| A | B | C | D | E | F | G | H | I | J | K | L | M | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Debt Planner | Projected Debt Freedom Date | Start Month | Jan 2021 | |||||||||
2 | Payoff Method | Snowball | |||||||||||
3 | Debt reduced by $0 since January 2021 | Feb 2045 | Total Apr Budget | $0 | |||||||||
4 | Modeled using "Snowball" method and $99 monthly payment | Additional $ | $99 | ||||||||||
5 | © 2021 Tiller LLC | Total $ | $99 | ||||||||||
6 | Account | Interest Rate | Min Monthly Payment | Rank | Starting Balance | Current Balance | Progress | Monthly Interest | Paid Off Month | Est Total Interest | April Budget | April Actuals | Recommended Payment |
7 | All Debts | $220 | $15,950 | $15,950 | $94 | Feb 2045 | $8,783 | $0 | $0 | $99 | |||
8 | Loan 1 | 0.0% | $10 | $200 | $200 | $0 | Feb 2045 | $0 | -$111 | ||||
9 | Loan 2 | 3.0% | $50 | $750 | $750 | $2 | Feb 2045 | $15 | $50 | ||||
10 | Loan 3 | 12.0% | $60 | $5,000 | $5,000 | $50 | May 2039 | $5,804 | $60 | ||||
11 | Loan 4 | 5.0% | $100 | $10,000 | $10,000 | $42 | Feb 2035 | $2,963 | $100 | ||||
12 | |||||||||||||
13 | |||||||||||||
14 | |||||||||||||
15 | |||||||||||||
16 | |||||||||||||
17 | |||||||||||||
18 | |||||||||||||
19 | |||||||||||||
20 | |||||||||||||
21 | |||||||||||||
22 | |||||||||||||
23 | |||||||||||||
24 | |||||||||||||
25 | |||||||||||||
26 | |||||||||||||
27 | |||||||||||||
28 | |||||||||||||
29 | |||||||||||||
30 | |||||||||||||
31 | |||||||||||||
32 | |||||||||||||