Documente Academic
Documente Profesional
Documente Cultură
INGENIERIA INDUSTRIAL
PROBLEMAS DE EVALUACION
INTERANTES:
DATOS
Monto
Comisin de
Apertura
Tipo de
inters:
Inters
mensual
Periodo de
amortizacin
IGV
$ 30,000.00
1%
16%
1.24%
6 meses
19%
MES
n
1
2
3
4
5
6
SALDO
INTERS=SA
AMORTIZACI
DEUDOR
LDO
N DE
CUOTAS
AL
CAPITAL x
CAPITAL
(3)+(4)
INICIO DE
TASA DE
p/n
"n"
INTERS
$
30,000.00
$ 373.35
$ 373.35
$
30,000.00
$ 373.35
$ 373.35
$
30,000.00
$ 373.35
$ 373.35
$
30,000.00
$ 373.35
$ 373.35
$
30,000.00
$ 373.35
$ 373.35
$
$
30,000.00
$ 373.35 $ 30,000.00 30,373.35
N
0
1
2
3
4
5
6
FLUJO DE
CAJA
DE LA
EMPRESA
$
29,700.00
$
-444.29
$
-444.29
$
-444.29
$
-444.29
$
-444.29
$
-30,444.29
IGV
PAGO
TOTAL
$
70.94 $ 444.29
$
70.94 $ 444.29
$
70.94 $ 444.29
$
70.94 $ 444.29
$
70.94 $ 444.29
$
$
70.94 30,444.29
$
32,665.75
METODO FRANCES
Saldo al
N
inicio
Amortizaci
Inters
(mensu
del
n
()
al)
periodo
()
()
$
$
$
1
30,000.00 373.35
4,846.68
$
$
$
2
25,153.32 313.04
4,907.00
$
$
$
3
20,246.32 251.97
4,968.07
$
$
$
4
15,278.26 190.14
5,029.89
$
$
$
5
10,248.36 127.54
5,092.49
$
$
6
5,155.87 $ 64.17
5,155.87
N
0
1
2
3
4
5
6
Cuota
()
$
5,220.03
$
5,220.03
$
5,220.03
$
5,220.03
$
5,220.03
$
5,220.03
FLUJO DE CAJA
DE LA EMPRESA
$
$
$
$
$
$
$
29,700.00
-5,290.97
-5,279.51
-5,267.91
-5,256.16
-5,244.27
-5,232.23
IGV
$
70.94
$
59.48
$
47.87
$
36.13
$
24.23
$
12.19
PAGO
TOTAL
$
5,290.97
$
5,279.51
$
5,267.91
$
5,256.16
$
5,244.27
$
5,232.23
$
31,571.05
METODO ALEMAN
MES
n
1
2
3
4
5
6
SALDO
DEUDOR
AL
INICIO DE
"n"
$
30,000.00
$
25,000.00
$
20,000.00
$
15,000.00
$
10,000.00
$ 5,000.00
INTERS=SA AMORTIZACI
LDO
N
CUOTAS
CAPITAL x
DE
(3)+(4)
TASA DE
CAPITAL
INTERS
p/n
$ 373.35
$ 311.13
$ 248.90
$ 186.68
$ 124.45
$ 62.23
N
0
1
2
3
$
$ 5,000.00 5,373.35
$
$ 5,000.00 5,311.13
$
$ 5,000.00 5,248.90
$
$ 5,000.00 5,186.68
$
$ 5,000.00 5,124.45
$
$ 5,000.00 5,062.23
FLUJO DE CAJA
DE LA EMPRESA
$
29,700.00
$
-5,444.29
$
-5,370.24
$
-5,296.19
IGV
$
70.94
$
59.11
$
47.29
$
35.47
$
23.65
$
11.82
PAGO
TOTAL
$
5,444.29
$
5,370.24
$
5,296.19
$
5,222.15
$
5,148.10
$
5,074.05
$
31,555.02
$
-5,222.15
$
-5,148.10
$
-5,074.05
4
5
6
METODO FRANCES
COSTO
EFECTIVO
MENSUAL
DEL PRSTAMO
COSTO
EFECTIVO ANUAL
1.78%
23.54%
DEL PRSTAMO
METODO ALEMAN
COSTO
EFECTIVO
MENSUAL
DEL PRSTAMO
COSTO
EFECTIVO
ANUAL
DEL PRSTAMO
1.78%
23.59%
COSTO
EFECTIVO
ANUAL DEL
PRSTAMO
ALEMN
AMERICAN
O
FRANCS
23.59%
21.81%
23.54%
COSTO
DE
LIQUIDEZ
$
31,555.02
$
32,665.75
$
31,571.05
S/.
40,000.00
S/.
40,883.13
1.0979%
2%
6
19%
MTODO
ALEMN
Me
Saldo
Inter
Amortiza
Cuotas
IGV
Pago
s
N
1
2
S/.
40,883.13
S/.
34,069.27
S/.
27,255.42
S/.
20,441.56
S/.
13,627.71
S/.
6,813.85
3
4
5
6
7
8
cin
(P'/n)
S/.
448.85
S/.
374.04
S/.
299.23
S/.
224.42
S/.
149.62
S/.
74.81
S/.
6,813.85
S/.
6,813.85
S/.
6,813.85
S/.
6,813.85
S/.
6,813.85
S/.
6,813.85
MTODO
FRANCES
Me
sn
Total
S/.
7,262.70
S/.
7,187.90
S/.
7,113.09
S/.
7,038.28
S/.
6,963.47
S/.
6,888.66
S/.
85.28
S/.
71.07
S/.
56.85
S/.
42.64
S/.
28.43
S/.
14.21
Cuotas
=
7078.066
249
Saldo
Inter
s
Amortiza
cin
Cuotas
IGV
S/.
40,883.13
S/.
34,253.91
S/.
27,551.92
S/.
20,776.34
S/.
13,926.37
S/.
7,001.20
S/.
448.85
S/.
376.07
S/.
302.49
S/.
228.10
S/.
152.90
S/.
76.87
S/.
6,629.22
S/.
6,702.00
S/.
6,775.58
S/.
6,849.97
S/.
6,925.17
S/.
7,001.20
S/.
7,078.07
S/.
7,078.07
S/.
7,078.07
S/.
7,078.07
S/.
7,078.07
S/.
7,078.07
S/.
85.28
S/.
71.45
S/.
57.47
S/.
43.34
S/.
29.05
S/.
14.60
S/.
7,347.99
S/.
7,258.96
S/.
7,169.94
S/.
7,080.92
S/.
6,991.90
S/.
6,902.88
S/.
42,752.59
Pago
Total
1
2
3
4
5
6
7
8
MTODO
AMERICANO
M
Saldo
P'=
Inter
Amortiza
Cuotas
S/.
7,163.35
S/.
7,149.52
S/.
7,135.54
S/.
7,121.41
S/.
7,107.12
S/.
7,092.67
S/.
42,769.60
S/.
40,883.13
IGV
Pago
es
n
1
2
3
4
5
6
7
8
S/.
40,883.13
S/.
40,883.13
S/.
40,883.13
S/.
40,883.13
S/.
40,883.13
S/.
40,883.13
cin (P/n)
MTODO ALEMN
N
S/.
448.85
S/. 0
1
448.85
S/. 2
448.85
S/. 3
448.85
S/. 4
448.85
S/. 5
448.85
6
7
b. Calcular el
cada fuente
mensuales
FLUJO DE
CAJA S/.
S/.
- S/.
448.85
39,200.00
S/.
S/.
448.85
S/.
S/.
- S/.
448.85
-7,347.99 S/.
S/.
- S/.
448.85
-7,258.96 S/.
S/.
- S/.
448.85
-7,169.94 S/.
S/.
40,883.13
S/.
41,331.98
-7,080.92
S/.
-6,991.90
S/.
-6,902.88
TIR
2.56%
TIR
35.50%
0
1
2
3
4
5
6
7
8
TIR
FLUJO DE
CAJA
S/.
39,200.00
S/.
-7,163.35
S/.
-7,149.52
S/.
-7,135.54
S/.
-7,121.41
S/.
-7,107.12
S/.
-7,092.67
2.55%
S/.
85.28
S/.
85.28
S/.
85.28
S/.
85.28
S/.
85.28
S/.
85.28
mens
ual
anual
MTODO FRANCS
N
Total
mens
ual
S/.
534.13
S/.
534.13
S/.
534.13
S/.
534.13
S/.
534.13
S/.
41,417.26
S/.
44,087.9
2
costo efectivo de
en
porcentajes
y anuales.
TIR
35.32%
anual
MTODO AMERICANO
N
0
1
2
3
4
5
6
7
8
FLUJO DE
CAJA
S/.
39,200.00
S/.
-534.13
S/.
-534.13
S/.
-534.13
S/.
-534.13
S/.
-534.13
S/.
-41,417.26
TIR
2.04%
TIR
27.46%
mens
ual
anual
CONCLUSIN:
OBSERVACIN:
FIN DE
SEMESTRE
1
2
3
4
5
6
7
8
SALDO INICIAL
30,000.00
26,596.26
23,098.92
19,505.40
15,813.06
12,019.18
8,120.97
4,115.56
INTERS
825.00
731.40
635.22
536.40
434.86
330.53
223.33
113.18
AMORTIZACI
N
3,403.74
3,497.34
3,593.52
3,692.34
3,793.88
3,898.21
4,005.41
4,115.56
30,000.00
CUOTA
4,228.74
4,228.74
4,228.74
4,228.74
4,228.74
4,228.74
4,228.74
4,228.74
33,829.91
Anlisis:
Utilizamos el mtodo francs, primero hacemos el diagrama, luego
Pi
Pt
aumento
G
N
(1+i)^n
i^2
i
Pg.
Pa
A
30,000.00
500.00
250.00
8
1.24238
0.00075625
0.0275
5,955.12
24,044.88
3,389.32
FIN DE
SEMESTR
E
1
2
3
4
5
6
7
8
SALDO INICIAL
INTERS
AMORTIZACIN
CUOTA
3,389.32
3,639.32
3,889.32
4,139.32
4,389.32
4,639.32
4,889.32
5,139.32
34,114.53
30,000.00
27,435.68
24,550.85
21,336.68
17,784.12
13,883.87
9,626.36
5,001.77
825.00
754.48
675.15
586.76
489.06
381.81
264.72
137.55
2,564.32
2,884.84
3,214.17
3,552.56
3,900.25
4,257.51
4,624.59
5,001.77
30,000.00
Anlisis:
En esta segunda parte, tendremos que utilizar la gradiente
aritmtica, para poder sacar la cuota debemos calcular el valor del
pago de la serie, para luego restar el saldo inicial a dicho valor para
sacar el valor de la serie base, para poder sacar la cuota con la
funcin pago, para finalmente realizar el mtodo de similar forma al
inciso a.
Pt
G
g
i
n
(1+g)^n
(1+i)^n
g-i
fas
Pg/A
fas + Pg/A
A
FIN DE
SEMESTRE
1
2
3
4
5
6
7
8
9
30,000.00
1.05
0.05
0.0275
8
1.477455444
1.242380552
0.02
0.140957948
8.41
8.5504368
3,508.59
SALDO INICIAL
INTERS
AMORTIZACIN
COUTA
30,000.00
27,316.41
24,383.59
21,185.91
17,706.89
13,929.11
9,834.21
5,402.80
614.44
825.00
751.20
670.55
582.61
486.94
383.05
270.44
148.58
16.90
2,683.59
3,508.59
2,932.82
3,684.02
3,197.67
3,868.22
3,479.02
4,061.63
3,777.78
4,264.72
4,094.90
4,477.95
4,431.41
4,701.85
4,788.37
4,936.94
614.44
5,183.79
30,000.00
38,687.72
TASA DE COMISION
2,0%
DE APERTURA
TIEMPO
COMISION DE
APERTURA
5 aos
500,00
24.500,00
5.000,00
19.500,00
6,5%
6.015,86
CUOTA
0
1
2
3
4
5
19.500,00
6015,863
44
6015,863
44
6015,863
44
6015,863
44
6015,863
44
TIR
PERIOD
O
1
SALDO
25.000,00
16%
INTERE AMORTIZACI
S
ON
1.625,0
4.390,86
CUOTA
6.015,86
20.609,14
15.932,87
4
5
10.952,64
5.648,70
1.339,5
9
1.035,6
4
711,92
367,17
4.676,27
6.015,86
4.980,23
6.015,86
5.303,94
5.648,70
6.015,86
6.015,86