YM101 - Credit Card Debt Payoff Calculator.xlsx

	B	D	E	G	H	I	K	L	M
1	Credit Card Debt
2	Input in non-shaded areas only
3
4	Issuer	Balance	Interest Rate	Current Payment	Months to Pay-off	Interest Paid	Proposed Payment	Months to Pay-off	Interest Paid
5	Credi Card #1	$1,216	24.9%	$35	63	$959	$55	30	$428
6	Credi Card #2	$278	19.9%	$25	13	$32	$50	6	$16
7	Credi Card #3	$850	18.9%	$45	23	$167	$75	13	$94
8	Credi Card #4	$0	0.0%	$0	N/A	N/A	$0	N/A	N/A
9	Credi Card #5	$0	0.0%	$0	N/A	N/A	$0	N/A	N/A
10	Credi Card #6	$0	0.0%	$0	N/A	N/A	$0	N/A	N/A
11	Credi Card #7	$0	0.0%	$0	N/A	N/A	$0	N/A	N/A
12	Credi Card #8	$0	0.0%	$0	N/A	N/A	$0	N/A	N/A
13	Credi Card #9	$0	0.0%	$0	N/A	N/A	$0	N/A	N/A
14	Credi Card #10	$0	0.0%	$0	N/A	N/A	$0	N/A	N/A
15		$2,344		$105		$1,158	$180		$538
16
17								Reduced Interest Costs	($620)
18
19
20
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
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
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101