Trabajo Final de Económica

8/18/2019 Trabajo Final de Económica

1/14

Universidad Católic

Materia: Ingenier

Docente: Ing.Alumnos: Berg

Ramo

n

Pagos Unicos

F/P P/F A/F

1 1.3000 0.7692 1.0000

2 1.6900 0.5917 0.4348

3 2.1970 0.4552 0.2506

4 2.8561 0.3501 0.1616

5 3.7129 0.2693 0.1106

6 4.8268 0.2072 0.0784

7 6.2749 0.1594 0.0569

8 8.1573 0.1226 0.0419

9 10.6045 0.0943 0.0312

10 13.7858 0.0725 0.023511 17.9216 0.0558 0.0177

12 23.2981 0.0429 0.0135

13 30.2875 0.0330 0.0102

14 39.3738 0.0254 0.0078

15 51.1859 0.0195 0.0060

16 66.5417 0.0150 0.0046

17 86.5042 0.0116 0.0035

18 112.4554 0.0089 0.0027

19 146.1920 0.0068 0.0021

Cantidadcom"uesta

#alor "resenteactor de

amorti$ación


2/14

20 190.0496 0.0053 0.0016

21 247.0645 0.0040 0.0012

22 321.1839 0.0031 0.0009

23 417.5391 0.0024 0.0007

24 542.8008 0.0018 0.000625 705.6410 0.0014 0.0004

26 917.3333 0.0011 0.0003

27 1192.5333 0.0008 0.0003

28 1550.2933 0.0006 0.0002

29 2015.3813 0.0005 0.0001

30 2619.9956 0.0004 0.0001

31 3405.9943 0.0003 0.0001

32 4427.7926 0.0002 0.0001

33 5756.1304 0.0002 0.0001

34 7482.9696 0.0001 0.0000

35 9727.8604 0.0001 0.0000

36 12646.2186 0.0001 0.0000

37 16440.0841 0.0001 0.0000

38 21372.1094 0.0000 0.0000

39 27783.7422 0.0000 0.0000

40 36118.8648 0.0000 0.0000

41 46954.5243 0.0000 0.0000

42 61040.8815 0.0000 0.0000

43 79353.1460 0.0000 0.0000

44 103159.0898 0.0000 0.0000

45 134106.8167 0.0000 0.0000

46 174338.8617 0.0000 0.000047 226640.5202 0.0000 0.0000

48 294632.6763 0.0000 0.0000

49 383022.4792 0.0000 0.0000

50 497929.2230 0.0000 0.0000


3/14

De El Salvador

a Económica

duardo Antonio Marroquin Escotoanza Sandoval Carlos Iváns Monterroza Eva María

Pagos de serie uniforme

F/A A/P P/A

1.0000 1.3000 0.7692

2.3000 0.7348 1.3609

3.9900 0.5506 1.8161

6.1870 0.4616 2.1662

9.0431 0.4106 2.4356

12.7560 0.3784 2.6427

17.5828 0.3569 2.8021

23.8577 0.3419 2.9247

32.0150 0.3312 3.0190

42.6195 0.3235 3.091556.4053 0.3177 3.1473

74.3270 0.3135 3.1903

97.6250 0.3102 3.2233

127.9125 0.3078 3.2487

167.2863 0.3060 3.2682

218.4722 0.3046 3.2832

285.0139 0.3035 3.2948

371.5180 0.3027 3.3037

483.9734 0.3021 3.3105

CantidadCom"uesta

%ecu"eración deca"ital

#alor Presente


4/14

630.1655 0.3016 3.3158

820.2151 0.3012 3.3198

1067.2796 0.3009 3.3230

1388.4635 0.3007 3.3254

1806.0026 0.3006 3.32722348.8033 0.3004 3.3286

3054.4443 0.3003 3.3297

3971.7776 0.3003 3.3305

5164.3109 0.3002 3.3312

6714.6042 0.3001 3.3317

8729.9855 0.3001 3.3321

11349.9811 0.3001 3.3324

14755.9755 0.3001 3.3326

19183.7681 0.3001 3.3328

24939.8985 0.3000 3.3329

32422.8681 0.3000 3.3330

42150.7285 0.3000 3.3331

54796.9471 0.3000 3.3331

71237.0312 0.3000 3.3332

92609.1405 0.3000 3.3332

120392.8827 0.3000 3.3332

156511.7475 0.3000 3.3333

203466.2718 0.3000 3.3333

264507.1533 0.3000 3.3333

343860.2993 0.3000 3.3333

447019.3890 0.3000 3.3333

581126.2058 0.3000 3.3333755465.0675 0.3000 3.3333

982105.5877 0.3000 3.3333

1276738.2640 0.3000 3.3333

1659760.7433 0.3000 3.3333


5/14

&radientes Aritmeticos

P/G A/G

0.0000 0.0000

0.5917 0.4348

1.5020 0.8271

2.5524 1.1783

3.6297 1.4903

4.6656 1.7654

5.6218 2.0063

6.4800 2.2156

7.2343 2.3963

7.8872 2.55128.4452 2.6833

8.9173 2.7952

9.3135 2.8895

9.6437 2.9685

9.9172 3.0344

10.1426 3.0892

10.3276 3.1345

10.4788 3.1718

10.6019 3.2025

&radiente devalor "resente

&radiente deserie anual


6/14

10.7019 3.2275

10.7828 3.2480

10.8482 3.2646

10.9009 3.2781

10.9433 3.289010.9773 3.2979

11.0045 3.3050

11.0263 3.3107

11.0437 3.3153

11.0576 3.3189

11.0687 3.3219

11.0775 3.3242

11.0845 3.3261

11.0901 3.3276

11.0945 3.3288

11.0980 3.3297

11.1007 3.3305

11.1029 3.3311

11.1047 3.3316

11.1060 3.3319

11.1071 3.3322

11.1080 3.3325

11.1086 3.3326

11.1092 3.3328

11.1096 3.3329

11.1099 3.3330

11.1102 3.333111.1104 3.3331

11.1105 3.3332

11.1107 3.3332

11.1108 3.3332


7/14

Tasa de interes (i)

30.00

0.30


8/14


9/14

DATOSDeuda $3,000,000.00

Tasa de Interés 1.30%

Periodos 40

Cuota $96,658.14

n Saldo Inicial Cuota

0 0 0

1 $3,000,000.00 $96,658.14

2 $2,942,341.86 $96,658.14

3 $2,883,934.17 $96,658.14

4 $2,824,767.18 $96,658.14

5 $2,764,831.01 $96,658.14

6 $2,704,115.68 $96,658.14

7 $2,642,611.05 $96,658.14

8 $2,580,306.85 $96,658.14

9 $2,517,192.71 $96,658.14

10 $2,453,258.07 $96,658.14

11 $2,388,492.29 $96,658.14

12 $2,322,884.55 $96,658.14

13 $2,256,423.92 $96,658.14

14 $2,189,099.29 $96,658.14

15 $2,120,899.44 $96,658.14

16 $2,051,813.00 $96,658.14

17 $1,981,828.43 $96,658.14

18 $1,910,934.06 $96,658.14

19 $1,839,118.07 $96,658.14

20 $1,766,368.47 $96,658.14

21 $1,692,673.12 $96,658.14

22 $1,618,019.73 $96,658.14

23 $1,542,395.85 $96,658.14

24 $1,465,788.86 $96,658.14

25 $1,388,185.98 $96,658.14

26 $1,309,574.26 $96,658.14

27 $1,229,940.59 $96,658.14

28 $1,149,271.68 $96,658.14

29 $1,067,554.08 $96,658.14

30 $984,774.14 $96,658.14

31 $900,918.07 $96,658.1432 $815,971.87 $96,658.14

33 $729,921.36 $96,658.14


10/14

34 $642,752.20 $96,658.14

35 $554,449.85 $96,658.14

36 $464,999.56 $96,658.14

37 $374,386.41 $96,658.14

38 $282,595.30 $96,658.14

39 $189,610.90 $96,658.14

40 $95,417.71 $96,658.1441 $0.00 $96,658.14

42 $96,658.14 $96,658.14

43 $194,572.83 $96,658.14

44 $293,760.41 $96,658.14

45 $394,237.44 $96,658.14

46 $496,020.66 $96,658.14

47 $599,127.07 $96,658.14

48 $703,573.85 $96,658.14

49 $809,378.45 $96,658.14

50 $916,558.51 $96,658.14

51 $1,025,131.91 $96,658.14

52 $1,135,116.76 $96,658.14

53 $1,246,531.41 $96,658.14

54 $1,359,394.46 $96,658.14

55 $1,473,724.72 $96,658.14

56 $1,589,541.28 $96,658.14

57 $1,706,863.46 $96,658.14

58 $1,825,710.82 $96,658.14

59 $1,946,103.19 $96,658.14

60 $2,068,060.67 $96,658.14

61 $2,191,603.60 $96,658.14

62 $2,316,752.58 $96,658.14

63 $2,443,528.50 $96,658.14

64 $2,571,952.51 $96,658.14

65 $2,702,046.03 $96,658.14

66 $2,833,830.77 $96,658.14

67 $2,967,328.70 $96,658.14

68 $3,102,562.11 $96,658.14

69 $3,239,553.56 $96,658.14

70 $3,378,325.89 $96,658.14

71 $3,518,902.26 $96,658.14

72 $3,661,306.13 $96,658.14

73 $3,805,561.25 $96,658.14

74 $3,951,691.68 $96,658.14

75 $4,099,721.81 $96,658.14

76 $4,249,676.33 $96,658.14

77 $4,401,580.26 $96,658.14

78 $4,555,458.94 $96,658.14

79 $4,711,338.04 $96,658.14

80 $4,869,243.58 $96,658.14

81 $5,029,201.88 $96,658.14


11/14

82 $5,191,239.64 $96,658.14

83 $5,355,383.89 $96,658.14

84 $5,521,662.02 $96,658.14

85 $5,690,101.76 $96,658.14

86 $5,860,731.22 $96,658.14

87 $6,033,578.87 $96,658.14

88 $6,208,673.53 $96,658.1489 $6,386,044.42 $96,658.14

90 $6,565,721.14 $96,658.14

91 $6,747,733.65 $96,658.14

92 $6,932,112.32 $96,658.14

93 $7,118,887.92 $96,658.14

94 $7,308,091.60 $96,658.14

95 $7,499,754.93 $96,658.14

96 $7,693,909.88 $96,658.14

97 $7,890,588.84 $96,658.14

98 $8,089,824.64 $96,658.14

99 $8,291,650.49 $96,658.14

100 $8,496,100.09 $96,658.14


12/14

TABA DE AMORTI!ACIO" ME"S#A

Inter$s Ca%ital Salda &inal

0 0 $3,000,000.00

$39,000.00 $57,658.14 $2,942,341.86

$38,250.44 $58,407.69 $2,883,934.17

$37,491.14 $59,166.99 $2,824,767.18

$36,721.97 $59,936.16 $2,764,831.01

$35,942.80 $60,715.33 $2,704,115.68

$35,153.50 $61,504.63 $2,642,611.05

$34,353.94 $62,304.19 $2,580,306.85

$33,543.99 $63,114.15 $2,517,192.71

$32,723.51 $63,934.63 $2,453,258.07

$31,892.35 $64,765.78 $2,388,492.29

$31,050.40 $65,607.74 $2,322,884.55

$30,197.50 $66,460.64 $2,256,423.92

$29,333.51 $67,324.63 $2,189,099.29

$28,458.29 $68,199.85 $2,120,899.44

$27,571.69 $69,086.44 $2,051,813.00

$26,673.57 $69,984.57 $1,981,828.43

$25,763.77 $70,894.37 $1,910,934.06

$24,842.14 $71,815.99 $1,839,118.07

$23,908.53 $72,749.60 $1,766,368.47

$22,962.79 $73,695.35 $1,692,673.12

$22,004.75 $74,653.39 $1,618,019.73

$21,034.26 $75,623.88 $1,542,395.85

$20,051.15 $76,606.99 $1,465,788.86

$19,055.26 $77,602.88 $1,388,185.98

$18,046.42 $78,611.72 $1,309,574.26

$17,024.47 $79,633.67 $1,229,940.59

$15,989.23 $80,668.91 $1,149,271.68

$14,940.53 $81,717.61 $1,067,554.08

$13,878.20 $82,779.93 $984,774.14

$12,802.06 $83,856.07 $900,918.07

$11,711.93 $84,946.20 $815,971.87$10,607.63 $86,050.50 $729,921.36

$9,488.98 $87,169.16 $642,752.20


13/14

$8,355.78 $88,302.36 $554,449.85

$7,207.85 $89,450.29 $464,999.56

$6,044.99 $90,613.14 $374,386.41

$4,867.02 $91,791.11 $282,595.30

$3,673.74 $92,984.40 $189,610.90

$2,464.94 $94,193.20 $95,417.71

$1,240.43 $95,417.71 $0.00$0.00 $96,658.14 $96,658.14

$1,256.56 $97,914.69 $194,572.83

$2,529.45 $99,187.58 $293,760.41

$3,818.89 $100,477.02 $394,237.44

$5,125.09 $101,783.22 $496,020.66

$6,448.27 $103,106.41 $599,127.07

$7,788.65 $104,446.79 $703,573.85

$9,146.46 $105,804.60 $809,378.45

$10,521.92 $107,180.06 $916,558.51

$11,915.26 $108,573.40 $1,025,131.91

$13,326.71 $109,984.85 $1,135,116.76

$14,756.52 $111,414.65 $1,246,531.41

$16,204.91 $112,863.05 $1,359,394.46

$17,672.13 $114,330.26 $1,473,724.72

$19,158.42 $115,816.56 $1,589,541.28

$20,664.04 $117,322.17 $1,706,863.46

$22,189.22 $118,847.36 $1,825,710.82

$23,734.24 $120,392.38 $1,946,103.19

$25,299.34 $121,957.48 $2,068,060.67

$26,884.79 $123,542.93 $2,191,603.60

$28,490.85 $125,148.98 $2,316,752.58

$30,117.78 $126,775.92 $2,443,528.50

$31,765.87 $128,424.01 $2,571,952.51

$33,435.38 $130,093.52 $2,702,046.03

$35,126.60 $131,784.74 $2,833,830.77

$36,839.80 $133,497.94 $2,967,328.70

$38,575.27 $135,233.41 $3,102,562.11

$40,333.31 $136,991.44 $3,239,553.56

$42,114.20 $138,772.33 $3,378,325.89

$43,918.24 $140,576.37 $3,518,902.26

$45,745.73 $142,403.87 $3,661,306.13

$47,596.98 $144,255.12 $3,805,561.25

$49,472.30 $146,130.43 $3,951,691.68

$51,371.99 $148,030.13 $4,099,721.81

$53,296.38 $149,954.52 $4,249,676.33

$55,245.79 $151,903.93 $4,401,580.26

$57,220.54 $153,878.68 $4,555,458.94

$59,220.97 $155,879.10 $4,711,338.04

$61,247.39 $157,905.53 $4,869,243.58

$63,300.17 $159,958.30 $5,029,201.88

$65,379.62 $162,037.76 $5,191,239.64


14/14

$67,486.12 $164,144.25 $5,355,383.89

$69,619.99 $166,278.13 $5,521,662.02

$71,781.61 $168,439.74 $5,690,101.76

$73,971.32 $170,629.46 $5,860,731.22

$76,189.51 $172,847.64 $6,033,578.87

$78,436.53 $175,094.66 $6,208,673.53

$80,712.76 $177,370.89 $6,386,044.42$83,018.58 $179,676.71 $6,565,721.14

$85,354.37 $182,012.51 $6,747,733.65

$87,720.54 $184,378.67 $6,932,112.32

$90,117.46 $186,775.60 $7,118,887.92

$92,545.54 $189,203.68 $7,308,091.60

$95,005.19 $191,663.33 $7,499,754.93

$97,496.81 $194,154.95 $7,693,909.88

$100,020.83 $196,678.97 $7,890,588.84

$102,577.65 $199,235.79 $8,089,824.64

$105,167.72 $201,825.86 $8,291,650.49

$107,791.46 $204,449.59 $8,496,100.09

$110,449.30 $207,107.44 $8,703,207.53

Trabajo Final de Económica

Documents

Transcript of Trabajo Final de Económica