Listing of all debts

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

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

Total Debt

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

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

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

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

$2,837.50

$310,716.96

$8,107.14
$97,285.71
12.25

1.
2.
3.
4.

Develop a budget
Cut up the credit cards
Find an extra $100 / month
Put together a "roll over plan"

Budget
Income
Total
Fixed
Loans
Total
Variable
Tithing
Food
Several Lessons for each child
Laundry
Dry cleaning
Gifts
Life Insurance
Medical Insurance
Car Insurance
Internet
Cable TV
Utilities
Home Phone
Cell Phone Program
Gas for both cars
Bowling League
Newspaper
Miscelaneous

Charity
Total

Total
Take Home

We recommend that the red colors they drop yellow they decrease and that is how they come out with the extra 100 to

$ 4,800.00
$ 350.00
$ 5,150.00
$ 2,937.50
$ 2,937.50

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

615.00
450.00
155.00
30.00
20.00
10.00
70.00
200.00
120.00
25.00
95.00
275.00
75.00
85.00
147.50
85.00
35.00
30.00

Remove Lessons

Cut to 10 not 15

Cut they do not need cable

You have cell phones drop the home phone.
Remove 22.5 and save gas.
You don't have to bowl.
Find Free papers.

35.00

$ 2,112.50

$ 5,050.00
$

100.00 Use for debt

come out with the extra 100 to pay off debts.

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

First Debt = $34.67 + $100.00 = $134.67

Month
1
2
3
4
5
6
7
8

Payment
$134.67
$134.67
$134.67
$134.67
$134.67
$134.67
$134.67
$113.46

15.0%
Interest
$12.50
$10.97
$9.43
$7.86
$6.28
$4.67
$3.05
$1.40

Principal
$122.17
$123.70
$125.24
$126.81
$128.39
$130.00
$131.62
$112.06

$1,000.00
Remaining Balance
$877.83
$754.13
$628.89
$502.08
$373.69
$243.69
$112.06
$0.00

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

Second Debt, after 8 mths payment goes to $65.07 + $134.67 = $199.74

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

Payment
$65.07
$65.07
$65.07
$65.07
$65.07
$65.07
$65.07
$65.07
$199.74
$199.74
$199.74
$199.74
$199.74
$199.74
$199.74
$199.74
$19.59

15.0%
Interest
$23.46
$22.94
$22.42
$21.88
$21.34
$20.80
$20.24
$19.68
$19.11
$16.86
$14.57
$12.26
$9.91
$7.54
$5.14
$2.70
$0.24

Principal
$41.61
$42.13
$42.65
$43.19
$43.73
$44.27
$44.83
$45.39
$180.63
$182.88
$185.17
$187.48
$189.83
$192.20
$194.60
$197.04
$19.35

$1,876.97
Remaining Balance
$1,835.36
$1,793.23
$1,750.58
$1,707.39
$1,663.66
$1,619.39
$1,574.56
$1,529.17
$1,348.55
$1,165.67
$980.50
$793.01
$603.19
$410.99
$216.38
$19.35
($0.00)

= $199.74

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

3rd Debt, after 17 mths payment goes to $92.72 + $199.74 = $292.46

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

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
$92.72
$92.72
$92.72
$292.46
$293.46
$48.12

12.0%
Interest
$19.70
$18.97
$18.23
$17.49
$16.73
$15.97
$15.21
$14.43
$13.65
$12.86
$12.06
$11.25
$10.44
$9.61
$8.78
$7.94
$7.10
$6.24
$3.38
$0.48

Principal
$73.02
$73.75
$74.49
$75.23
$75.99
$76.75
$77.51
$78.29
$79.07
$79.86
$80.66
$81.47
$82.28
$83.11
$83.94
$84.78
$85.62
$286.22
$290.08
$47.64

$1,969.78
Remaining Balance
$1,896.76
$1,823.01
$1,748.52
$1,673.28
$1,597.29
$1,520.55
$1,443.03
$1,364.74
$1,285.67
$1,205.81
$1,125.14
$1,043.68
$961.39
$878.29
$794.35
$709.57
$623.95
$337.73
$47.65
$0.00

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

4th Debt, after 20 mths payment goes to $200 + $292.46 = $492.46

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

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
$200.00
$200.00
$200.00
$492.46
$492.46
$492.46
$155.13

7.0%
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
$11.61
$10.51
$9.40
$6.58
$3.75
$0.90

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
$187.30
$188.39
$189.49
$483.06
$485.88
$488.71
$154.23

$5,200.00
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
$1,989.76
$1,801.36
$1,611.87
$1,128.81
$642.94
$154.23
($0.00)

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

After 24 mths payment goes to $158 + $492.46 = $650.46

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

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
$158.00
$158.00
$650.46
$650.46
$650.46
$650.46
$650.46
$211.92

12.0%
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
$34.80
$33.57
$27.40
$21.17
$14.87
$8.52
$2.10

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
$121.98
$123.20
$616.89
$623.06
$629.29
$635.59
$641.94
$209.82

$6,000.00
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
$3,479.80
$3,356.60
$2,739.71
$2,116.64
$1,487.35
$851.76
$209.82
($0.00)

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

After 30 mths payment goes to $274.37 + $650.46 = $ 924.83

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
38
39

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
$274.37
$274.37
$924.83
$924.83
$924.83
$924.83
$924.83
$924.83
$924.83
$924.83
$70.82

11.0%
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
$67.60
$65.70
$57.83
$49.88
$41.86
$33.77
$25.60
$17.36
$9.04
$0.64

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
$204.89
$206.77
$859.13
$867.00
$874.95
$882.97
$891.06
$899.23
$907.47
$915.79
$70.18

$12,619.08
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
$7,374.55
$7,167.78
$6,308.65
$5,441.65
$4,566.70
$3,683.73
$2,792.67
$1,893.44
$985.97
$70.17
($0.00)

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

After 39 mths payment goes to $ 280.85 + $924.83 = $1205.68

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
38
39

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
$280.85
$280.85

6.0%
Interest
$96.13
$95.20
$94.27
$93.34
$92.40
$91.46
$90.51
$89.56
$88.61
$87.64
$86.68
$85.71
$84.73
$83.75
$82.77
$81.78
$80.78
$79.78
$78.77
$77.76
$76.75
$75.73
$74.70
$73.67
$72.64
$71.59
$70.55
$69.50
$68.44
$67.38
$66.31
$65.24
$64.16
$63.08
$61.99
$60.89
$59.79
$58.69
$57.58

Principal
$184.73
$185.65
$186.58
$187.51
$188.45
$189.39
$190.34
$191.29
$192.24
$193.21
$194.17
$195.14
$196.12
$197.10
$198.08
$199.07
$200.07
$201.07
$202.08
$203.09
$204.10
$205.12
$206.15
$207.18
$208.21
$209.26
$210.30
$211.35
$212.41
$213.47
$214.54
$215.61
$216.69
$217.77
$218.86
$219.96
$221.06
$222.16
$223.27

$19,225.00
Remaining Balance
$19,040.28
$18,854.63
$18,668.05
$18,480.54
$18,292.09
$18,102.70
$17,912.37
$17,721.08
$17,528.83
$17,335.63
$17,141.46
$16,946.31
$16,750.19
$16,553.10
$16,355.01
$16,155.94
$15,955.87
$15,754.80
$15,552.72
$15,349.63
$15,145.53
$14,940.41
$14,734.26
$14,527.08
$14,318.87
$14,109.61
$13,899.31
$13,687.96
$13,475.55
$13,262.07
$13,047.53
$12,831.92
$12,615.23
$12,397.46
$12,178.60
$11,958.64
$11,737.58
$11,515.42
$11,292.15

40
41
42
43
44
45
46
47
48
49

$1,205.68
$1,205.68
$1,205.68
$1,205.68
$1,205.68
$1,205.68
$1,205.68
$1,205.68
$1,205.68
$743.58

$56.46
$50.71
$44.94
$39.14
$33.30
$27.44
$21.55
$15.63
$9.68
$3.70

$1,149.22
$1,154.97
$1,160.74
$1,166.54
$1,172.38
$1,178.24
$1,184.13
$1,190.05
$1,196.00
$739.88

$10,142.93
$8,987.96
$7,827.22
$6,660.68
$5,488.30
$4,310.06
$3,125.93
$1,935.88
$739.88
$0.00

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

After 49 mths payment goes to $582.82+ $ 1205.68= $1788.50

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
38
39

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
$582.82
$582.82

9.5%
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
$328.38
$326.36

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
$254.44
$256.46

$49,612.40
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
$41,224.73
$40,968.27

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

$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$582.82
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$1,788.50
$986.76

$324.33
$322.29
$320.22
$318.14
$316.05
$313.94
$311.81
$309.66
$307.50
$305.32
$303.12
$291.36
$279.51
$267.57
$255.53
$243.39
$231.16
$218.83
$206.40
$193.88
$181.25
$168.53
$155.70
$142.78
$129.75
$116.62
$103.38
$90.04
$76.59
$63.04
$49.38
$35.61
$21.74
$7.75

$258.49
$260.53
$262.60
$264.68
$266.77
$268.88
$271.01
$273.16
$275.32
$277.50
$1,485.38
$1,497.14
$1,508.99
$1,520.93
$1,532.97
$1,545.11
$1,557.34
$1,569.67
$1,582.10
$1,594.62
$1,607.25
$1,619.97
$1,632.80
$1,645.72
$1,658.75
$1,671.88
$1,685.12
$1,698.46
$1,711.91
$1,725.46
$1,739.12
$1,752.89
$1,766.76
$979.01

$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
$36,803.96
$35,306.83
$33,797.84
$32,276.90
$30,743.93
$29,198.82
$27,641.48
$26,071.80
$24,489.71
$22,895.08
$21,287.84
$19,667.86
$18,035.07
$16,389.35
$14,730.60
$13,058.71
$11,373.59
$9,675.13
$7,963.23
$6,237.77
$4,498.65
$2,745.77
$979.01
($0.00)

Listing of all debts

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

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

$309,468.84

$8,107.14
$97,285.71

After 73 mths payment goes to $ 1149 + $ 1788.50= $2937.50

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
38
39

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
$1,149.00
$1,149.00

6.0%
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
$485.21
$481.89

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
$663.79
$667.11

$119,412.57
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
$96,377.22
$95,710.11

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
81
82

$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
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50

$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
$341.74
$328.76
$315.71
$302.60
$289.43
$276.19
$262.88
$249.51

$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
$2,582.85
$2,595.76
$2,608.74
$2,621.79
$2,634.90
$2,648.07
$2,661.31
$2,674.62
$2,687.99

$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
$68,347.06
$65,751.30
$63,142.56
$60,520.77
$57,885.87
$55,237.80
$52,576.49
$49,901.87
$47,213.88

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

$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,937.50
$2,343.35

$236.07
$222.56
$208.99
$195.35
$181.63
$167.85
$154.01
$140.09
$126.10
$112.05
$97.92
$83.72
$69.45
$55.11
$40.70
$26.21
$11.66

$2,701.43
$2,714.94
$2,728.51
$2,742.15
$2,755.87
$2,769.65
$2,783.49
$2,797.41
$2,811.40
$2,825.45
$2,839.58
$2,853.78
$2,868.05
$2,882.39
$2,896.80
$2,911.29
$2,331.69

$44,512.45
$41,797.51
$39,069.00
$36,326.85
$33,570.98
$30,801.34
$28,017.84
$25,220.43
$22,409.03
$19,583.58
$16,744.00
$13,890.22
$11,022.17
$8,139.78
$5,242.98
$2,331.69
$0.00

No Debt left. Money goes into an investment at 10.0%

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

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

$309,468.84

$8,107.14
$97,285.71

More interest
than payment

Totals

After 99 mths payment of $2937.50+ $150 from employer goes into an investment u
3087.5
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
38
39

Payment
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00

10.0%
Interest
$0.00
$1.25
$2.51
$3.78
$5.06
$6.36
$7.66
$8.97
$10.30
$11.63
$12.98
$14.34
$15.71
$17.09
$18.48
$19.88
$21.30
$22.73
$24.17
$25.62
$27.08
$28.56
$30.05
$31.55
$33.06
$34.58
$36.12
$37.67
$39.24
$40.81
$42.40
$44.01
$45.62
$47.25
$48.90
$50.56
$52.23
$53.91
$55.61

Ttl Investment
$150.00
$151.25
$152.51
$153.78
$155.06
$156.36
$157.66
$158.97
$160.30
$161.63
$162.98
$164.34
$165.71
$167.09
$168.48
$169.88
$171.30
$172.73
$174.17
$175.62
$177.08
$178.56
$180.05
$181.55
$183.06
$184.58
$186.12
$187.67
$189.24
$190.81
$192.40
$194.01
$195.62
$197.25
$198.90
$200.56
$202.23
$203.91
$205.61

$0.00
Ending Balance
$150.00
$301.25
$453.76
$607.54
$762.60
$918.96
$1,076.62
$1,235.59
$1,395.89
$1,557.52
$1,720.50
$1,884.84
$2,050.54
$2,217.63
$2,386.11
$2,555.99
$2,727.29
$2,900.02
$3,074.19
$3,249.81
$3,426.89
$3,605.45
$3,785.49
$3,967.04
$4,150.10
$4,334.68
$4,520.80
$4,708.48
$4,897.71
$5,088.53
$5,280.93
$5,474.94
$5,670.56
$5,867.82
$6,066.72
$6,267.27
$6,469.50
$6,673.41
$6,879.02

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
81
82

$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00

$57.33
$59.05
$60.80
$62.55
$64.32
$66.11
$67.91
$69.73
$71.56
$73.40
$75.26
$77.14
$79.03
$80.94
$82.87
$84.81
$86.77
$88.74
$90.73
$92.73
$94.76
$96.80
$98.85
$100.93
$103.02
$105.13
$107.25
$109.40
$111.56
$113.74
$115.94
$118.15
$120.39
$122.64
$124.91
$127.20
$129.51
$131.84
$134.19
$136.56
$138.95
$141.35
$143.78

$207.33
$209.05
$210.80
$212.55
$214.32
$216.11
$217.91
$219.73
$221.56
$223.40
$225.26
$227.14
$229.03
$230.94
$232.87
$234.81
$236.77
$238.74
$240.73
$242.73
$244.76
$246.80
$248.85
$250.93
$253.02
$255.13
$257.25
$259.40
$261.56
$263.74
$265.94
$268.15
$270.39
$272.64
$274.91
$277.20
$279.51
$281.84
$284.19
$286.56
$288.95
$291.35
$293.78

$7,086.35
$7,295.40
$7,506.20
$7,718.75
$7,933.07
$8,149.18
$8,367.09
$8,586.82
$8,808.37
$9,031.78
$9,257.04
$9,484.18
$9,713.22
$9,944.16
$10,177.03
$10,411.84
$10,648.60
$10,887.34
$11,128.07
$11,370.80
$11,615.56
$11,862.36
$12,111.21
$12,362.14
$12,615.15
$12,870.28
$13,127.53
$13,386.93
$13,648.49
$13,912.22
$14,178.16
$14,446.31
$14,716.70
$14,989.34
$15,264.25
$15,541.45
$15,820.96
$16,102.80
$16,386.99
$16,673.55
$16,962.50
$17,253.85
$17,547.63

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

$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50

$146.23
$148.70
$151.19
$153.70
$156.23
$158.78
$161.35
$163.95
$166.56
$169.20
$171.86
$174.54
$177.25
$179.98
$182.73
$185.50
$188.29
$191.11
$218.44
$245.99
$273.76
$301.77
$330.02
$358.50
$387.21
$416.17
$445.37
$474.81
$504.49
$534.43
$564.61
$595.04
$625.73
$656.68
$687.88
$719.34
$751.06
$783.05
$815.31
$847.83
$880.62
$913.69
$947.03

$296.23
$298.70
$301.19
$303.70
$306.23
$308.78
$311.35
$313.95
$316.56
$319.20
$321.86
$324.54
$327.25
$329.98
$332.73
$335.50
$338.29
$3,278.61
$3,305.94
$3,333.49
$3,361.26
$3,389.27
$3,417.52
$3,446.00
$3,474.71
$3,503.67
$3,532.87
$3,562.31
$3,591.99
$3,621.93
$3,652.11
$3,682.54
$3,713.23
$3,744.18
$3,775.38
$3,806.84
$3,838.56
$3,870.55
$3,902.81
$3,935.33
$3,968.12
$4,001.19
$4,034.53

$17,843.86
$18,142.56
$18,443.75
$18,747.45
$19,053.68
$19,362.46
$19,673.81
$19,987.76
$20,304.32
$20,623.53
$20,945.39
$21,269.94
$21,597.18
$21,927.16
$22,259.89
$22,595.39
$22,933.68
$26,212.30
$29,518.23
$32,851.72
$36,212.98
$39,602.26
$43,019.77
$46,465.77
$49,940.49
$53,444.16
$56,977.03
$60,539.33
$64,131.33
$67,753.26
$71,405.37
$75,087.91
$78,801.14
$82,545.32
$86,320.70
$90,127.54
$93,966.10
$97,836.65
$101,739.46
$105,674.79
$109,642.91
$113,644.10
$117,678.63

126
127
128
129
130
131
132
133
134
135
136
137
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

$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50

$980.66
$1,014.56
$1,048.74
$1,083.21
$1,117.96
$1,153.01
$1,188.35
$1,223.98
$1,259.91
$1,296.14
$1,332.67
$1,369.50
$1,406.64
$1,444.10
$1,481.86
$1,519.94
$1,558.33
$1,597.05
$1,636.09
$1,675.45
$1,715.14
$1,755.16
$1,795.52
$1,836.21
$1,877.24
$1,918.61
$1,960.33
$2,002.40
$2,044.81
$2,087.58
$2,130.71
$2,174.19
$2,218.04
$2,262.25
$2,306.83
$2,351.79
$2,397.11
$2,442.82
$2,488.90
$2,535.37
$2,582.23
$2,629.48
$2,677.12

$4,068.16
$4,102.06
$4,136.24
$4,170.71
$4,205.46
$4,240.51
$4,275.85
$4,311.48
$4,347.41
$4,383.64
$4,420.17
$4,457.00
$4,494.14
$4,531.60
$4,569.36
$4,607.44
$4,645.83
$4,684.55
$4,723.59
$4,762.95
$4,802.64
$4,842.66
$4,883.02
$4,923.71
$4,964.74
$5,006.11
$5,047.83
$5,089.90
$5,132.31
$5,175.08
$5,218.21
$5,261.69
$5,305.54
$5,349.75
$5,394.33
$5,439.29
$5,484.61
$5,530.32
$5,576.40
$5,622.87
$5,669.73
$5,716.98
$5,764.62

$121,746.79
$125,848.85
$129,985.09
$134,155.80
$138,361.26
$142,601.77
$146,877.62
$151,189.10
$155,536.51
$159,920.15
$164,340.31
$168,797.32
$173,291.46
$177,823.06
$182,392.41
$186,999.85
$191,645.68
$196,330.23
$201,053.82
$205,816.76
$210,619.40
$215,462.07
$220,345.08
$225,268.79
$230,233.53
$235,239.65
$240,287.48
$245,377.37
$250,509.68
$255,684.76
$260,902.97
$266,164.66
$271,470.20
$276,819.95
$282,214.28
$287,653.57
$293,138.18
$298,668.50
$304,244.91
$309,867.78
$315,537.51
$321,254.49
$327,019.11

169
170
171
172
173
174
175
176
177
178
179
180
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

$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50

$2,725.16
$2,773.60
$2,822.44
$2,871.69
$2,921.35
$2,971.42
$3,021.91
$3,072.83
$3,124.16
$3,175.93
$3,228.12
$3,280.75
$3,333.82
$3,387.33
$3,441.29
$3,495.70
$3,550.56
$3,605.87
$3,661.65
$3,717.89
$3,774.60
$3,831.79
$3,889.45
$3,947.59
$4,006.22
$4,065.33
$4,124.94
$4,185.04
$4,245.65
$4,306.76
$4,368.37
$4,430.51
$4,493.16
$4,556.33
$4,620.03
$4,684.26
$4,749.02
$4,814.33
$4,880.17
$4,946.57
$5,013.52
$5,081.03
$5,149.10

$5,812.66
$5,861.10
$5,909.94
$5,959.19
$6,008.85
$6,058.92
$6,109.41
$6,160.33
$6,211.66
$6,263.43
$6,315.62
$6,368.25
$6,421.32
$6,474.83
$6,528.79
$6,583.20
$6,638.06
$6,693.37
$6,749.15
$6,805.39
$6,862.10
$6,919.29
$6,976.95
$7,035.09
$7,093.72
$7,152.83
$7,212.44
$7,272.54
$7,333.15
$7,394.26
$7,455.87
$7,518.01
$7,580.66
$7,643.83
$7,707.53
$7,771.76
$7,836.52
$7,901.83
$7,967.67
$8,034.07
$8,101.02
$8,168.53
$8,236.60

$332,831.77
$338,692.87
$344,602.81
$350,562.00
$356,570.85
$362,629.77
$368,739.19
$374,899.51
$381,111.18
$387,374.60
$393,690.23
$400,058.48
$406,479.80
$412,954.63
$419,483.42
$426,066.61
$432,704.67
$439,398.04
$446,147.19
$452,952.58
$459,814.69
$466,733.98
$473,710.93
$480,746.02
$487,839.74
$494,992.57
$502,205.01
$509,477.55
$516,810.69
$524,204.95
$531,660.82
$539,178.83
$546,759.49
$554,403.32
$562,110.84
$569,882.60
$577,719.12
$585,620.95
$593,588.62
$601,622.69
$609,723.72
$617,892.25
$626,128.85

212
213
214
215
216
217
218
219
220
221
222
223
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

$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50

$5,217.74
$5,286.95
$5,356.74
$5,427.11
$5,498.06
$5,569.61
$5,641.75
$5,714.49
$5,787.84
$5,861.81
$5,936.38
$6,011.58
$6,087.41
$6,163.87
$6,240.96
$6,318.70
$6,397.08
$6,476.12
$6,555.82
$6,636.18
$6,717.21
$6,798.91
$6,881.30
$6,964.37
$7,048.14
$7,132.60
$7,217.77
$7,303.65
$7,390.24
$7,477.56
$7,565.60
$7,654.37
$7,743.89
$7,834.15
$7,925.17
$8,016.94
$8,109.47
$8,202.78
$8,296.87
$8,391.74
$8,487.40
$8,583.86
$8,681.12

$8,305.24
$8,374.45
$8,444.24
$8,514.61
$8,585.56
$8,657.11
$8,729.25
$8,801.99
$8,875.34
$8,949.31
$9,023.88
$9,099.08
$9,174.91
$9,251.37
$9,328.46
$9,406.20
$9,484.58
$9,563.62
$9,643.32
$9,723.68
$9,804.71
$9,886.41
$9,968.80
$10,051.87
$10,135.64
$10,220.10
$10,305.27
$10,391.15
$10,477.74
$10,565.06
$10,653.10
$10,741.87
$10,831.39
$10,921.65
$11,012.67
$11,104.44
$11,196.97
$11,290.28
$11,384.37
$11,479.24
$11,574.90
$11,671.36
$11,768.62

$634,434.09
$642,808.54
$651,252.78
$659,767.39
$668,352.95
$677,010.06
$685,739.31
$694,541.30
$703,416.64
$712,365.95
$721,389.83
$730,488.91
$739,663.82
$748,915.19
$758,243.65
$767,649.84
$777,134.43
$786,698.05
$796,341.36
$806,065.04
$815,869.75
$825,756.16
$835,724.97
$845,776.84
$855,912.48
$866,132.59
$876,437.86
$886,829.01
$897,306.75
$907,871.80
$918,524.90
$929,266.78
$940,098.17
$951,019.82
$962,032.48
$973,136.92
$984,333.89
$995,624.18
$1,007,008.54
$1,018,487.78
$1,030,062.68
$1,041,734.04
$1,053,502.65

255
256
257
258
259
260
261
262
263
264
265
266
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

$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50

$8,779.19
$8,878.08
$8,977.79
$9,078.34
$9,179.72
$9,281.94
$9,385.02
$9,488.96
$9,593.76
$9,699.44
$9,806.00
$9,913.44
$10,021.79
$10,131.03
$10,241.18
$10,352.26
$10,464.25
$10,577.19
$10,691.06
$10,805.88
$10,921.66
$11,038.40
$11,156.12
$11,274.81
$11,394.50
$11,515.18
$11,636.87
$11,759.58
$11,883.30
$12,008.06
$12,133.85
$12,260.70
$12,388.60
$12,517.57
$12,647.61
$12,778.74
$12,910.95
$13,044.27
$13,178.71
$13,314.26
$13,450.94
$13,588.76
$13,727.73

$11,866.69
$11,965.58
$12,065.29
$12,165.84
$12,267.22
$12,369.44
$12,472.52
$12,576.46
$12,681.26
$12,786.94
$12,893.50
$13,000.94
$13,109.29
$13,218.53
$13,328.68
$13,439.76
$13,551.75
$13,664.69
$13,778.56
$13,893.38
$14,009.16
$14,125.90
$14,243.62
$14,362.31
$14,482.00
$14,602.68
$14,724.37
$14,847.08
$14,970.80
$15,095.56
$15,221.35
$15,348.20
$15,476.10
$15,605.07
$15,735.11
$15,866.24
$15,998.45
$16,131.77
$16,266.21
$16,401.76
$16,538.44
$16,676.26
$16,815.23

$1,065,369.34
$1,077,334.92
$1,089,400.21
$1,101,566.05
$1,113,833.26
$1,126,202.71
$1,138,675.23
$1,151,251.69
$1,163,932.95
$1,176,719.90
$1,189,613.39
$1,202,614.34
$1,215,723.63
$1,228,942.16
$1,242,270.84
$1,255,710.60
$1,269,262.35
$1,282,927.04
$1,296,705.60
$1,310,598.98
$1,324,608.14
$1,338,734.04
$1,352,977.65
$1,367,339.97
$1,381,821.97
$1,396,424.65
$1,411,149.02
$1,425,996.10
$1,440,966.90
$1,456,062.46
$1,471,283.81
$1,486,632.01
$1,502,108.11
$1,517,713.18
$1,533,448.29
$1,549,314.52
$1,565,312.98
$1,581,444.75
$1,597,710.96
$1,614,112.71
$1,630,651.15
$1,647,327.41
$1,664,142.64

298
299
300
301
302
303
304
305
306
307
308
309
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

$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50

$13,867.86
$14,009.15
$14,151.62
$14,295.28
$14,440.14
$14,586.20
$14,733.48
$14,881.99
$15,031.74
$15,182.73
$15,334.98
$15,488.50
$15,643.30
$15,799.39
$15,956.78
$16,115.49
$16,275.51
$16,436.87
$16,599.57
$16,763.63
$16,929.06
$17,095.86
$17,264.06
$17,433.65
$17,604.66
$17,777.10
$17,950.97
$18,126.29
$18,303.07
$18,481.33
$18,661.07
$18,842.30
$19,025.05
$19,209.32
$19,395.13
$19,582.49
$19,771.40
$19,961.89
$20,153.97
$20,347.65
$20,542.94
$20,739.86
$20,938.42

$16,955.36
$17,096.65
$17,239.12
$17,382.78
$17,527.64
$17,673.70
$17,820.98
$17,969.49
$18,119.24
$18,270.23
$18,422.48
$18,576.00
$18,730.80
$18,886.89
$19,044.28
$19,202.99
$19,363.01
$19,524.37
$19,687.07
$19,851.13
$20,016.56
$20,183.36
$20,351.56
$20,521.15
$20,692.16
$20,864.60
$21,038.47
$21,213.79
$21,390.57
$21,568.83
$21,748.57
$21,929.80
$22,112.55
$22,296.82
$22,482.63
$22,669.99
$22,858.90
$23,049.39
$23,241.47
$23,435.15
$23,630.44
$23,827.36
$24,025.92

$1,681,098.00
$1,698,194.65
$1,715,433.77
$1,732,816.55
$1,750,344.19
$1,768,017.89
$1,785,838.87
$1,803,808.36
$1,821,927.60
$1,840,197.83
$1,858,620.31
$1,877,196.31
$1,895,927.12
$1,914,814.01
$1,933,858.29
$1,953,061.28
$1,972,424.29
$1,991,948.66
$2,011,635.73
$2,031,486.86
$2,051,503.42
$2,071,686.78
$2,092,038.34
$2,112,559.49
$2,133,251.65
$2,154,116.25
$2,175,154.72
$2,196,368.51
$2,217,759.08
$2,239,327.90
$2,261,076.47
$2,283,006.27
$2,305,118.83
$2,327,415.65
$2,349,898.28
$2,372,568.27
$2,395,427.17
$2,418,476.56
$2,441,718.03
$2,465,153.18
$2,488,783.63
$2,512,610.99
$2,536,636.91

341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360

$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50
$3,087.50

$385,350.00

$21,138.64
$21,340.53
$21,544.09
$21,749.36
$21,956.33
$22,165.03
$22,375.47
$22,587.66
$22,801.62
$23,017.36
$23,234.90
$23,454.25
$23,675.43
$23,898.46
$24,123.34
$24,350.10
$24,578.75
$24,809.30
$25,041.77
$25,276.18

$24,226.14
$24,428.03
$24,631.59
$24,836.86
$25,043.83
$25,252.53
$25,462.97
$25,675.16
$25,889.12
$26,104.86
$26,322.40
$26,541.75
$26,762.93
$26,985.96
$27,210.84
$27,437.60
$27,666.25
$27,896.80
$28,129.27
$28,363.68

$2,560,863.05
$2,585,291.08
$2,609,922.67
$2,634,759.53
$2,659,803.36
$2,685,055.89
$2,710,518.85
$2,736,194.01
$2,762,083.13
$2,788,187.98
$2,814,510.38
$2,841,052.14
$2,867,815.07
$2,894,801.03
$2,922,011.87
$2,949,449.47
$2,977,115.72
$3,005,012.52
$3,033,141.79
$3,061,505.47

r goes into an investment until month 360.