Sie sind auf Seite 1von 4

Valor UF 23,267.

58 Pesos
17.12.2013
Valor dólar 528.27 Pesos
17.12.2013

Inversión Inversión Inversión


Solución inicial US$ inicial Pesos inicial UF

Extensión de
la red 212500 112257375 4824.62615
MCH 60000 31696200 1362.24738
Grupo Extensión
Generador 9000 n=20
de la red
Diesel 4754430 204.337108
P Dt Vt
0 0 4824.62615
1 241.231308 4583.39485
2 241.231308 4342.16354
3 241.231308 4100.93223
4 241.231308 3859.70092
5 241.231308 3618.46962
6 241.231308 3377.23831
7 241.231308 3136.007
8 241.231308 2894.77569
9 241.231308 2653.54438
10 241.231308 2412.31308
11 241.231308 2171.08177
12 241.231308 1929.85046
13 241.231308 1688.61915
14 241.231308 1447.38785
15 241.231308 1206.15654
16 241.231308 964.925231
17 241.231308 723.693923
18 241.231308 482.462615
19 241.231308 241.231308
20 241.231308 4.1496E-12
Grupo
MCH n=10 Generador n= 10
Diesel
P Dt Vt P Dt Vt
0 0 1362.24738 0 0 204.337108
1 136.224738 1226.02265 1 20.4337108 183.903397
2 136.224738 1089.79791 2 20.4337108 163.469686
3 136.224738 953.573169 3 20.4337108 143.035975
4 136.224738 817.348431 4 20.4337108 122.602265
5 136.224738 681.123692 5 20.4337108 102.168554
6 136.224738 544.898954 6 20.4337108 81.7348431
7 136.224738 408.674215 7 20.4337108 61.3011323
8 136.224738 272.449477 8 20.4337108 40.8674215
9 136.224738 136.224738 9 20.4337108 20.4337108
10 136.224738 -3.1832E-12 10 20.4337108 4.2633E-13
Periodo Principal AmortizaciónInterés Periodo Principal Amortización
0 22993932 0 0 0 988.239086 0
1 18395146 4598786 4529804.6 1 790.591269 197.647817
2 13796360 4598786 3623843.76 2 592.943452 197.647817
3 9197574 4598786 2717882.92 3 395.295635 197.647817
4 4598788 4598786 1811922.08 4 197.647817 197.647817
5 2 4598786 905961.236 5 0 197.647817

interes= 19.70% 0.197

Valor Amortizacón 197.647817


crédito UF 988.239086
Interés
0
194.6831
155.74648
116.80986
77.87324
38.93662

Das könnte Ihnen auch gefallen