XLS
Aplicando Matemtica Financeira no Excel
Menu
Conceitos de Mat.
Financ.
Autores
PV
Sries Uniformes:
FV
PV
FV
Incio
PV
FV
Outras
Funes
PV
PMT
FV
Sistemas de Pagamento:
SAC
Price
Sries No Uniformes:
Ts Iguais
Ts Desiguais
VP
100.00
N
5
Juros Simples
I
PMT
10%
VF
Tipo
Clculo de VF ----------------------------------------->
(R$150.00)
Frmula: H5 =-C3*(1+E3*D3)
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
100.00
N
?
Juros Simples
I
PMT
10%
VF
(120.00)
Tipo
Clculo de N ----------------------------------------->
2.00
Frmula: H5 =((-G3/C3)-1)/E3
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
?
N
5
Juros Simples
I
PMT
10%
VF
200.00
Tipo
Clculo de VP ----------------------------------------->
(R$133.33)
Frmula: H5 =-G3/(1+E3*D3)
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
(40.00)
N
2
Juros Simples
I
PMT
?
VF
60.00
Tipo
Clculo de I ----------------------------------------->
25.00%
Frmula: H5 =((-G3/C3)-1)/D3
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
100.00
N
5
Desconto Bancrio
I
PMT
10%
Clculo de VF ----------------------------------------->
VF
?
Tipo
(R$200.00)
Frmula: =-C3/((1-E3*D3))
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
?
N
5
Desconto Bancrio
I
PMT
VF
3%
500.00
Clculo de VP ----------------------------------------->
Tipo
(R$425.00)
Frmula: =-G3*(1-D3*E3)
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
(100.00)
N
?
Desconto Bancrio
I
PMT
VF
3%
500.00
Clculo de N ----------------------------------------->
Tipo
26.6667
Frmula: =(1-(-C3/G3))/E3
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
(450.00)
N
3
Desconto Bancrio
I
PMT
VF
?
500.00
Clculo de N ----------------------------------------->
Tipo
3.33%
Frmula: =(1-(-C3/G3))/D3
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
#######
N
2
Juros Compostos
I
PMT
3%
VF
?
Tipo
Clculo de VF ----------------------------------------->
(R$21,218.00)
Frmula: H5 =VF(E3;D3;;C3;)
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
?
N
2
Juros Compostos
I
PMT
3%
Clculo de VP ----------------------------------------->
VF
Tipo
-
R$0.00
Frmula: H5 =VP(E3;D3;;G3)
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
D3;;G3)
VP
(800.00)
N
?
Juros Compostos
I
PMT
6%
VF
1,350.00
Tipo
Clculo de N ----------------------------------------->
8.98
Frmula: H5 =NPER(E3;;C3;G3)
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
200.00
N
8
Juros Compostos
I
PMT
?
VF
(320.00)
Tipo
Clculo de I ----------------------------------------->
6.05%
Frmula: H5 =TAXA(D3;;C3;G3)
Observao:
Clulas verdes devem ser, por enquanto, desconsideradas.
Menu
VP
21,218.00
Tipo
0
Menu
;G3;H3)
Postecipado
VP
200.00
Tipo
0
Menu
Postecipado
Postecipado
VP
?
Tipo
0
Menu
;G3;H3)
Postecipado
VP
(250.00)
Tipo
0
Menu
Postecipado
Postecipado
VP
200.00
Tipo
0
Menu
Postecipado
Postecipado
Sries de Pagamento
Price Prestaes Iguais
Valor Presente
Carncia (m+1)
Taxa ao perodo (%)
Nmero de Pagamentos
Perodo
N
5
6
7
8
9
10
11
12
13
14
Saldo
Inicial
627,198.76
579,233.25
528,471.35
474,750.03
417,896.77
357,728.95
294,053.35
226,665.47
155,348.87
79,874.51
500,000.00
5
5.83%
10
Menu
Grfico
Limpa
Pagamento
Juros
Amortizao
(36,565.69)
(47,965.51)
(33,769.30)
(50,761.90)
(30,809.88)
(53,721.32)
(27,677.93)
(56,853.27)
(24,363.38)
(60,167.81)
(20,855.60)
(63,675.60)
(17,143.31)
(67,387.89)
(13,214.60)
(71,316.60)
(9,056.84)
(75,474.36)
(4,656.68)
(79,874.51)
Total
(84,531.20)
(84,531.20)
(84,531.20)
(84,531.20)
(84,531.20)
(84,531.20)
(84,531.20)
(84,531.20)
(84,531.20)
(84,531.20)
Saldo
Final
579,233.25
528,471.35
474,750.03
417,896.77
357,728.95
294,053.35
226,665.47
155,348.87
79,874.51
0.00
N mximo
14
Grfico
Volta
Amortizao
Juros
Menu
10
Sries de Pagamento
SAC Amortizaes Constantes
Valor Presente
Carncia (m+1)
Taxa ao perodo (%)
Nmero de Pagamentos
Perodo
N
1
2
3
4
Saldo
Inicial
1,025.00
768.75
512.50
256.25
1,025.00
1
2.5%
4
Menu
Grfico
Limpa
Pagamento
Juros
Amortizao
(25.63)
(256.25)
(19.22)
(256.25)
(12.81)
(256.25)
(6.41)
(256.25)
Total
(281.88)
(275.47)
(269.06)
(262.66)
Saldo
Final
768.75
512.50
256.25
-
N mximo
Grfico
Volta
(100.00)
(150.00)
(200.00)
(250.00)
(300.00)
Amortizao
Juros
Menu
Sries de Pagamento
SAC Amortizaes Constantes
Valor Presente
Carncia (m+1)
Taxa ao perodo (%)
Nmero de Pagamentos
Perodo
N
3
4
5
6
Saldo
Inicial
125,440.00
115,440.00
95,440.00
65,440.00
100,000.00
3
12%
4
Menu
Grfico
Limpa
Pagamento
Juros
Amortizao
(15,052.80)
(10,000.00)
(13,852.80)
(20,000.00)
(11,452.80)
(30,000.00)
(7,852.80)
(40,000.00)
Total
(25,052.80)
(33,852.80)
(41,452.80)
(47,852.80)
Saldo
Final
115,440.00
95,440.00
65,440.00
25,440.00
N mximo
Grfico
Volta
(20,000.00)
(30,000.00)
(40,000.00)
(50,000.00)
(60,000.00)
Amortizao
Juros
Menu
Sries de Pagamento
SACRE Parcelas alteradas a cada 12 meses
Valor Presente
Carncia (m+1)
Taxa ao perodo- i (%)
Nmero de Pagamentos
TR
Perodo
N
TR
1
0.50%
2
0.50%
3
0.50%
4
0.50%
5
0.50%
6
0.50%
7
0.50%
8
0.50%
9
0.50%
10
0.50%
11
0.50%
12
0.50%
13
0.50%
14
0.50%
15
0.50%
16
0.50%
17
0.50%
18
0.50%
19
0.50%
20
0.50%
21
0.50%
22
0.50%
23
0.50%
24
0.50%
25
0.50%
26
0.50%
27
0.50%
100,000.00
1
1.200%
72
0.50%
Saldo
Inicial
100,500.00
99,612.70
98,710.26
97,792.42
96,858.92
95,909.50
94,943.89
93,961.80
92,962.95
91,947.07
90,913.85
89,863.01
88,794.24
87,763.63
86,715.44
85,649.38
84,565.12
83,462.36
82,340.80
81,200.10
80,039.94
78,859.98
77,659.90
76,439.34
75,197.96
74,011.84
72,805.48
Menu
Grfico
Limpa
Pagamento
Juros
Amortizao
1,206.00
1,382.89
1,195.35
1,393.54
1,184.52
1,404.37
1,173.51
1,415.38
1,162.31
1,426.58
1,150.91
1,437.97
1,139.33
1,449.56
1,127.54
1,461.35
1,115.56
1,473.33
1,103.36
1,485.52
1,090.97
1,497.92
1,078.36
1,510.53
1,065.53
1,467.24
1,053.16
1,479.61
1,040.59
1,492.19
1,027.79
1,504.98
1,014.78
1,517.99
1,001.55
1,531.22
988.09
1,544.68
974.40
1,558.37
960.48
1,572.29
946.32
1,586.45
931.92
1,600.85
917.27
1,615.50
902.38
1,554.34
888.14
1,568.57
873.67
1,583.05
Total
2,588.89
2,588.89
2,588.89
2,588.89
2,588.89
2,588.89
2,588.89
2,588.89
2,588.89
2,588.89
2,588.89
2,588.89
2,532.77
2,532.77
2,532.77
2,532.77
2,532.77
2,532.77
2,532.77
2,532.77
2,532.77
2,532.77
2,532.77
2,532.77
2,456.72
2,456.72
2,456.72
Saldo
Final
99,117.11
98,219.16
97,305.89
96,377.04
95,432.34
94,471.53
93,494.33
92,500.45
91,489.62
90,461.54
89,415.93
88,352.47
87,327.00
86,284.02
85,223.26
84,144.40
83,047.13
81,931.14
80,796.12
79,641.73
78,467.64
77,273.53
76,059.05
74,823.84
73,643.62
72,443.27
71,222.43
Volta
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
71,578.54
70,330.67
69,061.52
67,770.71
66,457.87
65,122.65
63,764.64
62,383.46
60,978.73
59,550.02
58,197.18
56,821.25
55,421.86
53,998.59
52,551.04
51,078.79
49,581.42
48,058.52
46,509.63
44,934.31
43,332.13
41,702.60
40,176.01
38,623.37
37,044.25
35,438.18
33,804.72
32,143.39
30,453.71
28,735.22
26,987.40
25,209.76
23,401.80
21,563.00
19,875.19
18,158.59
16,412.70
858.94
843.97
828.74
813.25
797.49
781.47
765.18
748.60
731.74
714.60
698.37
681.86
665.06
647.98
630.61
612.95
594.98
576.70
558.12
539.21
519.99
500.43
482.11
463.48
444.53
425.26
405.66
385.72
365.44
344.82
323.85
302.52
280.82
258.76
238.50
217.90
196.95
1,597.77
1,612.75
1,627.98
1,643.47
1,659.22
1,675.24
1,691.54
1,708.11
1,724.97
1,642.38
1,658.62
1,675.13
1,691.92
1,709.00
1,726.37
1,744.04
1,762.01
1,780.28
1,798.87
1,817.77
1,837.00
1,726.47
1,744.79
1,763.42
1,782.37
1,801.65
1,821.25
1,841.18
1,861.46
1,882.08
1,903.06
1,924.39
1,946.08
1,786.69
1,806.94
1,827.54
1,848.49
2,456.72
2,456.72
2,456.72
2,456.72
2,456.72
2,456.72
2,456.72
2,456.72
2,456.72
2,356.98
2,356.98
2,356.98
2,356.98
2,356.98
2,356.98
2,356.98
2,356.98
2,356.98
2,356.98
2,356.98
2,356.98
2,226.91
2,226.91
2,226.91
2,226.91
2,226.91
2,226.91
2,226.91
2,226.91
2,226.91
2,226.91
2,226.91
2,226.91
2,045.45
2,045.45
2,045.45
2,045.45
69,980.77
68,717.93
67,433.54
66,127.24
64,798.65
63,447.40
62,073.10
60,675.35
59,253.75
57,907.64
56,538.56
55,146.13
53,729.94
52,289.59
50,824.66
49,334.75
47,819.42
46,278.24
44,710.76
43,116.54
41,495.13
39,976.13
38,431.22
36,859.95
35,261.87
33,636.54
31,983.47
30,302.20
28,592.25
26,853.13
25,084.34
23,285.38
21,455.72
19,776.31
18,068.25
16,331.05
14,564.21
65
66
67
68
69
70
71
72
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
0.50%
14,637.03
12,831.06
10,994.29
9,126.18
7,226.20
5,293.81
3,328.45
1,329.56
175.64
153.97
131.93
109.51
86.71
63.53
39.94
15.95
1,869.80
1,891.47
1,913.51
1,935.93
1,958.73
1,981.92
2,005.50
2,029.49
2,045.45
2,045.45
2,045.45
2,045.45
2,045.45
2,045.45
2,045.45
2,045.45
12,767.23
10,939.59
9,080.78
7,190.25
5,267.47
3,311.89
1,322.94
(699.93)
Sries de Pagamento
Sries No Uniformes Tempos Iguais
k
Perodo
N
0
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
5%
Fluxo de
Caixa
(800.00)
300.00
400.00
200.00
300.00
250.00
Menu
Limpa
Grfico
VPL
TIR
463.99
25%
Na HP 12C, VPL:
[f] [REG] 800 [CHS] [g] [CF0]
300 [g] [CFj] 400 [g] [CFj] 200
[g] [CFj] 300 [g] [CFj] 250 [g]
[CFj] 5 [i] [f] [NPV] Visor =>
463.9859
Na HP 12C, TIR:
[f] [REG] 800 [CHS] [g] [CF0]
300 [g] [CFj] 400 [g] [CFj] 200
[g] [CFj] 300 [g] [CFj] 250 [g]
[CFj] [f] [IRR] Visor =>25.2047
285.7143
362.8118
172.7675
246.8107
195.8815
1263.986
463.99
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
Grfico
Volta
Fluxo de Caixa
600.00
400.00
200.00
(200.00)
(400.00)
(600.00)
(800.00)
(1,000.00)
10
Menu
11
12
13
14
Na HP 12C:
TIR
[f] [REG] 800 [CHS] [g] [CF0] 300 [g] [CFj] 400 [g] [CFj] 200
[g] [CFj] 300 [g] [CFj] 250 [g] [CFj] [f] [IRR] Visor =>25.2047
Na HP 12C:
VPL
[f] [REG] 800 [CHS] [g] [CF0] 300 [g] [CFj] 400 [g] [CFj] 200
[g] [CFj] 300 [g] [CFj] 250 [g] [CFj] 5 [i] [f] [NPV] Visor =>
463.9859
800 [CHS]
300
400
200
300
250
[g] [CF0]
[g] [CFj]
[g] [CFj]
[g] [CFj]
[g] [CFj]
[g] [CFj]
Sries No Uniformes
Perodo
0
1
2
3
4
Fluxos
-800
500
400
300
200
Taxa
VPL
4%
488.25
Frmula: P8 =VPL(P6;M8:M11)+M7
Note que o investimento inicial
deve ser acrescentado fora da
frmula do VPL.
Sries No Uniformes
Data
1/1/1999
1/5/1999
3/12/1999
5/15/1999
6/16/1999
Fluxos
-600
500
400
300
200
Taxa
XVPL
4%
#NAME?
Sries No Uniformes
Data
1/1/1999
1/5/1999
3/12/1999
5/15/1999
6/16/1999
Fluxos
-550
140
150
155
160
XTIR
#NAME?
Sries de Pagamento
Sries No Uniformes Tempos Desiguais
k
Perodo
N
1-Mar
31-Mar
30-Apr
30-May
29-Jun
29-Jul
28-Aug
1.00%
Fluxo de
Caixa (VF)
(17,000.00)
2,000.00
2,350.00
3,000.00
3,150.00
3,300.00
4,000.00
VPL
TIR
VPL
TIR
Sem datas
R$ 130.77
1.2020%
Com data
#NAME?
#NAME?
Menu
Limpa
Grfico
Grfico
Volta
Fluxo de Caixa
Menu
10,000.00
5,000.00
(5,000.00)
(10,000.00)
(15,000.00)
(20,000.00)
Mar-04
Apr-04
May-04
Jun-04
Jul-04
Aug-04
Juros Compostos
PV
400.00
Operaes
Menu
Taxa A
Nper. A
Contagem de dias
Limpa
Taxa B
Feriados
Incio
Fim
1/1/2001
6/5/2001
Dias teis
Nper. B
Limpa
Dias corridos
(140.00)
FV
TIPO
1
[f] [REG] 3 [n] 400 [PV] 140 [CHS] [PMT] [g] [BEG] [i] Visor => 5.0862
na HP 12C:
Equivalncia de Taxas
PMT
5.09%
Juros Compostos
Limpa
Juros Compostos
12/25/2002
Ok
1/1/2001
Ok
2
JS
D
JC
l
N
1 #VALUE!
2 #VALUE!
3 #VALUE!
3
I
PV
PMT
FV
TIPO
0 [ENTER] 400
#VALUE!
[/] 1 [-] 3 [/]
No
Visor
existe
=> 00,000
#VALUE!
1 [ENTER] 400
#VALUE!
[ENTER]No
0 [/]existe
[-] 3 [/] Visor
#VALUE!
=> 00,000
[f] [REG] 3 [n] #VALUE!
400 [PV] 140#VALUE!
[CHS] [PMT]
#VALUE!
[g] [BEG] [i] Visor => 5.0862
c
2 fmula ==> [f] [REG] 3 [n] 400 [PV] 140 [CHS] [PMT] [g] [BEG] [i] Visor => 5
Opo:
Juros Compostos
1 Juros Simples
2 Desconto Bancrio
3 Juros Compostos
PV
No tem
#VALUE!
No tem
#VALUE!
#VALUE!
#VALUE!
PMT
FV
TIPO
[CHS]
3 [n]
N
I
#VALUE!
400 [PV]
#VALUE!
[f] [REG] 3 [n] 400 [PV] 140 [CHS] [PMT] [g] [BEG] [i] Visor => 5.0862
PV
#VALUE!
PMT
#VALUE!
FV
#VALUE!
[g] [BEG]
Capitalizao Contnua
VF
?
92,000.00
VP
80,000.00
i
t
4.0000% 3.494049
Juros simples:
VP =
VF = VP(1 + i n)
VF
(1 + i n )
VF
- 1
VP
i=
n
VF
- 1
VP
n =
i
Juros compostos:
VP =
VF = VP(1 + i )
i=n
VF
(1 + i )n
1
n
VF
VF
-1 =
-1
VP
VP
VF
log
VP
n=
log( 1 + i )
Outros conceitos de matemtica financeira podem ser vistos no arquivo MATFIN.PPT.
TFIN.PPT.
albruni@hotmail.com
http://albruni.tripod.com
Rubens Fam
E-Mail:
rfama@usp.br
Menu
Menu
Funo
Descrio
AMORDEGRC
AMORLINC
BD
BDD
BDV
CUP.DATA.ANT
CUP.DATA.PRX
CUP.DIAS
CUP.DIAS.IN.LQ
CUP.DIAS.PRX
CUP.NM
DESC
DPD
DURAO
EFETIVA
IPGTO
JUROS.ACUM
JUROS.ACUMV
LUCRO
LUCRO.DESC
LUCRO.PRIM.INC
LUCRO.LT.INC
LUCRO.VENC
MDURAO
MOEDA.DEC
MOEDA.FRA
MTIR
NOMINAL
NPER
OTN
OTN.LUCRO
OTN.VALOR
PGTO.CAP.ACUM
PGTO.JUR.ACUM
PPGTO
PREO
PREO.DESC
PREO.PRIM.INC
PREO.LT.INC
PREO.VENC
RECEBER
SDA
TAXA JUROS
VF.PLANO
o especificado.