Professional Documents
Culture Documents
Facultad de Econom
F
Simul
Spt
Alumna: Mar
Profesor: Edu
Finanzas III
Simulador financiero
Sptimo Semestre
FINANCIAMIENTO
Prestamo Bancario
FINANCIAMIENTO
Obligaciones Serie A
Obligaciones Serie B
FINANCIAMIENTO
Acciones Preferentes
FINANCIAMIENTO
Acciones Comunes
70%
30%
INVERSION
Activos Fijos
Capital de Trabajo
EBIT
PROMEDIO
1
DISTRIBUC
AO 1
0.12
IMPORTE
$135,000
TASA INTERES
13%
IMPORTE
$65,000
$80,000
RENDIMIENTO
14%
16%
IMPORTE
$35,000
TASA INTERES
5.00%
IMPORTE
$100,000
VALOR NOMINAL
50
$200,000.00
140,000.00
60,000.00
PRECIO DE VENTA
24
INCREMENTO ANUAL
8%
COSTOS INCURRIDOS
VALOR
5
3
2.5
INCREMENTO ANUAL
15%
5%
10%
40%
AO 2
0.15
DISTRIBUCION DE PROABILIDADES
AO 3
0.19
Indicaciones
VALOR NOMINAL
130
80
VALOR MERCADO
53
6.50
DIVIDENDOS
7.50
8.20
ACTIVOS FIJOS
VIDA UTIL (Aos)
VALOR DE RESCATE
DEPRECIACION
6
15%
LINEA RECTA
ILIDADES
AO 4
0.24
AO 5
0.18
AO 6
0.12
e capital
puesto de
esgo y
y la T.I.R
NDOS
5.50
TIPO DE
FINANCIAMIENTO
Prestamo Bancario
Obligaciones Serie A
Obligaciones Serie B
Acciones Preferentes
Acciones Comunes
TOTAL
TASA REA
PRESTAMO BANCARIO
TR= Tasa de Interes (1-Tasa Global)
OBLIGACIONES
VALOR NOMINAL TOTAL= VN Serie A + VN Serie B
VNT =
210
TR Serie A = VN/VNT (Tasa Rendimiento)
TR Serie A = 0.087
TR Serie B = VN/VNT (Tasa Rendimiento)
TR Serie B = 0.061
ACCIONES PREFERENTES
TR = Minimo Legal
TR = 5.00%
ACCIONES COMUNES
Diferencia = VN / VMdo.
Diferencia
= Valor Absoluto/VN
= 0.06
VN1 = Y= 66.03
VN2 = Y= 46.06
X=
X =
0.156
0.06
X =
0.18
INTERPOLACION
(_2_1 )) =
X = _1+((_1)/(_2_1 )
X = 0.156
TIR = 0.156
ESTRUCTURA
FINANCIERA
IMPORTE
135,000
65,000
80,000
35,000
100,000
415,000
32.53%
15.66%
19.28%
8.43%
24.10%
100.00%
7.80%
8.67%
6.10%
5.00%
15.63%
43.19%
FME= $
TASA REAL
RIO
sa Global)
TASA REAL
7.80%
GACIONES
Serie B
210
VNT (Tasa Rendimiento)
ACCIONES COMUNES
Diferencia = VN / VMdo.
3.00
Y=
Y =
50
66.03
TASA REAL
COSTO DE
CAPITAL (K)
2.54%
1.36%
1.17%
0.42%
3.77%
9.26% K=
38,421.55
RPOLACION
_1)/(_2_1 )
Y =
46.06
9.26%
LINEA RECTA
ACTIVO FIJO
Monto a Depreciar
Valor de rescate
140,000.00
21,000.00
119,000.00
19,833.33
25
CONCEPTO
Precio de Venta
(-) Costos Incurridos
Materiales
Mano de Obra
Gastos Indirectos
(=) Margen de Contribucin
CONCEPTO
Materiales
Mano de Obra
Gastos Indirectos
TENDENCIA DE MARGEN DE
DATOS DE ESTUDIO DE MERCADO
VALOR
INCREMETNO
8%
24
5
3
2.5
15%
5%
10%
INVERSION DE
CAPITAL
INFLACION
PONDERADA
1
2
3
4
5
6
60,000.00
53,428.57
47,576.87
42,366.07
37,725.98
33,594.08
10.95%
10.95%
10.95%
10.95%
10.95%
10.95%
2
$25.92
$11.65
$5.75
$3.15
$2.75
$14.27
SE AL COSTO
INCREMENTO
ANUAL
15%
5%
10%
$27.84
$12.80
$6.50
$3.30
$3.00
$15.04
INFLACION
7.143%
1.429%
2.381%
10.95%
AL DE TRABAJO
INVERSION
ADICIONAL
INVERSION TOTAL
$6,571.43
$5,851.70
$5,210.80
$4,640.09
$4,131.89
$3,679.35
$53,428.57
$47,576.87
$42,366.07
$37,725.98
$33,594.08
$29,914.73
AOS
3
$29.76
$13.95
$7.25
$3.45
$3.25
$15.81
4
$31.68
$15.10
$8.00
$3.60
$3.50
$16.58
5
$33.60
$16.25
$8.75
$3.75
$3.75
$17.35
6
$35.52
$17.40
$9.50
$3.90
$4.00
$18.12
CONCEPTO
Ingresos Marginales
Costo de Financiamieto (-)
Depreciacin Ejercicio (-)
Valor de Rescate (+)
Flujo de Efectivo Antes de Impts. (=)
Tasa Fiscal (-)
Flujo de Efectivo Desp. de Impts. (=)
Depreciacin Ejercicio (+)
Amortizacin de Capital (-)
Inversin Adicional Capital Trabajo (-)
Flujo Efectivo $ Constantes(=)
() Costo ponderado de Capital
(=) Flujo Efectivo $ Corrientes
AOS
1
$142,700.00
0.00
19,833.33
0.00
$122,866.67
49,146.67
$73,720.00
19,833.33
0.00
6,571.43
$86,981.90
2
$150,400.00
0.00
19,833.33
0.00
$130,566.67
52,226.67
$78,340.00
19,833.33
0.00
5,851.70
$92,321.63
3
$158,100.00
0.00
19,833.33
0.00
$138,266.67
55,306.67
$82,960.00
19,833.33
0.00
5,210.80
$97,582.53
4
$165,800.00
0.00
19,833.33
0.00
$145,966.67
58,386.67
$87,580.00
19,833.33
0.00
4,640.09
$102,773.24
1.00
86981.90
1.19
77338.43
1.30
74818.65
1.43
72121.34
5
$173,500.00
0.00
19,833.33
0.00
$153,666.67
61,466.67
$92,200.00
19,833.33
0.00
4,131.89
$107,901.44
6
$181,200.00
0.00
19,833.33
21,000.00
$182,366.67
72,946.67
$109,420.00
19,833.33
0.00
3,679.35
$125,573.98
1.56
69303.78
1.70
73820.21
454,384.32
PERIODOS
1
2
3
4
5
6
R= FE
$ CORR.
86,981.90
92,321.63
97,582.53
102,773.24
107,901.44
125,573.98
P ()
0.12
0.15
0.19
0.24
0.18
0.12
1
RIESGO Y CERTEZA
RIESGO =
RIESGO =
10.6%
NOTA:
Costo de Capital = (1+K)
AO 1
1.00
AO 2
1.19374
AO 3
1.30425
= ( R * P )
$
10,437.83 $
13,848.24
18,540.68
24,665.58
19,422.26
15,068.88
101,983.47 $
= (R-) * P()
27,005,633.01
14,002,663.41
3,679,965.50
149,696.98
6,304,028.94
66,781,469.77
117,923,457.61
10,859.26
Y CERTEZA
AO 4
1.42500
CERTEZA =
1-
CERTEZA =
89.4%
AO 5
1.55693
AO 6
1.70108
VPN =
200000
+
111,936.32
)^
(1+ 0.0986
215,737.84
VPN =
-47,937.10
ONSTANTES
VPN=
-47,937.10
200000
+
63,674.95
215,737.84