UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION

FUCLTAD DE INGENIERIA DE MINAS

PRACTICA DE LABORATORIO N° 2
ALUMNO: PORTAL ARZAPALO, Joshep Leonard

Problema 1
si:
P= 1200
i= 10%
Px(1+ix
n=1,2,3,…,10 (años)

tiempo monto a interes simple

n) monto a interes simple
0 S/. 1,200.00 S/. 3,000.00
1 S/. 1,320.00
2 S/. 1,440.00 S/. 2,500.00

3 S/. 1,560.00
S/. 2,000.00
4 S/. 1,680.00
5 S/. 1,800.00 S/. 1,500.00
6 S/. 1,920.00
7 S/. 2,040.00 S/. 1,000.00
8 S/. 2,160.00
9 S/. 2,280.00 S/. 500.00

10 S/. 2,400.00
S/. 0.00
0 2 4 6 8 10 12
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FUCLTAD DE INGENIERIA DE MINAS

Problema 2

si:
P= 15000
i= 12%
n=1,2,3,…,10 (años) monto a interes simple
tiempo monto a interes simple S/. 35,000.00

0 S/. 15,000.00 S/. 30,000.00

1 S/. 16,800.00
S/. 25,000.00
2 S/. 18,600.00
3 S/. 20,400.00 S/. 20,000.00
4 S/. 22,200.00
S/. 15,000.00
5 S/. 24,000.00
6 S/. 25,800.00 S/. 10,000.00
7 S/. 27,600.00
S/. 5,000.00
8 S/. 29,400.00
9 S/. 31,200.00 S/. 0.00
0 2 4 6 8 10 12
10 S/. 33,000.00
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FUCLTAD DE INGENIERIA DE MINAS

Problema 3

si:
P= 50000
i= 20%
n=1,2,3,…,10 (años)
monto a interes simple
tiempo monto a interes simple S/. 160,000.00
0 S/. 50,000.00 S/. 140,000.00
1 S/. 60,000.00
S/. 120,000.00
2 S/. 70,000.00
3 S/. 80,000.00 S/. 100,000.00

4 S/. 90,000.00 S/. 80,000.00

5 S/. 100,000.00
S/. 60,000.00
6 S/. 110,000.00
7 S/. 120,000.00 S/. 40,000.00

8 S/. 130,000.00 S/. 20,000.00

9 S/. 140,000.00 S/. 0.00
10 S/. 150,000.00 0 2 4 6 8 10 12
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FUCLTAD DE INGENIERIA DE MINAS
Problema 4

si:
P= 100000
i= 20%
n= 1,2,3,…,20 (años)

tiempo monto a interes simple monto a interes simple

0 S/. 100,000.00
S/. 600,000.00
1 S/. 120,000.00
2 S/. 140,000.00
3 S/. 160,000.00 S/. 500,000.00
4 S/. 180,000.00
5 S/. 200,000.00
S/. 400,000.00
6 S/. 220,000.00
7 S/. 240,000.00
8 S/. 260,000.00 S/. 300,000.00
9 S/. 280,000.00
10 S/. 300,000.00
S/. 200,000.00
11 S/. 320,000.00
12 S/. 340,000.00
13 S/. 360,000.00 S/. 100,000.00
14 S/. 380,000.00
15 S/. 400,000.00
16 S/. 420,000.00 S/. 0.00
0 5 10 15 20 25
17 S/. 440,000.00
18 S/. 460,000.00
19 S/. 480,000.00
20 S/. 500,000.00

Problema 5
si:
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
P= 200000
i= 30%
FUCLTAD DE INGENIERIA DE MINAS
n= 1,2,3,…,30(años)

tiempo monto a interes simple

0 S/. 200,000.00
1 S/. 260,000.00
2 S/. 320,000.00
3 S/. 380,000.00
4 S/. 440,000.00
5 S/. 500,000.00
6 S/. 560,000.00
7 S/. 620,000.00
8 S/. 680,000.00
9 S/. 740,000.00
10 S/. 800,000.00
monto a interes simple
11 S/. 860,000.00 S/. 2,500,000.00
12 S/. 920,000.00
13 S/. 980,000.00
14 S/. 1,040,000.00 S/. 2,000,000.00
15 S/. 1,100,000.00
16 S/. 1,160,000.00
S/. 1,500,000.00
17 S/. 1,220,000.00
18 S/. 1,280,000.00
19 S/. 1,340,000.00
S/. 1,000,000.00
20 S/. 1,400,000.00
21 S/. 1,460,000.00
22 S/. 1,520,000.00 S/. 500,000.00
23 S/. 1,580,000.00
24 S/. 1,640,000.00
25 S/. 1,700,000.00 S/. 0.00
0 5 10 15 20 25 30 35
26 S/. 1,760,000.00
27 S/. 1,820,000.00
28 S/. 1,880,000.00
29 S/. 1,940,000.00
UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FUCLTAD DE INGENIERIA DE MINAS

30 S/. 2,000,000.00
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FACULTAD DE INGENIERIA DE MINAS

PRACTICA DE LABORATORIO N° 2
ALUMNO: PORTAL ARZAPALO, Joshep Leonard

Px(1+i)
Problema 1

si:

^n
P= 1200
i= 10%
n=1,2,3,…,10 (años)
MONTO A INTERES COMPUESTO
tiempo MONTO A INTERES COMPUESTO
S/. 3,500.00
0 S/. 1,200.00 ^
1 S/. 1,320.00 S/. 3,000.00
2 S/. 1,452.00 S/. 2,500.00
3 S/. 1,597.20
4 S/. 1,756.92 S/. 2,000.00
5 S/. 1,932.61 S/. 1,500.00
6 S/. 2,125.87
7 S/. 2,338.46 S/. 1,000.00
8 S/. 2,572.31 S/. 500.00
9 S/. 2,829.54
10 S/. 3,112.49 S/. 0.00
0 2 4 6 8 10 12

CURSO:
COSTOS Y PRESUPUESTOS
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FACULTAD DE INGENIERIA DE MINAS

Problema 2

si:
P= 15000
i= 12%
n= 1,2,3,…,10 (años) MONTO A INTERES COMPUESTO
S/. 50,000.00
tiempo MONTO A INTERES COMPUESTO S/. 45,000.00
0 S/. 15,000.00
S/. 40,000.00
1 S/. 16,800.00
S/. 35,000.00
2 S/. 18,816.00
S/. 30,000.00
3 S/. 21,073.92
S/. 25,000.00
4 S/. 23,602.79
S/. 20,000.00
5 S/. 26,435.13
S/. 15,000.00
6 S/. 29,607.34
S/. 10,000.00
7 S/. 33,160.22
8 S/. 37,139.45 S/. 5,000.00

9 S/. 41,596.18 S/. 0.00

0 2 4 6 8 10 12
10 S/. 46,587.72

CURSO:
COSTOS Y PRESUPUESTOS
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FACULTAD DE INGENIERIA DE MINAS

Problema 3

si:
P= 50000
i= 20%
n= 1,2,3,…,10 (años) MONTO A INTERES COMPUESTO
S/. 350,000.00
tiempo MONTO A INTERES COMPUESTO
0 S/. 50,000.00 S/. 300,000.00
1 S/. 60,000.00
S/. 250,000.00
2 S/. 72,000.00
3 S/. 86,400.00 S/. 200,000.00
4 S/. 103,680.00
S/. 150,000.00
5 S/. 124,416.00
6 S/. 149,299.20 S/. 100,000.00
7 S/. 179,159.04
S/. 50,000.00
8 S/. 214,990.85
9 S/. 257,989.02 S/. 0.00
0 2 4 6 8 10 12
10 S/. 309,586.82

CURSO:
COSTOS Y PRESUPUESTOS
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FACULTAD DE INGENIERIA DE MINAS

Problema 4

si:
P= 100000
i= 25%
n= 1,2,3,…,20 (años)

tiempo MONTO A INTERES COMPUESTO

0 S/. 100,000.00
1 S/. 125,000.00
2 S/. 156,250.00
MONTO A INTERES COMPUESTO
3 S/. 195,312.50 S/. 10,000,000.00
4 S/. 244,140.63
S/. 9,000,000.00
5 S/. 305,175.78
6 S/. 381,469.73 S/. 8,000,000.00

7 S/. 476,837.16 S/. 7,000,000.00

8 S/. 596,046.45
S/. 6,000,000.00
9 S/. 745,058.06
10 S/. 931,322.57 S/. 5,000,000.00
11 S/. 1,164,153.22
S/. 4,000,000.00
12 S/. 1,455,191.52
13 S/. 1,818,989.40 S/. 3,000,000.00
14 S/. 2,273,736.75 S/. 2,000,000.00
15 S/. 2,842,170.94
S/. 1,000,000.00
16 S/. 3,552,713.68
17 S/. 4,440,892.10 S/. 0.00
0 5 10 15 20 25
18 S/. 5,551,115.12
19 S/. 6,938,893.90
20 S/. 8,673,617.38

CURSO:
COSTOS Y PRESUPUESTOS
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FACULTAD DE INGENIERIA DE MINAS
Problema 5
si:
P= 2000000
i= 30%
n= 1,2,3,…,30(años)

tiempo MONTO A INTERES COMPUESTO

0 S/. 2,000,000.00
1 S/. 2,600,000.00
2 S/. 3,380,000.00
3 S/. 4,394,000.00
4 S/. 5,712,200.00
5 S/. 7,425,860.00
6 S/. 9,653,618.00 MONTO A INTERES COMPUESTO
7 S/. 12,549,703.40
S/. 6,000,000,000.00
8 S/. 16,314,614.42
9 S/. 21,208,998.75
10 S/. 27,571,698.37
S/. 5,000,000,000.00
11 S/. 35,843,207.88
12 S/. 46,596,170.24
13 S/. 60,575,021.32
14 S/. 78,747,527.71 S/. 4,000,000,000.00

15 S/. 102,371,786.03
16 S/. 133,083,321.84
17 S/. 173,008,318.39 S/. 3,000,000,000.00
18 S/. 224,910,813.90
19 S/. 292,384,058.08
20 S/. 380,099,275.50 S/. 2,000,000,000.00
21 S/. 494,129,058.15
22 S/. 642,367,775.59
23 S/. 835,078,108.27 S/. 1,000,000,000.00
24 S/. 1,085,601,540.75
25 S/. 1,411,282,002.97
26 S/. 1,834,666,603.87 S/. 0.00
0 5 10 15 20 25 30 35
27 S/. 2,385,066,585.02
28 S/. 3,100,586,560.53

CURSO:
COSTOS Y PRESUPUESTOS
 UNIVERSIDAD NACIONAL DANIEL ALCIDES CARRION
FACULTAD DE INGENIERIA DE MINAS

29 S/. 4,030,762,528.69
30 S/. 5,239,991,287.30

CURSO:
COSTOS Y PRESUPUESTOS