Minimum-payment path
The minimum-payment scenario recalculates the required payment as the modeled balance changes. Interest keeps adding cost while only the amount above interest reduces principal. Near payoff, the last payment is limited to what remains. This is why a declining percentage-based minimum produces a different payoff date from repeatedly paying the current statement minimum as a fixed amount.