UNIVERSIDAD NACIONAL DEL ALTIPLANO

FACULTAD DE INGENIERIA DE MINAS

PRESENTADO POR: CARDENAS CONDORI Luis Armando CODIGO: 161542

TEMA: Factores no Tabulados FECHA: 25/10/2018 GRUPO: B
CURSO: Ingenieria Econonomica y Valuación Minera
DOCENTE: HANCO RAMOS, Carlos Paul

TABLA 1 : Para el valor "i" 5.5%

"i"= 5.5%
PAGOS UNICOS PAGOS DE SERIE UNIFORME
Cantidad Factor de
Valor Presente Cantidad Recuperacion Valor Presente
n Compuesta Amortizacion
P/F Compuesta F/A del Capital A/P P/A
F/P A/F
36 S/. 6.87209 S/. 0.14552 S/. 0.00937 S/. 106.76519 S/. 0.06437 S/. 15.53607
37 S/. 7.25005 S/. 0.13793 S/. 0.00880 S/. 113.63727 S/. 0.06380 S/. 15.67400
38 S/. 7.64880 S/. 0.13074 S/. 0.00827 S/. 120.88732 S/. 0.06327 S/. 15.80474
39 S/. 8.06949 S/. 0.12392 S/. 0.00778 S/. 128.53613 S/. 0.06278 S/. 15.92866
42 S/. 9.47553 S/. 0.10554 S/. 0.00649 S/. 154.10046 S/. 0.06149 S/. 16.26300
43 S/. 9.99668 S/. 0.10003 S/. 0.00611 S/. 163.57599 S/. 0.06111 S/. 16.36303
44 S/. 10.54650 S/. 0.09482 S/. 0.00576 S/. 173.57267 S/. 0.06076 S/. 16.45785
51 S/. 15.34177 S/. 0.06518 S/. 0.00383 S/. 260.75944 S/. 0.05883 S/. 16.99670
52 S/. 16.18557 S/. 0.06178 S/. 0.00362 S/. 276.10121 S/. 0.05862 S/. 17.05848

TABLA 2 : Para el valor "i" 6.5%

"i"= 6.5%
PAGOS UNICOS PAGOS DE SERIE UNIFORME
Cantidad Factor de
Valor Presente Cantidad Recuperacion Valor Presente
n Compuesta Amortizacion
P/F Compuesta F/A del Capital A/P P/A
F/P A/F
36 S/. 9.65130 S/. 0.10361 S/. 0.00751 S/. 133.09695 S/. 0.07251 S/. 13.79057
37 S/. 10.27864 S/. 0.09729 S/. 0.00701 S/. 142.74825 S/. 0.07201 S/. 13.88786
38 S/. 10.94675 S/. 0.09135 S/. 0.00653 S/. 153.02688 S/. 0.07153 S/. 13.97921
39 S/. 11.65829 S/. 0.08578 S/. 0.00610 S/. 163.97363 S/. 0.07110 S/. 14.06499
42 S/. 14.08262 S/. 0.07101 S/. 0.00497 S/. 201.27111 S/. 0.06997 S/. 14.29216
43 S/. 14.99799 S/. 0.06668 S/. 0.00464 S/. 215.35373 S/. 0.06964 S/. 14.35884
44 S/. 15.97286 S/. 0.06261 S/. 0.00434 S/. 230.35172 S/. 0.06934 S/. 14.42144
51 S/. 24.82161 S/. 0.04029 S/. 0.00273 S/. 366.48635 S/. 0.06773 S/. 14.76481
52 S/. 26.43502 S/. 0.03783 S/. 0.00256 S/. 391.30796 S/. 0.06756 S/. 14.80264
TABLA 3 : Para el valor "i" 7.5%

"i"= 7.5%
PAGOS UNICOS PAGOS DE SERIE UNIFORME
Cantidad Factor de
Valor Presente Cantidad Recuperacion Valor Presente
n Compuesta Amortizacion
P/F Compuesta F/A del Capital A/P P/A
F/P A/F
36 S/. 13.51154 S/. 0.07401 S/. 0.00599 S/. 166.82048 S/. 0.08099 S/. 12.34652
37 S/. 14.52490 S/. 0.06885 S/. 0.00555 S/. 180.33201 S/. 0.08055 S/. 12.41537
38 S/. 15.61427 S/. 0.06404 S/. 0.00513 S/. 194.85691 S/. 0.08013 S/. 12.47941
39 S/. 16.78534 S/. 0.05958 S/. 0.00475 S/. 210.47118 S/. 0.07975 S/. 12.53899
42 S/. 20.85237 S/. 0.04796 S/. 0.00378 S/. 264.69832 S/. 0.07878 S/. 12.69392
43 S/. 22.41630 S/. 0.04461 S/. 0.00350 S/. 285.55069 S/. 0.07850 S/. 12.73853
44 S/. 24.09752 S/. 0.04150 S/. 0.00325 S/. 307.96699 S/. 0.07825 S/. 12.78003
51 S/. 39.97898 S/. 0.02501 S/. 0.00192 S/. 519.71969 S/. 0.07692 S/. 12.99982
52 S/. 42.97740 S/. 0.02327 S/. 0.00179 S/. 559.69867 S/. 0.07679 S/. 13.02309

TABLA 4 : Para el valor "i" 8.5%

"i"= 8.5%
PAGOS UNICOS PAGOS DE SERIE UNIFORME
Cantidad Factor de
Valor Presente Cantidad Recuperacion Valor Presente
n Compuesta Amortizacion
P/F Compuesta F/A del Capital A/P P/A
F/P A/F
36 S/. 18.85691 S/. 0.05303 S/. 0.00476 S/. 210.08132 S/. 0.08976 S/. 11.14081
37 S/. 20.45975 S/. 0.04888 S/. 0.00437 S/. 228.93823 S/. 0.08937 S/. 11.18969
38 S/. 22.19883 S/. 0.04505 S/. 0.00401 S/. 249.39798 S/. 0.08901 S/. 11.23474
39 S/. 24.08573 S/. 0.04152 S/. 0.00368 S/. 271.59681 S/. 0.08868 S/. 11.27625
42 S/. 30.76444 S/. 0.03251 S/. 0.00286 S/. 350.16987 S/. 0.08786 S/. 11.38229
43 S/. 33.37942 S/. 0.02996 S/. 0.00263 S/. 380.93431 S/. 0.08763 S/. 11.41225
44 S/. 36.21667 S/. 0.02761 S/. 0.00241 S/. 414.31373 S/. 0.08741 S/. 11.43986
51 S/. 64.10865 S/. 0.01560 S/. 0.00135 S/. 742.45473 S/. 0.08635 S/. 11.58119
52 S/. 69.55789 S/. 0.01438 S/. 0.00124 S/. 806.56339 S/. 0.08624 S/. 11.59557