Condominio Superficie Precio m2 Plazo Referencia

Encino Lote 7 146.46 $2,660.00 120

$389,583.60
Enganche 10.00% $ 38,958.36

Saldo $350,625.24

Mensualidades con Intereses 120 $5,030.45 1er Mensualidad Noviembre

1% SSI

Fechas # Pago Capital Interés Total Saldo Pagos a Capital

$350,625.24
1-Jul-21 1 $1,524.20 $ 3,506.25 $5,030.45 $349,101.04 $ -
1-Aug-21 2 $1,539.44 $ 3,491.01 $5,030.45 $347,561.60 $ -
1-Sep-21 3 $1,554.84 $ 3,475.62 $5,030.45 $346,006.76 $ -
1-Oct-21 4 $1,570.39 $ 3,460.07 $5,030.45 $344,436.37 ###
1-Nov-21 5 $1,586.09 $ 3,444.36 $5,030.45 $342,850.28 $ -
1-Dec-21 6 $1,601.95 $ 3,428.50 $5,030.45 $341,248.33 $ -
1-Jan-22 7 $1,617.97 $ 3,412.48 $5,030.45 $339,630.36 $ -
1-Feb-22 8 $1,634.15 $ 3,396.30 $5,030.45 $337,996.21 $ -
1-Mar-22 9 $1,650.49 $ 3,379.96 $5,030.45 $336,345.72 $ -
1-Apr-22 10 $1,667.00 $ 3,363.46 $5,030.45 $334,678.72 $ -
1-May-22 11 $1,683.67 $ 3,346.79 $5,030.45 $332,995.06 $ -
1-Jun-22 12 $1,700.50 $ 3,329.95 $5,030.45 $331,294.55 $ -
1-Jul-22 13 $1,717.51 $ 3,312.95 $5,030.45 $329,577.05 $ -
1-Aug-22 14 $1,734.68 $ 3,295.77 $5,030.45 $327,842.36 $ -
1-Sep-22 15 $1,752.03 $ 3,278.42 $5,030.45 $326,090.33 $ -
1-Oct-22 16 $1,769.55 $ 3,260.90 $5,030.45 $324,320.78 $ -
1-Nov-22 17 $1,787.25 $ 3,243.21 $5,030.45 $322,533.54 $ -
1-Dec-22 18 $1,805.12 $ 3,225.34 $5,030.45 $320,728.42 $ -
 1-Jan-23 19 $1,823.17 $ 3,207.28 $5,030.45 $318,905.25 $ -
1-Feb-23 20 $1,841.40 $ 3,189.05 $5,030.45 $317,063.85 $ -
1-Mar-23 21 $1,859.82 $ 3,170.64 $5,030.45 $315,204.03 $ -
1-Apr-23 22 $1,878.41 $ 3,152.04 $5,030.45 $313,325.62 $ -
1-May-23 23 $1,897.20 $ 3,133.26 $5,030.45 $311,428.42 $ -
1-Jun-23 24 $1,916.17 $ 3,114.28 $5,030.45 $309,512.25 $ -
1-Jul-23 25 $1,935.33 $ 3,095.12 $5,030.45 $307,576.92 $ -
1-Aug-23 26 $1,954.68 $ 3,075.77 $5,030.45 $305,622.24 $ -
1-Sep-23 27 $1,974.23 $ 3,056.22 $5,030.45 $303,648.01 $ -
1-Oct-23 28 $1,993.97 $ 3,036.48 $5,030.45 $301,654.03 $ -
1-Nov-23 29 $2,013.91 $ 3,016.54 $5,030.45 $299,640.12 $ -
1-Dec-23 30 $2,034.05 $ 2,996.40 $5,030.45 $297,606.07 $ -
1-Jan-24 31 $2,054.39 $ 2,976.06 $5,030.45 $295,551.67 $ -
1-Feb-24 32 $2,074.94 $ 2,955.52 $5,030.45 $293,476.74 $ -
1-Mar-24 33 $2,095.69 $ 2,934.77 $5,030.45 $291,381.05 $ -
1-Apr-24 34 $2,116.64 $ 2,913.81 $5,030.45 $289,264.41 $ -
1-May-24 35 $2,137.81 $ 2,892.64 $5,030.45 $287,126.60 $ -
1-Jun-24 36 $2,159.19 $ 2,871.27 $5,030.45 $284,967.41 $ -
1-Jul-24 37 $2,180.78 $ 2,849.67 $5,030.45 $282,786.63 $ -
1-Aug-24 38 $2,202.59 $ 2,827.87 $5,030.45 $280,584.04 $ -
1-Sep-24 39 $2,224.61 $ 2,805.84 $5,030.45 $278,359.43 $ -
1-Oct-24 40 $2,246.86 $ 2,783.59 $5,030.45 $276,112.57 $ -
1-Nov-24 41 $2,269.33 $ 2,761.13 $5,030.45 $273,843.24 $ -
1-Dec-24 42 $2,292.02 $ 2,738.43 $5,030.45 $271,551.22 $ -
1-Jan-25 43 $2,314.94 $ 2,715.51 $5,030.45 $269,236.28 $ -
1-Feb-25 44 $2,338.09 $ 2,692.36 $5,030.45 $266,898.19 $ -
1-Mar-25 45 $2,361.47 $ 2,668.98 $5,030.45 $264,536.72 $ -
1-Apr-25 46 $2,385.09 $ 2,645.37 $5,030.45 $262,151.63 $ -
1-May-25 47 $2,408.94 $ 2,621.52 $5,030.45 $259,742.70 $ -
1-Jun-25 48 $2,433.03 $ 2,597.43 $5,030.45 $257,309.67 $ -
1-Jul-25 49 $2,457.36 $ 2,573.10 $5,030.45 $254,852.31 $ -
1-Aug-25 50 $2,481.93 $ 2,548.52 $5,030.45 $252,370.38 $ -
1-Sep-25 51 $2,506.75 $ 2,523.70 $5,030.45 $249,863.63 $ -
1-Oct-25 52 $2,531.82 $ 2,498.64 $5,030.45 $247,331.82 $ -
1-Nov-25 53 $2,557.14 $ 2,473.32 $5,030.45 $244,774.68 $ -
1-Dec-25 54 $2,582.71 $ 2,447.75 $5,030.45 $242,191.97 $ -
1-Jan-26 55 $2,608.53 $ 2,421.92 $5,030.45 $239,583.44 $ -
1-Feb-26 56 $2,634.62 $ 2,395.83 $5,030.45 $236,948.82 $ -
1-Mar-26 57 $2,660.97 $ 2,369.49 $5,030.45 $234,287.85 $ -
1-Apr-26 58 $2,687.58 $ 2,342.88 $5,030.45 $231,600.28 $ -
1-May-26 59 $2,714.45 $ 2,316.00 $5,030.45 $228,885.83 $ -
1-Jun-26 60 $2,741.60 $ 2,288.86 $5,030.45 $226,144.23 $ -
 1-Jul-26 61 $2,769.01 $ 2,261.44 $5,030.45 $223,375.22 $ -
1-Aug-26 62 $2,796.70 $ 2,233.75 $5,030.45 $220,578.52 $ -
1-Sep-26 63 $2,824.67 $ 2,205.79 $5,030.45 $217,753.85 $ -
1-Oct-26 64 $2,852.92 $ 2,177.54 $5,030.45 $214,900.94 $ -
1-Nov-26 65 $2,881.44 $ 2,149.01 $5,030.45 $212,019.49 $ -
1-Dec-26 66 $2,910.26 $ 2,120.19 $5,030.45 $209,109.23 $ -
1-Jan-27 67 $2,939.36 $ 2,091.09 $5,030.45 $206,169.87 $ -
1-Feb-27 68 $2,968.75 $ 2,061.70 $5,030.45 $203,201.12 $ -
1-Mar-27 69 $2,998.44 $ 2,032.01 $5,030.45 $200,202.68 $ -
1-Apr-27 70 $3,028.43 $ 2,002.03 $5,030.45 $197,174.25 $ -
1-May-27 71 $3,058.71 $ 1,971.74 $5,030.45 $194,115.54 $ -
1-Jun-27 72 $3,089.30 $ 1,941.16 $5,030.45 $191,026.24 $ -
1-Jul-27 73 $3,120.19 $ 1,910.26 $5,030.45 $187,906.05 $ -
1-Aug-27 74 $3,151.39 $ 1,879.06 $5,030.45 $184,754.66 $ -
1-Sep-27 75 $3,182.91 $ 1,847.55 $5,030.45 $181,571.75 $ -
1-Oct-27 76 $3,214.74 $ 1,815.72 $5,030.45 $178,357.01 $ -
1-Nov-27 77 $3,246.88 $ 1,783.57 $5,030.45 $175,110.13 $ -
1-Dec-27 78 $3,279.35 $ 1,751.10 $5,030.45 $171,830.78 $ -
1-Jan-28 79 $3,312.15 $ 1,718.31 $5,030.45 $168,518.63 $ -
1-Feb-28 80 $3,345.27 $ 1,685.19 $5,030.45 $165,173.36 $ -
1-Mar-28 81 $3,378.72 $ 1,651.73 $5,030.45 $161,794.64 $ -
1-Apr-28 82 $3,412.51 $ 1,617.95 $5,030.45 $158,382.14 $ -
1-May-28 83 $3,446.63 $ 1,583.82 $5,030.45 $154,935.50 $ -
1-Jun-28 84 $3,481.10 $ 1,549.36 $5,030.45 $151,454.41 $ -
1-Jul-28 85 $3,515.91 $ 1,514.54 $5,030.45 $147,938.50 $ -
1-Aug-28 86 $3,551.07 $ 1,479.38 $5,030.45 $144,387.43 $ -
1-Sep-28 87 $3,586.58 $ 1,443.87 $5,030.45 $140,800.85 $ -
1-Oct-28 88 $3,622.45 $ 1,408.01 $5,030.45 $137,178.40 $ -
1-Nov-28 89 $3,658.67 $ 1,371.78 $5,030.45 $133,519.73 $ -
1-Dec-28 90 $3,695.26 $ 1,335.20 $5,030.45 $129,824.48 $ -
1-Jan-29 91 $3,732.21 $ 1,298.24 $5,030.45 $126,092.27 $ -
1-Feb-29 92 $3,769.53 $ 1,260.92 $5,030.45 $122,322.74 $ -
1-Mar-29 93 $3,807.23 $ 1,223.23 $5,030.45 $118,515.51 $ -
1-Apr-29 94 $3,845.30 $ 1,185.16 $5,030.45 $114,670.21 $ -
1-May-29 95 $3,883.75 $ 1,146.70 $5,030.45 $110,786.46 $ -
1-Jun-29 96 $3,922.59 $ 1,107.86 $5,030.45 $106,863.87 $ -
1-Jul-29 97 $3,961.81 $ 1,068.64 $5,030.45 $102,902.06 $ -
1-Aug-29 98 $4,001.43 $ 1,029.02 $5,030.45 $98,900.63 $ -
1-Sep-29 99 $4,041.45 $ 989.01 $5,030.45 $94,859.18 $ -
1-Oct-29 100 $4,081.86 $ 948.59 $5,030.45 $90,777.32 $ -
1-Nov-29 101 $4,122.68 $ 907.77 $5,030.45 $86,654.64 $ -
1-Dec-29 102 $4,163.91 $ 866.55 $5,030.45 $82,490.73 $ -
 1-Jan-30 103 $4,205.55 $ 824.91 $5,030.45 $78,285.18 $ -
1-Feb-30 104 $4,247.60 $ 782.85 $5,030.45 $74,037.58 $ -
1-Mar-30 105 $4,290.08 $ 740.38 $5,030.45 $69,747.50 $ -
1-Apr-30 106 $4,332.98 $ 697.48 $5,030.45 $65,414.52 $ -
1-May-30 107 $4,376.31 $ 654.15 $5,030.45 $61,038.22 $ -
1-Jun-30 108 $4,420.07 $ 610.38 $5,030.45 $56,618.14 $ -
1-Jul-30 109 $4,464.27 $ 566.18 $5,030.45 $52,153.87 $ -
1-Aug-30 110 $4,508.91 $ 521.54 $5,030.45 $47,644.96 $ -
1-Sep-30 111 $4,554.00 $ 476.45 $5,030.45 $43,090.95 $ -
1-Oct-30 112 $4,599.54 $ 430.91 $5,030.45 $38,491.41 $ -
1-Nov-30 113 $4,645.54 $ 384.91 $5,030.45 $33,845.87 $ -
1-Dec-30 114 $4,691.99 $ 338.46 $5,030.45 $29,153.88 $ -
1-Jan-31 115 $4,738.91 $ 291.54 $5,030.45 $24,414.96 $ -
1-Feb-31 116 $4,786.30 $ 244.15 $5,030.45 $19,628.66 $ -
1-Mar-31 117 $4,834.17 $ 196.29 $5,030.45 $14,794.49 $ -
1-Apr-31 118 $4,882.51 $ 147.94 $5,030.45 $9,911.98 $ -
1-May-31 119 $4,931.33 $ 99.12 $5,030.45 $4,980.65 $ -
1-Jun-31 120 $4,980.65 $ 2.00 $4,982.65 $0.00 $ -
$350,625.24 $252,981.38 $603,606.62 ###
 Condominio Superficie Precio m2 Plazo Referencia
Encino Lote 7 146.46 $2,660.00 180

$389,583.60
Enganche $ 80,000.00

Saldo $309,583.60

Mensualidades con Intereses 120 $3,715.52 1er Mensualidad Noviembre

1% SSI

Fechas # Pago Capital Interés Total Saldo Pagos a Capital

$309,583.60
1-Jul-21 1 $619.69 $ 3,095.84 $3,715.52 $308,963.91 MES
1-Aug-21 2 $625.88 $ 3,089.64 $3,715.52 $308,338.03 ###
1-Sep-21 3 $632.14 $ 3,083.38 $3,715.52 $307,705.88 ###
1-Oct-21 4 $638.46 $ 3,077.06 $3,715.52 $307,067.42 ###
1-Nov-21 5 $644.85 $ 3,070.67 $3,715.52 $306,422.57 ###
1-Dec-21 6 $651.30 $ 3,064.23 $3,715.52 $305,771.27 ###
1-Jan-22 7 $657.81 $ 3,057.71 $3,715.52 $305,113.46 ###
1-Feb-22 8 $664.39 $ 3,051.13 $3,715.52 $304,449.07 ###
1-Mar-22 9 $671.03 $ 3,044.49 $3,715.52 $303,778.04 ###
1-Apr-22 10 $677.74 $ 3,037.78 $3,715.52 $303,100.30 ###
1-May-22 11 $684.52 $ 3,031.00 $3,715.52 $302,415.78 ###
1-Jun-22 12 $691.37 $ 3,024.16 $3,715.52 $301,724.41 ###
1-Jul-22 13 $698.28 $ 3,017.24 $3,715.52 $301,026.13 ###
1-Aug-22 14 $705.26 $ 3,010.26 $3,715.52 $300,320.87 ###
1-Sep-22 15 $712.31 $ 3,003.21 $3,715.52 $299,608.56 ###
1-Oct-22 16 $719.44 $ 2,996.09 $3,715.52 $298,889.12 ###
1-Nov-22 17 $726.63 $ 2,988.89 $3,715.52 $298,162.48 ###
1-Dec-22 18 $733.90 $ 2,981.62 $3,715.52 $297,428.59 ###
 1-Jan-23 19 $741.24 $ 2,974.29 $3,715.52 $296,687.35 ###
1-Feb-23 20 $748.65 $ 2,966.87 $3,715.52 $295,938.70 ###
1-Mar-23 21 $756.14 $ 2,959.39 $3,715.52 $295,182.56 ###
1-Apr-23 22 $763.70 $ 2,951.83 $3,715.52 $294,418.86 ###
1-May-23 23 $771.33 $ 2,944.19 $3,715.52 $293,647.53 ###
1-Jun-23 24 $779.05 $ 2,936.48 $3,715.52 $292,868.48 ###
1-Jul-23 25 $786.84 $ 2,928.68 $3,715.52 $292,081.64 ###
1-Aug-23 26 $794.71 $ 2,920.82 $3,715.52 $291,286.94 ###
1-Sep-23 27 $802.65 $ 2,912.87 $3,715.52 $290,484.28 ###
1-Oct-23 28 $810.68 $ 2,904.84 $3,715.52 $289,673.60 ###
1-Nov-23 29 $818.79 $ 2,896.74 $3,715.52 $288,854.81 ###
1-Dec-23 30 $826.98 $ 2,888.55 $3,715.52 $288,027.84 ###
1-Jan-24 31 $835.25 $ 2,880.28 $3,715.52 $287,192.59 ###
1-Feb-24 32 $843.60 $ 2,871.93 $3,715.52 $286,349.00 ###
1-Mar-24 33 $852.03 $ 2,863.49 $3,715.52 $285,496.96 ###
1-Apr-24 34 $860.55 $ 2,854.97 $3,715.52 $284,636.41 ###
1-May-24 35 $869.16 $ 2,846.36 $3,715.52 $283,767.25 ###
1-Jun-24 36 $877.85 $ 2,837.67 $3,715.52 $282,889.40 ###
1-Jul-24 37 $886.63 $ 2,828.89 $3,715.52 $282,002.77 ###
1-Aug-24 38 $895.50 $ 2,820.03 $3,715.52 $281,107.27 ###
1-Sep-24 39 $904.45 $ 2,811.07 $3,715.52 $280,202.82 ###
1-Oct-24 40 $913.50 $ 2,802.03 $3,715.52 $279,289.33 ###
1-Nov-24 41 $922.63 $ 2,792.89 $3,715.52 $278,366.70 ###
1-Dec-24 42 $931.86 $ 2,783.67 $3,715.52 $277,434.84 ###
1-Jan-25 43 $941.18 $ 2,774.35 $3,715.52 $276,493.66 ###
1-Feb-25 44 $950.59 $ 2,764.94 $3,715.52 $275,543.08 ###
1-Mar-25 45 $960.09 $ 2,755.43 $3,715.52 $274,582.98 ###
1-Apr-25 46 $969.69 $ 2,745.83 $3,715.52 $273,613.29 ###
1-May-25 47 $979.39 $ 2,736.13 $3,715.52 $272,633.90 ###
1-Jun-25 48 $989.18 $ 2,726.34 $3,715.52 $271,644.72 ###
1-Jul-25 49 $999.08 $ 2,716.45 $3,715.52 $270,645.64 ###
1-Aug-25 50 $1,009.07 $ 2,706.46 $3,715.52 $269,636.57 ###
1-Sep-25 51 $1,019.16 $ 2,696.37 $3,715.52 $268,617.41 ###
1-Oct-25 52 $1,029.35 $ 2,686.17 $3,715.52 $267,588.07 ###
1-Nov-25 53 $1,039.64 $ 2,675.88 $3,715.52 $266,548.42 ###
1-Dec-25 54 $1,050.04 $ 2,665.48 $3,715.52 $265,498.38 ###
1-Jan-26 55 $1,060.54 $ 2,654.98 $3,715.52 $264,437.84 ###
1-Feb-26 56 $1,071.15 $ 2,644.38 $3,715.52 $263,366.70 ###
1-Mar-26 57 $1,081.86 $ 2,633.67 $3,715.52 $262,284.84 ###
1-Apr-26 58 $1,092.68 $ 2,622.85 $3,715.52 $261,192.17 ###
1-May-26 59 $1,103.60 $ 2,611.92 $3,715.52 $260,088.56 ###
1-Jun-26 60 $1,114.64 $ 2,600.89 $3,715.52 $258,973.93 ###
 1-Jul-26 61 $1,125.78 $ 2,589.74 $3,715.52 $257,848.14 ###
1-Aug-26 62 $1,137.04 $ 2,578.48 $3,715.52 $256,711.10 ###
1-Sep-26 63 $1,148.41 $ 2,567.11 $3,715.52 $255,562.69 ###
1-Oct-26 64 $1,159.90 $ 2,555.63 $3,715.52 $254,402.79 ###
1-Nov-26 65 $1,171.50 $ 2,544.03 $3,715.52 $253,231.30 ###
1-Dec-26 66 $1,183.21 $ 2,532.31 $3,715.52 $252,048.09 ###
1-Jan-27 67 $1,195.04 $ 2,520.48 $3,715.52 $250,853.04 ###
1-Feb-27 68 $1,206.99 $ 2,508.53 $3,715.52 $249,646.05 ###
1-Mar-27 69 $1,219.06 $ 2,496.46 $3,715.52 $248,426.99 ###
1-Apr-27 70 $1,231.25 $ 2,484.27 $3,715.52 $247,195.73 ###
1-May-27 71 $1,243.57 $ 2,471.96 $3,715.52 $245,952.17 ###
1-Jun-27 72 $1,256.00 $ 2,459.52 $3,715.52 $244,696.17 ###
1-Jul-27 73 $1,268.56 $ 2,446.96 $3,715.52 $243,427.60 ###
1-Aug-27 74 $1,281.25 $ 2,434.28 $3,715.52 $242,146.36 ###
1-Sep-27 75 $1,294.06 $ 2,421.46 $3,715.52 $240,852.30 ###
1-Oct-27 76 $1,307.00 $ 2,408.52 $3,715.52 $239,545.30 ###
1-Nov-27 77 $1,320.07 $ 2,395.45 $3,715.52 $238,225.22 ###
1-Dec-27 78 $1,333.27 $ 2,382.25 $3,715.52 $236,891.95 ###
1-Jan-28 79 $1,346.60 $ 2,368.92 $3,715.52 $235,545.35 ###
1-Feb-28 80 $1,360.07 $ 2,355.45 $3,715.52 $234,185.28 ###
1-Mar-28 81 $1,373.67 $ 2,341.85 $3,715.52 $232,811.61 ###
1-Apr-28 82 $1,387.41 $ 2,328.12 $3,715.52 $231,424.20 ###
1-May-28 83 $1,401.28 $ 2,314.24 $3,715.52 $230,022.92 ###
1-Jun-28 84 $1,415.29 $ 2,300.23 $3,715.52 $228,607.63 ###
1-Jul-28 85 $1,429.45 $ 2,286.08 $3,715.52 $227,178.18 ###
1-Aug-28 86 $1,443.74 $ 2,271.78 $3,715.52 $225,734.44 ###
1-Sep-28 87 $1,458.18 $ 2,257.34 $3,715.52 $224,276.26 ###
1-Oct-28 88 $1,472.76 $ 2,242.76 $3,715.52 $222,803.50 ###
1-Nov-28 89 $1,487.49 $ 2,228.03 $3,715.52 $221,316.01 ###
1-Dec-28 90 $1,502.36 $ 2,213.16 $3,715.52 $219,813.65 ###
1-Jan-29 91 $1,517.39 $ 2,198.14 $3,715.52 $218,296.26 ###
1-Feb-29 92 $1,532.56 $ 2,182.96 $3,715.52 $216,763.70 ###
1-Mar-29 93 $1,547.89 $ 2,167.64 $3,715.52 $215,215.81 ###
1-Apr-29 94 $1,563.37 $ 2,152.16 $3,715.52 $213,652.45 ###
1-May-29 95 $1,579.00 $ 2,136.52 $3,715.52 $212,073.45 ###
1-Jun-29 96 $1,594.79 $ 2,120.73 $3,715.52 $210,478.66 ###
1-Jul-29 97 $1,610.74 $ 2,104.79 $3,715.52 $208,867.92 ###
1-Aug-29 98 $1,626.84 $ 2,088.68 $3,715.52 $207,241.08 ###
1-Sep-29 99 $1,643.11 $ 2,072.41 $3,715.52 $205,597.96 ###
1-Oct-29 100 $1,659.54 $ 2,055.98 $3,715.52 $203,938.42 ###
1-Nov-29 101 $1,676.14 $ 2,039.38 $3,715.52 $202,262.28 ###
1-Dec-29 102 $1,692.90 $ 2,022.62 $3,715.52 $200,569.38 ###
 1-Jan-30 103 $1,709.83 $ 2,005.69 $3,715.52 $198,859.55 ###
1-Feb-30 104 $1,726.93 $ 1,988.60 $3,715.52 $197,132.62 ###
1-Mar-30 105 $1,744.20 $ 1,971.33 $3,715.52 $195,388.42 ###
1-Apr-30 106 $1,761.64 $ 1,953.88 $3,715.52 $193,626.79 ###
1-May-30 107 $1,779.26 $ 1,936.27 $3,715.52 $191,847.53 ###
1-Jun-30 108 $1,797.05 $ 1,918.48 $3,715.52 $190,050.48 ###
1-Jul-30 109 $1,815.02 $ 1,900.50 $3,715.52 $188,235.46 ###
1-Aug-30 110 $1,833.17 $ 1,882.35 $3,715.52 $186,402.29 ###
1-Sep-30 111 $1,851.50 $ 1,864.02 $3,715.52 $184,550.79 ###
1-Oct-30 112 $1,870.02 $ 1,845.51 $3,715.52 $182,680.78 ###
1-Nov-30 113 $1,888.72 $ 1,826.81 $3,715.52 $180,792.06 ###
1-Dec-30 114 $1,907.60 $ 1,807.92 $3,715.52 $178,884.46 ###
1-Jan-31 115 $1,926.68 $ 1,788.84 $3,715.52 $176,957.78 ###
1-Feb-31 116 $1,945.95 $ 1,769.58 $3,715.52 $175,011.83 ###
1-Mar-31 117 $1,965.41 $ 1,750.12 $3,715.52 $173,046.43 ###
1-Apr-31 118 $1,985.06 $ 1,730.46 $3,715.52 $171,061.37 ###
1-May-31 119 $2,004.91 $ 1,710.61 $3,715.52 $169,056.46 ###
1-Jun-31 120 $2,024.96 $ 1,690.56 $3,715.52 $167,031.50 ###
1-Jul-31 121 $2,045.21 $ 1,670.32 $3,715.52 $164,986.29 ###
1-Aug-31 122 $2,065.66 $ 1,649.86 $3,715.52 $162,920.63 ###
1-Sep-31 123 $2,086.32 $ 1,629.21 $3,715.52 $160,834.32 ###
1-Oct-31 124 $2,107.18 $ 1,608.34 $3,715.52 $158,727.13 ###
1-Nov-31 125 $2,128.25 $ 1,587.27 $3,715.52 $156,598.88 ###
1-Dec-31 126 $2,149.53 $ 1,565.99 $3,715.52 $154,449.35 ###
1-Jan-32 127 $2,171.03 $ 1,544.49 $3,715.52 $152,278.32 ###
1-Feb-32 128 $2,192.74 $ 1,522.78 $3,715.52 $150,085.58 ###
1-Mar-32 129 $2,214.67 $ 1,500.86 $3,715.52 $147,870.91 ###
1-Apr-32 130 $2,236.81 $ 1,478.71 $3,715.52 $145,634.10 ###
1-May-32 131 $2,259.18 $ 1,456.34 $3,715.52 $143,374.91 ###
1-Jun-32 132 $2,281.77 $ 1,433.75 $3,715.52 $141,093.14 ###
1-Jul-32 133 $2,304.59 $ 1,410.93 $3,715.52 $138,788.55 ###
1-Aug-32 134 $2,327.64 $ 1,387.89 $3,715.52 $136,460.91 ###
1-Sep-32 135 $2,350.91 $ 1,364.61 $3,715.52 $134,109.99 ###
1-Oct-32 136 $2,374.42 $ 1,341.10 $3,715.52 $131,735.57 ###
1-Nov-32 137 $2,398.17 $ 1,317.36 $3,715.52 $129,337.40 ###
1-Dec-32 138 $2,422.15 $ 1,293.37 $3,715.52 $126,915.25 ###
1-Jan-33 139 $2,446.37 $ 1,269.15 $3,715.52 $124,468.88 ###
1-Feb-33 140 $2,470.83 $ 1,244.69 $3,715.52 $121,998.05 ###
1-Mar-33 141 $2,495.54 $ 1,219.98 $3,715.52 $119,502.50 ###
1-Apr-33 142 $2,520.50 $ 1,195.03 $3,715.52 $116,982.01 ###
1-May-33 143 $2,545.70 $ 1,169.82 $3,715.52 $114,436.30 ###
1-Jun-33 144 $2,571.16 $ 1,144.36 $3,715.52 $111,865.14 ###
1-Jul-33 145 $2,596.87 $ 1,118.65 $3,715.52 $109,268.27 ###
1-Aug-33 146 $2,622.84 $ 1,092.68 $3,715.52 $106,645.43 ###
1-Sep-33 147 $2,649.07 $ 1,066.45 $3,715.52 $103,996.36 ###
1-Oct-33 148 $2,675.56 $ 1,039.96 $3,715.52 $101,320.80 ###
1-Nov-33 149 $2,702.32 $ 1,013.21 $3,715.52 $98,618.48 ###
1-Dec-33 150 $2,729.34 $ 986.18 $3,715.52 $95,889.15 ###
1-Jan-34 151 $2,756.63 $ 958.89 $3,715.52 $93,132.51 ###
1-Feb-34 152 $2,784.20 $ 931.33 $3,715.52 $90,348.32 ###
1-Mar-34 153 $2,812.04 $ 903.48 $3,715.52 $87,536.28 ###
1-Apr-34 154 $2,840.16 $ 875.36 $3,715.52 $84,696.11 ###
1-May-34 155 $2,868.56 $ 846.96 $3,715.52 $81,827.55 ###
1-Jun-34 156 $2,897.25 $ 818.28 $3,715.52 $78,930.30 ###
1-Jul-34 157 $2,926.22 $ 789.30 $3,715.52 $76,004.08 ###
1-Aug-34 158 $2,955.48 $ 760.04 $3,715.52 $73,048.60 ###
1-Sep-34 159 $2,985.04 $ 730.49 $3,715.52 $70,063.56 ###
1-Oct-34 160 $3,014.89 $ 700.64 $3,715.52 $67,048.68 ###
1-Nov-34 161 $3,045.04 $ 670.49 $3,715.52 $64,003.64 ###
1-Dec-34 162 $3,075.49 $ 640.04 $3,715.52 $60,928.15 ###
1-Jan-35 163 $3,106.24 $ 609.28 $3,715.52 $57,821.91 ###
1-Feb-35 164 $3,137.30 $ 578.22 $3,715.52 $54,684.61 ###
1-Mar-35 165 $3,168.68 $ 546.85 $3,715.52 $51,515.93 ###
1-Apr-35 166 $3,200.36 $ 515.16 $3,715.52 $48,315.56 ###
1-May-35 167 $3,232.37 $ 483.16 $3,715.52 $45,083.20 ###
1-Jun-35 168 $3,264.69 $ 450.83 $3,715.52 $41,818.50 ###
1-Jul-35 169 $3,297.34 $ 418.19 $3,715.52 $38,521.17 ###
1-Aug-35 170 $3,330.31 $ 385.21 $3,715.52 $35,190.85 ###
1-Sep-35 171 $3,363.61 $ 351.91 $3,715.52 $31,827.24 ###
1-Oct-35 172 $3,397.25 $ 318.27 $3,715.52 $28,429.99 ###
1-Nov-35 173 $3,431.22 $ 284.30 $3,715.52 $24,998.76 ###
1-Dec-35 174 $3,465.54 $ 249.99 $3,715.52 $21,533.23 ###
1-Jan-36 175 $3,500.19 $ 215.33 $3,715.52 $18,033.04 ###
1-Feb-36 176 $3,535.19 $ 180.33 $3,715.52 $14,497.84 ###
1-Mar-36 177 $3,570.55 $ 144.98 $3,715.52 $10,927.30 ###
1-Apr-36 178 $3,606.25 $ 109.27 $3,715.52 $7,321.05 ###
1-May-36 179 $3,642.31 $ 73.21 $3,715.52 $3,678.74 ###
1-Jun-36 180 $3,678.74 $ 36.79 $3,715.52 $0.00 ###
1-Jul-36 181 -$0.00 $ 0.00 $0.00 $0.00 ###