Periodos

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

Vr.Cuota

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

Abono Inters

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,168,950,441.89
29,163,318,864.80
29,157,577,776.26
29,151,725,046.69
29,145,758,505.14
29,139,675,938.42
29,133,475,090.31
29,127,153,660.71
29,120,709,304.80
29,114,139,632.16
29,107,442,205.88
29,100,614,541.67
29,093,654,106.93
29,086,558,319.81
29,079,324,548.24
29,071,950,108.99
29,064,432,266.64
29,056,768,232.57
29,048,955,163.95
29,040,990,162.66
29,032,870,274.21
29,024,592,486.68
29,016,153,729.57
29,007,550,872.67
28,998,780,724.89
28,989,840,033.11
28,980,725,480.94
28,971,433,687.48
28,961,961,206.12
28,952,304,523.19
28,942,460,056.73
28,932,424,155.10
28,922,193,095.66
28,911,763,083.37
28,901,130,249.41
28,890,290,649.72
28,879,240,263.52
28,867,974,991.88
28,856,490,656.14
28,844,782,996.38
28,832,847,669.86

Abono Capital

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

289,601,288.28
295,232,865.37
300,973,953.91
306,826,683.48
312,793,225.03
318,875,791.74
325,076,639.86
331,398,069.45
337,842,425.36
344,412,098.01
351,109,524.28
357,937,188.49
364,897,623.24
371,993,410.36
379,227,181.93
386,601,621.18
394,119,463.53
401,783,497.60
409,596,566.22
417,561,567.51
425,681,455.96
433,959,243.49
442,398,000.60
451,000,857.50
459,771,005.28
468,711,697.05
477,826,249.23
487,118,042.69
496,590,524.05
506,247,206.97
516,091,673.44
526,127,575.07
536,358,634.51
546,788,646.79
557,421,480.75
568,261,080.45
579,311,466.65
590,576,738.29
602,061,074.03
613,768,733.78
625,704,060.30

42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

28,820,680,249.38
28,808,276,221.64
28,795,630,985.59
28,782,739,850.69
28,769,598,035.21
28,756,200,664.42
28,742,542,768.80
28,728,619,282.19
28,714,425,039.92
28,699,954,776.89
28,685,203,125.60
28,670,164,614.19
28,654,833,664.38
28,639,204,589.42
28,623,271,591.99
28,607,028,762.02
28,590,470,074.52
28,573,589,387.32
28,556,380,438.84
28,538,836,845.72
28,520,952,100.46
28,502,719,569.04
28,484,132,488.41
28,465,183,964.03
28,445,866,967.27
28,426,174,332.83
28,406,098,756.07
28,385,632,790.31
28,364,768,844.05
28,343,499,178.18
28,321,815,903.10
28,299,710,975.76
28,277,176,196.74
28,254,203,207.14
28,230,783,485.56
28,206,908,344.83
28,182,568,928.92
28,157,756,209.52
28,132,460,982.80
28,106,673,865.94
28,080,385,293.66
28,053,585,514.67
28,026,264,588.06
27,998,412,379.61
27,970,018,558.04

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

637,871,480.79
650,275,508.53
662,920,744.58
675,811,879.48
688,953,694.96
702,351,065.75
716,008,961.37
729,932,447.98
744,126,690.24
758,596,953.28
773,348,604.57
788,387,115.98
803,718,065.79
819,347,140.75
835,280,138.17
851,522,968.14
868,081,655.65
884,962,342.85
902,171,291.33
919,714,884.45
937,599,629.71
955,832,161.13
974,419,241.76
993,367,766.14
1,012,684,762.90
1,032,377,397.34
1,052,452,974.10
1,072,918,939.86
1,093,782,886.12
1,115,052,551.99
1,136,735,827.07
1,158,840,754.41
1,181,375,533.43
1,204,348,523.02
1,227,768,244.61
1,251,643,385.33
1,275,982,801.25
1,300,795,520.65
1,326,090,747.37
1,351,877,864.23
1,378,166,436.51
1,404,966,215.50
1,432,287,142.11
1,460,139,350.55
1,488,533,172.12

87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

27,941,072,591.16
27,911,563,741.96
27,881,481,064.65
27,850,813,400.59
27,819,549,374.15
27,787,677,388.49
27,755,185,621.24
27,722,062,020.17
27,688,294,298.64
27,653,869,931.11
27,618,776,148.47
27,582,999,933.29
27,546,528,015.02
27,509,346,865.02
27,471,442,691.61
27,432,801,434.90
27,393,408,761.59
27,353,250,059.65
27,312,310,432.92
27,270,574,695.56
27,228,027,366.44
27,184,652,663.35
27,140,434,497.23
27,095,356,466.10
27,049,401,849.08
27,002,553,600.08
26,954,794,341.59
26,906,106,358.13
26,856,471,589.76
26,805,871,625.32
26,754,287,695.64
26,701,700,666.57
26,648,091,031.87
26,593,438,905.98
26,537,724,016.66
26,480,925,697.45
26,423,022,879.99
26,363,994,086.26
26,303,817,420.56
26,242,470,561.40
26,179,930,753.25
26,116,174,798.05
26,051,179,046.66
25,984,919,390.03
25,917,371,250.31

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,517,479,139.01
1,546,987,988.21
1,577,070,665.52
1,607,738,329.58
1,639,002,356.02
1,670,874,341.68
1,703,366,108.93
1,736,489,710.00
1,770,257,431.53
1,804,681,799.06
1,839,775,581.70
1,875,551,796.88
1,912,023,715.15
1,949,204,865.15
1,987,109,038.56
2,025,750,295.27
2,065,142,968.58
2,105,301,670.52
2,146,241,297.25
2,187,977,034.60
2,230,524,363.73
2,273,899,066.81
2,318,117,232.94
2,363,195,264.06
2,409,149,881.09
2,455,998,130.09
2,503,757,388.58
2,552,445,372.04
2,602,080,140.41
2,652,680,104.85
2,704,264,034.53
2,756,851,063.60
2,810,460,698.30
2,865,112,824.19
2,920,827,713.51
2,977,626,032.72
3,035,528,850.18
3,094,557,643.91
3,154,734,309.61
3,216,081,168.77
3,278,620,976.92
3,342,376,932.11
3,407,372,683.51
3,473,632,340.14
3,541,180,479.86

132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

25,848,509,571.69
25,778,308,811.15
25,706,742,928.94
25,633,785,378.95
25,559,409,098.85
25,483,586,500.06
25,406,289,457.52
25,327,489,299.25
25,247,156,795.70
25,165,262,148.95
25,081,774,981.60
24,996,664,325.55
24,909,898,610.49
24,821,445,652.21
24,731,272,640.62
24,639,346,127.63
24,545,632,014.70
24,450,095,540.23
24,352,701,266.63
24,253,413,067.21
24,152,194,112.74
24,049,006,857.83
23,943,813,026.97
23,836,573,600.34
23,727,248,799.37
23,615,798,071.94
23,502,180,077.34
23,386,352,670.97
23,268,272,888.68
23,147,896,930.85
23,025,180,146.12
22,900,077,014.84
22,772,541,132.21
22,642,525,191.02
22,509,980,964.13
22,374,859,286.59
22,237,110,037.37
22,096,682,120.80
21,953,523,447.60
21,807,580,915.57
21,658,800,389.89
21,507,126,683.02
21,352,503,534.26
21,194,873,588.86
21,034,178,376.74

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,610,042,158.47
3,680,242,919.02
3,751,808,801.23
3,824,766,351.22
3,899,142,631.32
3,974,965,230.11
4,052,262,272.65
4,131,062,430.92
4,211,394,934.46
4,293,289,581.22
4,376,776,748.57
4,461,887,404.62
4,548,653,119.68
4,637,106,077.96
4,727,279,089.55
4,819,205,602.54
4,912,919,715.47
5,008,456,189.94
5,105,850,463.53
5,205,138,662.96
5,306,357,617.43
5,409,544,872.34
5,514,738,703.20
5,621,978,129.82
5,731,302,930.79
5,842,753,658.23
5,956,371,652.83
6,072,199,059.20
6,190,278,841.49
6,310,654,799.32
6,433,371,584.05
6,558,474,715.33
6,686,010,597.96
6,816,026,539.15
6,948,570,766.03
7,083,692,443.58
7,221,441,692.80
7,361,869,609.37
7,505,028,282.57
7,650,970,814.59
7,799,751,340.28
7,951,425,047.14
8,106,048,195.91
8,263,678,141.31
8,424,373,353.42

177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

20,870,358,290.84
20,703,352,564.97
20,533,099,251.26
20,359,535,197.24
20,182,596,022.36
20,002,216,094.13
19,818,328,503.78
19,630,865,041.42
19,439,756,170.77
19,244,931,003.33
19,046,317,272.12
18,843,841,304.85
18,637,427,996.62
18,427,000,782.01
18,212,481,606.74
17,993,790,898.68
17,770,847,538.33
17,543,568,828.76
17,311,870,464.92
17,075,666,502.35
16,834,869,325.32
16,589,389,614.35
16,339,136,313.02
16,084,016,594.27
15,823,935,825.90
15,558,797,535.49
15,288,503,374.65
15,012,953,082.49
14,732,044,448.45
14,445,673,274.40
14,153,733,335.95
13,856,116,343.11
13,552,711,900.06
13,243,407,464.23
12,928,088,304.57
12,606,637,458.94
12,278,935,690.79
11,944,861,444.88
11,604,290,802.22
11,257,097,434.10
10,903,152,555.21
10,542,324,875.90
10,174,480,553.46
9,799,483,142.48
9,417,193,544.23

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,588,193,439.32
8,755,199,165.20
8,925,452,478.91
9,099,016,532.93
9,275,955,707.81
9,456,335,636.04
9,640,223,226.39
9,827,686,688.75
10,018,795,559.40
10,213,620,726.84
10,412,234,458.05
10,614,710,425.32
10,821,123,733.55
11,031,550,948.16
11,246,070,123.43
11,464,760,831.49
11,687,704,191.84
11,914,982,901.40
12,146,681,265.25
12,382,885,227.82
12,623,682,404.85
12,869,162,115.82
13,119,415,417.14
13,374,535,135.90
13,634,615,904.27
13,899,754,194.68
14,170,048,355.52
14,445,598,647.68
14,726,507,281.71
15,012,878,455.77
15,304,818,394.21
15,602,435,387.06
15,905,839,830.11
16,215,144,265.93
16,530,463,425.60
16,851,914,271.23
17,179,616,039.38
17,513,690,285.29
17,854,260,927.95
18,201,454,296.07
18,555,399,174.96
18,916,226,854.27
19,284,071,176.71
19,659,068,587.69
20,041,358,185.94

222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
9,027,469,955.09
$
8,630,167,813.91
$
8,225,139,748.42
$
7,812,235,520.55
$
7,391,301,970.70
$
6,962,182,960.95
$
6,524,719,317.12
$
6,078,748,769.72
$
5,624,105,893.79
$
5,160,622,047.51
$
4,688,125,309.68
$
4,206,440,415.89
$
3,715,388,693.57
$
3,214,787,995.68
$
2,704,452,633.16
$
2,184,193,306.04
$
1,653,817,033.24
$
1,113,127,080.96
$
561,922,889.72
$ 5,570,052,415,240.44

$
20,431,081,775.08
$
20,828,383,916.26
$
21,233,411,981.75
$
21,646,316,209.62
$
22,067,249,759.47
$
22,496,368,769.22
$
22,933,832,413.05
$
23,379,802,960.45
$
23,834,445,836.38
$
24,297,929,682.65
$
24,770,426,420.49
$
25,252,111,314.28
$
25,743,163,036.60
$
26,243,763,734.49
$
26,754,099,097.01
$
27,274,358,424.12
$
27,804,734,696.93
$
28,345,424,649.21
$
28,896,628,840.44
$ 1,499,999,999,999.94

Saldo Insulto o Balance

Datos del ejercicio

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Crdito asignado
Periodo

1,500,000,000,000.00
1,499,710,398,711.72
1,499,415,165,846.35
1,499,114,191,892.44
1,498,807,365,208.96
1,498,494,571,983.94
1,498,175,696,192.19
1,497,850,619,552.34
1,497,519,221,482.88
1,497,181,379,057.52
1,496,836,966,959.51
1,496,485,857,435.23
1,496,127,920,246.74
1,495,763,022,623.50
1,495,391,029,213.14
1,495,011,802,031.21
1,494,625,200,410.03
1,494,231,080,946.50
1,493,829,297,448.90
1,493,419,700,882.68
1,493,002,139,315.17
1,492,576,457,859.21
1,492,142,498,615.72
1,491,700,100,615.12
1,491,249,099,757.62
1,490,789,328,752.35
1,490,320,617,055.29
1,489,842,790,806.06
1,489,355,672,763.37
1,488,859,082,239.32
1,488,352,835,032.35
1,487,836,743,358.91
1,487,310,615,783.85
1,486,774,257,149.34
1,486,227,468,502.55
1,485,670,047,021.79
1,485,101,785,941.34
1,484,522,474,474.69
1,483,931,897,736.40
1,483,329,836,662.37
1,482,716,067,928.59
1,482,090,363,868.28

Tasa de inters
NV
Tasa de usura

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,481,452,492,387.50
1,480,802,216,878.97
1,480,139,296,134.38
1,479,463,484,254.90
1,478,774,530,559.94
1,478,072,179,494.19
1,477,356,170,532.82
1,476,626,238,084.85
1,475,882,111,394.60
1,475,123,514,441.32
1,474,350,165,836.76
1,473,561,778,720.77
1,472,758,060,654.98
1,471,938,713,514.24
1,471,103,433,376.06
1,470,251,910,407.92
1,469,383,828,752.27
1,468,498,866,409.42
1,467,596,695,118.09
1,466,676,980,233.64
1,465,739,380,603.93
1,464,783,548,442.80
1,463,809,129,201.05
1,462,815,761,434.91
1,461,803,076,672.01
1,460,770,699,274.67
1,459,718,246,300.57
1,458,645,327,360.71
1,457,551,544,474.59
1,456,436,491,922.60
1,455,299,756,095.53
1,454,140,915,341.12
1,452,959,539,807.69
1,451,755,191,284.67
1,450,527,423,040.05
1,449,275,779,654.72
1,447,999,796,853.47
1,446,699,001,332.82
1,445,372,910,585.46
1,444,021,032,721.23
1,442,642,866,284.72
1,441,237,900,069.22
1,439,805,612,927.11
1,438,345,473,576.55
1,436,856,940,404.43

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,435,339,461,265.42
1,433,792,473,277.20
1,432,215,402,611.68
1,430,607,664,282.11
1,428,968,661,926.09
1,427,297,787,584.41
1,425,594,421,475.48
1,423,857,931,765.48
1,422,087,674,333.95
1,420,282,992,534.89
1,418,443,216,953.19
1,416,567,665,156.31
1,414,655,641,441.16
1,412,706,436,576.01
1,410,719,327,537.46
1,408,693,577,242.19
1,406,628,434,273.61
1,404,523,132,603.09
1,402,376,891,305.84
1,400,188,914,271.24
1,397,958,389,907.51
1,395,684,490,840.69
1,393,366,373,607.75
1,391,003,178,343.69
1,388,594,028,462.60
1,386,138,030,332.51
1,383,634,272,943.93
1,381,081,827,571.89
1,378,479,747,431.48
1,375,827,067,326.63
1,373,122,803,292.10
1,370,365,952,228.50
1,367,555,491,530.20
1,364,690,378,706.01
1,361,769,550,992.51
1,358,791,924,959.78
1,355,756,396,109.61
1,352,661,838,465.70
1,349,507,104,156.09
1,346,291,022,987.32
1,343,012,402,010.40
1,339,670,025,078.29
1,336,262,652,394.78
1,332,789,020,054.64
1,329,247,839,574.78

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,325,637,797,416.31
1,321,957,554,497.29
1,318,205,745,696.06
1,314,380,979,344.84
1,310,481,836,713.52
1,306,506,871,483.41
1,302,454,609,210.76
1,298,323,546,779.84
1,294,112,151,845.38
1,289,818,862,264.16
1,285,442,085,515.58
1,280,980,198,110.96
1,276,431,544,991.28
1,271,794,438,913.32
1,267,067,159,823.77
1,262,247,954,221.23
1,257,335,034,505.77
1,252,326,578,315.83
1,247,220,727,852.30
1,242,015,589,189.34
1,236,709,231,571.91
1,231,299,686,699.57
1,225,784,947,996.37
1,220,162,969,866.55
1,214,431,666,935.75
1,208,588,913,277.52
1,202,632,541,624.69
1,196,560,342,565.49
1,190,370,063,724.00
1,184,059,408,924.68
1,177,626,037,340.63
1,171,067,562,625.30
1,164,381,552,027.35
1,157,565,525,488.20
1,150,616,954,722.16
1,143,533,262,278.59
1,136,311,820,585.79
1,128,949,950,976.42
1,121,444,922,693.85
1,113,793,951,879.25
1,105,994,200,538.98
1,098,042,775,491.83
1,089,936,727,295.93
1,081,673,049,154.62
1,073,248,675,801.19

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,064,660,482,361.87
1,055,905,283,196.66
1,046,979,830,717.75
1,037,880,814,184.83
1,028,604,858,477.02
1,019,148,522,840.98
1,009,508,299,614.60
999,680,612,925.85
989,661,817,366.45
979,448,196,639.60
969,035,962,181.55
958,421,251,756.24
947,600,128,022.69
936,568,577,074.53
925,322,506,951.11
913,857,746,119.62
902,170,041,927.78
890,255,059,026.38
878,108,377,761.13
865,725,492,533.30
853,101,810,128.46
840,232,648,012.64
827,113,232,595.49
813,738,697,459.59
800,104,081,555.32
786,204,327,360.65
772,034,279,005.13
757,588,680,357.45
742,862,173,075.74
727,849,294,619.97
712,544,476,225.76
696,942,040,838.70
681,036,201,008.59
664,821,056,742.66
648,290,593,317.06
631,438,679,045.82
614,259,063,006.44
596,745,372,721.15
578,891,111,793.20
560,689,657,497.13
542,134,258,322.17
523,218,031,467.90
503,933,960,291.19
484,274,891,703.50
464,233,533,517.56

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

443,802,451,742.48
422,974,067,826.23
401,740,655,844.48
380,094,339,634.85
358,027,089,875.38
335,530,721,106.17
312,596,888,693.12
289,217,085,732.67
265,382,639,896.29
241,084,710,213.63
216,314,283,793.14
191,062,172,478.87
165,319,009,442.27
139,075,245,707.78
112,321,146,610.78
85,046,788,186.65
57,242,053,489.72
28,896,628,840.51
0.06

La tasa de usura es mayor a la tasa de

intersporlo que se puede deducir que la
tasa ofertada es adecuada
$
1,500,000,000,000.00
20 aos - Cuota mensual
12 meses por ao
TOTAL 240MESES
26% Efectiva Anual
1.9446%
4.71
28.89%

240

Periodos
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

Vr.Cuota
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

Abono Inters
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,168,950,441.89
29,163,318,864.80
29,157,577,776.26
29,151,725,046.69
29,145,758,505.14
29,139,675,938.42
29,133,475,090.31
29,127,153,660.71
29,120,709,304.80
29,114,139,632.16
29,107,442,205.88
29,100,614,541.67
29,093,654,106.93
29,086,558,319.81
29,079,324,548.24
29,071,950,108.99
29,064,432,266.64
29,056,768,232.57
29,048,955,163.95
29,040,990,162.66
29,032,870,274.21
29,024,592,486.68
29,016,153,729.57
29,007,550,872.67
28,998,780,724.89
28,989,840,033.11
28,980,725,480.94
28,971,433,687.48
28,961,961,206.12
28,952,304,523.19
28,942,460,056.73
28,932,424,155.10
28,922,193,095.66
28,911,763,083.37
28,901,130,249.41
28,890,290,649.72
28,879,240,263.52
28,867,974,991.88
28,856,490,656.14
28,844,782,996.38
28,832,847,669.86
28,820,680,249.38
28,808,276,221.64

Abono Capital
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

289,601,288.28
295,232,865.37
300,973,953.91
306,826,683.48
312,793,225.03
318,875,791.74
325,076,639.86
331,398,069.45
337,842,425.36
344,412,098.01
351,109,524.28
357,937,188.49
364,897,623.24
371,993,410.36
379,227,181.93
386,601,621.18
394,119,463.53
401,783,497.60
409,596,566.22
417,561,567.51
425,681,455.96
433,959,243.49
442,398,000.60
451,000,857.50
459,771,005.28
468,711,697.05
477,826,249.23
487,118,042.69
496,590,524.05
506,247,206.97
516,091,673.44
526,127,575.07
536,358,634.51
546,788,646.79
557,421,480.75
568,261,080.45
579,311,466.65
590,576,738.29
602,061,074.03
613,768,733.78
625,704,060.30
637,871,480.79
650,275,508.53

44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

28,795,630,985.59
28,782,739,850.69
28,769,598,035.21
28,756,200,664.42
28,742,542,768.80
28,728,619,282.19
28,714,425,039.92
28,699,954,776.89
28,685,203,125.60
28,670,164,614.19
28,654,833,664.38
28,639,204,589.42
28,623,271,591.99
28,607,028,762.02
28,590,470,074.52
28,573,589,387.32
28,556,380,438.84
28,538,836,845.72
28,520,952,100.46
28,502,719,569.04
28,484,132,488.41
28,465,183,964.03
28,445,866,967.27
28,426,174,332.83
28,406,098,756.07
28,385,632,790.31
28,364,768,844.05
28,343,499,178.18
28,321,815,903.10
28,299,710,975.76
28,277,176,196.74
28,254,203,207.14
28,230,783,485.56
28,206,908,344.83
28,182,568,928.92
28,157,756,209.52
28,132,460,982.80
28,106,673,865.94
28,080,385,293.66
28,053,585,514.67
28,026,264,588.06
27,998,412,379.61
27,970,018,558.04
27,941,072,591.16
27,911,563,741.96

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

662,920,744.58
675,811,879.48
688,953,694.96
702,351,065.75
716,008,961.37
729,932,447.98
744,126,690.24
758,596,953.28
773,348,604.57
788,387,115.98
803,718,065.79
819,347,140.75
835,280,138.17
851,522,968.14
868,081,655.65
884,962,342.85
902,171,291.33
919,714,884.45
937,599,629.71
955,832,161.13
974,419,241.76
993,367,766.14
1,012,684,762.90
1,032,377,397.34
1,052,452,974.10
1,072,918,939.86
1,093,782,886.12
1,115,052,551.99
1,136,735,827.07
1,158,840,754.41
1,181,375,533.43
1,204,348,523.02
1,227,768,244.61
1,251,643,385.33
1,275,982,801.25
1,300,795,520.65
1,326,090,747.37
1,351,877,864.23
1,378,166,436.51
1,404,966,215.50
1,432,287,142.11
1,460,139,350.55
1,488,533,172.12
1,517,479,139.01
1,546,987,988.21

89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

27,881,481,064.65
27,850,813,400.59
27,819,549,374.15
27,787,677,388.49
27,755,185,621.24
27,722,062,020.17
27,688,294,298.64
27,653,869,931.11
27,618,776,148.47
27,582,999,933.29
27,546,528,015.02
27,509,346,865.02
27,471,442,691.61
27,432,801,434.90
27,393,408,761.59
27,353,250,059.65
27,312,310,432.92
27,270,574,695.56
27,228,027,366.44
27,184,652,663.35
27,140,434,497.23
27,095,356,466.10
27,049,401,849.08
27,002,553,600.08
26,954,794,341.59
26,906,106,358.13
26,856,471,589.76
26,805,871,625.32
26,754,287,695.64
26,701,700,666.57
26,648,091,031.87
26,593,438,905.98
26,537,724,016.66
26,480,925,697.45
26,423,022,879.99
26,363,994,086.26
26,303,817,420.56
26,242,470,561.40
26,179,930,753.25
26,116,174,798.05
26,051,179,046.66
25,984,919,390.03
25,917,371,250.31
25,848,509,571.69
25,778,308,811.15

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,577,070,665.52
1,607,738,329.58
1,639,002,356.02
1,670,874,341.68
1,703,366,108.93
1,736,489,710.00
1,770,257,431.53
1,804,681,799.06
1,839,775,581.70
1,875,551,796.88
1,912,023,715.15
1,949,204,865.15
1,987,109,038.56
2,025,750,295.27
2,065,142,968.58
2,105,301,670.52
2,146,241,297.25
2,187,977,034.60
2,230,524,363.73
2,273,899,066.81
2,318,117,232.94
2,363,195,264.06
2,409,149,881.09
2,455,998,130.09
2,503,757,388.58
2,552,445,372.04
2,602,080,140.41
2,652,680,104.85
2,704,264,034.53
2,756,851,063.60
2,810,460,698.30
2,865,112,824.19
2,920,827,713.51
2,977,626,032.72
3,035,528,850.18
3,094,557,643.91
3,154,734,309.61
3,216,081,168.77
3,278,620,976.92
3,342,376,932.11
3,407,372,683.51
3,473,632,340.14
3,541,180,479.86
3,610,042,158.47
3,680,242,919.02

134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

25,706,742,928.94
25,633,785,378.95
25,559,409,098.85
25,483,586,500.06
25,406,289,457.52
25,327,489,299.25
25,247,156,795.70
25,165,262,148.95
25,081,774,981.60
24,996,664,325.55
24,909,898,610.49
24,821,445,652.21
24,731,272,640.62
24,639,346,127.63
24,545,632,014.70
24,450,095,540.23
24,352,701,266.63
24,253,413,067.21
24,152,194,112.74
24,049,006,857.83
23,943,813,026.97
23,836,573,600.34
23,727,248,799.37
23,615,798,071.94
23,502,180,077.34
23,386,352,670.97
23,268,272,888.68
23,147,896,930.85
23,025,180,146.12
22,900,077,014.84
22,772,541,132.21
22,642,525,191.02
22,509,980,964.13
22,374,859,286.59
22,237,110,037.37
22,096,682,120.80
21,953,523,447.60
21,807,580,915.57
21,658,800,389.89
21,507,126,683.02
21,352,503,534.26
21,194,873,588.86
21,034,178,376.74
20,870,358,290.84
20,703,352,564.97

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,751,808,801.23
3,824,766,351.22
3,899,142,631.32
3,974,965,230.11
4,052,262,272.65
4,131,062,430.92
4,211,394,934.46
4,293,289,581.22
4,376,776,748.57
4,461,887,404.62
4,548,653,119.68
4,637,106,077.96
4,727,279,089.55
4,819,205,602.54
4,912,919,715.47
5,008,456,189.94
5,105,850,463.53
5,205,138,662.96
5,306,357,617.43
5,409,544,872.34
5,514,738,703.20
5,621,978,129.82
5,731,302,930.79
5,842,753,658.23
5,956,371,652.83
6,072,199,059.20
6,190,278,841.49
6,310,654,799.32
6,433,371,584.05
6,558,474,715.33
6,686,010,597.96
6,816,026,539.15
6,948,570,766.03
7,083,692,443.58
7,221,441,692.80
7,361,869,609.37
7,505,028,282.57
7,650,970,814.59
7,799,751,340.28
7,951,425,047.14
8,106,048,195.91
8,263,678,141.31
8,424,373,353.42
8,588,193,439.32
8,755,199,165.20

179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

20,533,099,251.26
20,359,535,197.24
20,182,596,022.36
20,002,216,094.13
19,818,328,503.78
19,630,865,041.42
19,439,756,170.77
19,244,931,003.33
19,046,317,272.12
18,843,841,304.85
18,637,427,996.62
18,427,000,782.01
18,212,481,606.74
17,993,790,898.68
17,770,847,538.33
17,543,568,828.76
17,311,870,464.92
17,075,666,502.35
16,834,869,325.32
16,589,389,614.35
16,339,136,313.02
16,084,016,594.27
15,823,935,825.90
15,558,797,535.49
15,288,503,374.65
15,012,953,082.49
14,732,044,448.45
14,445,673,274.40
14,153,733,335.95
13,856,116,343.11
13,552,711,900.06
13,243,407,464.23
12,928,088,304.57
12,606,637,458.94
12,278,935,690.79
11,944,861,444.88
11,604,290,802.22
11,257,097,434.10
10,903,152,555.21
10,542,324,875.90
10,174,480,553.46
9,799,483,142.48
9,417,193,544.23
9,027,469,955.09
8,630,167,813.91

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,925,452,478.91
9,099,016,532.93
9,275,955,707.81
9,456,335,636.04
9,640,223,226.39
9,827,686,688.75
10,018,795,559.40
10,213,620,726.84
10,412,234,458.05
10,614,710,425.32
10,821,123,733.55
11,031,550,948.16
11,246,070,123.43
11,464,760,831.49
11,687,704,191.84
11,914,982,901.40
12,146,681,265.25
12,382,885,227.82
12,623,682,404.85
12,869,162,115.82
13,119,415,417.14
13,374,535,135.90
13,634,615,904.27
13,899,754,194.68
14,170,048,355.52
14,445,598,647.68
14,726,507,281.71
15,012,878,455.77
15,304,818,394.21
15,602,435,387.06
15,905,839,830.11
16,215,144,265.93
16,530,463,425.60
16,851,914,271.23
17,179,616,039.38
17,513,690,285.29
17,854,260,927.95
18,201,454,296.07
18,555,399,174.96
18,916,226,854.27
19,284,071,176.71
19,659,068,587.69
20,041,358,185.94
20,431,081,775.08
20,828,383,916.26

224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17
29,458,551,730.17

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,225,139,748.42
7,812,235,520.55
7,391,301,970.70
6,962,182,960.95
6,524,719,317.12
6,078,748,769.72
5,624,105,893.79
5,160,622,047.51
4,688,125,309.68
4,206,440,415.89
3,715,388,693.57
3,214,787,995.68
2,704,452,633.16
2,184,193,306.04
1,653,817,033.24
1,113,127,080.96
561,922,889.72

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

21,233,411,981.75
21,646,316,209.62
22,067,249,759.47
22,496,368,769.22
22,933,832,413.05
23,379,802,960.45
23,834,445,836.38
24,297,929,682.65
24,770,426,420.49
25,252,111,314.28
25,743,163,036.60
26,243,763,734.49
26,754,099,097.01
27,274,358,424.12
27,804,734,696.93
28,345,424,649.21
28,896,628,840.44

Saldo Insulto o Balance

$
1,500,000,000,000.00
$
1,499,710,398,711.72
$
1,499,415,165,846.35
$
1,499,114,191,892.44
$
1,498,807,365,208.96
$
1,498,494,571,983.94
$
1,498,175,696,192.19
$
1,497,850,619,552.34
$
1,497,519,221,482.88
$
1,497,181,379,057.52
$
1,496,836,966,959.51
$
1,496,485,857,435.23
$
1,496,127,920,246.74
$
1,495,763,022,623.50
$
1,495,391,029,213.14
$
1,495,011,802,031.21
$
1,494,625,200,410.03
$
1,494,231,080,946.50
$
1,493,829,297,448.90
$
1,493,419,700,882.68
$
1,493,002,139,315.17
$
1,492,576,457,859.21
$
1,492,142,498,615.72
$
1,491,700,100,615.12
$
1,491,249,099,757.62
$
1,490,789,328,752.35
$
1,490,320,617,055.29
$
1,489,842,790,806.06
$
1,489,355,672,763.37
$
1,488,859,082,239.32
$
1,488,352,835,032.35
$
1,487,836,743,358.91
$
1,487,310,615,783.85
$
1,486,774,257,149.34
$
1,486,227,468,502.55
$
1,485,670,047,021.79
$
1,485,101,785,941.34
$
1,484,522,474,474.69
$
1,483,931,897,736.40
$
1,483,329,836,662.37
$
1,482,716,067,928.59
$
1,482,090,363,868.28
$
1,481,452,492,387.50
$
1,480,802,216,878.97

Datos del ejercicio

Crdito asignado
Periodo

Tasa de inters

35000000000

30000000000

25000000000

20000000000

15000000000

10000000000

5000000000

10000000000

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,480,139,296,134.38
1,479,463,484,254.90
1,478,774,530,559.94
1,478,072,179,494.19
1,477,356,170,532.82
1,476,626,238,084.85
1,475,882,111,394.60
1,475,123,514,441.32
1,474,350,165,836.76
1,473,561,778,720.77
1,472,758,060,654.98
1,471,938,713,514.24
1,471,103,433,376.06
1,470,251,910,407.92
1,469,383,828,752.27
1,468,498,866,409.42
1,467,596,695,118.09
1,466,676,980,233.64
1,465,739,380,603.93
1,464,783,548,442.80
1,463,809,129,201.05
1,462,815,761,434.91
1,461,803,076,672.01
1,460,770,699,274.67
1,459,718,246,300.57
1,458,645,327,360.71
1,457,551,544,474.59
1,456,436,491,922.60
1,455,299,756,095.53
1,454,140,915,341.12
1,452,959,539,807.69
1,451,755,191,284.67
1,450,527,423,040.05
1,449,275,779,654.72
1,447,999,796,853.47
1,446,699,001,332.82
1,445,372,910,585.46
1,444,021,032,721.23
1,442,642,866,284.72
1,441,237,900,069.22
1,439,805,612,927.11
1,438,345,473,576.55
1,436,856,940,404.43
1,435,339,461,265.42
1,433,792,473,277.20

5000000000

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,432,215,402,611.68
1,430,607,664,282.11
1,428,968,661,926.09
1,427,297,787,584.41
1,425,594,421,475.48
1,423,857,931,765.48
1,422,087,674,333.95
1,420,282,992,534.89
1,418,443,216,953.19
1,416,567,665,156.31
1,414,655,641,441.16
1,412,706,436,576.01
1,410,719,327,537.46
1,408,693,577,242.19
1,406,628,434,273.61
1,404,523,132,603.09
1,402,376,891,305.84
1,400,188,914,271.24
1,397,958,389,907.51
1,395,684,490,840.69
1,393,366,373,607.75
1,391,003,178,343.69
1,388,594,028,462.60
1,386,138,030,332.51
1,383,634,272,943.93
1,381,081,827,571.89
1,378,479,747,431.48
1,375,827,067,326.63
1,373,122,803,292.10
1,370,365,952,228.50
1,367,555,491,530.20
1,364,690,378,706.01
1,361,769,550,992.51
1,358,791,924,959.78
1,355,756,396,109.61
1,352,661,838,465.70
1,349,507,104,156.09
1,346,291,022,987.32
1,343,012,402,010.40
1,339,670,025,078.29
1,336,262,652,394.78
1,332,789,020,054.64
1,329,247,839,574.78
1,325,637,797,416.31
1,321,957,554,497.29

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,318,205,745,696.06
1,314,380,979,344.84
1,310,481,836,713.52
1,306,506,871,483.41
1,302,454,609,210.76
1,298,323,546,779.84
1,294,112,151,845.38
1,289,818,862,264.16
1,285,442,085,515.58
1,280,980,198,110.96
1,276,431,544,991.28
1,271,794,438,913.32
1,267,067,159,823.77
1,262,247,954,221.23
1,257,335,034,505.77
1,252,326,578,315.83
1,247,220,727,852.30
1,242,015,589,189.34
1,236,709,231,571.91
1,231,299,686,699.57
1,225,784,947,996.37
1,220,162,969,866.55
1,214,431,666,935.75
1,208,588,913,277.52
1,202,632,541,624.69
1,196,560,342,565.49
1,190,370,063,724.00
1,184,059,408,924.68
1,177,626,037,340.63
1,171,067,562,625.30
1,164,381,552,027.35
1,157,565,525,488.20
1,150,616,954,722.16
1,143,533,262,278.59
1,136,311,820,585.79
1,128,949,950,976.42
1,121,444,922,693.85
1,113,793,951,879.25
1,105,994,200,538.98
1,098,042,775,491.83
1,089,936,727,295.93
1,081,673,049,154.62
1,073,248,675,801.19
1,064,660,482,361.87
1,055,905,283,196.66

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,046,979,830,717.75
1,037,880,814,184.83
1,028,604,858,477.02
1,019,148,522,840.98
1,009,508,299,614.60
999,680,612,925.85
989,661,817,366.45
979,448,196,639.60
969,035,962,181.55
958,421,251,756.24
947,600,128,022.69
936,568,577,074.53
925,322,506,951.11
913,857,746,119.62
902,170,041,927.78
890,255,059,026.38
878,108,377,761.13
865,725,492,533.30
853,101,810,128.46
840,232,648,012.64
827,113,232,595.49
813,738,697,459.59
800,104,081,555.32
786,204,327,360.65
772,034,279,005.13
757,588,680,357.45
742,862,173,075.74
727,849,294,619.97
712,544,476,225.76
696,942,040,838.70
681,036,201,008.59
664,821,056,742.66
648,290,593,317.06
631,438,679,045.82
614,259,063,006.44
596,745,372,721.15
578,891,111,793.20
560,689,657,497.13
542,134,258,322.17
523,218,031,467.90
503,933,960,291.19
484,274,891,703.50
464,233,533,517.56
443,802,451,742.48
422,974,067,826.23

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

401,740,655,844.48
380,094,339,634.85
358,027,089,875.38
335,530,721,106.17
312,596,888,693.12
289,217,085,732.67
265,382,639,896.29
241,084,710,213.63
216,314,283,793.14
191,062,172,478.87
165,319,009,442.27
139,075,245,707.78
112,321,146,610.78
85,046,788,186.65
57,242,053,489.72
28,896,628,840.51
0.06

$
1,500,000,000,000.00
20 aos - Cuota mensual
12 meses por ao
TOTAL 240MESES

240

26% Efectiva Anual

1.9446%

Chart Title

Abono Inters

Abono Capital