This is the Jones Family and their debt snowball plan:
Creditor | Balance | Rate | Payment |
Card #1 | 4,400.00 | 13.00% | 50.00 |
Auto Loan #1 | 3,200.00 | 9.81% | 125.00 |
Auto Loan #2 | 5,000.00 | 12.00% | 125.00 |
Card #2 | 9,000.00 | 13.50% | 110.00 |
Student Loan #1 | 4,900.00 | 4.00% | 80.00 |
Mortgage | 180,000.00 | 6.00% | 1,170.00 |
Signature Loan | 1,000.00 | 10.00% | 80.00 |
Doctors | 900.00 | 0.00% | 100.00 |
|
|
|
|
| 208,400.00 |
| 1,840.00 |
The Jones have $208, 400 of debt and are paying $1,840 a month to finance all that debt and they started their plan Feb 2009. Now if the Jones were to just pay the minimum on all of their debt with no extra payments which a majority of americans do with debt they be in, debt for a total of 24 years and pay$192,153.34 in total interest.
Creditors in | Original | Total Interest | Month Paid |
Pay-Off Order | Balance | Paid | Off |
Card #1 | 4,400.00 | 9,821.96 | Oct-32 |
Auto Loan #1 | 3,200.00 | 405.12 | Jun-11 |
Auto Loan #2 | 5,000.00 | 1,417.33 | May-13 |
Card #2 | 9,000.00 | 15,890.42 | Dec-27 |
Student Loan #1 | 4,900.00 | 589.94 | Oct-14 |
Mortgage | 180,000.00 | 163,980.00 | Jul-33 |
Signature Loan | 1,000.00 | 48.57 | Dec-09 |
Doctors | 900.00 | - | Oct-09 |
Now with the same situation and a debt snowball plan, the Jones will be able to be debt free in 10 years and only pay $76,506.75 in total interest.

Creditors in | Original | Total Interest | Month Paid |
Pay-Off Order | Balance | Paid | Off |
Doctors | 900.00 | - | Mar-09 |
Signature Loan | 1,000.00 | 23.47 | May-09 |
Auto Loan #1 | 3,200.00 | 142.74 | Sep-09 |
Card #1 | 4,400.00 | 516.74 | Mar-10 |
Student Loan #1 | 4,900.00 | 238.92 | Aug-10 |
Auto Loan #2 | 5,000.00 | 866.98 | Nov-10 |
Card #2 | 9,000.00 | 2,726.72 | Aug-11 |
Mortgage | 180,000.00 | 71,991.18 | Sep-19 |
THE JONES JUST SAVED THEMSELVES 14 YEARS AND $115,646.59 IN INTEREST.
To put together your own debt snowball plan you can download your own spreadsheet at:
http://www.vertex42.com/Calculators/debt-reduction-calculator.html . Feel free to contact me by e-mail or phone for any questions or help putting together your own plan.
No comments:
Post a Comment