Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Deuda Financiera
1 Citibank, N.A,
2 Banco Boston
3 Bco. Amambay
4 Bco. de Asuncin
5 Bco. Regonial
6 Bco. C. del Este
Ponderado
0.020318427
0.011421847
0.044995154
0.006645438
0.00822373
0.018219576
0.109824173
Deuda Financiera
1 Citibank, N.A,
2 Banco Boston
3 Bco. Amambay
4 Bco. de Asuncin
5 Bco. Regonial
6 Bco. C. del Este
TASA INFLACIN..
Monto Miles
122,300
75,000
325,000
40,000
66,000
94,000
722,300
Monto Miles
122,300
75,000
325,000
40,000
66,000
94,000
722,300
Tasas
13.00% => Tasa Efec
10.00% => Tasa Efec
20.00% => Tasa Efec
Tasas
Proporcin Ponderado
12.00% 0.1693202271 0.020318427
11.00% 0.1038349716 0.011421847
10.00% 0.4499515437 0.044995154
1.79%
0.0553786515 0.000988904
9.00% 0.091374775 0.00822373
14.00% 0.1301398311 0.018219576
0.104167639
ASA INFLACIN..12%
E. FISHER
T R
1+0, 20
1
1+0, 08
1.14000
1.12
-1
TR
0.01786
PASIVOS
Proveedores
Banco Amambay
Citibank, N.A,
Interbanco
Sudameris
Capital
Utilidades
2,066,450 Pasivos+Patrimonio
35,250
111,000
480,200
900,000
-180,000
720,000
Total Activos
Activo financiado con deudas con 3os.
310,000
200,000
175,200
85,400
80,000
975,600
240,250
2,066,450
850,600
41.16%
1,215,850
58.84%
2,066,450
100.00%
Beta de la empresa
B
Deuda con terceros
S
Deuda con los dueos
RIESGO OPERACIONAL
20% Tax
1.2525
41.16%
58.84%
( R mR f )
1.2525
RIESGO FINANCIERO
1.2525
12%
-4%
Riesgo o
Prima Operacional
0.1002
B
( R mR f ) ( 1-T )
S
12%
-4%
41.16%
58.84%
80%
0.056079365
B
K e Rf + ( RmR f ) + ( RmR f ) ( 1-T )
S
K e0,04+1,2525 ( 0,150,04 ) +1,2525 ( 0,150,04 )
0.04
Ke
0.1002
19.63%
0,4134
( 1-0,20 )
0,5884
0.0560793651
Tasa exigencia de los dueos; Tasa Rentabilidad Mnima
rima Operacional
Riesgo
Financiero
134
( 1-0,20 )
884
ntabilidad Mnima
PASIVOS
Proveedores
Banco Amambay
Citibank, N.A,
Interbanco
Sudameris
Capital
Utilidades
2,066,450 Pasivos+Patrimonio
35,250
111,000
480,200
900,000
-180,000
720,000
Total Activos
Activo financiado con deudas con 3os.
310,000
200,000
175,200
85,400
80,000
975,600
240,250
2,066,450
850,600
41.16%
1,215,850
58.84%
2,066,450
100.00%
B
S
Beta de la empresa
Deuda con terceros
Deuda con los dueos
20% Tax
1.2525
41.16%
58.84%
CAPM
K e Rf + ( Rm R f )
0.04
Ke
1.2525
14.02%
12%
-4%
ntabilidad Mnima
PASIVOS
Proveedores
Banco Amambay
Citibank, N.A,
Interbanco
Sudameris
Capital
Utilidades
2,066,450 Pasivos+Patrimonio
35,250
111,000
480,200
900,000
-180,000
720,000
Total Activos
Activo financiado con deudas con 3os.
310,000
200,000
175,200
85,400
80,000
975,600
240,250
2,066,450
Ke
Ke
850,600
41.16%
1,215,850
58.84%
2,066,450
100.00%
Beta de la empresa
B
Deuda con terceros
S
Deuda con los dueos
RIESGO OPERACIONAL
20% Tax
1.2525
41.16%
58.84%
( R mR f )
1.2525
12%
-4%
RIESGO FINANCIERO
( R mR f )
1.2525
12%
-4%
Riesgo o
Prima Operacional
0.1002
B
( 1-T )
S
41.16%
58.84%
80%
0.056079365
B
K e Rf + ( RmR f ) + ( RmR f ) ( 1-T )
S
K e0,04+1,2525 ( 0,150,04 ) +1,2525 ( 0,150,04 )
0.04
Ke
0.1002
19.63%
0,4134
( 1-0,20 )
0,5884
0.0560793651
Tasa exigencia de los dueos; Tasa Rentabilidad Mnima
Proporcin
0.150015727
0.09678434
0.084783082
0.041326913
0.038713736
0.472114012
0.116262189
1
(1-T)
N/A
80%
80%
80%
80%
N/A
N/A
Ponderado
N/A
0.010839846
0.008817441
0.004132691
0.004258511
0.092666238
0.022819869
0.143534596
rima Operacional
Riesgo
Financiero
134
( 1-0,20 )
884
ntabilidad Mnima
Date
3-Jan-05
10-Jan-05
18-Jan-05
24-Jan-05
31-Jan-05
7-Feb-05
14-Feb-05
22-Feb-05
28-Feb-05
7-Mar-05
14-Mar-05
21-Mar-05
28-Mar-05
4-Apr-05
11-Apr-05
18-Apr-05
25-Apr-05
2-May-05
9-May-05
16-May-05
23-May-05
31-May-05
6-Jun-05
13-Jun-05
20-Jun-05
27-Jun-05
5-Jul-05
11-Jul-05
18-Jul-05
25-Jul-05
1-Aug-05
8-Aug-05
15-Aug-05
22-Aug-05
29-Aug-05
6-Sep-05
12-Sep-05
19-Sep-05
26-Sep-05
3-Oct-05
10-Oct-05
17-Oct-05
NYSEUS100
Close
5905.97
5874.3
5807.28
5832.39
5986.42
6003.7
5995.02
6044.45
6086.86
5977.19
5941.48
5835.81
5836.24
5884.66
5745.86
5771.32
5800.24
5853.98
5745.83
5910.94
5945.78
5922.03
5938.23
6021.03
5884.83
5887.9
5947.23
6022.59
6017.6
6008.54
5960.13
6000.39
5961.04
5874.82
5935.34
6055.34
6049.1
5941.39
5989.48
5850.66
5833.19
5842.35
variac.
-0.00536237
-0.01140902
0.004323883
0.026409414
0.002886533
-0.00144578
0.008245177
0.007016354
-0.0180175
-0.00597438
-0.01778513
0.000073683
0.008296437
-0.02358675
0.004431016
0.005010985
0.009265134
-0.01847461
0.028735622
0.005894156
-0.00399443
0.002735548
0.013943549
-0.02262071
0.00052168
0.010076598
0.012671445
-0.00082855
-0.00150558
-0.00805687
0.006754886
-0.00655791
-0.01446392
0.010301592
0.020217881
-0.0010305
-0.01780595
0.008094066
-0.0231773
-0.00298599
0.001570324
Google
Close
$ 193.85
$ 199.97
$ 188.28
$ 190.34
$ 204.36
$ 187.40
$ 197.95
$ 185.87
$ 185.90
$ 177.80
$ 180.04
$ 179.25
$ 180.04
$ 192.05
$ 185.00
$ 215.81
$ 220.00
$ 228.02
$ 229.24
$ 241.61
$ 266.00
$ 280.26
$ 282.50
$ 280.30
$ 297.25
$ 291.25
$ 296.23
$ 301.19
$ 302.40
$ 287.76
$ 292.35
$ 289.72
$ 280.00
$ 283.58
$ 288.45
$ 299.09
$ 300.20
$ 315.36
$ 316.46
$ 312.99
$ 296.14
$ 305.00
variac.
0.031570802
-0.05845877
0.010941151
0.073657665
-0.0829908
0.056296692
-0.06102551
0.000161403
-0.04357181
0.012598425
-0.00438791
0.004407252
0.066707398
-0.03670919
0.166540541
0.019415226
0.036454545
0.005350408
0.053960914
0.100947808
0.053609023
0.007992578
-0.00778761
0.060470924
-0.02018503
0.017098712
0.016743746
0.004017398
-0.0484127
0.015950792
-0.00899607
-0.03354963
0.012785714
0.017173284
0.036886809
0.003711257
0.050499667
0.003488077
-0.01096505
-0.05383559
0.029918282
Pepsi
Close
$ 52.45
$ 52.83
$ 53.57
$ 53.22
$ 55.31
$ 55.10
$ 54.20
$ 53.97
$ 53.96
$ 52.70
$ 52.62
$ 51.92
$ 52.76
$ 53.08
$ 54.83
$ 54.47
$ 55.64
$ 56.04
$ 56.43
$ 57.12
$ 56.60
$ 56.01
$ 55.52
$ 55.76
$ 54.27
$ 53.51
$ 53.53
$ 55.45
$ 54.83
$ 54.53
$ 54.39
$ 54.61
$ 54.94
$ 54.31
$ 54.65
$ 55.23
$ 56.00
$ 54.51
$ 56.71
$ 57.47
$ 57.51
$ 57.76
variac.
0.007244995
0.014007193
-0.006533508
0.039270951
-0.003796782
-0.016333938
-0.004243542
-0.000185288
-0.02335063
-0.001518027
-0.013302927
0.016178737
0.006065201
0.032969103
-0.006565749
0.021479714
0.007189073
0.006959315
0.012227539
-0.009103641
-0.010424028
-0.008748438
0.004322767
-0.026721664
-0.014004054
0.000373762
0.035867738
-0.011181244
-0.005471457
-0.002567394
0.004044861
0.006042849
-0.011467055
0.006260357
0.010612992
0.013941698
-0.026607143
0.040359567
0.013401516
0.000696015
0.00434707
CAT
Close
$ 93.38
$ 93.69
$ 89.23
$ 87.46
$ 91.90
$ 92.78
$ 90.84
$ 94.82
$ 99.96
$ 99.00
$ 96.40
$ 93.58
$ 90.15
$ 90.69
$ 83.46
$ 89.81
$ 88.05
$ 90.16
$ 89.00
$ 93.63
$ 94.31
$ 93.97
$ 97.02
$ 100.20
$ 96.86
$ 95.93
$ 98.70
$ 50.67
$ 52.41
$ 53.91
$ 53.61
$ 54.80
$ 54.82
$ 53.49
$ 58.25
$ 58.86
$ 57.72
$ 58.92
$ 58.75
$ 56.62
$ 54.74
$ 55.03
variac.
0.003319769
-0.0476038
-0.019836378
0.050766064
0.009575626
-0.020909679
0.043813298
0.054207973
-0.009603842
-0.026262626
-0.029253112
-0.036653131
0.005990017
-0.07972213
0.076084352
-0.019596927
0.023963657
-0.012866016
0.052022472
0.007262629
-0.003605132
0.032457167
0.032776747
-0.033333333
-0.009601487
0.028875222
-0.48662614
0.034339846
0.028620492
-0.00556483
0.022197351
0.000364964
-0.024261219
0.088988596
0.010472103
-0.019367992
0.020790021
-0.002885268
-0.036255319
-0.033203815
0.005297771
CALCULO DE COVARIANZAS
COV( i;M )
2M
0.0001540788 0.9809061795
0.000157078
<==>
0.980906179 <=PENDIENTE(E4:E44;C4:C44)
Pepsi
7.66931E-005 0.4882485529
0.000157078
<==>
0.488248553 <=PENDIENTE(G4:G44;C4:C44)
CAT
0.0001254074
0.000157078
<==>
0.798376492 <=PENDIENTE(I4:I44;C4:C44)
0.798376492
=PENDIENTE(E4:E44;C4:C44)
=PENDIENTE(G4:G44;C4:C44)
=PENDIENTE(I4:I44;C4:C44)
[ [ [ ]] ]
]]
[ [
1+
B
1T
S
L U 1+
B
[ 1T ]
S
0.737776
1.75
= 1.291108
E R R f + ( R M R f ) K e
4%
0.737776
12%
-4%
0.09902208
1.291108
12%
-4%