Volver a CréditosVigente
Resumen Financiero
Institución
Inns de México (Hipoteca)
Tipo Crédito
Hipotecario Patrimonial
Activo Garantía
Terreno Marina (Ferias Familiares)
Monto Original
$65,000,000
Saldo Actual
$41,290,000
Tasa
13.5%
Pago Mensual
$720,000
Fecha Inicio
Ene 2026
Fecha Fin
Dic 2075
Meses Restantes
450
Intereses Pagados
$112.4M
Intereses Pendientes
$1.14B
Costo Total del Crédito
$1,318,471,338
Saldo Actual
$41.3M
Capital Pagado
$23.7M
Capital Pendiente
$41.3M
Intereses Pagados
$112.4M
Intereses Pendientes
$1.14B
Ahorro Liq. Anticipada
$969.9M
Tabla de Amortización (600 pagos)
| Pago # | Fecha | Pago Mensual | Capital | Interés | Saldo Restante | Estatus | Acción |
|---|---|---|---|---|---|---|---|
| 1 | Ene 2026 | $720,000 | -$11,250 | $731,250 | $65,011,250 | Pagado | |
| 2 | Feb 2026 | $720,000 | -$11,377 | $731,377 | $65,022,627 | Pagado | |
| 3 | Mar 2026 | $720,000 | -$11,505 | $731,505 | $65,034,131 | Pagado | |
| 4 | Abr 2026 | $720,000 | -$11,634 | $731,634 | $65,045,765 | Pagado | |
| 5 | May 2026 | $720,000 | -$11,765 | $731,765 | $65,057,530 | Pagado | |
| 6 | Jun 2026 | $720,000 | -$11,897 | $731,897 | $65,069,427 | Próximo | |
| 7 | Jul 2026 | $720,000 | -$12,031 | $732,031 | $65,081,458 | Pendiente | |
| 8 | Ago 2026 | $720,000 | -$12,166 | $732,166 | $65,093,625 | Pendiente | |
| 9 | Sep 2026 | $720,000 | -$12,303 | $732,303 | $65,105,928 | Pendiente | |
| 10 | Oct 2026 | $720,000 | -$12,442 | $732,442 | $65,118,370 | Pendiente | |
| 11 | Nov 2026 | $720,000 | -$12,582 | $732,582 | $65,130,951 | Pendiente | |
| 12 | Dic 2026 | $720,000 | -$12,723 | $732,723 | $65,143,674 | Pendiente | |
| 13 | Ene 2027 | $720,000 | -$12,866 | $732,866 | $65,156,541 | Pendiente | |
| 14 | Feb 2027 | $720,000 | -$13,011 | $733,011 | $65,169,552 | Pendiente | |
| 15 | Mar 2027 | $720,000 | -$13,157 | $733,157 | $65,182,709 | Pendiente | |
| 16 | Abr 2027 | $720,000 | -$13,305 | $733,305 | $65,196,015 | Pendiente | |
| 17 | May 2027 | $720,000 | -$13,455 | $733,455 | $65,209,470 | Pendiente | |
| 18 | Jun 2027 | $720,000 | -$13,607 | $733,607 | $65,223,077 | Pendiente | |
| 19 | Jul 2027 | $720,000 | -$13,760 | $733,760 | $65,236,836 | Pendiente | |
| 20 | Ago 2027 | $720,000 | -$13,914 | $733,914 | $65,250,751 | Pendiente | |
| 21 | Sep 2027 | $720,000 | -$14,071 | $734,071 | $65,264,821 | Pendiente | |
| 22 | Oct 2027 | $720,000 | -$14,229 | $734,229 | $65,279,051 | Pendiente | |
| 23 | Nov 2027 | $720,000 | -$14,389 | $734,389 | $65,293,440 | Pendiente | |
| 24 | Dic 2027 | $720,000 | -$14,551 | $734,551 | $65,307,991 | Pendiente | |
| 25 | Ene 2028 | $720,000 | -$14,715 | $734,715 | $65,322,706 | Pendiente | |
| 26 | Feb 2028 | $720,000 | -$14,880 | $734,880 | $65,337,587 | Pendiente | |
| 27 | Mar 2028 | $720,000 | -$15,048 | $735,048 | $65,352,634 | Pendiente | |
| 28 | Abr 2028 | $720,000 | -$15,217 | $735,217 | $65,367,852 | Pendiente | |
| 29 | May 2028 | $720,000 | -$15,388 | $735,388 | $65,383,240 | Pendiente | |
| 30 | Jun 2028 | $720,000 | -$15,561 | $735,561 | $65,398,801 | Pendiente | |
| 31 | Jul 2028 | $720,000 | -$15,737 | $735,737 | $65,414,538 | Pendiente | |
| 32 | Ago 2028 | $720,000 | -$15,914 | $735,914 | $65,430,451 | Pendiente | |
| 33 | Sep 2028 | $720,000 | -$16,093 | $736,093 | $65,446,544 | Pendiente | |
| 34 | Oct 2028 | $720,000 | -$16,274 | $736,274 | $65,462,818 | Pendiente | |
| 35 | Nov 2028 | $720,000 | -$16,457 | $736,457 | $65,479,274 | Pendiente | |
| 36 | Dic 2028 | $720,000 | -$16,642 | $736,642 | $65,495,916 | Pendiente | |
| 37 | Ene 2029 | $720,000 | -$16,829 | $736,829 | $65,512,745 | Pendiente | |
| 38 | Feb 2029 | $720,000 | -$17,018 | $737,018 | $65,529,764 | Pendiente | |
| 39 | Mar 2029 | $720,000 | -$17,210 | $737,210 | $65,546,973 | Pendiente | |
| 40 | Abr 2029 | $720,000 | -$17,403 | $737,403 | $65,564,377 | Pendiente | |
| 41 | May 2029 | $720,000 | -$17,599 | $737,599 | $65,581,976 | Pendiente | |
| 42 | Jun 2029 | $720,000 | -$17,797 | $737,797 | $65,599,773 | Pendiente | |
| 43 | Jul 2029 | $720,000 | -$17,997 | $737,997 | $65,617,771 | Pendiente | |
| 44 | Ago 2029 | $720,000 | -$18,200 | $738,200 | $65,635,971 | Pendiente | |
| 45 | Sep 2029 | $720,000 | -$18,405 | $738,405 | $65,654,375 | Pendiente | |
| 46 | Oct 2029 | $720,000 | -$18,612 | $738,612 | $65,672,987 | Pendiente | |
| 47 | Nov 2029 | $720,000 | -$18,821 | $738,821 | $65,691,808 | Pendiente | |
| 48 | Dic 2029 | $720,000 | -$19,033 | $739,033 | $65,710,841 | Pendiente | |
| 49 | Ene 2030 | $720,000 | -$19,247 | $739,247 | $65,730,088 | Pendiente | |
| 50 | Feb 2030 | $720,000 | -$19,463 | $739,463 | $65,749,552 | Pendiente | |
| 51 | Mar 2030 | $720,000 | -$19,682 | $739,682 | $65,769,234 | Pendiente | |
| 52 | Abr 2030 | $720,000 | -$19,904 | $739,904 | $65,789,138 | Pendiente | |
| 53 | May 2030 | $720,000 | -$20,128 | $740,128 | $65,809,266 | Pendiente | |
| 54 | Jun 2030 | $720,000 | -$20,354 | $740,354 | $65,829,620 | Pendiente | |
| 55 | Jul 2030 | $720,000 | -$20,583 | $740,583 | $65,850,203 | Pendiente | |
| 56 | Ago 2030 | $720,000 | -$20,815 | $740,815 | $65,871,018 | Pendiente | |
| 57 | Sep 2030 | $720,000 | -$21,049 | $741,049 | $65,892,067 | Pendiente | |
| 58 | Oct 2030 | $720,000 | -$21,286 | $741,286 | $65,913,353 | Pendiente | |
| 59 | Nov 2030 | $720,000 | -$21,525 | $741,525 | $65,934,878 | Pendiente | |
| 60 | Dic 2030 | $720,000 | -$21,767 | $741,767 | $65,956,645 | Pendiente | |
| 61 | Ene 2031 | $720,000 | -$22,012 | $742,012 | $65,978,657 | Pendiente | |
| 62 | Feb 2031 | $720,000 | -$22,260 | $742,260 | $66,000,917 | Pendiente | |
| 63 | Mar 2031 | $720,000 | -$22,510 | $742,510 | $66,023,428 | Pendiente | |
| 64 | Abr 2031 | $720,000 | -$22,764 | $742,764 | $66,046,191 | Pendiente | |
| 65 | May 2031 | $720,000 | -$23,020 | $743,020 | $66,069,211 | Pendiente | |
| 66 | Jun 2031 | $720,000 | -$23,279 | $743,279 | $66,092,489 | Pendiente | |
| 67 | Jul 2031 | $720,000 | -$23,541 | $743,541 | $66,116,030 | Pendiente | |
| 68 | Ago 2031 | $720,000 | -$23,805 | $743,805 | $66,139,835 | Pendiente | |
| 69 | Sep 2031 | $720,000 | -$24,073 | $744,073 | $66,163,908 | Pendiente | |
| 70 | Oct 2031 | $720,000 | -$24,344 | $744,344 | $66,188,252 | Pendiente | |
| 71 | Nov 2031 | $720,000 | -$24,618 | $744,618 | $66,212,870 | Pendiente | |
| 72 | Dic 2031 | $720,000 | -$24,895 | $744,895 | $66,237,765 | Pendiente | |
| 73 | Ene 2032 | $720,000 | -$25,175 | $745,175 | $66,262,940 | Pendiente | |
| 74 | Feb 2032 | $720,000 | -$25,458 | $745,458 | $66,288,398 | Pendiente | |
| 75 | Mar 2032 | $720,000 | -$25,744 | $745,744 | $66,314,142 | Pendiente | |
| 76 | Abr 2032 | $720,000 | -$26,034 | $746,034 | $66,340,177 | Pendiente | |
| 77 | May 2032 | $720,000 | -$26,327 | $746,327 | $66,366,504 | Pendiente | |
| 78 | Jun 2032 | $720,000 | -$26,623 | $746,623 | $66,393,127 | Pendiente | |
| 79 | Jul 2032 | $720,000 | -$26,923 | $746,923 | $66,420,049 | Pendiente | |
| 80 | Ago 2032 | $720,000 | -$27,226 | $747,226 | $66,447,275 | Pendiente | |
| 81 | Sep 2032 | $720,000 | -$27,532 | $747,532 | $66,474,807 | Pendiente | |
| 82 | Oct 2032 | $720,000 | -$27,842 | $747,842 | $66,502,648 | Pendiente | |
| 83 | Nov 2032 | $720,000 | -$28,155 | $748,155 | $66,530,803 | Pendiente | |
| 84 | Dic 2032 | $720,000 | -$28,472 | $748,472 | $66,559,275 | Pendiente | |
| 85 | Ene 2033 | $720,000 | -$28,792 | $748,792 | $66,588,067 | Pendiente | |
| 86 | Feb 2033 | $720,000 | -$29,116 | $749,116 | $66,617,182 | Pendiente | |
| 87 | Mar 2033 | $720,000 | -$29,443 | $749,443 | $66,646,626 | Pendiente | |
| 88 | Abr 2033 | $720,000 | -$29,775 | $749,775 | $66,676,400 | Pendiente | |
| 89 | May 2033 | $720,000 | -$30,110 | $750,110 | $66,706,510 | Pendiente | |
| 90 | Jun 2033 | $720,000 | -$30,448 | $750,448 | $66,736,958 | Pendiente | |
| 91 | Jul 2033 | $720,000 | -$30,791 | $750,791 | $66,767,749 | Pendiente | |
| 92 | Ago 2033 | $720,000 | -$31,137 | $751,137 | $66,798,886 | Pendiente | |
| 93 | Sep 2033 | $720,000 | -$31,487 | $751,487 | $66,830,373 | Pendiente | |
| 94 | Oct 2033 | $720,000 | -$31,842 | $751,842 | $66,862,215 | Pendiente | |
| 95 | Nov 2033 | $720,000 | -$32,200 | $752,200 | $66,894,415 | Pendiente | |
| 96 | Dic 2033 | $720,000 | -$32,562 | $752,562 | $66,926,977 | Pendiente | |
| 97 | Ene 2034 | $720,000 | -$32,928 | $752,928 | $66,959,906 | Pendiente | |
| 98 | Feb 2034 | $720,000 | -$33,299 | $753,299 | $66,993,205 | Pendiente | |
| 99 | Mar 2034 | $720,000 | -$33,674 | $753,674 | $67,026,878 | Pendiente | |
| 100 | Abr 2034 | $720,000 | -$34,052 | $754,052 | $67,060,930 | Pendiente | |
| 101 | May 2034 | $720,000 | -$34,435 | $754,435 | $67,095,366 | Pendiente | |
| 102 | Jun 2034 | $720,000 | -$34,823 | $754,823 | $67,130,189 | Pendiente | |
| 103 | Jul 2034 | $720,000 | -$35,215 | $755,215 | $67,165,403 | Pendiente | |
| 104 | Ago 2034 | $720,000 | -$35,611 | $755,611 | $67,201,014 | Pendiente | |
| 105 | Sep 2034 | $720,000 | -$36,011 | $756,011 | $67,237,026 | Pendiente | |
| 106 | Oct 2034 | $720,000 | -$36,417 | $756,417 | $67,273,442 | Pendiente | |
| 107 | Nov 2034 | $720,000 | -$36,826 | $756,826 | $67,310,268 | Pendiente | |
| 108 | Dic 2034 | $720,000 | -$37,241 | $757,241 | $67,347,509 | Pendiente | |
| 109 | Ene 2035 | $720,000 | -$37,659 | $757,659 | $67,385,168 | Pendiente | |
| 110 | Feb 2035 | $720,000 | -$38,083 | $758,083 | $67,423,252 | Pendiente | |
| 111 | Mar 2035 | $720,000 | -$38,512 | $758,512 | $67,461,763 | Pendiente | |
| 112 | Abr 2035 | $720,000 | -$38,945 | $758,945 | $67,500,708 | Pendiente | |
| 113 | May 2035 | $720,000 | -$39,383 | $759,383 | $67,540,091 | Pendiente | |
| 114 | Jun 2035 | $720,000 | -$39,826 | $759,826 | $67,579,917 | Pendiente | |
| 115 | Jul 2035 | $720,000 | -$40,274 | $760,274 | $67,620,191 | Pendiente | |
| 116 | Ago 2035 | $720,000 | -$40,727 | $760,727 | $67,660,918 | Pendiente | |
| 117 | Sep 2035 | $720,000 | -$41,185 | $761,185 | $67,702,103 | Pendiente | |
| 118 | Oct 2035 | $720,000 | -$41,649 | $761,649 | $67,743,752 | Pendiente | |
| 119 | Nov 2035 | $720,000 | -$42,117 | $762,117 | $67,785,869 | Pendiente | |
| 120 | Dic 2035 | $720,000 | -$42,591 | $762,591 | $67,828,460 | Pendiente | |
| 121 | Ene 2036 | $720,000 | -$43,070 | $763,070 | $67,871,531 | Pendiente | |
| 122 | Feb 2036 | $720,000 | -$43,555 | $763,555 | $67,915,085 | Pendiente | |
| 123 | Mar 2036 | $720,000 | -$44,045 | $764,045 | $67,959,130 | Pendiente | |
| 124 | Abr 2036 | $720,000 | -$44,540 | $764,540 | $68,003,670 | Pendiente | |
| 125 | May 2036 | $720,000 | -$45,041 | $765,041 | $68,048,711 | Pendiente | |
| 126 | Jun 2036 | $720,000 | -$45,548 | $765,548 | $68,094,259 | Pendiente | |
| 127 | Jul 2036 | $720,000 | -$46,060 | $766,060 | $68,140,320 | Pendiente | |
| 128 | Ago 2036 | $720,000 | -$46,579 | $766,579 | $68,186,898 | Pendiente | |
| 129 | Sep 2036 | $720,000 | -$47,103 | $767,103 | $68,234,001 | Pendiente | |
| 130 | Oct 2036 | $720,000 | -$47,633 | $767,633 | $68,281,634 | Pendiente | |
| 131 | Nov 2036 | $720,000 | -$48,168 | $768,168 | $68,329,802 | Pendiente | |
| 132 | Dic 2036 | $720,000 | -$48,710 | $768,710 | $68,378,512 | Pendiente | |
| 133 | Ene 2037 | $720,000 | -$49,258 | $769,258 | $68,427,771 | Pendiente | |
| 134 | Feb 2037 | $720,000 | -$49,812 | $769,812 | $68,477,583 | Pendiente | |
| 135 | Mar 2037 | $720,000 | -$50,373 | $770,373 | $68,527,956 | Pendiente | |
| 136 | Abr 2037 | $720,000 | -$50,940 | $770,940 | $68,578,895 | Pendiente | |
| 137 | May 2037 | $720,000 | -$51,513 | $771,513 | $68,630,408 | Pendiente | |
| 138 | Jun 2037 | $720,000 | -$52,092 | $772,092 | $68,682,500 | Pendiente | |
| 139 | Jul 2037 | $720,000 | -$52,678 | $772,678 | $68,735,178 | Pendiente | |
| 140 | Ago 2037 | $720,000 | -$53,271 | $773,271 | $68,788,449 | Pendiente | |
| 141 | Sep 2037 | $720,000 | -$53,870 | $773,870 | $68,842,319 | Pendiente | |
| 142 | Oct 2037 | $720,000 | -$54,476 | $774,476 | $68,896,795 | Pendiente | |
| 143 | Nov 2037 | $720,000 | -$55,089 | $775,089 | $68,951,884 | Pendiente | |
| 144 | Dic 2037 | $720,000 | -$55,709 | $775,709 | $69,007,593 | Pendiente | |
| 145 | Ene 2038 | $720,000 | -$56,335 | $776,335 | $69,063,928 | Pendiente | |
| 146 | Feb 2038 | $720,000 | -$56,969 | $776,969 | $69,120,897 | Pendiente | |
| 147 | Mar 2038 | $720,000 | -$57,610 | $777,610 | $69,178,507 | Pendiente | |
| 148 | Abr 2038 | $720,000 | -$58,258 | $778,258 | $69,236,765 | Pendiente | |
| 149 | May 2038 | $720,000 | -$58,914 | $778,914 | $69,295,679 | Pendiente | |
| 150 | Jun 2038 | $720,000 | -$59,576 | $779,576 | $69,355,255 | Pendiente | |
| 151 | Jul 2038 | $720,000 | -$60,247 | $780,247 | $69,415,502 | Pendiente | |
| 152 | Ago 2038 | $720,000 | -$60,924 | $780,924 | $69,476,426 | Pendiente | |
| 153 | Sep 2038 | $720,000 | -$61,610 | $781,610 | $69,538,036 | Pendiente | |
| 154 | Oct 2038 | $720,000 | -$62,303 | $782,303 | $69,600,339 | Pendiente | |
| 155 | Nov 2038 | $720,000 | -$63,004 | $783,004 | $69,663,343 | Pendiente | |
| 156 | Dic 2038 | $720,000 | -$63,713 | $783,713 | $69,727,056 | Pendiente | |
| 157 | Ene 2039 | $720,000 | -$64,429 | $784,429 | $69,791,485 | Pendiente | |
| 158 | Feb 2039 | $720,000 | -$65,154 | $785,154 | $69,856,639 | Pendiente | |
| 159 | Mar 2039 | $720,000 | -$65,887 | $785,887 | $69,922,526 | Pendiente | |
| 160 | Abr 2039 | $720,000 | -$66,628 | $786,628 | $69,989,155 | Pendiente | |
| 161 | May 2039 | $720,000 | -$67,378 | $787,378 | $70,056,533 | Pendiente | |
| 162 | Jun 2039 | $720,000 | -$68,136 | $788,136 | $70,124,669 | Pendiente | |
| 163 | Jul 2039 | $720,000 | -$68,903 | $788,903 | $70,193,571 | Pendiente | |
| 164 | Ago 2039 | $720,000 | -$69,678 | $789,678 | $70,263,249 | Pendiente | |
| 165 | Sep 2039 | $720,000 | -$70,462 | $790,462 | $70,333,711 | Pendiente | |
| 166 | Oct 2039 | $720,000 | -$71,254 | $791,254 | $70,404,965 | Pendiente | |
| 167 | Nov 2039 | $720,000 | -$72,056 | $792,056 | $70,477,021 | Pendiente | |
| 168 | Dic 2039 | $720,000 | -$72,866 | $792,866 | $70,549,887 | Pendiente | |
| 169 | Ene 2040 | $720,000 | -$73,686 | $793,686 | $70,623,573 | Pendiente | |
| 170 | Feb 2040 | $720,000 | -$74,515 | $794,515 | $70,698,089 | Pendiente | |
| 171 | Mar 2040 | $720,000 | -$75,353 | $795,353 | $70,773,442 | Pendiente | |
| 172 | Abr 2040 | $720,000 | -$76,201 | $796,201 | $70,849,643 | Pendiente | |
| 173 | May 2040 | $720,000 | -$77,058 | $797,058 | $70,926,702 | Pendiente | |
| 174 | Jun 2040 | $720,000 | -$77,925 | $797,925 | $71,004,627 | Pendiente | |
| 175 | Jul 2040 | $720,000 | -$78,802 | $798,802 | $71,083,429 | Pendiente | |
| 176 | Ago 2040 | $720,000 | -$79,689 | $799,689 | $71,163,118 | Pendiente | |
| 177 | Sep 2040 | $720,000 | -$80,585 | $800,585 | $71,243,703 | Pendiente | |
| 178 | Oct 2040 | $720,000 | -$81,492 | $801,492 | $71,325,195 | Pendiente | |
| 179 | Nov 2040 | $720,000 | -$82,408 | $802,408 | $71,407,603 | Pendiente | |
| 180 | Dic 2040 | $720,000 | -$83,336 | $803,336 | $71,490,939 | Pendiente | |
| 181 | Ene 2041 | $720,000 | -$84,273 | $804,273 | $71,575,212 | Pendiente | |
| 182 | Feb 2041 | $720,000 | -$85,221 | $805,221 | $71,660,433 | Pendiente | |
| 183 | Mar 2041 | $720,000 | -$86,180 | $806,180 | $71,746,613 | Pendiente | |
| 184 | Abr 2041 | $720,000 | -$87,149 | $807,149 | $71,833,762 | Pendiente | |
| 185 | May 2041 | $720,000 | -$88,130 | $808,130 | $71,921,892 | Pendiente | |
| 186 | Jun 2041 | $720,000 | -$89,121 | $809,121 | $72,011,013 | Pendiente | |
| 187 | Jul 2041 | $720,000 | -$90,124 | $810,124 | $72,101,137 | Pendiente | |
| 188 | Ago 2041 | $720,000 | -$91,138 | $811,138 | $72,192,275 | Pendiente | |
| 189 | Sep 2041 | $720,000 | -$92,163 | $812,163 | $72,284,438 | Pendiente | |
| 190 | Oct 2041 | $720,000 | -$93,200 | $813,200 | $72,377,638 | Pendiente | |
| 191 | Nov 2041 | $720,000 | -$94,248 | $814,248 | $72,471,886 | Pendiente | |
| 192 | Dic 2041 | $720,000 | -$95,309 | $815,309 | $72,567,195 | Pendiente | |
| 193 | Ene 2042 | $720,000 | -$96,381 | $816,381 | $72,663,576 | Pendiente | |
| 194 | Feb 2042 | $720,000 | -$97,465 | $817,465 | $72,761,041 | Pendiente | |
| 195 | Mar 2042 | $720,000 | -$98,562 | $818,562 | $72,859,603 | Pendiente | |
| 196 | Abr 2042 | $720,000 | -$99,671 | $819,671 | $72,959,273 | Pendiente | |
| 197 | May 2042 | $720,000 | -$100,792 | $820,792 | $73,060,065 | Pendiente | |
| 198 | Jun 2042 | $720,000 | -$101,926 | $821,926 | $73,161,991 | Pendiente | |
| 199 | Jul 2042 | $720,000 | -$103,072 | $823,072 | $73,265,063 | Pendiente | |
| 200 | Ago 2042 | $720,000 | -$104,232 | $824,232 | $73,369,295 | Pendiente | |
| 201 | Sep 2042 | $720,000 | -$105,405 | $825,405 | $73,474,700 | Pendiente | |
| 202 | Oct 2042 | $720,000 | -$106,590 | $826,590 | $73,581,290 | Pendiente | |
| 203 | Nov 2042 | $720,000 | -$107,790 | $827,790 | $73,689,080 | Pendiente | |
| 204 | Dic 2042 | $720,000 | -$109,002 | $829,002 | $73,798,082 | Pendiente | |
| 205 | Ene 2043 | $720,000 | -$110,228 | $830,228 | $73,908,310 | Pendiente | |
| 206 | Feb 2043 | $720,000 | -$111,468 | $831,468 | $74,019,779 | Pendiente | |
| 207 | Mar 2043 | $720,000 | -$112,723 | $832,723 | $74,132,501 | Pendiente | |
| 208 | Abr 2043 | $720,000 | -$113,991 | $833,991 | $74,246,492 | Pendiente | |
| 209 | May 2043 | $720,000 | -$115,273 | $835,273 | $74,361,765 | Pendiente | |
| 210 | Jun 2043 | $720,000 | -$116,570 | $836,570 | $74,478,335 | Pendiente | |
| 211 | Jul 2043 | $720,000 | -$117,881 | $837,881 | $74,596,216 | Pendiente | |
| 212 | Ago 2043 | $720,000 | -$119,207 | $839,207 | $74,715,423 | Pendiente | |
| 213 | Sep 2043 | $720,000 | -$120,549 | $840,549 | $74,835,972 | Pendiente | |
| 214 | Oct 2043 | $720,000 | -$121,905 | $841,905 | $74,957,877 | Pendiente | |
| 215 | Nov 2043 | $720,000 | -$123,276 | $843,276 | $75,081,153 | Pendiente | |
| 216 | Dic 2043 | $720,000 | -$124,663 | $844,663 | $75,205,816 | Pendiente | |
| 217 | Ene 2044 | $720,000 | -$126,065 | $846,065 | $75,331,881 | Pendiente | |
| 218 | Feb 2044 | $720,000 | -$127,484 | $847,484 | $75,459,365 | Pendiente | |
| 219 | Mar 2044 | $720,000 | -$128,918 | $848,918 | $75,588,283 | Pendiente | |
| 220 | Abr 2044 | $720,000 | -$130,368 | $850,368 | $75,718,651 | Pendiente | |
| 221 | May 2044 | $720,000 | -$131,835 | $851,835 | $75,850,486 | Pendiente | |
| 222 | Jun 2044 | $720,000 | -$133,318 | $853,318 | $75,983,804 | Pendiente | |
| 223 | Jul 2044 | $720,000 | -$134,818 | $854,818 | $76,118,621 | Pendiente | |
| 224 | Ago 2044 | $720,000 | -$136,334 | $856,334 | $76,254,956 | Pendiente | |
| 225 | Sep 2044 | $720,000 | -$137,868 | $857,868 | $76,392,824 | Pendiente | |
| 226 | Oct 2044 | $720,000 | -$139,419 | $859,419 | $76,532,243 | Pendiente | |
| 227 | Nov 2044 | $720,000 | -$140,988 | $860,988 | $76,673,231 | Pendiente | |
| 228 | Dic 2044 | $720,000 | -$142,574 | $862,574 | $76,815,805 | Pendiente | |
| 229 | Ene 2045 | $720,000 | -$144,178 | $864,178 | $76,959,983 | Pendiente | |
| 230 | Feb 2045 | $720,000 | -$145,800 | $865,800 | $77,105,783 | Pendiente | |
| 231 | Mar 2045 | $720,000 | -$147,440 | $867,440 | $77,253,223 | Pendiente | |
| 232 | Abr 2045 | $720,000 | -$149,099 | $869,099 | $77,402,322 | Pendiente | |
| 233 | May 2045 | $720,000 | -$150,776 | $870,776 | $77,553,098 | Pendiente | |
| 234 | Jun 2045 | $720,000 | -$152,472 | $872,472 | $77,705,570 | Pendiente | |
| 235 | Jul 2045 | $720,000 | -$154,188 | $874,188 | $77,859,758 | Pendiente | |
| 236 | Ago 2045 | $720,000 | -$155,922 | $875,922 | $78,015,680 | Pendiente | |
| 237 | Sep 2045 | $720,000 | -$157,676 | $877,676 | $78,173,356 | Pendiente | |
| 238 | Oct 2045 | $720,000 | -$159,450 | $879,450 | $78,332,807 | Pendiente | |
| 239 | Nov 2045 | $720,000 | -$161,244 | $881,244 | $78,494,051 | Pendiente | |
| 240 | Dic 2045 | $720,000 | -$163,058 | $883,058 | $78,657,109 | Pendiente | |
| 241 | Ene 2046 | $720,000 | -$164,892 | $884,892 | $78,822,001 | Pendiente | |
| 242 | Feb 2046 | $720,000 | -$166,748 | $886,748 | $78,988,749 | Pendiente | |
| 243 | Mar 2046 | $720,000 | -$168,623 | $888,623 | $79,157,372 | Pendiente | |
| 244 | Abr 2046 | $720,000 | -$170,520 | $890,520 | $79,327,893 | Pendiente | |
| 245 | May 2046 | $720,000 | -$172,439 | $892,439 | $79,500,331 | Pendiente | |
| 246 | Jun 2046 | $720,000 | -$174,379 | $894,379 | $79,674,710 | Pendiente | |
| 247 | Jul 2046 | $720,000 | -$176,340 | $896,340 | $79,851,051 | Pendiente | |
| 248 | Ago 2046 | $720,000 | -$178,324 | $898,324 | $80,029,375 | Pendiente | |
| 249 | Sep 2046 | $720,000 | -$180,330 | $900,330 | $80,209,705 | Pendiente | |
| 250 | Oct 2046 | $720,000 | -$182,359 | $902,359 | $80,392,065 | Pendiente | |
| 251 | Nov 2046 | $720,000 | -$184,411 | $904,411 | $80,576,475 | Pendiente | |
| 252 | Dic 2046 | $720,000 | -$186,485 | $906,485 | $80,762,961 | Pendiente | |
| 253 | Ene 2047 | $720,000 | -$188,583 | $908,583 | $80,951,544 | Pendiente | |
| 254 | Feb 2047 | $720,000 | -$190,705 | $910,705 | $81,142,249 | Pendiente | |
| 255 | Mar 2047 | $720,000 | -$192,850 | $912,850 | $81,335,099 | Pendiente | |
| 256 | Abr 2047 | $720,000 | -$195,020 | $915,020 | $81,530,119 | Pendiente | |
| 257 | May 2047 | $720,000 | -$197,214 | $917,214 | $81,727,333 | Pendiente | |
| 258 | Jun 2047 | $720,000 | -$199,432 | $919,432 | $81,926,765 | Pendiente | |
| 259 | Jul 2047 | $720,000 | -$201,676 | $921,676 | $82,128,441 | Pendiente | |
| 260 | Ago 2047 | $720,000 | -$203,945 | $923,945 | $82,332,386 | Pendiente | |
| 261 | Sep 2047 | $720,000 | -$206,239 | $926,239 | $82,538,626 | Pendiente | |
| 262 | Oct 2047 | $720,000 | -$208,560 | $928,560 | $82,747,185 | Pendiente | |
| 263 | Nov 2047 | $720,000 | -$210,906 | $930,906 | $82,958,091 | Pendiente | |
| 264 | Dic 2047 | $720,000 | -$213,279 | $933,279 | $83,171,370 | Pendiente | |
| 265 | Ene 2048 | $720,000 | -$215,678 | $935,678 | $83,387,048 | Pendiente | |
| 266 | Feb 2048 | $720,000 | -$218,104 | $938,104 | $83,605,152 | Pendiente | |
| 267 | Mar 2048 | $720,000 | -$220,558 | $940,558 | $83,825,710 | Pendiente | |
| 268 | Abr 2048 | $720,000 | -$223,039 | $943,039 | $84,048,749 | Pendiente | |
| 269 | May 2048 | $720,000 | -$225,548 | $945,548 | $84,274,297 | Pendiente | |
| 270 | Jun 2048 | $720,000 | -$228,086 | $948,086 | $84,502,383 | Pendiente | |
| 271 | Jul 2048 | $720,000 | -$230,652 | $950,652 | $84,733,035 | Pendiente | |
| 272 | Ago 2048 | $720,000 | -$233,247 | $953,247 | $84,966,282 | Pendiente | |
| 273 | Sep 2048 | $720,000 | -$235,871 | $955,871 | $85,202,152 | Pendiente | |
| 274 | Oct 2048 | $720,000 | -$238,524 | $958,524 | $85,440,677 | Pendiente | |
| 275 | Nov 2048 | $720,000 | -$241,208 | $961,208 | $85,681,884 | Pendiente | |
| 276 | Dic 2048 | $720,000 | -$243,921 | $963,921 | $85,925,805 | Pendiente | |
| 277 | Ene 2049 | $720,000 | -$246,665 | $966,665 | $86,172,471 | Pendiente | |
| 278 | Feb 2049 | $720,000 | -$249,440 | $969,440 | $86,421,911 | Pendiente | |
| 279 | Mar 2049 | $720,000 | -$252,246 | $972,246 | $86,674,158 | Pendiente | |
| 280 | Abr 2049 | $720,000 | -$255,084 | $975,084 | $86,929,242 | Pendiente | |
| 281 | May 2049 | $720,000 | -$257,954 | $977,954 | $87,187,196 | Pendiente | |
| 282 | Jun 2049 | $720,000 | -$260,856 | $980,856 | $87,448,052 | Pendiente | |
| 283 | Jul 2049 | $720,000 | -$263,791 | $983,791 | $87,711,842 | Pendiente | |
| 284 | Ago 2049 | $720,000 | -$266,758 | $986,758 | $87,978,601 | Pendiente | |
| 285 | Sep 2049 | $720,000 | -$269,759 | $989,759 | $88,248,360 | Pendiente | |
| 286 | Oct 2049 | $720,000 | -$272,794 | $992,794 | $88,521,154 | Pendiente | |
| 287 | Nov 2049 | $720,000 | -$275,863 | $995,863 | $88,797,017 | Pendiente | |
| 288 | Dic 2049 | $720,000 | -$278,966 | $998,966 | $89,075,983 | Pendiente | |
| 289 | Ene 2050 | $720,000 | -$282,105 | $1,002,105 | $89,358,088 | Pendiente | |
| 290 | Feb 2050 | $720,000 | -$285,278 | $1,005,278 | $89,643,367 | Pendiente | |
| 291 | Mar 2050 | $720,000 | -$288,488 | $1,008,488 | $89,931,854 | Pendiente | |
| 292 | Abr 2050 | $720,000 | -$291,733 | $1,011,733 | $90,223,588 | Pendiente | |
| 293 | May 2050 | $720,000 | -$295,015 | $1,015,015 | $90,518,603 | Pendiente | |
| 294 | Jun 2050 | $720,000 | -$298,334 | $1,018,334 | $90,816,937 | Pendiente | |
| 295 | Jul 2050 | $720,000 | -$301,691 | $1,021,691 | $91,118,628 | Pendiente | |
| 296 | Ago 2050 | $720,000 | -$305,085 | $1,025,085 | $91,423,713 | Pendiente | |
| 297 | Sep 2050 | $720,000 | -$308,517 | $1,028,517 | $91,732,229 | Pendiente | |
| 298 | Oct 2050 | $720,000 | -$311,988 | $1,031,988 | $92,044,217 | Pendiente | |
| 299 | Nov 2050 | $720,000 | -$315,497 | $1,035,497 | $92,359,714 | Pendiente | |
| 300 | Dic 2050 | $720,000 | -$319,047 | $1,039,047 | $92,678,761 | Pendiente | |
| 301 | Ene 2051 | $720,000 | -$322,636 | $1,042,636 | $93,001,397 | Pendiente | |
| 302 | Feb 2051 | $720,000 | -$326,266 | $1,046,266 | $93,327,663 | Pendiente | |
| 303 | Mar 2051 | $720,000 | -$329,936 | $1,049,936 | $93,657,599 | Pendiente | |
| 304 | Abr 2051 | $720,000 | -$333,648 | $1,053,648 | $93,991,247 | Pendiente | |
| 305 | May 2051 | $720,000 | -$337,402 | $1,057,402 | $94,328,649 | Pendiente | |
| 306 | Jun 2051 | $720,000 | -$341,197 | $1,061,197 | $94,669,846 | Pendiente | |
| 307 | Jul 2051 | $720,000 | -$345,036 | $1,065,036 | $95,014,882 | Pendiente | |
| 308 | Ago 2051 | $720,000 | -$348,917 | $1,068,917 | $95,363,799 | Pendiente | |
| 309 | Sep 2051 | $720,000 | -$352,843 | $1,072,843 | $95,716,642 | Pendiente | |
| 310 | Oct 2051 | $720,000 | -$356,812 | $1,076,812 | $96,073,454 | Pendiente | |
| 311 | Nov 2051 | $720,000 | -$360,826 | $1,080,826 | $96,434,280 | Pendiente | |
| 312 | Dic 2051 | $720,000 | -$364,886 | $1,084,886 | $96,799,166 | Pendiente | |
| 313 | Ene 2052 | $720,000 | -$368,991 | $1,088,991 | $97,168,157 | Pendiente | |
| 314 | Feb 2052 | $720,000 | -$373,142 | $1,093,142 | $97,541,298 | Pendiente | |
| 315 | Mar 2052 | $720,000 | -$377,340 | $1,097,340 | $97,918,638 | Pendiente | |
| 316 | Abr 2052 | $720,000 | -$381,585 | $1,101,585 | $98,300,223 | Pendiente | |
| 317 | May 2052 | $720,000 | -$385,878 | $1,105,878 | $98,686,100 | Pendiente | |
| 318 | Jun 2052 | $720,000 | -$390,219 | $1,110,219 | $99,076,319 | Pendiente | |
| 319 | Jul 2052 | $720,000 | -$394,609 | $1,114,609 | $99,470,927 | Pendiente | |
| 320 | Ago 2052 | $720,000 | -$399,048 | $1,119,048 | $99,869,975 | Pendiente | |
| 321 | Sep 2052 | $720,000 | -$403,537 | $1,123,537 | $100,273,513 | Pendiente | |
| 322 | Oct 2052 | $720,000 | -$408,077 | $1,128,077 | $100,681,590 | Pendiente | |
| 323 | Nov 2052 | $720,000 | -$412,668 | $1,132,668 | $101,094,257 | Pendiente | |
| 324 | Dic 2052 | $720,000 | -$417,310 | $1,137,310 | $101,511,568 | Pendiente | |
| 325 | Ene 2053 | $720,000 | -$422,005 | $1,142,005 | $101,933,573 | Pendiente | |
| 326 | Feb 2053 | $720,000 | -$426,753 | $1,146,753 | $102,360,326 | Pendiente | |
| 327 | Mar 2053 | $720,000 | -$431,554 | $1,151,554 | $102,791,879 | Pendiente | |
| 328 | Abr 2053 | $720,000 | -$436,409 | $1,156,409 | $103,228,288 | Pendiente | |
| 329 | May 2053 | $720,000 | -$441,318 | $1,161,318 | $103,669,606 | Pendiente | |
| 330 | Jun 2053 | $720,000 | -$446,283 | $1,166,283 | $104,115,889 | Pendiente | |
| 331 | Jul 2053 | $720,000 | -$451,304 | $1,171,304 | $104,567,193 | Pendiente | |
| 332 | Ago 2053 | $720,000 | -$456,381 | $1,176,381 | $105,023,574 | Pendiente | |
| 333 | Sep 2053 | $720,000 | -$461,515 | $1,181,515 | $105,485,089 | Pendiente | |
| 334 | Oct 2053 | $720,000 | -$466,707 | $1,186,707 | $105,951,796 | Pendiente | |
| 335 | Nov 2053 | $720,000 | -$471,958 | $1,191,958 | $106,423,754 | Pendiente | |
| 336 | Dic 2053 | $720,000 | -$477,267 | $1,197,267 | $106,901,021 | Pendiente | |
| 337 | Ene 2054 | $720,000 | -$482,636 | $1,202,636 | $107,383,658 | Pendiente | |
| 338 | Feb 2054 | $720,000 | -$488,066 | $1,208,066 | $107,871,724 | Pendiente | |
| 339 | Mar 2054 | $720,000 | -$493,557 | $1,213,557 | $108,365,281 | Pendiente | |
| 340 | Abr 2054 | $720,000 | -$499,109 | $1,219,109 | $108,864,390 | Pendiente | |
| 341 | May 2054 | $720,000 | -$504,724 | $1,224,724 | $109,369,115 | Pendiente | |
| 342 | Jun 2054 | $720,000 | -$510,403 | $1,230,403 | $109,879,517 | Pendiente | |
| 343 | Jul 2054 | $720,000 | -$516,145 | $1,236,145 | $110,395,662 | Pendiente | |
| 344 | Ago 2054 | $720,000 | -$521,951 | $1,241,951 | $110,917,613 | Pendiente | |
| 345 | Sep 2054 | $720,000 | -$527,823 | $1,247,823 | $111,445,436 | Pendiente | |
| 346 | Oct 2054 | $720,000 | -$533,761 | $1,253,761 | $111,979,197 | Pendiente | |
| 347 | Nov 2054 | $720,000 | -$539,766 | $1,259,766 | $112,518,963 | Pendiente | |
| 348 | Dic 2054 | $720,000 | -$545,838 | $1,265,838 | $113,064,802 | Pendiente | |
| 349 | Ene 2055 | $720,000 | -$551,979 | $1,271,979 | $113,616,781 | Pendiente | |
| 350 | Feb 2055 | $720,000 | -$558,189 | $1,278,189 | $114,174,969 | Pendiente | |
| 351 | Mar 2055 | $720,000 | -$564,468 | $1,284,468 | $114,739,438 | Pendiente | |
| 352 | Abr 2055 | $720,000 | -$570,819 | $1,290,819 | $115,310,257 | Pendiente | |
| 353 | May 2055 | $720,000 | -$577,240 | $1,297,240 | $115,887,497 | Pendiente | |
| 354 | Jun 2055 | $720,000 | -$583,734 | $1,303,734 | $116,471,231 | Pendiente | |
| 355 | Jul 2055 | $720,000 | -$590,301 | $1,310,301 | $117,061,533 | Pendiente | |
| 356 | Ago 2055 | $720,000 | -$596,942 | $1,316,942 | $117,658,475 | Pendiente | |
| 357 | Sep 2055 | $720,000 | -$603,658 | $1,323,658 | $118,262,133 | Pendiente | |
| 358 | Oct 2055 | $720,000 | -$610,449 | $1,330,449 | $118,872,582 | Pendiente | |
| 359 | Nov 2055 | $720,000 | -$617,317 | $1,337,317 | $119,489,898 | Pendiente | |
| 360 | Dic 2055 | $720,000 | -$624,261 | $1,344,261 | $120,114,160 | Pendiente | |
| 361 | Ene 2056 | $720,000 | -$631,284 | $1,351,284 | $120,745,444 | Pendiente | |
| 362 | Feb 2056 | $720,000 | -$638,386 | $1,358,386 | $121,383,830 | Pendiente | |
| 363 | Mar 2056 | $720,000 | -$645,568 | $1,365,568 | $122,029,398 | Pendiente | |
| 364 | Abr 2056 | $720,000 | -$652,831 | $1,372,831 | $122,682,229 | Pendiente | |
| 365 | May 2056 | $720,000 | -$660,175 | $1,380,175 | $123,342,404 | Pendiente | |
| 366 | Jun 2056 | $720,000 | -$667,602 | $1,387,602 | $124,010,006 | Pendiente | |
| 367 | Jul 2056 | $720,000 | -$675,113 | $1,395,113 | $124,685,119 | Pendiente | |
| 368 | Ago 2056 | $720,000 | -$682,708 | $1,402,708 | $125,367,826 | Pendiente | |
| 369 | Sep 2056 | $720,000 | -$690,388 | $1,410,388 | $126,058,214 | Pendiente | |
| 370 | Oct 2056 | $720,000 | -$698,155 | $1,418,155 | $126,756,369 | Pendiente | |
| 371 | Nov 2056 | $720,000 | -$706,009 | $1,426,009 | $127,462,378 | Pendiente | |
| 372 | Dic 2056 | $720,000 | -$713,952 | $1,433,952 | $128,176,330 | Pendiente | |
| 373 | Ene 2057 | $720,000 | -$721,984 | $1,441,984 | $128,898,314 | Pendiente | |
| 374 | Feb 2057 | $720,000 | -$730,106 | $1,450,106 | $129,628,420 | Pendiente | |
| 375 | Mar 2057 | $720,000 | -$738,320 | $1,458,320 | $130,366,740 | Pendiente | |
| 376 | Abr 2057 | $720,000 | -$746,626 | $1,466,626 | $131,113,365 | Pendiente | |
| 377 | May 2057 | $720,000 | -$755,025 | $1,475,025 | $131,868,391 | Pendiente | |
| 378 | Jun 2057 | $720,000 | -$763,519 | $1,483,519 | $132,631,910 | Pendiente | |
| 379 | Jul 2057 | $720,000 | -$772,109 | $1,492,109 | $133,404,019 | Pendiente | |
| 380 | Ago 2057 | $720,000 | -$780,795 | $1,500,795 | $134,184,814 | Pendiente | |
| 381 | Sep 2057 | $720,000 | -$789,579 | $1,509,579 | $134,974,394 | Pendiente | |
| 382 | Oct 2057 | $720,000 | -$798,462 | $1,518,462 | $135,772,855 | Pendiente | |
| 383 | Nov 2057 | $720,000 | -$807,445 | $1,527,445 | $136,580,300 | Pendiente | |
| 384 | Dic 2057 | $720,000 | -$816,528 | $1,536,528 | $137,396,828 | Pendiente | |
| 385 | Ene 2058 | $720,000 | -$825,714 | $1,545,714 | $138,222,543 | Pendiente | |
| 386 | Feb 2058 | $720,000 | -$835,004 | $1,555,004 | $139,057,546 | Pendiente | |
| 387 | Mar 2058 | $720,000 | -$844,397 | $1,564,397 | $139,901,944 | Pendiente | |
| 388 | Abr 2058 | $720,000 | -$853,897 | $1,573,897 | $140,755,841 | Pendiente | |
| 389 | May 2058 | $720,000 | -$863,503 | $1,583,503 | $141,619,344 | Pendiente | |
| 390 | Jun 2058 | $720,000 | -$873,218 | $1,593,218 | $142,492,561 | Pendiente | |
| 391 | Jul 2058 | $720,000 | -$883,041 | $1,603,041 | $143,375,603 | Pendiente | |
| 392 | Ago 2058 | $720,000 | -$892,976 | $1,612,976 | $144,268,578 | Pendiente | |
| 393 | Sep 2058 | $720,000 | -$903,022 | $1,623,022 | $145,171,600 | Pendiente | |
| 394 | Oct 2058 | $720,000 | -$913,180 | $1,633,180 | $146,084,780 | Pendiente | |
| 395 | Nov 2058 | $720,000 | -$923,454 | $1,643,454 | $147,008,234 | Pendiente | |
| 396 | Dic 2058 | $720,000 | -$933,843 | $1,653,843 | $147,942,077 | Pendiente | |
| 397 | Ene 2059 | $720,000 | -$944,348 | $1,664,348 | $148,886,425 | Pendiente | |
| 398 | Feb 2059 | $720,000 | -$954,972 | $1,674,972 | $149,841,397 | Pendiente | |
| 399 | Mar 2059 | $720,000 | -$965,716 | $1,685,716 | $150,807,113 | Pendiente | |
| 400 | Abr 2059 | $720,000 | -$976,580 | $1,696,580 | $151,783,693 | Pendiente | |
| 401 | May 2059 | $720,000 | -$987,567 | $1,707,567 | $152,771,260 | Pendiente | |
| 402 | Jun 2059 | $720,000 | -$998,677 | $1,718,677 | $153,769,936 | Pendiente | |
| 403 | Jul 2059 | $720,000 | -$1,009,912 | $1,729,912 | $154,779,848 | Pendiente | |
| 404 | Ago 2059 | $720,000 | -$1,021,273 | $1,741,273 | $155,801,121 | Pendiente | |
| 405 | Sep 2059 | $720,000 | -$1,032,763 | $1,752,763 | $156,833,884 | Pendiente | |
| 406 | Oct 2059 | $720,000 | -$1,044,381 | $1,764,381 | $157,878,265 | Pendiente | |
| 407 | Nov 2059 | $720,000 | -$1,056,130 | $1,776,130 | $158,934,396 | Pendiente | |
| 408 | Dic 2059 | $720,000 | -$1,068,012 | $1,788,012 | $160,002,408 | Pendiente | |
| 409 | Ene 2060 | $720,000 | -$1,080,027 | $1,800,027 | $161,082,435 | Pendiente | |
| 410 | Feb 2060 | $720,000 | -$1,092,177 | $1,812,177 | $162,174,612 | Pendiente | |
| 411 | Mar 2060 | $720,000 | -$1,104,464 | $1,824,464 | $163,279,077 | Pendiente | |
| 412 | Abr 2060 | $720,000 | -$1,116,890 | $1,836,890 | $164,395,966 | Pendiente | |
| 413 | May 2060 | $720,000 | -$1,129,455 | $1,849,455 | $165,525,421 | Pendiente | |
| 414 | Jun 2060 | $720,000 | -$1,142,161 | $1,862,161 | $166,667,582 | Pendiente | |
| 415 | Jul 2060 | $720,000 | -$1,155,010 | $1,875,010 | $167,822,592 | Pendiente | |
| 416 | Ago 2060 | $720,000 | -$1,168,004 | $1,888,004 | $168,990,596 | Pendiente | |
| 417 | Sep 2060 | $720,000 | -$1,181,144 | $1,901,144 | $170,171,740 | Pendiente | |
| 418 | Oct 2060 | $720,000 | -$1,194,432 | $1,914,432 | $171,366,173 | Pendiente | |
| 419 | Nov 2060 | $720,000 | -$1,207,869 | $1,927,869 | $172,574,042 | Pendiente | |
| 420 | Dic 2060 | $720,000 | -$1,221,458 | $1,941,458 | $173,795,500 | Pendiente | |
| 421 | Ene 2061 | $720,000 | -$1,235,199 | $1,955,199 | $175,030,699 | Pendiente | |
| 422 | Feb 2061 | $720,000 | -$1,249,095 | $1,969,095 | $176,279,795 | Pendiente | |
| 423 | Mar 2061 | $720,000 | -$1,263,148 | $1,983,148 | $177,542,942 | Pendiente | |
| 424 | Abr 2061 | $720,000 | -$1,277,358 | $1,997,358 | $178,820,300 | Pendiente | |
| 425 | May 2061 | $720,000 | -$1,291,728 | $2,011,728 | $180,112,029 | Pendiente | |
| 426 | Jun 2061 | $720,000 | -$1,306,260 | $2,026,260 | $181,418,289 | Pendiente | |
| 427 | Jul 2061 | $720,000 | -$1,320,956 | $2,040,956 | $182,739,245 | Pendiente | |
| 428 | Ago 2061 | $720,000 | -$1,335,817 | $2,055,817 | $184,075,061 | Pendiente | |
| 429 | Sep 2061 | $720,000 | -$1,350,844 | $2,070,844 | $185,425,906 | Pendiente | |
| 430 | Oct 2061 | $720,000 | -$1,366,041 | $2,086,041 | $186,791,947 | Pendiente | |
| 431 | Nov 2061 | $720,000 | -$1,381,409 | $2,101,409 | $188,173,357 | Pendiente | |
| 432 | Dic 2061 | $720,000 | -$1,396,950 | $2,116,950 | $189,570,307 | Pendiente | |
| 433 | Ene 2062 | $720,000 | -$1,412,666 | $2,132,666 | $190,982,973 | Pendiente | |
| 434 | Feb 2062 | $720,000 | -$1,428,558 | $2,148,558 | $192,411,531 | Pendiente | |
| 435 | Mar 2062 | $720,000 | -$1,444,630 | $2,164,630 | $193,856,161 | Pendiente | |
| 436 | Abr 2062 | $720,000 | -$1,460,882 | $2,180,882 | $195,317,043 | Pendiente | |
| 437 | May 2062 | $720,000 | -$1,477,317 | $2,197,317 | $196,794,360 | Pendiente | |
| 438 | Jun 2062 | $720,000 | -$1,493,937 | $2,213,937 | $198,288,296 | Pendiente | |
| 439 | Jul 2062 | $720,000 | -$1,510,743 | $2,230,743 | $199,799,040 | Pendiente | |
| 440 | Ago 2062 | $720,000 | -$1,527,739 | $2,247,739 | $201,326,779 | Pendiente | |
| 441 | Sep 2062 | $720,000 | -$1,544,926 | $2,264,926 | $202,871,705 | Pendiente | |
| 442 | Oct 2062 | $720,000 | -$1,562,307 | $2,282,307 | $204,434,012 | Pendiente | |
| 443 | Nov 2062 | $720,000 | -$1,579,883 | $2,299,883 | $206,013,894 | Pendiente | |
| 444 | Dic 2062 | $720,000 | -$1,597,656 | $2,317,656 | $207,611,551 | Pendiente | |
| 445 | Ene 2063 | $720,000 | -$1,615,630 | $2,335,630 | $209,227,181 | Pendiente | |
| 446 | Feb 2063 | $720,000 | -$1,633,806 | $2,353,806 | $210,860,986 | Pendiente | |
| 447 | Mar 2063 | $720,000 | -$1,652,186 | $2,372,186 | $212,513,172 | Pendiente | |
| 448 | Abr 2063 | $720,000 | -$1,670,773 | $2,390,773 | $214,183,946 | Pendiente | |
| 449 | May 2063 | $720,000 | -$1,689,569 | $2,409,569 | $215,873,515 | Pendiente | |
| 450 | Jun 2063 | $720,000 | -$1,708,577 | $2,428,577 | $217,582,092 | Pendiente | |
| 451 | Jul 2063 | $720,000 | -$1,727,799 | $2,447,799 | $219,309,891 | Pendiente | |
| 452 | Ago 2063 | $720,000 | -$1,747,236 | $2,467,236 | $221,057,127 | Pendiente | |
| 453 | Sep 2063 | $720,000 | -$1,766,893 | $2,486,893 | $222,824,020 | Pendiente | |
| 454 | Oct 2063 | $720,000 | -$1,786,770 | $2,506,770 | $224,610,790 | Pendiente | |
| 455 | Nov 2063 | $720,000 | -$1,806,871 | $2,526,871 | $226,417,661 | Pendiente | |
| 456 | Dic 2063 | $720,000 | -$1,827,199 | $2,547,199 | $228,244,860 | Pendiente | |
| 457 | Ene 2064 | $720,000 | -$1,847,755 | $2,567,755 | $230,092,615 | Pendiente | |
| 458 | Feb 2064 | $720,000 | -$1,868,542 | $2,588,542 | $231,961,156 | Pendiente | |
| 459 | Mar 2064 | $720,000 | -$1,889,563 | $2,609,563 | $233,850,719 | Pendiente | |
| 460 | Abr 2064 | $720,000 | -$1,910,821 | $2,630,821 | $235,761,540 | Pendiente | |
| 461 | May 2064 | $720,000 | -$1,932,317 | $2,652,317 | $237,693,857 | Pendiente | |
| 462 | Jun 2064 | $720,000 | -$1,954,056 | $2,674,056 | $239,647,913 | Pendiente | |
| 463 | Jul 2064 | $720,000 | -$1,976,039 | $2,696,039 | $241,623,952 | Pendiente | |
| 464 | Ago 2064 | $720,000 | -$1,998,269 | $2,718,269 | $243,622,222 | Pendiente | |
| 465 | Sep 2064 | $720,000 | -$2,020,750 | $2,740,750 | $245,642,972 | Pendiente | |
| 466 | Oct 2064 | $720,000 | -$2,043,483 | $2,763,483 | $247,686,455 | Pendiente | |
| 467 | Nov 2064 | $720,000 | -$2,066,473 | $2,786,473 | $249,752,928 | Pendiente | |
| 468 | Dic 2064 | $720,000 | -$2,089,720 | $2,809,720 | $251,842,648 | Pendiente | |
| 469 | Ene 2065 | $720,000 | -$2,113,230 | $2,833,230 | $253,955,878 | Pendiente | |
| 470 | Feb 2065 | $720,000 | -$2,137,004 | $2,857,004 | $256,092,882 | Pendiente | |
| 471 | Mar 2065 | $720,000 | -$2,161,045 | $2,881,045 | $258,253,927 | Pendiente | |
| 472 | Abr 2065 | $720,000 | -$2,185,357 | $2,905,357 | $260,439,283 | Pendiente | |
| 473 | May 2065 | $720,000 | -$2,209,942 | $2,929,942 | $262,649,225 | Pendiente | |
| 474 | Jun 2065 | $720,000 | -$2,234,804 | $2,954,804 | $264,884,029 | Pendiente | |
| 475 | Jul 2065 | $720,000 | -$2,259,945 | $2,979,945 | $267,143,974 | Pendiente | |
| 476 | Ago 2065 | $720,000 | -$2,285,370 | $3,005,370 | $269,429,344 | Pendiente | |
| 477 | Sep 2065 | $720,000 | -$2,311,080 | $3,031,080 | $271,740,424 | Pendiente | |
| 478 | Oct 2065 | $720,000 | -$2,337,080 | $3,057,080 | $274,077,504 | Pendiente | |
| 479 | Nov 2065 | $720,000 | -$2,363,372 | $3,083,372 | $276,440,876 | Pendiente | |
| 480 | Dic 2065 | $720,000 | -$2,389,960 | $3,109,960 | $278,830,836 | Pendiente | |
| 481 | Ene 2066 | $720,000 | -$2,416,847 | $3,136,847 | $281,247,683 | Pendiente | |
| 482 | Feb 2066 | $720,000 | -$2,444,036 | $3,164,036 | $283,691,719 | Pendiente | |
| 483 | Mar 2066 | $720,000 | -$2,471,532 | $3,191,532 | $286,163,251 | Pendiente | |
| 484 | Abr 2066 | $720,000 | -$2,499,337 | $3,219,337 | $288,662,587 | Pendiente | |
| 485 | May 2066 | $720,000 | -$2,527,454 | $3,247,454 | $291,190,041 | Pendiente | |
| 486 | Jun 2066 | $720,000 | -$2,555,888 | $3,275,888 | $293,745,929 | Pendiente | |
| 487 | Jul 2066 | $720,000 | -$2,584,642 | $3,304,642 | $296,330,571 | Pendiente | |
| 488 | Ago 2066 | $720,000 | -$2,613,719 | $3,333,719 | $298,944,290 | Pendiente | |
| 489 | Sep 2066 | $720,000 | -$2,643,123 | $3,363,123 | $301,587,413 | Pendiente | |
| 490 | Oct 2066 | $720,000 | -$2,672,858 | $3,392,858 | $304,260,272 | Pendiente | |
| 491 | Nov 2066 | $720,000 | -$2,702,928 | $3,422,928 | $306,963,200 | Pendiente | |
| 492 | Dic 2066 | $720,000 | -$2,733,336 | $3,453,336 | $309,696,536 | Pendiente | |
| 493 | Ene 2067 | $720,000 | -$2,764,086 | $3,484,086 | $312,460,622 | Pendiente | |
| 494 | Feb 2067 | $720,000 | -$2,795,182 | $3,515,182 | $315,255,804 | Pendiente | |
| 495 | Mar 2067 | $720,000 | -$2,826,628 | $3,546,628 | $318,082,432 | Pendiente | |
| 496 | Abr 2067 | $720,000 | -$2,858,427 | $3,578,427 | $320,940,859 | Pendiente | |
| 497 | May 2067 | $720,000 | -$2,890,585 | $3,610,585 | $323,831,444 | Pendiente | |
| 498 | Jun 2067 | $720,000 | -$2,923,104 | $3,643,104 | $326,754,547 | Pendiente | |
| 499 | Jul 2067 | $720,000 | -$2,955,989 | $3,675,989 | $329,710,536 | Pendiente | |
| 500 | Ago 2067 | $720,000 | -$2,989,244 | $3,709,244 | $332,699,780 | Pendiente | |
| 501 | Sep 2067 | $720,000 | -$3,022,873 | $3,742,873 | $335,722,652 | Pendiente | |
| 502 | Oct 2067 | $720,000 | -$3,056,880 | $3,776,880 | $338,779,532 | Pendiente | |
| 503 | Nov 2067 | $720,000 | -$3,091,270 | $3,811,270 | $341,870,802 | Pendiente | |
| 504 | Dic 2067 | $720,000 | -$3,126,047 | $3,846,047 | $344,996,848 | Pendiente | |
| 505 | Ene 2068 | $720,000 | -$3,161,215 | $3,881,215 | $348,158,063 | Pendiente | |
| 506 | Feb 2068 | $720,000 | -$3,196,778 | $3,916,778 | $351,354,841 | Pendiente | |
| 507 | Mar 2068 | $720,000 | -$3,232,742 | $3,952,742 | $354,587,583 | Pendiente | |
| 508 | Abr 2068 | $720,000 | -$3,269,110 | $3,989,110 | $357,856,693 | Pendiente | |
| 509 | May 2068 | $720,000 | -$3,305,888 | $4,025,888 | $361,162,581 | Pendiente | |
| 510 | Jun 2068 | $720,000 | -$3,343,079 | $4,063,079 | $364,505,660 | Pendiente | |
| 511 | Jul 2068 | $720,000 | -$3,380,689 | $4,100,689 | $367,886,349 | Pendiente | |
| 512 | Ago 2068 | $720,000 | -$3,418,721 | $4,138,721 | $371,305,070 | Pendiente | |
| 513 | Sep 2068 | $720,000 | -$3,457,182 | $4,177,182 | $374,762,252 | Pendiente | |
| 514 | Oct 2068 | $720,000 | -$3,496,075 | $4,216,075 | $378,258,328 | Pendiente | |
| 515 | Nov 2068 | $720,000 | -$3,535,406 | $4,255,406 | $381,793,734 | Pendiente | |
| 516 | Dic 2068 | $720,000 | -$3,575,180 | $4,295,180 | $385,368,913 | Pendiente | |
| 517 | Ene 2069 | $720,000 | -$3,615,400 | $4,335,400 | $388,984,313 | Pendiente | |
| 518 | Feb 2069 | $720,000 | -$3,656,074 | $4,376,074 | $392,640,387 | Pendiente | |
| 519 | Mar 2069 | $720,000 | -$3,697,204 | $4,417,204 | $396,337,591 | Pendiente | |
| 520 | Abr 2069 | $720,000 | -$3,738,798 | $4,458,798 | $400,076,389 | Pendiente | |
| 521 | May 2069 | $720,000 | -$3,780,859 | $4,500,859 | $403,857,249 | Pendiente | |
| 522 | Jun 2069 | $720,000 | -$3,823,394 | $4,543,394 | $407,680,643 | Pendiente | |
| 523 | Jul 2069 | $720,000 | -$3,866,407 | $4,586,407 | $411,547,050 | Pendiente | |
| 524 | Ago 2069 | $720,000 | -$3,909,904 | $4,629,904 | $415,456,954 | Pendiente | |
| 525 | Sep 2069 | $720,000 | -$3,953,891 | $4,673,891 | $419,410,845 | Pendiente | |
| 526 | Oct 2069 | $720,000 | -$3,998,372 | $4,718,372 | $423,409,217 | Pendiente | |
| 527 | Nov 2069 | $720,000 | -$4,043,354 | $4,763,354 | $427,452,571 | Pendiente | |
| 528 | Dic 2069 | $720,000 | -$4,088,841 | $4,808,841 | $431,541,412 | Pendiente | |
| 529 | Ene 2070 | $720,000 | -$4,134,841 | $4,854,841 | $435,676,253 | Pendiente | |
| 530 | Feb 2070 | $720,000 | -$4,181,358 | $4,901,358 | $439,857,611 | Pendiente | |
| 531 | Mar 2070 | $720,000 | -$4,228,398 | $4,948,398 | $444,086,009 | Pendiente | |
| 532 | Abr 2070 | $720,000 | -$4,275,968 | $4,995,968 | $448,361,977 | Pendiente | |
| 533 | May 2070 | $720,000 | -$4,324,072 | $5,044,072 | $452,686,049 | Pendiente | |
| 534 | Jun 2070 | $720,000 | -$4,372,718 | $5,092,718 | $457,058,767 | Pendiente | |
| 535 | Jul 2070 | $720,000 | -$4,421,911 | $5,141,911 | $461,480,678 | Pendiente | |
| 536 | Ago 2070 | $720,000 | -$4,471,658 | $5,191,658 | $465,952,336 | Pendiente | |
| 537 | Sep 2070 | $720,000 | -$4,521,964 | $5,241,964 | $470,474,299 | Pendiente | |
| 538 | Oct 2070 | $720,000 | -$4,572,836 | $5,292,836 | $475,047,135 | Pendiente | |
| 539 | Nov 2070 | $720,000 | -$4,624,280 | $5,344,280 | $479,671,415 | Pendiente | |
| 540 | Dic 2070 | $720,000 | -$4,676,303 | $5,396,303 | $484,347,719 | Pendiente | |
| 541 | Ene 2071 | $720,000 | -$4,728,912 | $5,448,912 | $489,076,631 | Pendiente | |
| 542 | Feb 2071 | $720,000 | -$4,782,112 | $5,502,112 | $493,858,743 | Pendiente | |
| 543 | Mar 2071 | $720,000 | -$4,835,911 | $5,555,911 | $498,694,654 | Pendiente | |
| 544 | Abr 2071 | $720,000 | -$4,890,315 | $5,610,315 | $503,584,969 | Pendiente | |
| 545 | May 2071 | $720,000 | -$4,945,331 | $5,665,331 | $508,530,299 | Pendiente | |
| 546 | Jun 2071 | $720,000 | -$5,000,966 | $5,720,966 | $513,531,265 | Pendiente | |
| 547 | Jul 2071 | $720,000 | -$5,057,227 | $5,777,227 | $518,588,492 | Pendiente | |
| 548 | Ago 2071 | $720,000 | -$5,114,121 | $5,834,121 | $523,702,613 | Pendiente | |
| 549 | Sep 2071 | $720,000 | -$5,171,654 | $5,891,654 | $528,874,267 | Pendiente | |
| 550 | Oct 2071 | $720,000 | -$5,229,836 | $5,949,836 | $534,104,102 | Pendiente | |
| 551 | Nov 2071 | $720,000 | -$5,288,671 | $6,008,671 | $539,392,774 | Pendiente | |
| 552 | Dic 2071 | $720,000 | -$5,348,169 | $6,068,169 | $544,740,942 | Pendiente | |
| 553 | Ene 2072 | $720,000 | -$5,408,336 | $6,128,336 | $550,149,278 | Pendiente | |
| 554 | Feb 2072 | $720,000 | -$5,469,179 | $6,189,179 | $555,618,457 | Pendiente | |
| 555 | Mar 2072 | $720,000 | -$5,530,708 | $6,250,708 | $561,149,165 | Pendiente | |
| 556 | Abr 2072 | $720,000 | -$5,592,928 | $6,312,928 | $566,742,093 | Pendiente | |
| 557 | May 2072 | $720,000 | -$5,655,849 | $6,375,849 | $572,397,942 | Pendiente | |
| 558 | Jun 2072 | $720,000 | -$5,719,477 | $6,439,477 | $578,117,418 | Pendiente | |
| 559 | Jul 2072 | $720,000 | -$5,783,821 | $6,503,821 | $583,901,239 | Pendiente | |
| 560 | Ago 2072 | $720,000 | -$5,848,889 | $6,568,889 | $589,750,128 | Pendiente | |
| 561 | Sep 2072 | $720,000 | -$5,914,689 | $6,634,689 | $595,664,817 | Pendiente | |
| 562 | Oct 2072 | $720,000 | -$5,981,229 | $6,701,229 | $601,646,046 | Pendiente | |
| 563 | Nov 2072 | $720,000 | -$6,048,518 | $6,768,518 | $607,694,565 | Pendiente | |
| 564 | Dic 2072 | $720,000 | -$6,116,564 | $6,836,564 | $613,811,128 | Pendiente | |
| 565 | Ene 2073 | $720,000 | -$6,185,375 | $6,905,375 | $619,996,504 | Pendiente | |
| 566 | Feb 2073 | $720,000 | -$6,254,961 | $6,974,961 | $626,251,464 | Pendiente | |
| 567 | Mar 2073 | $720,000 | -$6,325,329 | $7,045,329 | $632,576,793 | Pendiente | |
| 568 | Abr 2073 | $720,000 | -$6,396,489 | $7,116,489 | $638,973,282 | Pendiente | |
| 569 | May 2073 | $720,000 | -$6,468,449 | $7,188,449 | $645,441,732 | Pendiente | |
| 570 | Jun 2073 | $720,000 | -$6,541,219 | $7,261,219 | $651,982,951 | Pendiente | |
| 571 | Jul 2073 | $720,000 | -$6,614,808 | $7,334,808 | $658,597,759 | Pendiente | |
| 572 | Ago 2073 | $720,000 | -$6,689,225 | $7,409,225 | $665,286,984 | Pendiente | |
| 573 | Sep 2073 | $720,000 | -$6,764,479 | $7,484,479 | $672,051,463 | Pendiente | |
| 574 | Oct 2073 | $720,000 | -$6,840,579 | $7,560,579 | $678,892,042 | Pendiente | |
| 575 | Nov 2073 | $720,000 | -$6,917,535 | $7,637,535 | $685,809,577 | Pendiente | |
| 576 | Dic 2073 | $720,000 | -$6,995,358 | $7,715,358 | $692,804,935 | Pendiente | |
| 577 | Ene 2074 | $720,000 | -$7,074,056 | $7,794,056 | $699,878,990 | Pendiente | |
| 578 | Feb 2074 | $720,000 | -$7,153,639 | $7,873,639 | $707,032,629 | Pendiente | |
| 579 | Mar 2074 | $720,000 | -$7,234,117 | $7,954,117 | $714,266,746 | Pendiente | |
| 580 | Abr 2074 | $720,000 | -$7,315,501 | $8,035,501 | $721,582,247 | Pendiente | |
| 581 | May 2074 | $720,000 | -$7,397,800 | $8,117,800 | $728,980,047 | Pendiente | |
| 582 | Jun 2074 | $720,000 | -$7,481,026 | $8,201,026 | $736,461,073 | Pendiente | |
| 583 | Jul 2074 | $720,000 | -$7,565,187 | $8,285,187 | $744,026,260 | Pendiente | |
| 584 | Ago 2074 | $720,000 | -$7,650,295 | $8,370,295 | $751,676,555 | Pendiente | |
| 585 | Sep 2074 | $720,000 | -$7,736,361 | $8,456,361 | $759,412,916 | Pendiente | |
| 586 | Oct 2074 | $720,000 | -$7,823,395 | $8,543,395 | $767,236,312 | Pendiente | |
| 587 | Nov 2074 | $720,000 | -$7,911,409 | $8,631,409 | $775,147,720 | Pendiente | |
| 588 | Dic 2074 | $720,000 | -$8,000,412 | $8,720,412 | $783,148,132 | Pendiente | |
| 589 | Ene 2075 | $720,000 | -$8,090,416 | $8,810,416 | $791,238,549 | Pendiente | |
| 590 | Feb 2075 | $720,000 | -$8,181,434 | $8,901,434 | $799,419,982 | Pendiente | |
| 591 | Mar 2075 | $720,000 | -$8,273,475 | $8,993,475 | $807,693,457 | Pendiente | |
| 592 | Abr 2075 | $720,000 | -$8,366,551 | $9,086,551 | $816,060,008 | Pendiente | |
| 593 | May 2075 | $720,000 | -$8,460,675 | $9,180,675 | $824,520,684 | Pendiente | |
| 594 | Jun 2075 | $720,000 | -$8,555,858 | $9,275,858 | $833,076,541 | Pendiente | |
| 595 | Jul 2075 | $720,000 | -$8,652,111 | $9,372,111 | $841,728,652 | Pendiente | |
| 596 | Ago 2075 | $720,000 | -$8,749,447 | $9,469,447 | $850,478,100 | Pendiente | |
| 597 | Sep 2075 | $720,000 | -$8,847,879 | $9,567,879 | $859,325,978 | Pendiente | |
| 598 | Oct 2075 | $720,000 | -$8,947,417 | $9,667,417 | $868,273,396 | Pendiente | |
| 599 | Nov 2075 | $720,000 | -$9,048,076 | $9,768,076 | $877,321,471 | Pendiente | |
| 600 | Dic 2075 | $720,000 | -$9,149,867 | $9,869,867 | $886,471,338 | Pendiente |
Cronograma de Pagos Futuros (MDP)
Proyección de Saldo: Original vs Ajustado (MDP)
Distribución Capital vs Intereses
Impacto en Flujo de Efectivo
Pago mensual comprometido$720,000
Pago anual comprometido$8,640,000
% del flujo patrimonial mensual10.5%
% de rentas destinado a deuda22.5%
Comparativo: Plan Original vs Plan Ajustado
Plan Original
Pagos totales
600
Liquidación
Dic 2075
Intereses totales
$1.25B
Plan Ajustado
Pagos totales
600
Liquidación
Dic 2075
Intereses totales
$1.25B
Impacto
Plazo
−0 pagos
Ahorro en intereses
$0
Ajustes registrados
0
Calendario de Obligaciones
Pago Mensual
2026-07-15
$720,000
PróximoPago Trimestral
2026-09-15
$2,160,000
PróximoRevisión de Tasa
2026-12-15
$8,640,000
AtenciónRenovación Póliza Garantía
2027-03-01
Alertas automáticas configurables desde el Centro de Alertas.