Simula tu crédito
Simulador hipotecario
Calcula tu mensualidad, intereses, plazo real y el ahorro que generan los abonos a capital. Es una estimación matemática y no sustituye una cotización bancaria.
Datos del crédito
Abonos extraordinarios
Consultar una fecha
Al 1 oct 2026, saldo estimado antes del pago #1: $2,000,000.
Después de ese pago: $1,997,532.
Capital pagado acumulado: $2,468.
Después de ese pago: $1,997,532.
Capital pagado acumulado: $2,468.
Comparación rápida
Escenario base: 240 meses, $2,792,223 de intereses.
Con abonos: 240 meses, $2,792,223 de intereses.
Ahorro estimado: $0 en intereses
Con abonos: 240 meses, $2,792,223 de intereses.
Ahorro estimado: $0 en intereses
Crédito$2,000,000
Mensualidad$19,968
Intereses$2,792,223
Total desembolsado$5,482,223
Plazo real240 meses
Ahorro por abonos$0
Interés / crédito139.6%
Pago / ingreso40.9%
| # | Fecha | Pago | Interés | Capital | Abono extra | Seguro | Saldo | Capital acum. |
|---|---|---|---|---|---|---|---|---|
| 1 | 1 oct 2026 | $19,968 | $17,500 | $2,468 | $0 | $500 | $1,997,532 | $2,468 |
| 2 | 1 nov 2026 | $19,968 | $17,478 | $2,489 | $0 | $500 | $1,995,043 | $4,957 |
| 3 | 1 dic 2026 | $19,968 | $17,457 | $2,511 | $0 | $500 | $1,992,532 | $7,468 |
| 4 | 1 ene 2027 | $19,968 | $17,435 | $2,533 | $0 | $500 | $1,989,999 | $10,001 |
| 5 | 1 feb 2027 | $19,968 | $17,412 | $2,555 | $0 | $500 | $1,987,444 | $12,556 |
| 6 | 1 mar 2027 | $19,968 | $17,390 | $2,577 | $0 | $500 | $1,984,867 | $15,133 |
| 7 | 1 abr 2027 | $19,968 | $17,368 | $2,600 | $0 | $500 | $1,982,267 | $17,733 |
| 8 | 1 may 2027 | $19,968 | $17,345 | $2,623 | $0 | $500 | $1,979,644 | $20,356 |
| 9 | 1 jun 2027 | $19,968 | $17,322 | $2,646 | $0 | $500 | $1,976,998 | $23,002 |
| 10 | 1 jul 2027 | $19,968 | $17,299 | $2,669 | $0 | $500 | $1,974,329 | $25,671 |
| 11 | 1 ago 2027 | $19,968 | $17,275 | $2,692 | $0 | $500 | $1,971,637 | $28,363 |
| 12 | 1 sep 2027 | $19,968 | $17,252 | $2,716 | $0 | $500 | $1,968,921 | $31,079 |
| 13 | 1 oct 2027 | $19,968 | $17,228 | $2,740 | $0 | $500 | $1,966,182 | $33,818 |
| 14 | 1 nov 2027 | $19,968 | $17,204 | $2,764 | $0 | $500 | $1,963,418 | $36,582 |
| 15 | 1 dic 2027 | $19,968 | $17,180 | $2,788 | $0 | $500 | $1,960,631 | $39,369 |
| 16 | 1 ene 2028 | $19,968 | $17,156 | $2,812 | $0 | $500 | $1,957,819 | $42,181 |
| 17 | 1 feb 2028 | $19,968 | $17,131 | $2,837 | $0 | $500 | $1,954,982 | $45,018 |
| 18 | 1 mar 2028 | $19,968 | $17,106 | $2,862 | $0 | $500 | $1,952,120 | $47,880 |
| 19 | 1 abr 2028 | $19,968 | $17,081 | $2,887 | $0 | $500 | $1,949,234 | $50,766 |
| 20 | 1 may 2028 | $19,968 | $17,056 | $2,912 | $0 | $500 | $1,946,322 | $53,678 |
| 21 | 1 jun 2028 | $19,968 | $17,030 | $2,937 | $0 | $500 | $1,943,385 | $56,615 |
| 22 | 1 jul 2028 | $19,968 | $17,005 | $2,963 | $0 | $500 | $1,940,422 | $59,578 |
| 23 | 1 ago 2028 | $19,968 | $16,979 | $2,989 | $0 | $500 | $1,937,433 | $62,567 |
| 24 | 1 sep 2028 | $19,968 | $16,953 | $3,015 | $0 | $500 | $1,934,418 | $65,582 |
| 25 | 1 oct 2028 | $19,968 | $16,926 | $3,041 | $0 | $500 | $1,931,376 | $68,624 |
| 26 | 1 nov 2028 | $19,968 | $16,900 | $3,068 | $0 | $500 | $1,928,308 | $71,692 |
| 27 | 1 dic 2028 | $19,968 | $16,873 | $3,095 | $0 | $500 | $1,925,213 | $74,787 |
| 28 | 1 ene 2029 | $19,968 | $16,846 | $3,122 | $0 | $500 | $1,922,091 | $77,909 |
| 29 | 1 feb 2029 | $19,968 | $16,818 | $3,149 | $0 | $500 | $1,918,942 | $81,058 |
| 30 | 1 mar 2029 | $19,968 | $16,791 | $3,177 | $0 | $500 | $1,915,765 | $84,235 |
| 31 | 1 abr 2029 | $19,968 | $16,763 | $3,205 | $0 | $500 | $1,912,561 | $87,439 |
| 32 | 1 may 2029 | $19,968 | $16,735 | $3,233 | $0 | $500 | $1,909,328 | $90,672 |
| 33 | 1 jun 2029 | $19,968 | $16,707 | $3,261 | $0 | $500 | $1,906,067 | $93,933 |
| 34 | 1 jul 2029 | $19,968 | $16,678 | $3,290 | $0 | $500 | $1,902,777 | $97,223 |
| 35 | 1 ago 2029 | $19,968 | $16,649 | $3,318 | $0 | $500 | $1,899,459 | $100,541 |
| 36 | 1 sep 2029 | $19,968 | $16,620 | $3,347 | $0 | $500 | $1,896,112 | $103,888 |
| 37 | 1 oct 2029 | $19,968 | $16,591 | $3,377 | $0 | $500 | $1,892,735 | $107,265 |
| 38 | 1 nov 2029 | $19,968 | $16,561 | $3,406 | $0 | $500 | $1,889,329 | $110,671 |
| 39 | 1 dic 2029 | $19,968 | $16,532 | $3,436 | $0 | $500 | $1,885,893 | $114,107 |
| 40 | 1 ene 2030 | $19,968 | $16,502 | $3,466 | $0 | $500 | $1,882,427 | $117,573 |
| 41 | 1 feb 2030 | $19,968 | $16,471 | $3,496 | $0 | $500 | $1,878,931 | $121,069 |
| 42 | 1 mar 2030 | $19,968 | $16,441 | $3,527 | $0 | $500 | $1,875,404 | $124,596 |
| 43 | 1 abr 2030 | $19,968 | $16,410 | $3,558 | $0 | $500 | $1,871,846 | $128,154 |
| 44 | 1 may 2030 | $19,968 | $16,379 | $3,589 | $0 | $500 | $1,868,257 | $131,743 |
| 45 | 1 jun 2030 | $19,968 | $16,347 | $3,620 | $0 | $500 | $1,864,637 | $135,363 |
| 46 | 1 jul 2030 | $19,968 | $16,316 | $3,652 | $0 | $500 | $1,860,985 | $139,015 |
| 47 | 1 ago 2030 | $19,968 | $16,284 | $3,684 | $0 | $500 | $1,857,301 | $142,699 |
| 48 | 1 sep 2030 | $19,968 | $16,251 | $3,716 | $0 | $500 | $1,853,584 | $146,416 |
| 49 | 1 oct 2030 | $19,968 | $16,219 | $3,749 | $0 | $500 | $1,849,836 | $150,164 |
| 50 | 1 nov 2030 | $19,968 | $16,186 | $3,782 | $0 | $500 | $1,846,054 | $153,946 |
| 51 | 1 dic 2030 | $19,968 | $16,153 | $3,815 | $0 | $500 | $1,842,240 | $157,760 |
| 52 | 1 ene 2031 | $19,968 | $16,120 | $3,848 | $0 | $500 | $1,838,392 | $161,608 |
| 53 | 1 feb 2031 | $19,968 | $16,086 | $3,882 | $0 | $500 | $1,834,510 | $165,490 |
| 54 | 1 mar 2031 | $19,968 | $16,052 | $3,916 | $0 | $500 | $1,830,594 | $169,406 |
| 55 | 1 abr 2031 | $19,968 | $16,018 | $3,950 | $0 | $500 | $1,826,644 | $173,356 |
| 56 | 1 may 2031 | $19,968 | $15,983 | $3,984 | $0 | $500 | $1,822,660 | $177,340 |
| 57 | 1 jun 2031 | $19,968 | $15,948 | $4,019 | $0 | $500 | $1,818,641 | $181,359 |
| 58 | 1 jul 2031 | $19,968 | $15,913 | $4,054 | $0 | $500 | $1,814,586 | $185,414 |
| 59 | 1 ago 2031 | $19,968 | $15,878 | $4,090 | $0 | $500 | $1,810,496 | $189,504 |
| 60 | 1 sep 2031 | $19,968 | $15,842 | $4,126 | $0 | $500 | $1,806,370 | $193,630 |
| 61 | 1 oct 2031 | $19,968 | $15,806 | $4,162 | $0 | $500 | $1,802,208 | $197,792 |
| 62 | 1 nov 2031 | $19,968 | $15,769 | $4,198 | $0 | $500 | $1,798,010 | $201,990 |
| 63 | 1 dic 2031 | $19,968 | $15,733 | $4,235 | $0 | $500 | $1,793,775 | $206,225 |
| 64 | 1 ene 2032 | $19,968 | $15,696 | $4,272 | $0 | $500 | $1,789,503 | $210,497 |
| 65 | 1 feb 2032 | $19,968 | $15,658 | $4,309 | $0 | $500 | $1,785,194 | $214,806 |
| 66 | 1 mar 2032 | $19,968 | $15,620 | $4,347 | $0 | $500 | $1,780,846 | $219,154 |
| 67 | 1 abr 2032 | $19,968 | $15,582 | $4,385 | $0 | $500 | $1,776,461 | $223,539 |
| 68 | 1 may 2032 | $19,968 | $15,544 | $4,424 | $0 | $500 | $1,772,038 | $227,962 |
| 69 | 1 jun 2032 | $19,968 | $15,505 | $4,462 | $0 | $500 | $1,767,575 | $232,425 |
| 70 | 1 jul 2032 | $19,968 | $15,466 | $4,501 | $0 | $500 | $1,763,074 | $236,926 |
| 71 | 1 ago 2032 | $19,968 | $15,427 | $4,541 | $0 | $500 | $1,758,533 | $241,467 |
| 72 | 1 sep 2032 | $19,968 | $15,387 | $4,580 | $0 | $500 | $1,753,953 | $246,047 |
| 73 | 1 oct 2032 | $19,968 | $15,347 | $4,621 | $0 | $500 | $1,749,333 | $250,667 |
| 74 | 1 nov 2032 | $19,968 | $15,307 | $4,661 | $0 | $500 | $1,744,672 | $255,328 |
| 75 | 1 dic 2032 | $19,968 | $15,266 | $4,702 | $0 | $500 | $1,739,970 | $260,030 |
| 76 | 1 ene 2033 | $19,968 | $15,225 | $4,743 | $0 | $500 | $1,735,227 | $264,773 |
| 77 | 1 feb 2033 | $19,968 | $15,183 | $4,784 | $0 | $500 | $1,730,443 | $269,557 |
| 78 | 1 mar 2033 | $19,968 | $15,141 | $4,826 | $0 | $500 | $1,725,616 | $274,384 |
| 79 | 1 abr 2033 | $19,968 | $15,099 | $4,868 | $0 | $500 | $1,720,748 | $279,252 |
| 80 | 1 may 2033 | $19,968 | $15,057 | $4,911 | $0 | $500 | $1,715,837 | $284,163 |
| 81 | 1 jun 2033 | $19,968 | $15,014 | $4,954 | $0 | $500 | $1,710,883 | $289,117 |
| 82 | 1 jul 2033 | $19,968 | $14,970 | $4,997 | $0 | $500 | $1,705,886 | $294,114 |
| 83 | 1 ago 2033 | $19,968 | $14,926 | $5,041 | $0 | $500 | $1,700,844 | $299,156 |
| 84 | 1 sep 2033 | $19,968 | $14,882 | $5,085 | $0 | $500 | $1,695,759 | $304,241 |
| 85 | 1 oct 2033 | $19,968 | $14,838 | $5,130 | $0 | $500 | $1,690,629 | $309,371 |
| 86 | 1 nov 2033 | $19,968 | $14,793 | $5,175 | $0 | $500 | $1,685,455 | $314,545 |
| 87 | 1 dic 2033 | $19,968 | $14,748 | $5,220 | $0 | $500 | $1,680,235 | $319,765 |
| 88 | 1 ene 2034 | $19,968 | $14,702 | $5,266 | $0 | $500 | $1,674,969 | $325,031 |
| 89 | 1 feb 2034 | $19,968 | $14,656 | $5,312 | $0 | $500 | $1,669,658 | $330,342 |
| 90 | 1 mar 2034 | $19,968 | $14,610 | $5,358 | $0 | $500 | $1,664,300 | $335,700 |
| 91 | 1 abr 2034 | $19,968 | $14,563 | $5,405 | $0 | $500 | $1,658,895 | $341,105 |
| 92 | 1 may 2034 | $19,968 | $14,515 | $5,452 | $0 | $500 | $1,653,443 | $346,557 |
| 93 | 1 jun 2034 | $19,968 | $14,468 | $5,500 | $0 | $500 | $1,647,943 | $352,057 |
| 94 | 1 jul 2034 | $19,968 | $14,419 | $5,548 | $0 | $500 | $1,642,394 | $357,606 |
| 95 | 1 ago 2034 | $19,968 | $14,371 | $5,597 | $0 | $500 | $1,636,798 | $363,202 |
| 96 | 1 sep 2034 | $19,968 | $14,322 | $5,646 | $0 | $500 | $1,631,152 | $368,848 |
| 97 | 1 oct 2034 | $19,968 | $14,273 | $5,695 | $0 | $500 | $1,625,457 | $374,543 |
| 98 | 1 nov 2034 | $19,968 | $14,223 | $5,745 | $0 | $500 | $1,619,712 | $380,288 |
| 99 | 1 dic 2034 | $19,968 | $14,172 | $5,795 | $0 | $500 | $1,613,917 | $386,083 |
| 100 | 1 ene 2035 | $19,968 | $14,122 | $5,846 | $0 | $500 | $1,608,071 | $391,929 |
| 101 | 1 feb 2035 | $19,968 | $14,071 | $5,897 | $0 | $500 | $1,602,174 | $397,826 |
| 102 | 1 mar 2035 | $19,968 | $14,019 | $5,949 | $0 | $500 | $1,596,226 | $403,774 |
| 103 | 1 abr 2035 | $19,968 | $13,967 | $6,001 | $0 | $500 | $1,590,225 | $409,775 |
| 104 | 1 may 2035 | $19,968 | $13,914 | $6,053 | $0 | $500 | $1,584,172 | $415,828 |
| 105 | 1 jun 2035 | $19,968 | $13,862 | $6,106 | $0 | $500 | $1,578,066 | $421,934 |
| 106 | 1 jul 2035 | $19,968 | $13,808 | $6,160 | $0 | $500 | $1,571,906 | $428,094 |
| 107 | 1 ago 2035 | $19,968 | $13,754 | $6,213 | $0 | $500 | $1,565,693 | $434,307 |
| 108 | 1 sep 2035 | $19,968 | $13,700 | $6,268 | $0 | $500 | $1,559,425 | $440,575 |
| 109 | 1 oct 2035 | $19,968 | $13,645 | $6,323 | $0 | $500 | $1,553,103 | $446,897 |
| 110 | 1 nov 2035 | $19,968 | $13,590 | $6,378 | $0 | $500 | $1,546,725 | $453,275 |
| 111 | 1 dic 2035 | $19,968 | $13,534 | $6,434 | $0 | $500 | $1,540,291 | $459,709 |
| 112 | 1 ene 2036 | $19,968 | $13,478 | $6,490 | $0 | $500 | $1,533,801 | $466,199 |
| 113 | 1 feb 2036 | $19,968 | $13,421 | $6,547 | $0 | $500 | $1,527,254 | $472,746 |
| 114 | 1 mar 2036 | $19,968 | $13,363 | $6,604 | $0 | $500 | $1,520,650 | $479,350 |
| 115 | 1 abr 2036 | $19,968 | $13,306 | $6,662 | $0 | $500 | $1,513,988 | $486,012 |
| 116 | 1 may 2036 | $19,968 | $13,247 | $6,720 | $0 | $500 | $1,507,268 | $492,732 |
| 117 | 1 jun 2036 | $19,968 | $13,189 | $6,779 | $0 | $500 | $1,500,489 | $499,511 |
| 118 | 1 jul 2036 | $19,968 | $13,129 | $6,838 | $0 | $500 | $1,493,651 | $506,349 |
| 119 | 1 ago 2036 | $19,968 | $13,069 | $6,898 | $0 | $500 | $1,486,752 | $513,248 |
| 120 | 1 sep 2036 | $19,968 | $13,009 | $6,959 | $0 | $500 | $1,479,794 | $520,206 |
| 121 | 1 oct 2036 | $19,968 | $12,948 | $7,019 | $0 | $500 | $1,472,774 | $527,226 |
| 122 | 1 nov 2036 | $19,968 | $12,887 | $7,081 | $0 | $500 | $1,465,694 | $534,306 |
| 123 | 1 dic 2036 | $19,968 | $12,825 | $7,143 | $0 | $500 | $1,458,551 | $541,449 |
| 124 | 1 ene 2037 | $19,968 | $12,762 | $7,205 | $0 | $500 | $1,451,346 | $548,654 |
| 125 | 1 feb 2037 | $19,968 | $12,699 | $7,268 | $0 | $500 | $1,444,077 | $555,923 |
| 126 | 1 mar 2037 | $19,968 | $12,636 | $7,332 | $0 | $500 | $1,436,745 | $563,255 |
| 127 | 1 abr 2037 | $19,968 | $12,572 | $7,396 | $0 | $500 | $1,429,349 | $570,651 |
| 128 | 1 may 2037 | $19,968 | $12,507 | $7,461 | $0 | $500 | $1,421,888 | $578,112 |
| 129 | 1 jun 2037 | $19,968 | $12,442 | $7,526 | $0 | $500 | $1,414,362 | $585,638 |
| 130 | 1 jul 2037 | $19,968 | $12,376 | $7,592 | $0 | $500 | $1,406,770 | $593,230 |
| 131 | 1 ago 2037 | $19,968 | $12,309 | $7,658 | $0 | $500 | $1,399,112 | $600,888 |
| 132 | 1 sep 2037 | $19,968 | $12,242 | $7,725 | $0 | $500 | $1,391,387 | $608,613 |
| 133 | 1 oct 2037 | $19,968 | $12,175 | $7,793 | $0 | $500 | $1,383,594 | $616,406 |
| 134 | 1 nov 2037 | $19,968 | $12,106 | $7,861 | $0 | $500 | $1,375,733 | $624,267 |
| 135 | 1 dic 2037 | $19,968 | $12,038 | $7,930 | $0 | $500 | $1,367,803 | $632,197 |
| 136 | 1 ene 2038 | $19,968 | $11,968 | $7,999 | $0 | $500 | $1,359,803 | $640,197 |
| 137 | 1 feb 2038 | $19,968 | $11,898 | $8,069 | $0 | $500 | $1,351,734 | $648,266 |
| 138 | 1 mar 2038 | $19,968 | $11,828 | $8,140 | $0 | $500 | $1,343,594 | $656,406 |
| 139 | 1 abr 2038 | $19,968 | $11,756 | $8,211 | $0 | $500 | $1,335,383 | $664,617 |
| 140 | 1 may 2038 | $19,968 | $11,685 | $8,283 | $0 | $500 | $1,327,100 | $672,900 |
| 141 | 1 jun 2038 | $19,968 | $11,612 | $8,355 | $0 | $500 | $1,318,744 | $681,256 |
| 142 | 1 jul 2038 | $19,968 | $11,539 | $8,429 | $0 | $500 | $1,310,316 | $689,684 |
| 143 | 1 ago 2038 | $19,968 | $11,465 | $8,502 | $0 | $500 | $1,301,814 | $698,186 |
| 144 | 1 sep 2038 | $19,968 | $11,391 | $8,577 | $0 | $500 | $1,293,237 | $706,763 |
| 145 | 1 oct 2038 | $19,968 | $11,316 | $8,652 | $0 | $500 | $1,284,585 | $715,415 |
| 146 | 1 nov 2038 | $19,968 | $11,240 | $8,727 | $0 | $500 | $1,275,858 | $724,142 |
| 147 | 1 dic 2038 | $19,968 | $11,164 | $8,804 | $0 | $500 | $1,267,054 | $732,946 |
| 148 | 1 ene 2039 | $19,968 | $11,087 | $8,881 | $0 | $500 | $1,258,173 | $741,827 |
| 149 | 1 feb 2039 | $19,968 | $11,009 | $8,959 | $0 | $500 | $1,249,214 | $750,786 |
| 150 | 1 mar 2039 | $19,968 | $10,931 | $9,037 | $0 | $500 | $1,240,177 | $759,823 |
| 151 | 1 abr 2039 | $19,968 | $10,852 | $9,116 | $0 | $500 | $1,231,061 | $768,939 |
| 152 | 1 may 2039 | $19,968 | $10,772 | $9,196 | $0 | $500 | $1,221,865 | $778,135 |
| 153 | 1 jun 2039 | $19,968 | $10,691 | $9,276 | $0 | $500 | $1,212,589 | $787,411 |
| 154 | 1 jul 2039 | $19,968 | $10,610 | $9,357 | $0 | $500 | $1,203,232 | $796,768 |
| 155 | 1 ago 2039 | $19,968 | $10,528 | $9,439 | $0 | $500 | $1,193,792 | $806,208 |
| 156 | 1 sep 2039 | $19,968 | $10,446 | $9,522 | $0 | $500 | $1,184,270 | $815,730 |
| 157 | 1 oct 2039 | $19,968 | $10,362 | $9,605 | $0 | $500 | $1,174,665 | $825,335 |
| 158 | 1 nov 2039 | $19,968 | $10,278 | $9,689 | $0 | $500 | $1,164,976 | $835,024 |
| 159 | 1 dic 2039 | $19,968 | $10,194 | $9,774 | $0 | $500 | $1,155,202 | $844,798 |
| 160 | 1 ene 2040 | $19,968 | $10,108 | $9,860 | $0 | $500 | $1,145,342 | $854,658 |
| 161 | 1 feb 2040 | $19,968 | $10,022 | $9,946 | $0 | $500 | $1,135,396 | $864,604 |
| 162 | 1 mar 2040 | $19,968 | $9,935 | $10,033 | $0 | $500 | $1,125,364 | $874,636 |
| 163 | 1 abr 2040 | $19,968 | $9,847 | $10,121 | $0 | $500 | $1,115,243 | $884,757 |
| 164 | 1 may 2040 | $19,968 | $9,758 | $10,209 | $0 | $500 | $1,105,034 | $894,966 |
| 165 | 1 jun 2040 | $19,968 | $9,669 | $10,299 | $0 | $500 | $1,094,735 | $905,265 |
| 166 | 1 jul 2040 | $19,968 | $9,579 | $10,389 | $0 | $500 | $1,084,347 | $915,653 |
| 167 | 1 ago 2040 | $19,968 | $9,488 | $10,480 | $0 | $500 | $1,073,867 | $926,133 |
| 168 | 1 sep 2040 | $19,968 | $9,396 | $10,571 | $0 | $500 | $1,063,296 | $936,704 |
| 169 | 1 oct 2040 | $19,968 | $9,304 | $10,664 | $0 | $500 | $1,052,632 | $947,368 |
| 170 | 1 nov 2040 | $19,968 | $9,211 | $10,757 | $0 | $500 | $1,041,875 | $958,125 |
| 171 | 1 dic 2040 | $19,968 | $9,116 | $10,851 | $0 | $500 | $1,031,024 | $968,976 |
| 172 | 1 ene 2041 | $19,968 | $9,021 | $10,946 | $0 | $500 | $1,020,078 | $979,922 |
| 173 | 1 feb 2041 | $19,968 | $8,926 | $11,042 | $0 | $500 | $1,009,036 | $990,964 |
| 174 | 1 mar 2041 | $19,968 | $8,829 | $11,139 | $0 | $500 | $997,897 | $1,002,103 |
| 175 | 1 abr 2041 | $19,968 | $8,732 | $11,236 | $0 | $500 | $986,661 | $1,013,339 |
| 176 | 1 may 2041 | $19,968 | $8,633 | $11,334 | $0 | $500 | $975,327 | $1,024,673 |
| 177 | 1 jun 2041 | $19,968 | $8,534 | $11,433 | $0 | $500 | $963,893 | $1,036,107 |
| 178 | 1 jul 2041 | $19,968 | $8,434 | $11,534 | $0 | $500 | $952,360 | $1,047,640 |
| 179 | 1 ago 2041 | $19,968 | $8,333 | $11,634 | $0 | $500 | $940,725 | $1,059,275 |
| 180 | 1 sep 2041 | $19,968 | $8,231 | $11,736 | $0 | $500 | $928,989 | $1,071,011 |
| 181 | 1 oct 2041 | $19,968 | $8,129 | $11,839 | $0 | $500 | $917,150 | $1,082,850 |
| 182 | 1 nov 2041 | $19,968 | $8,025 | $11,943 | $0 | $500 | $905,208 | $1,094,792 |
| 183 | 1 dic 2041 | $19,968 | $7,921 | $12,047 | $0 | $500 | $893,161 | $1,106,839 |
| 184 | 1 ene 2042 | $19,968 | $7,815 | $12,152 | $0 | $500 | $881,008 | $1,118,992 |
| 185 | 1 feb 2042 | $19,968 | $7,709 | $12,259 | $0 | $500 | $868,749 | $1,131,251 |
| 186 | 1 mar 2042 | $19,968 | $7,602 | $12,366 | $0 | $500 | $856,383 | $1,143,617 |
| 187 | 1 abr 2042 | $19,968 | $7,493 | $12,474 | $0 | $500 | $843,909 | $1,156,091 |
| 188 | 1 may 2042 | $19,968 | $7,384 | $12,583 | $0 | $500 | $831,326 | $1,168,674 |
| 189 | 1 jun 2042 | $19,968 | $7,274 | $12,693 | $0 | $500 | $818,632 | $1,181,368 |
| 190 | 1 jul 2042 | $19,968 | $7,163 | $12,805 | $0 | $500 | $805,828 | $1,194,172 |
| 191 | 1 ago 2042 | $19,968 | $7,051 | $12,917 | $0 | $500 | $792,911 | $1,207,089 |
| 192 | 1 sep 2042 | $19,968 | $6,938 | $13,030 | $0 | $500 | $779,881 | $1,220,119 |
| 193 | 1 oct 2042 | $19,968 | $6,824 | $13,144 | $0 | $500 | $766,738 | $1,233,262 |
| 194 | 1 nov 2042 | $19,968 | $6,709 | $13,259 | $0 | $500 | $753,479 | $1,246,521 |
| 195 | 1 dic 2042 | $19,968 | $6,593 | $13,375 | $0 | $500 | $740,104 | $1,259,896 |
| 196 | 1 ene 2043 | $19,968 | $6,476 | $13,492 | $0 | $500 | $726,613 | $1,273,387 |
| 197 | 1 feb 2043 | $19,968 | $6,358 | $13,610 | $0 | $500 | $713,003 | $1,286,997 |
| 198 | 1 mar 2043 | $19,968 | $6,239 | $13,729 | $0 | $500 | $699,274 | $1,300,726 |
| 199 | 1 abr 2043 | $19,968 | $6,119 | $13,849 | $0 | $500 | $685,425 | $1,314,575 |
| 200 | 1 may 2043 | $19,968 | $5,997 | $13,970 | $0 | $500 | $671,455 | $1,328,545 |
| 201 | 1 jun 2043 | $19,968 | $5,875 | $14,092 | $0 | $500 | $657,363 | $1,342,637 |
| 202 | 1 jul 2043 | $19,968 | $5,752 | $14,216 | $0 | $500 | $643,147 | $1,356,853 |
| 203 | 1 ago 2043 | $19,968 | $5,628 | $14,340 | $0 | $500 | $628,807 | $1,371,193 |
| 204 | 1 sep 2043 | $19,968 | $5,502 | $14,466 | $0 | $500 | $614,341 | $1,385,659 |
| 205 | 1 oct 2043 | $19,968 | $5,375 | $14,592 | $0 | $500 | $599,749 | $1,400,251 |
| 206 | 1 nov 2043 | $19,968 | $5,248 | $14,720 | $0 | $500 | $585,030 | $1,414,970 |
| 207 | 1 dic 2043 | $19,968 | $5,119 | $14,849 | $0 | $500 | $570,181 | $1,429,819 |
| 208 | 1 ene 2044 | $19,968 | $4,989 | $14,979 | $0 | $500 | $555,202 | $1,444,798 |
| 209 | 1 feb 2044 | $19,968 | $4,858 | $15,110 | $0 | $500 | $540,093 | $1,459,907 |
| 210 | 1 mar 2044 | $19,968 | $4,726 | $15,242 | $0 | $500 | $524,851 | $1,475,149 |
| 211 | 1 abr 2044 | $19,968 | $4,592 | $15,375 | $0 | $500 | $509,476 | $1,490,524 |
| 212 | 1 may 2044 | $19,968 | $4,458 | $15,510 | $0 | $500 | $493,966 | $1,506,034 |
| 213 | 1 jun 2044 | $19,968 | $4,322 | $15,645 | $0 | $500 | $478,321 | $1,521,679 |
| 214 | 1 jul 2044 | $19,968 | $4,185 | $15,782 | $0 | $500 | $462,539 | $1,537,461 |
| 215 | 1 ago 2044 | $19,968 | $4,047 | $15,920 | $0 | $500 | $446,618 | $1,553,382 |
| 216 | 1 sep 2044 | $19,968 | $3,908 | $16,060 | $0 | $500 | $430,558 | $1,569,442 |
| 217 | 1 oct 2044 | $19,968 | $3,767 | $16,200 | $0 | $500 | $414,358 | $1,585,642 |
| 218 | 1 nov 2044 | $19,968 | $3,626 | $16,342 | $0 | $500 | $398,016 | $1,601,984 |
| 219 | 1 dic 2044 | $19,968 | $3,483 | $16,485 | $0 | $500 | $381,531 | $1,618,469 |
| 220 | 1 ene 2045 | $19,968 | $3,338 | $16,629 | $0 | $500 | $364,902 | $1,635,098 |
| 221 | 1 feb 2045 | $19,968 | $3,193 | $16,775 | $0 | $500 | $348,127 | $1,651,873 |
| 222 | 1 mar 2045 | $19,968 | $3,046 | $16,921 | $0 | $500 | $331,206 | $1,668,794 |
| 223 | 1 abr 2045 | $19,968 | $2,898 | $17,070 | $0 | $500 | $314,136 | $1,685,864 |
| 224 | 1 may 2045 | $19,968 | $2,749 | $17,219 | $0 | $500 | $296,918 | $1,703,082 |
| 225 | 1 jun 2045 | $19,968 | $2,598 | $17,370 | $0 | $500 | $279,548 | $1,720,452 |
| 226 | 1 jul 2045 | $19,968 | $2,446 | $17,522 | $0 | $500 | $262,026 | $1,737,974 |
| 227 | 1 ago 2045 | $19,968 | $2,293 | $17,675 | $0 | $500 | $244,352 | $1,755,648 |
| 228 | 1 sep 2045 | $19,968 | $2,138 | $17,830 | $0 | $500 | $226,522 | $1,773,478 |
| 229 | 1 oct 2045 | $19,968 | $1,982 | $17,986 | $0 | $500 | $208,536 | $1,791,464 |
| 230 | 1 nov 2045 | $19,968 | $1,825 | $18,143 | $0 | $500 | $190,394 | $1,809,606 |
| 231 | 1 dic 2045 | $19,968 | $1,666 | $18,302 | $0 | $500 | $172,092 | $1,827,908 |
| 232 | 1 ene 2046 | $19,968 | $1,506 | $18,462 | $0 | $500 | $153,630 | $1,846,370 |
| 233 | 1 feb 2046 | $19,968 | $1,344 | $18,623 | $0 | $500 | $135,007 | $1,864,993 |
| 234 | 1 mar 2046 | $19,968 | $1,181 | $18,786 | $0 | $500 | $116,220 | $1,883,780 |
| 235 | 1 abr 2046 | $19,968 | $1,017 | $18,951 | $0 | $500 | $97,270 | $1,902,730 |
| 236 | 1 may 2046 | $19,968 | $851 | $19,116 | $0 | $500 | $78,153 | $1,921,847 |
| 237 | 1 jun 2046 | $19,968 | $684 | $19,284 | $0 | $500 | $58,870 | $1,941,130 |
| 238 | 1 jul 2046 | $19,968 | $515 | $19,452 | $0 | $500 | $39,417 | $1,960,583 |
| 239 | 1 ago 2046 | $19,968 | $345 | $19,623 | $0 | $500 | $19,794 | $1,980,206 |
| 240 | 1 sep 2046 | $19,968 | $173 | $19,794 | $0 | $500 | $0 | $2,000,000 |