Current

Mr. Hopeful
Sister Hope
Total

$4,800.00 401k

$150.00

$350.00
$5,150.00

Expenses

DebtDescription Amount APR %

Food
Lessons
Laundry
Dry Cleaning
Gifts
Life Insurance
Car Insurance
Internet
Cable
Utilities
Home Phone
Cell Phone
Gas
Bowling League
Newspaper
Misc
Tithing
Charity

Credit Card #1
Credit Card #2
Credit Card #3
Credit Union Loa
Car Loan
Gas Credit Card
Medical Bill
2nd Mortgage
1st Mortgage

$6,000.00
$1,000.00
$12,619.08
$19,225.00
$5,200.00
$1,969.78
$1,876.97
$49,612.40
$119,412.57

Total Debt

$216,915.80

12%
15%
11%
6%
7%
12%
15%
10%
6%

$2,385.00

Total Expenses

Money Incoming
Money Outgoing
Difference

$450.00
$155.00
$30.00
$20.00
$15.00
$70.00
$120.00
$25.00
$95.00
$275.00
$75.00
$85.00
$170.00
$85.00
$35.00
$30.00
$615.00
$35.00

$5,150.00
$5,222.50
-$72.50

Proposed
Mr. Hopeful
Sister Hope
Total

$4,800.00 401k

$150.00

$350.00
$5,150.00

Expenses

DebtDescription Amount APR %

Food

$450.00

Credit Card #1

$6,000.00

12%

Lessons
Laundry
Dry Cleaning
Gifts
Life Insurance
Car Insurance
Internet
Cable
Utilities
Home Phone
Cell Phone
Gas
Bowling League
Newspaper
Misc
Tithing
Charity

Credit Card #2
Credit Card #3
Credit Union Loa
Car Loan
Gas Credit Card
Medical Bill
2nd Mortgage
1st Mortgage

$1,000.00
$12,619.08
$19,225.00
$5,200.00
$1,969.78
$1,876.97
$49,612.40
$119,412.57

Total Debt

$216,915.80

15%
11%
6%
7%
12%
15%
10%
6%

$2,170.00

Total Expenses

Money Incoming
Money Outgoing
Difference

$155.00
$30.00
$20.00
$15.00
$70.00
$120.00
$25.00
$95.00
$275.00
$75.00
$85.00
$170.00
$85.00
$35.00
$30.00
$615.00
$35.00

$5,150.00
$5,007.50
$142.50

Items marked in red are suggested budget cuts, and the values shown reflect their removal.
The difference is applied to debt payments according to the schedule starting on page titled "Card #3"

Current PaymPayments Remaining

$158.00
$34.67
$274.37
$280.85
$200.00
$92.72
$65.07
$582.82
$1,149.00

48
36
60
84
28
24
36
142
147

$2,837.50

Current PaymPayments Remaining

$158.00

48

$34.67
$274.37
$280.85
$200.00
$92.72
$65.07
$582.82
$1,149.00
$2,837.50

36
60
84
28
24
36
142
147

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

Rate
Principal # of Pmts
$ / mth
Real Debt
15.0%
$1,000.00
36
$34.67
$1,248.12
15.0%
$1,876.97
36
$65.07
$2,342.52
12.0%
$1,969.78
24
$92.72
$2,225.28
7.0%
$5,200.00
28 $200.00
$5,600.00
12.0%
$6,000.00
48 $158.00
$7,584.00
11.0% $12,619.08
60 $274.37 $16,462.20
6.0% $19,225.00
84 $280.85 $23,591.40
9.5% $49,612.40
142 $582.82 $82,760.44
6.0% $119,412.57
147 $1,149.00 $168,903.00

Total Debt
Monthly Income Needed???
Annual Income Needed???

$216,915.80

$2,837.50 $310,716.96
$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 6, credit card #2 is paid off.

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Month
1
2
3
4
5
6

Minimum
Extra
Rate

$34.67
$142.50
15.0%

Total

$177.17

Balance

$1,000.00

Payment
$177.17
$177.17
$177.17
$177.17
$177.17
$177.17

Interest
$12.50
$10.44
$8.36
$6.25
$4.11
$1.95

Principal
$164.67
$166.73
$168.81
$170.92
$173.06
$175.22

Remaining Balance
$835.33
$668.60
$499.79
$328.87
$155.81
($19.42)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 14, the medical bill is paid off.

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14

Minimum
Extra
Rate

$65.07
$177.17
15.0%

Total

$242.24

Balance

$1,876.97

Payment
$65.07
$65.07
$65.07
$65.07
$65.07
$65.07
$242.24
$242.24
$242.24
$242.24
$242.24
$242.24
$242.24
$242.24

Interest
$23.46
$22.94
$22.42
$21.88
$21.34
$20.80
$20.24
$17.47
$14.66
$11.81
$8.93
$6.02
$3.06
$0.07

Principal
$41.61
$42.13
$42.65
$43.19
$43.73
$44.27
$222.00
$224.77
$227.58
$230.43
$233.31
$236.22
$239.18
$242.17

Remaining Balance
$1,835.36
$1,793.23
$1,750.58
$1,707.39
$1,663.66
$1,619.39
$1,397.39
$1,172.62
$945.04
$714.61
$481.30
$245.08
$5.90
($236.26)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 17, the Gas Card is paid off.

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

Minimum
Extra
Rate

$92.72
$242.24
12.0%

Total

$334.96

Balance

$1,876.97

Payment
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$92.72
$334.96
$334.96
$334.96

Interest
$18.77
$18.03
$17.28
$16.53
$15.77
$15.00
$14.22
$13.44
$12.64
$11.84
$11.03
$10.22
$9.39
$8.56
$7.72
$4.44
$1.14

Principal
$73.95
$74.69
$75.44
$76.19
$76.95
$77.72
$78.50
$79.28
$80.08
$80.88
$81.69
$82.50
$83.33
$84.16
$327.24
$330.52
$333.82

Remaining Balance
$1,803.02
$1,728.33
$1,652.89
$1,576.70
$1,499.75
$1,422.03
$1,343.53
$1,264.24
$1,184.16
$1,103.29
$1,021.60
$939.10
$855.77
$771.60
$444.36
$113.84
($219.98)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 22, the car loan is paid off.

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

Minimum
Extra
Rate

$200.00
$334.96
7.0%

Total

$534.96

Balance

$5,200.00

Payment
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$534.96
$534.96
$534.96
$534.96
$534.96

Interest
$30.33
$29.34
$28.35
$27.35
$26.34
$25.33
$24.31
$23.28
$22.25
$21.22
$20.17
$19.12
$18.07
$17.01
$15.94
$14.87
$13.79
$12.70
$9.65
$6.59
$3.51
$0.41

Principal
$169.67
$170.66
$171.65
$172.65
$173.66
$174.67
$175.69
$176.72
$177.75
$178.78
$179.83
$180.88
$181.93
$182.99
$184.06
$185.13
$186.21
$522.26
$525.31
$528.37
$531.45
$534.55

Remaining Balance
$5,030.33
$4,859.68
$4,688.03
$4,515.37
$4,341.71
$4,167.04
$3,991.35
$3,814.63
$3,636.88
$3,458.10
$3,278.27
$3,097.39
$2,915.46
$2,732.47
$2,548.41
$2,363.27
$2,177.06
$1,654.80
$1,129.49
$601.12
$69.66
($464.89)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 28, credit card #1 is paid off.

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28

Minimum
Extra
Rate

$158.00
$534.96
12.0%

Total

$692.96

Balance

$6,000.00

Payment
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$158.00
$692.96
$692.96
$692.96
$692.96
$692.96
$692.96

Interest
$60.00
$59.02
$58.03
$57.03
$56.02
$55.00
$53.97
$52.93
$51.88
$50.82
$49.75
$48.66
$47.57
$46.47
$45.35
$44.23
$43.09
$41.94
$40.78
$39.61
$38.42
$37.23
$36.02
$29.45
$22.81
$16.11
$9.34
$2.51

Principal
$98.00
$98.98
$99.97
$100.97
$101.98
$103.00
$104.03
$105.07
$106.12
$107.18
$108.25
$109.34
$110.43
$111.53
$112.65
$113.77
$114.91
$116.06
$117.22
$118.39
$119.58
$120.77
$656.94
$663.51
$670.15
$676.85
$683.62
$690.45

Remaining Balance
$5,902.00
$5,803.02
$5,703.05
$5,602.08
$5,500.10
$5,397.10
$5,293.07
$5,188.00
$5,081.88
$4,974.70
$4,866.45
$4,757.11
$4,646.69
$4,535.15
$4,422.50
$4,308.73
$4,193.82
$4,077.75
$3,960.53
$3,842.14
$3,722.56
$3,601.78
$2,944.84
$2,281.33
$1,611.18
$934.34
$250.72
($439.73)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 37, credit card #3 is paid off.

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Minimum
Extra
Rate

$274.37
$692.96
11.0%

Total

$967.33

Balance

$12,619.08

Payment
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$274.37
$967.33
$967.33
$967.33
$967.33
$967.33
$967.33
$967.33
$967.33
$967.33

Interest
$115.67
$114.22
$112.75
$111.27
$109.78
$108.27
$106.74
$105.21
$103.66
$102.09
$100.51
$98.92
$97.31
$95.69
$94.05
$92.40
$90.73
$89.05
$87.35
$85.63
$83.90
$82.16
$80.39
$78.62
$76.82
$75.01
$73.18
$71.34
$69.48
$61.25
$52.94
$44.56
$36.10
$27.57
$18.95
$10.26
$1.48

Principal
$158.70
$160.15
$161.62
$163.10
$164.59
$166.10
$167.63
$169.16
$170.71
$172.28
$173.86
$175.45
$177.06
$178.68
$180.32
$181.97
$183.64
$185.32
$187.02
$188.74
$190.47
$192.21
$193.98
$195.75
$197.55
$199.36
$201.19
$203.03
$897.85
$906.08
$914.39
$922.77
$931.23
$939.76
$948.38
$957.07
$965.85

Remaining Balance
$12,460.38
$12,300.24
$12,138.62
$11,975.52
$11,810.92
$11,644.82
$11,477.19
$11,308.03
$11,137.32
$10,965.04
$10,791.18
$10,615.73
$10,438.67
$10,259.99
$10,079.67
$9,897.70
$9,714.06
$9,528.73
$9,341.71
$9,152.97
$8,962.50
$8,770.29
$8,576.32
$8,380.56
$8,183.01
$7,983.65
$7,782.47
$7,579.44
$6,681.59
$5,775.50
$4,861.12
$3,938.35
$3,007.12
$2,067.35
$1,118.97
$161.90
($803.95)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 53, the credit union loan is paid off.

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Minimum
Extra
Rate

$280.85
$967.33
15.0%

Total

$1,248.18

Balance

$19,225.00

Payment
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85
$280.85

Interest
$240.31
$239.81
$239.29
$238.77
$238.25
$237.71
$237.18
$236.63
$236.08
$235.52
$234.95
$234.38
$233.80
$233.21
$232.61
$232.01
$231.40
$230.78
$230.15
$229.52
$228.88
$228.23
$227.57
$226.91
$226.23
$225.55
$224.86
$224.16
$223.45
$222.73
$222.01
$221.27
$220.52
$219.77
$219.01
$218.23
$217.45

Principal
$40.54
$41.04
$41.56
$42.08
$42.60
$43.14
$43.67
$44.22
$44.77
$45.33
$45.90
$46.47
$47.05
$47.64
$48.24
$48.84
$49.45
$50.07
$50.70
$51.33
$51.97
$52.62
$53.28
$53.94
$54.62
$55.30
$55.99
$56.69
$57.40
$58.12
$58.84
$59.58
$60.33
$61.08
$61.84
$62.62
$63.40

Remaining Balance
$19,184.46
$19,143.42
$19,101.86
$19,059.78
$19,017.18
$18,974.05
$18,930.37
$18,886.15
$18,841.38
$18,796.05
$18,750.15
$18,703.67
$18,656.62
$18,608.98
$18,560.74
$18,511.90
$18,462.45
$18,412.38
$18,361.68
$18,310.35
$18,258.38
$18,205.76
$18,152.48
$18,098.54
$18,043.92
$17,988.62
$17,932.63
$17,875.94
$17,818.54
$17,760.42
$17,701.57
$17,641.99
$17,581.67
$17,520.59
$17,458.75
$17,396.13
$17,332.73

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18
$1,248.18

$216.66
$203.77
$190.71
$177.49
$164.11
$150.56
$136.84
$122.94
$108.88
$94.64
$80.22
$65.62
$50.84
$35.87
$20.72
$5.37

$1,031.52
$1,044.41
$1,057.47
$1,070.69
$1,084.07
$1,097.62
$1,111.34
$1,125.24
$1,139.30
$1,153.54
$1,167.96
$1,182.56
$1,197.34
$1,212.31
$1,227.46
$1,242.81

$16,301.21
$15,256.80
$14,199.33
$13,128.64
$12,044.57
$10,946.94
$9,835.60
$8,710.36
$7,571.06
$6,417.52
$5,249.56
$4,067.00
$2,869.66
$1,657.35
$429.89
($812.92)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 76, the second mortgage is paid off.

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

How much in the back when you complete 30 years of payments?

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Minimum
Extra
Rate

$582.82
$1,248.18
9.5%

Total

$1,831.00

Balance

$49,612.40

Payment
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82

Interest
$392.76
$391.26
$389.74
$388.22
$386.67
$385.12
$383.56
$381.98
$380.39
$378.79
$377.17
$375.54
$373.90
$372.25
$370.58
$368.90
$367.21
$365.50
$363.78
$362.05
$360.30
$358.54
$356.76
$354.97
$353.17
$351.35
$349.52
$347.67
$345.81
$343.93
$342.04
$340.13
$338.21
$336.28
$334.33
$332.36
$330.38

Principal
$190.06
$191.56
$193.08
$194.60
$196.15
$197.70
$199.26
$200.84
$202.43
$204.03
$205.65
$207.28
$208.92
$210.57
$212.24
$213.92
$215.61
$217.32
$219.04
$220.77
$222.52
$224.28
$226.06
$227.85
$229.65
$231.47
$233.30
$235.15
$237.01
$238.89
$240.78
$242.69
$244.61
$246.54
$248.49
$250.46
$252.44

Remaining Balance
$49,422.34
$49,230.79
$49,037.71
$48,843.10
$48,646.96
$48,449.26
$48,250.00
$48,049.16
$47,846.73
$47,642.69
$47,437.04
$47,229.77
$47,020.85
$46,810.28
$46,598.04
$46,384.12
$46,168.51
$45,951.19
$45,732.15
$45,511.37
$45,288.85
$45,064.57
$44,838.51
$44,610.66
$44,381.01
$44,149.54
$43,916.24
$43,681.09
$43,444.08
$43,205.19
$42,964.41
$42,721.72
$42,477.12
$42,230.57
$41,982.08
$41,731.62
$41,479.17

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76

$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00
$1,831.00

$328.38
$326.36
$324.33
$322.29
$320.22
$318.14
$316.05
$313.94
$311.81
$309.66
$307.50
$305.32
$303.12
$300.91
$298.68
$296.43
$294.16
$281.99
$269.73
$257.37
$244.91
$232.36
$219.70
$206.95
$194.09
$181.13
$168.07
$154.90
$141.63
$128.26
$114.78
$101.19
$87.50
$73.70
$59.78
$45.76
$31.63
$17.38
$3.03

$254.44
$256.46
$258.49
$260.53
$262.60
$264.68
$266.77
$268.88
$271.01
$273.16
$275.32
$277.50
$279.70
$281.91
$284.14
$286.39
$1,536.84
$1,549.01
$1,561.27
$1,573.63
$1,586.09
$1,598.64
$1,611.30
$1,624.05
$1,636.91
$1,649.87
$1,662.93
$1,676.10
$1,689.37
$1,702.74
$1,716.22
$1,729.81
$1,743.50
$1,757.30
$1,771.22
$1,785.24
$1,799.37
$1,813.62
$1,827.97

$41,224.73
$40,968.27
$40,709.78
$40,449.25
$40,186.65
$39,921.98
$39,655.21
$39,386.32
$39,115.31
$38,842.16
$38,566.84
$38,289.34
$38,009.64
$37,727.73
$37,443.59
$37,157.20
$35,620.36
$34,071.35
$32,510.08
$30,936.46
$29,350.37
$27,751.73
$26,140.43
$24,516.37
$22,879.46
$21,229.59
$19,566.66
$17,890.56
$16,201.19
$14,498.45
$12,782.23
$11,052.42
$9,308.92
$7,551.62
$5,780.40
$3,995.16
$2,195.79
$382.18
($1,445.80)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

By month 101, the first mortgage is paid off, and the family is debt free.
Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

# of Pmts
36
36
24
28
48
60
84
142
147

$216,915.80

Monthly Income Needed???

Annual Income Needed???
How many years to get completely out of debt?
How much in the back when you complete 30 years of payments?

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71
8.4

family is debt free.

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Minimum
Extra
Rate

$1,149.00
$1,831.00
6.0%

Total

$2,980.00

Balance

$119,412.57

Payment
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00

Interest
$597.06
$594.30
$591.53
$588.74
$585.94
$583.13
$580.30
$577.45
$574.60
$571.72
$568.84
$565.94
$563.02
$560.09
$557.15
$554.19
$551.21
$548.22
$545.22
$542.20
$539.17
$536.12
$533.05
$529.97
$526.88
$523.77
$520.64
$517.50
$514.34
$511.17
$507.98
$504.78
$501.55
$498.32
$495.06
$491.79
$488.51

Principal
$551.94
$554.70
$557.47
$560.26
$563.06
$565.87
$568.70
$571.55
$574.40
$577.28
$580.16
$583.06
$585.98
$588.91
$591.85
$594.81
$597.79
$600.78
$603.78
$606.80
$609.83
$612.88
$615.95
$619.03
$622.12
$625.23
$628.36
$631.50
$634.66
$637.83
$641.02
$644.22
$647.45
$650.68
$653.94
$657.21
$660.49

Remaining Balance
$118,860.63
$118,305.94
$117,748.47
$117,188.21
$116,625.15
$116,059.27
$115,490.57
$114,919.02
$114,344.62
$113,767.34
$113,187.18
$112,604.11
$112,018.14
$111,429.23
$110,837.37
$110,242.56
$109,644.77
$109,044.00
$108,440.22
$107,833.42
$107,223.58
$106,610.70
$105,994.76
$105,375.73
$104,753.61
$104,128.38
$103,500.02
$102,868.52
$102,233.86
$101,596.03
$100,955.01
$100,310.78
$99,663.34
$99,012.66
$98,358.72
$97,701.51
$97,041.02

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80

$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$1,149.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00

$485.21
$481.89
$478.55
$475.20
$471.83
$468.44
$465.04
$461.62
$458.18
$454.73
$451.26
$447.77
$444.26
$440.74
$437.20
$433.64
$430.06
$426.47
$422.86
$419.22
$415.58
$411.91
$408.22
$404.52
$400.80
$397.06
$393.30
$389.52
$385.72
$381.90
$378.07
$374.21
$370.34
$366.45
$362.53
$358.60
$354.65
$350.68
$346.69
$342.67
$329.49
$316.24
$302.92

$663.79
$667.11
$670.45
$673.80
$677.17
$680.56
$683.96
$687.38
$690.82
$694.27
$697.74
$701.23
$704.74
$708.26
$711.80
$715.36
$718.94
$722.53
$726.14
$729.78
$733.42
$737.09
$740.78
$744.48
$748.20
$751.94
$755.70
$759.48
$763.28
$767.10
$770.93
$774.79
$778.66
$782.55
$786.47
$790.40
$794.35
$798.32
$802.31
$2,637.33
$2,650.51
$2,663.76
$2,677.08

$96,377.22
$95,710.11
$95,039.66
$94,365.86
$93,688.69
$93,008.13
$92,324.17
$91,636.79
$90,945.98
$90,251.71
$89,553.97
$88,852.74
$88,148.00
$87,439.74
$86,727.94
$86,012.58
$85,293.64
$84,571.11
$83,844.97
$83,115.19
$82,381.77
$81,644.67
$80,903.90
$80,159.42
$79,411.21
$78,659.27
$77,903.57
$77,144.09
$76,380.81
$75,613.71
$74,842.78
$74,067.99
$73,289.33
$72,506.78
$71,720.31
$70,929.91
$70,135.56
$69,337.24
$68,534.93
$65,897.60
$63,247.09
$60,583.33
$57,906.24

81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101

$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00

$289.53
$276.08
$262.56
$248.97
$235.32
$221.59
$207.80
$193.94
$180.01
$166.01
$151.94
$137.80
$123.59
$109.31
$94.95
$80.53
$66.03
$51.46
$36.82
$22.10
$7.31

$2,690.47
$2,703.92
$2,717.44
$2,731.03
$2,744.68
$2,758.41
$2,772.20
$2,786.06
$2,799.99
$2,813.99
$2,828.06
$2,842.20
$2,856.41
$2,870.69
$2,885.05
$2,899.47
$2,913.97
$2,928.54
$2,943.18
$2,957.90
$2,972.69

$55,215.77
$52,511.85
$49,794.41
$47,063.38
$44,318.70
$41,560.29
$38,788.10
$36,002.04
$33,202.05
$30,388.06
$27,560.00
$24,717.80
$21,861.39
$18,990.69
$16,105.65
$13,206.17
$10,292.21
$7,363.67
$4,420.48
$1,462.59
($1,510.10)

Listing of all debts

Debt
Credit Card #2
Medical Bill
Gas Credit Card
Car Loan
Credit Card #1
Credit Card #3
Credit Union Loan
Mortgage 2nd
Mortgage 1st

Rate
15.0%
15.0%
12.0%
7.0%
12.0%
11.0%
6.0%
9.5%
6.0%

Total Debt
Monthly Income Needed???
Annual Income Needed???

Principal
$1,000.00
$1,876.97
$1,969.78
$5,200.00
$6,000.00
$12,619.08
$19,225.00
$49,612.40
$119,412.57

$216,915.80

# of Pmts
36
36
24
28
48
60
84
142
147

$ / mth
$34.67
$65.07
$92.72
$200.00
$158.00
$274.37
$280.85
$582.82
$1,149.00

Real Debt
$1,248.12
$2,342.52
$2,225.28
$5,600.00
$7,584.00
$16,462.20
$23,591.40
$82,760.44
$168,903.00

$2,837.50

$310,716.96

$8,107.14
$97,285.71

How many years to get completely out of debt?

8.4
How much in the back when you complete 30 years of payments $2,736,040.32

More interest
than payment

Total

Month
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137

Minimum
Extra
Rate

$0.00
$2,980.00
10.0%

Total

$2,980.00

Balance

$0.00

Payment
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00

Interest
$0.00
$24.83
$49.87
$75.12
$100.58
$126.25
$152.14
$178.24
$204.56
$231.10
$257.86
$284.84
$312.04
$339.48
$367.14
$395.03
$423.16
$451.52
$480.11
$508.95
$538.02
$567.34
$596.90
$626.71
$656.77
$687.07
$717.63
$748.44
$779.51
$810.84
$842.43
$874.29
$906.41
$938.79
$971.45
$1,004.38
$1,037.58

Ttl Investment
$2,980.00
$3,004.83
$3,029.87
$3,055.12
$3,080.58
$3,106.25
$3,132.14
$3,158.24
$3,184.56
$3,211.10
$3,237.86
$3,264.84
$3,292.04
$3,319.48
$3,347.14
$3,375.03
$3,403.16
$3,431.52
$3,460.11
$3,488.95
$3,518.02
$3,547.34
$3,576.90
$3,606.71
$3,636.77
$3,667.07
$3,697.63
$3,728.44
$3,759.51
$3,790.84
$3,822.43
$3,854.29
$3,886.41
$3,918.79
$3,951.45
$3,984.38
$4,017.58

Ending Balance
$2,980.00
$5,984.83
$9,014.71
$12,069.83
$15,150.41
$18,256.66
$21,388.80
$24,547.04
$27,731.60
$30,942.70
$34,180.55
$37,445.39
$40,737.44
$44,056.92
$47,404.06
$50,779.09
$54,182.25
$57,613.77
$61,073.88
$64,562.83
$68,080.86
$71,628.20
$75,205.10
$78,811.81
$82,448.57
$86,115.64
$89,813.27
$93,541.72
$97,301.23
$101,092.08
$104,914.51
$108,768.80
$112,655.20
$116,574.00
$120,525.45
$124,509.83
$128,527.41

138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00

$1,071.06
$1,104.82
$1,138.86
$1,173.18
$1,207.79
$1,242.69
$1,277.88
$1,313.36
$1,349.14
$1,385.22
$1,421.60
$1,458.28
$1,495.26
$1,532.55
$1,570.16
$1,608.08
$1,646.31
$1,684.86
$1,723.74
$1,762.94
$1,802.46
$1,842.31
$1,882.50
$1,923.02
$1,963.88
$2,005.08
$2,046.62
$2,088.51
$2,130.75
$2,173.34
$2,216.28
$2,259.58
$2,303.25
$2,347.27
$2,391.67
$2,436.43
$2,481.57
$2,527.08
$2,572.97
$2,619.25
$2,665.91
$2,712.96
$2,760.40

$4,051.06
$4,084.82
$4,118.86
$4,153.18
$4,187.79
$4,222.69
$4,257.88
$4,293.36
$4,329.14
$4,365.22
$4,401.60
$4,438.28
$4,475.26
$4,512.55
$4,550.16
$4,588.08
$4,626.31
$4,664.86
$4,703.74
$4,742.94
$4,782.46
$4,822.31
$4,862.50
$4,903.02
$4,943.88
$4,985.08
$5,026.62
$5,068.51
$5,110.75
$5,153.34
$5,196.28
$5,239.58
$5,283.25
$5,327.27
$5,371.67
$5,416.43
$5,461.57
$5,507.08
$5,552.97
$5,599.25
$5,645.91
$5,692.96
$5,740.40

$132,578.47
$136,663.29
$140,782.15
$144,935.34
$149,123.13
$153,345.82
$157,603.71
$161,897.07
$166,226.21
$170,591.43
$174,993.03
$179,431.30
$183,906.56
$188,419.12
$192,969.28
$197,557.35
$202,183.66
$206,848.53
$211,552.27
$216,295.20
$221,077.66
$225,899.98
$230,762.48
$235,665.50
$240,609.37
$245,594.45
$250,621.07
$255,689.58
$260,800.33
$265,953.66
$271,149.95
$276,389.53
$281,672.77
$287,000.05
$292,371.71
$297,788.15
$303,249.71
$308,756.79
$314,309.77
$319,909.02
$325,554.92
$331,247.88
$336,988.28

181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223

$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00

$2,808.24
$2,856.47
$2,905.11
$2,954.15
$3,003.60
$3,053.47
$3,103.74
$3,154.44
$3,205.56
$3,257.11
$3,309.08
$3,361.49
$3,414.34
$3,467.63
$3,521.36
$3,575.53
$3,630.16
$3,685.25
$3,740.79
$3,796.80
$3,853.27
$3,910.22
$3,967.63
$4,025.53
$4,083.91
$4,142.78
$4,202.13
$4,261.98
$4,322.33
$4,383.19
$4,444.55
$4,506.42
$4,568.80
$4,631.71
$4,695.14
$4,759.10
$4,823.59
$4,888.62
$4,954.20
$5,020.31
$5,086.98
$5,154.21
$5,221.99

$5,788.24
$5,836.47
$5,885.11
$5,934.15
$5,983.60
$6,033.47
$6,083.74
$6,134.44
$6,185.56
$6,237.11
$6,289.08
$6,341.49
$6,394.34
$6,447.63
$6,501.36
$6,555.53
$6,610.16
$6,665.25
$6,720.79
$6,776.80
$6,833.27
$6,890.22
$6,947.63
$7,005.53
$7,063.91
$7,122.78
$7,182.13
$7,241.98
$7,302.33
$7,363.19
$7,424.55
$7,486.42
$7,548.80
$7,611.71
$7,675.14
$7,739.10
$7,803.59
$7,868.62
$7,934.20
$8,000.31
$8,066.98
$8,134.21
$8,201.99

$342,776.52
$348,612.99
$354,498.10
$360,432.25
$366,415.85
$372,449.31
$378,533.06
$384,667.50
$390,853.06
$397,090.17
$403,379.26
$409,720.75
$416,115.09
$422,562.72
$429,064.07
$435,619.61
$442,229.77
$448,895.02
$455,615.81
$462,392.61
$469,225.88
$476,116.09
$483,063.73
$490,069.26
$497,133.17
$504,255.95
$511,438.08
$518,680.06
$525,982.40
$533,345.58
$540,770.13
$548,256.55
$555,805.35
$563,417.06
$571,092.21
$578,831.31
$586,634.90
$594,503.53
$602,437.72
$610,438.04
$618,505.02
$626,639.23
$634,841.22

224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266

$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00

$5,290.34
$5,359.26
$5,428.76
$5,498.83
$5,569.49
$5,640.73
$5,712.57
$5,785.01
$5,858.05
$5,931.70
$6,005.97
$6,080.85
$6,156.36
$6,232.49
$6,309.26
$6,386.67
$6,464.73
$6,543.44
$6,622.80
$6,702.82
$6,783.51
$6,864.87
$6,946.91
$7,029.64
$7,113.05
$7,197.16
$7,281.97
$7,367.49
$7,453.72
$7,540.66
$7,628.34
$7,716.74
$7,805.88
$7,895.76
$7,986.39
$8,077.78
$8,169.93
$8,262.84
$8,356.53
$8,451.00
$8,546.26
$8,642.32
$8,739.17

$8,270.34
$8,339.26
$8,408.76
$8,478.83
$8,549.49
$8,620.73
$8,692.57
$8,765.01
$8,838.05
$8,911.70
$8,985.97
$9,060.85
$9,136.36
$9,212.49
$9,289.26
$9,366.67
$9,444.73
$9,523.44
$9,602.80
$9,682.82
$9,763.51
$9,844.87
$9,926.91
$10,009.64
$10,093.05
$10,177.16
$10,261.97
$10,347.49
$10,433.72
$10,520.66
$10,608.34
$10,696.74
$10,785.88
$10,875.76
$10,966.39
$11,057.78
$11,149.93
$11,242.84
$11,336.53
$11,431.00
$11,526.26
$11,622.32
$11,719.17

$643,111.57
$651,450.83
$659,859.59
$668,338.42
$676,887.90
$685,508.64
$694,201.21
$702,966.22
$711,804.27
$720,715.97
$729,701.94
$738,762.79
$747,899.14
$757,111.64
$766,400.90
$775,767.57
$785,212.30
$794,735.74
$804,338.54
$814,021.36
$823,784.87
$833,629.74
$843,556.66
$853,566.30
$863,659.35
$873,836.51
$884,098.48
$894,445.97
$904,879.69
$915,400.35
$926,008.69
$936,705.43
$947,491.30
$958,367.07
$969,333.46
$980,391.24
$991,541.16
$1,002,784.01
$1,014,120.54
$1,025,551.54
$1,037,077.81
$1,048,700.12
$1,060,419.29

267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309

$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00

$8,836.83
$8,935.30
$9,034.60
$9,134.72
$9,235.67
$9,337.47
$9,440.12
$9,543.62
$9,647.98
$9,753.21
$9,859.32
$9,966.32
$10,074.20
$10,182.99
$10,292.68
$10,403.29
$10,514.81
$10,627.27
$10,740.66
$10,855.00
$10,970.29
$11,086.55
$11,203.77
$11,321.97
$11,441.15
$11,561.33
$11,682.50
$11,804.69
$11,927.90
$12,052.13
$12,177.40
$12,303.71
$12,431.07
$12,559.50
$12,688.99
$12,819.57
$12,951.23
$13,083.99
$13,217.86
$13,352.84
$13,488.95
$13,626.19
$13,764.57

$11,816.83
$11,915.30
$12,014.60
$12,114.72
$12,215.67
$12,317.47
$12,420.12
$12,523.62
$12,627.98
$12,733.21
$12,839.32
$12,946.32
$13,054.20
$13,162.99
$13,272.68
$13,383.29
$13,494.81
$13,607.27
$13,720.66
$13,835.00
$13,950.29
$14,066.55
$14,183.77
$14,301.97
$14,421.15
$14,541.33
$14,662.50
$14,784.69
$14,907.90
$15,032.13
$15,157.40
$15,283.71
$15,411.07
$15,539.50
$15,668.99
$15,799.57
$15,931.23
$16,063.99
$16,197.86
$16,332.84
$16,468.95
$16,606.19
$16,744.57

$1,072,236.12
$1,084,151.42
$1,096,166.01
$1,108,280.73
$1,120,496.40
$1,132,813.87
$1,145,233.99
$1,157,757.61
$1,170,385.59
$1,183,118.80
$1,195,958.12
$1,208,904.44
$1,221,958.64
$1,235,121.63
$1,248,394.31
$1,261,777.60
$1,275,272.41
$1,288,879.68
$1,302,600.35
$1,316,435.35
$1,330,385.64
$1,344,452.19
$1,358,635.96
$1,372,937.92
$1,387,359.07
$1,401,900.40
$1,416,562.90
$1,431,347.59
$1,446,255.49
$1,461,287.62
$1,476,445.02
$1,491,728.72
$1,507,139.80
$1,522,679.30
$1,538,348.29
$1,554,147.86
$1,570,079.09
$1,586,143.08
$1,602,340.94
$1,618,673.78
$1,635,142.73
$1,651,748.92
$1,668,493.50

310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352

$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00

$13,904.11
$14,044.81
$14,186.69
$14,329.74
$14,473.99
$14,619.44
$14,766.10
$14,913.99
$15,063.10
$15,213.46
$15,365.07
$15,517.95
$15,672.10
$15,827.53
$15,984.26
$16,142.30
$16,301.65
$16,462.33
$16,624.35
$16,787.72
$16,952.45
$17,118.56
$17,286.04
$17,454.93
$17,625.22
$17,796.93
$17,970.07
$18,144.65
$18,320.69
$18,498.20
$18,677.18
$18,857.66
$19,039.64
$19,223.14
$19,408.16
$19,594.73
$19,782.85
$19,972.54
$20,163.82
$20,356.68
$20,551.15
$20,747.25
$20,944.97

$16,884.11
$17,024.81
$17,166.69
$17,309.74
$17,453.99
$17,599.44
$17,746.10
$17,893.99
$18,043.10
$18,193.46
$18,345.07
$18,497.95
$18,652.10
$18,807.53
$18,964.26
$19,122.30
$19,281.65
$19,442.33
$19,604.35
$19,767.72
$19,932.45
$20,098.56
$20,266.04
$20,434.93
$20,605.22
$20,776.93
$20,950.07
$21,124.65
$21,300.69
$21,478.20
$21,657.18
$21,837.66
$22,019.64
$22,203.14
$22,388.16
$22,574.73
$22,762.85
$22,952.54
$23,143.82
$23,336.68
$23,531.15
$23,727.25
$23,924.97

$1,685,377.61
$1,702,402.42
$1,719,569.11
$1,736,878.85
$1,754,332.84
$1,771,932.28
$1,789,678.38
$1,807,572.37
$1,825,615.47
$1,843,808.94
$1,862,154.01
$1,880,651.96
$1,899,304.06
$1,918,111.59
$1,937,075.86
$1,956,198.16
$1,975,479.81
$1,994,922.14
$2,014,526.49
$2,034,294.21
$2,054,226.66
$2,074,325.22
$2,094,591.26
$2,115,026.19
$2,135,631.41
$2,156,408.34
$2,177,358.40
$2,198,483.06
$2,219,783.75
$2,241,261.95
$2,262,919.13
$2,284,756.79
$2,306,776.43
$2,328,979.57
$2,351,367.73
$2,373,942.46
$2,396,705.32
$2,419,657.86
$2,442,801.68
$2,466,138.36
$2,489,669.51
$2,513,396.75
$2,537,321.73

353
354
355
356
357
358
359
360

$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$2,980.00
$774,800.00

$21,144.35
$21,345.38
$21,548.10
$21,752.50
$21,958.60
$22,166.42
$22,375.98
$22,587.28

$24,124.35
$24,325.38
$24,528.10
$24,732.50
$24,938.60
$25,146.42
$25,355.98
$25,567.28

$2,561,446.08
$2,585,771.46
$2,610,299.55
$2,635,032.05
$2,659,970.65
$2,685,117.07
$2,710,473.05
$2,736,040.32
$2,736,040.32