Condominio Superficie Precio m2 Plazo Referencia

Encino Lote 112.00 $2,460.00 120

$275,520.00
Enganche 10.00% $ 27,552.00

Saldo $247,968.00

Mensualidades con Intereses 120 $3,557.62 1er Mensualidad Octubre

1% SSI

Fechas # Pago Capital Interés Total Saldo Pagos a Capital

$247,968.00
1-Jul-21 1 $1,077.94 $ 2,479.68 $3,557.62 $246,890.06 $ -
1-Aug-21 2 $1,088.72 $ 2,468.90 $3,557.62 $245,801.34 $ -
1-Sep-21 3 $1,099.61 $ 2,458.01 $3,557.62 $244,701.73 $ -
1-Oct-21 4 $1,110.60 $ 2,447.02 $3,557.62 $243,591.13 ###
1-Nov-21 5 $1,121.71 $ 2,435.91 $3,557.62 $242,469.42 $ -
1-Dec-21 6 $1,132.93 $ 2,424.69 $3,557.62 $241,336.49 $ -
1-Jan-22 7 $1,144.26 $ 2,413.36 $3,557.62 $240,192.24 $ -
1-Feb-22 8 $1,155.70 $ 2,401.92 $3,557.62 $239,036.54 $ -
1-Mar-22 9 $1,167.26 $ 2,390.37 $3,557.62 $237,869.29 $ -
1-Apr-22 10 $1,178.93 $ 2,378.69 $3,557.62 $236,690.36 $ -
1-May-22 11 $1,190.72 $ 2,366.90 $3,557.62 $235,499.64 $ -
1-Jun-22 12 $1,202.62 $ 2,355.00 $3,557.62 $234,297.02 $ -
1-Jul-22 13 $1,214.65 $ 2,342.97 $3,557.62 $233,082.37 $ -
1-Aug-22 14 $1,226.80 $ 2,330.82 $3,557.62 $231,855.57 $ -
1-Sep-22 15 $1,239.06 $ 2,318.56 $3,557.62 $230,616.51 $ -
1-Oct-22 16 $1,251.46 $ 2,306.17 $3,557.62 $229,365.05 $ -
1-Nov-22 17 $1,263.97 $ 2,293.65 $3,557.62 $228,101.08 $ -
1-Dec-22 18 $1,276.61 $ 2,281.01 $3,557.62 $226,824.47 $ -
 1-Jan-23 19 $1,289.38 $ 2,268.24 $3,557.62 $225,535.10 $ -
1-Feb-23 20 $1,302.27 $ 2,255.35 $3,557.62 $224,232.83 $ -
1-Mar-23 21 $1,315.29 $ 2,242.33 $3,557.62 $222,917.53 $ -
1-Apr-23 22 $1,328.45 $ 2,229.18 $3,557.62 $221,589.09 $ -
1-May-23 23 $1,341.73 $ 2,215.89 $3,557.62 $220,247.36 $ -
1-Jun-23 24 $1,355.15 $ 2,202.47 $3,557.62 $218,892.21 $ -
1-Jul-23 25 $1,368.70 $ 2,188.92 $3,557.62 $217,523.51 $ -
1-Aug-23 26 $1,382.39 $ 2,175.24 $3,557.62 $216,141.13 $ -
1-Sep-23 27 $1,396.21 $ 2,161.41 $3,557.62 $214,744.92 $ -
1-Oct-23 28 $1,410.17 $ 2,147.45 $3,557.62 $213,334.75 $ -
1-Nov-23 29 $1,424.27 $ 2,133.35 $3,557.62 $211,910.48 $ -
1-Dec-23 30 $1,438.52 $ 2,119.10 $3,557.62 $210,471.96 $ -
1-Jan-24 31 $1,452.90 $ 2,104.72 $3,557.62 $209,019.06 $ -
1-Feb-24 32 $1,467.43 $ 2,090.19 $3,557.62 $207,551.63 $ -
1-Mar-24 33 $1,482.10 $ 2,075.52 $3,557.62 $206,069.52 $ -
1-Apr-24 34 $1,496.93 $ 2,060.70 $3,557.62 $204,572.60 $ -
1-May-24 35 $1,511.89 $ 2,045.73 $3,557.62 $203,060.71 $ -
1-Jun-24 36 $1,527.01 $ 2,030.61 $3,557.62 $201,533.69 $ -
1-Jul-24 37 $1,542.28 $ 2,015.34 $3,557.62 $199,991.41 $ -
1-Aug-24 38 $1,557.71 $ 1,999.91 $3,557.62 $198,433.70 $ -
1-Sep-24 39 $1,573.28 $ 1,984.34 $3,557.62 $196,860.42 $ -
1-Oct-24 40 $1,589.02 $ 1,968.60 $3,557.62 $195,271.40 $ -
1-Nov-24 41 $1,604.91 $ 1,952.71 $3,557.62 $193,666.50 $ -
1-Dec-24 42 $1,620.96 $ 1,936.66 $3,557.62 $192,045.54 $ -
1-Jan-25 43 $1,637.17 $ 1,920.46 $3,557.62 $190,408.38 $ -
1-Feb-25 44 $1,653.54 $ 1,904.08 $3,557.62 $188,754.84 $ -
1-Mar-25 45 $1,670.07 $ 1,887.55 $3,557.62 $187,084.77 $ -
1-Apr-25 46 $1,686.77 $ 1,870.85 $3,557.62 $185,397.99 $ -
1-May-25 47 $1,703.64 $ 1,853.98 $3,557.62 $183,694.35 $ -
1-Jun-25 48 $1,720.68 $ 1,836.94 $3,557.62 $181,973.68 $ -
1-Jul-25 49 $1,737.88 $ 1,819.74 $3,557.62 $180,235.79 $ -
1-Aug-25 50 $1,755.26 $ 1,802.36 $3,557.62 $178,480.53 $ -
1-Sep-25 51 $1,772.82 $ 1,784.81 $3,557.62 $176,707.72 $ -
1-Oct-25 52 $1,790.54 $ 1,767.08 $3,557.62 $174,917.17 $ -
1-Nov-25 53 $1,808.45 $ 1,749.17 $3,557.62 $173,108.72 $ -
1-Dec-25 54 $1,826.53 $ 1,731.09 $3,557.62 $171,282.19 $ -
1-Jan-26 55 $1,844.80 $ 1,712.82 $3,557.62 $169,437.39 $ -
1-Feb-26 56 $1,863.25 $ 1,694.37 $3,557.62 $167,574.15 $ -
1-Mar-26 57 $1,881.88 $ 1,675.74 $3,557.62 $165,692.27 $ -
1-Apr-26 58 $1,900.70 $ 1,656.92 $3,557.62 $163,791.57 $ -
1-May-26 59 $1,919.70 $ 1,637.92 $3,557.62 $161,871.86 $ -
1-Jun-26 60 $1,938.90 $ 1,618.72 $3,557.62 $159,932.96 $ -
 1-Jul-26 61 $1,958.29 $ 1,599.33 $3,557.62 $157,974.67 $ -
1-Aug-26 62 $1,977.87 $ 1,579.75 $3,557.62 $155,996.80 $ -
1-Sep-26 63 $1,997.65 $ 1,559.97 $3,557.62 $153,999.15 $ -
1-Oct-26 64 $2,017.63 $ 1,539.99 $3,557.62 $151,981.52 $ -
1-Nov-26 65 $2,037.81 $ 1,519.82 $3,557.62 $149,943.71 $ -
1-Dec-26 66 $2,058.18 $ 1,499.44 $3,557.62 $147,885.53 $ -
1-Jan-27 67 $2,078.77 $ 1,478.86 $3,557.62 $145,806.76 $ -
1-Feb-27 68 $2,099.55 $ 1,458.07 $3,557.62 $143,707.21 $ -
1-Mar-27 69 $2,120.55 $ 1,437.07 $3,557.62 $141,586.66 $ -
1-Apr-27 70 $2,141.75 $ 1,415.87 $3,557.62 $139,444.91 $ -
1-May-27 71 $2,163.17 $ 1,394.45 $3,557.62 $137,281.74 $ -
1-Jun-27 72 $2,184.80 $ 1,372.82 $3,557.62 $135,096.93 $ -
1-Jul-27 73 $2,206.65 $ 1,350.97 $3,557.62 $132,890.28 $ -
1-Aug-27 74 $2,228.72 $ 1,328.90 $3,557.62 $130,661.56 $ -
1-Sep-27 75 $2,251.00 $ 1,306.62 $3,557.62 $128,410.56 $ -
1-Oct-27 76 $2,273.51 $ 1,284.11 $3,557.62 $126,137.05 $ -
1-Nov-27 77 $2,296.25 $ 1,261.37 $3,557.62 $123,840.80 $ -
1-Dec-27 78 $2,319.21 $ 1,238.41 $3,557.62 $121,521.58 $ -
1-Jan-28 79 $2,342.40 $ 1,215.22 $3,557.62 $119,179.18 $ -
1-Feb-28 80 $2,365.83 $ 1,191.79 $3,557.62 $116,813.35 $ -
1-Mar-28 81 $2,389.49 $ 1,168.13 $3,557.62 $114,423.86 $ -
1-Apr-28 82 $2,413.38 $ 1,144.24 $3,557.62 $112,010.48 $ -
1-May-28 83 $2,437.52 $ 1,120.10 $3,557.62 $109,572.97 $ -
1-Jun-28 84 $2,461.89 $ 1,095.73 $3,557.62 $107,111.07 $ -
1-Jul-28 85 $2,486.51 $ 1,071.11 $3,557.62 $104,624.56 $ -
1-Aug-28 86 $2,511.37 $ 1,046.25 $3,557.62 $102,113.19 $ -
1-Sep-28 87 $2,536.49 $ 1,021.13 $3,557.62 $99,576.70 $ -
1-Oct-28 88 $2,561.85 $ 995.77 $3,557.62 $97,014.85 $ -
1-Nov-28 89 $2,587.47 $ 970.15 $3,557.62 $94,427.38 $ -
1-Dec-28 90 $2,613.35 $ 944.27 $3,557.62 $91,814.03 $ -
1-Jan-29 91 $2,639.48 $ 918.14 $3,557.62 $89,174.55 $ -
1-Feb-29 92 $2,665.87 $ 891.75 $3,557.62 $86,508.67 $ -
1-Mar-29 93 $2,692.53 $ 865.09 $3,557.62 $83,816.14 $ -
1-Apr-29 94 $2,719.46 $ 838.16 $3,557.62 $81,096.68 $ -
1-May-29 95 $2,746.65 $ 810.97 $3,557.62 $78,350.03 $ -
1-Jun-29 96 $2,774.12 $ 783.50 $3,557.62 $75,575.91 $ -
1-Jul-29 97 $2,801.86 $ 755.76 $3,557.62 $72,774.05 $ -
1-Aug-29 98 $2,829.88 $ 727.74 $3,557.62 $69,944.17 $ -
1-Sep-29 99 $2,858.18 $ 699.44 $3,557.62 $67,085.99 $ -
1-Oct-29 100 $2,886.76 $ 670.86 $3,557.62 $64,199.23 $ -
1-Nov-29 101 $2,915.63 $ 641.99 $3,557.62 $61,283.60 $ -
1-Dec-29 102 $2,944.78 $ 612.84 $3,557.62 $58,338.82 $ -
 1-Jan-30 103 $2,974.23 $ 583.39 $3,557.62 $55,364.58 $ -
1-Feb-30 104 $3,003.97 $ 553.65 $3,557.62 $52,360.61 $ -
1-Mar-30 105 $3,034.01 $ 523.61 $3,557.62 $49,326.59 $ -
1-Apr-30 106 $3,064.35 $ 493.27 $3,557.62 $46,262.24 $ -
1-May-30 107 $3,095.00 $ 462.62 $3,557.62 $43,167.24 $ -
1-Jun-30 108 $3,125.95 $ 431.67 $3,557.62 $40,041.29 $ -
1-Jul-30 109 $3,157.21 $ 400.41 $3,557.62 $36,884.09 $ -
1-Aug-30 110 $3,188.78 $ 368.84 $3,557.62 $33,695.31 $ -
1-Sep-30 111 $3,220.67 $ 336.95 $3,557.62 $30,474.64 $ -
1-Oct-30 112 $3,252.87 $ 304.75 $3,557.62 $27,221.76 $ -
1-Nov-30 113 $3,285.40 $ 272.22 $3,557.62 $23,936.36 $ -
1-Dec-30 114 $3,318.26 $ 239.36 $3,557.62 $20,618.11 $ -
1-Jan-31 115 $3,351.44 $ 206.18 $3,557.62 $17,266.67 $ -
1-Feb-31 116 $3,384.95 $ 172.67 $3,557.62 $13,881.71 $ -
1-Mar-31 117 $3,418.80 $ 138.82 $3,557.62 $10,462.91 $ -
1-Apr-31 118 $3,452.99 $ 104.63 $3,557.62 $7,009.92 $ -
1-May-31 119 $3,487.52 $ 70.10 $3,557.62 $3,522.40 $ -
1-Jun-31 120 $3,522.40 $ 2.00 $3,524.40 $0.00 $ -
$247,968.00 $178,913.23 $426,881.23 ###
 Condominio Superficie Precio m2 Plazo Referencia
Encino Lote 155.92 $2,460.00 180

$383,563.20
Enganche 10.00% $ 38,356.32

Saldo $345,206.88

Mensualidades con Intereses 120 $4,143.06 1er Mensualidad Octubre

1% SSI

Fechas # Pago Capital Interés Total Saldo Pagos a Capital

$345,206.88
1-Jul-21 1 $690.99 $ 3,452.07 $4,143.06 $344,515.89 MES
1-Aug-21 2 $697.90 $ 3,445.16 $4,143.06 $343,817.98 ###
1-Sep-21 3 $704.88 $ 3,438.18 $4,143.06 $343,113.10 ###
1-Oct-21 4 $711.93 $ 3,431.13 $4,143.06 $342,401.17 ###
1-Nov-21 5 $719.05 $ 3,424.01 $4,143.06 $341,682.12 ###
1-Dec-21 6 $726.24 $ 3,416.82 $4,143.06 $340,955.87 ###
1-Jan-22 7 $733.50 $ 3,409.56 $4,143.06 $340,222.37 ###
1-Feb-22 8 $740.84 $ 3,402.22 $4,143.06 $339,481.53 ###
1-Mar-22 9 $748.25 $ 3,394.82 $4,143.06 $338,733.28 ###
1-Apr-22 10 $755.73 $ 3,387.33 $4,143.06 $337,977.55 ###
1-May-22 11 $763.29 $ 3,379.78 $4,143.06 $337,214.27 ###
1-Jun-22 12 $770.92 $ 3,372.14 $4,143.06 $336,443.35 ###
1-Jul-22 13 $778.63 $ 3,364.43 $4,143.06 $335,664.72 ###
1-Aug-22 14 $786.42 $ 3,356.65 $4,143.06 $334,878.30 ###
1-Sep-22 15 $794.28 $ 3,348.78 $4,143.06 $334,084.02 ###
1-Oct-22 16 $802.22 $ 3,340.84 $4,143.06 $333,281.80 ###
1-Nov-22 17 $810.24 $ 3,332.82 $4,143.06 $332,471.56 ###
1-Dec-22 18 $818.35 $ 3,324.72 $4,143.06 $331,653.21 ###
 1-Jan-23 19 $826.53 $ 3,316.53 $4,143.06 $330,826.68 ###
1-Feb-23 20 $834.80 $ 3,308.27 $4,143.06 $329,991.88 ###
1-Mar-23 21 $843.14 $ 3,299.92 $4,143.06 $329,148.74 ###
1-Apr-23 22 $851.58 $ 3,291.49 $4,143.06 $328,297.16 ###
1-May-23 23 $860.09 $ 3,282.97 $4,143.06 $327,437.07 ###
1-Jun-23 24 $868.69 $ 3,274.37 $4,143.06 $326,568.38 ###
1-Jul-23 25 $877.38 $ 3,265.68 $4,143.06 $325,691.00 ###
1-Aug-23 26 $886.15 $ 3,256.91 $4,143.06 $324,804.85 ###
1-Sep-23 27 $895.01 $ 3,248.05 $4,143.06 $323,909.83 ###
1-Oct-23 28 $903.96 $ 3,239.10 $4,143.06 $323,005.87 ###
1-Nov-23 29 $913.00 $ 3,230.06 $4,143.06 $322,092.87 ###
1-Dec-23 30 $922.13 $ 3,220.93 $4,143.06 $321,170.73 ###
1-Jan-24 31 $931.36 $ 3,211.71 $4,143.06 $320,239.38 ###
1-Feb-24 32 $940.67 $ 3,202.39 $4,143.06 $319,298.71 ###
1-Mar-24 33 $950.08 $ 3,192.99 $4,143.06 $318,348.63 ###
1-Apr-24 34 $959.58 $ 3,183.49 $4,143.06 $317,389.05 ###
1-May-24 35 $969.17 $ 3,173.89 $4,143.06 $316,419.88 ###
1-Jun-24 36 $978.86 $ 3,164.20 $4,143.06 $315,441.02 ###
1-Jul-24 37 $988.65 $ 3,154.41 $4,143.06 $314,452.37 ###
1-Aug-24 38 $998.54 $ 3,144.52 $4,143.06 $313,453.83 ###
1-Sep-24 39 $1,008.52 $ 3,134.54 $4,143.06 $312,445.30 ###
1-Oct-24 40 $1,018.61 $ 3,124.45 $4,143.06 $311,426.69 ###
1-Nov-24 41 $1,028.80 $ 3,114.27 $4,143.06 $310,397.90 ###
1-Dec-24 42 $1,039.08 $ 3,103.98 $4,143.06 $309,358.81 ###
1-Jan-25 43 $1,049.47 $ 3,093.59 $4,143.06 $308,309.34 ###
1-Feb-25 44 $1,059.97 $ 3,083.09 $4,143.06 $307,249.37 ###
1-Mar-25 45 $1,070.57 $ 3,072.49 $4,143.06 $306,178.80 ###
1-Apr-25 46 $1,081.27 $ 3,061.79 $4,143.06 $305,097.53 ###
1-May-25 47 $1,092.09 $ 3,050.98 $4,143.06 $304,005.44 ###
1-Jun-25 48 $1,103.01 $ 3,040.05 $4,143.06 $302,902.43 ###
1-Jul-25 49 $1,114.04 $ 3,029.02 $4,143.06 $301,788.39 ###
1-Aug-25 50 $1,125.18 $ 3,017.88 $4,143.06 $300,663.21 ###
1-Sep-25 51 $1,136.43 $ 3,006.63 $4,143.06 $299,526.78 ###
1-Oct-25 52 $1,147.79 $ 2,995.27 $4,143.06 $298,378.99 ###
1-Nov-25 53 $1,159.27 $ 2,983.79 $4,143.06 $297,219.71 ###
1-Dec-25 54 $1,170.87 $ 2,972.20 $4,143.06 $296,048.85 ###
1-Jan-26 55 $1,182.57 $ 2,960.49 $4,143.06 $294,866.27 ###
1-Feb-26 56 $1,194.40 $ 2,948.66 $4,143.06 $293,671.87 ###
1-Mar-26 57 $1,206.34 $ 2,936.72 $4,143.06 $292,465.53 ###
1-Apr-26 58 $1,218.41 $ 2,924.66 $4,143.06 $291,247.12 ###
1-May-26 59 $1,230.59 $ 2,912.47 $4,143.06 $290,016.53 ###
1-Jun-26 60 $1,242.90 $ 2,900.17 $4,143.06 $288,773.63 ###
 1-Jul-26 61 $1,255.33 $ 2,887.74 $4,143.06 $287,518.31 ###
1-Aug-26 62 $1,267.88 $ 2,875.18 $4,143.06 $286,250.43 ###
1-Sep-26 63 $1,280.56 $ 2,862.50 $4,143.06 $284,969.87 ###
1-Oct-26 64 $1,293.36 $ 2,849.70 $4,143.06 $283,676.51 ###
1-Nov-26 65 $1,306.30 $ 2,836.77 $4,143.06 $282,370.21 ###
1-Dec-26 66 $1,319.36 $ 2,823.70 $4,143.06 $281,050.85 ###
1-Jan-27 67 $1,332.55 $ 2,810.51 $4,143.06 $279,718.29 ###
1-Feb-27 68 $1,345.88 $ 2,797.18 $4,143.06 $278,372.41 ###
1-Mar-27 69 $1,359.34 $ 2,783.72 $4,143.06 $277,013.08 ###
1-Apr-27 70 $1,372.93 $ 2,770.13 $4,143.06 $275,640.14 ###
1-May-27 71 $1,386.66 $ 2,756.40 $4,143.06 $274,253.48 ###
1-Jun-27 72 $1,400.53 $ 2,742.53 $4,143.06 $272,852.95 ###
1-Jul-27 73 $1,414.53 $ 2,728.53 $4,143.06 $271,438.42 ###
1-Aug-27 74 $1,428.68 $ 2,714.38 $4,143.06 $270,009.74 ###
1-Sep-27 75 $1,442.97 $ 2,700.10 $4,143.06 $268,566.78 ###
1-Oct-27 76 $1,457.39 $ 2,685.67 $4,143.06 $267,109.38 ###
1-Nov-27 77 $1,471.97 $ 2,671.09 $4,143.06 $265,637.41 ###
1-Dec-27 78 $1,486.69 $ 2,656.37 $4,143.06 $264,150.72 ###
1-Jan-28 79 $1,501.56 $ 2,641.51 $4,143.06 $262,649.17 ###
1-Feb-28 80 $1,516.57 $ 2,626.49 $4,143.06 $261,132.60 ###
1-Mar-28 81 $1,531.74 $ 2,611.33 $4,143.06 $259,600.86 ###
1-Apr-28 82 $1,547.05 $ 2,596.01 $4,143.06 $258,053.81 ###
1-May-28 83 $1,562.52 $ 2,580.54 $4,143.06 $256,491.28 ###
1-Jun-28 84 $1,578.15 $ 2,564.91 $4,143.06 $254,913.13 ###
1-Jul-28 85 $1,593.93 $ 2,549.13 $4,143.06 $253,319.20 ###
1-Aug-28 86 $1,609.87 $ 2,533.19 $4,143.06 $251,709.33 ###
1-Sep-28 87 $1,625.97 $ 2,517.09 $4,143.06 $250,083.36 ###
1-Oct-28 88 $1,642.23 $ 2,500.83 $4,143.06 $248,441.13 ###
1-Nov-28 89 $1,658.65 $ 2,484.41 $4,143.06 $246,782.48 ###
1-Dec-28 90 $1,675.24 $ 2,467.82 $4,143.06 $245,107.24 ###
1-Jan-29 91 $1,691.99 $ 2,451.07 $4,143.06 $243,415.25 ###
1-Feb-29 92 $1,708.91 $ 2,434.15 $4,143.06 $241,706.34 ###
1-Mar-29 93 $1,726.00 $ 2,417.06 $4,143.06 $239,980.34 ###
1-Apr-29 94 $1,743.26 $ 2,399.80 $4,143.06 $238,237.08 ###
1-May-29 95 $1,760.69 $ 2,382.37 $4,143.06 $236,476.39 ###
1-Jun-29 96 $1,778.30 $ 2,364.76 $4,143.06 $234,698.09 ###
1-Jul-29 97 $1,796.08 $ 2,346.98 $4,143.06 $232,902.01 ###
1-Aug-29 98 $1,814.04 $ 2,329.02 $4,143.06 $231,087.97 ###
1-Sep-29 99 $1,832.18 $ 2,310.88 $4,143.06 $229,255.79 ###
1-Oct-29 100 $1,850.50 $ 2,292.56 $4,143.06 $227,405.28 ###
1-Nov-29 101 $1,869.01 $ 2,274.05 $4,143.06 $225,536.27 ###
1-Dec-29 102 $1,887.70 $ 2,255.36 $4,143.06 $223,648.57 ###
 1-Jan-30 103 $1,906.58 $ 2,236.49 $4,143.06 $221,741.99 ###
1-Feb-30 104 $1,925.64 $ 2,217.42 $4,143.06 $219,816.35 ###
1-Mar-30 105 $1,944.90 $ 2,198.16 $4,143.06 $217,871.45 ###
1-Apr-30 106 $1,964.35 $ 2,178.71 $4,143.06 $215,907.10 ###
1-May-30 107 $1,983.99 $ 2,159.07 $4,143.06 $213,923.11 ###
1-Jun-30 108 $2,003.83 $ 2,139.23 $4,143.06 $211,919.28 ###
1-Jul-30 109 $2,023.87 $ 2,119.19 $4,143.06 $209,895.41 ###
1-Aug-30 110 $2,044.11 $ 2,098.95 $4,143.06 $207,851.30 ###
1-Sep-30 111 $2,064.55 $ 2,078.51 $4,143.06 $205,786.75 ###
1-Oct-30 112 $2,085.20 $ 2,057.87 $4,143.06 $203,701.56 ###
1-Nov-30 113 $2,106.05 $ 2,037.02 $4,143.06 $201,595.51 ###
1-Dec-30 114 $2,127.11 $ 2,015.96 $4,143.06 $199,468.40 ###
1-Jan-31 115 $2,148.38 $ 1,994.68 $4,143.06 $197,320.02 ###
1-Feb-31 116 $2,169.86 $ 1,973.20 $4,143.06 $195,150.16 ###
1-Mar-31 117 $2,191.56 $ 1,951.50 $4,143.06 $192,958.60 ###
1-Apr-31 118 $2,213.48 $ 1,929.59 $4,143.06 $190,745.12 ###
1-May-31 119 $2,235.61 $ 1,907.45 $4,143.06 $188,509.51 ###
1-Jun-31 120 $2,257.97 $ 1,885.10 $4,143.06 $186,251.54 ###
1-Jul-31 121 $2,280.55 $ 1,862.52 $4,143.06 $183,971.00 ###
1-Aug-31 122 $2,303.35 $ 1,839.71 $4,143.06 $181,667.64 ###
1-Sep-31 123 $2,326.39 $ 1,816.68 $4,143.06 $179,341.26 ###
1-Oct-31 124 $2,349.65 $ 1,793.41 $4,143.06 $176,991.61 ###
1-Nov-31 125 $2,373.15 $ 1,769.92 $4,143.06 $174,618.46 ###
1-Dec-31 126 $2,396.88 $ 1,746.18 $4,143.06 $172,221.58 ###
1-Jan-32 127 $2,420.85 $ 1,722.22 $4,143.06 $169,800.74 ###
1-Feb-32 128 $2,445.06 $ 1,698.01 $4,143.06 $167,355.68 ###
1-Mar-32 129 $2,469.51 $ 1,673.56 $4,143.06 $164,886.17 ###
1-Apr-32 130 $2,494.20 $ 1,648.86 $4,143.06 $162,391.97 ###
1-May-32 131 $2,519.14 $ 1,623.92 $4,143.06 $159,872.83 ###
1-Jun-32 132 $2,544.33 $ 1,598.73 $4,143.06 $157,328.50 ###
1-Jul-32 133 $2,569.78 $ 1,573.28 $4,143.06 $154,758.72 ###
1-Aug-32 134 $2,595.48 $ 1,547.59 $4,143.06 $152,163.24 ###
1-Sep-32 135 $2,621.43 $ 1,521.63 $4,143.06 $149,541.81 ###
1-Oct-32 136 $2,647.64 $ 1,495.42 $4,143.06 $146,894.17 ###
1-Nov-32 137 $2,674.12 $ 1,468.94 $4,143.06 $144,220.05 ###
1-Dec-32 138 $2,700.86 $ 1,442.20 $4,143.06 $141,519.18 ###
1-Jan-33 139 $2,727.87 $ 1,415.19 $4,143.06 $138,791.31 ###
1-Feb-33 140 $2,755.15 $ 1,387.91 $4,143.06 $136,036.16 ###
1-Mar-33 141 $2,782.70 $ 1,360.36 $4,143.06 $133,253.46 ###
1-Apr-33 142 $2,810.53 $ 1,332.53 $4,143.06 $130,442.93 ###
1-May-33 143 $2,838.63 $ 1,304.43 $4,143.06 $127,604.30 ###
1-Jun-33 144 $2,867.02 $ 1,276.04 $4,143.06 $124,737.28 ###
1-Jul-33 145 $2,895.69 $ 1,247.37 $4,143.06 $121,841.59 ###
1-Aug-33 146 $2,924.65 $ 1,218.42 $4,143.06 $118,916.95 ###
1-Sep-33 147 $2,953.89 $ 1,189.17 $4,143.06 $115,963.05 ###
1-Oct-33 148 $2,983.43 $ 1,159.63 $4,143.06 $112,979.62 ###
1-Nov-33 149 $3,013.27 $ 1,129.80 $4,143.06 $109,966.35 ###
1-Dec-33 150 $3,043.40 $ 1,099.66 $4,143.06 $106,922.95 ###
1-Jan-34 151 $3,073.83 $ 1,069.23 $4,143.06 $103,849.12 ###
1-Feb-34 152 $3,104.57 $ 1,038.49 $4,143.06 $100,744.55 ###
1-Mar-34 153 $3,135.62 $ 1,007.45 $4,143.06 $97,608.93 ###
1-Apr-34 154 $3,166.97 $ 976.09 $4,143.06 $94,441.96 ###
1-May-34 155 $3,198.64 $ 944.42 $4,143.06 $91,243.32 ###
1-Jun-34 156 $3,230.63 $ 912.43 $4,143.06 $88,012.69 ###
1-Jul-34 157 $3,262.94 $ 880.13 $4,143.06 $84,749.75 ###
1-Aug-34 158 $3,295.57 $ 847.50 $4,143.06 $81,454.18 ###
1-Sep-34 159 $3,328.52 $ 814.54 $4,143.06 $78,125.66 ###
1-Oct-34 160 $3,361.81 $ 781.26 $4,143.06 $74,763.86 ###
1-Nov-34 161 $3,395.42 $ 747.64 $4,143.06 $71,368.43 ###
1-Dec-34 162 $3,429.38 $ 713.68 $4,143.06 $67,939.06 ###
1-Jan-35 163 $3,463.67 $ 679.39 $4,143.06 $64,475.38 ###
1-Feb-35 164 $3,498.31 $ 644.75 $4,143.06 $60,977.07 ###
1-Mar-35 165 $3,533.29 $ 609.77 $4,143.06 $57,443.78 ###
1-Apr-35 166 $3,568.62 $ 574.44 $4,143.06 $53,875.16 ###
1-May-35 167 $3,604.31 $ 538.75 $4,143.06 $50,270.85 ###
1-Jun-35 168 $3,640.35 $ 502.71 $4,143.06 $46,630.49 ###
1-Jul-35 169 $3,676.76 $ 466.30 $4,143.06 $42,953.73 ###
1-Aug-35 170 $3,713.53 $ 429.54 $4,143.06 $39,240.21 ###
1-Sep-35 171 $3,750.66 $ 392.40 $4,143.06 $35,489.55 ###
1-Oct-35 172 $3,788.17 $ 354.90 $4,143.06 $31,701.38 ###
1-Nov-35 173 $3,826.05 $ 317.01 $4,143.06 $27,875.33 ###
1-Dec-35 174 $3,864.31 $ 278.75 $4,143.06 $24,011.02 ###
1-Jan-36 175 $3,902.95 $ 240.11 $4,143.06 $20,108.07 ###
1-Feb-36 176 $3,941.98 $ 201.08 $4,143.06 $16,166.09 ###
1-Mar-36 177 $3,981.40 $ 161.66 $4,143.06 $12,184.69 ###
1-Apr-36 178 $4,021.22 $ 121.85 $4,143.06 $8,163.47 ###
1-May-36 179 $4,061.43 $ 81.63 $4,143.06 $4,102.04 ###
1-Jun-36 180 $4,102.04 $ 41.02 $4,143.06 $0.00 ###
1-Jul-36 181 -$0.00 $ 0.00 $0.00 $0.00 ###