Tablas Mm Ff 09092015
of 78
-
Upload
carlos-prez -
Category
Documents
-
view
215 -
download
0
Transcript of Tablas Mm Ff 09092015
-
7/23/2019 Tablas Mm Ff 09092015
1/78
VFFI= VFFI= 1.060000
Datos:
i= 6%
n= 1
1.06 0.50% 1% 1.50% 2% 2.50% 3.00% 4% 4.00% 4.50%
1
23
4
5
6
7
8
9
10
11
1213
14
15
16
17
18
19
20
21
2223
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
(1+i)n
-
7/23/2019 Tablas Mm Ff 09092015
2/78
41
42
43
44
45
46
4748
49
50
-
7/23/2019 Tablas Mm Ff 09092015
3/78
5% 5.50% 6% 6.50% 7.00% 8% 8.00% 8.50% 9%
-
7/23/2019 Tablas Mm Ff 09092015
4/78
-
7/23/2019 Tablas Mm Ff 09092015
5/78
9.50% 10%
-
7/23/2019 Tablas Mm Ff 09092015
6/78
-
7/23/2019 Tablas Mm Ff 09092015
7/78
VFFI= VFFI= ###
Datos:
i= 8%
n= 100
2980.9580 0.5% 1.0% 1.5% 2.0% 2.5%
12
3
4
5
6
7
8
9
10
1112
13
14
15
16
17
18
19
20
2122
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
VP*(e)in
-
7/23/2019 Tablas Mm Ff 09092015
8/78
40
41
42
43
44
45
4647
48
49
50
51
52
53
54
55
5657
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
-
7/23/2019 Tablas Mm Ff 09092015
9/78
85
86
87
88
89
90
9192
93
94
95
96
97
98
99
100
-
7/23/2019 Tablas Mm Ff 09092015
10/78
3.0% 3.5% 4.0% 4.5% 5.0% 5.5%
-
7/23/2019 Tablas Mm Ff 09092015
11/78
-
7/23/2019 Tablas Mm Ff 09092015
12/78
-
7/23/2019 Tablas Mm Ff 09092015
13/78
6.0% 6.5% 7.0% 7.5% 8.0% 8.5%
-
7/23/2019 Tablas Mm Ff 09092015
14/78
-
7/23/2019 Tablas Mm Ff 09092015
15/78
-
7/23/2019 Tablas Mm Ff 09092015
16/78
9.0% 9.5% 10.0%
-
7/23/2019 Tablas Mm Ff 09092015
17/78
-
7/23/2019 Tablas Mm Ff 09092015
18/78
-
7/23/2019 Tablas Mm Ff 09092015
19/78
VFFI= VFFI= 0.94339623
Datos:
i= 6%
n= 1
0.9434 0.50% 1.00% 1.50% 2.00%
1 1.0050 1.0101 1.0151 1.02022 1.0101 1.0202 1.0305 1.0408
3 1.0151 1.0305 1.0460 1.0618
4 1.0202 1.0408 1.0618 1.0833
5 1.0253 1.0513 1.0779 1.1052
6 1.0305 1.0618 1.0942 1.1275
7 1.0356 1.0725 1.1107 1.1503
8 1.0408 1.0833 1.1275 1.1735
9 1.0460 1.0942 1.1445 1.1972
10 1.0513 1.1052 1.1618 1.2214
11 1.0565 1.1163 1.1794 1.246112 1.0618 1.1275 1.1972 1.2712
13 1.0672 1.1388 1.2153 1.2969
14 1.0725 1.1503 1.2337 1.3231
15 1.0779 1.1618 1.2523 1.3499
16 1.0833 1.1735 1.2712 1.3771
17 1.0887 1.1853 1.2905 1.4049
18 1.0942 1.1972 1.3100 1.4333
19 1.0997 1.2092 1.3298 1.4623
20 1.1052 1.2214 1.3499 1.4918
21 1.1107 1.2337 1.3703 1.522022 1.1163 1.2461 1.3910 1.5527
23 1.1219 1.2586 1.4120 1.5841
24 1.1275 1.2712 1.4333 1.6161
25 1.1331 1.2840 1.4550 1.6487
26 1.1388 1.2969 1.4770 1.6820
27 1.1445 1.3100 1.4993 1.7160
28 1.1503 1.3231 1.5220 1.7507
29 1.1560 1.3364 1.5450 1.7860
30 1.1618 1.3499 1.5683 1.8221
31 1.1677 1.3634 1.5920 1.8589
32 1.1735 1.3771 1.6161 1.8965
33 1.1794 1.3910 1.6405 1.9348
34 1.1853 1.4049 1.6653 1.9739
35 1.1912 1.4191 1.6905 2.0138
36 1.1972 1.4333 1.7160 2.0544
37 1.2032 1.4477 1.7419 2.0959
38 1.2092 1.4623 1.7683 2.1383
39 1.2153 1.4770 1.7950 2.1815
1/(1+i)n
-
7/23/2019 Tablas Mm Ff 09092015
20/78
40 1.2214 1.4918 1.8221 2.2255
41 1.2275 1.5068 1.8497 2.2705
42 1.2337 1.5220 1.8776 2.3164
43 1.2399 1.5373 1.9060 2.3632
44 1.2461 1.5527 1.9348 2.4109
45 1.2523 1.5683 1.9640 2.4596
46 1.2586 1.5841 1.9937 2.509347 1.2649 1.6000 2.0238 2.5600
48 1.2712 1.6161 2.0544 2.6117
49 1.2776 1.6323 2.0855 2.6645
50 1.2840 1.6487 2.1170 2.7183
51 1.2905 1.6653 2.1490 2.7732
52 1.2969 1.6820 2.1815 2.8292
53 1.3034 1.6989 2.2144 2.8864
54 1.3100 1.7160 2.2479 2.9447
55 1.3165 1.7333 2.2819 3.0042
56 1.3231 1.7507 2.3164 3.064957 1.3298 1.7683 2.3514 3.1268
58 1.3364 1.7860 2.3869 3.1899
59 1.3431 1.8040 2.4230 3.2544
60 1.3499 1.8221 2.4596 3.3201
61 1.3566 1.8404 2.4968 3.3872
62 1.3634 1.8589 2.5345 3.4556
63 1.3703 1.8776 2.5728 3.5254
64 1.3771 1.8965 2.6117 3.5966
65 1.3840 1.9155 2.6512 3.6693
66 1.3910 1.9348 2.6912 3.7434
67 1.3979 1.9542 2.7319 3.8190
68 1.4049 1.9739 2.7732 3.8962
69 1.4120 1.9937 2.8151 3.9749
70 1.4191 2.0138 2.8577 4.0552
71 1.4262 2.0340 2.9008 4.1371
72 1.4333 2.0544 2.9447 4.2207
73 1.4405 2.0751 2.9892 4.3060
74 1.4477 2.0959 3.0344 4.3929
75 1.4550 2.1170 3.0802 4.4817
76 1.4623 2.1383 3.1268 4.5722
77 1.4696 2.1598 3.1740 4.6646
78 1.4770 2.1815 3.2220 4.7588
79 1.4844 2.2034 3.2707 4.8550
80 1.4918 2.2255 3.3201 4.9530
81 1.4993 2.2479 3.3703 5.0531
82 1.5068 2.2705 3.4212 5.1552
83 1.5144 2.2933 3.4729 5.2593
84 1.5220 2.3164 3.5254 5.3656
-
7/23/2019 Tablas Mm Ff 09092015
21/78
85 1.5296 2.3396 3.5787 5.4739
86 1.5373 2.3632 3.6328 5.5845
87 1.5450 2.3869 3.6877 5.6973
88 1.5527 2.4109 3.7434 5.8124
89 1.5605 2.4351 3.8000 5.9299
90 1.5683 2.4596 3.8574 6.0496
91 1.5762 2.4843 3.9157 6.171992 1.5841 2.5093 3.9749 6.2965
93 1.5920 2.5345 4.0350 6.4237
94 1.6000 2.5600 4.0960 6.5535
95 1.6080 2.5857 4.1579 6.6859
96 1.6161 2.6117 4.2207 6.8210
97 1.6242 2.6379 4.2845 6.9588
98 1.6323 2.6645 4.3492 7.0993
99 1.6405 2.6912 4.4150 7.2427
100 1.6487 2.7183 4.4817 7.3891
-
7/23/2019 Tablas Mm Ff 09092015
22/78
2.50% 3.00% 3.50% 4.00% 4.50%
1.0253 1.0305 1.0356 1.0408 1.04601.0513 1.0618 1.0725 1.0833 1.0942
1.0779 1.0942 1.1107 1.1275 1.1445
1.1052 1.1275 1.1503 1.1735 1.1972
1.1331 1.1618 1.1912 1.2214 1.2523
1.1618 1.1972 1.2337 1.2712 1.3100
1.1912 1.2337 1.2776 1.3231 1.3703
1.2214 1.2712 1.3231 1.3771 1.4333
1.2523 1.3100 1.3703 1.4333 1.4993
1.2840 1.3499 1.4191 1.4918 1.5683
1.3165 1.3910 1.4696 1.5527 1.64051.3499 1.4333 1.5220 1.6161 1.7160
1.3840 1.4770 1.5762 1.6820 1.7950
1.4191 1.5220 1.6323 1.7507 1.8776
1.4550 1.5683 1.6905 1.8221 1.9640
1.4918 1.6161 1.7507 1.8965 2.0544
1.5296 1.6653 1.8130 1.9739 2.1490
1.5683 1.7160 1.8776 2.0544 2.2479
1.6080 1.7683 1.9445 2.1383 2.3514
1.6487 1.8221 2.0138 2.2255 2.4596
1.6905 1.8776 2.0855 2.3164 2.57281.7333 1.9348 2.1598 2.4109 2.6912
1.7771 1.9937 2.2367 2.5093 2.8151
1.8221 2.0544 2.3164 2.6117 2.9447
1.8682 2.1170 2.3989 2.7183 3.0802
1.9155 2.1815 2.4843 2.8292 3.2220
1.9640 2.2479 2.5728 2.9447 3.3703
2.0138 2.3164 2.6645 3.0649 3.5254
2.0647 2.3869 2.7594 3.1899 3.6877
2.1170 2.4596 2.8577 3.3201 3.8574
2.1706 2.5345 2.9594 3.4556 4.0350
2.2255 2.6117 3.0649 3.5966 4.2207
2.2819 2.6912 3.1740 3.7434 4.4150
2.3396 2.7732 3.2871 3.8962 4.6182
2.3989 2.8577 3.4042 4.0552 4.8307
2.4596 2.9447 3.5254 4.2207 5.0531
2.5219 3.0344 3.6510 4.3929 5.2857
2.5857 3.1268 3.7810 4.5722 5.5290
2.6512 3.2220 3.9157 4.7588 5.7834
-
7/23/2019 Tablas Mm Ff 09092015
23/78
2.7183 3.3201 4.0552 4.9530 6.0496
2.7871 3.4212 4.1996 5.1552 6.3281
2.8577 3.5254 4.3492 5.3656 6.6194
2.9300 3.6328 4.5042 5.5845 6.9240
3.0042 3.7434 4.6646 5.8124 7.2427
3.0802 3.8574 4.8307 6.0496 7.5761
3.1582 3.9749 5.0028 6.2965 7.92483.2381 4.0960 5.1810 6.5535 8.2896
3.3201 4.2207 5.3656 6.8210 8.6711
3.4042 4.3492 5.5567 7.0993 9.0703
3.4903 4.4817 5.7546 7.3891 9.4877
3.5787 4.6182 5.9596 7.6906 9.9244
3.6693 4.7588 6.1719 8.0045 10.3812
3.7622 4.9037 6.3917 8.3311 10.8591
3.8574 5.0531 6.6194 8.6711 11.3589
3.9551 5.2070 6.8551 9.0250 11.8817
4.0552 5.3656 7.0993 9.3933 12.42864.1579 5.5290 7.3522 9.7767 13.0007
4.2631 5.6973 7.6141 10.1757 13.5991
4.3710 5.8709 7.8853 10.5910 14.2250
4.4817 6.0496 8.1662 11.0232 14.8797
4.5951 6.2339 8.4570 11.4730 15.5646
4.7115 6.4237 8.7583 11.9413 16.2810
4.8307 6.6194 9.0703 12.4286 17.0304
4.9530 6.8210 9.3933 12.9358 17.8143
5.0784 7.0287 9.7279 13.4637 18.6342
5.2070 7.2427 10.0744 14.0132 19.4919
5.3388 7.4633 10.4333 14.5851 20.3891
5.4739 7.6906 10.8049 15.1803 21.3276
5.6125 7.9248 11.1898 15.7998 22.3092
5.7546 8.1662 11.5883 16.4446 23.3361
5.9003 8.4149 12.0011 17.1158 24.4102
6.0496 8.6711 12.4286 17.8143 25.5337
6.2028 8.9352 12.8713 18.5413 26.7090
6.3598 9.2073 13.3298 19.2980 27.9383
6.5208 9.4877 13.8046 20.0855 29.2243
6.6859 9.7767 14.2963 20.9052 30.5694
6.8551 10.0744 14.8055 21.7584 31.9765
7.0287 10.3812 15.3329 22.6464 33.4483
7.2066 10.6974 15.8790 23.5706 34.9878
7.3891 11.0232 16.4446 24.5325 36.5982
7.5761 11.3589 17.0304 25.5337 38.2828
7.7679 11.7048 17.6370 26.5758 40.0448
7.9645 12.0613 18.2652 27.6604 41.8880
8.1662 12.4286 18.9158 28.7892 43.8160
-
7/23/2019 Tablas Mm Ff 09092015
24/78
8.3729 12.8071 19.5896 29.9641 45.8328
8.5849 13.1971 20.2874 31.1870 47.9424
8.8022 13.5991 21.0100 32.4597 50.1491
9.0250 14.0132 21.7584 33.7844 52.4573
9.2535 14.4400 22.5334 35.1632 54.8718
9.4877 14.8797 23.3361 36.5982 57.3975
9.7279 15.3329 24.1673 38.0918 60.03939.9742 15.7998 25.0281 39.6464 62.8028
10.2267 16.2810 25.9196 41.2644 65.6935
10.4856 16.7769 26.8429 42.9484 68.7172
10.7510 17.2878 27.7990 44.7012 71.8801
11.0232 17.8143 28.7892 46.5255 75.1886
11.3022 18.3568 29.8147 48.4242 78.6494
11.5883 18.9158 30.8766 50.4004 82.2695
11.8817 19.4919 31.9765 52.4573 86.0562
12.1825 20.0855 33.1155 54.5982 90.0171
-
7/23/2019 Tablas Mm Ff 09092015
25/78
5.00% 5.50% 6.00% 6.50% 7.00% 7.50%
1.0513 1.0565 1.0618 1.0672 1.0725 1.07791.1052 1.1163 1.1275 1.1388 1.1503 1.1618
1.1618 1.1794 1.1972 1.2153 1.2337 1.2523
1.2214 1.2461 1.2712 1.2969 1.3231 1.3499
1.2840 1.3165 1.3499 1.3840 1.4191 1.4550
1.3499 1.3910 1.4333 1.4770 1.5220 1.5683
1.4191 1.4696 1.5220 1.5762 1.6323 1.6905
1.4918 1.5527 1.6161 1.6820 1.7507 1.8221
1.5683 1.6405 1.7160 1.7950 1.8776 1.9640
1.6487 1.7333 1.8221 1.9155 2.0138 2.1170
1.7333 1.8313 1.9348 2.0442 2.1598 2.28191.8221 1.9348 2.0544 2.1815 2.3164 2.4596
1.9155 2.0442 2.1815 2.3280 2.4843 2.6512
2.0138 2.1598 2.3164 2.4843 2.6645 2.8577
2.1170 2.2819 2.4596 2.6512 2.8577 3.0802
2.2255 2.4109 2.6117 2.8292 3.0649 3.3201
2.3396 2.5472 2.7732 3.0192 3.2871 3.5787
2.4596 2.6912 2.9447 3.2220 3.5254 3.8574
2.5857 2.8434 3.1268 3.4384 3.7810 4.1579
2.7183 3.0042 3.3201 3.6693 4.0552 4.4817
2.8577 3.1740 3.5254 3.9157 4.3492 4.83073.0042 3.3535 3.7434 4.1787 4.6646 5.2070
3.1582 3.5431 3.9749 4.4593 5.0028 5.6125
3.3201 3.7434 4.2207 4.7588 5.3656 6.0496
3.4903 3.9551 4.4817 5.0784 5.7546 6.5208
3.6693 4.1787 4.7588 5.4195 6.1719 7.0287
3.8574 4.4150 5.0531 5.7834 6.6194 7.5761
4.0552 4.6646 5.3656 6.1719 7.0993 8.1662
4.2631 4.9283 5.6973 6.5864 7.6141 8.8022
4.4817 5.2070 6.0496 7.0287 8.1662 9.4877
4.7115 5.5014 6.4237 7.5007 8.7583 10.2267
4.9530 5.8124 6.8210 8.0045 9.3933 11.0232
5.2070 6.1411 7.2427 8.5420 10.0744 11.8817
5.4739 6.4883 7.6906 9.1157 10.8049 12.8071
5.7546 6.8551 8.1662 9.7279 11.5883 13.8046
6.0496 7.2427 8.6711 10.3812 12.4286 14.8797
6.3598 7.6523 9.2073 11.0784 13.3298 16.0386
6.6859 8.0849 9.7767 11.8224 14.2963 17.2878
7.0287 8.5420 10.3812 12.6164 15.3329 18.6342
-
7/23/2019 Tablas Mm Ff 09092015
26/78
7.3891 9.0250 11.0232 13.4637 16.4446 20.0855
7.7679 9.5353 11.7048 14.3679 17.6370 21.6499
8.1662 10.0744 12.4286 15.3329 18.9158 23.3361
8.5849 10.6440 13.1971 16.3626 20.2874 25.1536
9.0250 11.2459 14.0132 17.4615 21.7584 27.1126
9.4877 11.8817 14.8797 18.6342 23.3361 29.2243
9.9742 12.5535 15.7998 19.8857 25.0281 31.500410.4856 13.2633 16.7769 21.2212 26.8429 33.9538
11.0232 14.0132 17.8143 22.6464 28.7892 36.5982
11.5883 14.8055 18.9158 24.1673 30.8766 39.4487
12.1825 15.6426 20.0855 25.7903 33.1155 42.5211
12.8071 16.5271 21.3276 27.5224 35.5166 45.8328
13.4637 17.4615 22.6464 29.3708 38.0918 49.4024
14.1540 18.4488 24.0468 31.3433 40.8538 53.2501
14.8797 19.4919 25.5337 33.4483 43.8160 57.3975
15.6426 20.5940 27.1126 35.6946 46.9931 61.8678
16.4446 21.7584 28.7892 38.0918 50.4004 66.686317.2878 22.9886 30.5694 40.6500 54.0549 71.8801
18.1741 24.2884 32.4597 43.3801 57.9743 77.4785
19.1060 25.6617 34.4669 46.2934 62.1779 83.5128
20.0855 27.1126 36.5982 49.4024 66.6863 90.0171
21.1153 28.6456 38.8613 52.7203 71.5216 97.0280
22.1980 30.2652 41.2644 56.2609 76.7075 104.5850
23.3361 31.9765 43.8160 60.0393 82.2695 112.7305
24.5325 33.7844 46.5255 64.0715 88.2347 121.5104
25.7903 35.6946 49.4024 68.3745 94.6324 130.9742
27.1126 37.7128 52.4573 72.9665 101.4940 141.1750
28.5027 39.8451 55.7011 77.8668 108.8532 152.1703
29.9641 42.0980 59.1455 83.0963 116.7459 164.0219
31.5004 44.4782 62.8028 88.6770 125.2110 176.7966
33.1155 46.9931 66.6863 94.6324 134.2898 190.5663
34.8133 49.6501 70.8100 100.9878 144.0269 205.4084
36.5982 52.4573 75.1886 107.7701 154.4700 221.4064
38.4747 55.4233 79.8380 115.0078 165.6704 238.6505
40.4473 58.5570 84.7749 122.7316 177.6828 257.2376
42.5211 61.8678 90.0171 130.9742 190.5663 277.2723
44.7012 65.3659 95.5835 139.7702 204.3839 298.8674
46.9931 69.0617 101.4940 149.1571 219.2034 322.1444
49.4024 72.9665 107.7701 159.1743 235.0974 347.2344
51.9354 77.0920 114.4342 169.8643 252.1439 374.2784
54.5982 81.4509 121.5104 181.2722 270.4264 403.4288
57.3975 86.0562 129.0242 193.4463 290.0345 434.8495
60.3403 90.9218 137.0026 206.4380 311.0644 468.7174
63.4340 96.0626 145.4744 220.3021 333.6191 505.2230
66.6863 101.4940 154.4700 235.0974 357.8092 544.5719
-
7/23/2019 Tablas Mm Ff 09092015
27/78
70.1054 107.2326 164.0219 250.8863 383.7533 586.9854
73.6998 113.2956 174.1645 267.7356 411.5786 632.7023
77.4785 119.7014 184.9342 285.7165 441.4214 681.9798
81.4509 126.4694 196.3699 304.9049 473.4281 735.0952
85.6269 133.6200 208.5127 325.3820 507.7555 792.3475
90.0171 141.1750 221.4064 347.2344 544.5719 854.0588
94.6324 149.1571 235.0974 370.5543 584.0578 920.576499.4843 157.5905 249.6350 395.4404 626.4068 992.2747
104.5850 166.5008 265.0716 421.9978 671.8264 1069.5572
109.9472 175.9148 281.4627 450.3387 720.5393 1152.8587
115.5843 185.8612 298.8674 480.5830 772.7843 1242.6482
121.5104 196.3699 317.3483 512.8585 828.8175 1339.4308
127.7404 207.4727 336.9721 547.3016 888.9136 1443.7512
134.2898 219.2034 357.8092 584.0578 953.3671 1556.1965
141.1750 231.5973 379.9349 623.2826 1022.4940 1677.3996
148.4132 244.6919 403.4288 665.1416 1096.6332 1808.0424
-
7/23/2019 Tablas Mm Ff 09092015
28/78
8.00% 8.50% 9.00% 9.50% 10.00%
1.0833 1.0887 1.0942 1.0997 1.10521.1735 1.1853 1.1972 1.2092 1.2214
1.2712 1.2905 1.3100 1.3298 1.3499
1.3771 1.4049 1.4333 1.4623 1.4918
1.4918 1.5296 1.5683 1.6080 1.6487
1.6161 1.6653 1.7160 1.7683 1.8221
1.7507 1.8130 1.8776 1.9445 2.0138
1.8965 1.9739 2.0544 2.1383 2.2255
2.0544 2.1490 2.2479 2.3514 2.4596
2.2255 2.3396 2.4596 2.5857 2.7183
2.4109 2.5472 2.6912 2.8434 3.00422.6117 2.7732 2.9447 3.1268 3.3201
2.8292 3.0192 3.2220 3.4384 3.6693
3.0649 3.2871 3.5254 3.7810 4.0552
3.3201 3.5787 3.8574 4.1579 4.4817
3.5966 3.8962 4.2207 4.5722 4.9530
3.8962 4.2419 4.6182 5.0279 5.4739
4.2207 4.6182 5.0531 5.5290 6.0496
4.5722 5.0279 5.5290 6.0800 6.6859
4.9530 5.4739 6.0496 6.6859 7.3891
5.3656 5.9596 6.6194 7.3522 8.16625.8124 6.4883 7.2427 8.0849 9.0250
6.2965 7.0639 7.9248 8.8906 9.9742
6.8210 7.6906 8.6711 9.7767 11.0232
7.3891 8.3729 9.4877 10.7510 12.1825
8.0045 9.1157 10.3812 11.8224 13.4637
8.6711 9.9244 11.3589 13.0007 14.8797
9.3933 10.8049 12.4286 14.2963 16.4446
10.1757 11.7635 13.5991 15.7210 18.1741
11.0232 12.8071 14.8797 17.2878 20.0855
11.9413 13.9433 16.2810 19.0107 22.1980
12.9358 15.1803 17.8143 20.9052 24.5325
14.0132 16.5271 19.4919 22.9886 27.1126
15.1803 17.9933 21.3276 25.2797 29.9641
16.4446 19.5896 23.3361 27.7990 33.1155
17.8143 21.3276 25.5337 30.5694 36.5982
19.2980 23.2197 27.9383 33.6159 40.4473
20.9052 25.2797 30.5694 36.9661 44.7012
22.6464 27.5224 33.4483 40.6500 49.4024
-
7/23/2019 Tablas Mm Ff 09092015
29/78
24.5325 29.9641 36.5982 44.7012 54.5982
26.5758 32.6224 40.0448 49.1561 60.3403
28.7892 35.5166 43.8160 54.0549 66.6863
31.1870 38.6675 47.9424 59.4419 73.6998
33.7844 42.0980 52.4573 65.3659 81.4509
36.5982 45.8328 57.3975 71.8801 90.0171
39.6464 49.8990 62.8028 79.0436 99.484342.9484 54.3258 68.7172 86.9210 109.9472
46.5255 59.1455 75.1886 95.5835 121.5104
50.4004 64.3927 82.2695 105.1092 134.2898
54.5982 70.1054 90.0171 115.5843 148.4132
59.1455 76.3250 98.4944 127.1033 164.0219
64.0715 83.0963 107.7701 139.7702 181.2722
69.4079 90.4683 117.9192 153.6996 200.3368
75.1886 98.4944 129.0242 169.0171 221.4064
81.4509 107.2326 141.1750 185.8612 244.6919
88.2347 116.7459 154.4700 204.3839 270.426495.5835 127.1033 169.0171 224.7525 298.8674
103.5443 138.3795 184.9342 247.1511 330.2996
112.1683 150.6561 202.3502 271.7819 365.0375
121.5104 164.0219 221.4064 298.8674 403.4288
131.6307 178.5734 242.2572 328.6522 445.8578
142.5938 194.4160 265.0716 361.4053 492.7490
154.4700 211.6640 290.0345 397.4225 544.5719
167.3354 230.4422 317.3483 437.0292 601.8450
181.2722 250.8863 347.2344 480.5830 665.1416
196.3699 273.1442 379.9349 528.4774 735.0952
212.7249 297.3768 415.7150 581.1448 812.4058
230.4422 323.7592 454.8647 639.0611 897.8473
249.6350 352.4822 497.7013 702.7491 992.2747
270.4264 383.7533 544.5719 772.7843 1096.6332
292.9494 417.7988 595.8566 849.7991 1211.9671
317.3483 454.8647 651.9709 934.4891 1339.4308
343.7793 495.2190 713.3698 1027.6193 1480.2999
372.4117 539.1533 780.5509 1130.0306 1635.9844
403.4288 586.9854 854.0588 1242.6482 1808.0424
437.0292 639.0611 934.4891 1366.4891 1998.1959
473.4281 695.7567 1022.4940 1502.6718 2208.3480
512.8585 757.4822 1118.7866 1652.4263 2440.6020
555.5730 824.6838 1224.1475 1817.1053 2697.2823
601.8450 897.8473 1339.4308 1998.1959 2980.9580
651.9709 977.5017 1465.5707 2197.3338 3294.4681
706.2717 1064.2228 1603.5898 2416.3176 3640.9503
765.0950 1158.6375 1754.6067 2657.1250 4023.8724
828.8175 1261.4284 1919.8455 2921.9311 4447.0667
-
7/23/2019 Tablas Mm Ff 09092015
30/78
897.8473 1373.3386 2100.6456 3213.1274 4914.7688
972.6264 1495.1772 2298.4724 3533.3440 5431.6596
1053.6336 1627.8249 2514.9294 3885.4730 6002.9122
1141.3876 1772.2408 2751.7710 4272.6948 6634.2440
1236.4504 1929.4688 3010.9171 4698.5066 7331.9735
1339.4308 2100.6456 3294.4681 5166.7544 8103.0839
1450.9880 2287.0087 3604.7222 5681.6673 8955.29271571.8366 2489.9054 3944.1944 6247.8957 9897.1291
1702.7502 2710.8025 4315.6361 6870.5538 10938.0192
1844.5673 2951.2970 4722.0580 7555.2654 12088.3807
1998.1959 3213.1274 5166.7544 8308.2145 13359.7268
2164.6198 3498.1866 5653.3298 9136.2016 14764.7816
2344.9046 3808.5355 6185.7281 10046.7050 16317.6072
2540.2048 4146.4176 6768.2646 11047.9481 18033.7449
2751.7710 4514.2756 7405.6611 12148.9740 19930.3704
2980.9580 4914.7688 8103.0839 13359.7268 22026.4658
-
7/23/2019 Tablas Mm Ff 09092015
31/78
i= 10% n=
3.3100
3.3100 0.50% 1.00% 1.50% 2.00% 2.50%
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
2425
26
27
28
29
30
31
32
33
3435
36
37
38
39
40
41
42
VFFI!"t
= ((1+i)n#1)/i)
VFFIAr,t=
-
7/23/2019 Tablas Mm Ff 09092015
32/78
43
44
45
46
47
48
4950
51
52
53
54
55
56
57
58
5960
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
-
7/23/2019 Tablas Mm Ff 09092015
33/78
88
89
90
91
92
93
9495
96
97
98
99
100
-
7/23/2019 Tablas Mm Ff 09092015
34/78
3
3.00% 3.50% 4.00% 4.50% 5.00% 5.50%
-
7/23/2019 Tablas Mm Ff 09092015
35/78
-
7/23/2019 Tablas Mm Ff 09092015
36/78
-
7/23/2019 Tablas Mm Ff 09092015
37/78
6.00% 6.50% 7.00% 7.50% 8.00% 8.50%
-
7/23/2019 Tablas Mm Ff 09092015
38/78
-
7/23/2019 Tablas Mm Ff 09092015
39/78
-
7/23/2019 Tablas Mm Ff 09092015
40/78
9.00% 9.50% 10.00%
-
7/23/2019 Tablas Mm Ff 09092015
41/78
-
7/23/2019 Tablas Mm Ff 09092015
42/78
-
7/23/2019 Tablas Mm Ff 09092015
43/78
i= 10% n=
3.6410
3.6410 0.50% 1.00% 1.50% 2.00% 2.50%
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
2425
26
27
28
29
30
31
32
33
3435
36
37
38
39
40
41
42
VFFI!"t
= ((1+i)n#1)/i)*(1+i)
VFFIAr,t=
-
7/23/2019 Tablas Mm Ff 09092015
44/78
43
44
45
46
47
48
4950
51
52
53
54
55
56
57
58
5960
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
-
7/23/2019 Tablas Mm Ff 09092015
45/78
88
89
90
91
92
93
9495
96
97
98
99
100
-
7/23/2019 Tablas Mm Ff 09092015
46/78
3
3.00% 3.50% 4.00% 4.50% 5.00% 5.50%
-
7/23/2019 Tablas Mm Ff 09092015
47/78
-
7/23/2019 Tablas Mm Ff 09092015
48/78
-
7/23/2019 Tablas Mm Ff 09092015
49/78
6.00% 6.50% 7.00% 7.50% 8.00% 8.50%
-
7/23/2019 Tablas Mm Ff 09092015
50/78
-
7/23/2019 Tablas Mm Ff 09092015
51/78
-
7/23/2019 Tablas Mm Ff 09092015
52/78
9.00% 9.50% 10.00%
-
7/23/2019 Tablas Mm Ff 09092015
53/78
-
7/23/2019 Tablas Mm Ff 09092015
54/78
-
7/23/2019 Tablas Mm Ff 09092015
55/78
i= 10% n=
2.48685
2.4869 0.50% 1.00% 1.50% 2.00% 2.50%
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
2425
26
27
28
29
30
31
32
33
3435
36
37
38
39
40
41
42
VPFI!"t
= ((1#(1+i)n#1)/i)
VPFIA!"t
=
-
7/23/2019 Tablas Mm Ff 09092015
56/78
43
44
45
46
47
48
4950
51
52
53
54
55
56
57
58
5960
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
-
7/23/2019 Tablas Mm Ff 09092015
57/78
-
7/23/2019 Tablas Mm Ff 09092015
58/78
3
3.00% 3.50% 4.00% 4.50% 5.00% 5.50%
-
7/23/2019 Tablas Mm Ff 09092015
59/78
-
7/23/2019 Tablas Mm Ff 09092015
60/78
-
7/23/2019 Tablas Mm Ff 09092015
61/78
6.00% 6.50% 7.00% 7.50% 8.00% 8.50%
-
7/23/2019 Tablas Mm Ff 09092015
62/78
-
7/23/2019 Tablas Mm Ff 09092015
63/78
-
7/23/2019 Tablas Mm Ff 09092015
64/78
9.00% 9.50% 10.00%
-
7/23/2019 Tablas Mm Ff 09092015
65/78
-
7/23/2019 Tablas Mm Ff 09092015
66/78
-
7/23/2019 Tablas Mm Ff 09092015
67/78
((1#(1+I)*n)/(i))*(1+i) i= 10% n=
2.73554
2.7355 0.50% 1.00% 1.50% 2.00% 2.50%
1
2
3
4
5
6
7
8
9
10
11
12
13
1415
16
17
18
19
20
21
22
23
2425
26
27
28
29
30
31
32
33
3435
36
37
38
39
40
41
42
VPFI!"t
=
VPFIA!"t
=
-
7/23/2019 Tablas Mm Ff 09092015
68/78
43
44
45
46
47
48
4950
51
52
53
54
55
56
57
58
5960
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
-
7/23/2019 Tablas Mm Ff 09092015
69/78
88
89
90
91
92
93
9495
96
97
98
99
100
-
7/23/2019 Tablas Mm Ff 09092015
70/78
3
3.00% 3.50% 4.00% 4.50% 5.00% 5.50%
-
7/23/2019 Tablas Mm Ff 09092015
71/78
-
7/23/2019 Tablas Mm Ff 09092015
72/78
-
7/23/2019 Tablas Mm Ff 09092015
73/78
6.00% 6.50% 7.00% 7.50% 8.00% 8.50%
-
7/23/2019 Tablas Mm Ff 09092015
74/78
-
7/23/2019 Tablas Mm Ff 09092015
75/78
-
7/23/2019 Tablas Mm Ff 09092015
76/78
9.00% 9.50% 10.00%
-
7/23/2019 Tablas Mm Ff 09092015
77/78
-
7/23/2019 Tablas Mm Ff 09092015
78/78
