Embed Size (px)
DESCRIPTION
f
Citation preview
S 8.29K 8.29Vol 40% u 1.0408Tasa r 3.50% d 0.9608Plazo 0.25 años p 0.4944Nodos 25 Bimestrales 1-p 0.5056# Nodos 25
0.0100R 1.00035Periodos 25
Dt
0 1 2 3 4 5 6
10.542.36
10.132.00
9.73 9.731.66 1.64
9.35 9.351.37 1.34
8.98 8.98 8.981.11 1.08 1.05
8.63 8.63 8.630.89 0.86 0.83
8.29 8.29 8.29 8.290.700742 0.67 0.64 0.61
7.96 7.96 7.960.52 0.49 0.46
7.65 7.65 7.650.37 0.34 0.31
7.35 7.350.25 0.23
7.06 7.060.16 0.14
6.790.10
6.52
0.05
7 8 9 10 11 12 13 14
v
14.516.25
13.945.69
13.40 13.405.14 5.14
12.87 12.874.62 4.62
12.37 12.37 12.374.12 4.12 4.11
11.88 11.88 11.883.64 3.64 3.63
11.42 11.42 11.42 11.423.19 3.18 3.17 3.16
10.97 10.97 10.97 10.972.76 2.75 2.73 2.72
10.54 10.54 10.54 10.542.34 2.33 2.31 2.30
10.13 10.13 10.13 10.131.97 1.95 1.93 1.91
9.73 9.73 9.73 9.731.61 1.59 1.56 1.53
9.35 9.35 9.35 9.351.31 1.28 1.25 1.22
8.98 8.98 8.98 8.981.02 0.98 0.95 0.91
8.63 8.63 8.63 8.630.79 0.76 0.72 0.69
8.29 8.29 8.29 8.290.58 0.54 0.50 0.46
7.96 7.96 7.96 7.960.43 0.40 0.36 0.33
7.65 7.65 7.65 7.650.29 0.26 0.23 0.19
7.35 7.35 7.35 7.350.20 0.18 0.15 0.13
7.06 7.06 7.06 7.060.12 0.10 0.08 0.06
6.79 6.79 6.79 6.790.08 0.07 0.05 0.04
6.52 6.52 6.52 6.52
0.04 0.03 0.02 0.016.27 6.27 6.27 6.270.03 0.02 0.01 0.01
6.02 6.02 6.02 6.020.01 0.01 0.00 0.00
5.78 5.78 5.780.00 0.00 0.00
5.56 5.56 5.560.00 0.00 0.00
5.34 5.340.00 0.00
5.13 5.130.00 0.00
4.930.00
4.740.00
15 16 17 18 19 20 21 22
19.9911.71
19.2010.92
18.45 18.4510.17 10.17
17.73 17.739.45 9.45
17.03 17.03 17.03
8.76 8.76 8.7516.36 16.36 16.36
8.10 8.09 8.0915.72 15.72 15.72 15.72
7.46 7.45 7.45 7.4415.11 15.11 15.11 15.11
6.84 6.84 6.83 6.8314.51 14.51 14.51 14.51
6.25 6.24 6.24 6.2313.94 13.94 13.94 13.94
5.68 5.68 5.67 5.6713.40 13.40 13.40 13.40
5.13 5.13 5.12 5.1212.87 12.87 12.87 12.87
4.61 4.61 4.60 4.5912.37 12.37 12.37 12.37
4.10 4.10 4.09 4.0911.88 11.88 11.88 11.88
3.62 3.62 3.61 3.6011.42 11.42 11.42 11.42
3.15 3.15 3.14 3.1410.97 10.97 10.97 10.97
2.71 2.70 2.70 2.6910.54 10.54 10.54 10.54
2.28 2.27 2.26 2.2610.13 10.13 10.13 10.13
1.89 1.87 1.86 1.859.73 9.73 9.73 9.731.51 1.49 1.46 1.45
9.35 9.35 9.35 9.351.19 1.15 1.12 1.09
8.98 8.98 8.98 8.980.87 0.83 0.79 0.74
8.63 8.63 8.63 8.630.64 0.60 0.55 0.49
8.29 8.29 8.29 8.290.42 0.37 0.32 0.25
7.96 7.96 7.96 7.960.29 0.25 0.20 0.15
7.65 7.65 7.65 7.650.16 0.12 0.08 0.04
7.35 7.35 7.35 7.350.10 0.07 0.05 0.02
7.06 7.06 7.06 7.060.04 0.03 0.01 0.00
6.79 6.79 6.79 6.790.02 0.01 0.00 0.00
6.52 6.52 6.52 6.52
0.01 0.00 0.00 0.006.27 6.27 6.27 6.270.00 0.00 0.00 0.00
6.02 6.02 6.02 6.020.00 0.00 0.00 0.00
5.78 5.78 5.78 5.780.00 0.00 0.00 0.00
5.56 5.56 5.56 5.560.00 0.00 0.00 0.00
5.34 5.34 5.34 5.340.00 0.00 0.00 0.00
5.13 5.13 5.13 5.130.00 0.00 0.00 0.00
4.93 4.93 4.93 4.930.00 0.00 0.00 0.00
4.74 4.74 4.74 4.740.00 0.00 0.00 0.00
4.55 4.55 4.55 4.550.00 0.00 0.00 0.00
4.37 4.37 4.37 4.370.00 0.00 0.00 0.00
4.20 4.20 4.200.00 0.00 0.00
4.04 4.04 4.040.00 0.00 0.00
3.88 3.880.00 0.00
3.72 3.720.00 0.00
3.580.00
3.440.00
23 24 2522.5314.24
21.6513.36
20.80 20.8012.52 12.51
19.9911.70
19.20 19.2010.92 10.91
18.4510.16
17.73 17.739.44 9.44
17.03
8.7416.36 16.36
8.08 8.0715.72
7.4315.11 15.11
6.82 6.8214.51
6.2313.94 13.94
5.66 5.6513.40
5.1112.87 12.87
4.59 4.5812.37
4.0811.88 11.88
3.60 3.5911.42
3.1310.97 10.97
2.68 2.6810.54
2.2510.13 10.13
1.84 1.849.731.44
9.35 9.351.06 1.06
8.980.69
8.63 8.630.43 0.34
8.290.17
7.96 7.960.08 0.00
7.650.00
7.35 7.350.00 0.00
7.060.00
6.79 6.790.00 0.00
6.52
0.006.27 1.630.00 0.00
6.020.00
5.78 5.780.00 0.00
5.560.00
5.34 5.340.00 0.00
5.130.00
4.93 4.930.00 0.00
4.740.00
4.55 4.550.00 0.00
4.370.00
4.20 4.200.00 0.00
4.040.00
3.88 3.880.00 0.00
3.720.00
3.58 3.580.00 0.00
3.440.00
3.30 3.300.00 0.00
3.170.00
3.050.00
S 102.14K 117.461Vol 54% u 1.0891Tasa r 3.50% d 0.9182Plazo 0.25 años p 0.4838Nodos 10 Bimestrales 1-p 0.5162# Nodos 10
0.0250R 1.000875Periodos 10
Dt
0 1 2 3 4 5 6
170.4853.43
156.5340.14
143.72 143.7229.09 27.75
131.96 131.9620.39 18.77
121.16 121.16 121.1613.88 12.28 10.39
111.24 111.24 111.249.21 7.80 6.21
102.14 102.14 102.14 102.145.97 4.85 3.63 2.30
93.78 93.78 93.782.95 2.08 1.21
86.11 86.11 86.111.18 0.64 0.20
79.06 79.060.33 0.10
72.59 72.590.05 0.00
66.650.00
61.190.00
7 8 9 10239.88122.42
220.25102.89
202.23 202.2384.97 84.77
185.68 185.6868.52 68.32
170.48 170.4853.23 53.02
156.53 156.5339.38 39.17
143.72 143.7226.46 26.26
131.96 131.9616.91 14.60
121.16 121.167.98 3.70
111.24 111.244.30 1.79
102.14 102.140.86 0.00
93.78 93.780.42 0.00
86.11 86.110.00 0.00
79.06 79.060.00 0.00
72.59 72.590.00 0.00
66.65 66.650.00 0.00
61.19 61.190.00 0.00
56.19 56.190.00 0.00
51.59 51.590.00 0.00
47.370.00
43.490.00
S 102.14K 100Vol 54% u 1.2466Tasa i 3.50% d 0.8022Plazo 1.5 años p 0.4583Nodos 2 Bimestrales 1-p 0.5417# Nodos 9
0.1667
0 1 2 3 4 5
307.540.00
246.700.82
197.89 197.893.39 1.52
158.74 158.748.12 5.61
127.33 127.33 127.3314.76 12.20 9.12
102.14 102.14 102.1422.70 20.54 17.92
81.93 81.93 81.9329.66 27.82 25.55
65.72 65.7237.69 36.50
52.72 52.7246.45 46.15
42.2955.37
33.9263.77
Dt
6 7 8 9
742.800.00
595.840
477.96 477.960.00 0.00
383.40 383.400.00 0
307.54 307.540.00 0.00
246.70 246.700.00 0
197.89 197.890.00 0.00
158.74 158.742.82 0
127.33 127.335.24 0.00
102.14 102.1414.55 9.73
81.93 81.9322.58 18.07
65.72 65.7235.13 33.70
52.72 52.7246.12 47.28
42.29 42.2955.98 57.13
33.92 33.9264.92 66.08
27.21 27.2171.05 72.21
21.83 21.8377.01 78.17
17.5181.91
14.0485.96
S 102.14K 100Vol 54% u 1.2466Tasa i 3.50% d 0.8022Plazo 1.5 años p 0.4583Nodos 2 Bimestrales 1-p 0.5417# Nodos 9
0.1667
0 1 2 3 4 5 6
383.400.00
307.540.00
246.70 246.700.82 0.00
197.89 197.893.42 1.52
158.74 158.74 158.748.23 5.65 2.82
127.33 127.33 127.3315.04 12.39 9.21
102.14 102.14 102.14 102.1423.28 20.97 18.22 14.72
81.93 81.93 81.9330.49 28.45 26.04
65.72 65.72 65.7238.88 37.41 35.90
52.72 52.7248.13 47.44
42.29 42.2957.71 57.71
33.9266.08
27.21
Dt
72.79
7 8 9
742.800.00
595.840.00
477.96 477.960.00 0.00
383.400.00
307.54 307.540.00 0.00
246.700.00
197.89 197.890.00 0.00
158.740.00
127.33 127.335.24 0.00
102.149.73
81.93 81.9322.89 18.07
65.7234.28
52.72 52.7247.28 47.28
42.2957.71
33.92 33.9266.08 66.08
27.21
72.7921.83 21.8378.17 78.17
17.5182.49
14.0485.96
