Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1.0000000
0.8000000
0.6000000
0.4000000
0.2000000
0.0000000
1 5 9 13 17 21 25 29 33 37 41 45 49 53 57 61 65 69 73 77 81 85 89 93 97 101 105
mortalidad vivos
+(b16+b17)/2
=+SUMA(F16:$F$126)
=+G16/B16
=+B16*(1+$I$2)^(-A16)
=+SUMA(I16:$I$126)
=+C16*(1+$I$2)^(-A16-1)
=+SUMA(H16:$H$126)
Lx Tx ex Dx Nx Cx Mx
274 18704.5 67.52527076 277.00 5,323.36 5.71 23.51
270.5 18430.5 68.00922509 258.10 5,046.36 0.91 17.79
269.5 18160 67.25925926 244.90 4,788.27 0.86 16.89
269 17890.5 66.50743494 232.37 4,543.37 0.00 16.02
269 17621.5 65.50743494 221.31 4,311.00 0.00 16.02
269 17352.5 64.50743494 210.77 4,089.69 0.00 16.02
269 17083.5 63.50743494 200.73 3,878.92 0.00 16.02
269 16814.5 62.50743494 191.17 3,678.19 0.00 16.02
268.5 16545.5 61.50743494 182.07 3,487.02 0.64 16.02
268 16277 60.73507463 172.76 3,304.95 0.00 15.38
268 16009 59.73507463 164.53 3,132.19 0.00 15.38
267.5 15741 58.73507463 156.69 2,967.66 0.56 15.38
267 15473.5 57.95318352 148.68 2,810.97 0.00 14.82
266.5 15206.5 56.95318352 141.60 2,662.29 0.51 14.82
265.5 14940 56.16541353 134.35 2,520.70 0.48 14.31
264.5 14674.5 55.3754717 127.47 2,386.35 0.46 13.83
264 14410 54.58333333 120.94 2,258.88 0.00 13.38
264 14146 53.58333333 115.18 2,137.94 0.00 13.38
263.5 13882 52.58333333 109.70 2,022.76 0.40 13.38
262 13618.5 51.78136882 104.08 1,913.06 0.75 12.98
260.5 13356.5 51.1743295 98.37 1,808.98 0.36 12.23
260 13096 50.36923077 93.33 1,710.61 0.00 11.87
260 12836 49.36923077 88.88 1,617.29 0.00 11.87
259 12576 48.36923077 84.65 1,528.41 0.62 11.87
258 12317 47.74031008 80.00 1,443.76 0.00 11.25
258 12059 46.74031008 76.19 1,363.76 0.00 11.25
257 11801 45.74031008 72.56 1,287.57 0.54 11.25
256 11544 45.09375 68.57 1,215.01 0.00 10.71
255.5 11288 44.09375 65.30 1,146.44 0.24 10.71
254 11032.5 43.26470588 61.95 1,081.14 0.46 10.47
252.5 10778.5 42.6027668 58.54 1,019.19 0.22 10.01
251 10526 41.76984127 55.53 960.65 0.42 9.79
249.5 10275 41.1 52.47 905.12 0.20 9.37
248.5 10025.5 40.26305221 49.77 852.65 0.19 9.17
247 9777 39.4233871 47.21 802.88 0.36 8.98
246 9530 38.7398374 44.60 755.68 0.00 8.61
245.5 9284 37.7398374 42.47 711.08 0.16 8.61
244.5 9038.5 36.89183673 40.29 668.61 0.16 8.45
244 8794 36.04098361 38.21 628.32 0.00 8.29
243.5 8550 35.04098361 36.39 590.11 0.14 8.29
242 8306.5 34.18312757 34.52 553.72 0.27 8.15
240 8064.5 33.4626556 32.60 519.20 0.26 7.88
238.5 7824.5 32.73849372 30.79 486.60 0.12 7.62
237 7586 31.87394958 29.20 455.80 0.23 7.50
235 7349 31.13983051 27.58 426.60 0.22 7.27
233.5 7114 30.4017094 26.04 399.02 0.11 7.04
232 6880.5 29.53004292 24.70 372.98 0.20 6.94
229.5 6648.5 28.78138528 23.32 348.28 0.29 6.73
227.5 6419 28.15350877 21.92 324.96 0.09 6.45
225.5 6191.5 27.2753304 20.79 303.04 0.26 6.35
223 5966 26.63392857 19.53 282.25 0.17 6.09
221.5 5743 25.86936937 18.44 262.72 0.08 5.93
220.5 5521.5 24.9841629 17.48 244.28 0.08 5.85
219 5301 24.09545455 16.57 226.80 0.14 5.77
216.5 5082 23.31192661 15.64 210.23 0.20 5.63
215 4865.5 22.63023256 14.69 194.59 0.00 5.42
213.5 4650.5 21.63023256 13.99 179.90 0.19 5.42
210.5 4437 20.92924528 13.14 165.91 0.18 5.24
206.5 4226.5 20.22248804 12.34 152.77 0.28 5.06
203 4020 19.70588235 11.47 140.44 0.11 4.78
198.5 3817 18.8960396 10.81 128.97 0.36 4.67
194.5 3618.5 18.55641026 9.94 118.15 0.05 4.32
193 3424 17.64948454 9.42 108.21 0.09 4.27
189.5 3231 16.828125 8.88 98.79 0.22 4.17
184.5 3041.5 16.26470588 8.24 89.91 0.21 3.95
180.5 2857 15.6978022 7.63 81.68 0.12 3.74
177.5 2676.5 14.95251397 7.15 74.04 0.11 3.63
173 2499 14.19886364 6.70 66.89 0.22 3.51
167.5 2326 13.68235294 6.16 60.19 0.17 3.29
164.5 2158.5 13.08181818 5.69 54.03 0.03 3.12
163 1994 12.15853659 5.39 48.34 0.06 3.09
160 1831 11.30246914 5.07 42.95 0.12 3.03
153.5 1671 10.57594937 4.71 37.88 0.26 2.91
146 1517.5 10.18456376 4.23 33.17 0.16 2.65
137.5 1371.5 9.590909091 3.87 28.94 0.28 2.49
129.5 1234 9.348484848 3.40 25.07 0.12 2.21
123 1104.5 8.696850394 3.11 21.67 0.19 2.08
114 981.5 8.24789916 2.78 18.56 0.22 1.90
104.5 867.5 7.958715596 2.42 15.78 0.19 1.67
96 763 7.63 2.12 13.35 0.16 1.48
87 667 7.25 1.86 11.24 0.19 1.32
77.5 580 7.073170732 1.58 9.38 0.16 1.13
68.5 502.5 6.883561644 1.34 7.80 0.16 0.96
59.5 434 6.78125 1.12 6.47 0.15 0.81
52.5 374.5 6.809090909 0.91 5.35 0.08 0.66
47.5 322 6.44 0.79 4.44 0.08 0.58
42.5 274.5 6.1 0.68 3.65 0.07 0.50
36.5 232 5.8 0.57 2.97 0.10 0.43
32 195.5 5.924242424 0.45 2.40 0.03 0.34
29 163.5 5.274193548 0.40 1.95 0.05 0.31
24.5 134.5 4.981481481 0.33 1.54 0.06 0.26
20 110 5 0.26 1.21 0.04 0.20
16.5 90 5 0.20 0.95 0.03 0.16
14.5 73.5 4.9 0.16 0.75 0.01 0.12
12.5 59 4.214285714 0.14 0.59 0.03 0.11
10.5 46.5 4.227272727 0.11 0.44 0.01 0.09
9 36 3.6 0.09 0.34 0.02 0.08
7 27 3.375 0.07 0.25 0.02 0.06
5.5 20 3.333333333 0.05 0.18 0.01 0.04
4.5 14.5 2.9 0.04 0.12 0.01 0.03
4 10 2.5 0.03 0.09 0.00 0.03
2.5 6 1.5 0.03 0.05 0.02 0.03
1 3.5 3.5 0.01 0.03 0.00 0.01
1 2.5 2.5 0.01 0.02 0.00 0.01
1 1.5 1.5 0.01 0.01 0.00 0.01
0.5 0.5 0.5 0.01 0.01 0.01 0.01
Personas Viva
300
f(x) = 0.0000172748 x⁴ − 0.00362015 x³ + 0.2058906 x² − 4.5538147 x + 291.13277
250 R² = 0.992530291047235
200
150
100
50
81 85 89 93 97 101 105
0
1 6 11 16 21 26 31 36 41 46 51 56 61 66 71 76 81 86 91 96 101 106
MA(H16:$H$126)
interes
5%
+ 291.13277
1 96 101 106
GESTION: 2022
CAIZA 11
CAJA PETROLERA YACUIBA 16
CLINICA CRUZ DEL SUR 19
CLINICA MONSERRAT 8
CLINICA SAN ROQUE 145
CLÍNICA LABOSUR 2
CLÍNICA LAZARETO 20
CNS YACUIBA 121
CREVAUX 33
DORBIGNY 16
EL BAGUAL 2
EL PALMAR 20
HOSPITAL DOCTOR RUBEN ZELAYA 1033
PALMAR GRANDE YACUIBA 6
POCITOS 12
SACHAPERA 3
SANANDITA 1
TIERRAS NUEVAS 36
YAGUACUA 10
Total 1514
1514
=+B16-B17 =+C16/B16 =1-D16 +(b16+b17)/2
=+SUMA(F16:$F$126)
x lx(M) lx(F) lx dx qx px Lx Tx
0 57022 48279 105,301 2,281 0.0216606 0.9783394 104160.556 7110478.536
1 55787 47233 103,020 380 0.0036900 0.9963100 102830.0379 7006317.98
2 55581 47059 102,640 380 0.0037037 0.9962963 102449.8899 6903487.942
3 55375 46884 102,260 0 0.0000000 1.0000000 102259.8159 6801038.052
4 55375 46884 102,260 0 0.0000000 1.0000000 102259.8159 6698778.236
5 55375 46884 102,260 0 0.0000000 1.0000000 102259.8159 6596518.421
6 55375 46884 102,260 0 0.0000000 1.0000000 102259.8159 6494258.605
7 55375 46884 102,260 0 0.0000000 1.0000000 102259.8159 6391998.789
8 55375 46884 102,260 380 0.0037175 0.9962825 102069.7419 6289738.973
9 55169 46710 101,880 0 0.0000000 1.0000000 101879.6679 6187669.231
10 55169 46710 101,880 0 0.0000000 1.0000000 101879.6679 6085789.563
11 55169 46710 101,880 380 0.0037313 0.9962687 101689.5939 5983909.895
12 54964 46536 101,500 0 0.0000000 1.0000000 101499.5199 5882220.301
13 54964 46536 101,500 380 0.0037453 0.9962547 101309.4458 5780720.782
14 54758 46362 101,119 380 0.0037594 0.9962406 100929.2978 5679411.336
15 54552 46187 100,739 380 0.0037736 0.9962264 100549.1498 5578482.038
16 54346 46013 100,359 0 0.0000000 1.0000000 100359.0758 5477932.888
17 54346 46013 100,359 0 0.0000000 1.0000000 100359.0758 5377573.812
18 54346 46013 100,359 380 0.0037879 0.9962121 100169.0018 5277214.736
19 54140 45839 99,979 760 0.0076046 0.9923954 99598.77978 5177045.735
20 53729 45490 99,219 380 0.0038314 0.9961686 99028.55776 5077446.955
21 53523 45316 98,838 0 0.0000000 1.0000000 98838.48375 4978418.397
22 53523 45316 98,838 0 0.0000000 1.0000000 98838.48375 4879579.913
23 53523 45316 98,838 760 0.0076923 0.9923077 98458.33574 4780741.43
24 53111 44967 98,078 0 0.0000000 1.0000000 98078.18773 4682283.094
25 53111 44967 98,078 0 0.0000000 1.0000000 98078.18773 4584204.906
26 53111 44967 98,078 760 0.0077519 0.9922481 97698.03971 4486126.718
27 52699 44619 97,318 0 0.0000000 1.0000000 97317.8917 4388428.679
28 52699 44619 97,318 380 0.0039063 0.9960938 97127.81769 4291110.787
29 52493 44444 96,938 760 0.0078431 0.9921569 96557.59567 4193982.969
30 52082 44096 96,177 380 0.0039526 0.9960474 95987.37365 4097425.374
31 51876 43922 95,797 760 0.0079365 0.9920635 95417.15162 4001438
32 51464 43573 95,037 380 0.0040000 0.9960000 94846.9296 3906020.848
33 51258 43399 94,657 380 0.0040161 0.9959839 94466.78159 3811173.919
34 51052 43224 94,277 760 0.0080645 0.9919355 93896.55957 3716707.137
35 50641 42876 93,516 0 0.0000000 1.0000000 93516.41155 3622810.578
36 50641 42876 93,516 380 0.0040650 0.9959350 93326.33755 3529294.166
37 50435 42701 93,136 380 0.0040816 0.9959184 92946.18953 3435967.829
38 50229 42527 92,756 0 0.0000000 1.0000000 92756.11552 3343021.639
39 50229 42527 92,756 380 0.0040984 0.9959016 92566.04152 3250265.523
40 50023 42353 92,376 760 0.0082305 0.9917695 91995.81949 3157699.482
41 49611 42004 91,616 760 0.0082988 0.9917012 91235.52347 3065703.662
42 49200 41656 90,855 380 0.0041841 0.9958159 90665.30144 2974468.139
43 48994 41481 90,475 760 0.0084034 0.9915966 90095.07942 2883802.838
44 48582 41133 89,715 760 0.0084746 0.9915254 89334.78339 2793707.758
45 48170 40784 88,955 380 0.0042735 0.9957265 88764.56137 2704372.975
46 47965 40610 88,574 760 0.0085837 0.9914163 88194.33935 2615608.413
47 47553 40261 87,814 1,140 0.0129870 0.9870130 87243.96931 2527414.074
48 46935 39739 86,674 380 0.0043860 0.9956140 86483.67329 2440170.105
49 46729 39564 86,294 1,140 0.0132159 0.9867841 85723.37726 2353686.431
50 46112 39041 85,153 760 0.0089286 0.9910714 84773.00722 2267963.054
51 45700 38693 84,393 380 0.0045045 0.9954955 84202.7852 2183190.047
52 45494 38518 84,013 380 0.0045249 0.9954751 83822.63718 2098987.262
53 45288 38344 83,633 760 0.0090909 0.9909091 83252.41516 2015164.625
54 44877 37996 82,872 1,140 0.0137615 0.9862385 82302.04513 1931912.209
55 44259 37473 81,732 0 0.0000000 1.0000000 81731.8231 1849610.164
56 44259 37473 81,732 1,140 0.0139535 0.9860465 81161.60108 1767878.341
57 43642 36950 80,591 1,140 0.0141509 0.9858491 80021.15704 1686716.74
58 43024 36427 79,451 1,901 0.0239234 0.9760766 78500.56498 1606695.583
59 41995 35556 77,550 760 0.0098039 0.9901961 77170.04693 1528195.018
60 41583 35207 76,790 2,661 0.0346535 0.9653465 75459.38087 1451024.971
61 40142 33987 74,129 380 0.0051282 0.9948718 73938.78881 1375565.59
62 39936 33813 73,749 760 0.0103093 0.9896907 73368.56679 1301626.801
63 39524 33464 72,988 1,901 0.0260417 0.9739583 72038.04874 1228258.235
64 38495 32593 71,088 1,901 0.0267380 0.9732620 70137.30866 1156220.186
65 37466 31721 69,187 1,140 0.0164835 0.9835165 68616.71661 1086082.877
66 36848 31198 68,046 1,140 0.0167598 0.9832402 67476.27256 1017466.161
67 36231 30675 66,906 2,281 0.0340909 0.9659091 65765.6065 949989.8881
68 34996 29630 64,625 1,901 0.0294118 0.9705882 63674.79242 884224.2816
69 33966 28758 62,724 380 0.0060606 0.9939394 62534.34838 820549.4892
70 33760 28584 62,344 760 0.0121951 0.9878049 61964.12635 758015.1408
71 33349 28235 61,584 1,521 0.0246914 0.9753086 60823.68231 696051.0144
72 32525 27538 60,063 3,421 0.0569620 0.9430380 58352.72022 635227.3321
73 30673 25969 56,642 2,281 0.0402685 0.9597315 55501.61011 576874.6119
74 29437 24924 54,361 4,182 0.0769231 0.9230769 52270.35199 521373.0018
75 27173 23007 50,180 1,901 0.0378788 0.9621212 49229.16787 469102.6498
76 26144 22135 48,279 3,041 0.0629921 0.9370079 46758.20578 419873.4819
77 24497 20741 45,238 3,801 0.0840336 0.9159664 43336.87365 373115.2762
78 22438 18998 41,436 3,421 0.0825688 0.9174312 39725.46751 329778.4025
79 20586 17429 38,015 3,041 0.0800000 0.9200000 36494.20939 290052.935
80 18939 16035 34,974 3,801 0.1086957 0.8913043 33072.87726 253558.7256
81 16880 14292 31,172 3,421 0.1097561 0.8902439 29461.47112 220485.8484
82 15028 12723 27,751 3,421 0.1232877 0.8767123 26040.13899 191024.3773
83 13175 11155 24,329 3,421 0.1406250 0.8593750 22618.80686 164984.2383
84 11322 9586 20,908 1,901 0.0909091 0.9090909 19957.77076 142365.4314
85 10293 8715 19,007 1,901 0.1000000 0.9000000 18057.03069 122407.6606
86 9264 7843 17,107 1,901 0.1111111 0.8888889 16156.29061 104350.63
87 8234 6972 15,206 2,661 0.1750000 0.8250000 13875.40253 88194.33935
88 6793 5752 12,545 760 0.0606061 0.9393939 12164.73646 74318.93682
89 6382 5403 11,785 1,521 0.1290323 0.8709677 11024.29242 62154.20036
90 5558 4706 10,264 1,901 0.1851852 0.8148148 9313.626354 51129.90794
91 4529 3834 8,363 1,521 0.1818182 0.8181818 7602.960289 41816.28159
92 3705 3137 6,843 1,140 0.1666667 0.8333333 6272.442238 34213.3213
93 3088 2614 5,702 380 0.0666667 0.9333333 5512.146209 27940.87906
94 2882 2440 5,322 1,140 0.2142857 0.7857143 4751.850181 22428.73285
95 2264 1917 4,182 380 0.0909091 0.9090909 3991.554152 17676.88267
96 2059 1743 3,801 760 0.2000000 0.8000000 3421.33213 13685.32852
97 1647 1394 3,041 760 0.2500000 0.7500000 2661.036101 10263.99639
98 1235 1046 2,281 380 0.1666667 0.8333333 2090.814079 7602.960289
99 1029 871 1,901 380 0.2000000 0.8000000 1710.666065 5512.146209
100 823 697 1,521 0 0.0000000 1.0000000 1520.592058 3801.480144
101 823 697 1,521 1,140 0.7500000 0.2500000 950.3700361 2280.888087
102 206 174 380 0 0.0000000 1.0000000 380.1480144 1330.518051
103 206 174 380 0 0.0000000 1.0000000 380.1480144 950.3700361
104 206 174 380 0 0.0000000 1.0000000 380.1480144 570.2220217
105 206 174 380 380 1.0000000 0.0000000 190.0740072 190.0740072
20000 20000
10000 10000
0 0
1 6 11 16 21 26 31 36 41 46 51 56 61 66 71 76 81 86 91 96 101 106 1 6 11 16 21 26 31 36
1.0000000
f(x) = − 5.607278E-10 x⁵ + 0.00000013397027 x⁴ − 0.000011778331 x³ + 0.0004336996 x² − 0.0059898335 x
0.8000000 + 1.0161450682
R² = 0.403894528355299
0.6000000
0.4000000
f(x) = 5.60728E-10 x⁵ − 0.00000013397 x⁴ + 0.0000117783 x³ − 0.0004337 x² + 0.00598983 x
0.2000000 − 0.01614507
0.0000000 R² = 0.403894528355299
1 5 9 13 17 21 25 29 33 37 41 45 49 53 57 61 65 69 73 77 81 85 89 93 97 101 105
6 11 16 21 26 31 36 41 46 51 56 61 66 71 76 81 86 91 96 101 106
² − 0.0059898335 x
+ 0.00598983 x
89 93 97 101 105
=+B16-B17 =+C16/B16 =1-D16 +(b16+b17)/2
=+SUMA(F16:$F$126)
x lx(M) dx qx px Lx Tx
0 57022 1,235 0.0216583 0.9783417 56404.5 3849820
1 55787 206 0.0036926 0.9963074 55684 3793415.5
2 55581 206 0.0037063 0.9962937 55478 3737731.5
3 55375 0 0.0000000 1.0000000 55375 3682253.5
4 55375 0 0.0000000 1.0000000 55375 3626878.5
5 55375 0 0.0000000 1.0000000 55375 3571503.5
6 55375 0 0.0000000 1.0000000 55375 3516128.5
7 55375 0 0.0000000 1.0000000 55375 3460753.5
8 55375 206 0.0037201 0.9962799 55272 3405378.5
9 55169 0 0.0000000 1.0000000 55169 3350106.5
10 55169 0 0.0000000 1.0000000 55169 3294937.5
11 55169 205 0.0037159 0.9962841 55066.5 3239768.5
12 54964 0 0.0000000 1.0000000 54964 3184702
13 54964 206 0.0037479 0.9962521 54861 3129738
14 54758 206 0.0037620 0.9962380 54655 3074877
15 54552 206 0.0037762 0.9962238 54449 3020222
16 54346 0 0.0000000 1.0000000 54346 2965773
17 54346 0 0.0000000 1.0000000 54346 2911427
18 54346 206 0.0037905 0.9962095 54243 2857081
19 54140 411 0.0075914 0.9924086 53934.5 2802838
20 53729 206 0.0038341 0.9961659 53626 2748903.5
21 53523 0 0.0000000 1.0000000 53523 2695277.5
22 53523 0 0.0000000 1.0000000 53523 2641754.5
23 53523 412 0.0076976 0.9923024 53317 2588231.5
24 53111 0 0.0000000 1.0000000 53111 2534914.5
25 53111 0 0.0000000 1.0000000 53111 2481803.5
26 53111 412 0.0077573 0.9922427 52905 2428692.5
27 52699 0 0.0000000 1.0000000 52699 2375787.5
28 52699 206 0.0039090 0.9960910 52596 2323088.5
29 52493 411 0.0078296 0.9921704 52287.5 2270492.5
30 52082 206 0.0039553 0.9960447 51979 2218205
31 51876 412 0.0079420 0.9920580 51670 2166226
32 51464 206 0.0040028 0.9959972 51361 2114556
33 51258 206 0.0040189 0.9959811 51155 2063195
34 51052 411 0.0080506 0.9919494 50846.5 2012040
35 50641 0 0.0000000 1.0000000 50641 1961193.5
36 50641 206 0.0040679 0.9959321 50538 1910552.5
37 50435 206 0.0040845 0.9959155 50332 1860014.5
38 50229 0 0.0000000 1.0000000 50229 1809682.5
39 50229 206 0.0041012 0.9958988 50126 1759453.5
40 50023 412 0.0082362 0.9917638 49817 1709327.5
41 49611 411 0.0082845 0.9917155 49405.5 1659510.5
42 49200 206 0.0041870 0.9958130 49097 1610105
43 48994 412 0.0084092 0.9915908 48788 1561008
44 48582 412 0.0084805 0.9915195 48376 1512220
45 48170 205 0.0042558 0.9957442 48067.5 1463844
46 47965 412 0.0085896 0.9914104 47759 1415776.5
47 47553 618 0.0129960 0.9870040 47244 1368017.5
48 46935 206 0.0043890 0.9956110 46832 1320773.5
49 46729 617 0.0132038 0.9867962 46420.5 1273941.5
50 46112 412 0.0089348 0.9910652 45906 1227521
51 45700 206 0.0045077 0.9954923 45597 1181615
52 45494 206 0.0045281 0.9954719 45391 1136018
53 45288 411 0.0090753 0.9909247 45082.5 1090627
54 44877 618 0.0137710 0.9862290 44568 1045544.5
55 44259 0 0.0000000 1.0000000 44259 1000976.5
56 44259 617 0.0139407 0.9860593 43950.5 956717.5
57 43642 618 0.0141607 0.9858393 43333 912767
58 43024 1,029 0.0239169 0.9760831 42509.5 869434
59 41995 412 0.0098107 0.9901893 41789 826924.5
60 41583 1,441 0.0346536 0.9653464 40862.5 785135.5
61 40142 206 0.0051318 0.9948682 40039 744273
62 39936 412 0.0103165 0.9896835 39730 704234
63 39524 1,029 0.0260348 0.9739652 39009.5 664504
64 38495 1,029 0.0267307 0.9732693 37980.5 625494.5
65 37466 618 0.0164950 0.9835050 37157 587514
66 36848 617 0.0167445 0.9832555 36539.5 550357
67 36231 1,235 0.0340868 0.9659132 35613.5 513817.5
68 34996 1,030 0.0294319 0.9705681 34481 478204
69 33966 206 0.0060649 0.9939351 33863 443723
70 33760 411 0.0121742 0.9878258 33554.5 409860
71 33349 824 0.0247084 0.9752916 32937 376305.5
72 32525 1,852 0.0569408 0.9430592 31599 343368.5
73 30673 1,236 0.0402960 0.9597040 30055 311769.5
74 29437 2,264 0.0769100 0.9230900 28305 281714.5
75 27173 1,029 0.0378685 0.9621315 26658.5 253409.5
76 26144 1,647 0.0629972 0.9370028 25320.5 226751
77 24497 2,059 0.0840511 0.9159489 23467.5 201430.5
78 22438 1,852 0.0825386 0.9174614 21512 177963
79 20586 1,647 0.0800058 0.9199942 19762.5 156451
80 18939 2,059 0.1087175 0.8912825 17909.5 136688.5
81 16880 1,852 0.1097156 0.8902844 15954 118779
82 15028 1,853 0.1233032 0.8766968 14101.5 102825
83 13175 1,853 0.1406452 0.8593548 12248.5 88723.5
84 11322 1,029 0.0908850 0.9091150 10807.5 76475
85 10293 1,029 0.0999709 0.9000291 9778.5 65667.5
86 9264 1,030 0.1111831 0.8888169 8749 55889
87 8234 1,441 0.1750061 0.8249939 7513.5 47140
88 6793 411 0.0605035 0.9394965 6587.5 39626.5
89 6382 824 0.1291131 0.8708869 5970 33039
90 5558 1,029 0.1851385 0.8148615 5043.5 27069
91 4529 824 0.1819386 0.8180614 4117 22025.5
92 3705 617 0.1665317 0.8334683 3396.5 17908.5
93 3088 206 0.0667098 0.9332902 2985 14512
94 2882 618 0.2144344 0.7855656 2573 11527
95 2264 205 0.0905477 0.9094523 2161.5 8954
96 2059 412 0.2000971 0.7999029 1853 6792.5
97 1647 412 0.2501518 0.7498482 1441 4939.5
98 1235 206 0.1668016 0.8331984 1132 3498.5
99 1029 206 0.2001944 0.7998056 926 2366.5
100 823 0 0.0000000 1.0000000 823 1440.5
101 823 617 0.7496962 0.2503038 514.5 617.5
102 206 206 1.0000000 0.0000000 103 103
1.0000000
f(x) = − 1.8279715684E-09 x⁵ + 0.0000004244350516 x⁴ − 0.00003524686638 x³ + 0.001227188318 x² − 0.016182852835 x
+ 1.047760794429
0.8000000 R² = 0.632807190799016
0.6000000
f(x) = 1.8279715684E-09 x⁵ − 0.0000004244350516 x⁴ + 0.00003524686638 x³ − 0.001227188318 x² + 0.016182852835 x
0.4000000 − 0.047760794429
R² = 0.632807190799015
0.2000000
0.0000000
1 5 9 13 17 21 25 29 33 37 41 45 49 53 57 61 65 69 73 77 81 85 89 93 97 101
40000
30000
20000
10000
0
1 5 9 13 17 21 25 29 33 37 41 45 49 53 57 61 65 69 73 77 81 85 89 93 97 101
=+G16/B16=+B16*(1+$I$2)^(-A16)
=+SUMA(I16:$I$126)
=+C16*(1+$I$2)^(-A16-1)
=+SUMA(H16:$H$126)
ex Dx Nx Cx Mx interes
67.51464347 57,022.00 1,095,842.20 1,176.19 4,839.04 5%
67.99819851 53,130.48 1,038,820.20 186.85 3,662.85
67.24836725 50,413.61 985,689.72 177.95 3,476.00
66.4966772 47,835.01 935,276.12 0.00 3,298.05
65.4966772 45,557.15 887,441.11 0.00 3,298.05
64.4966772 43,387.76 841,883.96 0.00 3,298.05
63.4966772 41,321.68 798,496.20 0.00 3,298.05
62.4966772 39,353.98 757,174.52 0.00 3,298.05
61.4966772 37,479.98 717,820.54 132.79 3,298.05
60.72443764 35,562.43 680,340.56 0.00 3,165.26
59.72443764 33,868.98 644,778.14 0.00 3,165.26
58.72443764 32,256.17 610,909.15 114.15 3,165.26
57.94159814 30,606.01 578,652.98 0.00 3,051.11
56.94159814 29,148.58 548,046.97 104.04 3,051.11
56.15393185 27,656.51 518,898.39 99.09 2,947.06
55.36409298 26,240.44 491,241.88 94.37 2,847.97
54.57205682 24,896.53 465,001.43 0.00 2,753.60
53.57205682 23,710.98 440,104.90 0.00 2,753.60
52.57205682 22,581.89 416,393.92 81.52 2,753.60
51.7701884 21,425.04 393,812.04 154.90 2,672.08
51.16237972 20,249.90 372,387.00 73.94 2,517.18
50.35736973 19,211.67 352,137.11 0.00 2,443.24
49.35736973 18,296.83 332,925.44 0.00 2,443.24
48.35736973 17,425.55 314,628.60 127.75 2,443.24
47.72861554 16,468.02 297,203.05 0.00 2,315.49
46.72861554 15,683.83 280,735.03 0.00 2,315.49
45.72861554 14,936.98 265,051.21 110.35 2,315.49
45.08221219 14,115.34 250,114.23 0.00 2,205.14
44.08221219 13,443.18 235,998.89 50.05 2,205.14
43.25324329 12,752.98 222,555.71 95.10 2,155.09
42.59062632 12,050.60 209,802.73 45.39 2,059.99
41.75776852 11,431.37 197,752.13 86.46 2,014.60
41.08806156 10,800.55 186,320.76 41.17 1,928.14
40.2511803 10,245.07 175,520.21 39.21 1,886.96
39.41158035 9,717.99 165,275.15 74.51 1,847.75
38.72738493 9,180.72 155,557.15 0.00 1,773.24
37.72738493 8,743.54 146,376.43 33.87 1,773.24
36.87943888 8,293.31 137,632.89 32.26 1,739.36
36.02863883 7,866.13 129,339.58 0.00 1,707.10
35.02863883 7,491.55 121,473.45 29.26 1,707.10
34.17083142 7,105.55 113,981.89 55.74 1,677.84
33.45045454 6,711.46 106,876.34 52.95 1,622.11
32.72571138 6,338.91 100,164.89 25.28 1,569.15
31.86120749 6,011.78 93,825.98 48.15 1,543.88
31.12716644 5,677.36 87,814.20 45.85 1,495.73
30.38912186 5,361.15 82,136.84 21.73 1,449.87
29.51686647 5,084.13 76,775.69 41.59 1,428.15
28.76826909 4,800.44 71,691.56 59.42 1,386.55
28.14048152 4,512.43 66,891.12 18.86 1,327.14
27.26233174 4,278.69 62,378.69 53.80 1,308.28
26.62042418 4,021.14 58,100.00 34.22 1,254.47
25.8559081 3,795.44 54,078.86 16.29 1,220.25
24.97072141 3,598.41 50,283.42 15.52 1,203.96
24.08203056 3,411.54 46,685.01 29.49 1,188.44
23.29800343 3,219.60 43,273.47 42.23 1,158.96
22.61633792 3,024.06 40,053.87 0.00 1,116.73
21.61633792 2,880.06 37,029.82 38.24 1,116.73
20.91487558 2,704.67 34,149.76 36.48 1,078.49
20.2081164 2,539.40 31,445.09 57.84 1,042.02
19.69102274 2,360.64 28,905.69 22.06 984.17
18.88116538 2,226.17 26,545.05 73.47 962.12
18.54100443 2,046.69 24,318.88 10.00 888.65
17.6340645 1,939.22 22,272.20 19.05 878.64
16.81267078 1,827.83 20,332.97 45.32 859.59
16.24872061 1,695.47 18,505.14 43.16 814.27
15.68125767 1,571.57 16,809.68 24.69 771.11
14.93587169 1,472.04 15,238.11 23.47 746.42
14.18170903 1,378.47 13,766.07 44.75 722.94
13.66453309 1,268.08 12,387.60 35.54 678.19
13.06374021 1,172.15 11,119.52 6.77 642.65
12.14040284 1,109.56 9,947.37 12.86 635.88
11.28386159 1,043.86 8,837.81 24.56 623.01
10.5570638 969.59 7,793.95 52.58 598.45
10.16429759 870.84 6,824.36 33.42 545.87
9.57008187 795.95 5,953.52 58.30 512.45
9.325782946 699.75 5,157.57 25.24 454.15
8.673156365 641.19 4,457.83 38.47 428.91
8.222659918 572.19 3,816.64 45.80 390.44
7.931321865 499.14 3,244.45 39.24 344.64
7.599873701 436.13 2,745.32 33.23 305.40
7.21730292 382.13 2,309.19 39.57 272.17
7.036670616 324.37 1,927.05 33.89 232.60
6.842227841 275.03 1,602.69 32.30 198.71
6.734231499 229.64 1,327.66 30.76 166.41
6.754548666 187.94 1,098.02 16.27 135.65
6.379821238 162.72 910.08 15.49 119.39
6.032923143 139.48 747.36 14.77 103.89
5.725042507 118.07 607.87 19.68 89.12
5.833431474 92.77 489.80 5.35 69.45
5.176903792 83.01 397.03 10.21 64.10
4.870277078 68.85 314.03 12.14 53.89
4.863214838 53.43 245.18 9.26 41.75
4.833603239 41.63 191.75 6.60 32.50
4.699481865 33.04 150.13 2.10 25.89
3.999653019 29.37 117.08 6.00 23.79
3.954946996 21.97 87.71 1.89 17.80
3.29893152 19.03 65.74 3.63 15.90
2.999089253 14.50 46.71 3.45 12.27
2.832793522 10.35 32.21 1.64 8.82
2.299805637 8.22 21.86 1.57 7.18
1.750303767 6.26 13.64 0.00 5.61
0.750303767 5.96 7.38 4.26 5.61
0.5 1.42 1.42 1.35 1.35
7188318 x² − 0.016182852835 x
27188318 x² + 0.016182852835 x
7 81 85 89 93 97 101
=+B16-B17 =+C16/B16 =1-D16 +(b16+b17)/2
=+SUMA(F16:$F$126)
=+G16/B16
=+B16*(1+$I$2)^(-A16)
x lx(F) dx qx px Lx Tx ex Dx
0 48279 1,046 0.0216657 0.9783343 47756 3259340.5 67.51052217 48,279.00
1 47233 174 0.0036839 0.9963161 47146 3211584.5 67.99450596 44,983.81
2 47059 175 0.0037187 0.9962813 46971.5 3164438.5 67.24406596 42,683.90
3 46884 0 0.0000000 1.0000000 46884 3117467 66.49319597 40,500.16
4 46884 0 0.0000000 1.0000000 46884 3070583 65.49319597 38,571.58
5 46884 0 0.0000000 1.0000000 46884 3023699 64.49319597 36,734.84
6 46884 0 0.0000000 1.0000000 46884 2976815 63.49319597 34,985.56
7 46884 0 0.0000000 1.0000000 46884 2929931 62.49319597 33,319.58
8 46884 174 0.0037113 0.9962887 46797 2883047 61.49319597 31,732.94
9 46710 0 0.0000000 1.0000000 46710 2836250 60.72040248 30,109.68
10 46710 0 0.0000000 1.0000000 46710 2789540 59.72040248 28,675.89
11 46710 174 0.0037251 0.9962749 46623 2742830 58.72040248 27,310.37
12 46536 0 0.0000000 1.0000000 46536 2696207 57.93809094 25,912.99
13 46536 174 0.0037390 0.9962610 46449 2649671 56.93809094 24,679.03
14 46362 175 0.0037746 0.9962254 46274.5 2603222 56.14990725 23,415.96
15 46187 174 0.0037673 0.9962327 46100 2556947.5 55.36076169 22,216.74
16 46013 0 0.0000000 1.0000000 46013 2510847.5 54.56821985 21,079.09
17 46013 0 0.0000000 1.0000000 46013 2464834.5 53.56821985 20,075.32
18 46013 174 0.0037815 0.9962185 45926 2418821.5 52.56821985 19,119.35
19 45839 349 0.0076136 0.9923864 45664.5 2372895.5 51.76586531 18,140.05
20 45490 174 0.0038250 0.9961750 45403 2327231 51.15917784 17,144.70
21 45316 0 0.0000000 1.0000000 45316 2281828 50.35369406 16,265.83
22 45316 0 0.0000000 1.0000000 45316 2236512 49.35369406 15,491.27
23 45316 349 0.0077015 0.9922985 45141.5 2191196 48.35369406 14,753.59
24 44967 0 0.0000000 1.0000000 44967 2146054.5 47.72509841 13,942.82
25 44967 0 0.0000000 1.0000000 44967 2101087.5 46.72509841 13,278.88
26 44967 348 0.0077390 0.9922610 44793 2056120.5 45.72509841 12,646.55
27 44619 0 0.0000000 1.0000000 44619 2011327.5 45.07782559 11,951.12
28 44619 175 0.0039221 0.9960779 44531.5 1966708.5 44.07782559 11,382.02
29 44444 348 0.0078301 0.9921699 44270 1922177 43.24941499 10,797.51
30 44096 174 0.0039459 0.9960541 44009 1877907 42.58678792 10,202.82
31 43922 349 0.0079459 0.9920541 43747.5 1833898 41.7535176 9,678.63
32 43573 174 0.0039933 0.9960067 43486 1790150.5 41.0839396 9,144.50
33 43399 175 0.0040324 0.9959676 43311.5 1746664.5 40.24665315 8,674.27
34 43224 348 0.0080511 0.9919489 43050 1703353 39.4075745 8,227.90
35 42876 0 0.0000000 1.0000000 42876 1660303 38.72336505 7,773.00
36 42876 175 0.0040815 0.9959185 42788.5 1617427 37.72336505 7,402.86
37 42701 174 0.0040748 0.9959252 42614 1574638.5 36.87591625 7,021.57
38 42527 0 0.0000000 1.0000000 42527 1532024.5 36.02474898 6,659.96
39 42527 174 0.0040915 0.9959085 42440 1489497.5 35.02474898 6,342.82
40 42353 349 0.0082403 0.9917597 42178.5 1447057.5 34.16658796 6,016.06
41 42004 348 0.0082849 0.9917151 41830 1404879 33.44631464 5,682.37
42 41656 175 0.0042011 0.9957989 41568.5 1363049 32.72155272 5,366.94
43 41481 348 0.0083894 0.9916106 41307 1321480.5 31.85748897 5,089.90
44 41133 349 0.0084847 0.9915153 40958.5 1280173.5 31.12278463 4,806.86
45 40784 174 0.0042664 0.9957336 40697 1239215 30.38483229 4,539.12
46 40610 349 0.0085939 0.9914061 40435.5 1198518 29.5128786 4,304.52
47 40261 522 0.0129654 0.9870346 40000 1158082.5 28.76437495 4,064.32
48 39739 175 0.0044037 0.9955963 39651.5 1118082.5 28.1356476 3,820.59
49 39564 523 0.0132191 0.9867809 39302.5 1078431 27.25788596 3,622.63
50 39041 348 0.0089137 0.9910863 38867 1039128.5 26.61633923 3,404.52
51 38693 175 0.0045228 0.9954772 38605.5 1000261.5 25.85122632 3,213.50
52 38518 174 0.0045174 0.9954826 38431 961656 24.96640532 3,046.63
53 38344 348 0.0090757 0.9909243 38170 923225 24.07743063 2,888.45
54 37996 523 0.0137646 0.9862354 37734.5 885055 23.29337299 2,725.94
55 37473 0 0.0000000 1.0000000 37473 847320.5 22.61149361 2,560.40
56 37473 523 0.0139567 0.9860433 37211.5 809847.5 21.61149361 2,438.47
57 36950 523 0.0141543 0.9858457 36688.5 772636 20.91031123 2,289.94
58 36427 871 0.0239108 0.9760892 35991.5 735947.5 20.20335191 2,150.03
59 35556 349 0.0098155 0.9901845 35381.5 699956 19.68601642 1,998.68
60 35207 1,220 0.0346522 0.9653478 34597 664574.5 18.8762036 1,884.83
61 33987 174 0.0051196 0.9948804 33900 629977.5 18.53583723 1,732.87
62 33813 349 0.0103215 0.9896785 33638.5 596077.5 17.62864874 1,641.90
63 33464 871 0.0260280 0.9739720 33028.5 562439 16.80728544 1,547.58
64 32593 872 0.0267542 0.9732458 32157 529410.5 16.24307367 1,435.52
65 31721 523 0.0164875 0.9835125 31459.5 497253.5 15.67584565 1,330.58
66 31198 523 0.0167639 0.9832361 30936.5 465794 14.93025194 1,246.33
67 30675 1,045 0.0340668 0.9659332 30152.5 434857.5 14.17628362 1,167.08
68 29630 872 0.0294296 0.9705704 29194 404705 13.65862302 1,073.64
69 28758 174 0.0060505 0.9939495 28671 375511 13.05761875 992.42
70 28584 349 0.0122096 0.9877904 28409.5 346840 12.13406101 939.45
71 28235 697 0.0246857 0.9753143 27886.5 318430.5 11.27786435 883.79
72 27538 1,569 0.0569758 0.9430242 26753.5 290544 10.55065727 820.92
73 25969 1,045 0.0402403 0.9597597 25446.5 263790.5 10.1578998 737.29
74 24924 1,917 0.0769138 0.9230862 23965.5 238344 9.562831006 673.92
75 23007 872 0.0379015 0.9620985 22571 214378.5 9.317968444 592.46
76 22135 1,394 0.0629772 0.9370228 21438 191807.5 8.665348995 542.87
77 20741 1,743 0.0840364 0.9159636 19869.5 170369.5 8.214141073 484.46
78 18998 1,569 0.0825876 0.9174124 18213.5 150500 7.921886514 422.61
79 17429 1,394 0.0799816 0.9200184 16732 132286.5 7.590022376 369.25
80 16035 1,743 0.1086997 0.8913003 15163.5 115554.5 7.206392267 323.54
81 14292 1,569 0.1097817 0.8902183 13507.5 100391 7.024279317 274.64
82 12723 1,568 0.1232414 0.8767586 11939 86883.5 6.828853258 232.85
83 11155 1,569 0.1406544 0.8593456 10370.5 74944.5 6.718467055 194.43
84 9586 871 0.0908617 0.9091383 9150.5 64574 6.736282078 159.12
85 8715 872 0.1000574 0.8999426 8279 55423.5 6.359552496 137.78
86 7843 871 0.1110544 0.8889456 7407.5 47144.5 6.011028943 118.09
87 6972 1,220 0.1749857 0.8250143 6362 39737 5.699512335 99.97
88 5752 349 0.0606745 0.9393255 5577.5 33375 5.802329624 78.55
89 5403 697 0.1290024 0.8709976 5054.5 27797.5 5.144826948 70.27
90 4706 872 0.1852954 0.8147046 4270 22743 4.832766681 58.29
91 3834 697 0.1817945 0.8182055 3485.5 18473 4.818205529 45.23
92 3137 523 0.1667198 0.8332802 2875.5 14987.5 4.777653809 35.25
93 2614 174 0.0665647 0.9334353 2527 12112 4.633511859 27.97
94 2440 523 0.2143443 0.7856557 2178.5 9585 3.928278689 24.87
95 1917 174 0.0907668 0.9092332 1830 7406.5 3.863588941 18.61
96 1743 349 0.2002295 0.7997705 1568.5 5576.5 3.199368904 16.11
97 1394 348 0.2496413 0.7503587 1220 4008 2.87517934 12.27
98 1046 175 0.1673040 0.8326960 958.5 2788 2.665391969 8.77
99 871 174 0.1997704 0.8002296 784 1829.5 2.100459242 6.95
100 697 0 0.0000000 1.0000000 697 1045.5 1.5 5.30
101 697 697 1.0000000 0.0000000 348.5 348.5 0.5 5.05
1.0000000
f(x) = − 5.80744E-11 x⁶ + 0.0000000169116 x⁵ − 0.00000186852 x⁴ + 0.0000967657 x³ − 0.0023565494 x²
+ 0.02334428 x + 0.93744432
0.8000000
R² = 0.55827587967333
0.6000000
0.4000000
f(x) = 0.0000000010333342 x⁵ − 0.00000023612326 x⁴ + 0.000019493245 x³ − 0.000674863 x² + 0.0088159283 x
0.2000000 − 0.0240379049
R² = 0.527597736292391
0.0000000
1 4 7 10 13 16 19 22 25 28 31 34 37 40 43 46 49 52 55 58 61 64 67 70 73 76 79 82 85 88 91 94 97 100
50000
f(x) = 0.0000884698 x⁵ − 0.0202589 x⁴ + 1.55117 x³ − 50.8868 x² + 536.895 x
40000 + 45757.9
R² = 0.997774202798129
30000
20000
10000
0
1 5 9 13 17 21 25 29 33 37 41 45 49 53 57 61 65 69 73 77 81 85 89 93 97 101
=+SUMA(I16:$I$126)
=+C16*(1+$I$2)^(-A16-1)
=+SUMA(H16:$H$126)
Nx Cx Mx interes
927,811.99 996.19 4,097.48 5%
879,532.99 157.82 3,101.29
834,549.18 151.17 2,943.46
791,865.28 0.00 2,792.29
751,365.12 0.00 2,792.29
712,793.54 0.00 2,792.29
676,058.70 0.00 2,792.29
641,073.14 0.00 2,792.29
607,753.55 112.16 2,792.29
576,020.62 0.00 2,680.13
545,910.93 0.00 2,680.13
517,235.04 96.89 2,680.13
489,924.68 0.00 2,583.24
464,011.69 87.88 2,583.24
439,332.65 84.18 2,495.36
415,916.69 79.71 2,411.18
393,699.96 0.00 2,331.47
372,620.87 0.00 2,331.47
352,545.55 68.86 2,331.47
333,426.20 131.53 2,262.61
315,286.15 62.46 2,131.08
298,141.45 0.00 2,068.62
281,875.62 0.00 2,068.62
266,384.35 108.21 2,068.62
251,630.76 0.00 1,960.41
237,687.94 0.00 1,960.41
224,409.06 93.21 1,960.41
211,762.50 0.00 1,867.20
199,811.38 42.52 1,867.20
188,429.36 80.52 1,824.68
177,631.85 38.34 1,744.16
167,429.03 73.24 1,705.82
157,750.40 34.78 1,632.57
148,605.90 33.31 1,597.80
139,931.63 63.09 1,564.48
131,703.74 0.00 1,501.40
123,930.74 28.78 1,501.40
116,527.88 27.25 1,472.62
109,506.31 0.00 1,445.37
102,846.35 24.72 1,445.37
96,503.54 47.21 1,420.65
90,487.48 44.84 1,373.44
84,805.11 21.47 1,328.60
79,438.17 40.67 1,307.13
74,348.27 38.84 1,266.46
69,541.41 18.44 1,227.62
65,002.29 35.23 1,209.18
60,697.77 50.19 1,173.95
56,633.45 16.02 1,123.76
52,812.86 45.61 1,107.74
49,190.22 28.90 1,062.13
45,785.70 13.84 1,033.23
42,572.20 13.11 1,019.39
39,525.57 24.97 1,006.28
36,637.12 35.73 981.31
33,911.19 0.00 945.58
31,350.79 32.41 945.58
28,912.32 30.87 913.16
26,622.38 48.96 882.30
24,472.35 18.68 833.33
22,473.67 62.20 814.65
20,588.84 8.45 752.45
18,855.97 16.14 744.00
17,214.07 38.36 727.86
15,666.49 36.58 689.50
14,230.97 20.89 652.92
12,900.39 19.90 632.03
11,654.06 37.87 612.13
10,486.98 30.09 574.26
9,413.34 5.72 544.17
8,420.91 10.92 538.45
7,481.47 20.78 527.53
6,597.68 44.55 506.75
5,776.76 28.26 462.20
5,039.47 49.37 433.95
4,365.55 21.39 384.58
3,773.08 32.56 363.20
3,230.22 38.77 330.64
2,745.76 33.24 291.86
2,323.15 28.13 258.62
1,953.90 33.49 230.49
1,630.36 28.71 197.00
1,355.73 27.33 168.29
1,122.88 26.04 140.96
928.45 13.77 114.91
769.33 13.13 101.14
631.55 12.49 88.01
513.46 16.66 75.52
413.49 4.54 58.86
334.94 8.63 54.32
264.66 10.29 45.69
206.37 7.83 35.40
161.14 5.60 27.57
125.90 1.77 21.98
97.93 5.08 20.20
73.06 1.61 15.13
54.46 3.07 13.52
38.34 2.92 10.45
26.07 1.40 7.53
17.30 1.32 6.13
10.35 0.00 4.81
5.05 4.81 4.81
283 x
100
=+B16-B17 =+C16/B16 =1-D16 +(b16+b17)/2
=+SUMA(F16:$F$126)
x lx dx qx px Lx Tx
0 105,301 2,281 0.0216606 0.9783394 104160.556 3624464.296
1 103,020 380 0.0036900 0.9963100 102830.0379 3520303.74
2 102,640 380 0.0037037 0.9962963 102449.8899 3417473.702
3 102,260 5,498 0.0537689 0.9462311 99510.61633 3315023.812
4 96,761 5,203 0.0537689 0.9462311 94160.03868 3215513.196
5 91,559 4,923 0.0537689 0.9462311 89097.15578 3121353.157
6 86,636 4,658 0.0537689 0.9462311 84306.49858 3032256.002
7 81,977 4,408 0.0537689 0.9462311 79773.42982 2947949.503
8 77,570 288 0.0037175 0.9962825 77425.33218 2868176.073
9 77,281 4,155 0.0537689 0.9462311 75203.48919 2790750.741
10 73,126 3,932 0.0537689 0.9462311 71159.87935 2715547.252
11 69,194 258 0.0037313 0.9962687 69064.83807 2644387.372
12 68,936 3,707 0.0537689 0.9462311 67082.44489 2575322.534
13 65,229 244 0.0037453 0.9962547 65106.99291 2508240.089
14 64,985 244 0.0037594 0.9962406 64862.68899 2443133.097
15 64,741 244 0.0037736 0.9962264 64618.38508 2378270.408
16 64,496 3,468 0.0537689 0.9462311 62762.28696 2313652.022
17 61,028 3,281 0.0537689 0.9462311 59387.62703 2250889.736
18 57,747 219 0.0037879 0.9962121 57637.54411 2191502.109
19 57,528 437 0.0076046 0.9923954 57309.43665 2133864.564
20 57,091 219 0.0038314 0.9961686 56981.32918 2076555.128
21 56,872 3,058 0.0537689 0.9462311 55342.9883 2019573.799
22 53,814 2,894 0.0537689 0.9462311 52367.25599 1964230.81
23 50,920 392 0.0076923 0.9923077 50724.64735 1911863.554
24 50,529 2,717 0.0537689 0.9462311 49170.35999 1861138.907
25 47,812 2,571 0.0537689 0.9462311 46526.5232 1811968.547
26 45,241 351 0.0077519 0.9922481 45065.7725 1765442.024
27 44,890 2,414 0.0537689 0.9462311 43683.56478 1720376.251
28 42,477 166 0.0039063 0.9960938 42393.74794 1676692.686
29 42,311 332 0.0078431 0.9921569 42144.86096 1634298.938
30 41,979 166 0.0039526 0.9960474 41895.97399 1592154.078
31 41,813 332 0.0079365 0.9920635 41647.08702 1550258.104
32 41,481 166 0.0040000 0.9960000 41398.20004 1508611.017
33 41,315 166 0.0040161 0.9959839 41232.27539 1467212.816
34 41,149 332 0.0080645 0.9919355 40983.38842 1425980.541
35 40,817 2,195 0.0537689 0.9462311 39720.10844 1384997.153
36 38,623 157 0.0040650 0.9959350 38544.25159 1345277.044
37 38,466 157 0.0040816 0.9959184 38387.24853 1306732.793
38 38,309 2,060 0.0537689 0.9462311 37278.83716 1268345.544
39 36,249 149 0.0040984 0.9959016 36174.64673 1231066.707
40 36,100 297 0.0082305 0.9917695 35951.80497 1194892.06
41 35,803 297 0.0082988 0.9917012 35654.68261 1158940.255
42 35,506 149 0.0041841 0.9958159 35431.84085 1123285.573
43 35,358 297 0.0084034 0.9915966 35208.99908 1087853.732
44 35,060 297 0.0084746 0.9915254 34911.87673 1052644.733
45 34,763 149 0.0042735 0.9957265 34689.03496 1017732.856
46 34,615 297 0.0085837 0.9914163 34466.19319 983043.821
47 34,318 446 0.0129870 0.9870130 34094.79025 948577.6278
48 33,872 149 0.0043860 0.9956140 33797.66789 914482.8376
49 33,723 446 0.0132159 0.9867841 33500.54554 880685.1697
50 33,278 297 0.0089286 0.9910714 33129.14259 847184.6242
51 32,981 149 0.0045045 0.9954955 32906.30083 814055.4816
52 32,832 149 0.0045249 0.9954751 32757.73965 781149.1807
53 32,683 297 0.0090909 0.9909091 32534.89788 748391.4411
54 32,386 446 0.0137615 0.9862385 32163.49494 715856.5432
55 31,941 1,717 0.0537689 0.9462311 31081.94608 683693.0483
56 30,223 422 0.0139535 0.9860465 30012.37917 652611.1022
57 29,802 422 0.0141509 0.9858491 29590.65956 622598.723
58 29,380 703 0.0239234 0.9760766 29028.36674 593008.0634
59 28,677 281 0.0098039 0.9901961 28536.36053 563979.6967
60 28,396 984 0.0346535 0.9653465 27903.78111 535443.3362
61 27,412 141 0.0051282 0.9948718 27341.48829 507539.5551
62 27,271 281 0.0103093 0.9896907 27130.62848 480198.0668
63 26,990 703 0.0260417 0.9739583 26638.62226 453067.4383
64 26,287 703 0.0267380 0.9732620 25935.75624 426428.816
65 25,584 422 0.0164835 0.9835165 25373.46342 400493.0598
66 25,163 422 0.0167598 0.9832402 24951.74381 375119.5964
67 24,741 843 0.0340909 0.9659091 24319.16439 350167.8526
68 23,897 703 0.0294118 0.9705882 23546.01176 325848.6882
69 23,195 141 0.0060606 0.9939394 23124.29215 302302.6764
70 23,054 281 0.0121951 0.9878049 22913.43234 279178.3843
71 22,773 562 0.0246914 0.9753086 22491.71273 256264.9519
72 22,211 1,265 0.0569620 0.9430380 21577.9869 233773.2392
73 20,945 843 0.0402685 0.9597315 20523.68787 212195.2523
74 20,102 1,546 0.0769231 0.9230769 19328.81563 191671.5644
75 18,556 703 0.0378788 0.9621212 18204.22999 172342.7488
76 17,853 1,125 0.0629921 0.9370079 17290.50416 154138.5188
77 16,728 1,406 0.0840336 0.9159664 16025.34532 136848.0146
78 15,322 1,265 0.0825688 0.9174312 14689.89988 120822.6693
79 14,057 1,125 0.0800000 0.9200000 13495.02764 106132.7694
80 12,933 1,406 0.1086957 0.8913043 12229.8688 92637.74181
81 11,527 1,265 0.1097561 0.8902439 10894.42335 80407.87301
82 10,262 1,265 0.1232877 0.8767123 9629.264512 69513.44966
83 8,997 1,265 0.1406250 0.8593750 8364.105671 59884.18514
84 7,732 703 0.0909091 0.9090909 7380.093239 51520.07947
85 7,029 703 0.1000000 0.9000000 6677.227217 44139.98623
86 6,326 703 0.1111111 0.8888889 5974.361194 37462.75902
87 5,623 984 0.1750000 0.8250000 5130.921966 31488.39782
88 4,639 281 0.0606061 0.9393939 4498.342546 26357.47586
89 4,358 562 0.1290323 0.8709677 4076.622932 21859.13331
90 3,795 703 0.1851852 0.8148148 3444.043512 17782.51038
91 3,093 562 0.1818182 0.8181818 2811.464091 14338.46687
92 2,530 422 0.1666667 0.8333333 2319.457875 11527.00277
93 2,109 141 0.0666667 0.9333333 2038.311466 9207.544899
94 1,968 422 0.2142857 0.7857143 1757.165057 7169.233433
95 1,546 141 0.0909091 0.9090909 1476.018648 5412.068376
96 1,406 281 0.2000000 0.8000000 1265.158841 3936.049728
97 1,125 281 0.2500000 0.7500000 984.0124319 2670.890887
98 843 141 0.1666667 0.8333333 773.1526251 1686.878455
99 703 141 0.2000000 0.8000000 632.5794205 913.7258297
100 y más 562 562 1.0000000 0.0000000 281.1464091 281.1464091
Mortalidad
0
0
1 5 9 13 17 21 25 29 33 37 41 45 49 53 57 61 65 69 73 77 81 85 89
=+B16-B17 =+C16/B16 =1-D16 +(b16+b17)/2 =+SUMA(F16:$F$126)
x lx dx qx px Lx Tx
0 105,301 2,281 0.0216606 0.9783394 104160.555957 16.5690610749103
1 4 103,020 11,461 0.1112545 0.8887455 97289.3862528 15.5907217247297
5 9 91,559 18,433 0.2013227 0.7986773 82342.2440282 14.7019762274508
10 14 73,126 8,385 0.1146693 0.8853307 68933.1822508 13.9032988877956
15 19 64,741 7,650 0.1181615 0.8818385 60915.6176881 13.0179682285396
20 24 57,091 9,279 0.1625270 0.8374730 52451.3095165 12.1361297243938
25 29 47,812 5,833 0.1219985 0.8780015 44895.4285045 11.2986566843804
30 34 41,979 1,161 0.0276680 0.9723320 41398.2000417 10.4206552214552
35 39 40,817 4,717 0.1155657 0.8844343 38458.9149571 9.4483232056449
40 44 36,100 1,337 0.0370370 0.9629630 35431.8408467 8.5638888774751
45 49 34,763 1,486 0.0427350 0.9572650 34020.50966 7.60092591451214
50 54 33,278 1,337 0.0401786 0.9598214 32609.1784732 6.64366095724718
55 59 31,941 3,545 0.1109829 0.8890171 30168.2202478 5.68383952867575
60 64 28,396 2,811 0.0990099 0.9009901 26990.0552758 4.79482241413596
65 69 25,584 2,530 0.0989011 0.9010989 24319.1643892 3.89383231512606
70 74 23,054 4,498 0.1951220 0.8048780 20804.8342751 2.99273341402716
75 79 18,556 5,623 0.3030303 0.6969697 15744.1989109 2.18785536524667
80 84 12,933 5,904 0.4565217 0.5434783 9980.69752387 1.49088566827698
85 89 7,029 3,233 0.4600000 0.5400000 5412.06837562 0.947407407407412
90 94 3,795 2,249 0.5925926 0.4074074 2670.89088667 0.407407407407412
95 o mas 1,546 1,546 1.0000000 0.0000000 773.152625089 3.663735981263E-15
Tasa de Mortalidad
1.2000000
1.0000000
0.2000000
0.0000000
4 9 14 19 24 29 34 39 44 49 54 59 64 69 74 79 84 8
Grafica Comparativa
1.2000000
1.0000000
Grafica Comparativa
1.2000000
1.0000000
f(x) = − 0.00000472883 x⁵ + 0.000259611 x⁴ − 0.00562791 x³ + 0.0559138 x² − 0.229
f(x)
0.8000000 = 0.00000047451561
+ 1.1582094 x⁴ + 0.0004761068 x³ − 0.0117859586 x² + 0.0771657305 x − 0.0
R² = 0.956413822914124
R² = 0.965083272856017
0.6000000
0.4000000
0.2000000
0.0000000
4 9 14 19 24 29 34 39 44 49 54 59 64 69 74 79 84 89
Tasa de Vida
1.2000000
1.0000000
f(x) = − 0.00000472883 x⁵ + 0.000259611 x⁴ − 0.00562791 x³ + 0.05591384 x² − 0.22
0.8000000 + 1.15820939
R² = 0.965083272856017
0.6000000
0.4000000
0.2000000
0.0000000
4 9 14 19 24 29 34 39 44 49 54 59 64 69 74 79 84 8
786 x² + 0.0771657 x
69 74 79 84 89 94 o mas
0.0559138 x² − 0.2296099 x
0.0771657305 x − 0.010084371
69 74 79 84 89 94 o mas
al (vivos)
0.05591384 x² − 0.22960989 x
69 74 79 84 89 94 o mas
A(H16:$H$126)
interes
5%
Personas Viva
120000
60000
40000
20000
0
1 2 3 4 5 6 7 8 9
Personas Vivas segun la Edad
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21