Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Resolución Ejercicios de Prueba Tipo
Resolución Ejercicios de Prueba Tipo
Bullet
Fechas semestres Cupones VA_flujo*t
0 $ (23,460,000.00)
inicia 1/1/2019 1 $ 701,500 $679,090.03
7/1/2019 2 $ 701,500 $1,314,791.92
1/1/2020 3 $ 701,500 $1,909,184.79
7/1/2020 4 $ 701,500 $2,464,259.17
1/1/2021 5 $ 701,500 $2,981,920.58
7/1/2021 6 $ 701,500 $3,463,992.93
1/1/2022 7 $ 701,500 $3,912,221.76
7/1/2022 8 $ 701,500 $4,328,277.43
1/1/2023 9 $ 701,500 $4,713,758.09
7/1/2023 10 $ 701,500 $5,070,192.64
1/1/2024 11 $ 701,500 $5,399,043.47
7/1/2024 12 $ 701,500 $5,701,709.20
1/1/2025 13 $ 701,500 $5,979,527.23
7/1/2025 14 $ 701,500 $6,233,776.25
1/1/2026 15 $ 701,500 $6,465,678.59
7/1/2026 16 $ 701,500 $6,676,402.54
1/1/2027 17 $ 701,500 $6,867,064.57
7/1/2027 18 $ 701,500 $7,038,731.41
1/1/2028 19 $ 701,500 $7,192,422.11
7/1/2028 20 $ 701,500 $7,329,110.01
vence 1/1/2029 21 $ 23,701,500 $251,702,990.21
suma $347,424,144.91
Precio $ 23,460,000.00
DM 14.81 semestres
el riesgo de no pago
riesgo de liquidez
riesgo de recompra
Trade off Riesgo Rendimiento
Opciones financieras
Installment
Fechas semestres Cupones VA_flujo*t
0 ($22,670,381.80) vna
inicia 1/1/2019 1 $ 1,484,873 pago
7/1/2019 2 $ 1,484,873
1/1/2020 3 $ 1,484,873
7/1/2020 4 $ 1,484,873
1/1/2021 5 $ 1,484,873
7/1/2021 6 $ 1,484,873
1/1/2022 7 $ 1,484,873
7/1/2022 8 $ 1,484,873
1/1/2023 9 $ 1,484,873
7/1/2023 10 $ 1,484,873
1/1/2024 11 $ 1,484,873
7/1/2024 12 $ 1,484,873
1/1/2025 13 $ 1,484,873
7/1/2025 14 $ 1,484,873
1/1/2026 15 $ 1,484,873
7/1/2026 16 $ 1,484,873
1/1/2027 17 $ 1,484,873
7/1/2027 18 $ 1,484,873
1/1/2028 19 $ 1,484,873
7/1/2028 20 $ 1,484,873
vence 1/1/2029 21 $ 1,484,873
suma $0.00
Precio $ 22,670,381.80
DM 0.00 semestres
el riesgo de no pago
riesgo de liquidez
riesgo de recompra
Trade off Riesgo Rendimiento
Opciones financieras
Installment
Fechas semestres Cupones VA_flujo*t
0 ($23,460,000.00) vna
inicia 1/1/2019 1 $ 1,484,873 $1,445,190.09 pago
7/1/2019 2 $ 1,484,873 $2,813,135.67
1/1/2020 3 $ 1,484,873 $4,106,933.26
7/1/2020 4 $ 1,484,873 $5,329,569.02
1/1/2021 5 $ 1,484,873 $6,483,922.45
7/1/2021 6 $ 1,484,873 $7,572,770.00
1/1/2022 7 $ 1,484,873 $8,598,788.45
7/1/2022 8 $ 1,484,873 $9,564,558.32
1/1/2023 9 $ 1,484,873 $10,472,567.07
7/1/2023 10 $ 1,484,873 $11,325,212.23
1/1/2024 11 $ 1,484,873 $12,124,804.45
7/1/2024 12 $ 1,484,873 $12,873,570.40
1/1/2025 13 $ 1,484,873 $13,573,655.63
7/1/2025 14 $ 1,484,873 $14,227,127.33
1/1/2026 15 $ 1,484,873 $14,835,976.96
7/1/2026 16 $ 1,484,873 $15,402,122.82
1/1/2027 17 $ 1,484,873 $15,927,412.55
7/1/2027 18 $ 1,484,873 $16,413,625.54
1/1/2028 19 $ 1,484,873 $16,862,475.26
7/1/2028 20 $ 1,484,873 $17,275,611.49
vence 1/1/2029 21 $ 1,484,873 $17,654,622.51
suma $234,883,651.51
Precio $23,460,000.00
DM 10.01 semestres
el riesgo de no pago
riesgo de liquidez
riesgo de recompra
Trade off Riesgo Rendimiento
Opciones financieras
Bullet
Fechas semestres Cupones VA_flujo*t
0 $ (17,250,000.00)
inicia 1/1/2019 1 0.00
7/1/2019 2 0.00
1/1/2020 3 0.00
7/1/2020 4 0.00
1/1/2021 5 0.00
7/1/2021 6 0.00
1/1/2022 7 0.00
7/1/2022 8 0.00
1/1/2023 9 0.00
7/1/2023 10 0.00
1/1/2024 11 0.00
7/1/2024 12 0.00
1/1/2025 13 0.00
7/1/2025 14 0.00
1/1/2026 15 0.00
7/1/2026 16 0.00
1/1/2027 17 0.00
7/1/2027 18 0.00
1/1/2028 19 0.00
7/1/2028 20 0.00
vence 1/1/2029 21 $ 23,000,000.00
suma $0.00
Precio $ 17,250,000.00
DM 0.00 semestres
el riesgo de no pago
riesgo de liquidez
riesgo de recompra
Trade off Riesgo Rendimiento
Opciones financieras
Bullet
Fechas semestres Cupones VA_flujo*t
0 ($17,903,464.25)
inicia 1/1/2019 1 0.00 $0.00
7/1/2019 2 0.00 $0.00
1/1/2020 3 0.00 $0.00
7/1/2020 4 0.00 $0.00
1/1/2021 5 0.00 $0.00
7/1/2021 6 0.00 $0.00
1/1/2022 7 0.00 $0.00
7/1/2022 8 0.00 $0.00
1/1/2023 9 0.00 $0.00
7/1/2023 10 0.00 $0.00
1/1/2024 11 0.00 $0.00
7/1/2024 12 0.00 $0.00
1/1/2025 13 0.00 $0.00
7/1/2025 14 0.00 $0.00
1/1/2026 15 0.00 $0.00
7/1/2026 16 0.00 $0.00
1/1/2027 17 0.00 $0.00
7/1/2027 18 0.00 $0.00
1/1/2028 19 0.00 $0.00
7/1/2028 20 0.00 $0.00
vence 1/1/2029 21 $ 23,000,000.00 $375,972,749.29
suma $375,972,749.29
Precio $17,903,464.25
DM 21.00 semestres
el riesgo de no pago
riesgo de liquidez
riesgo de recompra
Trade off Riesgo Rendimiento
Opciones financieras