| Step 5: Power Roll Your Debt | ||||||||
| Guidelines | ||||||||
| Put an extra $200 per month into your debt reduction | ||||||||
| Pay off the lowest payment first. | ||||||||
| Add the payment you have paid off to the next lowest bill and pay it off | ||||||||
| And so on until you are debt free | Month: | May | ||||||
| Use emergency fund to pay for emergencies; not your credit cards. | ||||||||
| After you are debt free continue to put your monthly payment into savings. | List creditors | end mo | total mo | Balance | Int. Rate | Min Paymt | Add to pmt | New paymt |
| Mortgage | 128.6 | 69.1 | $ 85,282.16 | 5.75% | $ 600.00 | $1,233.83 | $1,833.83 | |
| First car | 59.5 | 15.6 | $ 14,495.08 | 8.00% | $ 305.00 | $ 928.83 | $1,233.83 | |
| Second car | 43.8 | 10.9 | $ 7,000.00 | 9.50% | $ 289.00 | $ 639.83 | $ 928.83 | |
| MasterCard | 32.9 | 7.4 | $ 3,922.81 | 27.98% | $ 109.00 | $ 530.83 | $ 639.83 | |
| Visa | 25.5 | 7.4 | $ 3,197.76 | 8.99% | $ 100.00 | $ 430.83 | $ 530.83 | |
| Discovery | 18.1 | 8.7 | $ 2,974.51 | 18.00% | $ 89.24 | $ 341.59 | $ 430.83 | |
| Second Visa | 9.4 | 5.6 | $ 1,487.26 | 18.00% | $ 76.59 | $ 265.00 | $ 341.59 | |
| JC Penneys | 3.8 | 0.8 | $ 212.43 | 22.00% | $ 15.00 | $ 250.00 | $ 265.00 | |
| Bon Macys | 2.9 | 1.3 | $ 300.00 | 22.00% | $ 15.00 | $ 235.00 | $ 250.00 | |
| Overdraft | 1.6 | 1.6 | $ 329.32 | 8.00% | $ 35.00 | $ 200.00 | $ 235.00 | |
| Number of months to be debt free | 128.6 | $119,201.33 | $1,633.83 | $ 200.00 | ||||
| Number of years to be debt free | 10.7 | $200 | ||||||
| Total monthly payment | $1,833.83 | |||||||