Professional Documents
Culture Documents
1- 1 1
Valor del Bono = INT (1+rd)^N + M (1+rd)^N
Vd rd
CAPITALIZACION SEMESTRAL
1- 1
Valor del Bono = INT (1+rd/2)^2*N + M
Vd 2 rd/2 (1+rd/2)^2*N
RAV = INT + M - Vd
N
2 (Vd) + M
3
R 80 + 925 -1000
1000 1000
R 0.08 + (0.075)
R 0.5
R 80 + 1100 -1000
1000 1000
R 0.08 + 0.100
R 18.0
Ṗ0 = D
rs
Ṗ0 = D0 (1 + g) → Ṗ0 = Ḋ1
rs - g rs - g
rs = Ḋ1 + g
P0
R = Ṗ1 - P0 + Ḋ1
P0 P0
Ṗt = Ḋt (1 + gnorm ) → Ṗt = Ḋt + 1
rs - gnorm rs - gnorm
Ṗaccion = Ḋ1 + Ḋ2 + Ṗ 2
(1 + rs )^1 (1 + rs )^2
rs total
Tasa Constante 6%
Rendimiento Dividendos 7%
13%
g1super 0.50
g2super 0.25
gnorm 0.06
D0 1.00
Ḋ1 = D0 (1 + g) Ḋ1 = 1 (1 + 0.50) Ḋ1 = 1.50
Ḋ2= D1 (1 + g) Ḋ2= 1.50 (1 + 0.25) Ḋ2= 1.88
Ḋ3= D2 (1 + g) Ḋ3= 1.88 (1 + 0.06) Ḋ3= 1.99
Ṗt = Ḋt + 1
rs - gnorm
Ṗ2 = Ḋ3
0.13 - 0.06
Ṗ2 = 1.99
0.13 - 0.06
Ṗ2 = 28.392857143
Ṗaccion = Ḋ1 + Ḋ2 + Ṗ 2
(1 + rs )^1 (1 + rs )^2
a. gsuper 0.15
gnorm 0.05
D0 1.75
rs 0.12
b.
2018 Ḋ6= D5 (1 + g) Ḋ6= 3.6959
2017 Ṗt = Ḋt + 1
rs - gnorm
2017 Ṗ5 = Ḋ6
0.12 - 0.05
2017 Ṗ5 = 3.70
0.12 - 0.05
2017 Ṗ5 = 52.7981
Ṗ0 = Ḋ1 + Ḋ2 + Ḋ3 + Ḋ4 +
(1 + rs )^1 (1 + rs )^2 (1 + rs )^3 (1 + rs )^4
c.
Año 2013 (por diferencia)
rdiv = Ḋ1
P0
rdiv = 2.0125
39.44
rs = Ḋ1 + g
P0
rs = 5.10% + 6.90%
Ṗ1 = Ḋ2 + Ḋ3 + Ḋ4 + Ḋ5 + Ṗ 5
(1 + rs )^1 (1 + rs )^2 (1 + rs )^3 (1 + rs )^4
R = Ṗ1 - P0
P0
R = 2.72
39.44
Año 2017
2017 rdiv = Ḋ6
P5
56.318
1.7623417
31.95635