Documente Academic
Documente Profesional
Documente Cultură
EJERCICIO
ALTERNATIVA A
SEMESTRE
0
1
2
3
4
5
6
7
8
9
10
Tasa Peridica
INTERESES
5.8410%
CAPITAL
5.841
PAGO
$ 0.00
$ 292,050,000.00
$ 500,000,000.00
$ 792,050,000.00
$ 262,845,000.00
$ 500,000,000.00
$ 762,845,000.00
$ 233,640,000.00
$ 500,000,000.00
$ 733,640,000.00
$ 204,435,000.00
$ 500,000,000.00
$ 704,435,000.00
$ 175,230,000.00
$ 500,000,000.00
$ 675,230,000.00
$ 146,025,000.00
$ 500,000,000.00
$ 646,025,000.00
$ 116,820,000.00
$ 500,000,000.00
$ 616,820,000.00
$ 87,615,000.00
$ 500,000,000.00
$ 587,615,000.00
$ 58,410,000.00
$ 500,000,000.00
$ 558,410,000.00
$ 29,205,000.00
$ 500,000,000.00
$ 529,205,000.00
$ 1,606,275,000.00 $ 5,000,000,000.00 $ 6,606,275,000.00
TIR = 12,14%
FECHA
01/05/2007
01/11/2007
01/05/2008
01/11/2008
01/05/2009
01/11/2009
01/05/2010
01/09/2010
01/05/2011
01/09/2011
01/05/2012
TIR
PAGO
5,000,000,000.00
-792,050,000.00
-762,845,000.00
-733,640,000.00
-704,435,000.00
-675,230,000.00
-646,025,000.00
-616,820,000.00
-587,615,000.00
-558,410,000.00
-529,205,000.00
#ADDIN?
SALDO DEUDA
$ 5,000,000,000.00
$ 4,500,000,000.00
$ 4,000,000,000.00
$ 3,500,000,000.00
$ 3,000,000,000.00
$ 2,500,000,000.00
$ 2,000,000,000.00
$ 1,500,000,000.00
$ 1,000,000,000.00
$ 500,000,000.00
$ 0.00
EJERCICIO ALTERNATIVA B
Se solicita un crdito por $5.000.000.000.00 a 5 aos para Iun proyecto de inversion:
2.- Segunda Opcin: Una lnea de fomento con Bancoldex en pesos a 5 aos a una tasa DTF+2 puntos,
pagando trimestralmente, pero pagando el 50% del capital al tercer ao y el saldo al final de los 5 aos
La DTF promedio de los ultimos 5 aos es del 7.50%% E.A.
SEMESTRE
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Tasa Peridica
INTERESES
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 1,925,400,000.00
2.4068%
CAPITAL
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 2,500,000,000.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 2,500,000,000.00
$ 5,000,000,000.00
FECHA
01/05/2007
01/08/2007
01/11/2007
01/02/2008
01/05/2008
01/08/2008
01/11/2008
01/02/2009
01/05/2009
01/08/2009
01/11/2009
01/02/2010
01/05/2010
01/08/2010
01/11/2010
01/02/2011
01/05/2011
01/08/2011
01/11/2011
01/02/2012
01/05/2012
TIR
PAGO
-5,000,000,000.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 2,620,337,500.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 2,560,168,750.00
#ADDIN?
TIR = 9.97%
PAGO
$ 0.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 120,337,500.00
$ 2,620,337,500.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 60,168,750.00
$ 2,560,168,750.00
$ 6,925,400,000.00
SALDO DEUDA
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 5,000,000,000.00
$ 2,500,000,000.00
$ 2,500,000,000.00
$ 2,500,000,000.00
$ 2,500,000,000.00
$ 2,500,000,000.00
$ 2,500,000,000.00
$ 2,500,000,000.00
$ 2,500,000,000.00
$ 0.00
EJERCICIO
ALTERNATIVA C
TIR = 10.17%
FECHA
01/05/2007
01/11/2007
01/05/2008
01/11/2008
01/05/2009
01/11/2009
01/05/2010
01/09/2010
01/05/2011
PAGO
5,000,000,000.00
-247,225,000.00
-247,225,000.00
-247,225,000.00
-247,225,000.00
-248,125,000.00
-248,125,000.00
-248,125,000.00
-248,125,000.00
$2,347,417.84
-9889.75%
-9900.25%
01/09/2011
01/05/2012
TIR
-248,125,000.00
-5,248,125,000.00
#ADDIN?
.9445%
E.A. 1 y 2 aos
E.A. 3 a 5 aos
ALTERNATIVA 1
ALTERNATIVA 2
ALTERNATIVA 3
VALOR ($)
$ 6,606,275,000
$ 6,925,400,000
$ 7,477,650,000
Analizando estos resultados podemos deducir que el credito mas barato es el de la alternativa 1 y el pago
de intereses tambin es menor en esta alternativa.
INTERESES ($)
$ 1,606,275,000
$ 1,925,400,000
$ 2,477,650,000
la alternativa 1 y el pago