SIMULADOR VIVIENDA SIN SEGUROS

Valor del Inmuble $ 270,000,000 ING. HIPOT- LEASING NO VIS ING. HIPOT VIS
Monto del credito $ 170,000,000 $ 5,650,451 $ 4,237,838
Plazo (Meses) 240 $ 100,000,000 Cuota inicial
Fecha Contabilización 12/6/2024 ING. LEASING NO FAMILIAR
Opción de Compra 0% $ 4,185,519
Tasa E.A 11.00%

Cuota Saldo Final

Fechas Periodo Tasa E.A Tasa Mes Cuota Total Cuota Capital
Intereses del Periodo
12/6/2024 0 $ 170,000,000
1/5/2025 1 11.00% 0.87% $ 1,695,135 $ 1,484,881 $ 210,254 $ 169,789,746
2/4/2025 2 11.00% 0.87% $ 1,695,135 $ 1,483,044 $ 212,091 $ 169,577,655
3/6/2025 3 11.00% 0.87% $ 1,695,135 $ 1,481,192 $ 213,943 $ 169,363,712
4/5/2025 4 11.00% 0.87% $ 1,695,135 $ 1,479,323 $ 215,812 $ 169,147,900
5/5/2025 5 11.00% 0.87% $ 1,695,135 $ 1,477,438 $ 217,697 $ 168,930,203
6/4/2025 6 11.00% 0.87% $ 1,695,135 $ 1,475,537 $ 219,598 $ 168,710,604
7/4/2025 7 11.00% 0.87% $ 1,695,135 $ 1,473,619 $ 221,517 $ 168,489,088
8/3/2025 8 11.00% 0.87% $ 1,695,135 $ 1,471,684 $ 223,451 $ 168,265,636
9/2/2025 9 11.00% 0.87% $ 1,695,135 $ 1,469,732 $ 225,403 $ 168,040,233
10/2/2025 10 11.00% 0.87% $ 1,695,135 $ 1,467,763 $ 227,372 $ 167,812,861
11/1/2025 11 11.00% 0.87% $ 1,695,135 $ 1,465,777 $ 229,358 $ 167,583,503
12/1/2025 12 11.00% 0.87% $ 1,695,135 $ 1,463,774 $ 231,361 $ 167,352,142
12/31/2025 13 11.00% 0.87% $ 1,695,135 $ 1,461,753 $ 233,382 $ 167,118,760
1/30/2026 14 11.00% 0.87% $ 1,695,135 $ 1,459,714 $ 235,421 $ 166,883,339
3/1/2026 15 11.00% 0.87% $ 1,695,135 $ 1,457,658 $ 237,477 $ 166,645,862
3/31/2026 16 11.00% 0.87% $ 1,695,135 $ 1,455,584 $ 239,551 $ 166,406,311
4/30/2026 17 11.00% 0.87% $ 1,695,135 $ 1,453,492 $ 241,644 $ 166,164,667
5/30/2026 18 11.00% 0.87% $ 1,695,135 $ 1,451,381 $ 243,754 $ 165,920,913
6/29/2026 19 11.00% 0.87% $ 1,695,135 $ 1,449,252 $ 245,883 $ 165,675,029
7/29/2026 20 11.00% 0.87% $ 1,695,135 $ 1,447,104 $ 248,031 $ 165,426,998
8/28/2026 21 11.00% 0.87% $ 1,695,135 $ 1,444,938 $ 250,198 $ 165,176,800
9/27/2026 22 11.00% 0.87% $ 1,695,135 $ 1,442,752 $ 252,383 $ 164,924,418
10/27/2026 23 11.00% 0.87% $ 1,695,135 $ 1,440,548 $ 254,587 $ 164,669,830
11/26/2026 24 11.00% 0.87% $ 1,695,135 $ 1,438,324 $ 256,811 $ 164,413,019
12/26/2026 25 11.00% 0.87% $ 1,695,135 $ 1,436,081 $ 259,054 $ 164,153,965
1/25/2027 26 11.00% 0.87% $ 1,695,135 $ 1,433,818 $ 261,317 $ 163,892,648
2/24/2027 27 11.00% 0.87% $ 1,695,135 $ 1,431,536 $ 263,599 $ 163,629,048
3/26/2027 28 11.00% 0.87% $ 1,695,135 $ 1,429,233 $ 265,902 $ 163,363,146
4/25/2027 29 11.00% 0.87% $ 1,695,135 $ 1,426,911 $ 268,224 $ 163,094,922
5/25/2027 30 11.00% 0.87% $ 1,695,135 $ 1,424,568 $ 270,567 $ 162,824,355
6/24/2027 31 11.00% 0.87% $ 1,695,135 $ 1,422,205 $ 272,931 $ 162,551,424
7/24/2027 32 11.00% 0.87% $ 1,695,135 $ 1,419,821 $ 275,315 $ 162,276,110
8/23/2027 33 11.00% 0.87% $ 1,695,135 $ 1,417,416 $ 277,719 $ 161,998,390
9/22/2027 34 11.00% 0.87% $ 1,695,135 $ 1,414,990 $ 280,145 $ 161,718,245
10/22/2027 35 11.00% 0.87% $ 1,695,135 $ 1,412,543 $ 282,592 $ 161,435,653
11/21/2027 36 11.00% 0.87% $ 1,695,135 $ 1,410,075 $ 285,060 $ 161,150,593
12/21/2027 37 11.00% 0.87% $ 1,695,135 $ 1,407,585 $ 287,550 $ 160,863,043
1/20/2028 38 11.00% 0.87% $ 1,695,135 $ 1,405,073 $ 290,062 $ 160,572,981
2/19/2028 39 11.00% 0.87% $ 1,695,135 $ 1,402,540 $ 292,595 $ 160,280,385
3/20/2028 40 11.00% 0.87% $ 1,695,135 $ 1,399,984 $ 295,151 $ 159,985,234
4/19/2028 41 11.00% 0.87% $ 1,695,135 $ 1,397,406 $ 297,729 $ 159,687,505
5/19/2028 42 11.00% 0.87% $ 1,695,135 $ 1,394,805 $ 300,330 $ 159,387,175
6/18/2028 43 11.00% 0.87% $ 1,695,135 $ 1,392,182 $ 302,953 $ 159,084,222
7/18/2028 44 11.00% 0.87% $ 1,695,135 $ 1,389,536 $ 305,599 $ 158,778,623
8/17/2028 45 11.00% 0.87% $ 1,695,135 $ 1,386,867 $ 308,268 $ 158,470,355
9/16/2028 46 11.00% 0.87% $ 1,695,135 $ 1,384,174 $ 310,961 $ 158,159,394
10/16/2028 47 11.00% 0.87% $ 1,695,135 $ 1,381,458 $ 313,677 $ 157,845,717
11/15/2028 48 11.00% 0.87% $ 1,695,135 $ 1,378,718 $ 316,417 $ 157,529,300
12/15/2028 49 11.00% 0.87% $ 1,695,135 $ 1,375,954 $ 319,181 $ 157,210,119
1/14/2029 50 11.00% 0.87% $ 1,695,135 $ 1,373,167 $ 321,969 $ 156,888,150
2/13/2029 51 11.00% 0.87% $ 1,695,135 $ 1,370,354 $ 324,781 $ 156,563,370
 3/15/2029 52 11.00% 0.87% $ 1,695,135 $ 1,367,517 $ 327,618 $ 156,235,752
4/14/2029 53 11.00% 0.87% $ 1,695,135 $ 1,364,656 $ 330,479 $ 155,905,272
5/14/2029 54 11.00% 0.87% $ 1,695,135 $ 1,361,769 $ 333,366 $ 155,571,906
6/13/2029 55 11.00% 0.87% $ 1,695,135 $ 1,358,857 $ 336,278 $ 155,235,629
7/13/2029 56 11.00% 0.87% $ 1,695,135 $ 1,355,920 $ 339,215 $ 154,896,414
8/12/2029 57 11.00% 0.87% $ 1,695,135 $ 1,352,957 $ 342,178 $ 154,554,236
9/11/2029 58 11.00% 0.87% $ 1,695,135 $ 1,349,968 $ 345,167 $ 154,209,069
10/11/2029 59 11.00% 0.87% $ 1,695,135 $ 1,346,954 $ 348,182 $ 153,860,887
11/10/2029 60 11.00% 0.87% $ 1,695,135 $ 1,343,912 $ 351,223 $ 153,509,665
12/10/2029 61 11.00% 0.87% $ 1,695,135 $ 1,340,845 $ 354,291 $ 153,155,374
1/9/2030 62 11.00% 0.87% $ 1,695,135 $ 1,337,750 $ 357,385 $ 152,797,989
2/8/2030 63 11.00% 0.87% $ 1,695,135 $ 1,334,628 $ 360,507 $ 152,437,482
3/10/2030 64 11.00% 0.87% $ 1,695,135 $ 1,331,479 $ 363,656 $ 152,073,826
4/9/2030 65 11.00% 0.87% $ 1,695,135 $ 1,328,303 $ 366,832 $ 151,706,994
5/9/2030 66 11.00% 0.87% $ 1,695,135 $ 1,325,099 $ 370,036 $ 151,336,958
6/8/2030 67 11.00% 0.87% $ 1,695,135 $ 1,321,867 $ 373,268 $ 150,963,690
7/8/2030 68 11.00% 0.87% $ 1,695,135 $ 1,318,607 $ 376,529 $ 150,587,161
8/7/2030 69 11.00% 0.87% $ 1,695,135 $ 1,315,318 $ 379,818 $ 150,207,343
9/6/2030 70 11.00% 0.87% $ 1,695,135 $ 1,312,000 $ 383,135 $ 149,824,208
10/6/2030 71 11.00% 0.87% $ 1,695,135 $ 1,308,654 $ 386,482 $ 149,437,727
11/5/2030 72 11.00% 0.87% $ 1,695,135 $ 1,305,278 $ 389,857 $ 149,047,869
12/5/2030 73 11.00% 0.87% $ 1,695,135 $ 1,301,873 $ 393,263 $ 148,654,607
1/4/2031 74 11.00% 0.87% $ 1,695,135 $ 1,298,438 $ 396,698 $ 148,257,909
2/3/2031 75 11.00% 0.87% $ 1,695,135 $ 1,294,973 $ 400,163 $ 147,857,747
3/5/2031 76 11.00% 0.87% $ 1,695,135 $ 1,291,477 $ 403,658 $ 147,454,089
4/4/2031 77 11.00% 0.87% $ 1,695,135 $ 1,287,952 $ 407,184 $ 147,046,905
5/4/2031 78 11.00% 0.87% $ 1,695,135 $ 1,284,395 $ 410,740 $ 146,636,165
6/3/2031 79 11.00% 0.87% $ 1,695,135 $ 1,280,807 $ 414,328 $ 146,221,837
7/3/2031 80 11.00% 0.87% $ 1,695,135 $ 1,277,188 $ 417,947 $ 145,803,890
8/2/2031 81 11.00% 0.87% $ 1,695,135 $ 1,273,538 $ 421,597 $ 145,382,293
9/1/2031 82 11.00% 0.87% $ 1,695,135 $ 1,269,855 $ 425,280 $ 144,957,013
10/1/2031 83 11.00% 0.87% $ 1,695,135 $ 1,266,141 $ 428,995 $ 144,528,018
10/31/2031 84 11.00% 0.87% $ 1,695,135 $ 1,262,394 $ 432,742 $ 144,095,277
11/30/2031 85 11.00% 0.87% $ 1,695,135 $ 1,258,614 $ 436,521 $ 143,658,755
12/30/2031 86 11.00% 0.87% $ 1,695,135 $ 1,254,801 $ 440,334 $ 143,218,421
1/29/2032 87 11.00% 0.87% $ 1,695,135 $ 1,250,955 $ 444,180 $ 142,774,240
2/28/2032 88 11.00% 0.87% $ 1,695,135 $ 1,247,075 $ 448,060 $ 142,326,180
3/29/2032 89 11.00% 0.87% $ 1,695,135 $ 1,243,161 $ 451,974 $ 141,874,206
4/28/2032 90 11.00% 0.87% $ 1,695,135 $ 1,239,214 $ 455,922 $ 141,418,285
5/28/2032 91 11.00% 0.87% $ 1,695,135 $ 1,235,231 $ 459,904 $ 140,958,381
6/27/2032 92 11.00% 0.87% $ 1,695,135 $ 1,231,214 $ 463,921 $ 140,494,460
7/27/2032 93 11.00% 0.87% $ 1,695,135 $ 1,227,162 $ 467,973 $ 140,026,487
8/26/2032 94 11.00% 0.87% $ 1,695,135 $ 1,223,074 $ 472,061 $ 139,554,426
9/25/2032 95 11.00% 0.87% $ 1,695,135 $ 1,218,951 $ 476,184 $ 139,078,242
10/25/2032 96 11.00% 0.87% $ 1,695,135 $ 1,214,792 $ 480,343 $ 138,597,899
11/24/2032 97 11.00% 0.87% $ 1,695,135 $ 1,210,596 $ 484,539 $ 138,113,360
12/24/2032 98 11.00% 0.87% $ 1,695,135 $ 1,206,364 $ 488,771 $ 137,624,589
1/23/2033 99 11.00% 0.87% $ 1,695,135 $ 1,202,095 $ 493,040 $ 137,131,549
2/22/2033 100 11.00% 0.87% $ 1,695,135 $ 1,197,788 $ 497,347 $ 136,634,202
3/24/2033 101 11.00% 0.87% $ 1,695,135 $ 1,193,444 $ 501,691 $ 136,132,511
4/23/2033 102 11.00% 0.87% $ 1,695,135 $ 1,189,062 $ 506,073 $ 135,626,438
5/23/2033 103 11.00% 0.87% $ 1,695,135 $ 1,184,642 $ 510,493 $ 135,115,945
6/22/2033 104 11.00% 0.87% $ 1,695,135 $ 1,180,183 $ 514,952 $ 134,600,992
7/22/2033 105 11.00% 0.87% $ 1,695,135 $ 1,175,685 $ 519,450 $ 134,081,542
8/21/2033 106 11.00% 0.87% $ 1,695,135 $ 1,171,148 $ 523,987 $ 133,557,555
9/20/2033 107 11.00% 0.87% $ 1,695,135 $ 1,166,571 $ 528,564 $ 133,028,991
10/20/2033 108 11.00% 0.87% $ 1,695,135 $ 1,161,954 $ 533,181 $ 132,495,810
11/19/2033 109 11.00% 0.87% $ 1,695,135 $ 1,157,297 $ 537,838 $ 131,957,971
12/19/2033 110 11.00% 0.87% $ 1,695,135 $ 1,152,599 $ 542,536 $ 131,415,435
1/18/2034 111 11.00% 0.87% $ 1,695,135 $ 1,147,860 $ 547,275 $ 130,868,161
2/17/2034 112 11.00% 0.87% $ 1,695,135 $ 1,143,080 $ 552,055 $ 130,316,106
3/19/2034 113 11.00% 0.87% $ 1,695,135 $ 1,138,258 $ 556,877 $ 129,759,229
4/18/2034 114 11.00% 0.87% $ 1,695,135 $ 1,133,394 $ 561,741 $ 129,197,488
5/18/2034 115 11.00% 0.87% $ 1,695,135 $ 1,128,488 $ 566,648 $ 128,630,840
6/17/2034 116 11.00% 0.87% $ 1,695,135 $ 1,123,538 $ 571,597 $ 128,059,243
 7/17/2034 117 11.00% 0.87% $ 1,695,135 $ 1,118,545 $ 576,590 $ 127,482,653
8/16/2034 118 11.00% 0.87% $ 1,695,135 $ 1,113,509 $ 581,626 $ 126,901,027
9/15/2034 119 11.00% 0.87% $ 1,695,135 $ 1,108,429 $ 586,706 $ 126,314,321
10/15/2034 120 11.00% 0.87% $ 1,695,135 $ 1,103,304 $ 591,831 $ 125,722,490
11/14/2034 121 11.00% 0.87% $ 1,695,135 $ 1,098,135 $ 597,000 $ 125,125,490
12/14/2034 122 11.00% 0.87% $ 1,695,135 $ 1,092,920 $ 602,215 $ 124,523,275
1/13/2035 123 11.00% 0.87% $ 1,695,135 $ 1,087,660 $ 607,475 $ 123,915,800
2/12/2035 124 11.00% 0.87% $ 1,695,135 $ 1,082,354 $ 612,781 $ 123,303,019
3/14/2035 125 11.00% 0.87% $ 1,695,135 $ 1,077,002 $ 618,133 $ 122,684,886
4/13/2035 126 11.00% 0.87% $ 1,695,135 $ 1,071,603 $ 623,533 $ 122,061,353
5/13/2035 127 11.00% 0.87% $ 1,695,135 $ 1,066,156 $ 628,979 $ 121,432,374
6/12/2035 128 11.00% 0.87% $ 1,695,135 $ 1,060,662 $ 634,473 $ 120,797,902
7/12/2035 129 11.00% 0.87% $ 1,695,135 $ 1,055,121 $ 640,015 $ 120,157,887
8/11/2035 130 11.00% 0.87% $ 1,695,135 $ 1,049,530 $ 645,605 $ 119,512,282
9/10/2035 131 11.00% 0.87% $ 1,695,135 $ 1,043,891 $ 651,244 $ 118,861,038
10/10/2035 132 11.00% 0.87% $ 1,695,135 $ 1,038,203 $ 656,932 $ 118,204,106
11/9/2035 133 11.00% 0.87% $ 1,695,135 $ 1,032,465 $ 662,670 $ 117,541,436
12/9/2035 134 11.00% 0.87% $ 1,695,135 $ 1,026,677 $ 668,458 $ 116,872,977
1/8/2036 135 11.00% 0.87% $ 1,695,135 $ 1,020,838 $ 674,297 $ 116,198,680
2/7/2036 136 11.00% 0.87% $ 1,695,135 $ 1,014,948 $ 680,187 $ 115,518,493
3/8/2036 137 11.00% 0.87% $ 1,695,135 $ 1,009,007 $ 686,128 $ 114,832,365
4/7/2036 138 11.00% 0.87% $ 1,695,135 $ 1,003,014 $ 692,121 $ 114,140,244
5/7/2036 139 11.00% 0.87% $ 1,695,135 $ 996,969 $ 698,167 $ 113,442,077
6/6/2036 140 11.00% 0.87% $ 1,695,135 $ 990,870 $ 704,265 $ 112,737,813
7/6/2036 141 11.00% 0.87% $ 1,695,135 $ 984,719 $ 710,416 $ 112,027,396
8/5/2036 142 11.00% 0.87% $ 1,695,135 $ 978,514 $ 716,621 $ 111,310,775
9/4/2036 143 11.00% 0.87% $ 1,695,135 $ 972,254 $ 722,881 $ 110,587,894
10/4/2036 144 11.00% 0.87% $ 1,695,135 $ 965,940 $ 729,195 $ 109,858,699
11/3/2036 145 11.00% 0.87% $ 1,695,135 $ 959,571 $ 735,564 $ 109,123,135
12/3/2036 146 11.00% 0.87% $ 1,695,135 $ 953,146 $ 741,989 $ 108,381,146
1/2/2037 147 11.00% 0.87% $ 1,695,135 $ 946,665 $ 748,470 $ 107,632,676
2/1/2037 148 11.00% 0.87% $ 1,695,135 $ 940,128 $ 755,007 $ 106,877,669
3/3/2037 149 11.00% 0.87% $ 1,695,135 $ 933,533 $ 761,602 $ 106,116,067
4/2/2037 150 11.00% 0.87% $ 1,695,135 $ 926,881 $ 768,254 $ 105,347,812
5/2/2037 151 11.00% 0.87% $ 1,695,135 $ 920,170 $ 774,965 $ 104,572,848
6/1/2037 152 11.00% 0.87% $ 1,695,135 $ 913,401 $ 781,734 $ 103,791,114
7/1/2037 153 11.00% 0.87% $ 1,695,135 $ 906,573 $ 788,562 $ 103,002,552
7/31/2037 154 11.00% 0.87% $ 1,695,135 $ 899,685 $ 795,450 $ 102,207,102
8/30/2037 155 11.00% 0.87% $ 1,695,135 $ 892,738 $ 802,398 $ 101,404,704
9/29/2037 156 11.00% 0.87% $ 1,695,135 $ 885,729 $ 809,406 $ 100,595,298
10/29/2037 157 11.00% 0.87% $ 1,695,135 $ 878,659 $ 816,476 $ 99,778,822
11/28/2037 158 11.00% 0.87% $ 1,695,135 $ 871,527 $ 823,608 $ 98,955,214
12/28/2037 159 11.00% 0.87% $ 1,695,135 $ 864,334 $ 830,802 $ 98,124,413
1/27/2038 160 11.00% 0.87% $ 1,695,135 $ 857,077 $ 838,058 $ 97,286,354
2/26/2038 161 11.00% 0.87% $ 1,695,135 $ 849,757 $ 845,378 $ 96,440,976
3/28/2038 162 11.00% 0.87% $ 1,695,135 $ 842,373 $ 852,762 $ 95,588,213
4/27/2038 163 11.00% 0.87% $ 1,695,135 $ 834,924 $ 860,211 $ 94,728,002
5/27/2038 164 11.00% 0.87% $ 1,695,135 $ 827,411 $ 867,725 $ 93,860,278
6/26/2038 165 11.00% 0.87% $ 1,695,135 $ 819,831 $ 875,304 $ 92,984,974
7/26/2038 166 11.00% 0.87% $ 1,695,135 $ 812,186 $ 882,949 $ 92,102,025
8/25/2038 167 11.00% 0.87% $ 1,695,135 $ 804,474 $ 890,661 $ 91,211,363
9/24/2038 168 11.00% 0.87% $ 1,695,135 $ 796,694 $ 898,441 $ 90,312,923
10/24/2038 169 11.00% 0.87% $ 1,695,135 $ 788,847 $ 906,288 $ 89,406,634
11/23/2038 170 11.00% 0.87% $ 1,695,135 $ 780,931 $ 914,205 $ 88,492,429
12/23/2038 171 11.00% 0.87% $ 1,695,135 $ 772,945 $ 922,190 $ 87,570,240
1/22/2039 172 11.00% 0.87% $ 1,695,135 $ 764,890 $ 930,245 $ 86,639,995
2/21/2039 173 11.00% 0.87% $ 1,695,135 $ 756,765 $ 938,370 $ 85,701,625
3/23/2039 174 11.00% 0.87% $ 1,695,135 $ 748,569 $ 946,566 $ 84,755,059
4/22/2039 175 11.00% 0.87% $ 1,695,135 $ 740,301 $ 954,834 $ 83,800,224
5/22/2039 176 11.00% 0.87% $ 1,695,135 $ 731,961 $ 963,174 $ 82,837,050
6/21/2039 177 11.00% 0.87% $ 1,695,135 $ 723,548 $ 971,587 $ 81,865,463
7/21/2039 178 11.00% 0.87% $ 1,695,135 $ 715,062 $ 980,074 $ 80,885,389
8/20/2039 179 11.00% 0.87% $ 1,695,135 $ 706,501 $ 988,634 $ 79,896,755
9/19/2039 180 11.00% 0.87% $ 1,695,135 $ 697,866 $ 997,269 $ 78,899,486
10/19/2039 181 11.00% 0.87% $ 1,695,135 $ 689,155 $ 1,005,980 $ 77,893,505
11/18/2039 182 11.00% 0.87% $ 1,695,135 $ 680,368 $ 1,014,767 $ 76,878,738
12/18/2039 183 11.00% 0.87% $ 1,695,135 $ 671,505 $ 1,023,631 $ 75,855,108
1/17/2040 184 11.00% 0.87% $ 1,695,135 $ 662,564 $ 1,032,572 $ 74,822,536
2/16/2040 185 11.00% 0.87% $ 1,695,135 $ 653,544 $ 1,041,591 $ 73,780,945
3/17/2040 186 11.00% 0.87% $ 1,695,135 $ 644,447 $ 1,050,689 $ 72,730,257
4/16/2040 187 11.00% 0.87% $ 1,695,135 $ 635,269 $ 1,059,866 $ 71,670,391
5/16/2040 188 11.00% 0.87% $ 1,695,135 $ 626,012 $ 1,069,123 $ 70,601,267
6/15/2040 189 11.00% 0.87% $ 1,695,135 $ 616,673 $ 1,078,462 $ 69,522,806
7/15/2040 190 11.00% 0.87% $ 1,695,135 $ 607,253 $ 1,087,882 $ 68,434,924
8/14/2040 191 11.00% 0.87% $ 1,695,135 $ 597,751 $ 1,097,384 $ 67,337,540
9/13/2040 192 11.00% 0.87% $ 1,695,135 $ 588,166 $ 1,106,969 $ 66,230,571
10/13/2040 193 11.00% 0.87% $ 1,695,135 $ 578,497 $ 1,116,638 $ 65,113,933
11/12/2040 194 11.00% 0.87% $ 1,695,135 $ 568,744 $ 1,126,391 $ 63,987,541
12/12/2040 195 11.00% 0.87% $ 1,695,135 $ 558,905 $ 1,136,230 $ 62,851,311
1/11/2041 196 11.00% 0.87% $ 1,695,135 $ 548,981 $ 1,146,155 $ 61,705,157
2/10/2041 197 11.00% 0.87% $ 1,695,135 $ 538,969 $ 1,156,166 $ 60,548,991
3/12/2041 198 11.00% 0.87% $ 1,695,135 $ 528,871 $ 1,166,264 $ 59,382,727
4/11/2041 199 11.00% 0.87% $ 1,695,135 $ 518,684 $ 1,176,451 $ 58,206,276
5/11/2041 200 11.00% 0.87% $ 1,695,135 $ 508,408 $ 1,186,727 $ 57,019,549
6/10/2041 201 11.00% 0.87% $ 1,695,135 $ 498,043 $ 1,197,093 $ 55,822,456
7/10/2041 202 11.00% 0.87% $ 1,695,135 $ 487,586 $ 1,207,549 $ 54,614,907
8/9/2041 203 11.00% 0.87% $ 1,695,135 $ 477,039 $ 1,218,096 $ 53,396,811
9/8/2041 204 11.00% 0.87% $ 1,695,135 $ 466,399 $ 1,228,736 $ 52,168,075
10/8/2041 205 11.00% 0.87% $ 1,695,135 $ 455,667 $ 1,239,468 $ 50,928,607
11/7/2041 206 11.00% 0.87% $ 1,695,135 $ 444,841 $ 1,250,294 $ 49,678,313
12/7/2041 207 11.00% 0.87% $ 1,695,135 $ 433,920 $ 1,261,215 $ 48,417,097
1/6/2042 208 11.00% 0.87% $ 1,695,135 $ 422,904 $ 1,272,232 $ 47,144,866
2/5/2042 209 11.00% 0.87% $ 1,695,135 $ 411,791 $ 1,283,344 $ 45,861,522
3/7/2042 210 11.00% 0.87% $ 1,695,135 $ 400,582 $ 1,294,553 $ 44,566,968
4/6/2042 211 11.00% 0.87% $ 1,695,135 $ 389,274 $ 1,305,861 $ 43,261,108
5/6/2042 212 11.00% 0.87% $ 1,695,135 $ 377,868 $ 1,317,267 $ 41,943,841
6/5/2042 213 11.00% 0.87% $ 1,695,135 $ 366,362 $ 1,328,773 $ 40,615,068
7/5/2042 214 11.00% 0.87% $ 1,695,135 $ 354,756 $ 1,340,379 $ 39,274,689
8/4/2042 215 11.00% 0.87% $ 1,695,135 $ 343,048 $ 1,352,087 $ 37,922,602
9/3/2042 216 11.00% 0.87% $ 1,695,135 $ 331,239 $ 1,363,897 $ 36,558,705
10/3/2042 217 11.00% 0.87% $ 1,695,135 $ 319,325 $ 1,375,810 $ 35,182,896
11/2/2042 218 11.00% 0.87% $ 1,695,135 $ 307,308 $ 1,387,827 $ 33,795,069
12/2/2042 219 11.00% 0.87% $ 1,695,135 $ 295,186 $ 1,399,949 $ 32,395,120
1/1/2043 220 11.00% 0.87% $ 1,695,135 $ 282,958 $ 1,412,177 $ 30,982,943
1/31/2043 221 11.00% 0.87% $ 1,695,135 $ 270,623 $ 1,424,512 $ 29,558,431
3/2/2043 222 11.00% 0.87% $ 1,695,135 $ 258,181 $ 1,436,954 $ 28,121,477
4/1/2043 223 11.00% 0.87% $ 1,695,135 $ 245,630 $ 1,449,506 $ 26,671,971
5/1/2043 224 11.00% 0.87% $ 1,695,135 $ 232,969 $ 1,462,166 $ 25,209,805
5/31/2043 225 11.00% 0.87% $ 1,695,135 $ 220,197 $ 1,474,938 $ 23,734,867
6/30/2043 226 11.00% 0.87% $ 1,695,135 $ 207,314 $ 1,487,821 $ 22,247,046
7/30/2043 227 11.00% 0.87% $ 1,695,135 $ 194,319 $ 1,500,816 $ 20,746,230
8/29/2043 228 11.00% 0.87% $ 1,695,135 $ 181,210 $ 1,513,925 $ 19,232,305
9/28/2043 229 11.00% 0.87% $ 1,695,135 $ 167,986 $ 1,527,149 $ 17,705,156
10/28/2043 230 11.00% 0.87% $ 1,695,135 $ 154,647 $ 1,540,488 $ 16,164,668
11/27/2043 231 11.00% 0.87% $ 1,695,135 $ 141,192 $ 1,553,943 $ 14,610,725
12/27/2043 232 11.00% 0.87% $ 1,695,135 $ 127,619 $ 1,567,516 $ 13,043,208
1/26/2044 233 11.00% 0.87% $ 1,695,135 $ 113,927 $ 1,581,208 $ 11,462,000
2/25/2044 234 11.00% 0.87% $ 1,695,135 $ 100,116 $ 1,595,019 $ 9,866,981
3/26/2044 235 11.00% 0.87% $ 1,695,135 $ 86,184 $ 1,608,951 $ 8,258,030
4/25/2044 236 11.00% 0.87% $ 1,695,135 $ 72,131 $ 1,623,005 $ 6,635,025
5/25/2044 237 11.00% 0.87% $ 1,695,135 $ 57,954 $ 1,637,181 $ 4,997,844
6/24/2044 238 11.00% 0.87% $ 1,695,135 $ 43,654 $ 1,651,481 $ 3,346,363
7/24/2044 239 11.00% 0.87% $ 1,695,135 $ 29,229 $ 1,665,906 $ 1,680,457
8/23/2044 240 11.00% 0.87% $ 1,695,135 $ 14,678 $ 1,680,457 $0
9/22/2044 11.00% 0.87% #VALUE! $0 #VALUE! #VALUE!
10/22/2044 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/21/2044 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/21/2044 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/20/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/19/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
 3/21/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/20/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/20/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/19/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/19/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/18/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/17/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/17/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/16/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/16/2045 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/15/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/14/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/16/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/15/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/15/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/14/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/14/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/13/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/12/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/12/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/11/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/11/2046 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/10/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/9/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/11/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/10/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/10/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/9/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/9/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/8/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/7/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/7/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/6/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/6/2047 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/5/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/4/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/5/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/4/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/4/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/3/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/3/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/2/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/1/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/1/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/31/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/30/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/30/2048 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/29/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/28/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/30/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/29/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/29/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/28/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/28/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/27/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/26/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/26/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/25/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/25/2049 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/24/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/23/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/25/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/24/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/24/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/23/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
 7/23/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/22/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/21/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/21/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/20/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/20/2050 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/19/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/18/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/20/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/19/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/19/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/18/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/18/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/17/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/16/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/16/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/15/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/15/2051 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/14/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/13/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/14/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/13/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/13/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/12/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/12/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/11/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/10/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/10/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/9/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/9/2052 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/8/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/7/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/9/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/8/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/8/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/7/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/7/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
8/6/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
9/5/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
10/5/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
11/4/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
12/4/2053 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
1/3/2054 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
2/2/2054 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
3/4/2054 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
4/3/2054 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
5/3/2054 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
6/2/2054 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!
7/2/2054 11.00% 0.87% #VALUE! #VALUE! #VALUE! #VALUE!