EJERCICIO 5

PENSANDO EN LA JUBILACION
DATOS
INVERSION
ANOS
INTERES
DESVIACION
CONFIANZA
EDAD
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

3000
30
0.12
0.02
0.95
ACUMULADO
3,360.00
3,763.20
4,214.78
4,720.56
5,287.03
5,921.47
6,632.04
7,427.89
8,319.24
9,317.54
10,435.65
11,687.93
13,090.48
14,661.34
16,420.70
18,391.18
20,598.12
23,069.90
25,838.29
28,938.88
32,411.54
36,300.93
40,657.04
45,535.89
51,000.19
57,120.22
63,974.64
71,651.60
80,249.79
89,879.77
100,665.34

VF = VP + NI
VF

3000
6360
10123.2
14337.984
19058.5421
24345.5671
30267.0352
36899.0794
44326.9689
52646.2052
61963.7498
72399.3998
84087.3278
97177.8071
111839.144
128259.841
146651.022
167249.145
190319.042
216157.327
245096.207
277507.751
313808.682
354465.723
400001.61
451001.803
508122.02
572096.662
643748.262
723998.053
813877.819

360
763.2
1214.784
1720.55808
2287.02505
2921.46806
3632.04422
4427.88953
5319.23627
6317.54463
7435.64998
8687.92798
10090.4793
11661.3369
13420.6973
15391.181
17598.1227
20069.8974
22838.2851
25938.8793
29411.5448
33300.9302
37657.0418
42535.8868
48000.1932
54120.2164
60974.6424
68651.5995
77249.7914
86879.7664
97665.3383

3360
7123.2
11337.984
16058.5421
21345.5671
27267.0352
33899.0794
41326.9689
49646.2052
58963.7498
69399.3998
81087.3278
94177.8071
108839.144
125259.841
143651.022
164249.145
187319.042
213157.327
242096.207
274507.751
310808.682
351465.723
397001.61
448001.803
505122.02
569096.662
640748.262
720998.053
810877.819
911543.158

3033.6

0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12