Procedimiento
1) Cuadro de datos / Frmula de capitalizacin
VP
n
i
VF
3500
18
1.26%
4384.8087858838
Resolver lo siguiente:
<= Frmula de capitalizacin
1) Crear el cuadro de datos y colocar la frmula de
capitalizacin.
VP (Valor presente)
3500
3500
3544.1
3588.75566
3633.973981316
3679.7620534806
3726.1270553544
3773.0762562519
3820.6170170807
3868.7567914959
3917.5031270688
3966.8636664698
4016.8461486673
4067.4584101405
4118.7083861083
4170.6041117733
4223.1537235816
4276.3654604988
4330.247665301
I (Inters)
0
44.1
44.65566
45.218321316
45.7880721646
46.3650018739
46.9492008975
47.5407608288
48.1397744152
48.7463355728
49.3605394011
49.9824821975
50.6122614732
51.2499759678
51.895725665
52.5496118083
53.2117369171
53.8822048023
54.5611205828
Capitalizacin:
Solucin:
Diagrama:
Tramo 1
-850
Tramo 2
VF1 = ?
VF2 = ?
VP2 = ?
i=1.95% mensual
VP
i
n
VF
FLUJO
Tramo 1
7,500.00
1.95%
6
7,571.41
-850.00
Tramo 2
7,571.41
1.95% mensual
4 meses
8,179.48
VP (Valor
presente)
7,500.00
7,500.00
7,646.25
7,795.35
7,947.36
8,102.33
8,260.33
7,571.41
7,719.05
7,869.57
8,023.03
I (Inters)
0.00
146.25
149.10
152.01
154.97
158.00
161.08
147.64
150.52
153.46
156.45
VF (Valor
Futuro)
7,500.00
7,646.25
7,795.35
7,947.36
8,102.33
8,260.33
7,571.41
7,719.05
7,869.57
8,023.03
8,179.48
FLUJO
-850.00
Solucin:
Diagrama:
Tramo 1
VP1 = 5000
Tramo 2
1500
VF1 = ?
VF2 = ?
VP2 = ?
i=1.22% mensual
VP
i
n
VF
FLUJO
Tramo 1
Tramo 2
5000
6622.7442
1.22%
1.22% mensual
2
3 meses
6622.7442 6868.1058514
1500
0
VP (Valor
VF (Valor
I (Inters)
presente)
Futuro)
5000
0
5000
5000
61
5061
5061
61.7442
6622.7442
6622.7442 80.79747924 6703.54167924
6703.541679 81.783208487 6785.32488773
6785.324888 82.78096363 6868.10585136
FLUJO
1500
VF2 = ?
Solucin:
1) Diagrama de tiempo-valor:
- 5000
Tramo 1
2500
Tramo 2
Tramo 3
0...2..............710
VP1 = 15000
VF1 = ?
VF2 = ?
VP2 = ?
VP3 = ?
VF3 = ?
i=1.35% mes
VP
i
n
VF
FLUJO
Tramo 1
Tramo 2
Tramo 3
15000 10407.73375 13629.481675
1.35%
1.35%
1.35% mensual
2
5
3 meses
10407.73375 13629.481675 14188.961136
-5000
2500
0
VP (Valor
presente)
15000
15000
15202.5
10407.73375
10548.238156
10690.639371
10834.963002
10981.235003
13629.481675
13813.479678
13999.961654
I (Inters)
0
202.5
205.23375
140.50440563
142.4012151
144.3236315
146.27200053
148.24667254
183.99800262
186.48197565
188.99948232
VF (Valor
Futuro)
15000
15202.5
10407.73375
10548.238156
10690.639371
10834.963002
10981.235003
13629.481675
13813.479678
13999.961654
14188.961136
FLUJO
-5000
2500
Laboratorio 03 - Capitalizaci
Diagrama
- 1200
Tramo 1
500
Tramo 3
Tramo 2
0............101524
VP1 = 2500
VF1 = ?
VF2 = ?
VP2 = ?
VP3 = ?
VF3 = ?
i=1.3% mes
Resolver lo siguiente:
Solucin
VP
i
n
VF
FLUJO
Tramo 1
Tramo 2
Tramo 3
2500 1644.686831
2254.407365
1.30%
1.30%
1.30% mensual
10
5
9 meses
1644.686831 2254.407365 2532.31310678
-1200
500
0
VP (Valor
presente)
2500
2500
2532.5
2565.4225
2598.772993
2632.557041
2666.780283
2701.448427
2736.567256
2772.14263
2808.180485
1644.686831
1666.06776
1687.726641
1709.667087
1731.892759
2254.407365
2283.714661
2313.402951
2343.47719
2373.942393
I (Inters)
0
32.5
32.9225
33.3504925
33.784048903
34.223241538
34.668143678
35.118829546
35.57537433
36.037854196
36.506346301
21.380928803
21.658880877
21.940446329
22.225672131
22.514605869
29.307295745
29.68829059
30.074238367
30.465203466
30.861251111
VF (Valor
Futuro)
2500
2532.5
2565.4225
2598.7729925
2632.5570414
2666.78028294
2701.44842662
2736.56725617
2772.1426305
2808.18048469
1644.68683099
1666.0677598
1687.72664067
1709.667087
1731.89275913
2254.407365
2283.71466075
2313.40295134
2343.4771897
2373.94239317
2404.80364428
FLUJO
-1200
500
21
22
23
24
2404.803644
2436.066092
2467.734951
2499.815505
31.262447376
31.668859192
32.080554361
32.497601568
2436.06609166
2467.73495085
2499.81550521
2532.31310678
ver lo siguiente:
Solucin:
Laboratorio 04 - Actualizacin:
3937.024
<= Frmula de actualizacin
1.55%
3
3759.4843305
177.53966955
3937.024
Perodo
0
1
2
3
VP (Valor
VF (Valor
I (Inters)
presente)
Futuro)
3759.4843305
0 3759.48433045
3759.4843305 58.272007122 3817.75633758
3817.7563376 59.175223232 3876.93156081
3876.9315608 60.092439193
3937.024
177.53966955
4 - Actualizacin:
guiente:
Solucin:
Laboratorio 05 - Actualizacin:
15000
<= Frmula de actualizacin
1.88%
24
9593.0517669
5406.9482331
<= Frmula de capitalizacin
(solicitado en preg. 2)
15000
Perodo
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
VP (Valor
presente)
9593.0517669
9593.0517669
9773.4011402
9957.1410816
10144.335334
10335.048838
10529.347756
10727.299494
10928.972725
11134.437412
11343.764835
11557.027614
11774.299733
11995.656568
12221.174912
12450.933
12685.010541
12923.488739
13166.450327
13413.979593
13666.162409
13923.086263
14184.840284
14451.515282
14723.203769
0
180.34937322
183.73994144
187.19425233
190.71350428
194.29891816
197.95173782
201.67323049
205.46468722
209.32742334
213.2627789
217.27211915
221.35683499
225.51834348
229.75808834
234.0775404
238.47819816
242.96158829
247.52926615
252.18281635
256.9238533
261.75402174
266.67499735
271.6884873
276.79623086
5406.9482331
VF (Valor
Futuro)
9593.05176695
9773.40114016
9957.1410816
10144.3353339
10335.0488382
10529.3477564
10727.2994942
10928.9727247
11134.4374119
11343.7648352
11557.0276142
11774.2997333
11995.6565683
12221.1749118
12450.9330001
12685.0105405
12923.4887387
13166.450327
13413.9795931
13666.1624095
13923.0862628
14184.8402845
14451.5152818
14723.2037691
15000
05 - Actualizacin:
guiente: