Chapter 15 - Table 1

Sample Debt Calendar

Principal
Month
Credit Card 1
3,458
18%
Credit Card 2
5,674
24%
Car Loan
6,764
8%
Furniture
2,844
10%
Medical
711
6%
Totals
19,451
1
125
300
400
250
180
1,255
2
125
300
400
250
180
1,255
3
125
300
400
250
180
1,255
4
125
300
400
250
180
1,255
5
125
300
400
250
1,075
6
125
300
400
250
1,075
7
125
300
400
250
1,075
8
125
300
400
250
1,075
9
125
300
400
250
1,075
10
125
300
400
250
1,075
11
125
300
400
250
1,075
12
125
300
400
250
1,075
13
125
300
400
825
14
125
300
400
825
15
125
300
400
825
16
125
300
400
825
17
125
300
400
825
18
125
300
400
825
19
125
300
425
20
125
300
425
21
125
300
425
22
125
300
425
23
125
300
425
24
125
300
425
25
125
125
26
125
125
27
125
125
28
125
125
29
125
125
30
125
125
31
125
125
32
125
125
33
125
125
34
125
125
35
125
125
36
125
125
Total Real Debt
4,500
7,200
7,200
3,000
720
22,620