Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1. Un inversionista quiere escoger la mejor tasa para sacar un crédito en las siguientes opciones.
IEA
· 35% trimestre anticipado 44.23%
· 8.9% trimestral anticipado 45.19%
· 28,5% semestre vencido 30.53% La mejor tasa a seleccionar para generar e
financiamiento mediante crédito corresponde
· 5,5% mensual 90.12% 28,5 semestre vencido
13.22% UVR
7% PUNTOS
21.15% IEA
34.10% IEA
ro de las siguientes opciones. SEMESTRE ANT TRIMESTRE ANT MES ANT
SEMESTRAL ANT TRIMESTRAL ANT MENSUAL ANT
SEMESTRAL VEN TRIMESTRAL VEN MENSUAL VEN
SEMESTRE VEN TRIMESTRE VEN MES VEN
IEA
La mejor tasa a seleccionar para DTF - TRIMESTRE ANTICIPADO
invertir en CDT es la PRIME + 4 IBR - MES VENCIDO
puntos con devaluación 20, de
esta forma obtiene mayores UVR - EA
rendimientos
5.40% SOFR
7% PUNTOS IEA: ((1+SOFR+Spread) x (1- Revaluación))-1
3% REVALUACIÓN
9.03% IEA
8.67% MES VEN
SEMESTRE ANT TRIMESTRE ANT MES ANT
MES ANT SEMESTRAL ANT TRIMESTRAL ANT MENSUAL ANT
MENSUAL VEN SEMESTRAL VEN TRIMESTRAL VEN MENSUAL VEN
SEMESTRE VEN SEMESTRE VEN TRIMESTRE VEN MES VEN
SPREAD IEA
MES VEN
DTF - TRIMESTRE ANTICIPADO
IBR - MES VENCIDO
UVR - EA
CAPITAL 25,000,000
TASA 24.00% SEMESTRE ANT 2.15% MENSUAL VEN
TIEMPO 3 AÑOS 36 MES
CUOTA $ 1,005,148.91
CUOTA FIJA
No. CUOTA INTERES CAPITAL SALDO
0 25,000,000
1 1,005,149 538,354 466,795 24,533,205
2 1,005,149 528,302 476,847 24,056,357
3 1,005,149 518,033 487,116 23,569,242
4 1,005,149 507,543 497,605 23,071,636
5 1,005,149 496,828 508,321 22,563,315
6 1,005,149 485,882 519,267 22,044,048
7 1,005,149 474,700 530,449 21,513,599
8 1,005,149 463,277 541,872 20,971,727
9 1,005,149 451,608 553,541 20,418,186
10 1,005,149 439,688 565,461 19,852,726
11 1,005,149 427,511 577,637 19,275,088
12 1,005,149 415,073 590,076 18,685,012
13 1,005,149 402,366 602,783 18,082,229
14 1,005,149 389,385 615,764 17,466,465
15 1,005,149 376,125 629,023 16,837,442
16 1,005,149 362,580 642,569 16,194,873
17 1,005,149 348,743 656,406 15,538,467
18 1,005,149 334,608 670,541 14,867,925
19 1,005,149 320,168 684,981 14,182,944
20 1,005,149 305,418 699,731 13,483,213
21 1,005,149 290,349 714,799 12,768,414
22 1,005,149 274,957 730,192 12,038,222
23 1,005,149 259,233 745,916 11,292,306
24 1,005,149 243,170 761,979 10,530,327
25 1,005,149 226,762 778,387 9,751,939
26 1,005,149 210,000 795,149 8,956,790
27 1,005,149 192,877 812,272 8,144,518
28 1,005,149 175,385 829,764 7,314,755
29 1,005,149 157,517 847,632 6,467,123
30 1,005,149 139,264 865,885 5,601,238
31 1,005,149 120,618 884,531 4,716,707
32 1,005,149 101,570 903,579 3,813,128
33 1,005,149 82,112 923,036 2,890,092
34 1,005,149 62,236 942,913 1,947,178
35 1,005,149 41,931 963,218 983,960
36 1,005,149 21,189 983,960 - 0
TOTAL 11,185,361 25,000,000
eniendo en cuenta los siguientes datos, cuál de las dos puede beneficiarte.
CUOTA VARIABLE
No. CUOTA INTERES CAPITAL SALDO
0 25,000,000
1 1,232,798 538,354 694,444 24,305,556
2 1,217,844 523,399 694,444 23,611,111
3 1,202,890 508,445 694,444 22,916,667
4 1,187,935 493,491 694,444 22,222,222
5 1,172,981 478,537 694,444 21,527,778
6 1,158,027 463,582 694,444 20,833,333
7 1,143,072 448,628 694,444 20,138,889
8 1,128,118 433,674 694,444 19,444,444
9 1,113,164 418,720 694,444 18,750,000
10 1,098,210 403,765 694,444 18,055,556
11 1,083,255 388,811 694,444 17,361,111
12 1,068,301 373,857 694,444 16,666,667
13 1,053,347 358,902 694,444 15,972,222
14 1,038,393 343,948 694,444 15,277,778
15 1,023,438 328,994 694,444 14,583,333
16 1,008,484 314,040 694,444 13,888,889
17 993,530 299,085 694,444 13,194,444
18 978,576 284,131 694,444 12,500,000
19 963,621 269,177 694,444 11,805,556
20 948,667 254,223 694,444 11,111,111
21 933,713 239,268 694,444 10,416,667
22 918,758 224,314 694,444 9,722,222
23 903,804 209,360 694,444 9,027,778
24 888,850 194,405 694,444 8,333,333
25 873,896 179,451 694,444 7,638,889
26 858,941 164,497 694,444 6,944,444
27 843,987 149,543 694,444 6,250,000
28 829,033 134,588 694,444 5,555,556
29 814,079 119,634 694,444 4,861,111
30 799,124 104,680 694,444 4,166,667
31 784,170 89,726 694,444 3,472,222
32 769,216 74,771 694,444 2,777,778
33 754,262 59,817 694,444 2,083,333
34 739,307 44,863 694,444 1,388,889
35 724,353 29,909 694,444 694,444
36 709,399 14,954 694,444 0
TOTAL 9,959,542 25,000,000
5, Desarrollar las tablas de amortización de un crédito por cuota fija, cuota variable, cuota fija con dos periodo
CAPITAL 25,000,000
TASA 12.75% SEMESTRAL
TIEMPO 10 SEMESTRES 5 AÑOS
CUOTA $ 4,561,878.76
CUOTA FIJA
N CUOTA INTERES CAPITAL SALDO
0 25,000,000
1 4,561,879 3,188,291 1,373,587 23,626,413
2 4,561,879 3,013,115 1,548,763 22,077,649
3 4,561,879 2,815,599 1,746,280 20,331,370
4 4,561,879 2,592,893 1,968,986 18,362,384
5 4,561,879 2,341,785 2,220,094 16,142,290
6 4,561,879 2,058,653 2,503,226 13,639,065
7 4,561,879 1,739,412 2,822,466 10,816,598
8 4,561,879 1,379,459 3,182,420 7,634,178
9 4,561,879 973,599 3,588,279 4,045,899
10 4,561,879 515,980 4,045,899 - 0.00000
TOTAL 20,618,788 25,000,000
, cuota fija con dos periodos de gracia, cuota fija con un periodo muerto y leasing con opción de compra del 5% teniendo en cuenta los
DTF 14.30%
SPREAD 9%
TOTAL 23.30% TRIMESTRE ANT
5.82% TRIMESTRAL ANT
6.19% TRIMESTRAL VEN
24.74% TRIMESTRE VEN
27.13% IEA
25.51% SEMESTRE
12.75% SEMESTRAL