Documentos de Académico
Documentos de Profesional
Documentos de Cultura
FINANCIAMIENTO 100,000,000
BCP BBVA
PARTICIPACION 40.0% 60.0%
PRESTAMO 40,000,000 60,000,000
BALLOON 7.0% 15.0%
BALLOON 2,800,000 9,000,000
TEA 10% 12%
TASA 10% 6%
Gasto de
0.50% 0.75%
estructuración (*)
GTO ESTRUC. 200,000 450,000
Amortización
Cuotas anuales al
Estructura de pago constante
vencimiento
semestral
Plazo (años) 7 6
NPER 7 12
Seguro (**) 1% 1.50%
SEGURO (SOLES) 400,000 450,000
TASA 6.34%
TCEA 13.08% PREGUNTA A
EMISION DE BONO
FONDO TOTAL 100,000,000
VALO NOMINAL 10,000
# BONOS 10,000
TASA NOMINAL 1 7.80% PARTICIPACION 1
TASA NOMINAL 2 8.30% PARTICIPACION 2
NPER INICIAL AMORT CUPON FINAL
0 53,000,000 53,000,000
1 53,000,000 - 4,134,000 53,000,000
2 53,000,000 - 4,134,000 53,000,000
3 53,000,000 - 4,134,000 53,000,000
4 53,000,000 - 4,134,000 53,000,000
5 53,000,000 - 4,134,000 53,000,000
6 53,000,000 10,600,000 4,134,000 42,400,000
7 42,400,000 10,600,000 3,307,200 31,800,000
8 31,800,000 10,600,000 2,480,400 21,200,000
9 21,200,000 10,600,000 1,653,600 10,600,000
10 10,600,000 10,600,000 826,800 -
BCP INICIAL CUOTA INTERES SEGURO
1 40,000,000 400,000 4,000,000 400,000
2 44,000,000 10,139,824 4,400,000 400,000
3 38,660,176 10,139,824 3,866,018 400,000
4 32,786,369 10,139,824 3,278,637 400,000
5 26,325,182 10,139,824 2,632,518 400,000
6 19,217,876 10,139,824 1,921,788 400,000
7 11,399,840 10,139,824 1,139,984 400,000
53.0%
47.0%
NETO NPER INICIAL AMORT
0 47,000,000
4,134,000 1 47,000,000 -
4,134,000 2 47,000,000 -
4,134,000 3 47,000,000 -
4,134,000 4 47,000,000 -
4,134,000 5 47,000,000 -
14,734,000 6 47,000,000 9,400,000
13,907,200 7 37,600,000 9,400,000
13,080,400 8 28,200,000 9,400,000
12,253,600 9 18,800,000 9,400,000
11,426,800 10 9,400,000 9,400,000
AMORT BALLOON FINAL
- 44,000,000
5,339,824 - 38,660,176
5,873,806 - 32,786,369
6,461,187 - 26,325,182
7,107,306 - 19,217,876
7,818,036 - 11,399,840
8,599,840 2,800,000 - 0
ESTRUCTURADOR
REPRESENTANTE
OTROS
CUPON FINAL NETO A+B
47,000,000 100,000,000
3,901,000 47,000,000 3,901,000 - 8,035,000
3,901,000 47,000,000 3,901,000 - 8,035,000
3,901,000 47,000,000 3,901,000 - 8,035,000
3,901,000 47,000,000 3,901,000 - 8,035,000
3,901,000 47,000,000 3,901,000 - 8,035,000
3,901,000 37,600,000 13,301,000 - 28,035,000
3,120,800 28,200,000 12,520,800 - 26,428,000
2,340,600 18,800,000 11,740,600 - 24,821,000
1,560,400 9,400,000 10,960,400 - 23,214,000
780,200 - 10,180,200 - 21,607,000
0.330%
180
0.250%
ESTRUCTURADOR REPRESENTANTE OTROS F.NETO TCEA
- 330,000 - 250,000 99,420,000
- 1,800,000 - 250,000 - 10,085,000
- 1,800,000 - 250,000 - 10,085,000
- 1,800,000 - 250,000 - 10,085,000
- 1,800,000 - 250,000 - 10,085,000
- 1,800,000 - 250,000 - 10,085,000
- 1,800,000 - 250,000 - 30,085,000
- 1,800,000 - 250,000 - 28,478,000
- 1,800,000 - 250,000 - 26,871,000
- 1,800,000 - 250,000 - 25,264,000
- 1,800,000 - 23,407,000
10.50%
SINDICADO 99,350,000
BONO 99,420,000
ELIJO BONO
Variación del valor Variación del valor
Valor cuota 30-
Nombre fondo mutuo cuota del 30-abr-20 cuota del 30-dic-19
may-20
al 30-may-20 al 30-may-20
c) Tasa IR 5%
IR S/. 3.72
Ganancia luego IR S/. 70.66
Monto retiro luego IR S/. 1,070.66
S/.102.12 3,917.03
S/.11.48 17,414.08
S/.82.87 2,413.41
S/.9.04 22,128.28
Solución
Monto objetivo AFP 2,500,000
5 años 5 años 5 años
Incremento remuneración 20% 20%
Sueldo de Daniel 9,200 11,040 13,248
Sueldo de Andrea 7,700 9,240 11,088
b) ¿Cuánto deberían aportar semestralmente como ahorro voluntario con fin previsional durante los primeros 15 añ
c) ¿Cuánto lograrían acumular en su cuenta de CTS durante los años de su vida laboral?
2 ptos
4 4 4
0% 0% 0%
63,590 76,308 91,570
1,612,960