145750744 Formulas Mate

Embed Size (px)

DESCRIPTION

145750744 Formulas Mate

Citation preview

Valor Presente Inicio PeriodPRINCIPIO DEL PERIODOValor Presente($178,265.06)Renta$4,900.00Tasa De Interes15%Nmero De Pagos48Monto$235,200.00

Valor Presente Final del PeriodFinal Del PerodoValor Presente($176,064.26)Renta$4,900.00Tasa De Interes15%Nmero De Pagos48Monto$235,200.00

Valor Futuro Inicio del PeriodoPrincipio Del PerodoMonto($276,055.59)Renta$4,000.00Tasa De Interes5.40%Nmero de Pagos60

Valor Futuro Final Del PeriodoFinal Del PerodoMonto($15,682.14)Renta$1,000.00Tasa De Interes1.50%Nmero De Pagos14

Renta Inicio Del PerodoPrincipio de PerodoCuota($3,091.74)Precio Contado$142,000.00Tasa De Interes16%Nmero De Pagos70

Renta Final Del PerodoFinal Del PerodoCuota($2,793.93)Precio Contado$80,000.0030Tasa de Interes1.50%Nmero De Pagos241171.41666666672181.53191.583333333316000

Amortizacin Inicio Del PerodoPrincipio Del PerodoCuotaPago PeriodicoInteresAmortizacionSaldo0Q0.00Q0.00Q0.00Q25,000.001Q4,253.59Q208.33Q4,045.25Q20,954.752Q4,253.59Q174.62Q4,078.97Q16,875.783Q4,253.59Q140.63Q4,112.96Q12,762.824Q4,253.59Q106.36Q4,147.23Q8,615.595Q4,253.59Q71.80Q4,181.79Q4,433.806Q4,253.59Q36.95Q4,216.64Q217.16Pago Al InicioCuota$4,253.59Precio Contado$25,000.00Tasa De Interes10%MensualNmero De Pagos6

Amortizacin Final Del PerodoFinal Del PerodoCuotaPago PeriodicoInteresAmortizacionSaldo0Q0.00Q0.00Q0.00Q12,000.001Q3,050.17Q40.00Q3,010.17Q8,989.832Q3,050.17Q29.97Q3,020.20Q5,969.633Q3,050.17Q19.90Q3,030.27Q2,939.374Q3,050.17Q9.80Q3,040.37-Q101.005Q3,050.17-Q0.34Q3,050.50-Q3,151.506Q3,050.17-Q10.51Q3,060.67-Q6,212.18Pago Al FinalCuota$3,050.17Precio Contado$12,000.00Tasa De Interes4%MensualNmero De Pagos4

Fondo de Amortizacin Final PerFondo Final Del PerodoCuotaPago PeriodicoInteresesAporteSaldo00.00.00.00.01Q22,621.850.0Q22,621.85Q22,621.852Q22,621.85Q1,131.09Q23,752.94Q46,374.793Q22,621.85Q2,318.74Q24,940.59Q71,315.384Q22,621.85Q3,565.77Q26,187.62Q97,503.005Q22,621.85Q4,875.15Q27,497.00Q125,000.00Final Del PerodoCuota$22,621.85Precio Contado$125,000.00Tasa de Interes5%Nmero De Pagos5

Fondo de Amortizacin InicioFondo Final Del PerodoCuotaPago PeriodicoInteresesAporteSaldo00.00.00.00.01Q21,544.620.0Q21,544.62Q21,544.622Q21,544.62Q1,077.23Q22,621.85Q44,166.473Q21,544.62Q2,208.32Q23,752.94Q67,919.414Q21,544.62Q3,395.97Q24,940.59Q92,860.005Q21,544.62Q4,643.00Q26,187.62Q119,047.62Final Del PerodoCuota$21,544.62Precio Contado$125,000.00Tasa de Interes5%Nmero De Pagos5

Depreciacionc= costo originals= valor de rescaten= vida utilb= Base de depreciacion c-s=bd= Depreciacion anual d=(c-s)/nMetodo Linea Rectac=2500n= 3 aoss= 100AoDepre AnuDepre AcumuValor Lib00.00.0$2,500.001$800.00$800.00$1,700.002$800.00$1,600.00$900.003$800.00$2,400.00$100.00cQ250,000.00n3paga hidrotecnia Q8000s0.0AoDepre AnuDepre AcumuValor Libd=92%00.00.0Q50,000.001Q83,333.33Q83,333.33-Q33,333.332Q3,866.67Q87,200.00-Q37,200.003Q3,866.67Q91,066.67-Q41,066.674Q3,866.67Q94,933.33-Q44,933.335Q3,866.67Q98,800.00-Q48,800.006Q3,866.67Q102,666.67-Q52,666.677Q3,866.67Q106,533.33-Q56,533.338Q3,866.67Q110,400.00-Q60,400.009Q3,866.67Q114,266.67-Q64,266.6710Q3,866.67Q118,133.33-Q68,133.3311Q3,866.67Q122,000.00-Q72,000.0012Q3,866.67Q125,866.67-Q75,866.6713Q3,866.67Q129,733.33-Q79,733.3314Q3,866.67Q133,600.00-Q83,600.0015Q3,866.67Q137,466.67-Q87,466.67Metodo Porcentaje FijocQ2,500.00n3% depre30%AoDepre AnuDepre AcumuValor Lib% depre00.00.0Q2,500.0030%1Q750.00Q750.00Q1,750.0030%2Q525.00Q1,275.00Q1,225.0030%3Q367.50Q1,642.50Q857.5030%Metodo de la suma de digitosAoPorcentajebasedepreciaciondepreciacion acumvalor en libros000.00.00.0Q2,500.00c$2,500.0010.4Q2,000.00Q800.00Q800.00Q1,700.00n420.3Q2,000.00Q600.00Q1,400.00Q1,100.00s$500.0030.2Q2,000.00Q400.00Q1,800.00Q700.00bc-s40.1Q2,000.00Q200.00Q2,000.00Q500.00sumatoria10AoPorcentaje/factorbasedepreciaciondepreciacion acumvalor en libros00%0.00.00.0$350,000.00c$350,000.00122%$290,000.00$64,444.44$64,444.44$285,555.56n8219%$290,000.00$56,388.89$120,833.33$229,166.67s$60,000.00317%$290,000.00$48,333.33$169,166.67$180,833.33bc-s414%$290,000.00$40,277.78$209,444.44$140,555.56511%$290,000.00$32,222.22$241,666.67$108,333.3368%$290,000.00$24,166.67$265,833.33$84,166.6776%$290,000.00$16,111.11$281,944.44$68,055.5683%$290,000.00$8,055.56$290,000.00$60,000.00sumatoria36Metodo de depreciacion por produccionb=c-sdu=b/(total uni producidas)aounidades producidasdepre anualdepre acumuladavalor en libros000.00.0Q10,000.00cQ10,000.00135000Q4,250.00Q4,250.00Q5,750.00n3225000Q3,035.71Q7,285.71Q2,714.29sQ1,500.00310000Q1,214.29Q8,500.00Q1,500.00du0.12sumatoria70000aounidades producidasdepre anualdepre acumuladavalor en libros000.00.0$350,000.00c$350,000.0013650$46,061.79$46,061.79$303,938.21n823650$46,061.79$92,123.59$257,876.41s$60,000.0033650$46,061.79$138,185.38$211,814.62du12.6242550$32,180.16$170,365.54$179,634.4652550$32,180.16$202,545.69$147,454.3162550$32,180.16$234,725.85$115,274.1572190$27,637.08$262,362.92$87,637.0882190$27,637.08$290,000.00$60,000.00sumatoria22980

ProbabilidadP=#exitos/#eventos0.01923076920.307692307790.6923076923Le de suma de probabiidades+-totalembarazada70878no excluyenteP(a o b)=p(a) + P(b)- P(a y b)no embarazada61521excluyenteP(a o b)=p(a) + P(b)total762399P(- o no)0.2929292929mujerhombreNoNatotalmuertos110023003002003900vivos5503002502001300165026005504005200P(masculino)0.6057692308P(nia o vivo)0.2884615385ley de mutiplicacion de probabilidadesindependientesP(a y b)=P(a)*P(b)no independientesP(a y b)=P(a)*P(b/a)

Sheet1Ejercicio 1a)0.2380952381b)0.5238095238c)0.5238095238Ejercicio 2a)0.0192307692b)0.0769230769c)0.25d)0.1538461538e)0.9230769231Ejercicio 4a)b)0.002%Ejercicio 8a)