y=k^0,5

s=0,30
d=0,1
k0=4

renta
ahorro
depreciacion
capital inicial

t
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

cap ini

inv*renta
0,7*2
consumo

s*y
inversion
0,3*y

d*k
0,1*4
depr de cap

i-dk

4^0,5
renta

dk

varia k

4
4.2
4.39481705
4.58424991
4.76815076
4.94641856
5.11899306
5.28584951
5.44699382
5.60245831
5.75229786
5.89658653
6.03541452
6.16888549
6.29711417
6.4202243
6.53834671
6.65161778
6.76017791
6.86417038
6.9637402
7.05903317
7.15019508
7.23737104
7.3207048
7.40033835
7.47641141
7.54906108
7.61842162
7.68462411
7.74779633
7.80806261
7.86554367
7.9203566
7.97261479
8.02242788
8.06990181
8.11513881
8.15823741
8.19929252
8.23839547
8.27563408
8.31109273

2
2.04939015
2.09638189
2.14108615
2.18360957
2.22405453
2.26251919
2.29909754
2.33387956
2.36695127
2.39839485
2.42828881
2.45670807
2.48372412
2.50940514
2.53381615
2.55701911
2.57907305
2.60003421
2.61995618
2.63888996
2.65688411
2.67398487
2.69023624
2.7056801
2.72035629
2.73430273
2.74755547
2.76014884
2.77211546
2.78348636
2.79429107
2.80455766
2.81431281
2.82358191
2.83238908
2.84075726
2.84870827
2.85626284
2.86344068
2.87026052
2.87674018
2.88289659

1.4
1.43457311
1.46746733
1.49876031
1.5285267
1.55683817
1.58376343
1.60936828
1.6337157
1.65686589
1.6788764
1.69980216
1.71969565
1.73860688
1.7565836
1.77367131
1.78991338
1.80535113
1.82002395
1.83396933
1.84722297
1.85981888
1.87178941
1.88316537
1.89397607
1.9042494
1.91401191
1.92328883
1.93210419
1.94048082
1.94844045
1.95600375
1.96319036
1.97001897
1.97650733
1.98267235
1.98853008
1.99409579
1.99938399
2.00440848
2.00918237
2.01371813
2.01802761

0.6
0.61481705
0.62891457
0.64232585
0.65508287
0.66721636
0.67875576
0.68972926
0.70016387
0.71008538
0.71951846
0.72848664
0.73701242
0.74511723
0.75282154
0.76014485
0.76710573
0.77372191
0.78001026
0.78598685
0.79166699
0.79706523
0.80219546
0.80707087
0.81170403
0.81610689
0.82029082
0.82426664
0.82804465
0.83163464
0.83504591
0.83828732
0.8413673
0.84429384
0.84707457
0.84971672
0.85222718
0.85461248
0.85687885
0.8590322
0.86107816
0.86302206
0.86486898

0.4
0.42
0.4394817
0.45842499
0.47681508
0.49464186
0.51189931
0.52858495
0.54469938
0.56024583
0.57522979
0.58965865
0.60354145
0.61688855
0.62971142
0.64202243
0.65383467
0.66516178
0.67601779
0.68641704
0.69637402
0.70590332
0.71501951
0.7237371
0.73207048
0.74003384
0.74764114
0.75490611
0.76184216
0.76846241
0.77477963
0.78080626
0.78655437
0.79203566
0.79726148
0.80224279
0.80699018
0.81151388
0.81582374
0.81992925
0.82383955
0.82756341
0.83110927

posi o nega
0.2
0.194817046
0.189432864
0.183900855
0.178267795
0.172574504
0.166856449
0.161144312
0.155464487
0.14983955
0.144288669
0.138827989
0.133470968
0.128228686
0.123110126
0.118122416
0.113271061
0.108560136
0.103992473
0.099569816
0.095292967
0.091161916
0.087175953
0.083333769
0.07963355
0.076073052
0.072649678
0.069360534
0.06620249
0.063172226
0.060266276
0.057481061
0.054812931
0.052258183
0.049813094
0.047473935
0.045236997
0.0430986
0.041055111
0.039102952
0.03723861
0.035458647
0.033759703

44
45
46
47
48
49
50
51
52
53
54
55
56
57
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
85
86
87
88
89
90
91
92
93

8.34485243
8.37699094
8.4075828
8.43669948
8.46440945
8.49077825
8.51586862
8.5397406
8.56245158
8.58405643
8.6046076
8.62415518
8.64274702
8.6604288
8.67724411
8.69323457
8.70843987
8.72289786
8.73664464
8.74971465
8.76214068
8.77395401
8.78518444
8.79586035
8.80600878
8.81565551
8.82482504
8.83354075
8.84182487
8.84969857
8.857182
8.86429434
8.87105385
8.8774779
8.88358301
8.88938492
8.89489857
8.90013821
8.90511737
8.90984893
8.91434514
8.91861765
8.92267752
8.92653531
8.93020101
8.93368417
8.93699383
8.94013861
8.94312668
8.94596584

2.88874582
2.89430319
2.89958321
2.90459971
2.90936582
2.913894
2.91819612
2.92228346
2.9261667
2.92985604
2.93336114
2.9366912
2.93985493
2.94286065
2.94571623
2.94842917
2.95100659
2.95345524
2.95578156
2.95799166
2.96009133
2.96208609
2.96398118
2.96578157
2.967492
2.96911696
2.97066071
2.97212731
2.97352062
2.97484429
2.97610181
2.97729648
2.97843144
2.97950967
2.98053401
2.98150716
2.98243165
2.98330994
2.98414433
2.98493701
2.98569006
2.98640547
2.98708512
2.9877308
2.98834419
2.98892693
2.98948053
2.99000646
2.99050609
2.99098075

2.02212208
2.02601223
2.02970825
2.0332198
2.03655607
2.0397258
2.04273729
2.04559842
2.04831669
2.05089923
2.0533528
2.05568384
2.05789845
2.06000245
2.06200136
2.06390042
2.06570461
2.06741867
2.06904709
2.07059416
2.07206393
2.07346026
2.07478683
2.0760471
2.0772444
2.07838187
2.0794625
2.08048912
2.08146443
2.08239101
2.08327127
2.08410754
2.08490201
2.08565677
2.08637381
2.08705501
2.08770216
2.08831696
2.08890103
2.0894559
2.08998304
2.09048383
2.09095959
2.09141156
2.09184094
2.09224885
2.09263637
2.09300452
2.09335426
2.09368652

0.86662375
0.86829096
0.86987496
0.87137991
0.87280974
0.8741682
0.87545884
0.87668504
0.87785001
0.87895681
0.88000834
0.88100736
0.88195648
0.88285819
0.88371487
0.88452875
0.88530198
0.88603657
0.88673447
0.8873975
0.8880274
0.88862583
0.88919435
0.88973447
0.8902476
0.89073509
0.89119821
0.89163819
0.89205619
0.89245329
0.89283054
0.89318894
0.89352943
0.8938529
0.8941602
0.89445215
0.8947295
0.89499298
0.8952433
0.8954811
0.89570702
0.89592164
0.89612554
0.89631924
0.89650326
0.89667808
0.89684416
0.89700194
0.89715183
0.89729422

0.83448524
0.83769909
0.84075828
0.84366995
0.84644094
0.84907782
0.85158686
0.85397406
0.85624516
0.85840564
0.86046076
0.86241552
0.8642747
0.86604288
0.86772441
0.86932346
0.87084399
0.87228979
0.87366446
0.87497146
0.87621407
0.8773954
0.87851844
0.87958603
0.88060088
0.88156555
0.8824825
0.88335408
0.88418249
0.88496986
0.8857182
0.88642943
0.88710539
0.88774779
0.8883583
0.88893849
0.88948986
0.89001382
0.89051174
0.89098489
0.89143451
0.89186176
0.89226775
0.89265353
0.8930201
0.89336842
0.89369938
0.89401386
0.89431267
0.89459658

0.032138504
0.030591862
0.029116683
0.027709965
0.0263688
0.025090375
0.023871975
0.022710977
0.021604853
0.02055117
0.019547583
0.018591841
0.017681777
0.016815315
0.015990458
0.015205294
0.014457989
0.013746787
0.013070004
0.012426033
0.011813331
0.011230426
0.01067591
0.010148438
0.009646722
0.009169537
0.008715708
0.008284118
0.007873699
0.007483431
0.007112344
0.00675951
0.006424047
0.006105112
0.005801903
0.005513655
0.005239639
0.004979162
0.004731561
0.004496209
0.004272504
0.004059877
0.003857784
0.003665708
0.003483156
0.003309661
0.003144775
0.002988076
0.002839159
0.002697641

94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143

8.94866348
8.95122664
8.95366199
8.9559759
8.95817441
8.96026325
8.96224789
8.96413352
8.96592505
8.96762718
8.96924436
8.97078083
8.9722406
8.9736275
8.97494516
8.97619703
8.97738639
8.97851636
8.9795899
8.98060982
8.98157881
8.9824994
8.983374
8.98420492
8.98499432
8.98574429
8.9864568
8.9871337
8.98777679
8.98838774
8.98896817
8.98951959
8.99004346
8.99054115
8.99101396
8.99146315
8.99188989
8.99229531
8.99268046
8.99304636
8.99339398
8.99372422
8.99403795
8.99433601
8.99461916
8.99488816
8.99514372
8.9953865
8.99561714
8.99583626

2.99143168
2.99186006
2.99226703
2.99265366
2.99302095
2.99336988
2.99370137
2.99401629
2.99431546
2.99459967
2.99486967
2.99512618
2.99536986
2.99560136
2.99582128
2.99603021
2.99622869
2.99641725
2.99659639
2.99676656
2.99692823
2.99708181
2.99722772
2.99736633
2.99749801
2.99762311
2.99774195
2.99785485
2.99796211
2.998064
2.9981608
2.99825276
2.99834012
2.99842311
2.99850195
2.99857685
2.99864801
2.99871561
2.99877983
2.99884084
2.99889879
2.99895385
2.99900616
2.99905585
2.99910306
2.99914791
2.99919051
2.99923098
2.99926944
2.99930596

2.09400217
2.09430204
2.09458692
2.09485756
2.09511467
2.09535892
2.09559096
2.0958114
2.09602082
2.09621977
2.09640877
2.09658833
2.0967589
2.09692095
2.0970749
2.09722115
2.09736009
2.09749208
2.09761747
2.09773659
2.09784976
2.09795727
2.0980594
2.09815643
2.09824861
2.09833618
2.09841936
2.0984984
2.09857347
2.0986448
2.09871256
2.09877693
2.09883808
2.09889618
2.09895137
2.0990038
2.09905361
2.09910093
2.09914588
2.09918859
2.09922916
2.0992677
2.09930431
2.0993391
2.09937214
2.09940353
2.09943336
2.09946169
2.0994886
2.09951417

0.8974295
0.89755802
0.89768011
0.8977961
0.89790629
0.89801096
0.89811041
0.89820489
0.89829464
0.8983799
0.8984609
0.89853785
0.89861096
0.89868041
0.89874638
0.89880906
0.89886861
0.89892518
0.89897892
0.89902997
0.89907847
0.89912454
0.89916832
0.8992099
0.8992494
0.89928693
0.89932258
0.89935646
0.89938863
0.8994192
0.89944824
0.89947583
0.89950204
0.89952693
0.89955059
0.89957306
0.8995944
0.89961468
0.89963395
0.89965225
0.89966964
0.89968616
0.89970185
0.89971676
0.89973092
0.89974437
0.89975715
0.8997693
0.89978083
0.89979179

0.89486635
0.89512266
0.8953662
0.89559759
0.89581744
0.89602633
0.89622479
0.89641335
0.8965925
0.89676272
0.89692444
0.89707808
0.89722406
0.89736275
0.89749452
0.8976197
0.89773864
0.89785164
0.89795899
0.89806098
0.89815788
0.89824994
0.8983374
0.89842049
0.89849943
0.89857443
0.89864568
0.89871337
0.89877768
0.89883877
0.89889682
0.89895196
0.89900435
0.89905411
0.8991014
0.89914632
0.89918899
0.89922953
0.89926805
0.89930464
0.8993394
0.89937242
0.8994038
0.8994336
0.89946192
0.89948882
0.89951437
0.89953865
0.89956171
0.89958363

0.002563155
0.002435355
0.00231391
0.002198506
0.002088844
0.001984639
0.001885622
0.001791534
0.001702132
0.001617183
0.001536466
0.001459771
0.001386898
0.001317658
0.001251869
0.001189361
0.00112997
0.00107354
0.001019926
0.000968986
0.000920588
0.000874604
0.000830916
0.000789407
0.000749971
0.000712503
0.000676905
0.000643085
0.000610953
0.000580426
0.000551423
0.000523868
0.000497689
0.000472818
0.00044919
0.000426741
0.000405414
0.000385152
0.000365903
0.000347615
0.00033024
0.000313734
0.000298053
0.000283155
0.000269002
0.000255556
0.000242781
0.000230645
0.000219116
0.000208163

144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
infinito

8.99604442
8.99624218
8.99643005
8.99660853
8.99677809
8.99693917
8.9970922
8.99723758
8.99737569
8.99750689
8.99763154
8.99774996
8.99786245
8.99796932
8.99807085
8.9981673
8.99825893
8.99834598
8.99842868
8.99850724
8.99858188
8.99865278
8.99872014
8.99878413
8.99884492
8.99890267
8.99895754
8.99900966
8.99905917
8.99910621
8.9991509
8.99919336
8.99923369
8.999272
8.9993084
8.99934298
8.99937583

2.99934066
2.99937363
2.99940495
2.9994347
2.99946297
2.99948982
2.99951533
2.99953956
2.99956258
2.99958445
2.99960523
2.99962497
2.99964372
2.99966153
2.99967846
2.99969453
2.99970981
2.99972432
2.9997381
2.9997512
2.99976364
2.99977545
2.99978668
2.99979735
2.99980748
2.99981711
2.99982625
2.99983494
2.99984319
2.99985103
2.99985848
2.99986556
2.99987228
2.99987866
2.99988473
2.99989049
2.99989597

2.09953847
2.09956154
2.09958346
2.09960429
2.09962408
2.09964287
2.09966073
2.09967769
2.09969381
2.09970912
2.09972366
2.09973748
2.0997506
2.09976307
2.09977492
2.09978617
2.09979687
2.09980702
2.09981667
2.09982584
2.09983455
2.09984282
2.09985068
2.09985814
2.09986524
2.09987197
2.09987838
2.09988446
2.09989023
2.09989572
2.09990094
2.09990589
2.0999106
2.09991507
2.09991931
2.09992335
2.09992718

0.8998022
0.89981209
0.89982148
0.89983041
0.89983889
0.89984695
0.8998546
0.89986187
0.89986877
0.89987534
0.89988157
0.89988749
0.89989312
0.89989846
0.89990354
0.89990836
0.89991294
0.8999173
0.89992143
0.89992536
0.89992909
0.89993264
0.899936
0.8999392
0.89994224
0.89994513
0.89994788
0.89995048
0.89995296
0.89995531
0.89995754
0.89995967
0.89996168
0.8999636
0.89996542
0.89996715
0.89996879

0.89960444
0.89962422
0.89964301
0.89966085
0.89967781
0.89969392
0.89970922
0.89972376
0.89973757
0.89975069
0.89976315
0.899775
0.89978625
0.89979693
0.89980709
0.89981673
0.89982589
0.8998346
0.89984287
0.89985072
0.89985819
0.89986528
0.89987201
0.89987841
0.89988449
0.89989027
0.89989575
0.89990097
0.89990592
0.89991062
0.89991509
0.89991934
0.89992337
0.8999272
0.89993084
0.8999343
0.89993758

2.1

0.9

0.9

0.000197757
0.000187871
0.00017848
0.000169557
0.000161081
0.000153028
0.000145378
0.000138111
0.000131206
0.000124647
0.000118415
0.000112495
0.000106871
0.000101528
9.64523E-05
9.16302E-05
8.70492E-05
8.26971E-05
7.85626E-05
7.46348E-05
7.09034E-05
6.73585E-05
6.39908E-05
6.07915E-05
5.77521E-05
5.48647E-05
5.21216E-05
4.95157E-05
4.704E-05
4.46882E-05
4.24539E-05
4.03313E-05
3.83148E-05
3.63991E-05
3.45792E-05
3.28503E-05
3.12079E-05

nota:
primero escribes t del 1 al 180, esto te lo da el profe
segundo haces la fila rosada ah esta todo
luego haces la segunda fila de la primera columna, la que esta con celeste que es capital inicial + variacion de k
y de ahi arrastras la fila rosada pero apartir de renta, solo hasta la siguiente fila o sea lo morado
y finalmente seleccionas la fila 2 desde cap ini has varia k y la arrastras hasta el 180
y yap!!!!!
PD.: ojala te sirva de ayuda esta nota igual cualquier cosa me preguntas maana

capital inicial + variacion de k