Credit Card debt freedom
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
£
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUV
1
Credit Card Debt RepaymentEnter your current balance details into the highlighted boxes and watch what effect different repayment approaches will have : for you and your bank. Money you do not pay to them in interest is yours. Remember this sheet only works if you STOP adding to the debt. Once you have set a repayment scheme, cut the card up. And cash drawn out is always at higher interest rates.
2
written by TalkinPeace
3
Balance outstanding19521.00%Percentage2.50%Start date1 March 2015
4
Amount5
5
Minimum repaymentFixed at first Minimum repaymentDouble Minimum repaymentFixed at DOUBLE first Minimum repaymentTriple Minimum repayment
6
You repay£4,999.32You repay£5,000.00You repay£5,000.00You repay£5,000.00You repay£5,000.00
7
Bank Profit£0.00Bank Profit£0.00Bankers Profit£0.00Bank Profit£0.00Bankers Profit£0.00
8
Repayment time (years)32.67Repayment time (years)3.75Repayment time (years)31.17Repayment time (years)1.92Repayment time (years)31.17
9
10
Month/YearRepaidInterest CapitalBalanceRepaidInterest CapitalBalanceRepaidInterest CapitalBalanceRepaidInterest CapitalBalanceRepaidInterest CapitalBalance
11
£5,000.00£5,000.00£5,000.00£5,000.00£5,000.00
12
24/03/2015£112.50£0.00£112.50£4,887.50£112.50£0.00£112.50£4,887.50£225.00£0.00£225.00£4,775.00£225.00£0.00£225.00£4,775.00£337.50£0.00£337.50£4,662.50
13
April 2015£109.97£0.00£109.97£4,777.53£112.50£0.00£112.50£4,775.00£214.88£0.00£214.88£4,560.13£225.00£0.00£225.00£4,550.00£314.72£0.00£314.72£4,347.78
14
May 2015£107.49£0.00£107.49£4,670.04£112.50£0.00£112.50£4,662.50£205.21£0.00£205.21£4,354.92£225.00£0.00£225.00£4,325.00£293.48£0.00£293.48£4,054.31
15
June 2015£105.08£0.00£105.08£4,564.96£112.50£0.00£112.50£4,550.00£195.97£0.00£195.97£4,158.95£225.00£0.00£225.00£4,100.00£273.67£0.00£273.67£3,780.64
16
July 2015£102.71£0.00£102.71£4,462.25£112.50£0.00£112.50£4,437.50£187.15£0.00£187.15£3,971.80£225.00£0.00£225.00£3,875.00£255.19£0.00£255.19£3,525.45
17
August 2015£100.40£0.00£100.40£4,361.85£112.50£0.00£112.50£4,325.00£178.73£0.00£178.73£3,793.06£225.00£0.00£225.00£3,650.00£237.97£0.00£237.97£3,287.48
18
September 2015£98.14£0.00£98.14£4,263.71£112.50£0.00£112.50£4,212.50£170.69£0.00£170.69£3,622.38£225.00£0.00£225.00£3,425.00£221.90£0.00£221.90£3,065.57
19
October 2015£95.93£0.00£95.93£4,167.77£112.50£0.00£112.50£4,100.00£163.01£0.00£163.01£3,459.37£225.00£0.00£225.00£3,200.00£206.93£0.00£206.93£2,858.65
20
November 2015£93.77£0.00£93.77£4,074.00£112.50£0.00£112.50£3,987.50£155.67£0.00£155.67£3,303.70£225.00£0.00£225.00£2,975.00£192.96£0.00£192.96£2,665.69
21
December 2015£91.66£0.00£91.66£3,982.33£112.50£0.00£112.50£3,875.00£148.67£0.00£148.67£3,155.03£225.00£0.00£225.00£2,750.00£179.93£0.00£179.93£2,485.76
22
January 2016£89.60£0.00£89.60£3,892.73£112.50£0.00£112.50£3,762.50£141.98£0.00£141.98£3,013.06£225.00£0.00£225.00£2,525.00£167.79£0.00£167.79£2,317.97
23
February 2016£87.59£0.00£87.59£3,805.14£112.50£0.00£112.50£3,650.00£135.59£0.00£135.59£2,877.47£225.00£0.00£225.00£2,300.00£156.46£0.00£156.46£2,161.50
24
March 2016£85.62£0.00£85.62£3,719.53£112.50£0.00£112.50£3,537.50£129.49£0.00£129.49£2,747.98£225.00£0.00£225.00£2,075.00£145.90£0.00£145.90£2,015.60
25
April 2016£83.69£0.00£83.69£3,635.84£112.50£0.00£112.50£3,425.00£123.66£0.00£123.66£2,624.32£225.00£0.00£225.00£1,850.00£136.05£0.00£136.05£1,879.55
26
May 2016£81.81£0.00£81.81£3,554.03£112.50£0.00£112.50£3,312.50£118.09£0.00£118.09£2,506.23£225.00£0.00£225.00£1,625.00£126.87£0.00£126.87£1,752.68
27
June 2016£79.97£0.00£79.97£3,474.07£112.50£0.00£112.50£3,200.00£112.78£0.00£112.78£2,393.45£225.00£0.00£225.00£1,400.00£118.31£0.00£118.31£1,634.37
28
July 2016£78.17£0.00£78.17£3,395.90£112.50£0.00£112.50£3,087.50£107.71£0.00£107.71£2,285.74£225.00£0.00£225.00£1,175.00£110.32£0.00£110.32£1,524.05
29
August 2016£76.41£0.00£76.41£3,319.49£112.50£0.00£112.50£2,975.00£102.86£0.00£102.86£2,182.88£225.00£0.00£225.00£950.00£102.87£0.00£102.87£1,421.18
30
September 2016£74.69£0.00£74.69£3,244.80£112.50£0.00£112.50£2,862.50£98.23£0.00£98.23£2,084.65£225.00£0.00£225.00£725.00£95.93£0.00£95.93£1,325.25
31
October 2016£73.01£0.00£73.01£3,171.80£112.50£0.00£112.50£2,750.00£93.81£0.00£93.81£1,990.84£225.00£0.00£225.00£500.00£89.45£0.00£89.45£1,235.80
32
November 2016£71.37£0.00£71.37£3,100.43£112.50£0.00£112.50£2,637.50£89.59£0.00£89.59£1,901.26£225.00£0.00£225.00£275.00£83.42£0.00£83.42£1,152.38
33
December 2016£69.76£0.00£69.76£3,030.67£112.50£0.00£112.50£2,525.00£85.56£0.00£85.56£1,815.70£225.00£0.00£225.00£50.00£77.79£0.00£77.79£1,074.59
34
January 2017£68.19£0.00£68.19£2,962.48£112.50£0.00£112.50£2,412.50£81.71£0.00£81.71£1,733.99£50.00£0.00£50.00£0.00£72.54£0.00£72.54£1,002.06
35
February 2017£66.66£0.00£66.66£2,895.83£112.50£0.00£112.50£2,300.00£78.03£0.00£78.03£1,655.96£0.00£0.00£0.00£0.00£67.64£0.00£67.64£934.42
36
March 2017£65.16£0.00£65.16£2,830.67£112.50£0.00£112.50£2,187.50£74.52£0.00£74.52£1,581.45£0.00£0.00£0.00£0.00£63.07£0.00£63.07£871.35
37
April 2017£63.69£0.00£63.69£2,766.98£112.50£0.00£112.50£2,075.00£71.17£0.00£71.17£1,510.28£0.00£0.00£0.00£0.00£58.82£0.00£58.82£812.53
38
May 2017£62.26£0.00£62.26£2,704.72£112.50£0.00£112.50£1,962.50£67.96£0.00£67.96£1,442.32£0.00£0.00£0.00£0.00£54.85£0.00£54.85£757.69
39
June 2017£60.86£0.00£60.86£2,643.87£112.50£0.00£112.50£1,850.00£64.90£0.00£64.90£1,377.41£0.00£0.00£0.00£0.00£51.14£0.00£51.14£706.54
40
July 2017£59.49£0.00£59.49£2,584.38£112.50£0.00£112.50£1,737.50£61.98£0.00£61.98£1,315.43£0.00£0.00£0.00£0.00£47.69£0.00£47.69£658.85
41
August 2017£58.15£0.00£58.15£2,526.23£112.50£0.00£112.50£1,625.00£59.19£0.00£59.19£1,256.24£0.00£0.00£0.00£0.00£44.47£0.00£44.47£614.38
42
September 2017£56.84£0.00£56.84£2,469.39£112.50£0.00£112.50£1,512.50£56.53£0.00£56.53£1,199.71£0.00£0.00£0.00£0.00£41.47£0.00£41.47£572.91
43
October 2017£55.56£0.00£55.56£2,413.83£112.50£0.00£112.50£1,400.00£53.99£0.00£53.99£1,145.72£0.00£0.00£0.00£0.00£38.67£0.00£38.67£534.24
44
November 2017£54.31£0.00£54.31£2,359.52£112.50£0.00£112.50£1,287.50£51.56£0.00£51.56£1,094.16£0.00£0.00£0.00£0.00£36.06£0.00£36.06£498.17
45
December 2017£53.09£0.00£53.09£2,306.43£112.50£0.00£112.50£1,175.00£49.24£0.00£49.24£1,044.92£0.00£0.00£0.00£0.00£33.63£0.00£33.63£464.55
46
January 2018£51.89£0.00£51.89£2,254.53£112.50£0.00£112.50£1,062.50£47.02£0.00£47.02£997.90£0.00£0.00£0.00£0.00£31.36£0.00£31.36£433.19
47
February 2018£50.73£0.00£50.73£2,203.81£112.50£0.00£112.50£950.00£44.91£0.00£44.91£953.00£0.00£0.00£0.00£0.00£29.24£0.00£29.24£403.95
48
March 2018£49.59£0.00£49.59£2,154.22£112.50£0.00£112.50£837.50£42.88£0.00£42.88£910.11£0.00£0.00£0.00£0.00£27.27£0.00£27.27£376.68
49
April 2018£48.47£0.00£48.47£2,105.75£112.50£0.00£112.50£725.00£40.96£0.00£40.96£869.16£0.00£0.00£0.00£0.00£25.43£0.00£25.43£351.26
50
May 2018£47.38£0.00£47.38£2,058.37£112.50£0.00£112.50£612.50£39.11£0.00£39.11£830.04£0.00£0.00£0.00£0.00£23.71£0.00£23.71£327.55
51
June 2018£46.31£0.00£46.31£2,012.06£112.50£0.00£112.50£500.00£37.35£0.00£37.35£792.69£0.00£0.00£0.00£0.00£22.11£0.00£22.11£305.44
52
July 2018£45.27£0.00£45.27£1,966.79£112.50£0.00£112.50£387.50£35.67£0.00£35.67£757.02£0.00£0.00£0.00£0.00£20.62£0.00£20.62£284.82
53
August 2018£44.25£0.00£44.25£1,922.53£112.50£0.00£112.50£275.00£34.07£0.00£34.07£722.96£0.00£0.00£0.00£0.00£19.23£0.00£19.23£265.60
54
September 2018£43.26£0.00£43.26£1,879.28£112.50£0.00£112.50£162.50£32.53£0.00£32.53£690.42£0.00£0.00£0.00£0.00£17.93£0.00£17.93£247.67
55
October 2018£42.28£0.00£42.28£1,836.99£112.50£0.00£112.50£50.00£31.07£0.00£31.07£659.35£0.00£0.00£0.00£0.00£16.72£0.00£16.72£230.95
56
November 2018£41.33£0.00£41.33£1,795.66£50.00£0.00£50.00£0.00£29.67£0.00£29.67£629.68£0.00£0.00£0.00£0.00£15.59£0.00£15.59£215.36
57
December 2018£40.40£0.00£40.40£1,755.26£0.00£0.00£0.00£0.00£28.34£0.00£28.34£601.35£0.00£0.00£0.00£0.00£14.54£0.00£14.54£200.82
58
January 2019£39.49£0.00£39.49£1,715.77£0.00£0.00£0.00£0.00£27.06£0.00£27.06£574.29£0.00£0.00£0.00£0.00£13.56£0.00£13.56£187.27
59
February 2019£38.60£0.00£38.60£1,677.16£0.00£0.00£0.00£0.00£25.84£0.00£25.84£548.44£0.00£0.00£0.00£0.00£12.64£0.00£12.64£174.63
60
March 2019£37.74£0.00£37.74£1,639.42£0.00£0.00£0.00£0.00£24.68£0.00£24.68£523.76£0.00£0.00£0.00£0.00£11.79£0.00£11.79£162.84
61
April 2019£36.89£0.00£36.89£1,602.54£0.00£0.00£0.00£0.00£23.57£0.00£23.57£500.19£0.00£0.00£0.00£0.00£10.99£0.00£10.99£151.85
62
May 2019£36.06£0.00£36.06£1,566.48£0.00£0.00£0.00£0.00£22.51£0.00£22.51£477.69£0.00£0.00£0.00£0.00£10.25£0.00£10.25£141.60
63
June 2019£35.25£0.00£35.25£1,531.23£0.00£0.00£0.00£0.00£21.50£0.00£21.50£456.19£0.00£0.00£0.00£0.00£9.56£0.00£9.56£132.04
64
July 2019£34.45£0.00£34.45£1,496.78£0.00£0.00£0.00£0.00£20.53£0.00£20.53£435.66£0.00£0.00£0.00£0.00£8.91£0.00£8.91£123.13
65
August 2019£33.68£0.00£33.68£1,463.10£0.00£0.00£0.00£0.00£19.60£0.00£19.60£416.06£0.00£0.00£0.00£0.00£8.31£0.00£8.31£114.82
66
September 2019£32.92£0.00£32.92£1,430.18£0.00£0.00£0.00£0.00£18.72£0.00£18.72£397.33£0.00£0.00£0.00£0.00£7.75£0.00£7.75£107.07
67
October 2019£32.18£0.00£32.18£1,398.01£0.00£0.00£0.00£0.00£17.88£0.00£17.88£379.45£0.00£0.00£0.00£0.00£7.23£0.00£7.23£99.84
68
November 2019£31.46£0.00£31.46£1,366.55£0.00£0.00£0.00£0.00£17.08£0.00£17.08£362.38£0.00£0.00£0.00£0.00£6.74£0.00£6.74£93.10
69
December 2019£30.75£0.00£30.75£1,335.80£0.00£0.00£0.00£0.00£16.31£0.00£16.31£346.07£0.00£0.00£0.00£0.00£6.28£0.00£6.28£86.82
70
January 2020£30.06£0.00£30.06£1,305.75£0.00£0.00£0.00£0.00£15.57£0.00£15.57£330.50£0.00£0.00£0.00£0.00£5.86£0.00£5.86£80.96
71
February 2020£29.38£0.00£29.38£1,276.37£0.00£0.00£0.00£0.00£14.87£0.00£14.87£315.63£0.00£0.00£0.00£0.00£5.46£0.00£5.46£75.49
72
March 2020£28.72£0.00£28.72£1,247.65£0.00£0.00£0.00£0.00£14.20£0.00£14.20£301.42£0.00£0.00£0.00£0.00£5.10£0.00£5.10£70.40
73
April 2020£28.07£0.00£28.07£1,219.58£0.00£0.00£0.00£0.00£13.56£0.00£13.56£287.86£0.00£0.00£0.00£0.00£4.75£0.00£4.75£65.64
74
May 2020£27.44£0.00£27.44£1,192.14£0.00£0.00£0.00£0.00£12.95£0.00£12.95£274.90£0.00£0.00£0.00£0.00£4.43£0.00£4.43£61.21
75
June 2020£26.82£0.00£26.82£1,165.31£0.00£0.00£0.00£0.00£12.37£0.00£12.37£262.53£0.00£0.00£0.00£0.00£4.13£0.00£4.13£57.08
76
July 2020£26.22£0.00£26.22£1,139.09£0.00£0.00£0.00£0.00£11.81£0.00£11.81£250.72£0.00£0.00£0.00£0.00£3.85£0.00£3.85£53.23
77
August 2020£25.63£0.00£25.63£1,113.46£0.00£0.00£0.00£0.00£11.28£0.00£11.28£239.44£0.00£0.00£0.00£0.00£3.59£0.00£3.59£49.64
78
September 2020£25.05£0.00£25.05£1,088.41£0.00£0.00£0.00£0.00£10.77£0.00£10.77£228.66£0.00£0.00£0.00£0.00£3.35£0.00£3.35£46.29
79
October 2020£24.49£0.00£24.49£1,063.92£0.00£0.00£0.00£0.00£10.29£0.00£10.29£218.37£0.00£0.00£0.00£0.00£3.12£0.00£3.12£43.16
80
November 2020£23.94£0.00£23.94£1,039.98£0.00£0.00£0.00£0.00£9.83£0.00£9.83£208.55£0.00£0.00£0.00£0.00£2.91£0.00£2.91£40.25
81
December 2020£23.40£0.00£23.40£1,016.58£0.00£0.00£0.00£0.00£9.38£0.00£9.38£199.16£0.00£0.00£0.00£0.00£2.72£0.00£2.72£37.53
82
January 2021£22.87£0.00£22.87£993.71£0.00£0.00£0.00£0.00£8.96£0.00£8.96£190.20£0.00£0.00£0.00£0.00£2.53£0.00£2.53£35.00
83
February 2021£22.36£0.00£22.36£971.35£0.00£0.00£0.00£0.00£8.56£0.00£8.56£181.64£0.00£0.00£0.00£0.00£2.36£0.00£2.36£32.64
84
March 2021£21.86£0.00£21.86£949.50£0.00£0.00£0.00£0.00£8.17£0.00£8.17£173.47£0.00£0.00£0.00£0.00£2.20£0.00£2.20£30.43
85
April 2021£21.36£0.00£21.36£928.13£0.00£0.00£0.00£0.00£7.81£0.00£7.81£165.66£0.00£0.00£0.00£0.00£2.05£0.00£2.05£28.38
86
May 2021£20.88£0.00£20.88£907.25£0.00£0.00£0.00£0.00£7.45£0.00£7.45£158.21£0.00£0.00£0.00£0.00£1.92£0.00£1.92£26.46
87
June 2021£20.41£0.00£20.41£886.84£0.00£0.00£0.00£0.00£7.12£0.00£7.12£151.09£0.00£0.00£0.00£0.00£1.79£0.00£1.79£24.68
88
July 2021£19.95£0.00£19.95£866.88£0.00£0.00£0.00£0.00£6.80£0.00£6.80£144.29£0.00£0.00£0.00£0.00£1.67£0.00£1.67£23.01
89
August 2021£19.50£0.00£19.50£847.38£0.00£0.00£0.00£0.00£6.49£0.00£6.49£137.79£0.00£0.00£0.00£0.00£1.55£0.00£1.55£21.46
90
September 2021£19.07£0.00£19.07£828.31£0.00£0.00£0.00£0.00£6.20£0.00£6.20£131.59£0.00£0.00£0.00£0.00£1.45£0.00£1.45£20.01
91
October 2021£18.64£0.00£18.64£809.68£0.00£0.00£0.00£0.00£5.92£0.00£5.92£125.67£0.00£0.00£0.00£0.00£1.35£0.00£1.35£18.66
92
November 2021£18.22£0.00£18.22£791.46£0.00£0.00£0.00£0.00£5.66£0.00£5.66£120.02£0.00£0.00£0.00£0.00£1.26£0.00£1.26£17.40
93
December 2021£17.81£0.00£17.81£773.65£0.00£0.00£0.00£0.00£5.40£0.00£5.40£114.62£0.00£0.00£0.00£0.00£1.17£0.00£1.17£16.22
94
January 2022£17.41£0.00£17.41£756.24£0.00£0.00£0.00£0.00£5.16£0.00£5.16£109.46£0.00£0.00£0.00£0.00£1.10£0.00£1.10£15.13
95
February 2022£17.02£0.00£17.02£739.23£0.00£0.00£0.00£0.00£4.93£0.00£4.93£104.53£0.00£0.00£0.00£0.00£1.02£0.00£1.02£14.11
96
March 2022£16.63£0.00£16.63£722.60£0.00£0.00£0.00£0.00£4.70£0.00£4.70£99.83£0.00£0.00£0.00£0.00£0.95£0.00£0.95£13.16
97
April 2022£16.26£0.00£16.26£706.34£0.00£0.00£0.00£0.00£4.49£0.00£4.49£95.34£0.00£0.00£0.00£0.00£0.89£0.00£0.89£12.27
98
May 2022£15.89£0.00£15.89£690.44£0.00£0.00£0.00£0.00£4.29£0.00£4.29£91.05£0.00£0.00£0.00£0.00£0.83£0.00£0.83£11.44
99
June 2022£15.53£0.00£15.53£674.91£0.00£0.00£0.00£0.00£4.10£0.00£4.10£86.95£0.00£0.00£0.00£0.00£0.77£0.00£0.77£10.67
100
July 2022£15.19£0.00£15.19£659.72£0.00£0.00£0.00£0.00£3.91£0.00£3.91£83.04£0.00£0.00£0.00£0.00£0.72£0.00£0.72£9.95
Loading...
 
 
 
Credit Card debt
Sheet2