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: 6000
- Plus Interest: (29.95) = 6029.95
- Previous balance for card 3: 3500
- Plus Interest: (43.7208) = 3543.72
- Previous balance for card 4: 12500
- Plus Interest: (0) = 12500
- Minimum Payments
- Paid off 315 on card 1; new balance: 14872.4
- Paid off 200 on card 2; new balance: 5829.95
- Paid off 90 on card 3; new balance: 3453.72
- Paid off 400 on card 4; new balance: 12100
- Have 500 left to pay this month.
- Paid off extra 500 on card 3; new balance: 2953.72
- Month: 2
- Balance remaining: 35756
- Total paid: 1505
- Previous balance for card 1: 14872.4
- Plus Interest: (185.781) = 15058.2
- Previous balance for card 2: 5829.95
- Plus Interest: (29.1012) = 5859.05
- Previous balance for card 3: 2953.72
- Plus Interest: (36.8969) = 2990.62
- Previous balance for card 4: 12100
- Plus Interest: (0) = 12100
- Minimum Payments
- Paid off 315 on card 1; new balance: 14743.2
- Paid off 200 on card 2; new balance: 5659.05
- Paid off 90 on card 3; new balance: 2900.62
- Paid off 400 on card 4; new balance: 11700
- Have 500 left to pay this month.
- Paid off extra 500 on card 3; new balance: 2400.62
- Month: 3
- Balance remaining: 34502.8
- Total paid: 3010
- Previous balance for card 1: 14743.2
- Plus Interest: (184.167) = 14927.3
- Previous balance for card 2: 5659.05
- Plus Interest: (28.2481) = 5687.3
- Previous balance for card 3: 2400.62
- Plus Interest: (29.9877) = 2430.61
- Previous balance for card 4: 11700
- Plus Interest: (0) = 11700
- Minimum Payments
- Paid off 315 on card 1; new balance: 14612.3
- Paid off 200 on card 2; new balance: 5487.3
- Paid off 90 on card 3; new balance: 2340.61
- Paid off 400 on card 4; new balance: 11300
- Have 500 left to pay this month.
- Paid off extra 500 on card 3; new balance: 1840.61
- Month: 4
- Balance remaining: 33240.2
- Total paid: 4515
- Previous balance for card 1: 14612.3
- Plus Interest: (182.532) = 14794.9
- Previous balance for card 2: 5487.3
- Plus Interest: (27.3908) = 5514.69
- Previous balance for card 3: 1840.61
- Plus Interest: (22.9922) = 1863.6
- Previous balance for card 4: 11300
- Plus Interest: (0) = 11300
- Minimum Payments
- Paid off 315 on card 1; new balance: 14479.9
- Paid off 200 on card 2; new balance: 5314.69
- Paid off 90 on card 3; new balance: 1773.6
- Paid off 400 on card 4; new balance: 10900
- Have 500 left to pay this month.
- Paid off extra 500 on card 3; new balance: 1273.6
- Month: 5
- Balance remaining: 31968.1
- Total paid: 6020
- Previous balance for card 1: 14479.9
- Plus Interest: (180.878) = 14660.7
- Previous balance for card 2: 5314.69
- Plus Interest: (26.5292) = 5341.22
- Previous balance for card 3: 1273.6
- Plus Interest: (15.9094) = 1289.51
- Previous balance for card 4: 10900
- Plus Interest: (0) = 10900
- Minimum Payments
- Paid off 315 on card 1; new balance: 14345.7
- Paid off 200 on card 2; new balance: 5141.22
- Paid off 90 on card 3; new balance: 1199.51
- Paid off 400 on card 4; new balance: 10500
- Have 500 left to pay this month.
- Paid off extra 500 on card 3; new balance: 699.507
- Month: 6
- Balance remaining: 30686.5
- Total paid: 7525
- Previous balance for card 1: 14345.7
- Plus Interest: (179.202) = 14524.9
- Previous balance for card 2: 5141.22
- Plus Interest: (25.6633) = 5166.88
- Previous balance for card 3: 699.507
- Plus Interest: (8.73801) = 708.245
- Previous balance for card 4: 10500
- Plus Interest: (0) = 10500
- Minimum Payments
- Paid off 315 on card 1; new balance: 14209.9
- Paid off 200 on card 2; new balance: 4966.88
- Paid off 90 on card 3; new balance: 618.245
- Paid off 400 on card 4; new balance: 10100
- Have 500 left to pay this month.
- Paid off extra 500 on card 3; new balance: 118.245
- Month: 7
- Balance remaining: 29395.1
- Total paid: 9030
- Previous balance for card 1: 14209.9
- Plus Interest: (177.506) = 14387.4
- Previous balance for card 2: 4966.88
- Plus Interest: (24.793) = 4991.68
- Previous balance for card 3: 118.245
- Plus Interest: (1.47708) = 119.722
- Previous balance for card 4: 10100
- Plus Interest: (0) = 10100
- Minimum Payments
- Paid off 315 on card 1; new balance: 14072.4
- Paid off 200 on card 2; new balance: 4791.68
- Paid off 90 on card 3; new balance: 29.7221
- Paid off 400 on card 4; new balance: 9700
- Have 500 left to pay this month.
- Paid off remainder 29.7221 on card 3
- Paid off extra 470.278 on card 1; new balance: 13602.2
- Month: 8
- Balance remaining: 28093.8
- Total paid: 10535
- Previous balance for card 1: 13602.2
- Plus Interest: (169.914) = 13772.1
- Previous balance for card 2: 4791.68
- Plus Interest: (23.9184) = 4815.59
- Previous balance for card 4: 9700
- Plus Interest: (0) = 9700
- Minimum Payments
- Paid off 315 on card 1; new balance: 13457.1
- Paid off 200 on card 2; new balance: 4615.59
- Paid off 400 on card 4; new balance: 9300
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 12867.1
- Month: 9
- Balance remaining: 26782.7
- Total paid: 12040
- Previous balance for card 1: 12867.1
- Plus Interest: (160.731) = 13027.8
- Previous balance for card 2: 4615.59
- Plus Interest: (23.0395) = 4638.63
- Previous balance for card 4: 9300
- Plus Interest: (0) = 9300
- Minimum Payments
- Paid off 315 on card 1; new balance: 12712.8
- Paid off 200 on card 2; new balance: 4438.63
- Paid off 400 on card 4; new balance: 8900
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 12122.8
- Month: 10
- Balance remaining: 25461.4
- Total paid: 13545
- Previous balance for card 1: 12122.8
- Plus Interest: (151.434) = 12274.2
- Previous balance for card 2: 4438.63
- Plus Interest: (22.1562) = 4460.79
- Previous balance for card 4: 8900
- Plus Interest: (0) = 8900
- Minimum Payments
- Paid off 315 on card 1; new balance: 11959.2
- Paid off 200 on card 2; new balance: 4260.79
- Paid off 400 on card 4; new balance: 8500
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 11369.2
- Month: 11
- Balance remaining: 24130
- Total paid: 15050
- Previous balance for card 1: 11369.2
- Plus Interest: (142.021) = 11511.3
- Previous balance for card 2: 4260.79
- Plus Interest: (21.2684) = 4282.06
- Previous balance for card 4: 8500
- Plus Interest: (0) = 8500
- Minimum Payments
- Paid off 315 on card 1; new balance: 11196.3
- Paid off 200 on card 2; new balance: 4082.06
- Paid off 400 on card 4; new balance: 8100
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 10606.3
- Month: 12
- Balance remaining: 22788.3
- Total paid: 16555
- Previous balance for card 1: 10606.3
- Plus Interest: (132.49) = 10738.8
- Previous balance for card 2: 4082.06
- Plus Interest: (20.3763) = 4102.43
- Previous balance for card 4: 8100
- Plus Interest: (0) = 8100
- Minimum Payments
- Paid off 315 on card 1; new balance: 10423.8
- Paid off 200 on card 2; new balance: 3902.43
- Paid off 400 on card 4; new balance: 7700
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 9833.75
- Month: 13
- Balance remaining: 21436.2
- Total paid: 18060
- Previous balance for card 1: 9833.75
- Plus Interest: (122.84) = 9956.59
- Previous balance for card 2: 3902.43
- Plus Interest: (19.4797) = 3921.91
- Previous balance for card 4: 7700
- Plus Interest: (0) = 7700
- Minimum Payments
- Paid off 315 on card 1; new balance: 9641.59
- Paid off 200 on card 2; new balance: 3721.91
- Paid off 400 on card 4; new balance: 7300
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 9051.59
- Month: 14
- Balance remaining: 20073.5
- Total paid: 19565
- Previous balance for card 1: 9051.59
- Plus Interest: (113.069) = 9164.66
- Previous balance for card 2: 3721.91
- Plus Interest: (18.5786) = 3740.49
- Previous balance for card 4: 7300
- Plus Interest: (0) = 7300
- Minimum Payments
- Paid off 315 on card 1; new balance: 8849.66
- Paid off 200 on card 2; new balance: 3540.49
- Paid off 400 on card 4; new balance: 6900
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 8259.66
- Month: 15
- Balance remaining: 18700.2
- Total paid: 21070
- Previous balance for card 1: 8259.66
- Plus Interest: (103.177) = 8362.84
- Previous balance for card 2: 3540.49
- Plus Interest: (17.673) = 3558.17
- Previous balance for card 4: 6900
- Plus Interest: (68.9425) = 6968.94
- Minimum Payments
- Paid off 315 on card 1; new balance: 8047.84
- Paid off 200 on card 2; new balance: 3358.17
- Paid off 400 on card 4; new balance: 6568.94
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 7457.84
- Month: 16
- Balance remaining: 17384.9
- Total paid: 22575
- Previous balance for card 1: 7457.84
- Plus Interest: (93.1608) = 7551
- Previous balance for card 2: 3358.17
- Plus Interest: (16.7628) = 3374.93
- Previous balance for card 4: 6568.94
- Plus Interest: (65.6347) = 6634.58
- Minimum Payments
- Paid off 315 on card 1; new balance: 7236
- Paid off 200 on card 2; new balance: 3174.93
- Paid off 400 on card 4; new balance: 6234.58
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 6646
- Month: 17
- Balance remaining: 16055.5
- Total paid: 24080
- Previous balance for card 1: 6646
- Plus Interest: (83.0196) = 6729.02
- Previous balance for card 2: 3174.93
- Plus Interest: (15.8482) = 3190.78
- Previous balance for card 4: 6234.58
- Plus Interest: (62.2938) = 6296.87
- Minimum Payments
- Paid off 315 on card 1; new balance: 6414.02
- Paid off 200 on card 2; new balance: 2990.78
- Paid off 400 on card 4; new balance: 5896.87
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 5824.02
- Month: 18
- Balance remaining: 14711.7
- Total paid: 25585
- Previous balance for card 1: 5824.02
- Plus Interest: (72.7517) = 5896.77
- Previous balance for card 2: 2990.78
- Plus Interest: (14.929) = 3005.71
- Previous balance for card 4: 5896.87
- Plus Interest: (58.9196) = 5955.79
- Minimum Payments
- Paid off 315 on card 1; new balance: 5581.77
- Paid off 200 on card 2; new balance: 2805.71
- Paid off 400 on card 4; new balance: 5555.79
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 4991.77
- Month: 19
- Balance remaining: 13353.3
- Total paid: 27090
- Previous balance for card 1: 4991.77
- Plus Interest: (62.3555) = 5054.13
- Previous balance for card 2: 2805.71
- Plus Interest: (14.0051) = 2819.71
- Previous balance for card 4: 5555.79
- Plus Interest: (55.5116) = 5611.3
- Minimum Payments
- Paid off 315 on card 1; new balance: 4739.13
- Paid off 200 on card 2; new balance: 2619.71
- Paid off 400 on card 4; new balance: 5211.3
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 4149.13
- Month: 20
- Balance remaining: 11980.1
- Total paid: 28595
- Previous balance for card 1: 4149.13
- Plus Interest: (51.8295) = 4200.96
- Previous balance for card 2: 2619.71
- Plus Interest: (13.0767) = 2632.79
- Previous balance for card 4: 5211.3
- Plus Interest: (52.0696) = 5263.37
- Minimum Payments
- Paid off 315 on card 1; new balance: 3885.96
- Paid off 200 on card 2; new balance: 2432.79
- Paid off 400 on card 4; new balance: 4863.37
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 3295.96
- Month: 21
- Balance remaining: 10592.1
- Total paid: 30100
- Previous balance for card 1: 3295.96
- Plus Interest: (41.172) = 3337.13
- Previous balance for card 2: 2432.79
- Plus Interest: (12.1437) = 2444.93
- Previous balance for card 4: 4863.37
- Plus Interest: (48.5932) = 4911.96
- Minimum Payments
- Paid off 315 on card 1; new balance: 3022.13
- Paid off 200 on card 2; new balance: 2244.93
- Paid off 400 on card 4; new balance: 4511.96
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 2432.13
- Month: 22
- Balance remaining: 9189.02
- Total paid: 31605
- Previous balance for card 1: 2432.13
- Plus Interest: (30.3813) = 2462.51
- Previous balance for card 2: 2244.93
- Plus Interest: (11.2059) = 2256.14
- Previous balance for card 4: 4511.96
- Plus Interest: (45.082) = 4557.05
- Minimum Payments
- Paid off 315 on card 1; new balance: 2147.51
- Paid off 200 on card 2; new balance: 2056.14
- Paid off 400 on card 4; new balance: 4157.05
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 1557.51
- Month: 23
- Balance remaining: 7770.69
- Total paid: 33110
- Previous balance for card 1: 1557.51
- Plus Interest: (19.4559) = 1576.96
- Previous balance for card 2: 2056.14
- Plus Interest: (10.2636) = 2066.4
- Previous balance for card 4: 4157.05
- Plus Interest: (41.5358) = 4198.58
- Minimum Payments
- Paid off 315 on card 1; new balance: 1261.96
- Paid off 200 on card 2; new balance: 1866.4
- Paid off 400 on card 4; new balance: 3798.58
- Have 590 left to pay this month.
- Paid off extra 590 on card 1; new balance: 671.964
- Month: 24
- Balance remaining: 6336.95
- Total paid: 34615
- Previous balance for card 1: 671.964
- Plus Interest: (8.39396) = 680.358
- Previous balance for card 2: 1866.4
- Plus Interest: (9.31645) = 1875.72
- Previous balance for card 4: 3798.58
- Plus Interest: (37.9542) = 3836.54
- Minimum Payments
- Paid off 315 on card 1; new balance: 365.358
- Paid off 200 on card 2; new balance: 1675.72
- Paid off 400 on card 4; new balance: 3436.54
- Have 590 left to pay this month.
- Paid off remainder 365.358 on card 1
- Paid off extra 224.642 on card 4; new balance: 3211.9
- Month: 25
- Balance remaining: 4887.61
- Total paid: 36120
- Previous balance for card 2: 1675.72
- Plus Interest: (8.36462) = 1684.08
- Previous balance for card 4: 3211.9
- Plus Interest: (32.0922) = 3243.99
- Minimum Payments
- Paid off 200 on card 2; new balance: 1484.08
- Paid off 400 on card 4; new balance: 2843.99
- Have 905 left to pay this month.
- Paid off extra 905 on card 4; new balance: 1938.99
- Month: 26
- Balance remaining: 3423.07
- Total paid: 37625
- Previous balance for card 2: 1484.08
- Plus Interest: (7.40804) = 1491.49
- Previous balance for card 4: 1938.99
- Plus Interest: (19.3737) = 1958.36
- Minimum Payments
- Paid off 200 on card 2; new balance: 1291.49
- Paid off 400 on card 4; new balance: 1558.36
- Have 905 left to pay this month.
- Paid off extra 905 on card 4; new balance: 653.361
- Month: 27
- Balance remaining: 1944.85
- Total paid: 39130
- Previous balance for card 2: 1291.49
- Plus Interest: (6.44669) = 1297.94
- Previous balance for card 4: 653.361
- Plus Interest: (6.52817) = 659.889
- Minimum Payments
- Paid off 200 on card 2; new balance: 1097.94
- Paid off 400 on card 4; new balance: 259.889
- Have 905 left to pay this month.
- Paid off remainder 259.889 on card 4
- Paid off extra 645.111 on card 2; new balance: 452.826
- Month: 28
- Balance remaining: 452.826
- Total paid: 40635
- Previous balance for card 2: 452.826
- Plus Interest: (2.26036) = 455.086
- Minimum Payments
- Paid off 200 on card 2; new balance: 255.086
- Have 1305 left to pay this month.
- Paid off remainder 255.086 on card 2
- Balance remaining: 0
- Total paid: 41090.1
Advertisement
Add Comment
Please, Sign In to add comment
Advertisement