Presentado por:
Bermdez Castro Aida Luz (Cdigo: 24.652.307)
Presentado a:
Luis Fermn Ortiz Zarate
Grupo: 102007_179
ABSTRACT
La matemticas fianciera tiene como objetivo principal el estudio y anlisis de todas aquellas operaciones
planteamientos en los cuales intervienen las magnitudes de: Capital, Inters, Tiempo y tasa. Una operaci
financiera es el intercambio de capitales equivalentes en diferentes momentos de tiempo. Por eso el objet
de las matemticas financiera consiste en encontrar modelos matemticos que permitan describir y comp
esos intercambios de capitales en diferentes momentos de tiempo. Este trabajo se a realizado con el fin d
aprender a resolver o analizar los diferentes modelos matemticos financieramente.
PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
SALDO INCIAL
$
215,000,000.00
$
203,055,555.56
$
191,111,111.11
$
179,166,666.67
$
167,222,222.22
$
155,277,777.78
$
143,333,333.33
$
131,388,888.89
$
119,444,444.44
$
107,500,000.00
$
95,555,555.56
$
83,611,111.11
$
71,666,666.67
$
59,722,222.22
$
47,777,777.78
$
35,833,333.33
$
23,888,888.89
$
11,944,444.44
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
CUOTA
$ 14,631,944.44
14,482,638.89
14,333,333.33
14,184,027.78
14,034,722.22
13,885,416.67
13,736,111.11
13,586,805.56
13,437,500.00
13,288,194.44
13,138,888.89
12,989,583.33
12,840,277.78
12,690,972.22
12,541,666.67
12,392,361.11
12,243,055.56
12,093,750.00
SUMATORIA
INTERESES PRIMER
AO
SUMATORIA INTERES
TOTALES
215,000,000.00
1.25%
18
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
INTERESES
2,687,500.00
2,538,194.44
2,388,888.89
2,239,583.33
2,090,277.78
1,940,972.22
1,791,666.67
1,642,361.11
1,493,055.56
1,343,750.00
1,194,444.44
1,045,138.89
895,833.33
746,527.78
597,222.22
447,916.67
298,611.11
149,305.56
22,395,833.33
25,531,250.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
AMORTIZACIN
$ 11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-$
SALDO FINAL
203,055,555.56
191,111,111.11
179,166,666.67
167,222,222.22
155,277,777.78
143,333,333.33
131,388,888.89
119,444,444.44
107,500,000.00
95,555,555.56
83,611,111.11
71,666,666.67
59,722,222.22
47,777,777.78
35,833,333.33
23,888,888.89
11,944,444.44
0.00
SALDO INCIAL
$
215,000,000.00
$
214,680,709.21
$
214,417,563.11
$
214,210,060.77
$
214,057,719.10
$
213,960,072.50
$
213,916,672.68
$
213,927,088.38
$
213,990,905.13
$
214,107,725.02
$
214,277,166.50
$
214,498,864.09
$
214,772,468.24
$
215,097,645.08
$
215,474,076.21
$
215,901,458.51
$
216,379,503.97
$
216,907,939.45
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
CUOTA
3,006,790.79
2,946,654.97
2,887,721.87
2,829,967.43
2,773,368.09
2,717,900.72
2,663,542.71
2,610,271.86
2,558,066.42
2,506,905.09
2,456,766.99
2,407,631.65
2,359,479.02
2,312,289.44
2,266,043.65
2,220,722.77
2,176,308.32
2,132,782.15
SUMATORIA
INTERESES PRIMER
AO
SUMATORIA INTERES
TOTALES
215,000,000.00
1.25%
18
-2%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
INTERESES
2,687,500.00
2,683,508.87
2,680,219.54
2,677,625.76
2,675,721.49
2,674,500.91
2,673,958.41
2,674,088.60
2,674,886.31
2,676,346.56
2,678,464.58
2,681,235.80
2,684,655.85
2,688,720.56
2,693,425.95
2,698,768.23
2,704,743.80
2,711,349.24
32,138,056.83
48,319,720.47
$
$
$
$
$
$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
AMORTIZACIN
319,290.79
263,146.11
207,502.33
152,341.68
97,646.60
43,399.82
10,415.70
63,816.75
116,819.90
169,441.47
221,697.59
273,604.15
325,176.84
376,431.13
427,382.31
478,045.46
528,435.48
578,567.09
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SALDO FINAL
214,680,709.21
214,417,563.11
214,210,060.77
214,057,719.10
213,960,072.50
213,916,672.68
213,927,088.38
213,990,905.13
214,107,725.02
214,277,166.50
214,498,864.09
214,772,468.24
215,097,645.08
215,474,076.21
215,901,458.51
216,379,503.97
216,907,939.45
217,486,506.54
SALDO INCIAL
$
215,000,000.00
$
203,055,555.56
$
191,111,111.11
$
179,166,666.67
$
167,222,222.22
$
155,277,777.78
$
143,333,333.33
$
131,388,888.89
$
119,444,444.44
$
107,500,000.00
$
95,555,555.56
$
83,611,111.11
$
71,666,666.67
$
59,722,222.22
$
47,777,777.78
$
35,833,333.33
$
23,888,888.89
$
11,944,444.44
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
CUOTA
$13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
13,412,729.26
SUMATORIA
INTERESES PRIMER
AO
SUMATORIA INTERES
TOTALES
215,000,000.00
1.25%
18
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
INTERESES
2,687,500.00
2,538,194.44
2,388,888.89
2,239,583.33
2,090,277.78
1,940,972.22
1,791,666.67
1,642,361.11
1,493,055.56
1,343,750.00
1,194,444.44
1,045,138.89
895,833.33
746,527.78
597,222.22
447,916.67
298,611.11
149,305.56
22,395,833.33
25,531,250.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
AMORTIZACIN
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
11,944,444.44
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-$
SALDO FINAL
203,055,555.56
191,111,111.11
179,166,666.67
167,222,222.22
155,277,777.78
143,333,333.33
131,388,888.89
119,444,444.44
107,500,000.00
95,555,555.56
83,611,111.11
71,666,666.67
59,722,222.22
47,777,777.78
35,833,333.33
23,888,888.89
11,944,444.44
0.00
PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
SALDO INCIAL
$
215,000,000.00
$
215,000,000.00
$
215,000,000.00
$
215,000,000.00
$
215,000,000.00
$
215,000,000.00
$
215,000,000.00
$
198,281,962.85
$
181,354,950.23
$
164,216,349.95
$
146,863,517.17
$
129,293,773.98
$
111,504,409.00
$
93,492,676.96
$
75,255,798.27
$
56,790,958.59
$
38,095,308.42
$
19,165,962.62
CUOTA
$2,687,500.00
$2,687,500.00
$2,687,500.00
$2,687,500.00
$2,687,500.00
$2,687,500.00
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
$19,405,537.15
SUMATORIA
INTERESES PRIMER
AO
SUMATORIA INTERES
TOTALES
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
INTERESES
2,687,500.00
2,687,500.00
2,687,500.00
2,687,500.00
2,687,500.00
2,687,500.00
2,687,500.00
2,478,524.54
2,266,936.88
2,052,704.37
1,835,793.96
1,616,172.17
1,393,805.11
1,168,658.46
940,697.48
709,886.98
476,191.36
239,574.53
29,062,631.93
33,991,445.85
6
18
AMORTIZACIN
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
16,718,037.15
16,927,012.62
17,138,600.28
17,352,832.78
17,569,743.19
17,789,364.98
18,011,732.04
18,236,878.69
18,464,839.68
18,695,650.17
18,929,345.80
19,165,962.62
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SALDO FINAL
215,000,000.00
215,000,000.00
215,000,000.00
215,000,000.00
215,000,000.00
215,000,000.00
198,281,962.85
181,354,950.23
164,216,349.95
146,863,517.17
129,293,773.98
111,504,409.00
93,492,676.96
75,255,798.27
56,790,958.59
38,095,308.42
19,165,962.62
-
PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
SALDO INCIAL
$
215,000,000.00
$
217,687,500.00
$
220,408,593.75
$
223,163,701.17
$
225,953,247.44
$
228,777,663.03
$
231,637,383.82
$
213,625,651.78
$
195,388,773.08
$
176,923,933.41
$
158,228,283.24
$
139,298,937.44
$
120,132,974.82
$
100,727,437.66
$
81,079,331.29
$
61,185,623.59
$
41,043,244.55
$
20,649,085.77
CUOTA
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
$20,907,199.34
SUMATORIA
INTERESES PRIMER
AO
SUMATORIA INTERES
TOTALES
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
INTERESES
2,687,500.00
2,721,093.75
2,755,107.42
2,789,546.26
2,824,415.59
2,859,720.79
2,895,467.30
2,670,320.65
2,442,359.66
2,211,549.17
1,977,853.54
1,741,236.72
1,501,662.19
1,259,092.97
1,013,491.64
764,820.29
513,040.56
258,113.57
30,576,170.85
35,886,392.07
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
$
$
$
$
$
AMORTIZACIN
2,687,500.00
2,721,093.75
2,755,107.42
2,789,546.26
2,824,415.59
2,859,720.79
18,011,732.04
18,236,878.69
18,464,839.68
18,695,650.17
18,929,345.80
19,165,962.62
19,405,537.15
19,648,106.37
19,893,707.70
20,142,379.04
20,394,158.78
20,649,085.77
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SALDO FINAL
217,687,500.00
220,408,593.75
223,163,701.17
225,953,247.44
228,777,663.03
231,637,383.82
213,625,651.78
195,388,773.08
176,923,933.41
158,228,283.24
139,298,937.44
120,132,974.82
100,727,437.66
81,079,331.29
61,185,623.59
41,043,244.55
20,649,085.77
-
6
18
231,637,383.82
ESTADO DE RESULTADOS
CUENTA
INGRESOS POR VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
2014
$ 938,391,011.00
$ 246,708,856.00
$ 691,682,155.00
$ 180,745,422.00
$ 510,936,733.00
$ 510,936,733.00
$ 127,734,183.25
$ 383,202,549.75
ADO DE RESULTADOS
INCREMENTO
$ 187,678,202.20
$ 37,006,328.40
22,395,833.33
$ 639,212,773.47
$ 159,803,193.37
$ 479,409,580.10
ESTADO DE RESULTADOS
CUENTA
INGRESOS POR VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
2014
$ 938,391,011.00
$ 246,708,856.00
$ 691,682,155.00
$ 180,745,422.00
$ 510,936,733.00
$ 510,936,733.00
$ 127,734,183.25
$ 383,202,549.75
ADO DE RESULTADOS
INCREMENTO
$ 187,678,202.20
$ 37,006,328.40
32,138,056.83
$ 629,470,549.97
$ 157,367,637.49
$ 472,102,912.48
ESTADO DE RESULTADOS
CUENTA
INGRESOS POR VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
2014
$ 938,391,011.00
$ 246,708,856.00
$ 691,682,155.00
$ 180,745,422.00
$ 510,936,733.00
$ 510,936,733.00
$ 127,734,183.25
$ 383,202,549.75
ADO DE RESULTADOS
INCREMENTO
$ 187,678,202.20
$ 37,006,328.40
22,395,833.33
$ 639,212,773.47
$ 159,803,193.37
$ 479,409,580.10
ESTADO DE RESULTADOS
CUENTA
INGRESOS POR VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
2014
$ 938,391,011.00
$ 246,708,856.00
$ 691,682,155.00
$ 180,745,422.00
$ 510,936,733.00
$ 510,936,733.00
$ 127,734,183.25
$ 383,202,549.75
ADO DE RESULTADOS
INCREMENTO
$ 187,678,202.20
$ 37,006,328.40
22,395,833.33
$ 639,212,773.47
$ 159,803,193.37
$ 479,409,580.10
ESTADO DE RESULTADOS
CUENTA
INGRESOS POR VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
2014
$ 938,391,011.00
$ 246,708,856.00
$ 691,682,155.00
$ 180,745,422.00
$ 510,936,733.00
$ 510,936,733.00
$ 127,734,183.25
$ 383,202,549.75
ADO DE RESULTADOS
INCREMENTO
$ 187,678,202.20
$ 37,006,328.40
30,576,170.85
$ 631,032,435.95
$ 157,758,108.99
$ 473,274,326.96
AMORTIZACIN FIJA
A
CAPITAL
TASA
INTERES
EFECTIVA
MENSUAL
PERIODO
DE GRACIA
215,000,000.00
1.25%
NA
215,000,000.00
1.25%
NA
AMORTIZACION PAGO
CUOTA FIJA
$
215,000,000.00
1.25%
NA
CUOTA FIJA
CON
PERIODO
DE GRACIA
215,000,000.00
1.25%
CUOTA FIJA
CON
PERIODO MUERTO
215,000,000.00
1.25%
NA
AMORTIZACIN
GRADIENTE
GEOMETRICO
DECRECIENTE
TOTAL
PERIODOS
CUOTA
MENSUAL
TOTAL
PERIODOS
INTERESES TOTALES
Decreciente, inicia
con 14.631.944 y
termina en
12.093.750
NA
18
18 $
25,531,250.00
18 $
48,319,720.47
18 $
25,531,250.00
18 $
33,991,445.85
18 $
35,886,392.07
Decreciente, inicia
con 3006790 y
termina en
2.132.782
NA
18
NA
18
NA
18
13,412,729
Decreciente, inicia
con 2.687.500 y
termina en
19.405.537
20,907,199
6
18
INTERESES PRIMER AO
IMPUESTOS
UTILIDAD
22,395,833.33
$ 159,803,193.37
$ 479,409,580.10
32,138,056.83
$ 157,367,637.49
$ 472,102,912.48
22,395,833.33
$ 159,803,193.37
$ 479,409,580.10
29,062,631.93
$ 159,803,193.37
$ 479,409,580.10
30576170.8518073
$ 157,758,108.99
$ 473,274,326.96
CONCLUSIONES
Las matemticas financieras es una herramienta que permite entender el valor del dinero en el tiempo y, e
como el valor presente, el valor futuro, el inters simple, el inters compuesto, la inflacin, la tasa de inter
formulacin y evaluacin financiera de proyectos.
La matemtica financiera es de aplicacin practica, su estudio esta ntimamente ligado a la resolucin de
de la vida cotidiana, en el mundo de los negocios.
Estar anuentes de que nos encontramos en un mundo donde el factor econmico es quien domina, nos p
mejoramiento continuo de nuestras destrezas y habilidades.
BIBLIOGRAFIA
Alba, Doris. (2015). Video desarrollo actividad tres individual 20152. Recuperado de https://www.youtube.c