Escolar Documentos
Profissional Documentos
Cultura Documentos
TEA=
N=
$20,000.00
6.49%
10 Aos
a)
b)
TEA=
R=
M=
N=
6.49%
$1,298.00
$20,000.00
10
TEA=
R=
M=
N=
B0=
$9,335.47
B0=
d)
TEA=
R=
M=
N=
B0=
6.49%
$1,298.00
$20,000.00
8
$20,000.00
e)
5.90%
$1,298.00
$20,000.00
6
$20,582.07
TEA=
R=
M=
N=
B0=
5.90%
$1,298.00
$20,400.00
6
$20,865.66
f)
TEA=
R(180)=
M(180)=
n=
m=
N=
kb=
B0=
6.49%
$638.80
$20,000.00
10
2 (semestral)
20
7.00%
$19,294.67
g)
B0=
TEA=
R=
M=
N=
Kb=
$20,134.56
7.80%
$1,560.00
$20,000.00
6
7.66%
i(180)=
3.1940%
i(180)=
3.4408%
c)
TEA=
R=
M=
N=
B0=
7.50%
$1,298.00
$20,000.00
6
$19,051.84
M=
TEA=
n=
m=
i(ao 1)=
i(ao 2)=
$30,000.00
4.5%
2 aos
2 semestral
i(180)
2.23%
3.50%
3.00%
i1(180)=
i2(180)=
1.73%
1.49%
4.90%
i(180)=
2.42%
a)
TEA=
b)
Kb=
100.833%
Kb=
TEA=
0
$30,000.00
AO 1
1
$30,520.48
$31,050.00
AO 2
3
$31,512.31
$31,981.50
$711.67
$0.00
$679.15
$690.94
$701.22
$32,693.17
B0
$31,685.51
R
$663.11
R
$658.67
R
$652.68
Vf
$29,711.04
$30,250.00
$30,774.82
$31,308.75
$31,774.91
$32,248.01
$707.07
$717.60
$32,965.61
$30,250.00
$684.81
$696.70
B0
R
R
R
Vf
-$30,250.00 668.633194 664.160949 658.123165 29958.6344
1.4213%
2.863%
M=
Kb=
I=TEA
n=
m=
N=
%P=
P=
$20,000.00
100.125%
6.78%
$20,025.0
i(90)=
1.6535%
5 aos
4 trimestral
20
2%
$400.00
e=
c=
f=
e+c+f=
0.13%
0.078%
0.098%
0.306%
a)
a)
t=
30.00%
5%
IRR=TRIM=
Kb=
1.749%
7.181%
1.7248%
7.080%
KbNeto=
5.026%
6.726%
b)
b)
R=
$330.71
$19,963.72
$330.71
$330.71
$20,044.6
$330.71
$330.71
20
$20,400.00
$20,400.0
M=
TEA=
n=
m=
N=
$10,000.0
3.5%
TESemestral=
1.73%
2
2
4
e=
c=
f=
e+c+f=
0.80%
0.55%
0.078%
1.43%
B0=
i(anual)=
P=
irenta=
0.988
3.20%
1.50%
30.00%
i(180)
$9,880.0
1.59%
IIR=TRIM=
Kb=
Kbneto=
B0
-$9,738.91
4.43%
9.06%
6.34%
$10,158.74
$10,320.00
$10,483.82
R
$176.25
R
$179.05
R
$181.89
$10,650.24
$159.75
$184.78
Vf
$10,994.77
P0=
D1=
D2=
D3=
IIR
???
$2.00
$3.00
$4.00
12%
a)
P0=
P0=
1.7857143 +
7.024
2.39158163 +
2.84712099
1.7857143 +
9.003
2.39158163 +
4.82587008
a)
D3=
$6.78
P0=
P0=
D0=
D1=
g=
Ks=
$0.56
$0.58
3.50%
12%
P0=
$6.82
P0=
D0=
D1=
g=
Ks=
$6.50
$0.36
$0.38
4.50%
10.29%
P0=
D0=
D1=
g=
e=
c=
f=
e+c+f=
Ks=
$5.45
$0.35
$0.36
2.50%
0.45%
0.18%
0.067%
0.70%
9.13%
ESTUCTURA DE CAPITAL
Deuda
Patrimonio
Utilidades Retenidas
Emision de acciones comunes
Total
Importe
Participacion
$1,800,000.00
72.0%
$200,000.00
$500,000.00
$2,500,000.00
8.0%
20.0%
100.0%
ESTUCTURA DE DEUDA
Tipo de Financiamiento
Bonos
Arrendamiento Financiero
Prestamo Bancario
Total deuda
Porcentaje de
Participacion
$1,000,000.00
55.56%
$300,000.00
16.67%
$500,000.00
27.78%
$1,800,000.00
100.00%
Importe
Utilidades Retenidas
Emision de acciones comunes
Total
Importe
Participacion
$200,000.00
14.0%
$500,000.00
14.6%
$700,000.00
Deuda
Utilidades Retenidas
Emision de acciones comunes
Total
Costo Promedio Ponderado del Capital
Importe
$1,800,000.00
$200,000.00
$500,000.00
$2,500,000.00
Costo Financiero
7.60%
14.0%
14.6%
Costo del
Financiamiento
8.90%
12.45%
13.80%
Promedio
Ponderado
4.94%
2.08%
3.83%
10.85%
7.60%
Porcentaje de
Participacion
72.00%
8.00%
20.00%
100.00%
Porcentaje de
ponderacion
5.47%
1.12%
2.91%
9.50%
Aos
$30,000.00
4.50%
3
100.250%
$30,075.000
$1,350.00
1%
$300.00
0.14%
0.10%
0.08%
30%
Valor de Cotizacion
0
1
2
3
$30,075.000
Arrendamiento Financiero
Importe
Tasa
Tasa equivalente Trimestral
Aos
Cuotas Trimestrales por ao
Numero de cuotas
Cuota Trimestral
Comisiones
Porcentaje del valor de recompra del activo
Valor de recompra del activo
Cuota
0
1
2
3
4
5
6
Costos de
Emision
0.32%
$3,000,000.00
11.00%
2.6433%
3
4
12
$295,005.35
$145.00
1%
$30,000.00
Comisiones
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$145.00
$145.00
$145.00
$145.00
$145.00
$145.00
7
8
9
10
11
12
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$145.00
$145.00
$145.00
$145.00
$145.00
$145.00
TIR=
TEA=
Calculo del costo del patrimonio por el metodo del flujo de caja descontado Utilidades retenidas
P0=
D0=
g=
D1=
$6.50
$0.80
3.0%
0.824
Ks=
Ke=
15.68%
15.72%
ESTUCTURA DE CAPITAL
Deuda
Patrimonio
Utilidades Retenidas
Emision de accione
Total
Importe
Participacion
$6,000,000.00
60.0%
$1,500,000.00
$2,500,000.00
$10,000,000.00
15.0%
25.0%
100.0%
ESTUCTURA DE DEUDA
Tipo de Financiamiento
Bonos
Arrendamiento Financiero
Total deuda
Promedio Poderado de la deuda
Porcentaje de
Participacion
$3,000,000.00
50.00%
$3,000,000.00
50.00%
$6,000,000.00
100.00%
Importe
PATRIMONIO
Utilidades Retenidas
Emision de acciones comu
Total
CALCULO DEL WACC
Importe
Participacion
$1,500,000.00
15.68%
$2,500,000.00
15.72%
$4,000,000.00
Importe
Deuda
$6,000,000.00
Utilidades Retenidas
$1,500,000.00
Emision de acciones comu
$2,500,000.00
Total
$10,000,000.00
Costo Promedio Ponderado del Capital
Costo
Financiero
8.90%
15.68%
15.7%
Intereses por
Cupon
$1,350.00
$1,350.00
$1,350.00
Flujos
-$3,000,000.00
$295,150.35
$295,150.35
$295,150.35
$295,150.35
$295,150.35
$295,150.35
Prima a la
Redencion
$300.00
Devolucion
de Valor
Nominal
$30,000.00
TIR=
Flujo Final
-$29,979.362
$1,350.00
$1,350.00
$31,650.00
6.25%
$295,150.35
$295,150.35
$295,150.35
$295,150.35
$295,150.35
$325,150.35
2.7716%
11.556%
Costo del
Financiamiento
6.25%
11.56%
Promedio
Ponderado
3.12%
5.78%
8.90%
Porcentaje de
Porcentaje de
Participacion
ponderacion
60.00%
5.34%
15.00%
2.35%
25.00%
3.93%
100.00%
11.62%
Valor de
Cotizacion
Aos
0
1
2
3
$10,033.333
$10,000.00
5.60%
5
100.333%
$10,033.333
1%
0.13%
0.07%
30%
Costos de
Emision
Intereses
por Cupon
0.20%
$0.00
$0.00
$0.00
Arrendamiento Financiero
Importe
$3,000,000.00
Tasa
11.00%
Tasa equivalente Trimestral
2.6433%
Aos
3
Cuotas Trimestrales por ao
4
Numero de cuotas
12
Cuota Trimestral
$295,005.35
Comisiones
$145.00
Porcentaje del valor de recompra del activo
1%
Valor de recompra del activo
$30,000.00
Cuota
0
1
2
3
4
5
6
Comisiones
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$145.00
$145.00
$145.00
$145.00
$145.00
$145.00
Flujos
###
$295,150.35
$295,150.35
$295,150.35
$295,150.35
$295,150.35
$295,150.35
7
8
9
10
11
12
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$295,005.35
$145.00
$145.00
$145.00
$145.00
$145.00
$145.00
TIR=
TEA=
$295,150.35
$295,150.35
$295,150.35
$295,150.35
$295,150.35
$325,150.35
2.7716%
11.556%
Calculo del costo del patrimonio por el metodo del flujo de caja descontado Utilidades retenidas
P0=
D0=
g=
D1=
$6.50
$0.80
3.0%
0.824
Ks=
Ke=
15.68%
15.70%
ESTUCTURA DE CAPITAL
Deuda
Patrimonio
Utilidades Reten
Emision de acci
Total
Importe
Participacion
$6,000,000.00
60.0%
$1,500,000.00
$2,500,000.00
$10,000,000.00
15.0%
25.0%
100.0%
ESTUCTURA DE DEUDA
Costo del
Financiamie
Porcentaje de
nto
Participacion
Bonos
$3,000,000.00
50.00%
-0.03%
Arrendamiento Financi
$3,000,000.00
50.00%
11.56%
Total deuda
$6,000,000.00
100.00%
Promedio Poderado de la deuda
Tipo de Financiamiento
Importe
PATRIMONIO
Utilidades Retenidas
Emision de acciones c
Total
Importe
Participacion
$1,500,000.00
15.68%
$2,500,000.00
15.70%
$4,000,000.00
Costo
Financiero
Importe
Deuda
$6,000,000.00
Utilidades Retenidas
$1,500,000.00
Emision de acciones c
$2,500,000.00
Total
$10,000,000.00
Costo Promedio Ponderado del Capital
5.76%
15.68%
15.7%
Porcentaje
de
Participacion
60.00%
15.00%
25.00%
100.00%
Prima a la
Redencion
$0.00
Devolucion
de Valor
Nominal
$10,000.00
TIR=
Flujo Final
-$10,013.267
$0.00
$0.00
$10,000.00
-0.03%
Utilidades retenidas
Promedio
Ponderado
-0.01%
5.78%
5.76%
Porcentaje
de
ponderacion
3.46%
2.35%
3.93%
9.74%
Valor de
Cotizacion
Aos
Costos de Emision
Intereses por
Cupon
0
1
2
3
Arrendamiento Financiero
Importe
Tasa
Tasa equivalente Trimestral
Aos
Cuotas Trimestrales por ao
Numero de cuotas
Cuota Trimestral
Comisiones
Porcentaje del valor de recompra del activo
Valor de recompra del activo
Cuota
Comisiones
0
1
2
3
4
5
6
7
8
9
10
11
12
TIR=
TEA=
Flujos
Prima a la Redencion
Devolucion
Flujo Final
de Valor
Nominal
P0=
D0=
g=
D1=
Ks=
Ke=
ESTUCTURA DE CAPITAL
Importe
Participacion
Deuda
Patrimonio
Utilidades Retenidas
Emision de acciones comunes
Total
ESTUCTURA DE DEUDA
Tipo de Financiamiento
Importe
Porcentaje de
Participacion
Costo del
Financiamiento
Promedio Ponderado
Porcentaje de
Participacion
Porcentaje de
ponderacion
Bonos
Arrendamiento Financiero
Total deuda
Promedio Poderado de la deuda
PATRIMONIO
Importe
Participacion
Utilidades Retenidas
Emision de acciones comunes
Total
CALCULO DEL WACC
Importe
Deuda
Utilidades Retenidas
Emision de acciones comunes
Total
Costo Promedio Ponderado del Capital
Costo Financiero
Aos
0
1
2
3
Arrendamiento Financiero
Importe
Tasa
Tasa equivalente Trimestral
Aos
Cuotas Trimestrales por ao
Numero de cuotas
Cuota Trimestral
Comisiones
Porcentaje del valor de recompra del activo
Valor de recompra del activo
$5,000.00
6.80%
3
100.286%
$5,014.29
$340.00
2%
$100.00
0.057%
0.047%
0.056%
30%
Valor de Cotizacion
$5,014.286
Costos de
Emision
Intereses por
Cupon
Prima a la
Redencion
0.16%
$340.00
$340.00
$340.00
$750,000.00
11.50%
2.7587%
4
4
16
$58,612.26
$67.60
2%
$15,000.00
$100.00
Cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Comisiones
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
$58,612.26
IRR(90)=
TEA=
Flujos
-$750,000.00
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$58,679.86
$67.60
$73,679.86
2.9385%
12.282%
PRESTAMO
P=
I=
n=
m=
N=
R=
$1,550,000.00
15%
2
4
8
226014.30
Cuota
I(90)=
Comisiones
Flujos
0.03555808
0
1
2
3
4
5
6
7
8
$226,014.30
$226,014.30
$226,014.30
$226,014.30
$226,014.30
$226,014.30
$226,014.30
$226,014.30
$48.33
$48.33
$48.33
$48.33
$48.33
$48.33
$48.33
$48.33
IRR(90)
I=
Calculo del costo del patrimonio por el metodo del flujo de caja descontado Utilidades retenidas
P0=
D0=
g=
D1=
$6.80
$0.61
2.5%
0.62525
Ks=
Ke=
11.69%
11.71%
ESTUCTURA DE CAPITAL
Deuda
Patrimonio
Utilidades Retenidas
Emision de acciones comunes
Total
ESTUCTURA DE DEUDA
Importe
$6,100,000.00
Participacion
58.1%
$1,300,000.00
$3,100,000.00
$10,500,000.00
12.4%
29.5%
100.0%
-$1,550,000.00
$226,062.63
$226,062.63
$226,062.63
$226,062.63
$226,062.63
$226,062.63
$226,062.63
$226,062.63
3.561%
15.023%
Tipo de Financiamiento
Bonos
Arrendamiento Financiero
Prestamos
Total deuda
Promedio Poderado de la deuda
Costo del
Promedio
Porcentaje de
Financiamiento Ponderado
Participacion
$3,800,000.00
62.30%
7.37%
4.59%
$750,000.00
12.30%
12.28%
1.51%
$1,550,000.00
25.41%
15.02%
3.82%
$6,100,000.00
100.00%
9.92%
Importe
PATRIMONIO
Utilidades Retenidas
Emision de acciones comunes
Total
Importe
$1,300,000.00
$3,100,000.00
$4,400,000.00
Participacion
11.69%
11.71%
Costo Financiero
Deuda
Utilidades Retenidas
Emision de acciones comunes
Total
Costo Promedio Ponderado del Capital
Importe
$6,100,000.00
$1,300,000.00
$3,100,000.00
$10,500,000.00
9.92%
11.69%
11.71%
Porcentaje
de
ponderacion
58.10%
5.76%
12.38%
1.45%
29.52%
3.46%
100.00%
10.67%
Porcentaje de
Participacion
Devolucion
de Valor
Nominal
$5,000.00
TIR=
Flujo Final
-$5,006.263
$340.00
$340.00
$5,440.00
7.37%