Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
CAMPUS DE QUETZALTENANGO
Maestra en Administracin de Empresas y Finanzas
Administracin Financiera
LABORATORIO
VALOR DEL DINERO EN EL TIEMPO
!!
1.
!
(VALOR 3 PUNTOS)
En cada uno de los casos mostrados en la tabla siguiente, calcule el valor
futuro del flujo de efectivo nico depositado el da de hoy que estar
disponible al trmino del perodo de depsito si la tasa de inters se compone
anualmente a la tasa especificada durante el perodo dado.
CASO
A
B
C
D
E
F
FLUJO EFECTIVO
TASA
UNICO
INTERES
Q
200.00
5%
Q
4,500.00
8%
Q
10,000.00
9%
Q
25,000.00
10%
Q
37,000.00
11%
Q
40,000.00
12%
PERODO DE
DEPOSITO (AOS)
20
7
10
12
5
9
!
!
CASO
A
B
C
D
E
F
!
!
Q530.66
Q7,712.21
Q25,937.42
Q78,460.71
Q62,347.15
Q110,923.15
!
!
!
!
!
Administracin Financiera
!
!
!
a)
Q154,571.31
Q170,331.41
b)
Q15,760.09
!
!
a)
b)
c)
Q2,280.00
Q3,377.92
Q5,705.17
!
!
CASO
A
B
C
D
E
!
!
!
!
!
A
B
C
D
E
FLUJO EFECTIVO
UNICO
Q
7,000.00
Q
28,000.00
Q
10,000.00
Q
150,000.00
Q
45,000.00
TASA DE
DESCUENTO
12%
8%
14%
11%
20%
Q4,448.63
Q6,007.35
Q8,463.39
Q80,196.13
Q10,465.56
FINAL DEL
PERODO (AOS)
4
20
12
6
8
Administracin Financiera
6.
1
2
!
!
Q4,081.49
Q4,081.49
ALTERNATIVAS
A
B
C
MONTOS UNICOS
Q. 28,000 al termino de 3 aos
Q. 54,000 al termino de 9 aos
Q. 160,000 al termino de 20 aos
!
a. Calcule el valor de cada una de las alternativas al da de hoy.
b. Todas las alternativas son aceptables, es decir valen Q.20,000 hoy?
c. Qu alternativa, si hubiera alguna elegira usted?
!
a)
Q20,473.36
Q21,109.94
Q19,845.43
b)
c)
!
!
!
!
!
3
Administracin Financiera
7. En cada uno de los casos de la tabla siguiente, calcule el valor futuro de la
anualidad al final del perodo de depsito, asumiendo que los flujos de efectivo
de la anualidad ocurren al final de cada ao.
CASO
A
B
C
D
E
Q
Q
Q
Q
Q
MONTO DE LA
ANUALIDAD
2,500.00
500.00
30,000.00
11,500.00
6,000.00
TASA DE
INTERS
8%
12%
20%
9%
14%
PERODO DE
DEPSITO (AOS)
10
6
5
8
30
!
!
CASO
A
B
C
D
E
!
!
Q36,216.41
Q4,057.59
Q223,248.00
Q126,827.45
Q2,140,721.08
CASO
A
B
C
D
E
MONTO DE LA ANUALIDAD
Q
12,000.00
Q
55,000.00
Q
700.00
Q
140,000.00
Q
22,500.00
!
!
CASO
A
B
C
D
E
!
!
Q31,491.79
Q374,597.55
Q2,821.68
Q810,092.28
Q85,292.70
TASA DE
INTERS
7%
12%
20%
5%
10%
PERODOS (AOS)
3
15
9
7
5
Administracin Financiera
!
!
a)
b)
885,185.11
328,988.05
!
!
11.Para cada uno de los ingresos mixtos de flujos de efectivo que presenta la tabla
siguiente, determine el valor futuro al final del ltimo ao si los depsitos se
realizan al inicio de cada ao en una cuenta que paga un inters anual del 12%,
asumiendo que no se realizar ningn retiro durante el perodo.
INGRESO DE FLUJOS DE EFECTIVO
AO
A
B
C
1
Q
900.00
Q
30,000.00
Q
1,200.00
2
Q
1,000.00
Q
25,000.00
Q
1,200.00
3
Q
1,200.00
Q
20,000.00
Q
1,000.00
4
Q
10,000.00
Q
1,900.00
5
Q
5,000.00
!
!
!
!
5
Administracin Financiera
!
!
!
a
1
2
3
4
5
b
900
1000
1200
c
30000
25000
20000
10000
5000
a
1200
1200
1000
1900
3
2
1
b
1,264.44
1,254.40
1,344.00
3,862.84
!
!
5
4
3
2
1
c
52,870.25
39,337.98
28,098.56
12,544.00
5,600.00
138,450.79
4
3
2
1
1,888.22
1,685.91
1,254.40
2,128.00
6,956.54
!
!
a)
1
2
3
b)
12.55%
16.64%
20.00%
Opcin 3
!
!
!
Desde su punto de vista, cul de las opciones es mejor para Janet.
!
!
6
Administracin Financiera
!
!
a)
b)
c)
43,459.69
44,667.12
45,301.49
!
!
!
!
a)
b)
c)
!
!
!
!15.
!
!
!
!
!
!
!
!
!
!
Usted tom un prstamo por Q.350,000 a una tasa del 11% anual capitalizable mensualmente y
con un plazo de 5 aos. Determine lo siguiente:
a. Cual es el monto de los pagos mensuales e iguales por el tiempo del prstamo.
b. Muestre en base a una tabla, cmo se llevara la amortizacin del prstamo de acuerdo al
clculo efectuado en el inciso anterior.
c. Si el prstamo se negociara sobre saldos, cual sera el comportamiento de los pagos y cuanto
menos se pagara de intereses con esta opcin. (Efecte su anlisis a travs de una tabla de
amortizacin del prstamo).
Se paga un 8.77% de mas, en la modalidad de Cuota Nivelada; es mejor tomar la opcin Sobre Saldos.
Administracin Financiera
SobreCapital
Saldos
Intereses
Cuota
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
3,164.38
3,111.64
3,160.87
3,106.37
3,051.87
2,997.37
2,942.88
2,795.21
2,742.47
2,689.73
2,636.99
2,584.25
2,615.89
2,561.39
2,506.89
2,452.40
2,397.90
2,267.81
2,215.07
2,162.33
2,109.59
2,056.85
2,004.11
1,951.37
1,961.92
1,907.42
1,852.92
1,798.42
1,743.93
1,634.93
1,582.19
1,529.45
1,476.71
1,423.97
1,371.23
8,997.72
8,944.98
8,994.20
8,939.70
8,885.21
8,830.71
8,776.21
8,628.54
8,575.80
8,523.06
8,470.32
8,417.58
8,449.22
8,394.73
8,340.23
8,285.73
8,231.23
8,101.14
8,048.40
7,995.66
7,942.92
7,890.18
7,837.44
7,784.70
7,795.25
7,740.75
7,686.26
7,631.76
7,577.26
7,468.26
7,415.53
7,362.79
7,310.05
7,257.31
7,204.57
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
5,833.33
1,318.49
1,307.95
1,253.45
1,198.95
1,144.45
1,089.95
1,002.05
949.32
896.58
843.84
791.10
738.36
685.62
653.97
599.47
544.98
490.48
435.98
369.18
316.44
263.70
210.96
158.22
105.48
7,151.83
7,141.28
7,086.78
7,032.28
6,977.79
6,923.29
6,835.39
6,782.65
6,729.91
6,677.17
6,624.43
6,571.69
6,518.95
6,487.31
6,432.81
6,378.31
6,323.81
6,269.32
6,202.51
6,149.77
6,097.03
6,044.29
5,991.55
5,938.81
Saldo
Cuota Nivelada
Capital
Intereses
350,000.00
344,166.67
1
4,401.51
3,208.33
338,333.33
2
4,441.86
3,167.99
332,500.00
3
4,482.58
3,127.27
326,666.67
4
4,523.67
3,086.18
320,833.33
5
4,565.14
3,044.71
315,000.00
6
4,606.98
3,002.86
309,166.67
7
4,649.21
2,960.63
303,333.33
8
4,691.83
2,918.02
297,500.00
9
4,734.84
2,875.01
291,666.67
10
4,778.24
2,831.61
285,833.33
11
4,822.04
2,787.80
280,000.00
12
4,866.25
2,743.60
274,166.67
13
4,910.85
2,699.00
268,333.33
14
4,955.87
2,653.98
262,500.00
15
5,001.30
2,608.55
256,666.67
16
5,047.14
2,562.70
250,833.33
17
5,093.41
2,516.44
245,000.00
18
5,140.10
2,469.75
239,166.67
19
5,187.22
2,422.63
233,333.33
20
5,234.77
2,375.08
227,500.00
21
5,282.75
2,327.10
221,666.67
22
5,331.18
2,278.67
215,833.33
23
5,380.04
2,229.80
210,000.00
24
5,429.36
2,180.49
204,166.67
25
5,479.13
2,130.72
198,333.33
26
5,529.36
2,080.49
192,500.00
27
5,580.04
2,029.81
186,666.67
28
5,631.19
1,978.66
180,833.33
29
5,682.81
1,927.04
175,000.00
30
5,734.90
1,874.94
169,166.67
31
5,787.47
1,822.37
163,333.33
32
5,840.53
1,769.32
157,500.00
33
5,894.06
1,715.78
151,666.67
34
5,948.09
1,661.75
145,833.33
35
6,002.62
1,607.23
Cuota
140,000.00
134,166.67
128,333.33
122,500.00
116,666.67
110,833.33
105,000.00
99,166.67
93,333.33
87,500.00
81,666.67
75,833.33
70,000.00
64,166.67
58,333.33
52,500.00
46,666.67
40,833.33
35,000.00
29,166.67
23,333.338
17,500.00
11,666.67
5,833.33
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
6,057.64
6,113.17
6,169.21
6,225.76
6,282.83
6,340.42
6,398.54
6,457.19
6,516.39
6,576.12
6,636.40
6,697.23
6,758.62
6,820.58
6,883.10
6,946.20
7,009.87
7,074.13
7,138.97
7,204.41
7,270.45
7,337.10
7,404.36
7,472.23
1,552.21
1,496.68
1,440.64
1,384.09
1,327.02
1,269.43
1,211.31
1,152.65
1,093.46
1,033.73
973.45
912.61
851.22
789.27
726.75
663.65
599.98
535.72
470.88
405.44
339.39
272.75
205.49
137.62
Saldo
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
7,609.85
350,000.00
345,598.49
341,156.62
336,674.04
332,150.37
327,585.24
322,978.26
318,329.04
313,637.21
308,902.37
304,124.13
299,302.08
294,435.84
289,524.98
284,569.11
279,567.82
274,520.67
269,427.27
264,287.17
259,099.95
253,865.19
248,582.44
243,251.26
237,871.22
232,441.85
226,962.72
221,433.37
215,853.32
210,222.13
204,539.32
198,804.41
193,016.94
187,176.41
181,282.35
175,334.26
169,331.64
163,274.00
157,160.83
150,991.62
144,765.86
138,483.04
132,142.61
125,744.07
119,286.88
112,770.49
106,194.38
99,557.98
92,860.74
86,102.12
79,281.54
72,398.44
65,452.24
58,442.37
51,368.25
44,229.28
37,024.86
29,754.41
22,417.31
15,012.95
7,540.72
Administracin Financiera
242.219514657077
20.1849595547564
20 aos
5 das