Sheet1

entra
100
90
81
72.9
65.61
59.049
53.1441
47.82969
43.046721
38.7420489
34.86784401
31.38105961
28.24295365
25.41865828
22.87679245
20.58911321
18.53020189
16.6771817
15.00946353
13.50851718
12.15766546
10.94189891
9.847709022
8.86293812
7.976644308
7.178979877
6.461081889
5.8149737
5.23347633
4.710128697
4.239115828
3.815204245
3.43368382
3.090315438
2.781283894
2.503155505
2.252839954
2.027555959
1.824800363
1.642320327
1.478088294
1.330279465
1.197251518
1.077526366
0.96977373
0.872796357
0.785516721
0.706965049

Sale (prstamo) fraccion que queda reservas acumuladas

90
10
10
81
9
19
72.9
8.1
27.1
65.61
7.29
34.39
59.049
6.561
40.951
53.1441
5.9049
46.8559
47.82969
5.31441
52.17031
43.046721
4.782969
56.953279
38.7420489
4.3046721
61.2579511
34.86784401
3.87420489
65.13215599
31.381059609
3.486784401
68.618940391
28.2429536481
3.1381059609
71.7570463519
25.4186582833
2.8242953648
74.5813417167
22.876792455
2.5418658283
77.123207545
20.5891132095
2.2876792455
79.4108867905
18.5302018885
2.0589113209
81.4697981115
16.6771816997
1.8530201889
83.3228183003
15.0094635297
1.66771817
84.9905364703
13.5085171767
1.500946353
86.4914828233
12.1576654591
1.3508517177
87.8423345409
10.9418989132
1.2157665459
89.0581010868
9.8477090218
1.0941898913
90.1522909782
8.8629381197
0.9847709022
91.1370618803
7.9766443077
0.886293812
92.0233556923
7.1789798769
0.7976644308
92.8210201231
6.4610818892
0.7178979877
93.5389181108
5.8149737003
0.6461081889
94.1850262997
5.2334763303
0.58149737
94.7665236697
4.7101286972
0.523347633
95.2898713028
4.2391158275
0.4710128697
95.7608841725
3.8152042448
0.4239115828
96.1847957552
3.4336838203
0.3815204245
96.5663161797
3.0903154383
0.343368382
96.9096845617
2.7812838944
0.3090315438
97.2187161056
2.503155505
0.2781283894
97.496844495
2.2528399545
0.2503155505
97.7471600455
2.027555959
0.2252839954
97.972444041
1.8248003631
0.2027555959
98.1751996369
1.6423203268
0.1824800363
98.3576796732
1.4780882941
0.1642320327
98.5219117059
1.3302794647
0.1478088294
98.6697205353
1.1972515183
0.1330279465
98.8027484817
1.0775263664
0.1197251518
98.9224736336
0.9697737298
0.1077526366
99.0302262702
0.8727963568
0.096977373
99.1272036432
0.7855167211
0.0872796357
99.2144832789
0.706965049
0.0785516721
99.293034951
0.6362685441
0.0706965049
99.3637314559
Page 1

Sheet1
0.636268544
0.57264169
0.515377521
0.463839769
0.417455792
0.375710213
0.338139191
0.304325272
0.273892745
0.24650347
0.221853123
0.199667811
0.17970103
0.161730927
0.145557834
0.131002051
0.117901846
0.106111661
0.095500495
0.085950446
0.077355401
0.069619861
0.062657875
0.056392087
0.050752879
0.045677591
0.041109832
0.036998849
0.033298964
0.029969067
0.026972161
0.024274945
0.02184745
0.019662705
0.017696435
0.015926791
0.014334112
0.012900701
0.011610631
0.010449568
0.009404611
0.00846415
0.007617735
0.006855961
0.006170365
0.005553329
0.004997996
0.004498196
0.004048377
0.003643539
0.003279185
0.002951267

0.5726416897
0.5153775207
0.4638397687
0.4174557918
0.3757102126
0.3381391914
0.3043252722
0.273892745
0.2465034705
0.2218531234
0.1996678111
0.17970103
0.161730927
0.1455578343
0.1310020509
0.1179018458
0.1061116612
0.0955004951
0.0859504456
0.077355401
0.0696198609
0.0626578748
0.0563920873
0.0507528786
0.0456775907
0.0411098317
0.0369988485
0.0332989637
0.0299690673
0.0269721606
0.0242749445
0.0218474501
0.019662705
0.0176964345
0.0159267911
0.014334112
0.0129007008
0.0116106307
0.0104495676
0.0094046109
0.0084641498
0.0076177348
0.0068559613
0.0061703652
0.0055533287
0.0049979958
0.0044981962
0.0040483766
0.0036435389
0.003279185
0.0029512665
0.0026561399

0.0636268544
0.057264169
0.0515377521
0.0463839769
0.0417455792
0.0375710213
0.0338139191
0.0304325272
0.0273892745
0.024650347
0.0221853123
0.0199667811
0.017970103
0.0161730927
0.0145557834
0.0131002051
0.0117901846
0.0106111661
0.0095500495
0.0085950446
0.0077355401
0.0069619861
0.0062657875
0.0056392087
0.0050752879
0.0045677591
0.0041109832
0.0036998849
0.0033298964
0.0029969067
0.0026972161
0.0024274945
0.002184745
0.0019662705
0.0017696435
0.0015926791
0.0014334112
0.0012900701
0.0011610631
0.0010449568
0.0009404611
0.000846415
0.0007617735
0.0006855961
0.0006170365
0.0005553329
0.0004997996
0.0004498196
0.0004048377
0.0003643539
0.0003279185
0.0002951267
Page 2

99.4273583103
99.4846224793
99.5361602313
99.5825442082
99.6242897874
99.6618608086
99.6956747278
99.726107255
99.7534965295
99.7781468766
99.8003321889
99.82029897
99.838269073
99.8544421657
99.8689979491
99.8820981542
99.8938883388
99.9044995049
99.9140495544
99.922644599
99.9303801391
99.9373421252
99.9436079127
99.9492471214
99.9543224093
99.9588901683
99.9630011515
99.9667010363
99.9700309327
99.9730278394
99.9757250555
99.9781525499
99.980337295
99.9823035655
99.9840732089
99.985665888
99.9870992992
99.9883893693
99.9895504324
99.9905953891
99.9915358502
99.9923822652
99.9931440387
99.9938296348
99.9944466713
99.9950020042
99.9955018038
99.9959516234
99.9963564611
99.996720815
99.9970487335
99.9973438601

Sheet1
0.00265614
0.002390526
0.002151473
0.001936326
0.001742693
0.001568424
0.001411582
0.001270423
0.001143381
0.001029043
0.000926139
0.000833525
0.000750172
0.000675155
0.00060764
0.000546876
0.000492188
0.000442969
0.000398672
0.000358805
0.000322925
0.000290632
0.000261569
0.000235412
0.000211871
0.000190684
0.000171615
0.000154454
0.000139008
0.000125108
0.000112597
0.000101337
9.1203E-005
8.2083E-005
7.3875E-005
6.6487E-005
5.9839E-005
5.3855E-005
4.8469E-005
4.3622E-005
3.9260E-005
3.5334E-005
3.1801E-005
2.8621E-005
2.5759E-005
2.3183E-005

0.0023905259
0.0021514733
0.001936326
0.0017426934
0.001568424
0.0014115816
0.0012704235
0.0011433811
0.001029043
0.0009261387
0.0008335248
0.0007501724
0.0006751551
0.0006076396
0.0005468756
0.0004921881
0.0004429693
0.0003986723
0.0003588051
0.0003229246
0.0002906321
0.0002615689
0.000235412
0.0002118708
0.0001906837
0.0001716154
0.0001544538
0.0001390085
0.0001251076
0.0001125968
0.0001013372
9.120345E-005
8.208310E-005
7.387479E-005
6.648731E-005
5.983858E-005
5.385472E-005
4.846925E-005
4.362233E-005
3.926009E-005
3.533408E-005
3.180068E-005
2.862061E-005
2.575855E-005
2.318269E-005
2.086442E-005

0.000265614
0.0002390526
0.0002151473
0.0001936326
0.0001742693
0.0001568424
0.0001411582
0.0001270423
0.0001143381
0.0001029043
9.2613871310E-005
8.3352484179E-005
7.5017235761E-005
6.7515512185E-005
0.000060764
5.4687564870E-005
4.9218808383E-005
4.4296927545E-005
3.9867234790E-005
3.5880511311E-005
3.2292460180E-005
2.9063214162E-005
2.6156892746E-005
2.3541203471E-005
2.1187083124E-005
1.9068374812E-005
1.7161537331E-005
1.5445383597E-005
1.3900845238E-005
1.2510760714E-005
1.1259684643E-005
1.0133716178E-005
9.1203445605E-006
8.2083101044E-006
7.3874790940E-006
6.6487311846E-006
5.9838580661E-006
5.3854722595E-006
4.8469250336E-006
4.3622325302E-006
0.000003926
3.5334083495E-006
3.1800675145E-006
2.8620607631E-006
2.5758546868E-006
2.3182692181E-006

Page 3

99.9976094741
99.9978485267
99.998063674
99.9982573066
99.998431576
99.9985884184
99.9987295765
99.9988566189
99.998970957
99.9990738613
99.9991664752
99.9992498276
99.9993248449
99.9993923604
99.9994531244
99.9995078119
99.9995570307
99.9996013277
99.9996411949
99.9996770754
99.9997093679
99.9997384311
99.999764588
99.9997881292
99.9998093163
99.9998283846
99.9998455462
99.9998609915
99.9998748924
99.9998874032
99.9998986628
99.9999087966
99.9999179169
99.9999261252
99.9999335127
99.9999401614
99.9999461453
99.9999515307
99.9999563777
99.9999607399
99.9999646659
99.9999681993
99.9999713794
99.9999742415
99.9999768173
99.9999791356

Sheet1

Depsito inicial
100

Coeficiente de requisitos de reserva

10.00%

El total de reservas acumuladas tiende a 100, la cantidad del depsito inicial

El total de reservas acumuladas tiende a 100, la cantidad del depsito inicial

Page 4

Sheet1

Page 5

Sheet1

Page 6

Sheet1

Total entradas
Total prestamos
999.9997913558 899.9998122
tiende a 1000 tiende a 900

depsito inicial

depsito inicial

Page 7

Sheet1

Page 8

Sheet1

Page 9