Skip to content
Personal
Reruns every number with your current rules and assumptions. It never claims a bank refresh.

As of CST · Bank of America stale

Personal · 3 debts · card 16% used

Debt

Balances, terms, schedules, and payoff choices for the card, the car, and Klarna.

Owed$15,610.06counted once per debt · from the debt schedule
Next · Wells Fargo Active Cash$35.00due Sun 22 Nov · minimum $35.00
Next · Capital One Auto$412.00due Sun 8 Nov · minimum $412.00

Debts · 3

DebtBalanceRateNext dueSourceProgress
Wells Fargo Active Cash Card ··7731credit card · $8,000.00 limit$1,284.5624.49% variable$35.00 · 22 NovPlaid16% of limit used
Capital One Auto Loanauto loan · $24,800.00 original$14,210.005.90% fixed$412.00 · 8 NovPlaidon schedule
Klarna headphonesbuy now, pay later · $154.00 original$115.50not entered—Manualclear December 2026 at this pace

Balances are the lender's, refreshed on their schedule. Paying a debt does not mean the bureau has updated.

Wells Fargo Active Cash Card ··7731 · payoff

Plan · Card payoff · $300.00 a monthClear March 2027about $61.08 of interest
Scenario · pay more · $400.00 a monthClear February 2027about $45.66 of interest
$300.00 a month$400.00 a monthDashed lines are projections · estimates
Projected Wells Fargo Active Cash Card ··7731 balance at each payment choice, an estimate. $300.00 a month clears it March 2027; $400.00 a month clears it February 2027.
Date$300.00 a month$400.00 a month
Sun 22 Nov$998.42$898.42
Tue 22 Dec$718.71$516.68
Fri 22 Jan$433.81$127.54
Mon 22 Feb$142.92$0.00
Mon 22 Mar$0.00unavailable
DueOpeningPaymentInterestPrincipalClosing
Sun 22 Nov $1,284.56$35.00$13.86$21.14$1,263.42
Tue 22 Dec $1,263.42$35.00$25.68$9.32$1,254.10
Fri 22 Jan $1,254.10$35.00$26.35$8.65$1,245.45
Mon 22 Feb $1,245.45$35.00$26.17$8.83$1,236.62
Mon 22 Mar $1,236.62$35.00$23.44$11.56$1,225.06
Thu 22 Apr $1,225.06$35.00$25.74$9.26$1,215.80
Sat 22 May $1,215.80$35.00$24.71$10.29$1,205.51
Tue 22 Jun $1,205.51$35.00$25.33$9.67$1,195.84
Thu 22 Jul $1,195.84$35.00$24.31$10.69$1,185.15
Sun 22 Aug $1,185.15$35.00$24.90$10.10$1,175.05
Wed 22 Sept $1,175.05$35.00$24.69$10.31$1,164.74
Fri 22 Oct $1,164.74$35.00$23.67$11.33$1,153.41

The schedule table uses the payments on record (minimums and scheduled payments); the choices above add the plan's or the scenario's monthly payment. Every row is projected. Approving a plan never moves money.

⌘K search · ⌘R recalculate · ⌘N scenario · ⌘⇧C switch context · ? shortcutsEngine 0.1.0 · rule set 1 · fictional sample data · every number traceable to its source records