Académique Documents
Professionnel Documents
Culture Documents
200,000.00
50,000.00
150,000.00
65,000.00
82,500.00 100,000.00
61,250.00 50,000.00
0.00
0.00 0.00
2021222324252627282930313233343536373839404142434445464748495051525
0.00 IVE (Val or Es perado del Ingreso = IAP x Prob) IAP (Ingres o Anua l Proyectado)
0.00
0.00 Edad IAP IVE II (ingr impl) Valor Presente
0.00 (extracción) Ingr Futuro
0.00
0.00 20 100,000.00 100,000.00 50,000.00 48,076.92
0.00 21 100,000.00 100,000.00 50,000.00 46,227.81
0.00 22 100,000.00 100,000.00 50,000.00 44,449.82
0.00 23 100,000.00 100,000.00 50,000.00 42,740.21
0.00 24 100,000.00 100,000.00 50,000.00 41,096.36
0.00 25 100,000.00 100,000.00 50,000.00 39,515.73
0.00 26 100,000.00 100,000.00 50,000.00 37,995.89
0.00 27 100,000.00 100,000.00 50,000.00 36,534.51
0.00 28 100,000.00 100,000.00 50,000.00 35,129.34
0.00 29 100,000.00 100,000.00 50,000.00 33,778.21
0.00 30 100,000.00 100,000.00 50,000.00 32,479.05
0.00 31 100,000.00 100,000.00 50,000.00 31,229.85
0.00 32 100,000.00 100,000.00 50,000.00 30,028.70
0.00 33 100,000.00 100,000.00 50,000.00 28,873.75
0.00 34 100,000.00 100,000.00 50,000.00 27,763.23
0.00 35 130,000.00 130,000.00 65,000.00 34,704.03
0.00 36 130,000.00 130,000.00 65,000.00 33,369.26
0.00 37 130,000.00 130,000.00 65,000.00 32,085.83
0.00 38 130,000.00 130,000.00 65,000.00 30,851.76
0.00 39 130,000.00 130,000.00 65,000.00 29,665.15
0.00 40 130,000.00 130,000.00 65,000.00 28,524.18
0.00 41 130,000.00 130,000.00 65,000.00 27,427.10
0.00 42 130,000.00 130,000.00 65,000.00 26,372.21
0.00 43 130,000.00 130,000.00 65,000.00 25,357.90
0.00 44 130,000.00 130,000.00 65,000.00 24,382.59
0.00 45 130,000.00 130,000.00 65,000.00 23,444.80
0.00 46 130,000.00 130,000.00 65,000.00 22,543.08
0.00 47 130,000.00 130,000.00 65,000.00 21,676.04
0.00 48 130,000.00 130,000.00 65,000.00 20,842.34
0.00 49 130,000.00 130,000.00 65,000.00 20,040.71
0.00 50 200,000.00 165,000.00 82,500.00 24,457.97
0.00 51 200,000.00 165,000.00 82,500.00 23,517.28
0.00 52 200,000.00 165,000.00 82,500.00 22,612.77
0.00 53 200,000.00 165,000.00 82,500.00 21,743.05
0.00 54 200,000.00 165,000.00 82,500.00 20,906.78
0.00 55 200,000.00 165,000.00 82,500.00 20,102.67
0.00 56 200,000.00 165,000.00 82,500.00 19,329.49
0.00 57 200,000.00 165,000.00 82,500.00 18,586.05
0.00 58 200,000.00 165,000.00 82,500.00 17,871.20
0.00 59 200,000.00 165,000.00 82,500.00 17,183.85
0.00 60 200,000.00 165,000.00 82,500.00 16,522.93
0.00 61 200,000.00 165,000.00 82,500.00 15,887.43
0.00 62 200,000.00 165,000.00 82,500.00 15,276.38
0.00 63 200,000.00 165,000.00 82,500.00 14,688.82
0.00 64 200,000.00 165,000.00 82,500.00 14,123.87
0.00 65 80,000.00 122,500.00 61,250.00 10,082.60
0.00 66 80,000.00 122,500.00 61,250.00 9,694.81
0.00 67 80,000.00 122,500.00 61,250.00 9,321.93
0.00 68 80,000.00 122,500.00 61,250.00 8,963.39
0.00 69 80,000.00 122,500.00 61,250.00 8,618.65
0.00 70 80,000.00 122,500.00 61,250.00 8,287.16
0.00 71 80,000.00 122,500.00 61,250.00 7,968.42
0.00 72 80,000.00 122,500.00 61,250.00 7,661.95
0.00 73 80,000.00 122,500.00 61,250.00 7,367.26
0.00 74 80,000.00 122,500.00 61,250.00 7,083.90
0.00 75 0.00 0.00 0.00
0.00 76 0.00 0.00 0.00
0.00 77 0.00 0.00 0.00
0.00 78 0.00 0.00 0.00
0.00 79 0.00 0.00 0.00
0.00 80 0.00 0.00 0.00
0.00 81 0.00 0.00 0.00
0.00 82 0.00 0.00 0.00
0.00 83 0.00 0.00 0.00
0.00 84 0.00 0.00 0.00
0.00 85 0.00 0.00 0.00
0.00 86 0.00 0.00 0.00
0.00 87 0.00 0.00 0.00
0.00 88 0.00 0.00 0.00
0.00 89 0.00 0.00 0.00
0.00 90 0.00 0.00 0.00
0.00 91 0.00 0.00 0.00
0.00 92 0.00 0.00 0.00
0.00 93 0.00 0.00 0.00
0.00 94 0.00 0.00 0.00
0.00 95 0.00 0.00 0.00
0.00 96 0.00 0.00 0.00
0.00 97 0.00 0.00 0.00
0.00 98 0.00 0.00 0.00
0.00 99 0.00 0.00 0.00
0.00 100 0.00 0.00 0.00
0.00 101 0.00 0.00 0.00
0.00 102 0.00 0.00 0.00
0.00 103 0.00 0.00 0.00
104 0.00 0.00 0.00
105 0.00 0.00 0.00
106 0.00 0.00 0.00
107 0.00 0.00 0.00
108 0.00 0.00 0.00
109 0.00 0.00 0.00
110 0.00 0.00 0.00
111 0.00 0.00 0.00
112 0.00 0.00 0.00
eso proyectado (probable) y de su valor esperado
94041424344454647484950515253545556575859606162636465666768697071727374757677787980
IAP (Ingres o Anua l Proyectado)
Remanente Reinversión
1,378,069.62
1,328,069.62 1,381,192.41
1,331,192.41 1,384,440.10
1,334,440.10 1,387,817.71
1,337,817.71 1,391,330.42
1,341,330.42 1,394,983.63
1,344,983.63 1,398,782.98
1,348,782.98 1,402,734.30
1,352,734.30 1,406,843.67
1,356,843.67 1,411,117.42
1,361,117.42 1,415,562.11
1,365,562.11 1,420,184.60
1,370,184.60 1,424,991.98
1,374,991.98 1,429,991.66
1,379,991.66 1,435,191.33
1,385,191.33 1,440,598.98
1,375,598.98 1,430,622.94
1,365,622.94 1,420,247.86
1,355,247.86 1,409,457.77
1,344,457.77 1,398,236.08
1,333,236.08 1,386,565.53
1,321,565.53 1,374,428.15
1,309,428.15 1,361,805.27
1,296,805.27 1,348,677.48
1,283,677.48 1,335,024.58
1,270,024.58 1,320,825.57
1,255,825.57 1,306,058.59
1,241,058.59 1,290,700.93
1,225,700.93 1,274,728.97
1,209,728.97 1,258,118.13
1,193,118.13 1,240,842.85
1,158,342.85 1,204,676.57
1,122,176.57 1,167,063.63
1,084,563.63 1,127,946.18
1,045,446.18 1,087,264.02
1,004,764.02 1,044,954.58
962,454.58 1,000,952.77
918,452.77 955,190.88
872,690.88 907,598.51
825,098.51 858,102.45
775,602.45 806,626.55
724,126.55 753,091.62
670,591.62 697,415.28
614,915.28 639,511.89
557,011.89 579,292.37
496,792.37 516,664.06
455,414.06 473,630.62
412,380.62 428,875.85
367,625.85 382,330.88
321,080.88 333,924.12
272,674.12 283,581.08
222,331.08 231,224.33
169,974.33 176,773.30
115,523.30 120,144.23
58,894.23 61,250.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
Datos
Ingreso anual esperado
Edad al momento del hecho
Edad hasta la cual se computarán ingresos
Períodos anuales restantes
Porcentaje de incapacidad
Ingreso anual potencialmente afectado
Tasa de descuento (expr como porcentaje y decimalizada)
A 1 V
n 1
C
i
1
donde : V n
1 i n
1 0.11565551
Vn
1 i n
1
25.00000000
i
C A 1V n d
1
Donde V n
1 i n
1 0.11565551
Vn
1 i n
1
d 25.00000000
i
C A .b
Donde, b= 1 V d
n
1 1
Vn Vn 0.11565551
1 i n 1 i n
1
1 d
25.00000000
d i
i
b 1 V n d 22.10861218
1 V 1
C A * n
i
1
donde : V n
i )1 i n
ingreso actual 60
Ingreso a computar (para la variable " A")
edad (tope de 60 años)
A 150,000.00
1 0.115656
Vn
1 i n
1
25.000000
i
A Ingreso anual potencialmente afectado (ingr total 50,000.00
A* Ingreso a comp según fórmula Méndez 150,000.00
i Tasa de descuento por año (4% -INVARIABLE-) 0.04
Edad h/la cual se comp. ingr (INVARIABLE) 75.00
n Períodos anuales restantes (75-edad al mom ) 55.00
C Capital (indemniz. por el rubro) $3,316,291.83
100,000.00
20.00
putarán ingresos 75.00
55.00
50.00%
50,000.00
omo porcentaje y decimalizada) 4.00% 0.04
Cálculos parciales
anuales
1.04000000
8.64636692
(1 i ) 1
n
7.64636692
0.34585468
22.10861218
(1i)