Examen Final Finanzas
Examen Final Finanzas
Examen Final Finanzas
15,625,000
158,375,000
552,000,000
400,000,000
1,126,000,000
2,225,000,000
400,000,000
1,825,000,000
367,500,000
81,500,000
3,400,000,000
150,000,000
225,000,000
312,500,000
200,000,000
625,000,000
500,000,000
2,012,500,000
1,000,000,000
125,000,000
100,000,000
162,500,000
1,387,500,000
3,400,000,000
2,500,000,000
AÑO 3 (H)
VALOR
312,500,000
625,000,000
500,000,000
1,437,500,000
AÑO 3 (H)
VALOR
1,000,000,000
125,000,000
100,000,000
1,225,000,000
2,662,500,000
AÑO 3 (P)
2,500,000,000
1,520,000,000 60%
100,000,000
880,000,000
280,000,000 10%
126,000,000 5%
474,000,000
172,500,000
301,500,000
99,495,000 33%
202,005,000
317,580,000
10.05%
AÑO 3 (H)
VALOR Kd INTERESES
312,500,000 16.0% 50,000,000
625,000,000 18.5% 115,625,000
500,000,000 10.0% 50,000,000
1,437,500,000 15.00% 215,625,000 El Kd promedio se calcula
dividiendo el total de intereses
entre el total de pasivo
financiero
0%
1%
2%
3%
4%
5%
6%
7%
8%
9%
10%
11%
12%
13%
14%
15%
16%
17%
18%
19%
20%
21%
22%
23%
24%
25%
26%
27%
28%
medio se calcula
total de intereses
otal de pasivo
anciero
35%
36%
37%
38%
39%
40%
41%
48%
49%
50%
51%
52%
53%
54%
55%
56%
57%
58%
61%
62%
65%
66%
68%
90%
91%
92%
93%
94%
95%
1) La rentabilidad del activo para el año 2 es de:
A. 15.28%
Utilidad Operativ
B. 14.91% R OA
Activos
C. 16.29%
D. 17.12%
A. 4.50%
B. 5.70%
C. 4.75%
D. 5.50%
UODI 317,580,000
Activos 2,130,000,000
KDT 10.05%
Pasivo Financiero 1,150,000,000
Patrimonio con costo 980,000,000
ROE= 21.87%
A. 79,505,000
B. 80,260,000
C. 87,363,000
D. 78,520,000
Pasivo 1,150,000,000
Kdt 10.05%
Patrimonio 980,000,000
Ke 12.50%
Activo 2,130,000,000
UODI 317,580,000
Activos 2,130,000,000
ROA 14.91%
A. 22.0%
B. 23.0%
C. 25.0%
D. 26.0%
EBITDA 25%
Utilidad Operativa Depués De Im puestos (UODI )
Activ os Financiado s Iniciales
117%
Utilidad Neta .
Patrimonio