11/30/2017 Debt Payoff Calculator - Bankrate.

com

Accelerated Debt Payoff

bankrate.com

Your plan could cost you $78,976.31 in additional interest.

With a new consolidated loan of $162,888.00 your monthly payment would be $1,357.00. If you accelerate your
payments by $0.00 per month you could payoff your debt in 15 years. Your accelerated payment plan would amount to
$78,976.31 more in interest paid on your debt.

Time to Pay Off Debt

Monthly Payment Comparison

1/6
11/30/2017 Debt Payoff Calculator - Bankrate.com

Result Summary

Current Debt Consolidation Loan Accelerated Loan

Loan amount $5,000.00 $162,888.00 $162,888.00

Monthly payment $200.00 $1,357.00 $1,357.00

Interest rate 16% 5.8% 5.8%

Total interest $2,396.65 $81,372.96 $81,372.96

Interest difference $0 $78,976.31 more $78,976.31 more

Time to pay off 10 years and 7 months 15 years 15 years!

Current Loans and Credit Cards

The total of all current loan payments is $200.00. This is based on the loans and payment information shown below.

Current Loans

Amount Owed Monthly Payment Interest Rate

Credit cards $5,000.00 $200.00 16%

Auto loans $0.00 $0.00 0%

Other loans $0.00 $0.00 0%

Totals $5,000.00 $200.00 16%

Consolidated and Accelerated Loan Payment Schedule

Consolidated loan payment of $1,357.00 Accelerated payment of $1,357.00

Interest Principal Balance Interest Principal Balance
$162,888.00 $162,888.00
1 $787.29 $569.71 $162,318.29 $787.29 $569.71 $162,318.29
2 $784.54 $572.46 $161,745.83 $784.54 $572.46 $161,745.83
3 $781.77 $575.23 $161,170.60 $781.77 $575.23 $161,170.60
4 $778.99 $578.01 $160,592.59 $778.99 $578.01 $160,592.59
5 $776.20 $580.80 $160,011.79 $776.20 $580.80 $160,011.79
6 $773.39 $583.61 $159,428.18 $773.39 $583.61 $159,428.18
7 $770.57 $586.43 $158,841.75 $770.57 $586.43 $158,841.75
8 $767.74 $589.26 $158,252.49 $767.74 $589.26 $158,252.49
9 $764.89 $592.11 $157,660.38 $764.89 $592.11 $157,660.38
10 $762.03 $594.97 $157,065.41 $762.03 $594.97 $157,065.41
11 $759.15 $597.85 $156,467.56 $759.15 $597.85 $156,467.56
12 $756.26 $600.74 $155,866.82 $756.26 $600.74 $155,866.82
13 $753.36 $603.64 $155,263.18 $753.36 $603.64 $155,263.18
14 $750.44 $606.56 $154,656.62 $750.44 $606.56 $154,656.62
15 $747.51 $609.49 $154,047.13 $747.51 $609.49 $154,047.13
16 $744.56 $612.44 $153,434.69 $744.56 $612.44 $153,434.69
17 $741.60 $615.40 $152,819.29 $741.60 $615.40 $152,819.29
18 $738.63 $618.37 $152,200.92 $738.63 $618.37 $152,200.92
2/6
11/30/2017 Debt Payoff Calculator - Bankrate.com
8 $ 38 63 $6 8 3 $ 5 , 00 9 $ 38 63 $6 8 3 $ 5 , 00 9
19 $735.64 $621.36 $151,579.56 $735.64 $621.36 $151,579.56
20 $732.63 $624.37 $150,955.19 $732.63 $624.37 $150,955.19
21 $729.62 $627.38 $150,327.81 $729.62 $627.38 $150,327.81
22 $726.58 $630.42 $149,697.39 $726.58 $630.42 $149,697.39
23 $723.54 $633.46 $149,063.93 $723.54 $633.46 $149,063.93
24 $720.48 $636.52 $148,427.41 $720.48 $636.52 $148,427.41
25 $717.40 $639.60 $147,787.81 $717.40 $639.60 $147,787.81
26 $714.31 $642.69 $147,145.12 $714.31 $642.69 $147,145.12
27 $711.20 $645.80 $146,499.32 $711.20 $645.80 $146,499.32
28 $708.08 $648.92 $145,850.40 $708.08 $648.92 $145,850.40
29 $704.94 $652.06 $145,198.34 $704.94 $652.06 $145,198.34
30 $701.79 $655.21 $144,543.13 $701.79 $655.21 $144,543.13
31 $698.63 $658.37 $143,884.76 $698.63 $658.37 $143,884.76
32 $695.44 $661.56 $143,223.20 $695.44 $661.56 $143,223.20
33 $692.25 $664.75 $142,558.45 $692.25 $664.75 $142,558.45
34 $689.03 $667.97 $141,890.48 $689.03 $667.97 $141,890.48
35 $685.80 $671.20 $141,219.28 $685.80 $671.20 $141,219.28
36 $682.56 $674.44 $140,544.84 $682.56 $674.44 $140,544.84
37 $679.30 $677.70 $139,867.14 $679.30 $677.70 $139,867.14
38 $676.02 $680.98 $139,186.16 $676.02 $680.98 $139,186.16
39 $672.73 $684.27 $138,501.89 $672.73 $684.27 $138,501.89
40 $669.43 $687.57 $137,814.32 $669.43 $687.57 $137,814.32
41 $666.10 $690.90 $137,123.42 $666.10 $690.90 $137,123.42
42 $662.76 $694.24 $136,429.18 $662.76 $694.24 $136,429.18
43 $659.41 $697.59 $135,731.59 $659.41 $697.59 $135,731.59
44 $656.04 $700.96 $135,030.63 $656.04 $700.96 $135,030.63
45 $652.65 $704.35 $134,326.28 $652.65 $704.35 $134,326.28
46 $649.24 $707.76 $133,618.52 $649.24 $707.76 $133,618.52
47 $645.82 $711.18 $132,907.34 $645.82 $711.18 $132,907.34
48 $642.39 $714.61 $132,192.73 $642.39 $714.61 $132,192.73
49 $638.93 $718.07 $131,474.66 $638.93 $718.07 $131,474.66
50 $635.46 $721.54 $130,753.12 $635.46 $721.54 $130,753.12
51 $631.97 $725.03 $130,028.09 $631.97 $725.03 $130,028.09
52 $628.47 $728.53 $129,299.56 $628.47 $728.53 $129,299.56
53 $624.95 $732.05 $128,567.51 $624.95 $732.05 $128,567.51
54 $621.41 $735.59 $127,831.92 $621.41 $735.59 $127,831.92
55 $617.85 $739.15 $127,092.77 $617.85 $739.15 $127,092.77
56 $614.28 $742.72 $126,350.05 $614.28 $742.72 $126,350.05
57 $610.69 $746.31 $125,603.74 $610.69 $746.31 $125,603.74
58 $607.08 $749.92 $124,853.82 $607.08 $749.92 $124,853.82
59 $603.46 $753.54 $124,100.28 $603.46 $753.54 $124,100.28
60 $599.82 $757.18 $123,343.10 $599.82 $757.18 $123,343.10
61 $596.16 $760.84 $122,582.26 $596.16 $760.84 $122,582.26
62 $592.48 $764.52 $121,817.74 $592.48 $764.52 $121,817.74
63 $588.79 $768.21 $121,049.53 $588.79 $768.21 $121,049.53
64 $585.07 $771.93 $120,277.60 $585.07 $771.93 $120,277.60
65 $581.34 $775.66 $119,501.94 $581.34 $775.66 $119,501.94
66 $577.59 $779.41 $118,722.53 $577.59 $779.41 $118,722.53
67 $573.83 $783.17 $117,939.36 $573.83 $783.17 $117,939.36
68 $570.04 $786.96 $117,152.40 $570.04 $786.96 $117,152.40
69 $566.24 $790.76 $116,361.64 $566.24 $790.76 $116,361.64
70 $562 41 $794 59 $115 567 05 $562 41 $794 59 $115 567 05
3/6
11/30/2017 Debt Payoff Calculator - Bankrate.com
70 $562.41 $794.59 $115,567.05 $562.41 $794.59 $115,567.05
71 $558.57 $798.43 $114,768.62 $558.57 $798.43 $114,768.62
72 $554.71 $802.29 $113,966.33 $554.71 $802.29 $113,966.33
73 $550.84 $806.16 $113,160.17 $550.84 $806.16 $113,160.17
74 $546.94 $810.06 $112,350.11 $546.94 $810.06 $112,350.11
75 $543.03 $813.97 $111,536.14 $543.03 $813.97 $111,536.14
76 $539.09 $817.91 $110,718.23 $539.09 $817.91 $110,718.23
77 $535.14 $821.86 $109,896.37 $535.14 $821.86 $109,896.37
78 $531.17 $825.83 $109,070.54 $531.17 $825.83 $109,070.54
79 $527.17 $829.83 $108,240.71 $527.17 $829.83 $108,240.71
80 $523.16 $833.84 $107,406.87 $523.16 $833.84 $107,406.87
81 $519.13 $837.87 $106,569.00 $519.13 $837.87 $106,569.00
82 $515.08 $841.92 $105,727.08 $515.08 $841.92 $105,727.08
83 $511.01 $845.99 $104,881.09 $511.01 $845.99 $104,881.09
84 $506.93 $850.07 $104,031.02 $506.93 $850.07 $104,031.02
85 $502.82 $854.18 $103,176.84 $502.82 $854.18 $103,176.84
86 $498.69 $858.31 $102,318.53 $498.69 $858.31 $102,318.53
87 $494.54 $862.46 $101,456.07 $494.54 $862.46 $101,456.07
88 $490.37 $866.63 $100,589.44 $490.37 $866.63 $100,589.44
89 $486.18 $870.82 $99,718.62 $486.18 $870.82 $99,718.62
90 $481.97 $875.03 $98,843.59 $481.97 $875.03 $98,843.59
91 $477.74 $879.26 $97,964.33 $477.74 $879.26 $97,964.33
92 $473.49 $883.51 $97,080.82 $473.49 $883.51 $97,080.82
93 $469.22 $887.78 $96,193.04 $469.22 $887.78 $96,193.04
94 $464.93 $892.07 $95,300.97 $464.93 $892.07 $95,300.97
95 $460.62 $896.38 $94,404.59 $460.62 $896.38 $94,404.59
96 $456.29 $900.71 $93,503.88 $456.29 $900.71 $93,503.88
97 $451.94 $905.06 $92,598.82 $451.94 $905.06 $92,598.82
98 $447.56 $909.44 $91,689.38 $447.56 $909.44 $91,689.38
99 $443.17 $913.83 $90,775.55 $443.17 $913.83 $90,775.55
100 $438.75 $918.25 $89,857.30 $438.75 $918.25 $89,857.30
101 $434.31 $922.69 $88,934.61 $434.31 $922.69 $88,934.61
102 $429.85 $927.15 $88,007.46 $429.85 $927.15 $88,007.46
103 $425.37 $931.63 $87,075.83 $425.37 $931.63 $87,075.83
104 $420.87 $936.13 $86,139.70 $420.87 $936.13 $86,139.70
105 $416.34 $940.66 $85,199.04 $416.34 $940.66 $85,199.04
106 $411.80 $945.20 $84,253.84 $411.80 $945.20 $84,253.84
107 $407.23 $949.77 $83,304.07 $407.23 $949.77 $83,304.07
108 $402.64 $954.36 $82,349.71 $402.64 $954.36 $82,349.71
109 $398.02 $958.98 $81,390.73 $398.02 $958.98 $81,390.73
110 $393.39 $963.61 $80,427.12 $393.39 $963.61 $80,427.12
111 $388.73 $968.27 $79,458.85 $388.73 $968.27 $79,458.85
112 $384.05 $972.95 $78,485.90 $384.05 $972.95 $78,485.90
113 $379.35 $977.65 $77,508.25 $379.35 $977.65 $77,508.25
114 $374.62 $982.38 $76,525.87 $374.62 $982.38 $76,525.87
115 $369.88 $987.12 $75,538.75 $369.88 $987.12 $75,538.75
116 $365.10 $991.90 $74,546.85 $365.10 $991.90 $74,546.85
117 $360.31 $996.69 $73,550.16 $360.31 $996.69 $73,550.16
118 $355.49 $1,001.51 $72,548.65 $355.49 $1,001.51 $72,548.65
119 $350.65 $1,006.35 $71,542.30 $350.65 $1,006.35 $71,542.30
120 $345.79 $1,011.21 $70,531.09 $345.79 $1,011.21 $70,531.09
121 $340.90 $1,016.10 $69,514.99 $340.90 $1,016.10 $69,514.99
4/6
11/30/2017 Debt Payoff Calculator - Bankrate.com

122 $335.99 $1,021.01 $68,493.98 $335.99 $1,021.01 $68,493.98

123 $331.05 $1,025.95 $67,468.03 $331.05 $1,025.95 $67,468.03
124 $326.10 $1,030.90 $66,437.13 $326.10 $1,030.90 $66,437.13
125 $321.11 $1,035.89 $65,401.24 $321.11 $1,035.89 $65,401.24
126 $316.11 $1,040.89 $64,360.35 $316.11 $1,040.89 $64,360.35
127 $311.08 $1,045.92 $63,314.43 $311.08 $1,045.92 $63,314.43
128 $306.02 $1,050.98 $62,263.45 $306.02 $1,050.98 $62,263.45
129 $300.94 $1,056.06 $61,207.39 $300.94 $1,056.06 $61,207.39
130 $295.84 $1,061.16 $60,146.23 $295.84 $1,061.16 $60,146.23
131 $290.71 $1,066.29 $59,079.94 $290.71 $1,066.29 $59,079.94
132 $285.55 $1,071.45 $58,008.49 $285.55 $1,071.45 $58,008.49
133 $280.37 $1,076.63 $56,931.86 $280.37 $1,076.63 $56,931.86
134 $275.17 $1,081.83 $55,850.03 $275.17 $1,081.83 $55,850.03
135 $269.94 $1,087.06 $54,762.97 $269.94 $1,087.06 $54,762.97
136 $264.69 $1,092.31 $53,670.66 $264.69 $1,092.31 $53,670.66
137 $259.41 $1,097.59 $52,573.07 $259.41 $1,097.59 $52,573.07
138 $254.10 $1,102.90 $51,470.17 $254.10 $1,102.90 $51,470.17
139 $248.77 $1,108.23 $50,361.94 $248.77 $1,108.23 $50,361.94
140 $243.42 $1,113.58 $49,248.36 $243.42 $1,113.58 $49,248.36
141 $238.03 $1,118.97 $48,129.39 $238.03 $1,118.97 $48,129.39
142 $232.63 $1,124.37 $47,005.02 $232.63 $1,124.37 $47,005.02
143 $227.19 $1,129.81 $45,875.21 $227.19 $1,129.81 $45,875.21
144 $221.73 $1,135.27 $44,739.94 $221.73 $1,135.27 $44,739.94
145 $216.24 $1,140.76 $43,599.18 $216.24 $1,140.76 $43,599.18
146 $210.73 $1,146.27 $42,452.91 $210.73 $1,146.27 $42,452.91
147 $205.19 $1,151.81 $41,301.10 $205.19 $1,151.81 $41,301.10
148 $199.62 $1,157.38 $40,143.72 $199.62 $1,157.38 $40,143.72
149 $194.03 $1,162.97 $38,980.75 $194.03 $1,162.97 $38,980.75
150 $188.41 $1,168.59 $37,812.16 $188.41 $1,168.59 $37,812.16
151 $182.76 $1,174.24 $36,637.92 $182.76 $1,174.24 $36,637.92
152 $177.08 $1,179.92 $35,458.00 $177.08 $1,179.92 $35,458.00
153 $171.38 $1,185.62 $34,272.38 $171.38 $1,185.62 $34,272.38
154 $165.65 $1,191.35 $33,081.03 $165.65 $1,191.35 $33,081.03
155 $159.89 $1,197.11 $31,883.92 $159.89 $1,197.11 $31,883.92
156 $154.11 $1,202.89 $30,681.03 $154.11 $1,202.89 $30,681.03
157 $148.29 $1,208.71 $29,472.32 $148.29 $1,208.71 $29,472.32
158 $142.45 $1,214.55 $28,257.77 $142.45 $1,214.55 $28,257.77
159 $136.58 $1,220.42 $27,037.35 $136.58 $1,220.42 $27,037.35
160 $130.68 $1,226.32 $25,811.03 $130.68 $1,226.32 $25,811.03
161 $124.75 $1,232.25 $24,578.78 $124.75 $1,232.25 $24,578.78
162 $118.80 $1,238.20 $23,340.58 $118.80 $1,238.20 $23,340.58
163 $112.81 $1,244.19 $22,096.39 $112.81 $1,244.19 $22,096.39
164 $106.80 $1,250.20 $20,846.19 $106.80 $1,250.20 $20,846.19
165 $100.76 $1,256.24 $19,589.95 $100.76 $1,256.24 $19,589.95
166 $94.68 $1,262.32 $18,327.63 $94.68 $1,262.32 $18,327.63
167 $88.58 $1,268.42 $17,059.21 $88.58 $1,268.42 $17,059.21
168 $82.45 $1,274.55 $15,784.66 $82.45 $1,274.55 $15,784.66
169 $76.29 $1,280.71 $14,503.95 $76.29 $1,280.71 $14,503.95
170 $70.10 $1,286.90 $13,217.05 $70.10 $1,286.90 $13,217.05
171 $63.88 $1,293.12 $11,923.93 $63.88 $1,293.12 $11,923.93
172 $57.63 $1,299.37 $10,624.56 $57.63 $1,299.37 $10,624.56
173 $51 35 $1 305 65 $9 318 91 $51 35 $1 305 65 $9 318 91
5/6
11/30/2017 Debt Payoff Calculator - Bankrate.com
173 $51.35 $1,305.65 $9,318.91 $51.35 $1,305.65 $9,318.91
174 $45.04 $1,311.96 $8,006.95 $45.04 $1,311.96 $8,006.95
175 $38.70 $1,318.30 $6,688.65 $38.70 $1,318.30 $6,688.65
176 $32.33 $1,324.67 $5,363.98 $32.33 $1,324.67 $5,363.98
177 $25.93 $1,331.07 $4,032.91 $25.93 $1,331.07 $4,032.91
178 $19.49 $1,337.51 $2,695.40 $19.49 $1,337.51 $2,695.40
179 $13.03 $1,343.97 $1,351.43 $13.03 $1,343.97 $1,351.43
180 $6.53 $1,351.43 $0.00 $6.53 $1,350.47 $0.96

Information and interactive calculators are made available to you as self-help tools for your independent use and are not
intended to provide investment advice. We cannot and do not guarantee their applicability or accuracy in regards to your
individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek
personalized advice from qualified professionals regarding all personal finance issues.

6/6