Академический Документы
Профессиональный Документы
Культура Документы
Devolucin
Principal
S/. 800,000.00
S/. 800,000.00
S/. 800,000.00
S/. 800,000.00
S/. 800,000.00
TOTAL
S/.4000,000.00
Monto de
Inters
S/.
400,000.00
S/.
320,000.00
S/.
240,000.00
S/.
160,000.00
S/.
80,000.00
S/.1200,000.
00
Saldo de
capital
principal
S/.1200,000.0 S/.
0
3200,000.00
S/.1120,000.0 S/.
0
2400,000.00
S/.1040,000.0 S/.
0
1600,000.00
S/.
S/.960,000.00
800,000.00
Cuota total
S/.880,000.00
S/.5200,000.0
0
S/. 0.00
i.
Por un proveedor a 5 aos con una tasa de inters anual de 12% con pagos
trimestrales a partir de enero del 2014. Para el clculo de la cuota trimestral, el
proveedor utiliza el mtodo francs.
i trimestral=
12
=3
4
A=P
Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
i ( 1+i )
0,03 (1,03 )
=2 0 00,00000
n
( 1+i ) 1
( 1,03 )201
Cuota total
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
S/. 134,431.42
20
Inters pagado
S/. 60,000.00
S/. 57,767.04
S/. 55,467.11
S/. 53,098.18
S/. 50,658.18
S/. 48,144.98
S/. 45,556.39
S/. 42,890.14
S/. 40,143.90
S/. 37,315.28
S/. 34,401.79
S/. 31,400.90
S/. 28,309.99
S/. 25,126.35
S/. 21,847.19
S/. 18,469.67
S/. 14,990.81
S/. 11,407.60
S/. 7,716.88
S/. 3,915.44
=134,431.42
Capital
pagado
S/. 74,431.42
S/. 76,664.38
S/. 78,964.31
S/. 81,333.24
S/. 83,773.24
S/. 86,286.44
S/. 88,875.03
S/. 91,541.28
S/. 94,287.52
S/. 97,116.14
S/. 100,029.63
S/. 103,030.52
S/. 106,121.43
S/. 109,305.07
S/. 112,584.23
S/. 115,961.75
S/. 119,440.61
S/. 123,023.82
S/. 126,714.54
S/. 130,515.98
Saldo de capital
principal
S/. 1,925,568.00
S/. 1,848,903.62
S/. 1,769,939.31
S/. 1,688,606.07
S/. 1,604,832.83
S/. 1,518,546.39
S/. 1,429,671.37
S/. 1,338,130.09
S/. 1,243,842.57
S/. 1,146,726.43
S/. 1,046,696.80
S/. 943,666.28
S/. 837,544.85
S/. 728,239.78
S/. 615,655.55
S/. 499,693.80
S/. 380,253.19
S/. 257,229.37
S/. 130,514.83
S/. -1.15
ii.
Por un proveedor que ofrece el crdito a 5 aos con una tasa de inters del 9%
anual con pagos mensuales (mtodo francs), ofreciendo un perodo de gracia de
6 meses; al final de este perodo solo ay que para el monto del inters
correspondiente a los seis meses y recin, al final del sptimo mes (julio 2014)
se empezara a devolver el prstamo en forma mensual.
AO 3
AO 4
AO 5
Ventas
+5% ao 1
+6% ao 2
98% ao 3
+7% ao 4
Intereses cobrados
+5% ao 1
+6% ao 2
+2% ao 3
+7% ao 4
Compra materiales
+9% ao 1
+3% ao 2
+2% ao 3
+7% ao 4
Insumos diversos
+5% ao 1
+3% ao 2
+2% ao 3
+7% ao 4
Sueldos
+5% ao 1
= al ao 2
+5% ao 3
= al ao 4
Carga social
45% del ao 2
45% del ao 3
45% del ao 4
45% del ao 5
Gastos administracin
+5% ao 1
+3% ao 2
+2% ao 3
+7% ao 4
Gastos venta
+5% ao 1
+3% ao 2
+2% ao 3
+7% ao 4
Intereses pagados
+5% ao 1
+3% ao 2
+2% ao 3
+7% ao 4
Detalle
Ao 1
Compra de
Materiales
Insumos
Diversos
S/.
1.600.000,00
S/.
440.000,00
S/.
Sueldos
840.000,00
S/.
Carga Social
378.000,00
Gastos
S/.
Administrativos 660.000,00
Gasto de
S/.
Ventas
760.000,00
Intereses
S/.
Pagados
140.000,00
Crdito
S/.
Hipotecario
770.000,00
S/.
Pago Proveedor
483.953,09
S/.
Total
6.071.953,0
Ingresos
9
Detalle
Ao 1
Flujo Neto
(Ing. - Egr.)
S/.
7.872.046,91
S/.
-
Caja Inicial
Caja Final
EGRESOS POR AO
Ao 2
Ao 3
S/.
1.744.000,00
S/.
462.000,00
S/.
882.000,00
S/.
396.900,00
S/.
693.000,00
S/.
798.000,00
S/.
147.000,00
S/.
725.000,00
S/.
483.953,09
S/.
6.331.853,0
9
S/.
1.796.320,00
S/.
475.860,00
S/.
882.000,00
S/.
396.900,00
S/.
713.790,00
S/.
821.940,00
S/.
151.410,00
S/.
680.000,00
S/.
483.953,09
S/.
6.402.173,0
9
Ao 4
Ao 5
S/.
1.832.246,40
S/.
485.377,20
S/.
926.100,00
S/.
416.745,00
S/.
728.065,80
S/.
838.378,80
S/.
154.438,20
S/.
635.000,00
S/.
483.953,09
S/.
6.500.304,4
9
S/.
1.960.503,65
S/.
519.353,60
S/.
926.100,00
S/.
416.745,00
S/.
779.030,41
S/.
897.065,32
S/.
165.248,87
S/.
590.000,00
S/.
483.953,09
S/.
6.737.999,9
4
Ao 4
Ao 5
S/.
S/.
S/.
S/.
8.309.346,91
9.117.498,91
8.712.713,75
9.539.929,58
S/.
S/.
S/.
S/.
7.872.046,91
8.309.346,91
9.117.498,91
8.712.713,75
S/.
S/.
S/.
S/.
S/.
16.181.393,8 17.426.845,8 17.830.212,6 18.252.643,3
7.872.046,91
2
2
6
3
1+ TIR 1
1+TIR 2
1+TIR 3
1+TIR 4
1+TIR 5
=0
FLUJO NETO 1
I NVERSION INCIAL
1+ TIR 1
1+ TIR 2
3
1+TIR
1+TIR 4
5
1+TIR
=0
7.872.046,91
9.500 .000,00
TIR=0,8311=83,11
ENTIDAD
Tasa de
Rendimiento
Efectivo
Anual (TREA)
(%)
6
6 Segn la informacin anterior ubicada en la
5,6
5,55
5,25
5,25
5,2
5
5
5
5
5
4,99
4,95
4,75
4,65
4,65
4,6
4,5
4,5
4,35
4,25
4,25
4
4
4
3,55
3,5
3,45
3,1
3
2,55
2,12
2
1,35
1,25
1+i
1+i 2
1+i 3
4
1+ i
1+i 5
FLUJO NETO1
1+0,5
1+0,5 2
1+0,5 3
4
1+0,5
1+0,5 5
7.872 .046,91
VAN =9.500.000,00+
VAN =S /.5.119 .872,402