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.

Capital One Auto Loan · payoff

DueOpeningPaymentInterestPrincipalClosing
Sun 8 Nov $14,210.00$412.00$4.59$407.41$13,802.59
Tue 8 Dec $13,802.59$412.00$66.93$345.07$13,457.52
Fri 8 Jan $13,457.52$412.00$67.44$344.56$13,112.96
Mon 8 Feb $13,112.96$412.00$65.71$346.29$12,766.67
Mon 8 Mar $12,766.67$412.00$57.78$354.22$12,412.45
Thu 8 Apr $12,412.45$412.00$62.20$349.80$12,062.65
Sat 8 May $12,062.65$412.00$58.50$353.50$11,709.15
Tue 8 Jun $11,709.15$412.00$58.67$353.33$11,355.82
Thu 8 Jul $11,355.82$412.00$55.07$356.93$10,998.89
Sun 8 Aug $10,998.89$412.00$55.11$356.89$10,642.00
Wed 8 Sept $10,642.00$412.00$53.33$358.67$10,283.33
Fri 8 Oct $10,283.33$412.00$49.87$362.13$9,921.20

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