A7 Agjc Equipo11
A7 Agjc Equipo11
er as
co
eH w
o.
rs e
ou urc
o
aC s
vi y re
ed d
ar stu
is
Th
sh
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
MATEMÁTICAS FINANCIERAS
UNIDAD 4. AMORTIZACIONES
ACTIVIDAD 7. RESOLUCIÓN DE PROBLEMAS
Datos de identificación
m
er as
1. Resolver los siguientes problemas realizando los cálculos y operaciones que correspondan. Realizar
co
eH w
todos los cálculos y operaciones en una hoja de Excel e integrar los resultados en este documento;
o.
puedes integrar los cálculos de la hoja de Excel al final de este documento, o enviar ambos archivos
rs e
ou urc
(el de Excel y este Word) en la plataforma de Blackboard.
o
Problema A.
aC s
Una pareja de recién casada desea comprar un departamento con valor de $3, 800,000. El crédito
vi y re
**Considerar que los créditos hipotecarios para adquisición de casa-habitación no son sujetos del pago
ar stu
del IVA.
Con la información anterior:
¿Cuánto deberán pagar mensualmente?
is
Th
R= $ 31,928.125
Elaborar la tabla de amortización correspondiente a los primeros 6 meses
sh
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
Saldo insoluto $ 3,040,000.00
Tabla de amortización
PERIOD
RENTA MENSUAL INTERESES AMORTIZACIÒN SALDO INSOLUTO
O
0 $ 3,040,000.00
1 $ 31,928.12 $ 24,320.00 $ 7,608.12 $ 3,032,391.88
2 $ 31,928.12 $ 24,259.14 $ 7,668.99 $ 3,024,722.89
3 $ 31,928.12 $ 24,197.78 $ 7,730.34 $ 3,016,992.54
m
4 $ 31,928.12 $ 24,135.94 $ 7,792.18 $ 3,009,200.36
er as
5 $ 31,928.12 $ 24,073.60 $ 7,854.52 $ 3,001,345.84
co
6 $ 31,928.12 $ 24,010.77 $ 7,917.36 $ 2,993,428.48
eH w
7 $ 31,928.12 $ 23,947.43 $ 7,980.70 $ 2,985,447.78
o.
8 $ 31,928.12 $ 23,883.58 $ 8,044.54 $ 2,977,403.24
9 $ rs e
31,928.12 $ 23,819.23 $ 8,108.90 $ 2,969,294.34
ou urc
10 $ 31,928.12 $ 23,754.35 $ 8,173.77 $ 2,961,120.57
11 $ 31,928.12 $ 23,688.96 $ 8,239.16 $ 2,952,881.41
12 $ 31,928.12 $ 23,623.05 $ 8,305.07 $ 2,944,576.34
o
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
33 $ 31,928.12 $ 22,110.31 $ 9,817.81 $ 2,753,971.44
34 $ 31,928.12 $ 22,031.77 $ 9,896.35 $ 2,744,075.09
35 $ 31,928.12 $ 21,952.60 $ 9,975.52 $ 2,734,099.57
36 $ 31,928.12 $ 21,872.80 $ 10,055.33 $ 2,724,044.24
37 $ 31,928.12 $ 21,792.35 $ 10,135.77 $ 2,713,908.47
38 $ 31,928.12 $ 21,711.27 $ 10,216.86 $ 2,703,691.61
39 $ 31,928.12 $ 21,629.53 $ 10,298.59 $ 2,693,393.02
40 $ 31,928.12 $ 21,547.14 $ 10,380.98 $ 2,683,012.04
41 $ 31,928.12 $ 21,464.10 $ 10,464.03 $ 2,672,548.01
42 $ 31,928.12 $ 21,380.38 $ 10,547.74 $ 2,662,000.27
43 $ 31,928.12 $ 21,296.00 $ 10,632.12 $ 2,651,368.14
44 $ 31,928.12 $ 21,210.95 $ 10,717.18 $ 2,640,650.97
45 $ 31,928.12 $ 21,125.21 $ 10,802.92 $ 2,629,848.05
46 $ 31,928.12 $ 21,038.78 $ 10,889.34 $ 2,618,958.71
m
47 $ 31,928.12 $ 20,951.67 $ 10,976.46 $ 2,607,982.25
er as
48 $ 31,928.12 $ 20,863.86 $ 11,064.27 $ 2,596,917.99
co
49 $ 31,928.12 $ 20,775.34 $ 11,152.78 $ 2,585,765.20
eH w
50 $ 31,928.12 $ 20,686.12 $ 11,242.00 $ 2,574,523.20
o.
51 $ 31,928.12 $ 20,596.19 $ 11,331.94 $ 2,563,191.26
52 $
rs e
31,928.12 $ 20,505.53 $ 11,422.59 $ 2,551,768.67
ou urc
53 $ 31,928.12 $ 20,414.15 $ 11,513.98 $ 2,540,254.69
54 $ 31,928.12 $ 20,322.04 $ 11,606.09 $ 2,528,648.60
55 $ 31,928.12 $ 20,229.19 $ 11,698.94 $ 2,516,949.67
o
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
76 $ 31,928.12 $ 18,098.27 $ 13,829.85 $ 2,248,454.22
77 $ 31,928.12 $ 17,987.63 $ 13,940.49 $ 2,234,513.73
78 $ 31,928.12 $ 17,876.11 $ 14,052.02 $ 2,220,461.72
79 $ 31,928.12 $ 17,763.69 $ 14,164.43 $ 2,206,297.28
80 $ 31,928.12 $ 17,650.38 $ 14,277.75 $ 2,192,019.54
81 $ 31,928.12 $ 17,536.16 $ 14,391.97 $ 2,177,627.57
82 $ 31,928.12 $ 17,421.02 $ 14,507.10 $ 2,163,120.47
83 $ 31,928.12 $ 17,304.96 $ 14,623.16 $ 2,148,497.30
84 $ 31,928.12 $ 17,187.98 $ 14,740.15 $ 2,133,757.16
85 $ 31,928.12 $ 17,070.06 $ 14,858.07 $ 2,118,899.09
86 $ 31,928.12 $ 16,951.19 $ 14,976.93 $ 2,103,922.16
87 $ 31,928.12 $ 16,831.38 $ 15,096.75 $ 2,088,825.41
88 $ 31,928.12 $ 16,710.60 $ 15,217.52 $ 2,073,607.89
89 $ 31,928.12 $ 16,588.86 $ 15,339.26 $ 2,058,268.63
m
90 $ 31,928.12 $ 16,466.15 $ 15,461.98 $ 2,042,806.65
er as
91 $ 31,928.12 $ 16,342.45 $ 15,585.67 $ 2,027,220.98
co
92 $ 31,928.12 $ 16,217.77 $ 15,710.36 $ 2,011,510.62
eH w
93 $ 31,928.12 $ 16,092.08 $ 15,836.04 $ 1,995,674.58
o.
94 $ 31,928.12 $ 15,965.40 $ 15,962.73 $ 1,979,711.85
95 $
rs e
31,928.12 $ 15,837.69 $ 16,090.43 $ 1,963,621.42
ou urc
96 $ 31,928.12 $ 15,708.97 $ 16,219.15 $ 1,947,402.27
97 $ 31,928.12 $ 15,579.22 $ 16,348.91 $ 1,931,053.36
98 $ 31,928.12 $ 15,448.43 $ 16,479.70 $ 1,914,573.67
o
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
119 $ 31,928.12 $ 12,446.71 $ 19,481.41 $ 1,536,357.75
120 $ 31,928.12 $ 12,290.86 $ 19,637.26 $ 1,516,720.48
121 $ 31,928.12 $ 12,133.76 $ 19,794.36 $ 1,496,926.12
122 $ 31,928.12 $ 11,975.41 $ 19,952.72 $ 1,476,973.41
123 $ 31,928.12 $ 11,815.79 $ 20,112.34 $ 1,456,861.07
124 $ 31,928.12 $ 11,654.89 $ 20,273.24 $ 1,436,587.83
125 $ 31,928.12 $ 11,492.70 $ 20,435.42 $ 1,416,152.41
126 $ 31,928.12 $ 11,329.22 $ 20,598.91 $ 1,395,553.51
127 $ 31,928.12 $ 11,164.43 $ 20,763.70 $ 1,374,789.81
128 $ 31,928.12 $ 10,998.32 $ 20,929.81 $ 1,353,860.00
129 $ 31,928.12 $ 10,830.88 $ 21,097.24 $ 1,332,762.76
130 $ 31,928.12 $ 10,662.10 $ 21,266.02 $ 1,311,496.73
131 $ 31,928.12 $ 10,491.97 $ 21,436.15 $ 1,290,060.58
132 $ 31,928.12 $ 10,320.48 $ 21,607.64 $ 1,268,452.94
m
133 $ 31,928.12 $ 10,147.62 $ 21,780.50 $ 1,246,672.44
er as
134 $ 31,928.12 $ 9,973.38 $ 21,954.75 $ 1,224,717.70
co
135 $ 31,928.12 $ 9,797.74 $ 22,130.38 $ 1,202,587.31
eH w
136 $ 31,928.12 $ 9,620.70 $ 22,307.43 $ 1,180,279.89
o.
137 $ 31,928.12 $ 9,442.24 $ 22,485.89 $ 1,157,794.00
138 $
rs e
31,928.12 $ 9,262.35 $ 22,665.77 $ 1,135,128.23
ou urc
139 $ 31,928.12 $ 9,081.03 $ 22,847.10 $ 1,112,281.13
140 $ 31,928.12 $ 8,898.25 $ 23,029.88 $ 1,089,251.25
141 $ 31,928.12 $ 8,714.01 $ 23,214.11 $ 1,066,037.14
o
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
162 $ 31,928.12 $ 4,485.65 $ 27,442.48 $ 533,263.55
163 $ 31,928.12 $ 4,266.11 $ 27,662.02 $ 505,601.54
164 $ 31,928.12 $ 4,044.81 $ 27,883.31 $ 477,718.22
165 $ 31,928.12 $ 3,821.75 $ 28,106.38 $ 449,611.84
166 $ 31,928.12 $ 3,596.89 $ 28,331.23 $ 421,280.61
167 $ 31,928.12 $ 3,370.24 $ 28,557.88 $ 392,722.73
168 $ 31,928.12 $ 3,141.78 $ 28,786.34 $ 363,936.39
169 $ 31,928.12 $ 2,911.49 $ 29,016.63 $ 334,919.76
170 $ 31,928.12 $ 2,679.36 $ 29,248.77 $ 305,670.99
171 $ 31,928.12 $ 2,445.37 $ 29,482.76 $ 276,188.23
172 $ 31,928.12 $ 2,209.51 $ 29,718.62 $ 246,469.61
173 $ 31,928.12 $ 1,971.76 $ 29,956.37 $ 216,513.25
174 $ 31,928.12 $ 1,732.11 $ 30,196.02 $ 186,317.23
175 $ 31,928.12 $ 1,490.54 $ 30,437.59 $ 155,879.64
m
176 $ 31,928.12 $ 1,247.04 $ 30,681.09 $ 125,198.55
er as
177 $ 31,928.12 $ 1,001.59 $ 30,926.54 $ 94,272.02
co
178 $ 31,928.12 $ 754.18 $ 31,173.95 $ 63,098.07
eH w
179 $ 31,928.12 $ 504.78 $ 31,423.34 $ 31,674.73
o.
180 $ 31,928.12 $ 253.40 $ 31,674.73 $ 0.00
Totales $
rs e
5,747,062.48 $ 2,707,062.48 $ 3,040,000.00
ou urc
Calcular el saldo insoluto al final del año 10
o
R= $ 1,516,720.484
ar stu
is
Th
Problema B.
sh
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
Elaborar una tabla de amortización correspondiente y determinar: ¿cuánto deberá pagar
bimestralmente para liquidar totalmente su crédito en 4 bimestres?
**Considerar que los intereses a pagar causan IVA del 16%
$
C
275,000.00
T 4% 2.50%
i 0.2000 0.125
n 2 2
Pago Mensual
Fecha Interes sobre el saldo Iva Amortización Saldo
Capital
Al momento de $
la operación 275,000.00
m
er as
Primer $
$ 68,750.00 $ 2,750.00 $ 440.00 $ 71,940.00
co
Bimestre 206,250.00
eH w
Segundo $
$ 68,750.00 $ 2,750.00 $ 440.00 $ 71,940.00
Bimestre 137,500.00
o.
Tercer Bimestre $
rs e
68,750.00 $ 1,718.75 $ 275.00 $ 70,743.75
$
68,750.00
ou urc
Cuarto $
$ 68,750.00 $ 1,718.75 $ 275.00 $ 70,743.75
Bimestre -
TOTAL $ 275,000.00 $ 8,937.50 $ 1,430.00 $ 285,367.50
o
aC s
vi y re
Problema C.
Una empresa comercializadora de materias primas para la industria del pan debe $8,000,000.00. Esta
ed d
ar stu
deuda debe pagarse mediante dos pagos mensuales de $2,000,000.00, dos pagos mensuales de
$1,500,000.00, y un último pago mensual por cuantificar.
Considerar un interés nominal de 15 % capitalizable mensualmente más IVA, elaborar la
is
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
m
er as
co
eH w
o.
rs e
ou urc
Aprendiz Financiero. (14 de Mayo de 2017). Préstamo Hipotecario | Qué
tener en cuenta para tomar una hipoteca. Obtenido de
https://www.youtube.com/watch?
o
v=HuGSSfP11LI&ab_channel=AprendizFinanciero
aC s
vi y re
v=tYA1ThcTvLU&ab_channel=CoolturaFinanciera
ar stu
This study source was downloaded by 100000809314435 from CourseHero.com on 09-26-2021 21:30:18 GMT -05:00
https://www.coursehero.com/file/69751971/A7-AGJC-EQUIPO11docx/
Powered by TCPDF (www.tcpdf.org)