Año Ik Il B D Ik D Il

1 200.000 100.000 100.000 20.000 5.000

2 220.000 105.000 105.000 22.000 5.250
3 242.000 110.250 110.250 24.200 5.513
4 266.200 115.763 115.763 26.620 5.788
5 292.820 121.551 121.551 29.282 6.078
6 322.102 127.628 127.628 32.210 6.381
7 354.312 134.010 134.010 35.431 6.700
8 389.743 140.710 140.710 38.974 7.036
9 428.718 147.746 147.746 42.872 7.387
10 471.590 155.133 155.133 47.159 7.757
11 518.748 162.889 162.889 51.875 8.144
12 570.623 171.034 171.034 57.062 8.552
13 627.686 179.586 179.586 62.769 8.979
14 690.454 188.565 188.565 69.045 9.428
15 759.500 197.993 197.993 75.950 9.900
16 835.450 207.893 207.893 83.545 10.395
17 918.995 218.287 218.287 91.899 10.914
18 1010.894 229.202 229.202 101.089 11.460
19 1111.983 240.662 240.662 111.198 12.033
20 1223.182 252.695 252.695 122.318 12.635
21 1345.500 265.330 265.330 134.550 13.266
22 1480.050 278.596 278.596 148.005 13.930
23 1628.055 292.526 292.526 162.805 14.626
24 1790.860 307.152 307.152 179.086 15.358
25 1969.947 322.510 322.510 196.995 16.125
26 2166.941 338.635 338.635 216.694 16.932
27 2383.635 355.567 355.567 238.364 17.778
28 2621.999 373.346 373.346 262.200 18.667
29 2884.199 392.013 392.013 288.420 19.601
30 3172.619 411.614 411.614 317.262 20.581
31 3489.880 432.194 432.194 348.988 21.610
32 3838.868 453.804 453.804 383.887 22.690
33 4222.755 476.494 476.494 422.276 23.825
34 4645.031 500.319 500.319 464.503 25.016
35 5109.534 525.335 525.335 510.953 26.267
36 5620.487 551.602 551.602 562.049 27.580
37 6182.536 579.182 579.182 618.254 28.959
38 6800.790 608.141 608.141 680.079 30.407
39 7480.869 638.548 638.548 748.087 31.927
40 8228.956 670.475 670.475 822.896 33.524
Cc b
75.000 0.333 Datos:
77.750 0.323 Ik = 200
80.538 0.313 Il = 100
83.354 0.303 Productividad = !00%
Variación Ik = 10%
86.191 0.293 Variación Il = 5%
89.037 0.284
91.878 0.274
94.700 0.265
97.486 0.256
100.217 0.248
102.870 0.239 150.000
105.420 0.231
107.838 0.222
110.091 0.215
112.144 0.207 100.000
113.953 0.199
115.474 0.192
116.652 0.185
117.430 0.178 50.000
117.742 0.171
117.513 0.165
116.661 0.158
115.094 0.152 0.000
1 2 3 4 5 6 7 8 9 10 11 12
112.709 0.146
109.390 0.141
105.010 0.135
99.425 0.130 -50.000
92.478 0.125
83.992 0.120
73.771 0.115
61.596 0.110 -100.000
47.227 0.106
30.394 0.101
10.800 ###
-11.885 0.093 -150.000
-38.027 0.089
-68.031 0.086
-102.345 0.082
-141.467 0.079 -200.000
-185.944 0.075

-250.000
-200.000

-250.000
 Cc

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
29 30 31 32 33 34 35 36 37 38 39 40