Monthly Expenses

Actual

Proposed

Amount

Income
Salary
Other
Total Income

Current Payment

Payments Remainin

Description

Payed off

12.00%

$158.00

48 Credit Card #1

26

$4,800.00

$4,800.00

$1,000.00

15.00%

$34.67

36 Credit Card #2

$350.00

$350.00

$12,619.08

11.00%

$274.37

60 Credit Card #3

41

$5,150.00

$5,150.00

$19,225.00

6.00%

$280.85

84 Credit Union Loan

72

$5,200.00

7.00%

$200.00

28 Car Loan

$1,969.78

12.00%

$92.72

24 Gas Credit Card

6
6

Fixed Expenses
Rent / Mortgage Payment

APR %
$6,000.00

$1,731.82

$1,931.82

$1,876.97

15.00%

$65.07

36 Medical Bill

Car Insurance

$120.00

$120.00

$49,612.40

9.50%

$582.82

142 2nd Mortgage

119

Life Insurance

$70.00

$70.00

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

139

Medical Insurance

$200.00

$0.00

401K

$150.00

$150.00

Car Payment

$200.00

$0.00

$2,471.82

$2,271.82

Donations

$650.00

$540.00

Food

$450.00

$300.00

Fuel

$170.00

$95.00

Laundry

$30.00

$30.00

Dry Cleaning

$20.00

$10.00

Internet

$25.00

$25.00

Lessons

$155.00

$155.00

Total Fixed Expenses

$2,837.50

The amount they'll have in their retirement account:

Variable Expenses

Cable

$95.00

$0.00

Gifts

$15.00

$15.00

$275.00

$250.00

Utilities

$216,915.80

Home Phone

$75.00

$0.00

Cell Phone

$85.00

$85.00

Bowling League

$85.00

$0.00

Newspaper

$35.00

$0.00

Debt

$905.68

$1,043.18

Other

$30.00

$30.00

Total Variable Expenses

$3,100.68

$2,578.18

Total Expenses

$5,572.50

$4,850.00

Surplus/Deficit

-$422.50

$300.00

$1,043,768.05

TOTAL

416

TOTAL IN YEARS

35

$192.46

Interest

Principle

Amount

APR %

Current Payme Payments Rem Description

Payed off

$6,000.00

$158.00

$60.00

$335.00

$5,665.00

$6,000.00

12.00%

$158.00

48 Credit Card #1

17

$5,665.00

$158.00

$56.65

$338.35

$5,326.65

$1,000.00

15.00%

$34.67

36 Credit Card #2

$5,326.65

$158.00

$53.27

$341.73

$4,984.92

$12,619.08

11.00%

$274.37

60 Credit Card #3

29

$4,984.92

$158.00

$49.85

$345.15

$4,639.77

$19,225.00

6.00%

$280.85

84 Credit Union Loan

42

$4,639.77

$158.00

$46.40

$348.60

$4,291.16

$5,200.00

7.00%

$200.00

28 Car Loan

$4,291.16

$158.00

$42.91

$352.09

$3,939.07

$1,969.78

12.00%

$92.72

24 Gas Credit Card

$3,939.07

$158.00

$39.39

$355.61

$3,583.47

$1,876.97

15.00%

$65.07

36 Medical Bill

$3,583.47

$158.00

$35.83

$359.17

$3,224.30

$49,612.40

9.50%

$582.82

142 2nd Mortgage

109

$3,224.30

$158.00

$32.24

$362.76

$2,861.54

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

172

10

$2,861.54

$158.00

$28.62

$366.38

$2,495.16

11

$2,495.16

$158.00

$24.95

$370.05

$2,125.11

12

$2,125.11

$158.00

$21.25

$373.75

$1,751.36

13

$1,751.36

$158.00

$17.51

$377.49

$1,373.88

14

$1,373.88

$158.00

$13.74

$381.26

$992.61

15

$992.61

$158.00

$9.93

$385.07

$607.54

16

$607.54

$158.00

$6.08

$388.92

$218.62

17

$218.62

$158.00

$2.19

$392.81

-$174.20

$216,915.80

$2,837.50

TOTAL

387

TOTAL IN YEARS 32

Interest

Principle

Amount

APR %

Current Payme Payments Rem Description

Payed off

$1,000.00

$34.67

$12.50

$259.17

$740.83

$6,000.00

12.00%

$158.00

48 Credit Card #1

17

$740.83

$34.67

$9.26

$262.41

$478.42

$1,000.00

15.00%

$34.67

36 Credit Card #2

$478.42

$34.67

$5.98

$265.69

$212.73

$12,619.08

11.00%

$274.37

60 Credit Card #3

29

$212.73

$34.67

$2.66

$269.01

-$56.28

$19,225.00

6.00%

$280.85

84 Credit Union Loan

42

$5,200.00

7.00%

$200.00

28 Car Loan

$1,969.78

12.00%

$92.72

24 Gas Credit Card

$1,876.97

15.00%

$65.07

36 Medical Bill

$49,612.40

9.50%

$582.82

142 2nd Mortgage

109

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

172

$216,915.80

$2,837.50

TOTAL

387

TOTAL IN YEA 32

Interest

Principle

Amount

APR %

Current Payme Payments Rem Description

Payed off

$12,619.08

$274.37

$115.67

$395.70

$12,223.38

$6,000.00

12.00%

$158.00

48 Credit Card #1

17

$12,223.38

$274.37

$122.23

$389.14

$11,834.25

$1,000.00

15.00%

$34.67

36 Credit Card #2

$11,834.25

$274.37

$118.34

$393.03

$11,441.22

$12,619.08

11.00%

$274.37

60 Credit Card #3

29

$11,441.22

$274.37

$114.41

$396.96

$11,044.26

$19,225.00

6.00%

$280.85

84 Credit Union Loan

42

$11,044.26

$274.37

$110.44

$400.93

$10,643.34

$5,200.00

7.00%

$200.00

28 Car Loan

$10,643.34

$274.37

$106.43

$404.94

$10,238.40

$1,969.78

12.00%

$92.72

24 Gas Credit Card

$10,238.40

$274.37

$102.38

$408.99

$9,829.41

$1,876.97

15.00%

$65.07

36 Medical Bill

$9,829.41

$274.37

$98.29

$413.08

$9,416.34

$49,612.40

9.50%

$582.82

142 2nd Mortgage

109

$9,416.34

$274.37

$94.16

$417.21

$8,999.13

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

172

10

$8,999.13

$274.37

$89.99

$421.38

$8,577.75

11

$8,577.75

$274.37

$85.78

$425.59

$8,152.16

12

$8,152.16

$274.37

$81.52

$429.85

$7,722.31

13

$7,722.31

$274.37

$77.22

$434.15

$7,288.16

14

$7,288.16

$274.37

$72.88

$438.49

$6,849.68

15

$6,849.68

$274.37

$68.50

$442.87

$6,406.80

16

$6,406.80

$274.37

$64.07

$447.30

$5,959.50

17

$5,959.50

$274.37

$59.60

$451.77

$5,507.73

18

$5,507.73

$274.37

$55.08

$456.29

$5,051.43

19

$5,051.43

$274.37

$50.51

$460.86

$4,590.58

20

$4,590.58

$274.37

$45.91

$465.46

$4,125.11

21

$4,125.11

$274.37

$41.25

$470.12

$3,654.99

22

$3,654.99

$274.37

$36.55

$474.82

$3,180.17

23

$3,180.17

$274.37

$31.80

$479.57

$2,700.61

24

$2,700.61

$274.37

$27.01

$484.36

$2,216.24

25

$2,216.24

$274.37

$22.16

$489.21

$1,727.03

26

$1,727.03

$274.37

$17.27

$494.10

$1,232.93

27

$1,232.93

$274.37

$12.33

$499.04

$733.89

28

$733.89

$274.37

$7.34

$504.03

$229.86

29

$229.86

$274.37

$2.30

$509.07

-$279.21

$216,915.80

$2,837.50

TOTAL

387

TOTAL IN YEA 32

Interest

Principle

Amount

APR %

Current Payme Payments Rem Description

Payed off

$19,225.00

$280.85

$96.13

$421.73

$18,803.28

$6,000.00

12.00%

$158.00

48 Credit Card #1

17

$18,803.28

$280.85

$94.02

$423.83

$18,379.44

$1,000.00

15.00%

$34.67

36 Credit Card #2

$18,379.44

$280.85

$91.90

$425.95

$17,953.49

$12,619.08

11.00%

$274.37

60 Credit Card #3

29

$17,953.49

$280.85

$89.77

$428.08

$17,525.41

$19,225.00

6.00%

$280.85

84 Credit Union Loan

42

$17,525.41

$280.85

$87.63

$430.22

$17,095.18

$5,200.00

7.00%

$200.00

28 Car Loan

$17,095.18

$280.85

$85.48

$432.37

$16,662.81

$1,969.78

12.00%

$92.72

24 Gas Credit Card

$16,662.81

$280.85

$83.31

$434.54

$16,228.27

$1,876.97

15.00%

$65.07

36 Medical Bill

$16,228.27

$280.85

$81.14

$436.71

$15,791.56

$49,612.40

9.50%

$582.82

142 2nd Mortgage

109

$15,791.56

$280.85

$78.96

$438.89

$15,352.67

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

172

10

$15,352.67

$280.85

$76.76

$441.09

$14,911.59

11

$14,911.59

$280.85

$74.56

$443.29

$14,468.29

12

$14,468.29

$280.85

$72.34

$445.51

$14,022.78

13

$14,022.78

$280.85

$70.11

$447.74

$13,575.05

14

$13,575.05

$280.85

$67.88

$449.97

$13,125.07

15

$13,125.07

$280.85

$65.63

$452.22

$12,672.85

16

$12,672.85

$280.85

$63.36

$454.49

$12,218.36

17

$12,218.36

$280.85

$61.09

$456.76

$11,761.61

18

$11,761.61

$280.85

$58.81

$459.04

$11,302.56

19

$11,302.56

$280.85

$56.51

$461.34

$10,841.23

20

$10,841.23

$280.85

$54.21

$463.64

$10,377.58

21

$10,377.58

$280.85

$51.89

$465.96

$9,911.62

22

$9,911.62

$280.85

$49.56

$468.29

$9,443.33

23

$9,443.33

$280.85

$47.22

$470.63

$8,972.70

24

$8,972.70

$280.85

$44.86

$472.99

$8,499.71

25

$8,499.71

$280.85

$42.50

$475.35

$8,024.36

26

$8,024.36

$280.85

$40.12

$477.73

$7,546.63

27

$7,546.63

$280.85

$37.73

$480.12

$7,066.51

28

$7,066.51

$280.85

$35.33

$482.52

$6,583.99

29

$6,583.99

$280.85

$32.92

$484.93

$6,099.06

30

$6,099.06

$280.85

$30.50

$487.35

$5,611.71

31

$5,611.71

$280.85

$28.06

$489.79

$5,121.92

32

$5,121.92

$280.85

$25.61

$492.24

$4,629.68

33

$4,629.68

$280.85

$23.15

$494.70

$4,134.98

34

$4,134.98

$280.85

$20.67

$497.18

$3,637.80

35

$3,637.80

$280.85

$18.19

$499.66

$3,138.14

36

$3,138.14

$280.85

$15.69

$502.16

$2,635.98

37

$2,635.98

$280.85

$13.18

$504.67

$2,131.31

38

$2,131.31

$280.85

$10.66

$507.19

$1,624.12

39

$1,624.12

$280.85

$8.12

$509.73

$1,114.39

40

$1,114.39

$280.85

$5.57

$512.28

$602.11

41

$602.11

$280.85

$3.01

$514.84

$87.27

42

$87.27

$280.85

$0.44

$517.41

-$430.14

$216,915.80

$2,837.50

TOTAL

387

TOTAL IN YEA 32

Interest

Principle

Amount

APR %

Current Payme Payments Rem Description

Payed off

$1,969.78

$92.72

$19.70

$310.02

$1,659.76

$6,000.00

12.00%

$158.00

48 Credit Card #1

17

$1,659.76

$92.72

$16.60

$313.12

$1,346.64

$1,000.00

15.00%

$34.67

36 Credit Card #2

$1,346.64

$92.72

$13.47

$316.25

$1,030.38

$12,619.08

11.00%

$274.37

60 Credit Card #3

29

$1,030.38

$92.72

$10.30

$319.42

$710.97

$19,225.00

6.00%

$280.85

84 Credit Union Loan

42

$710.97

$92.72

$7.11

$322.61

$388.36

$5,200.00

7.00%

$200.00

28 Car Loan

$388.36

$92.72

$3.88

$325.84

$62.52

$1,969.78

12.00%

$92.72

24 Gas Credit Card

$62.52

$92.72

$0.63

$329.09

-$266.58

$1,876.97

15.00%

$65.07

36 Medical Bill

$49,612.40

9.50%

$582.82

142 2nd Mortgage

109

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

172

$216,915.80

$2,837.50

TOTAL

387

TOTAL IN YEA 32

Interest

Principle

Amount

APR %

Current Payme Payments Rem Description

Payed off

$1,876.97

$65.07

$23.46

$278.61

$1,598.36

$6,000.00

12.00%

$158.00

48 Credit Card #1

17

$1,598.36

$65.07

$19.98

$282.09

$1,316.27

$1,000.00

15.00%

$34.67

36 Credit Card #2

$1,316.27

$65.07

$16.45

$285.62

$1,030.66

$12,619.08

11.00%

$274.37

60 Credit Card #3

29

$1,030.66

$65.07

$12.88

$289.19

$741.47

$19,225.00

6.00%

$280.85

84 Credit Union Loan

42

$741.47

$65.07

$9.27

$292.80

$448.67

$5,200.00

7.00%

$200.00

28 Car Loan

$448.67

$65.07

$5.61

$296.46

$152.20

$1,969.78

12.00%

$92.72

24 Gas Credit Card

$152.20

$65.07

$1.90

$300.17

-$147.96

$1,876.97

15.00%

$65.07

36 Medical Bill

$49,612.40

9.50%

$582.82

142 2nd Mortgage

109

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

172

$216,915.80

$2,837.50

TOTAL

387

TOTAL IN YEA 32

Interest

Principle

Amount

APR %

Current Payme Payments Rem Description

Payed off

$49,612.40

$582.82

$392.76

$290.06

$49,322.34

$6,000.00

12.00%

$158.00

48 Credit Card #1

17

$49,322.34

$582.82

$390.47

$292.35

$49,029.99

$1,000.00

15.00%

$34.67

36 Credit Card #2

$49,029.99

$582.82

$388.15

$294.67

$48,735.33

$12,619.08

11.00%

$274.37

60 Credit Card #3

29

$48,735.33

$582.82

$385.82

$297.00

$48,438.33

$19,225.00

6.00%

$280.85

84 Credit Union Loan

42

$48,438.33

$582.82

$383.47

$299.35

$48,138.98

$5,200.00

7.00%

$200.00

28 Car Loan

$48,138.98

$582.82

$381.10

$301.72

$47,837.26

$1,969.78

12.00%

$92.72

24 Gas Credit Card

$47,837.26

$582.82

$378.71

$304.11

$47,533.15

$1,876.97

15.00%

$65.07

36 Medical Bill

$47,533.15

$582.82

$376.30

$306.52

$47,226.63

$49,612.40

9.50%

$582.82

142 2nd Mortgage

109

$47,226.63

$582.82

$373.88

$308.94

$46,917.69

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

172

10

$46,917.69

$582.82

$371.43

$311.39

$46,606.30

11

$46,606.30

$582.82

$368.97

$313.85

$46,292.45

12

$46,292.45

$582.82

$366.48

$316.34

$45,976.11

13

$45,976.11

$582.82

$363.98

$318.84

$45,657.27

14

$45,657.27

$582.82

$361.45

$321.37

$45,335.90

15

$45,335.90

$582.82

$358.91

$323.91

$45,011.99

16

$45,011.99

$582.82

$356.34

$326.48

$44,685.52

17

$44,685.52

$582.82

$353.76

$329.06

$44,356.46

18

$44,356.46

$582.82

$351.16

$331.66

$44,024.79

19

$44,024.79

$582.82

$348.53

$334.29

$43,690.50

20

$43,690.50

$582.82

$345.88

$336.94

$43,353.57

21

$43,353.57

$582.82

$343.22

$339.60

$43,013.96

22

$43,013.96

$582.82

$340.53

$342.29

$42,671.67

23

$42,671.67

$582.82

$337.82

$345.00

$42,326.67

24

$42,326.67

$582.82

$335.09

$347.73

$41,978.93

25

$41,978.93

$582.82

$332.33

$350.49

$41,628.45

26

$41,628.45

$582.82

$329.56

$353.26

$41,275.18

27

$41,275.18

$582.82

$326.76

$356.06

$40,919.13

28

$40,919.13

$582.82

$323.94

$358.88

$40,560.25

29

$40,560.25

$582.82

$321.10

$361.72

$40,198.53

30

$40,198.53

$582.82

$318.24

$364.58

$39,833.95

31

$39,833.95

$582.82

$315.35

$367.47

$39,466.48

32

$39,466.48

$582.82

$312.44

$370.38

$39,096.10

33

$39,096.10

$582.82

$309.51

$373.31

$38,722.80

34

$38,722.80

$582.82

$306.56

$376.26

$38,346.53

35

$38,346.53

$582.82

$303.58

$379.24

$37,967.29

36

$37,967.29

$582.82

$300.57

$382.25

$37,585.04

37

$37,585.04

$582.82

$297.55

$385.27

$37,199.77

38

$37,199.77

$582.82

$294.50

$388.32

$36,811.45

39

$36,811.45

$582.82

$291.42

$391.40

$36,420.05

40

$36,420.05

$582.82

$288.33

$394.49

$36,025.56

41

$36,025.56

$582.82

$285.20

$397.62

$35,627.94

42

$35,627.94

$582.82

$282.05

$400.77

$35,227.17

43

$35,227.17

$582.82

$278.88

$403.94

$34,823.24

44

$34,823.24

$582.82

$275.68

$407.14

$34,416.10

45

$34,416.10

$582.82

$272.46

$410.36

$34,005.74

46

$34,005.74

$582.82

$269.21

$413.61

$33,592.13

$216,915.80

$2,837.50

TOTAL

387

TOTAL IN YEA 32

47

$33,592.13

$582.82

$265.94

$416.88

$33,175.25

48

$33,175.25

$582.82

$262.64

$420.18

$32,755.07

49

$32,755.07

$582.82

$259.31

$423.51

$32,331.56

50

$32,331.56

$582.82

$255.96

$426.86

$31,904.70

51

$31,904.70

$582.82

$252.58

$430.24

$31,474.46

52

$31,474.46

$582.82

$249.17

$433.65

$31,040.81

53

$31,040.81

$582.82

$245.74

$437.08

$30,603.73

54

$30,603.73

$582.82

$242.28

$440.54

$30,163.19

55

$30,163.19

$582.82

$238.79

$444.03

$29,719.16

56

$29,719.16

$582.82

$235.28

$447.54

$29,271.62

57

$29,271.62

$582.82

$231.73

$451.09

$28,820.53

58

$28,820.53

$582.82

$228.16

$454.66

$28,365.87

59

$28,365.87

$582.82

$224.56

$458.26

$27,907.62

60

$27,907.62

$582.82

$220.94

$461.88

$27,445.73

61

$27,445.73

$582.82

$217.28

$465.54

$26,980.19

62

$26,980.19

$582.82

$213.59

$469.23

$26,510.96

63

$26,510.96

$582.82

$209.88

$472.94

$26,038.02

64

$26,038.02

$582.82

$206.13

$476.69

$25,561.34

65

$25,561.34

$582.82

$202.36

$480.46

$25,080.88

66

$25,080.88

$582.82

$198.56

$484.26

$24,596.61

67

$24,596.61

$582.82

$194.72

$488.10

$24,108.52

68

$24,108.52

$582.82

$190.86

$491.96

$23,616.56

69

$23,616.56

$582.82

$186.96

$495.86

$23,120.70

70

$23,120.70

$582.82

$183.04

$499.78

$22,620.92

71

$22,620.92

$582.82

$179.08

$503.74

$22,117.18

72

$22,117.18

$582.82

$175.09

$507.73

$21,609.46

73

$21,609.46

$582.82

$171.07

$511.75

$21,097.71

74

$21,097.71

$582.82

$167.02

$515.80

$20,581.91

75

$20,581.91

$582.82

$162.94

$519.88

$20,062.03

76

$20,062.03

$582.82

$158.82

$524.00

$19,538.04

77

$19,538.04

$582.82

$154.68

$528.14

$19,009.90

78

$19,009.90

$582.82

$150.50

$532.32

$18,477.57

79

$18,477.57

$582.82

$146.28

$536.54

$17,941.03

80

$17,941.03

$582.82

$142.03

$540.79

$17,400.24

81

$17,400.24

$582.82

$137.75

$545.07

$16,855.18

82

$16,855.18

$582.82

$133.44

$549.38

$16,305.79

83

$16,305.79

$582.82

$129.09

$553.73

$15,752.06

84

$15,752.06

$582.82

$124.70

$558.12

$15,193.94

85

$15,193.94

$582.82

$120.29

$562.53

$14,631.41

86

$14,631.41

$582.82

$115.83

$566.99

$14,064.42

87

$14,064.42

$582.82

$111.34

$571.48

$13,492.95

88

$13,492.95

$582.82

$106.82

$576.00

$12,916.94

89

$12,916.94

$582.82

$102.26

$580.56

$12,336.38

90

$12,336.38

$582.82

$97.66

$585.16

$11,751.23

91

$11,751.23

$582.82

$93.03

$589.79

$11,161.44

92

$11,161.44

$582.82

$88.36

$594.46

$10,566.98

93

$10,566.98

$582.82

$83.66

$599.16

$9,967.81

94

$9,967.81

$582.82

$78.91

$603.91

$9,363.91

95

$9,363.91

$582.82

$74.13

$608.69

$8,755.22

96

$8,755.22

$582.82

$69.31

$613.51

$8,141.71

97

$8,141.71

$582.82

$64.46

$618.36

$7,523.34

98

$7,523.34

$582.82

$59.56

$623.26

$6,900.08

99

$6,900.08

$582.82

$54.63

$628.19

$6,271.89

100

$6,271.89

$582.82

$49.65

$633.17

$5,638.72

101

$5,638.72

$582.82

$44.64

$638.18

$5,000.54

102

$5,000.54

$582.82

$39.59

$643.23

$4,357.31

103

$4,357.31

$582.82

$34.50

$648.32

$3,708.98

104

$3,708.98

$582.82

$29.36

$653.46

$3,055.53

105

$3,055.53

$582.82

$24.19

$658.63

$2,396.90

106

$2,396.90

$582.82

$18.98

$663.84

$1,733.05

107

$1,733.05

$582.82

$13.72

$669.10

$1,063.95

108

$1,063.95

$582.82

$8.42

$674.40

$389.56

109

$389.56

$582.82

$3.08

$679.74

-$290.18

Interest

Principle

Amount

APR %

Current Payme Payments Remaining

Description

Payed off

$119,412.57

$1,149.00

$597.06

$651.94

$118,760.63

$6,000.00

12.00%

$158.00

48 Credit Card #1

17

$118,760.63

$1,149.00

$940.19

$308.81

$118,451.82

$1,000.00

15.00%

$34.67

36 Credit Card #2

$118,451.82

$1,149.00

$937.74

$311.26

$118,140.56

$12,619.08

11.00%

$274.37

60 Credit Card #3

29

$118,140.56

$1,149.00

$935.28

$313.72

$117,826.84

$19,225.00

6.00%

$280.85

84 Credit Union Loan

42

$117,826.84

$1,149.00

$932.80

$316.20

$117,510.64

$0.00

0.00%

$0.00

$117,510.64

$1,149.00

$930.29

$318.71

$117,191.93

$1,969.78

12.00%

$92.72

24 Gas Credit Card

$117,191.93

$1,149.00

$927.77

$321.23

$116,870.70

$1,876.97

15.00%

$65.07

36 Medical Bill

$116,870.70

$1,149.00

$925.23

$323.77

$116,546.93

$49,612.40

9.50%

$582.82

142 2nd Mortgage

109

$116,546.93

$1,149.00

$922.66

$326.34

$116,220.59

$119,412.57

6.00%

$1,149.00

147 1st Mortgage

172

10

$116,220.59

$1,149.00

$920.08

$328.92

$115,891.67

11

$115,891.67

$1,149.00

$917.48

$331.52

$115,560.15

12

$115,560.15

$1,149.00

$914.85

$334.15

$115,226.00

13

$115,226.00

$1,149.00

$912.21

$336.79

$114,889.20

14

$114,889.20

$1,149.00

$909.54

$339.46

$114,549.74

15

$114,549.74

$1,149.00

$906.85

$342.15

$114,207.60

16

$114,207.60

$1,149.00

$904.14

$344.86

$113,862.74

17

$113,862.74

$1,149.00

$901.41

$347.59

$113,515.15

18

$113,515.15

$1,149.00

$898.66

$350.34

$113,164.81

19

$113,164.81

$1,149.00

$895.89

$353.11

$112,811.70

20

$112,811.70

$1,149.00

$893.09

$355.91

$112,455.79

21

$112,455.79

$1,149.00

$890.28

$358.72

$112,097.07

22

$112,097.07

$1,149.00

$887.44

$361.56

$111,735.51

23

$111,735.51

$1,149.00

$884.57

$364.43

$111,371.08

24

$111,371.08

$1,149.00

$881.69

$367.31

$111,003.77

25

$111,003.77

$1,149.00

$878.78

$370.22

$110,633.55

26

$110,633.55

$1,149.00

$875.85

$373.15

$110,260.39

27

$110,260.39

$1,149.00

$872.89

$376.11

$109,884.29

28

$109,884.29

$1,149.00

$869.92

$379.08

$109,505.21

29

$109,505.21

$1,149.00

$866.92

$382.08

$109,123.12

30

$109,123.12

$1,149.00

$863.89

$385.11

$108,738.01

31

$108,738.01

$1,149.00

$860.84

$388.16

$108,349.86

32

$108,349.86

$1,149.00

$857.77

$391.23

$107,958.63

33

$107,958.63

$1,149.00

$854.67

$394.33

$107,564.30

34

$107,564.30

$1,149.00

$851.55

$397.45

$107,166.85

35

$107,166.85

$1,149.00

$848.40

$400.60

$106,766.25

36

$106,766.25

$1,149.00

$845.23

$403.77

$106,362.49

37

$106,362.49

$1,149.00

$842.04

$406.96

$105,955.52

38

$105,955.52

$1,149.00

$838.81

$410.19

$105,545.34

39

$105,545.34

$1,149.00

$835.57

$413.43

$105,131.90

40

$105,131.90

$1,149.00

$832.29

$416.71

$104,715.20

41

$104,715.20

$1,149.00

$829.00

$420.00

$104,295.19

42

$104,295.19

$1,149.00

$825.67

$423.33

$103,871.86

43

$103,871.86

$1,149.00

$822.32

$426.68

$103,445.18

44

$103,445.18

$1,149.00

$818.94

$430.06

$103,015.12

45

$103,015.12

$1,149.00

$815.54

$433.46

$102,581.66

46

$102,581.66

$1,149.00

$812.10

$436.90

$102,144.77

47

$102,144.77

$1,149.00

$808.65

$440.35

$101,704.41

48

$101,704.41

$1,149.00

$805.16

$443.84

$101,260.57

49

$101,260.57

$1,149.00

$801.65

$447.35

$100,813.22

$216,915.80

$2,837.50

0 Car Loan

TOTAL

387

TOTAL IN YEARS

32

50

$100,813.22

$1,149.00

$798.10

$450.90

$100,362.32

51

$100,362.32

$1,149.00

$794.54

$454.46

$99,907.86

52

$99,907.86

$1,149.00

$790.94

$458.06

$99,449.79

53

$99,449.79

$1,149.00

$787.31

$461.69

$98,988.11

54

$98,988.11

$1,149.00

$783.66

$465.34

$98,522.76

55

$98,522.76

$1,149.00

$779.97

$469.03

$98,053.73

56

$98,053.73

$1,149.00

$776.26

$472.74

$97,580.99

57

$97,580.99

$1,149.00

$772.52

$476.48

$97,104.51

58

$97,104.51

$1,149.00

$768.74

$480.26

$96,624.25

59

$96,624.25

$1,149.00

$764.94

$484.06

$96,140.19

60

$96,140.19

$1,149.00

$761.11

$487.89

$95,652.30

61

$95,652.30

$1,149.00

$757.25

$491.75

$95,160.55

62

$95,160.55

$1,149.00

$753.35

$495.65

$94,664.91

63

$94,664.91

$1,149.00

$749.43

$499.57

$94,165.34

64

$94,165.34

$1,149.00

$745.48

$503.52

$93,661.81

65

$93,661.81

$1,149.00

$741.49

$507.51

$93,154.30

66

$93,154.30

$1,149.00

$737.47

$511.53

$92,642.77

67

$92,642.77

$1,149.00

$733.42

$515.58

$92,127.19

68

$92,127.19

$1,149.00

$729.34

$519.66

$91,607.54

69

$91,607.54

$1,149.00

$725.23

$523.77

$91,083.76

70

$91,083.76

$1,149.00

$721.08

$527.92

$90,555.84

71

$90,555.84

$1,149.00

$716.90

$532.10

$90,023.74

72

$90,023.74

$1,149.00

$712.69

$536.31

$89,487.43

73

$89,487.43

$1,149.00

$708.44

$540.56

$88,946.87

74

$88,946.87

$1,149.00

$704.16

$544.84

$88,402.03

75

$88,402.03

$1,149.00

$699.85

$549.15

$87,852.88

76

$87,852.88

$1,149.00

$695.50

$553.50

$87,299.39

77

$87,299.39

$1,149.00

$691.12

$557.88

$86,741.51

78

$86,741.51

$1,149.00

$686.70

$562.30

$86,179.21

79

$86,179.21

$1,149.00

$682.25

$566.75

$85,612.46

80

$85,612.46

$1,149.00

$677.77

$571.23

$85,041.23

81

$85,041.23

$1,149.00

$673.24

$575.76

$84,465.47

82

$84,465.47

$1,149.00

$668.68

$580.32

$83,885.16

83

$83,885.16

$1,149.00

$664.09

$584.91

$83,300.25

84

$83,300.25

$1,149.00

$659.46

$589.54

$82,710.71

85

$82,710.71

$1,149.00

$654.79

$594.21

$82,116.50

86

$82,116.50

$1,149.00

$650.09

$598.91

$81,517.59

87

$81,517.59

$1,149.00

$645.35

$603.65

$80,913.94

88

$80,913.94

$1,149.00

$640.57

$608.43

$80,305.50

89

$80,305.50

$1,149.00

$635.75

$613.25

$79,692.26

90

$79,692.26

$1,149.00

$630.90

$618.10

$79,074.15

91

$79,074.15

$1,149.00

$626.00

$623.00

$78,451.16

92

$78,451.16

$1,149.00

$621.07

$627.93

$77,823.23

93

$77,823.23

$1,149.00

$616.10

$632.90

$77,190.33

94

$77,190.33

$1,149.00

$611.09

$637.91

$76,552.42

95

$76,552.42

$1,149.00

$606.04

$642.96

$75,909.46

96

$75,909.46

$1,149.00

$600.95

$648.05

$75,261.41

97

$75,261.41

$1,149.00

$595.82

$653.18

$74,608.23

98

$74,608.23

$1,149.00

$590.65

$658.35

$73,949.88

99

$73,949.88

$1,149.00

$585.44

$663.56

$73,286.31

100

$73,286.31

$1,149.00

$580.18

$668.82

$72,617.50

101

$72,617.50

$1,149.00

$574.89

$674.11

$71,943.39

102

$71,943.39

$1,149.00

$569.55

$679.45

$71,263.94

103

$71,263.94

$1,149.00

$564.17

$684.83

$70,579.11

104

$70,579.11

$1,149.00

$558.75

$690.25

$69,888.86

105

$69,888.86

$1,149.00

$553.29

$695.71

$69,193.15

106

$69,193.15

$1,149.00

$547.78

$701.22

$68,491.93

107

$68,491.93

$1,149.00

$542.23

$706.77

$67,785.16

108

$67,785.16

$1,149.00

$536.63

$712.37

$67,072.79

109

$67,072.79

$1,149.00

$530.99

$718.01

$66,354.78

110

$66,354.78

$1,149.00

$525.31

$823.69

$65,531.09 <- increase payment by $100

111

$65,531.09

$1,149.00

$518.79

$830.21

$64,700.88

112

$64,700.88

$1,149.00

$512.22

$836.78

$63,864.09

113

$63,864.09

$1,149.00

$505.59

$843.41

$63,020.68

114

$63,020.68

$1,149.00

$498.91

$850.09

$62,170.60

115

$62,170.60

$1,149.00

$492.18

$856.82

$61,313.78

116

$61,313.78

$1,149.00

$485.40

$863.60

$60,450.18

117

$60,450.18

$1,149.00

$478.56

$870.44

$59,579.75

118

$59,579.75

$1,149.00

$471.67

$877.33

$58,702.42

119

$58,702.42

$1,149.00

$464.73

$884.27

$57,818.15

120

$57,818.15

$1,149.00

$457.73

$891.27

$56,926.87

121

$56,926.87

$1,149.00

$450.67

$898.33

$56,028.54

122

$56,028.54

$1,149.00

$443.56

$905.44

$55,123.10

123

$55,123.10

$1,149.00

$436.39

$912.61

$54,210.49

124

$54,210.49

$1,149.00

$429.17

$919.83

$53,290.66

125

$53,290.66

$1,149.00

$421.88

$927.12

$52,363.55

126

$52,363.55

$1,149.00

$414.54

$934.46

$51,429.09

127

$51,429.09

$1,149.00

$407.15

$941.85

$50,487.24

128

$50,487.24

$1,149.00

$399.69

$949.31

$49,537.93

129

$49,537.93

$1,149.00

$392.18

$956.82

$48,581.10

130

$48,581.10

$1,149.00

$384.60

$964.40

$47,616.70

131

$47,616.70

$1,149.00

$376.97

$972.03

$46,644.67

132

$46,644.67

$1,149.00

$369.27

$979.73

$45,664.94

133

$45,664.94

$1,149.00

$361.51

$987.49

$44,677.45

134

$44,677.45

$1,149.00

$353.70

$995.30

$43,682.15

135

$43,682.15

$1,149.00

$345.82

$1,003.18

$42,678.97

136

$42,678.97

$1,149.00

$337.88

$1,011.12

$41,667.84

137

$41,667.84

$1,149.00

$329.87

$1,019.13

$40,648.71

138

$40,648.71

$1,149.00

$321.80

$1,027.20

$39,621.51

139

$39,621.51

$1,149.00

$313.67

$1,035.33

$38,586.19

140

$38,586.19

$1,149.00

$305.47

$1,043.53

$37,542.66

141

$37,542.66

$1,149.00

$297.21

$1,051.79

$36,490.87

142

$36,490.87

$1,149.00

$288.89

$1,060.11

$35,430.76

143

$35,430.76

$1,149.00

$280.49

$1,068.51

$34,362.25

144

$34,362.25

$1,149.00

$272.03

$1,076.97

$33,285.29

145

$33,285.29

$1,149.00

$263.51

$1,085.49

$32,199.79

146

$32,199.79

$1,149.00

$254.92

$1,094.08

$31,105.71

147

$31,105.71

$1,149.00

$246.25

$1,102.75

$30,002.96

148

$30,002.96

$1,149.00

$237.52

$1,111.48

$28,891.49

149

$28,891.49

$1,149.00

$228.72

$1,120.28

$27,771.21

150

$27,771.21

$1,149.00

$219.86

$1,129.14

$26,642.07

151

$26,642.07

$1,149.00

$210.92

$1,138.08

$25,503.98

152

$25,503.98

$1,149.00

$201.91

$1,147.09

$24,356.89

153

$24,356.89

$1,149.00

$192.83

$1,156.17

$23,200.71

154

$23,200.71

$1,149.00

$183.67

$1,165.33

$22,035.39

155

$22,035.39

$1,149.00

$174.45

$1,174.55

$20,860.83

156

$20,860.83

$1,149.00

$165.15

$1,183.85

$19,676.98

157

$19,676.98

$1,149.00

$155.78

$1,193.22

$18,483.76

158

$18,483.76

$1,149.00

$146.33

$1,202.67

$17,281.09

159

$17,281.09

$1,149.00

$136.81

$1,212.19

$16,068.90

160

$16,068.90

$1,149.00

$127.21

$1,221.79

$14,847.11

161

$14,847.11

$1,149.00

$117.54

$1,231.46

$13,615.65

162

$13,615.65

$1,149.00

$107.79

$1,241.21

$12,374.44

163

$12,374.44

$1,149.00

$97.96

$1,251.04

$11,123.40

164

$11,123.40

$1,149.00

$88.06

$1,260.94

$9,862.46

165

$9,862.46

$1,149.00

$78.08

$1,270.92

$8,591.54

166

$8,591.54

$1,149.00

$68.02

$1,280.98

$7,310.56

167

$7,310.56

$1,149.00

$57.88

$1,291.12

$6,019.43

168

$6,019.43

$1,149.00

$47.65

$1,301.35

$4,718.09

169

$4,718.09

$1,149.00

$37.35

$1,311.65

$3,406.44

170

$3,406.44

$1,149.00

$26.97

$1,322.03

$2,084.41

171

$2,084.41

$1,149.00

$16.50

$1,332.50

$751.91

172

$751.91

$1,149.00

$5.95

$1,343.05

-$591.14

-$591.14

$1,149.00

-$4.68

$1,353.68

-$1,944.82