Below is the spreadsheet details - which calculate and show the
amount each month being paid. It takes 76 month to bring remaining
balance down to $400.
Month |
Previous Balance |
Minimum payment |
Finance Charge (APR) |
New Balance |
1 |
9,000.00 |
450.00 |
90.00 |
8640.00 |
2 |
8,640.00 |
432.00 |
86.40 |
8294.40 |
3 |
8,294.40 |
414.72 |
82.94 |
7962.62 |
4 |
7,962.62 |
398.13 |
79.63 |
7644.12 |
5 |
7,644.12 |
382.21 |
76.44 |
7338.35 |
6 |
7,338.35 |
366.92 |
73.38 |
7044.82 |
7 |
7,044.82 |
352.24 |
70.45 |
6763.03 |
8 |
6,763.03 |
338.15 |
67.63 |
6492.51 |
9 |
6,492.51 |
324.63 |
64.93 |
6232.81 |
10 |
6,232.81 |
311.64 |
62.33 |
5983.49 |
11 |
5,983.49 |
299.17 |
59.83 |
5744.15 |
12 |
5,744.15 |
287.21 |
57.44 |
5514.39 |
13 |
5,514.39 |
275.72 |
55.14 |
5293.81 |
14 |
5,293.81 |
264.69 |
52.94 |
5082.06 |
15 |
5,082.06 |
254.10 |
50.82 |
4878.78 |
16 |
4,878.78 |
243.94 |
48.79 |
4683.63 |
17 |
4,683.63 |
234.18 |
46.84 |
4496.28 |
18 |
4,496.28 |
224.81 |
44.96 |
4316.43 |
19 |
4,316.43 |
215.82 |
43.16 |
4143.77 |
20 |
4,143.77 |
207.19 |
41.44 |
3978.02 |
21 |
3,978.02 |
198.90 |
39.78 |
3818.90 |
22 |
3,818.90 |
190.95 |
38.19 |
3666.14 |
23 |
3,666.14 |
183.31 |
36.66 |
3519.50 |
24 |
3,519.50 |
175.97 |
35.19 |
3378.72 |
25 |
3,378.72 |
168.94 |
33.79 |
3243.57 |
26 |
3,243.57 |
162.18 |
32.44 |
3113.83 |
27 |
3,113.83 |
155.69 |
31.14 |
2989.27 |
28 |
2,989.27 |
149.46 |
29.89 |
2869.70 |
29 |
2,869.70 |
143.49 |
28.70 |
2754.92 |
30 |
2,754.92 |
137.75 |
27.55 |
2644.72 |
31 |
2,644.72 |
132.24 |
26.45 |
2538.93 |
32 |
2,538.93 |
126.95 |
25.39 |
2437.37 |
33 |
2,437.37 |
121.87 |
24.37 |
2339.88 |
34 |
2,339.88 |
116.99 |
23.40 |
2246.28 |
35 |
2,246.28 |
112.31 |
22.46 |
2156.43 |
36 |
2,156.43 |
107.82 |
21.56 |
2070.17 |
37 |
2,070.17 |
103.51 |
20.70 |
1987.37 |
38 |
1,987.37 |
99.37 |
19.87 |
1907.87 |
39 |
1,907.87 |
95.39 |
19.08 |
1831.56 |
40 |
1,831.56 |
91.58 |
18.32 |
1758.30 |
41 |
1,758.30 |
87.91 |
17.58 |
1687.96 |
42 |
1,687.96 |
84.40 |
16.88 |
1620.45 |
43 |
1,620.45 |
81.02 |
16.20 |
1555.63 |
44 |
1,555.63 |
77.78 |
15.56 |
1493.40 |
45 |
1,493.40 |
74.67 |
14.93 |
1433.67 |
46 |
1,433.67 |
71.68 |
14.34 |
1376.32 |
47 |
1,376.32 |
68.82 |
13.76 |
1321.27 |
48 |
1,321.27 |
66.06 |
13.21 |
1268.42 |
49 |
1,268.42 |
63.42 |
12.68 |
1217.68 |
50 |
1,217.68 |
60.88 |
12.18 |
1168.97 |
51 |
1,168.97 |
58.45 |
11.69 |
1122.21 |
52 |
1,122.21 |
56.11 |
11.22 |
1077.32 |
53 |
1,077.32 |
53.87 |
10.77 |
1034.23 |
54 |
1,034.23 |
51.71 |
10.34 |
992.86 |
55 |
992.86 |
49.64 |
9.93 |
953.15 |
56 |
953.15 |
47.66 |
9.53 |
915.02 |
57 |
915.02 |
45.75 |
9.15 |
878.42 |
58 |
878.42 |
43.92 |
8.78 |
843.28 |
59 |
843.28 |
42.16 |
8.43 |
809.55 |
60 |
809.55 |
40.48 |
8.10 |
777.17 |
61 |
777.17 |
38.86 |
7.77 |
746.08 |
62 |
746.08 |
37.30 |
7.46 |
716.24 |
63 |
716.24 |
35.81 |
7.16 |
687.59 |
64 |
687.59 |
34.38 |
6.88 |
660.09 |
65 |
660.09 |
33.00 |
6.60 |
633.68 |
66 |
633.68 |
31.68 |
6.34 |
608.34 |
67 |
608.34 |
30.42 |
6.08 |
584.00 |
68 |
584.00 |
29.20 |
5.84 |
560.64 |
69 |
560.64 |
28.03 |
5.61 |
538.22 |
70 |
538.22 |
26.91 |
5.38 |
516.69 |
71 |
516.69 |
25.83 |
5.17 |
496.02 |
72 |
496.02 |
24.80 |
4.96 |
476.18 |
73 |
476.18 |
23.81 |
4.76 |
457.13 |
74 |
457.13 |
22.86 |
4.57 |
438.85 |
75 |
438.85 |
21.94 |
4.39 |
421.29 |
76 |
421.29 |
21.06 |
4.21 |
404.44 |