Taller de Economía

7/17/2019 Taller de Economía

http://slidepdf.com/reader/full/taller-de-economia-568fc9d07be2b 1/42

Periodos Vr.Cuota Abono Interés Abono Capital

0

1 $ 29,458,551,730.17 $ 29,168,950,441.89 $ 289,601,288.28

2 $ 29,458,551,730.17 $ 29,163,318,864.80 $ 295,232,865.37

3 $ 29,458,551,730.17 $ 29,157,577,776.26 $ 300,973,953.914 $ 29,458,551,730.17 $ 29,151,725,046.69 $ 306,826,683.48

5 $ 29,458,551,730.17 $ 29,145,758,505.14 $ 312,793,225.03

6 $ 29,458,551,730.17 $ 29,139,675,938.42 $ 318,875,791.74

7 $ 29,458,551,730.17 $ 29,133,475,090.31 $ 325,076,639.86

8 $ 29,458,551,730.17 $ 29,127,153,660.71 $ 331,398,069.45

9 $ 29,458,551,730.17 $ 29,120,709,304.80 $ 337,842,425.36

10 $ 29,458,551,730.17 $ 29,114,139,632.16 $ 344,412,098.01

11 $ 29,458,551,730.17 $ 29,107,442,205.88 $ 351,109,524.28

12 $ 29,458,551,730.17 $ 29,100,614,541.67 $ 357,937,188.49

13 $ 29,458,551,730.17 $ 29,093,654,106.93 $ 364,897,623.2414 $ 29,458,551,730.17 $ 29,086,558,319.81 $ 371,993,410.36

15 $ 29,458,551,730.17 $ 29,079,324,548.24 $ 379,227,181.93

16 $ 29,458,551,730.17 $ 29,071,950,108.99 $ 386,601,621.18

17 $ 29,458,551,730.17 $ 29,064,432,266.64 $ 394,119,463.53

18 $ 29,458,551,730.17 $ 29,056,768,232.57 $ 401,783,497.60

19 $ 29,458,551,730.17 $ 29,048,955,163.95 $ 409,596,566.22

20 $ 29,458,551,730.17 $ 29,040,990,162.66 $ 417,561,567.51

21 $ 29,458,551,730.17 $ 29,032,870,274.21 $ 425,681,455.96

22 $ 29,458,551,730.17 $ 29,024,592,486.68 $ 433,959,243.49

23 $ 29,458,551,730.17 $ 29,016,153,729.57 $ 442,398,000.60

24 $ 29,458,551,730.17 $ 29,007,550,872.67 $ 451,000,857.50

25 $ 29,458,551,730.17 $ 28,998,780,724.89 $ 459,771,005.28

26 $ 29,458,551,730.17 $ 28,989,840,033.11 $ 468,711,697.05

27 $ 29,458,551,730.17 $ 28,980,725,480.94 $ 477,826,249.23

28 $ 29,458,551,730.17 $ 28,971,433,687.48 $ 487,118,042.69

29 $ 29,458,551,730.17 $ 28,961,961,206.12 $ 496,590,524.05

30 $ 29,458,551,730.17 $ 28,952,304,523.19 $ 506,247,206.97

31 $ 29,458,551,730.17 $ 28,942,460,056.73 $ 516,091,673.44

32 $ 29,458,551,730.17 $ 28,932,424,155.10 $ 526,127,575.07

33 $ 29,458,551,730.17 $ 28,922,193,095.66 $ 536,358,634.51

34 $ 29,458,551,730.17 $ 28,911,763,083.37 $ 546,788,646.79

35 $ 29,458,551,730.17 $ 28,901,130,249.41 $ 557,421,480.75

36 $ 29,458,551,730.17 $ 28,890,290,649.72 $ 568,261,080.45

37 $ 29,458,551,730.17 $ 28,879,240,263.52 $ 579,311,466.65

38 $ 29,458,551,730.17 $ 28,867,974,991.88 $ 590,576,738.29

39 $ 29,458,551,730.17 $ 28,856,490,656.14 $ 602,061,074.03

40 $ 29,458,551,730.17 $ 28,844,782,996.38 $ 613,768,733.78

41 $ 29,458,551,730.17 $ 28,832,847,669.86 $ 625,704,060.30



42 $ 29,458,551,730.17 $ 28,820,680,249.38 $ 637,871,480.79

43 $ 29,458,551,730.17 $ 28,808,276,221.64 $ 650,275,508.53

44 $ 29,458,551,730.17 $ 28,795,630,985.59 $ 662,920,744.58

45 $ 29,458,551,730.17 $ 28,782,739,850.69 $ 675,811,879.48

46 $ 29,458,551,730.17 $ 28,769,598,035.21 $ 688,953,694.96

47 $ 29,458,551,730.17 $ 28,756,200,664.42 $ 702,351,065.75

48 $ 29,458,551,730.17 $ 28,742,542,768.80 $ 716,008,961.3749 $ 29,458,551,730.17 $ 28,728,619,282.19 $ 729,932,447.98

50 $ 29,458,551,730.17 $ 28,714,425,039.92 $ 744,126,690.24

51 $ 29,458,551,730.17 $ 28,699,954,776.89 $ 758,596,953.28

52 $ 29,458,551,730.17 $ 28,685,203,125.60 $ 773,348,604.57

53 $ 29,458,551,730.17 $ 28,670,164,614.19 $ 788,387,115.98

54 $ 29,458,551,730.17 $ 28,654,833,664.38 $ 803,718,065.79

55 $ 29,458,551,730.17 $ 28,639,204,589.42 $ 819,347,140.75

56 $ 29,458,551,730.17 $ 28,623,271,591.99 $ 835,280,138.17

57 $ 29,458,551,730.17 $ 28,607,028,762.02 $ 851,522,968.14

58 $ 29,458,551,730.17 $ 28,590,470,074.52 $ 868,081,655.6559 $ 29,458,551,730.17 $ 28,573,589,387.32 $ 884,962,342.85

60 $ 29,458,551,730.17 $ 28,556,380,438.84 $ 902,171,291.33

61 $ 29,458,551,730.17 $ 28,538,836,845.72 $ 919,714,884.45

62 $ 29,458,551,730.17 $ 28,520,952,100.46 $ 937,599,629.71

63 $ 29,458,551,730.17 $ 28,502,719,569.04 $ 955,832,161.13

64 $ 29,458,551,730.17 $ 28,484,132,488.41 $ 974,419,241.76

65 $ 29,458,551,730.17 $ 28,465,183,964.03 $ 993,367,766.14

66 $ 29,458,551,730.17 $ 28,445,866,967.27 $ 1,012,684,762.90

67 $ 29,458,551,730.17 $ 28,426,174,332.83 $ 1,032,377,397.34

68 $ 29,458,551,730.17 $ 28,406,098,756.07 $ 1,052,452,974.10

69 $ 29,458,551,730.17 $ 28,385,632,790.31 $ 1,072,918,939.86

70 $ 29,458,551,730.17 $ 28,364,768,844.05 $ 1,093,782,886.12

71 $ 29,458,551,730.17 $ 28,343,499,178.18 $ 1,115,052,551.99

72 $ 29,458,551,730.17 $ 28,321,815,903.10 $ 1,136,735,827.07

73 $ 29,458,551,730.17 $ 28,299,710,975.76 $ 1,158,840,754.41

74 $ 29,458,551,730.17 $ 28,277,176,196.74 $ 1,181,375,533.43

75 $ 29,458,551,730.17 $ 28,254,203,207.14 $ 1,204,348,523.02

76 $ 29,458,551,730.17 $ 28,230,783,485.56 $ 1,227,768,244.61

77 $ 29,458,551,730.17 $ 28,206,908,344.83 $ 1,251,643,385.33

78 $ 29,458,551,730.17 $ 28,182,568,928.92 $ 1,275,982,801.25

79 $ 29,458,551,730.17 $ 28,157,756,209.52 $ 1,300,795,520.65

80 $ 29,458,551,730.17 $ 28,132,460,982.80 $ 1,326,090,747.37

81 $ 29,458,551,730.17 $ 28,106,673,865.94 $ 1,351,877,864.23

82 $ 29,458,551,730.17 $ 28,080,385,293.66 $ 1,378,166,436.51

83 $ 29,458,551,730.17 $ 28,053,585,514.67 $ 1,404,966,215.50

84 $ 29,458,551,730.17 $ 28,026,264,588.06 $ 1,432,287,142.11

85 $ 29,458,551,730.17 $ 27,998,412,379.61 $ 1,460,139,350.55

86 $ 29,458,551,730.17 $ 27,970,018,558.04 $ 1,488,533,172.12



87 $ 29,458,551,730.17 $ 27,941,072,591.16 $ 1,517,479,139.01

88 $ 29,458,551,730.17 $ 27,911,563,741.96 $ 1,546,987,988.21

89 $ 29,458,551,730.17 $ 27,881,481,064.65 $ 1,577,070,665.52

90 $ 29,458,551,730.17 $ 27,850,813,400.59 $ 1,607,738,329.58

91 $ 29,458,551,730.17 $ 27,819,549,374.15 $ 1,639,002,356.02

92 $ 29,458,551,730.17 $ 27,787,677,388.49 $ 1,670,874,341.68

93 $ 29,458,551,730.17 $ 27,755,185,621.24 $ 1,703,366,108.9394 $ 29,458,551,730.17 $ 27,722,062,020.17 $ 1,736,489,710.00

95 $ 29,458,551,730.17 $ 27,688,294,298.64 $ 1,770,257,431.53

96 $ 29,458,551,730.17 $ 27,653,869,931.11 $ 1,804,681,799.06

97 $ 29,458,551,730.17 $ 27,618,776,148.47 $ 1,839,775,581.70

98 $ 29,458,551,730.17 $ 27,582,999,933.29 $ 1,875,551,796.88

99 $ 29,458,551,730.17 $ 27,546,528,015.02 $ 1,912,023,715.15

100 $ 29,458,551,730.17 $ 27,509,346,865.02 $ 1,949,204,865.15

101 $ 29,458,551,730.17 $ 27,471,442,691.61 $ 1,987,109,038.56

102 $ 29,458,551,730.17 $ 27,432,801,434.90 $ 2,025,750,295.27

103 $ 29,458,551,730.17 $ 27,393,408,761.59 $ 2,065,142,968.58104 $ 29,458,551,730.17 $ 27,353,250,059.65 $ 2,105,301,670.52

105 $ 29,458,551,730.17 $ 27,312,310,432.92 $ 2,146,241,297.25

106 $ 29,458,551,730.17 $ 27,270,574,695.56 $ 2,187,977,034.60

107 $ 29,458,551,730.17 $ 27,228,027,366.44 $ 2,230,524,363.73

108 $ 29,458,551,730.17 $ 27,184,652,663.35 $ 2,273,899,066.81

109 $ 29,458,551,730.17 $ 27,140,434,497.23 $ 2,318,117,232.94

110 $ 29,458,551,730.17 $ 27,095,356,466.10 $ 2,363,195,264.06

111 $ 29,458,551,730.17 $ 27,049,401,849.08 $ 2,409,149,881.09

112 $ 29,458,551,730.17 $ 27,002,553,600.08 $ 2,455,998,130.09

113 $ 29,458,551,730.17 $ 26,954,794,341.59 $ 2,503,757,388.58

114 $ 29,458,551,730.17 $ 26,906,106,358.13 $ 2,552,445,372.04

115 $ 29,458,551,730.17 $ 26,856,471,589.76 $ 2,602,080,140.41

116 $ 29,458,551,730.17 $ 26,805,871,625.32 $ 2,652,680,104.85

117 $ 29,458,551,730.17 $ 26,754,287,695.64 $ 2,704,264,034.53

118 $ 29,458,551,730.17 $ 26,701,700,666.57 $ 2,756,851,063.60

119 $ 29,458,551,730.17 $ 26,648,091,031.87 $ 2,810,460,698.30

120 $ 29,458,551,730.17 $ 26,593,438,905.98 $ 2,865,112,824.19

121 $ 29,458,551,730.17 $ 26,537,724,016.66 $ 2,920,827,713.51

122 $ 29,458,551,730.17 $ 26,480,925,697.45 $ 2,977,626,032.72

123 $ 29,458,551,730.17 $ 26,423,022,879.99 $ 3,035,528,850.18

124 $ 29,458,551,730.17 $ 26,363,994,086.26 $ 3,094,557,643.91

125 $ 29,458,551,730.17 $ 26,303,817,420.56 $ 3,154,734,309.61

126 $ 29,458,551,730.17 $ 26,242,470,561.40 $ 3,216,081,168.77

127 $ 29,458,551,730.17 $ 26,179,930,753.25 $ 3,278,620,976.92

128 $ 29,458,551,730.17 $ 26,116,174,798.05 $ 3,342,376,932.11

129 $ 29,458,551,730.17 $ 26,051,179,046.66 $ 3,407,372,683.51

130 $ 29,458,551,730.17 $ 25,984,919,390.03 $ 3,473,632,340.14

131 $ 29,458,551,730.17 $ 25,917,371,250.31 $ 3,541,180,479.86



132 $ 29,458,551,730.17 $ 25,848,509,571.69 $ 3,610,042,158.47

133 $ 29,458,551,730.17 $ 25,778,308,811.15 $ 3,680,242,919.02

134 $ 29,458,551,730.17 $ 25,706,742,928.94 $ 3,751,808,801.23

135 $ 29,458,551,730.17 $ 25,633,785,378.95 $ 3,824,766,351.22

136 $ 29,458,551,730.17 $ 25,559,409,098.85 $ 3,899,142,631.32

137 $ 29,458,551,730.17 $ 25,483,586,500.06 $ 3,974,965,230.11

138 $ 29,458,551,730.17 $ 25,406,289,457.52 $ 4,052,262,272.65139 $ 29,458,551,730.17 $ 25,327,489,299.25 $ 4,131,062,430.92

140 $ 29,458,551,730.17 $ 25,247,156,795.70 $ 4,211,394,934.46

141 $ 29,458,551,730.17 $ 25,165,262,148.95 $ 4,293,289,581.22

142 $ 29,458,551,730.17 $ 25,081,774,981.60 $ 4,376,776,748.57

143 $ 29,458,551,730.17 $ 24,996,664,325.55 $ 4,461,887,404.62

144 $ 29,458,551,730.17 $ 24,909,898,610.49 $ 4,548,653,119.68

145 $ 29,458,551,730.17 $ 24,821,445,652.21 $ 4,637,106,077.96

146 $ 29,458,551,730.17 $ 24,731,272,640.62 $ 4,727,279,089.55

147 $ 29,458,551,730.17 $ 24,639,346,127.63 $ 4,819,205,602.54

148 $ 29,458,551,730.17 $ 24,545,632,014.70 $ 4,912,919,715.47149 $ 29,458,551,730.17 $ 24,450,095,540.23 $ 5,008,456,189.94

150 $ 29,458,551,730.17 $ 24,352,701,266.63 $ 5,105,850,463.53

151 $ 29,458,551,730.17 $ 24,253,413,067.21 $ 5,205,138,662.96

152 $ 29,458,551,730.17 $ 24,152,194,112.74 $ 5,306,357,617.43

153 $ 29,458,551,730.17 $ 24,049,006,857.83 $ 5,409,544,872.34

154 $ 29,458,551,730.17 $ 23,943,813,026.97 $ 5,514,738,703.20

155 $ 29,458,551,730.17 $ 23,836,573,600.34 $ 5,621,978,129.82

156 $ 29,458,551,730.17 $ 23,727,248,799.37 $ 5,731,302,930.79

157 $ 29,458,551,730.17 $ 23,615,798,071.94 $ 5,842,753,658.23

158 $ 29,458,551,730.17 $ 23,502,180,077.34 $ 5,956,371,652.83

159 $ 29,458,551,730.17 $ 23,386,352,670.97 $ 6,072,199,059.20

160 $ 29,458,551,730.17 $ 23,268,272,888.68 $ 6,190,278,841.49

161 $ 29,458,551,730.17 $ 23,147,896,930.85 $ 6,310,654,799.32

162 $ 29,458,551,730.17 $ 23,025,180,146.12 $ 6,433,371,584.05

163 $ 29,458,551,730.17 $ 22,900,077,014.84 $ 6,558,474,715.33

164 $ 29,458,551,730.17 $ 22,772,541,132.21 $ 6,686,010,597.96

165 $ 29,458,551,730.17 $ 22,642,525,191.02 $ 6,816,026,539.15

166 $ 29,458,551,730.17 $ 22,509,980,964.13 $ 6,948,570,766.03

167 $ 29,458,551,730.17 $ 22,374,859,286.59 $ 7,083,692,443.58

168 $ 29,458,551,730.17 $ 22,237,110,037.37 $ 7,221,441,692.80

169 $ 29,458,551,730.17 $ 22,096,682,120.80 $ 7,361,869,609.37

170 $ 29,458,551,730.17 $ 21,953,523,447.60 $ 7,505,028,282.57

171 $ 29,458,551,730.17 $ 21,807,580,915.57 $ 7,650,970,814.59

172 $ 29,458,551,730.17 $ 21,658,800,389.89 $ 7,799,751,340.28

173 $ 29,458,551,730.17 $ 21,507,126,683.02 $ 7,951,425,047.14

174 $ 29,458,551,730.17 $ 21,352,503,534.26 $ 8,106,048,195.91

175 $ 29,458,551,730.17 $ 21,194,873,588.86 $ 8,263,678,141.31

176 $ 29,458,551,730.17 $ 21,034,178,376.74 $ 8,424,373,353.42



177 $ 29,458,551,730.17 $ 20,870,358,290.84 $ 8,588,193,439.32

178 $ 29,458,551,730.17 $ 20,703,352,564.97 $ 8,755,199,165.20

179 $ 29,458,551,730.17 $ 20,533,099,251.26 $ 8,925,452,478.91

180 $ 29,458,551,730.17 $ 20,359,535,197.24 $ 9,099,016,532.93

181 $ 29,458,551,730.17 $ 20,182,596,022.36 $ 9,275,955,707.81

182 $ 29,458,551,730.17 $ 20,002,216,094.13 $ 9,456,335,636.04

183 $ 29,458,551,730.17 $ 19,818,328,503.78 $ 9,640,223,226.39184 $ 29,458,551,730.17 $ 19,630,865,041.42 $ 9,827,686,688.75

185 $ 29,458,551,730.17 $ 19,439,756,170.77 $ 10,018,795,559.40

186 $ 29,458,551,730.17 $ 19,244,931,003.33 $ 10,213,620,726.84

187 $ 29,458,551,730.17 $ 19,046,317,272.12 $ 10,412,234,458.05

188 $ 29,458,551,730.17 $ 18,843,841,304.85 $ 10,614,710,425.32

189 $ 29,458,551,730.17 $ 18,637,427,996.62 $ 10,821,123,733.55

190 $ 29,458,551,730.17 $ 18,427,000,782.01 $ 11,031,550,948.16

191 $ 29,458,551,730.17 $ 18,212,481,606.74 $ 11,246,070,123.43

192 $ 29,458,551,730.17 $ 17,993,790,898.68 $ 11,464,760,831.49

193 $ 29,458,551,730.17 $ 17,770,847,538.33 $ 11,687,704,191.84194 $ 29,458,551,730.17 $ 17,543,568,828.76 $ 11,914,982,901.40

195 $ 29,458,551,730.17 $ 17,311,870,464.92 $ 12,146,681,265.25

196 $ 29,458,551,730.17 $ 17,075,666,502.35 $ 12,382,885,227.82

197 $ 29,458,551,730.17 $ 16,834,869,325.32 $ 12,623,682,404.85

198 $ 29,458,551,730.17 $ 16,589,389,614.35 $ 12,869,162,115.82

199 $ 29,458,551,730.17 $ 16,339,136,313.02 $ 13,119,415,417.14

200 $ 29,458,551,730.17 $ 16,084,016,594.27 $ 13,374,535,135.90

201 $ 29,458,551,730.17 $ 15,823,935,825.90 $ 13,634,615,904.27

202 $ 29,458,551,730.17 $ 15,558,797,535.49 $ 13,899,754,194.68

203 $ 29,458,551,730.17 $ 15,288,503,374.65 $ 14,170,048,355.52

204 $ 29,458,551,730.17 $ 15,012,953,082.49 $ 14,445,598,647.68

205 $ 29,458,551,730.17 $ 14,732,044,448.45 $ 14,726,507,281.71

206 $ 29,458,551,730.17 $ 14,445,673,274.40 $ 15,012,878,455.77

207 $ 29,458,551,730.17 $ 14,153,733,335.95 $ 15,304,818,394.21

208 $ 29,458,551,730.17 $ 13,856,116,343.11 $ 15,602,435,387.06

209 $ 29,458,551,730.17 $ 13,552,711,900.06 $ 15,905,839,830.11

210 $ 29,458,551,730.17 $ 13,243,407,464.23 $ 16,215,144,265.93

211 $ 29,458,551,730.17 $ 12,928,088,304.57 $ 16,530,463,425.60

212 $ 29,458,551,730.17 $ 12,606,637,458.94 $ 16,851,914,271.23

213 $ 29,458,551,730.17 $ 12,278,935,690.79 $ 17,179,616,039.38

214 $ 29,458,551,730.17 $ 11,944,861,444.88 $ 17,513,690,285.29

215 $ 29,458,551,730.17 $ 11,604,290,802.22 $ 17,854,260,927.95

216 $ 29,458,551,730.17 $ 11,257,097,434.10 $ 18,201,454,296.07

217 $ 29,458,551,730.17 $ 10,903,152,555.21 $ 18,555,399,174.96

218 $ 29,458,551,730.17 $ 10,542,324,875.90 $ 18,916,226,854.27

219 $ 29,458,551,730.17 $ 10,174,480,553.46 $ 19,284,071,176.71

220 $ 29,458,551,730.17 $ 9,799,483,142.48 $ 19,659,068,587.69

221 $ 29,458,551,730.17 $ 9,417,193,544.23 $ 20,041,358,185.94



222 $ 29,458,551,730.17 $ 9,027,469,955.09 $ 20,431,081,775.08

223 $ 29,458,551,730.17 $ 8,630,167,813.91 $ 20,828,383,916.26

224 $ 29,458,551,730.17 $ 8,225,139,748.42 $ 21,233,411,981.75

225 $ 29,458,551,730.17 $ 7,812,235,520.55 $ 21,646,316,209.62

226 $ 29,458,551,730.17 $ 7,391,301,970.70 $ 22,067,249,759.47

227 $ 29,458,551,730.17 $ 6,962,182,960.95 $ 22,496,368,769.22

228 $ 29,458,551,730.17 $ 6,524,719,317.12 $ 22,933,832,413.05229 $ 29,458,551,730.17 $ 6,078,748,769.72 $ 23,379,802,960.45

230 $ 29,458,551,730.17 $ 5,624,105,893.79 $ 23,834,445,836.38

231 $ 29,458,551,730.17 $ 5,160,622,047.51 $ 24,297,929,682.65

232 $ 29,458,551,730.17 $ 4,688,125,309.68 $ 24,770,426,420.49

233 $ 29,458,551,730.17 $ 4,206,440,415.89 $ 25,252,111,314.28

234 $ 29,458,551,730.17 $ 3,715,388,693.57 $ 25,743,163,036.60

235 $ 29,458,551,730.17 $ 3,214,787,995.68 $ 26,243,763,734.49

236 $ 29,458,551,730.17 $ 2,704,452,633.16 $ 26,754,099,097.01

237 $ 29,458,551,730.17 $ 2,184,193,306.04 $ 27,274,358,424.12

238 $ 29,458,551,730.17 $ 1,653,817,033.24 $ 27,804,734,696.93239 $ 29,458,551,730.17 $ 1,113,127,080.96 $ 28,345,424,649.21

240 $ 29,458,551,730.17 $ 561,922,889.72 $ 28,896,628,840.44

$ 5,570,052,415,240.44 $ 1,499,999,999,999.94



Saldo Insulto o Balance Datos del ejercicio

$ 1,500,000,000,000.00 Crédito asignado

$ 1,499,710,398,711.72 Periodo

$ 1,499,415,165,846.35

$ 1,499,114,191,892.44$ 1,498,807,365,208.96

$ 1,498,494,571,983.94 Tasa de interés

$ 1,498,175,696,192.19

$ 1,497,850,619,552.34 NV

$ 1,497,519,221,482.88 Tasa de usura

$ 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

$ 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



$ 1,500,000,000,000.00 240

20 años - Cuota mensual

12 meses por año

TOTA 240!"#"#

26"%e&t'(a Anual

1.9446

4.71

28.89

a tasa )e usura es ma*or a la tasa )e'nter+sporlo ue se pue)e )e)u&'r ue latasa o%erta)a es a)e&ua)a



Periodos Vr.Cuota Abono Interés Abono Capital

0

1 $ 29,458,551,730.17 $ 29,168,950,441.89 $ 289,601,288.28

2 $ 29,458,551,730.17 $ 29,163,318,864.80 $ 295,232,865.37

3 $ 29,458,551,730.17 $ 29,157,577,776.26 $ 300,973,953.91

4 $ 29,458,551,730.17 $ 29,151,725,046.69 $ 306,826,683.48

5 $ 29,458,551,730.17 $ 29,145,758,505.14 $ 312,793,225.036 $ 29,458,551,730.17 $ 29,139,675,938.42 $ 318,875,791.74

7 $ 29,458,551,730.17 $ 29,133,475,090.31 $ 325,076,639.86

8 $ 29,458,551,730.17 $ 29,127,153,660.71 $ 331,398,069.45

9 $ 29,458,551,730.17 $ 29,120,709,304.80 $ 337,842,425.36

10 $ 29,458,551,730.17 $ 29,114,139,632.16 $ 344,412,098.01

11 $ 29,458,551,730.17 $ 29,107,442,205.88 $ 351,109,524.28

12 $ 29,458,551,730.17 $ 29,100,614,541.67 $ 357,937,188.49

13 $ 29,458,551,730.17 $ 29,093,654,106.93 $ 364,897,623.24

14 $ 29,458,551,730.17 $ 29,086,558,319.81 $ 371,993,410.36

15 $ 29,458,551,730.17 $ 29,079,324,548.24 $ 379,227,181.9316 $ 29,458,551,730.17 $ 29,071,950,108.99 $ 386,601,621.18

17 $ 29,458,551,730.17 $ 29,064,432,266.64 $ 394,119,463.53

18 $ 29,458,551,730.17 $ 29,056,768,232.57 $ 401,783,497.60

19 $ 29,458,551,730.17 $ 29,048,955,163.95 $ 409,596,566.22

20 $ 29,458,551,730.17 $ 29,040,990,162.66 $ 417,561,567.51

21 $ 29,458,551,730.17 $ 29,032,870,274.21 $ 425,681,455.96

22 $ 29,458,551,730.17 $ 29,024,592,486.68 $ 433,959,243.49

23 $ 29,458,551,730.17 $ 29,016,153,729.57 $ 442,398,000.60

24 $ 29,458,551,730.17 $ 29,007,550,872.67 $ 451,000,857.50

25 $ 29,458,551,730.17 $ 28,998,780,724.89 $ 459,771,005.28

26 $ 29,458,551,730.17 $ 28,989,840,033.11 $ 468,711,697.05

27 $ 29,458,551,730.17 $ 28,980,725,480.94 $ 477,826,249.23

28 $ 29,458,551,730.17 $ 28,971,433,687.48 $ 487,118,042.69

29 $ 29,458,551,730.17 $ 28,961,961,206.12 $ 496,590,524.05

30 $ 29,458,551,730.17 $ 28,952,304,523.19 $ 506,247,206.97

31 $ 29,458,551,730.17 $ 28,942,460,056.73 $ 516,091,673.44

32 $ 29,458,551,730.17 $ 28,932,424,155.10 $ 526,127,575.07

33 $ 29,458,551,730.17 $ 28,922,193,095.66 $ 536,358,634.51

34 $ 29,458,551,730.17 $ 28,911,763,083.37 $ 546,788,646.79

35 $ 29,458,551,730.17 $ 28,901,130,249.41 $ 557,421,480.75

36 $ 29,458,551,730.17 $ 28,890,290,649.72 $ 568,261,080.45

37 $ 29,458,551,730.17 $ 28,879,240,263.52 $ 579,311,466.65

38 $ 29,458,551,730.17 $ 28,867,974,991.88 $ 590,576,738.29

39 $ 29,458,551,730.17 $ 28,856,490,656.14 $ 602,061,074.03

40 $ 29,458,551,730.17 $ 28,844,782,996.38 $ 613,768,733.78

41 $ 29,458,551,730.17 $ 28,832,847,669.86 $ 625,704,060.30

42 $ 29,458,551,730.17 $ 28,820,680,249.38 $ 637,871,480.79

43 $ 29,458,551,730.17 $ 28,808,276,221.64 $ 650,275,508.53



44 $ 29,458,551,730.17 $ 28,795,630,985.59 $ 662,920,744.58

45 $ 29,458,551,730.17 $ 28,782,739,850.69 $ 675,811,879.48

46 $ 29,458,551,730.17 $ 28,769,598,035.21 $ 688,953,694.96

47 $ 29,458,551,730.17 $ 28,756,200,664.42 $ 702,351,065.75

48 $ 29,458,551,730.17 $ 28,742,542,768.80 $ 716,008,961.37

49 $ 29,458,551,730.17 $ 28,728,619,282.19 $ 729,932,447.98

50 $ 29,458,551,730.17 $ 28,714,425,039.92 $ 744,126,690.2451 $ 29,458,551,730.17 $ 28,699,954,776.89 $ 758,596,953.28

52 $ 29,458,551,730.17 $ 28,685,203,125.60 $ 773,348,604.57

53 $ 29,458,551,730.17 $ 28,670,164,614.19 $ 788,387,115.98

54 $ 29,458,551,730.17 $ 28,654,833,664.38 $ 803,718,065.79

55 $ 29,458,551,730.17 $ 28,639,204,589.42 $ 819,347,140.75

56 $ 29,458,551,730.17 $ 28,623,271,591.99 $ 835,280,138.17

57 $ 29,458,551,730.17 $ 28,607,028,762.02 $ 851,522,968.14

58 $ 29,458,551,730.17 $ 28,590,470,074.52 $ 868,081,655.65

59 $ 29,458,551,730.17 $ 28,573,589,387.32 $ 884,962,342.85

60 $ 29,458,551,730.17 $ 28,556,380,438.84 $ 902,171,291.3361 $ 29,458,551,730.17 $ 28,538,836,845.72 $ 919,714,884.45

62 $ 29,458,551,730.17 $ 28,520,952,100.46 $ 937,599,629.71

63 $ 29,458,551,730.17 $ 28,502,719,569.04 $ 955,832,161.13

64 $ 29,458,551,730.17 $ 28,484,132,488.41 $ 974,419,241.76

65 $ 29,458,551,730.17 $ 28,465,183,964.03 $ 993,367,766.14

66 $ 29,458,551,730.17 $ 28,445,866,967.27 $ 1,012,684,762.90

67 $ 29,458,551,730.17 $ 28,426,174,332.83 $ 1,032,377,397.34

68 $ 29,458,551,730.17 $ 28,406,098,756.07 $ 1,052,452,974.10

69 $ 29,458,551,730.17 $ 28,385,632,790.31 $ 1,072,918,939.86

70 $ 29,458,551,730.17 $ 28,364,768,844.05 $ 1,093,782,886.12

71 $ 29,458,551,730.17 $ 28,343,499,178.18 $ 1,115,052,551.99

72 $ 29,458,551,730.17 $ 28,321,815,903.10 $ 1,136,735,827.07

73 $ 29,458,551,730.17 $ 28,299,710,975.76 $ 1,158,840,754.41

74 $ 29,458,551,730.17 $ 28,277,176,196.74 $ 1,181,375,533.43

75 $ 29,458,551,730.17 $ 28,254,203,207.14 $ 1,204,348,523.02

76 $ 29,458,551,730.17 $ 28,230,783,485.56 $ 1,227,768,244.61

77 $ 29,458,551,730.17 $ 28,206,908,344.83 $ 1,251,643,385.33

78 $ 29,458,551,730.17 $ 28,182,568,928.92 $ 1,275,982,801.25

79 $ 29,458,551,730.17 $ 28,157,756,209.52 $ 1,300,795,520.65

80 $ 29,458,551,730.17 $ 28,132,460,982.80 $ 1,326,090,747.37

81 $ 29,458,551,730.17 $ 28,106,673,865.94 $ 1,351,877,864.23

82 $ 29,458,551,730.17 $ 28,080,385,293.66 $ 1,378,166,436.51

83 $ 29,458,551,730.17 $ 28,053,585,514.67 $ 1,404,966,215.50

84 $ 29,458,551,730.17 $ 28,026,264,588.06 $ 1,432,287,142.11

85 $ 29,458,551,730.17 $ 27,998,412,379.61 $ 1,460,139,350.55

86 $ 29,458,551,730.17 $ 27,970,018,558.04 $ 1,488,533,172.12

87 $ 29,458,551,730.17 $ 27,941,072,591.16 $ 1,517,479,139.01

88 $ 29,458,551,730.17 $ 27,911,563,741.96 $ 1,546,987,988.21



89 $ 29,458,551,730.17 $ 27,881,481,064.65 $ 1,577,070,665.52

90 $ 29,458,551,730.17 $ 27,850,813,400.59 $ 1,607,738,329.58

91 $ 29,458,551,730.17 $ 27,819,549,374.15 $ 1,639,002,356.02

92 $ 29,458,551,730.17 $ 27,787,677,388.49 $ 1,670,874,341.68

93 $ 29,458,551,730.17 $ 27,755,185,621.24 $ 1,703,366,108.93

94 $ 29,458,551,730.17 $ 27,722,062,020.17 $ 1,736,489,710.00

95 $ 29,458,551,730.17 $ 27,688,294,298.64 $ 1,770,257,431.5396 $ 29,458,551,730.17 $ 27,653,869,931.11 $ 1,804,681,799.06

97 $ 29,458,551,730.17 $ 27,618,776,148.47 $ 1,839,775,581.70

98 $ 29,458,551,730.17 $ 27,582,999,933.29 $ 1,875,551,796.88

99 $ 29,458,551,730.17 $ 27,546,528,015.02 $ 1,912,023,715.15

100 $ 29,458,551,730.17 $ 27,509,346,865.02 $ 1,949,204,865.15

101 $ 29,458,551,730.17 $ 27,471,442,691.61 $ 1,987,109,038.56

102 $ 29,458,551,730.17 $ 27,432,801,434.90 $ 2,025,750,295.27

103 $ 29,458,551,730.17 $ 27,393,408,761.59 $ 2,065,142,968.58

104 $ 29,458,551,730.17 $ 27,353,250,059.65 $ 2,105,301,670.52

105 $ 29,458,551,730.17 $ 27,312,310,432.92 $ 2,146,241,297.25106 $ 29,458,551,730.17 $ 27,270,574,695.56 $ 2,187,977,034.60

107 $ 29,458,551,730.17 $ 27,228,027,366.44 $ 2,230,524,363.73

108 $ 29,458,551,730.17 $ 27,184,652,663.35 $ 2,273,899,066.81

109 $ 29,458,551,730.17 $ 27,140,434,497.23 $ 2,318,117,232.94

110 $ 29,458,551,730.17 $ 27,095,356,466.10 $ 2,363,195,264.06

111 $ 29,458,551,730.17 $ 27,049,401,849.08 $ 2,409,149,881.09

112 $ 29,458,551,730.17 $ 27,002,553,600.08 $ 2,455,998,130.09

113 $ 29,458,551,730.17 $ 26,954,794,341.59 $ 2,503,757,388.58

114 $ 29,458,551,730.17 $ 26,906,106,358.13 $ 2,552,445,372.04

115 $ 29,458,551,730.17 $ 26,856,471,589.76 $ 2,602,080,140.41

116 $ 29,458,551,730.17 $ 26,805,871,625.32 $ 2,652,680,104.85

117 $ 29,458,551,730.17 $ 26,754,287,695.64 $ 2,704,264,034.53

118 $ 29,458,551,730.17 $ 26,701,700,666.57 $ 2,756,851,063.60

119 $ 29,458,551,730.17 $ 26,648,091,031.87 $ 2,810,460,698.30

120 $ 29,458,551,730.17 $ 26,593,438,905.98 $ 2,865,112,824.19

121 $ 29,458,551,730.17 $ 26,537,724,016.66 $ 2,920,827,713.51

122 $ 29,458,551,730.17 $ 26,480,925,697.45 $ 2,977,626,032.72

123 $ 29,458,551,730.17 $ 26,423,022,879.99 $ 3,035,528,850.18

124 $ 29,458,551,730.17 $ 26,363,994,086.26 $ 3,094,557,643.91

125 $ 29,458,551,730.17 $ 26,303,817,420.56 $ 3,154,734,309.61

126 $ 29,458,551,730.17 $ 26,242,470,561.40 $ 3,216,081,168.77

127 $ 29,458,551,730.17 $ 26,179,930,753.25 $ 3,278,620,976.92

128 $ 29,458,551,730.17 $ 26,116,174,798.05 $ 3,342,376,932.11

129 $ 29,458,551,730.17 $ 26,051,179,046.66 $ 3,407,372,683.51

130 $ 29,458,551,730.17 $ 25,984,919,390.03 $ 3,473,632,340.14

131 $ 29,458,551,730.17 $ 25,917,371,250.31 $ 3,541,180,479.86

132 $ 29,458,551,730.17 $ 25,848,509,571.69 $ 3,610,042,158.47

133 $ 29,458,551,730.17 $ 25,778,308,811.15 $ 3,680,242,919.02



134 $ 29,458,551,730.17 $ 25,706,742,928.94 $ 3,751,808,801.23

135 $ 29,458,551,730.17 $ 25,633,785,378.95 $ 3,824,766,351.22

136 $ 29,458,551,730.17 $ 25,559,409,098.85 $ 3,899,142,631.32

137 $ 29,458,551,730.17 $ 25,483,586,500.06 $ 3,974,965,230.11

138 $ 29,458,551,730.17 $ 25,406,289,457.52 $ 4,052,262,272.65

139 $ 29,458,551,730.17 $ 25,327,489,299.25 $ 4,131,062,430.92

140 $ 29,458,551,730.17 $ 25,247,156,795.70 $ 4,211,394,934.46141 $ 29,458,551,730.17 $ 25,165,262,148.95 $ 4,293,289,581.22

142 $ 29,458,551,730.17 $ 25,081,774,981.60 $ 4,376,776,748.57

143 $ 29,458,551,730.17 $ 24,996,664,325.55 $ 4,461,887,404.62

144 $ 29,458,551,730.17 $ 24,909,898,610.49 $ 4,548,653,119.68

145 $ 29,458,551,730.17 $ 24,821,445,652.21 $ 4,637,106,077.96

146 $ 29,458,551,730.17 $ 24,731,272,640.62 $ 4,727,279,089.55

147 $ 29,458,551,730.17 $ 24,639,346,127.63 $ 4,819,205,602.54

148 $ 29,458,551,730.17 $ 24,545,632,014.70 $ 4,912,919,715.47

149 $ 29,458,551,730.17 $ 24,450,095,540.23 $ 5,008,456,189.94

150 $ 29,458,551,730.17 $ 24,352,701,266.63 $ 5,105,850,463.53151 $ 29,458,551,730.17 $ 24,253,413,067.21 $ 5,205,138,662.96

152 $ 29,458,551,730.17 $ 24,152,194,112.74 $ 5,306,357,617.43

153 $ 29,458,551,730.17 $ 24,049,006,857.83 $ 5,409,544,872.34

154 $ 29,458,551,730.17 $ 23,943,813,026.97 $ 5,514,738,703.20

155 $ 29,458,551,730.17 $ 23,836,573,600.34 $ 5,621,978,129.82

156 $ 29,458,551,730.17 $ 23,727,248,799.37 $ 5,731,302,930.79

157 $ 29,458,551,730.17 $ 23,615,798,071.94 $ 5,842,753,658.23

158 $ 29,458,551,730.17 $ 23,502,180,077.34 $ 5,956,371,652.83

159 $ 29,458,551,730.17 $ 23,386,352,670.97 $ 6,072,199,059.20

160 $ 29,458,551,730.17 $ 23,268,272,888.68 $ 6,190,278,841.49

161 $ 29,458,551,730.17 $ 23,147,896,930.85 $ 6,310,654,799.32

162 $ 29,458,551,730.17 $ 23,025,180,146.12 $ 6,433,371,584.05

163 $ 29,458,551,730.17 $ 22,900,077,014.84 $ 6,558,474,715.33

164 $ 29,458,551,730.17 $ 22,772,541,132.21 $ 6,686,010,597.96

165 $ 29,458,551,730.17 $ 22,642,525,191.02 $ 6,816,026,539.15

166 $ 29,458,551,730.17 $ 22,509,980,964.13 $ 6,948,570,766.03

167 $ 29,458,551,730.17 $ 22,374,859,286.59 $ 7,083,692,443.58

168 $ 29,458,551,730.17 $ 22,237,110,037.37 $ 7,221,441,692.80

169 $ 29,458,551,730.17 $ 22,096,682,120.80 $ 7,361,869,609.37

170 $ 29,458,551,730.17 $ 21,953,523,447.60 $ 7,505,028,282.57

171 $ 29,458,551,730.17 $ 21,807,580,915.57 $ 7,650,970,814.59

172 $ 29,458,551,730.17 $ 21,658,800,389.89 $ 7,799,751,340.28

173 $ 29,458,551,730.17 $ 21,507,126,683.02 $ 7,951,425,047.14

174 $ 29,458,551,730.17 $ 21,352,503,534.26 $ 8,106,048,195.91

175 $ 29,458,551,730.17 $ 21,194,873,588.86 $ 8,263,678,141.31

176 $ 29,458,551,730.17 $ 21,034,178,376.74 $ 8,424,373,353.42

177 $ 29,458,551,730.17 $ 20,870,358,290.84 $ 8,588,193,439.32

178 $ 29,458,551,730.17 $ 20,703,352,564.97 $ 8,755,199,165.20



179 $ 29,458,551,730.17 $ 20,533,099,251.26 $ 8,925,452,478.91

180 $ 29,458,551,730.17 $ 20,359,535,197.24 $ 9,099,016,532.93

181 $ 29,458,551,730.17 $ 20,182,596,022.36 $ 9,275,955,707.81

182 $ 29,458,551,730.17 $ 20,002,216,094.13 $ 9,456,335,636.04

183 $ 29,458,551,730.17 $ 19,818,328,503.78 $ 9,640,223,226.39

184 $ 29,458,551,730.17 $ 19,630,865,041.42 $ 9,827,686,688.75

185 $ 29,458,551,730.17 $ 19,439,756,170.77 $ 10,018,795,559.40186 $ 29,458,551,730.17 $ 19,244,931,003.33 $ 10,213,620,726.84

187 $ 29,458,551,730.17 $ 19,046,317,272.12 $ 10,412,234,458.05

188 $ 29,458,551,730.17 $ 18,843,841,304.85 $ 10,614,710,425.32

189 $ 29,458,551,730.17 $ 18,637,427,996.62 $ 10,821,123,733.55

190 $ 29,458,551,730.17 $ 18,427,000,782.01 $ 11,031,550,948.16

191 $ 29,458,551,730.17 $ 18,212,481,606.74 $ 11,246,070,123.43

192 $ 29,458,551,730.17 $ 17,993,790,898.68 $ 11,464,760,831.49

193 $ 29,458,551,730.17 $ 17,770,847,538.33 $ 11,687,704,191.84

194 $ 29,458,551,730.17 $ 17,543,568,828.76 $ 11,914,982,901.40

195 $ 29,458,551,730.17 $ 17,311,870,464.92 $ 12,146,681,265.25196 $ 29,458,551,730.17 $ 17,075,666,502.35 $ 12,382,885,227.82

197 $ 29,458,551,730.17 $ 16,834,869,325.32 $ 12,623,682,404.85

198 $ 29,458,551,730.17 $ 16,589,389,614.35 $ 12,869,162,115.82

199 $ 29,458,551,730.17 $ 16,339,136,313.02 $ 13,119,415,417.14

200 $ 29,458,551,730.17 $ 16,084,016,594.27 $ 13,374,535,135.90

201 $ 29,458,551,730.17 $ 15,823,935,825.90 $ 13,634,615,904.27

202 $ 29,458,551,730.17 $ 15,558,797,535.49 $ 13,899,754,194.68

203 $ 29,458,551,730.17 $ 15,288,503,374.65 $ 14,170,048,355.52

204 $ 29,458,551,730.17 $ 15,012,953,082.49 $ 14,445,598,647.68

205 $ 29,458,551,730.17 $ 14,732,044,448.45 $ 14,726,507,281.71

206 $ 29,458,551,730.17 $ 14,445,673,274.40 $ 15,012,878,455.77

207 $ 29,458,551,730.17 $ 14,153,733,335.95 $ 15,304,818,394.21

208 $ 29,458,551,730.17 $ 13,856,116,343.11 $ 15,602,435,387.06

209 $ 29,458,551,730.17 $ 13,552,711,900.06 $ 15,905,839,830.11

210 $ 29,458,551,730.17 $ 13,243,407,464.23 $ 16,215,144,265.93

211 $ 29,458,551,730.17 $ 12,928,088,304.57 $ 16,530,463,425.60

212 $ 29,458,551,730.17 $ 12,606,637,458.94 $ 16,851,914,271.23

213 $ 29,458,551,730.17 $ 12,278,935,690.79 $ 17,179,616,039.38

214 $ 29,458,551,730.17 $ 11,944,861,444.88 $ 17,513,690,285.29

215 $ 29,458,551,730.17 $ 11,604,290,802.22 $ 17,854,260,927.95

216 $ 29,458,551,730.17 $ 11,257,097,434.10 $ 18,201,454,296.07

217 $ 29,458,551,730.17 $ 10,903,152,555.21 $ 18,555,399,174.96

218 $ 29,458,551,730.17 $ 10,542,324,875.90 $ 18,916,226,854.27

219 $ 29,458,551,730.17 $ 10,174,480,553.46 $ 19,284,071,176.71

220 $ 29,458,551,730.17 $ 9,799,483,142.48 $ 19,659,068,587.69

221 $ 29,458,551,730.17 $ 9,417,193,544.23 $ 20,041,358,185.94

222 $ 29,458,551,730.17 $ 9,027,469,955.09 $ 20,431,081,775.08

223 $ 29,458,551,730.17 $ 8,630,167,813.91 $ 20,828,383,916.26



224 $ 29,458,551,730.17 $ 8,225,139,748.42 $ 21,233,411,981.75

225 $ 29,458,551,730.17 $ 7,812,235,520.55 $ 21,646,316,209.62

226 $ 29,458,551,730.17 $ 7,391,301,970.70 $ 22,067,249,759.47

227 $ 29,458,551,730.17 $ 6,962,182,960.95 $ 22,496,368,769.22

228 $ 29,458,551,730.17 $ 6,524,719,317.12 $ 22,933,832,413.05

229 $ 29,458,551,730.17 $ 6,078,748,769.72 $ 23,379,802,960.45

230 $ 29,458,551,730.17 $ 5,624,105,893.79 $ 23,834,445,836.38231 $ 29,458,551,730.17 $ 5,160,622,047.51 $ 24,297,929,682.65

232 $ 29,458,551,730.17 $ 4,688,125,309.68 $ 24,770,426,420.49

233 $ 29,458,551,730.17 $ 4,206,440,415.89 $ 25,252,111,314.28

234 $ 29,458,551,730.17 $ 3,715,388,693.57 $ 25,743,163,036.60

235 $ 29,458,551,730.17 $ 3,214,787,995.68 $ 26,243,763,734.49

236 $ 29,458,551,730.17 $ 2,704,452,633.16 $ 26,754,099,097.01

237 $ 29,458,551,730.17 $ 2,184,193,306.04 $ 27,274,358,424.12

238 $ 29,458,551,730.17 $ 1,653,817,033.24 $ 27,804,734,696.93

239 $ 29,458,551,730.17 $ 1,113,127,080.96 $ 28,345,424,649.21

240 $ 29,458,551,730.17 $ 561,922,889.72 $ 28,896,628,840.44



Saldo Insulto o Balance Datos del ejercicio

$ 1,500,000,000,000.00 Crédito asignado

$ 1,499,710,398,711.72 Periodo

$ 1,499,415,165,846.35

$ 1,499,114,191,892.44

$ 1,498,807,365,208.96

$ 1,498,494,571,983.94 Tasa de interés $ 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

10000000000

15000000000

20000000000

25000000000

30000000000

35000000000



$ 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

0

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



$ 1,500,000,000,000.00 240

20 años - Cuota mensual

12 meses por año

TOTA 240!"#"#

26"%e&t'(a Anual1.9446

Chart Title



Aono nter+s Aono Cap'tal

Taller de Economía

Documents

Transcript of Taller de Economía