaining: 20019.9
- Total paid: 21014
- Previous balance for card 1: 13060.7
- Plus Interest: (163.15) = 13223.8
- Previous balance for card 3: 3540.49
- Plus Interest: (17.673) = 3558.17
- Previous balance for card 4: 1118.78
- Plus Interest: (13.9755) = 1132.76
- Previous balance for card 6: 2300
- Plus Interest: (36.3975) = 2336.4
- Minimum Payments
- Paid off 315 on card 1; new balance: 12908.8
- Paid off 200 on card 3; new balance: 3358.17
- Paid off 90 on card 4; new balance: 1042.76
- Paid off 200 on card 6; new balance: 2136.4
- Have 696 left to pay this month.
- Paid off extra 696 on card 6; new balance: 1440.4
- Month: 16
- Balance remaining: 18750.1
- Total paid: 22515
- Previous balance for card 1: 12908.8
- Plus Interest: (161.253) = 13070.1
- Previous balance for card 3: 3358.17
- Plus Interest: (16.7628) = 3374.93
- Previous balance for card 4: 1042.76
- Plus Interest: (13.0258) = 1055.79
- Previous balance for card 6: 1440.4
- Plus Interest: (22.7943) = 1463.19
- Minimum Payments
- Paid off 315 on card 1; new balance: 12755.1
- Paid off 200 on card 3; new balance: 3174.93
- Paid off 90 on card 4; new balance: 965.785
- Paid off 200 on card 6; new balance: 1263.19
- Have 696 left to pay this month.
- Paid off extra 696 on card 6; new balance: 567.192
- Month: 17
- Balance remaining: 17463
- Total paid: 24016
- Previous balance for card 1: 12755.1
- Plus Interest: (159.332) = 12914.4
- Previous balance for card 3: 3174.93
- Plus Interest: (15.8482) = 3190.78
- Previous balance for card 4: 965.785
- Plus Interest: (12.0643) = 977.85
- Previous balance for card 6: 567.192
- Plus Interest: (8.97581) = 576.168
- Minimum Payments
- Paid off 315 on card 1; new balance: 12599.4
- Paid off 200 on card 3; new balance: 2990.78
- Paid off 90 on card 4; new balance: 887.85
- Paid off 200 on card 6; new balance: 376.168
- Have 696 left to pay this month.
- Paid off remainder 376.168 on card 6
- Paid off extra 319.832 on card 4; new balance: 568.017
- Month: 18
- Balance remaining: 16158.2
- Total paid: 25517
- Previous balance for card 1: 12599.4
- Plus Interest: (157.388) = 12756.8
- Previous balance for card 3: 2990.78
- Plus Interest: (14.929) = 3005.71
- Previous balance for card 4: 568.017
- Plus Interest: (7.09548) = 575.113
- Minimum Payments
- Paid off 315 on card 1; new balance: 12441.8
- Paid off 200 on card 3; new balance: 2805.71
- Paid off 90 on card 4; new balance: 485.113
- Have 896 left to pay this month.
- Paid off remainder 485.113 on card 4
- Paid off extra 410.887 on card 1; new balance: 12030.9
- Month: 19
- Balance remaining: 14836.6
- Total paid: 27018
- Previous balance for card 1: 12030.9
- Plus Interest: (150.286) = 12181.2
- Previous balance for card 3: 2805.71
- Plus Interest: (14.0051) = 2819.71
- Minimum Payments
- Paid off 315 on card 1; new balance: 11866.2
- Paid off 200 on card 3; new balance: 2619.71
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 10880.2
- Month: 20
- Balance remaining: 13499.9
- Total paid: 28519
- Previous balance for card 1: 10880.2
- Plus Interest: (135.912) = 11016.1
- Previous balance for card 3: 2619.71
- Plus Interest: (13.0767) = 2632.79
- Minimum Payments
- Paid off 315 on card 1; new balance: 10701.1
- Paid off 200 on card 3; new balance: 2432.79
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 9715.1
- Month: 21
- Balance remaining: 12147.9
- Total paid: 30020
- Previous balance for card 1: 9715.1
- Plus Interest: (121.358) = 9836.46
- Previous balance for card 3: 2432.79
- Plus Interest: (12.1437) = 2444.93
- Minimum Payments
- Paid off 315 on card 1; new balance: 9521.46
- Paid off 200 on card 3; new balance: 2244.93
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 8535.46
- Month: 22
- Balance remaining: 10780.4
- Total paid: 31521
- Previous balance for card 1: 8535.46
- Plus Interest: (106.622) = 8642.08
- Previous balance for card 3: 2244.93
- Plus Interest: (11.2059) = 2256.14
- Minimum Payments
- Paid off 315 on card 1; new balance: 8327.08
- Paid off 200 on card 3; new balance: 2056.14
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 7341.08
- Month: 23
- Balance remaining: 9397.22
- Total paid: 33022
- Previous balance for card 1: 7341.08
- Plus Interest: (91.7023) = 7432.78
- Previous balance for card 3: 2056.14
- Plus Interest: (10.2636) = 2066.4
- Minimum Payments
- Paid off 315 on card 1; new balance: 7117.78
- Paid off 200 on card 3; new balance: 1866.4
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 6131.78
- Month: 24
- Balance remaining: 7998.18
- Total paid: 34523
- Previous balance for card 1: 6131.78
- Plus Interest: (76.5962) = 6208.38
- Previous balance for card 3: 1866.4
- Plus Interest: (9.31645) = 1875.72
- Minimum Payments
- Paid off 315 on card 1; new balance: 5893.38
- Paid off 200 on card 3; new balance: 1675.72
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 4907.38
- Month: 25
- Balance remaining: 6583.1
- Total paid: 36024
- Previous balance for card 1: 4907.38
- Plus Interest: (61.3014) = 4968.68
- Previous balance for card 3: 1675.72
- Plus Interest: (8.36462) = 1684.08
- Minimum Payments
- Paid off 315 on card 1; new balance: 4653.68
- Paid off 200 on card 3; new balance: 1484.08
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 3667.68
- Month: 26
- Balance remaining: 5151.76
- Total paid: 37525
- Previous balance for card 1: 3667.68
- Plus Interest: (45.8154) = 3713.5
- Previous balance for card 3: 1484.08
- Plus Interest: (7.40804) = 1491.49
- Minimum Payments
- Paid off 315 on card 1; new balance: 3398.5
- Paid off 200 on card 3; new balance: 1291.49
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 2412.5
- Month: 27
- Balance remaining: 3703.99
- Total paid: 39026
- Previous balance for card 1: 2412.5
- Plus Interest: (30.1361) = 2442.63
- Previous balance for card 3: 1291.49
- Plus Interest: (6.44669) = 1297.94
- Minimum Payments
- Paid off 315 on card 1; new balance: 2127.63
- Paid off 200 on card 3; new balance: 1097.94
- Have 986 left to pay this month.
- Paid off extra 986 on card 1; new balance: 1141.63
- Month: 28
- Balance remaining: 2239.57
- Total paid: 40527
- Previous balance for card 1: 1141.63
- Plus Interest: (14.2609) = 1155.89
- Previous balance for card 3: 1097.94
- Plus Interest: (5.48053) = 1103.42
- Minimum Payments
- Paid off 315 on card 1; new balance: 840.893
- Paid off 200 on card 3; new balance: 903.417
- Have 986 left to pay this month.
- Paid off remainder 840.893 on card 1
- Paid off extra 145.107 on card 3; new balance: 758.31
- Month: 29
- Balance remaining: 758.31
- Total paid: 42028
- Previous balance for card 3: 758.31
- Plus Interest: (3.78523) = 762.095
- Minimum Payments
- Paid off 200 on card 3; new balance: 562.095
- Have 1301 left to pay this month.
- Paid off remainder 562.095 on card 3
- Balance remaining: 0
- Total paid: 42790.1
Advertisement
Add Comment
Please, Sign In to add comment
Advertisement