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 10.00% $ 38,958.36

Saldo $350,625.24

Mensualidades con Intereses 120 $4,208.09 1er Mensualidad Noviembre

1% SSI

Fechas # Pago Capital Interés Total Saldo Pagos a Capital

$350,625.24
1-Jul-21 1 $701.84 $ 3,506.25 $4,208.09 $349,923.40 MES
1-Aug-21 2 $708.86 $ 3,499.23 $4,208.09 $349,214.54 ###
1-Sep-21 3 $715.95 $ 3,492.15 $4,208.09 $348,498.60 ###
1-Oct-21 4 $723.11 $ 3,484.99 $4,208.09 $347,775.49 ###
1-Nov-21 5 $730.34 $ 3,477.75 $4,208.09 $347,045.15 ###
1-Dec-21 6 $737.64 $ 3,470.45 $4,208.09 $346,307.51 ###
1-Jan-22 7 $745.02 $ 3,463.08 $4,208.09 $345,562.49 ###
1-Feb-22 8 $752.47 $ 3,455.62 $4,208.09 $344,810.03 ###
1-Mar-22 9 $759.99 $ 3,448.10 $4,208.09 $344,050.04 ###
1-Apr-22 10 $767.59 $ 3,440.50 $4,208.09 $343,282.44 ###
1-May-22 11 $775.27 $ 3,432.82 $4,208.09 $342,507.18 ###
1-Jun-22 12 $783.02 $ 3,425.07 $4,208.09 $341,724.16 ###
1-Jul-22 13 $790.85 $ 3,417.24 $4,208.09 $340,933.30 ###
1-Aug-22 14 $798.76 $ 3,409.33 $4,208.09 $340,134.55 ###
1-Sep-22 15 $806.75 $ 3,401.35 $4,208.09 $339,327.80 ###
1-Oct-22 16 $814.81 $ 3,393.28 $4,208.09 $338,512.98 ###
1-Nov-22 17 $822.96 $ 3,385.13 $4,208.09 $337,690.02 ###
1-Dec-22 18 $831.19 $ 3,376.90 $4,208.09 $336,858.83 ###
1-Jan-23 19 $839.50 $ 3,368.59 $4,208.09 $336,019.33 ###
1-Feb-23 20 $847.90 $ 3,360.19 $4,208.09 $335,171.43 ###
1-Mar-23 21 $856.38 $ 3,351.71 $4,208.09 $334,315.05 ###
1-Apr-23 22 $864.94 $ 3,343.15 $4,208.09 $333,450.11 ###
1-May-23 23 $873.59 $ 3,334.50 $4,208.09 $332,576.52 ###
1-Jun-23 24 $882.33 $ 3,325.77 $4,208.09 $331,694.19 ###
1-Jul-23 25 $891.15 $ 3,316.94 $4,208.09 $330,803.04 ###
1-Aug-23 26 $900.06 $ 3,308.03 $4,208.09 $329,902.98 ###
1-Sep-23 27 $909.06 $ 3,299.03 $4,208.09 $328,993.92 ###
1-Oct-23 28 $918.15 $ 3,289.94 $4,208.09 $328,075.76 ###
1-Nov-23 29 $927.33 $ 3,280.76 $4,208.09 $327,148.43 ###
1-Dec-23 30 $936.61 $ 3,271.48 $4,208.09 $326,211.82 ###
1-Jan-24 31 $945.97 $ 3,262.12 $4,208.09 $325,265.85 ###
1-Feb-24 32 $955.43 $ 3,252.66 $4,208.09 $324,310.41 ###
1-Mar-24 33 $964.99 $ 3,243.10 $4,208.09 $323,345.42 ###
1-Apr-24 34 $974.64 $ 3,233.45 $4,208.09 $322,370.79 ###
1-May-24 35 $984.38 $ 3,223.71 $4,208.09 $321,386.40 ###
1-Jun-24 36 $994.23 $ 3,213.86 $4,208.09 $320,392.17 ###
1-Jul-24 37 $1,004.17 $ 3,203.92 $4,208.09 $319,388.00 ###
1-Aug-24 38 $1,014.21 $ 3,193.88 $4,208.09 $318,373.79 ###
1-Sep-24 39 $1,024.35 $ 3,183.74 $4,208.09 $317,349.44 ###
1-Oct-24 40 $1,034.60 $ 3,173.49 $4,208.09 $316,314.84 ###
1-Nov-24 41 $1,044.94 $ 3,163.15 $4,208.09 $315,269.90 ###
1-Dec-24 42 $1,055.39 $ 3,152.70 $4,208.09 $314,214.50 ###
1-Jan-25 43 $1,065.95 $ 3,142.15 $4,208.09 $313,148.56 ###
1-Feb-25 44 $1,076.61 $ 3,131.49 $4,208.09 $312,071.95 ###
1-Mar-25 45 $1,087.37 $ 3,120.72 $4,208.09 $310,984.58 ###
1-Apr-25 46 $1,098.25 $ 3,109.85 $4,208.09 $309,886.33 ###
1-May-25 47 $1,109.23 $ 3,098.86 $4,208.09 $308,777.10 ###
1-Jun-25 48 $1,120.32 $ 3,087.77 $4,208.09 $307,656.78 ###
1-Jul-25 49 $1,131.52 $ 3,076.57 $4,208.09 $306,525.26 ###
1-Aug-25 50 $1,142.84 $ 3,065.25 $4,208.09 $305,382.42 ###
1-Sep-25 51 $1,154.27 $ 3,053.82 $4,208.09 $304,228.15 ###
1-Oct-25 52 $1,165.81 $ 3,042.28 $4,208.09 $303,062.34 ###
1-Nov-25 53 $1,177.47 $ 3,030.62 $4,208.09 $301,884.87 ###
1-Dec-25 54 $1,189.24 $ 3,018.85 $4,208.09 $300,695.63 ###
1-Jan-26 55 $1,201.14 $ 3,006.96 $4,208.09 $299,494.49 ###
1-Feb-26 56 $1,213.15 $ 2,994.94 $4,208.09 $298,281.34 ###
1-Mar-26 57 $1,225.28 $ 2,982.81 $4,208.09 $297,056.06 ###
1-Apr-26 58 $1,237.53 $ 2,970.56 $4,208.09 $295,818.53 ###
1-May-26 59 $1,249.91 $ 2,958.19 $4,208.09 $294,568.63 ###
 1-Jun-26 60 $1,262.41 $ 2,945.69 $4,208.09 $293,306.22 ###
1-Jul-26 61 $1,275.03 $ 2,933.06 $4,208.09 $292,031.19 ###
1-Aug-26 62 $1,287.78 $ 2,920.31 $4,208.09 $290,743.41 ###
1-Sep-26 63 $1,300.66 $ 2,907.43 $4,208.09 $289,442.75 ###
1-Oct-26 64 $1,313.66 $ 2,894.43 $4,208.09 $288,129.09 ###
1-Nov-26 65 $1,326.80 $ 2,881.29 $4,208.09 $286,802.29 ###
1-Dec-26 66 $1,340.07 $ 2,868.02 $4,208.09 $285,462.22 ###
1-Jan-27 67 $1,353.47 $ 2,854.62 $4,208.09 $284,108.75 ###
1-Feb-27 68 $1,367.00 $ 2,841.09 $4,208.09 $282,741.74 ###
1-Mar-27 69 $1,380.67 $ 2,827.42 $4,208.09 $281,361.07 ###
1-Apr-27 70 $1,394.48 $ 2,813.61 $4,208.09 $279,966.59 ###
1-May-27 71 $1,408.43 $ 2,799.67 $4,208.09 $278,558.16 ###
1-Jun-27 72 $1,422.51 $ 2,785.58 $4,208.09 $277,135.65 ###
1-Jul-27 73 $1,436.74 $ 2,771.36 $4,208.09 $275,698.91 ###
1-Aug-27 74 $1,451.10 $ 2,756.99 $4,208.09 $274,247.81 ###
1-Sep-27 75 $1,465.61 $ 2,742.48 $4,208.09 $272,782.20 ###
1-Oct-27 76 $1,480.27 $ 2,727.82 $4,208.09 $271,301.93 ###
1-Nov-27 77 $1,495.07 $ 2,713.02 $4,208.09 $269,806.85 ###
1-Dec-27 78 $1,510.02 $ 2,698.07 $4,208.09 $268,296.83 ###
1-Jan-28 79 $1,525.12 $ 2,682.97 $4,208.09 $266,771.70 ###
1-Feb-28 80 $1,540.38 $ 2,667.72 $4,208.09 $265,231.33 ###
1-Mar-28 81 $1,555.78 $ 2,652.31 $4,208.09 $263,675.55 ###
1-Apr-28 82 $1,571.34 $ 2,636.76 $4,208.09 $262,104.21 ###
1-May-28 83 $1,587.05 $ 2,621.04 $4,208.09 $260,517.16 ###
1-Jun-28 84 $1,602.92 $ 2,605.17 $4,208.09 $258,914.24 ###
1-Jul-28 85 $1,618.95 $ 2,589.14 $4,208.09 $257,295.29 ###
1-Aug-28 86 $1,635.14 $ 2,572.95 $4,208.09 $255,660.15 ###
1-Sep-28 87 $1,651.49 $ 2,556.60 $4,208.09 $254,008.66 ###
1-Oct-28 88 $1,668.01 $ 2,540.09 $4,208.09 $252,340.66 ###
1-Nov-28 89 $1,684.69 $ 2,523.41 $4,208.09 $250,655.97 ###
1-Dec-28 90 $1,701.53 $ 2,506.56 $4,208.09 $248,954.44 ###
1-Jan-29 91 $1,718.55 $ 2,489.54 $4,208.09 $247,235.89 ###
1-Feb-29 92 $1,735.73 $ 2,472.36 $4,208.09 $245,500.16 ###
1-Mar-29 93 $1,753.09 $ 2,455.00 $4,208.09 $243,747.07 ###
1-Apr-29 94 $1,770.62 $ 2,437.47 $4,208.09 $241,976.45 ###
1-May-29 95 $1,788.33 $ 2,419.76 $4,208.09 $240,188.12 ###
1-Jun-29 96 $1,806.21 $ 2,401.88 $4,208.09 $238,381.91 ###
1-Jul-29 97 $1,824.27 $ 2,383.82 $4,208.09 $236,557.64 ###
1-Aug-29 98 $1,842.52 $ 2,365.58 $4,208.09 $234,715.12 ###
1-Sep-29 99 $1,860.94 $ 2,347.15 $4,208.09 $232,854.18 ###
1-Oct-29 100 $1,879.55 $ 2,328.54 $4,208.09 $230,974.63 ###
1-Nov-29 101 $1,898.35 $ 2,309.75 $4,208.09 $229,076.28 ###
1-Dec-29 102 $1,917.33 $ 2,290.76 $4,208.09 $227,158.95 ###
1-Jan-30 103 $1,936.50 $ 2,271.59 $4,208.09 $225,222.45 ###
1-Feb-30 104 $1,955.87 $ 2,252.22 $4,208.09 $223,266.58 ###
1-Mar-30 105 $1,975.43 $ 2,232.67 $4,208.09 $221,291.16 ###
1-Apr-30 106 $1,995.18 $ 2,212.91 $4,208.09 $219,295.98 ###
1-May-30 107 $2,015.13 $ 2,192.96 $4,208.09 $217,280.84 ###
1-Jun-30 108 $2,035.28 $ 2,172.81 $4,208.09 $215,245.56 ###
1-Jul-30 109 $2,055.64 $ 2,152.46 $4,208.09 $213,189.92 ###
1-Aug-30 110 $2,076.19 $ 2,131.90 $4,208.09 $211,113.73 ###
1-Sep-30 111 $2,096.95 $ 2,111.14 $4,208.09 $209,016.78 ###
1-Oct-30 112 $2,117.92 $ 2,090.17 $4,208.09 $206,898.85 ###
1-Nov-30 113 $2,139.10 $ 2,068.99 $4,208.09 $204,759.75 ###
1-Dec-30 114 $2,160.49 $ 2,047.60 $4,208.09 $202,599.25 ###
1-Jan-31 115 $2,182.10 $ 2,025.99 $4,208.09 $200,417.15 ###
1-Feb-31 116 $2,203.92 $ 2,004.17 $4,208.09 $198,213.23 ###
1-Mar-31 117 $2,225.96 $ 1,982.13 $4,208.09 $195,987.27 ###
1-Apr-31 118 $2,248.22 $ 1,959.87 $4,208.09 $193,739.05 ###
1-May-31 119 $2,270.70 $ 1,937.39 $4,208.09 $191,468.35 ###
1-Jun-31 120 $2,293.41 $ 1,914.68 $4,208.09 $189,174.94 ###
1-Jul-31 121 $2,316.34 $ 1,891.75 $4,208.09 $186,858.60 ###
1-Aug-31 122 $2,339.51 $ 1,868.59 $4,208.09 $184,519.10 ###
1-Sep-31 123 $2,362.90 $ 1,845.19 $4,208.09 $182,156.19 ###
1-Oct-31 124 $2,386.53 $ 1,821.56 $4,208.09 $179,769.66 ###
1-Nov-31 125 $2,410.40 $ 1,797.70 $4,208.09 $177,359.27 ###
1-Dec-31 126 $2,434.50 $ 1,773.59 $4,208.09 $174,924.77 ###
1-Jan-32 127 $2,458.84 $ 1,749.25 $4,208.09 $172,465.92 ###
1-Feb-32 128 $2,483.43 $ 1,724.66 $4,208.09 $169,982.49 ###
1-Mar-32 129 $2,508.27 $ 1,699.82 $4,208.09 $167,474.22 ###
1-Apr-32 130 $2,533.35 $ 1,674.74 $4,208.09 $164,940.87 ###
1-May-32 131 $2,558.68 $ 1,649.41 $4,208.09 $162,382.19 ###
1-Jun-32 132 $2,584.27 $ 1,623.82 $4,208.09 $159,797.92 ###
1-Jul-32 133 $2,610.11 $ 1,597.98 $4,208.09 $157,187.81 ###
1-Aug-32 134 $2,636.21 $ 1,571.88 $4,208.09 $154,551.59 ###
1-Sep-32 135 $2,662.58 $ 1,545.52 $4,208.09 $151,889.02 ###
1-Oct-32 136 $2,689.20 $ 1,518.89 $4,208.09 $149,199.82 ###
1-Nov-32 137 $2,716.09 $ 1,492.00 $4,208.09 $146,483.72 ###
1-Dec-32 138 $2,743.25 $ 1,464.84 $4,208.09 $143,740.47 ###
1-Jan-33 139 $2,770.69 $ 1,437.40 $4,208.09 $140,969.78 ###
1-Feb-33 140 $2,798.39 $ 1,409.70 $4,208.09 $138,171.38 ###
1-Mar-33 141 $2,826.38 $ 1,381.71 $4,208.09 $135,345.01 ###
1-Apr-33 142 $2,854.64 $ 1,353.45 $4,208.09 $132,490.36 ###
1-May-33 143 $2,883.19 $ 1,324.90 $4,208.09 $129,607.18 ###
1-Jun-33 144 $2,912.02 $ 1,296.07 $4,208.09 $126,695.16 ###
 1-Jul-33 145 $2,941.14 $ 1,266.95 $4,208.09 $123,754.01 ###
1-Aug-33 146 $2,970.55 $ 1,237.54 $4,208.09 $120,783.46 ###
1-Sep-33 147 $3,000.26 $ 1,207.83 $4,208.09 $117,783.21 ###
1-Oct-33 148 $3,030.26 $ 1,177.83 $4,208.09 $114,752.95 ###
1-Nov-33 149 $3,060.56 $ 1,147.53 $4,208.09 $111,692.38 ###
1-Dec-33 150 $3,091.17 $ 1,116.92 $4,208.09 $108,601.21 ###
1-Jan-34 151 $3,122.08 $ 1,086.01 $4,208.09 $105,479.13 ###
1-Feb-34 152 $3,153.30 $ 1,054.79 $4,208.09 $102,325.83 ###
1-Mar-34 153 $3,184.83 $ 1,023.26 $4,208.09 $99,141.00 ###
1-Apr-34 154 $3,216.68 $ 991.41 $4,208.09 $95,924.32 ###
1-May-34 155 $3,248.85 $ 959.24 $4,208.09 $92,675.47 ###
1-Jun-34 156 $3,281.34 $ 926.75 $4,208.09 $89,394.13 ###
1-Jul-34 157 $3,314.15 $ 893.94 $4,208.09 $86,079.98 ###
1-Aug-34 158 $3,347.29 $ 860.80 $4,208.09 $82,732.69 ###
1-Sep-34 159 $3,380.77 $ 827.33 $4,208.09 $79,351.92 ###
1-Oct-34 160 $3,414.57 $ 793.52 $4,208.09 $75,937.35 ###
1-Nov-34 161 $3,448.72 $ 759.37 $4,208.09 $72,488.63 ###
1-Dec-34 162 $3,483.21 $ 724.89 $4,208.09 $69,005.43 ###
1-Jan-35 163 $3,518.04 $ 690.05 $4,208.09 $65,487.39 ###
1-Feb-35 164 $3,553.22 $ 654.87 $4,208.09 $61,934.17 ###
1-Mar-35 165 $3,588.75 $ 619.34 $4,208.09 $58,345.42 ###
1-Apr-35 166 $3,624.64 $ 583.45 $4,208.09 $54,720.78 ###
1-May-35 167 $3,660.88 $ 547.21 $4,208.09 $51,059.90 ###
1-Jun-35 168 $3,697.49 $ 510.60 $4,208.09 $47,362.40 ###
1-Jul-35 169 $3,734.47 $ 473.62 $4,208.09 $43,627.94 ###
1-Aug-35 170 $3,771.81 $ 436.28 $4,208.09 $39,856.12 ###
1-Sep-35 171 $3,809.53 $ 398.56 $4,208.09 $36,046.59 ###
1-Oct-35 172 $3,847.63 $ 360.47 $4,208.09 $32,198.97 ###
1-Nov-35 173 $3,886.10 $ 321.99 $4,208.09 $28,312.86 ###
1-Dec-35 174 $3,924.96 $ 283.13 $4,208.09 $24,387.90 ###
1-Jan-36 175 $3,964.21 $ 243.88 $4,208.09 $20,423.69 ###
1-Feb-36 176 $4,003.86 $ 204.24 $4,208.09 $16,419.83 ###
1-Mar-36 177 $4,043.89 $ 164.20 $4,208.09 $12,375.94 ###
1-Apr-36 178 $4,084.33 $ 123.76 $4,208.09 $8,291.60 ###
1-May-36 179 $4,125.18 $ 82.92 $4,208.09 $4,166.43 ###
1-Jun-36 180 $4,166.43 $ 41.66 $4,208.09 $0.00 ###
1-Jul-36 181 -$0.00 $ 0.00 $0.00 $0.00 ###