Documentos de Académico
Documentos de Profesional
Documentos de Cultura
18.0%
30.0%
Inversin inicial
Valor Venta
IGV 18%
Maquinarias y equipos
2,966,102
1,200,000
1,200,000
600,000
600,000
Terreno
Construccin
533,898
Inversiones
1,186,441
Capital de trabajo
TOTAL
213,559
300,000
Montos
747,458
W (peso)
Prstamo COFIDE
1,000,000
23.81%
Emisin de Bonos
2,000,000
47.62%
1,200,000
28.57%
4,200,000
100.00%
Total Deuda
Montos
2,000,000
71.43%
800,000
28.57%
2,800,000
100.00%
Importe
Deuda
4,200,000
Patrimonio
2,800,000
40.00%
7,000,000
100.00%
1,400,000
300,000
6,252,542
Estructura de Deuda
3,500,000
60.00%
7,000,000
Kd
Prstamo
Emisin de Bonos
Arrendamiento financiero
Costo (Kd x W)
11.45%
23.81%
2.73%
4.49%
47.62%
2.14%
11.25%
28.57%
3.21%
100.00%
8.08%
Kd
Deuda
8.08%
Patrimonio
(1 - T )
0.70
60.00%
11.68%
40.00%
100.00%
WACC= Wd [Kd(1-t)] + Ws Ks
WACC
promedio 20 aos
9.65%
Riesgo pas
2.16%
CAPM
9.521%
11.681%
Prstamo
1,000,000
TEA Ao 1
12.00%
5.83%
TEA Aos 2 y 3
11.00%
5.36%
Aos
Cargos y Comisiones
125.40
Cuota
391,216
Prstamo
Periodo
Saldo
Amortizacin
Inters
Cuota
Cargos y
Comisines
Cuota Total
(1,000,000)
1,000,000.00
125.40
125.40
1,058,300.52
61,699.48
1,058,300.52
56,688.26
61,699.48
125.40
61,824.88
56,688.26
125.40
1,058,300.52
334,527.79
56,813.66
56,688.26
391,216.05
125.40
391,341.45
723,772.74
371,325.84
352,446.89
38,769.16
391,216.05
125.40
391,341.45
371,325.84
19,890.21
391,216.05
125.40
391,341.45
TIR Semestral
TIR Anual
5.57%
11.45%
Arrendamiento Financiero
1,200,000
TEA anual
10.50%
TES semestral
5.12%
Aos
N de Cuotas
Cargos y comisiones
75.60
Valor de Recompra
2.0%
Cuota
374,982
Periodo
Saldo
Amortizacin
Inters
Cargos y
Comisines
Cuota
Valor de
Recompra
Flujo
(1,200,000)
1,200,000
75.60
75.60
1,261,428
75.60
75.60
1,326,000
307,104
67,878
374,982
75.60
375,057
1,018,896
322,825
52,157
374,982
75.60
375,057
696,071
339,350
35,632
374,982
75.60
375,057
356,721
356,721
18,260
374,982
75.60
24,000
TIRSemestral
TEA
399,057
5.47%
11.25%
Amortizacin
Anual
Amortizacin
307,104
657,352
691,797
728,047
964,457
1,419,844
2,000,000
100
5.00%
2.47%
Aos
Gastos de estructuracin
0.30%
Gastos de colocacin
0.20%
Gastos de flotacin
0.18%
20,000.00
101.63%
20,326.00
Inters por
cupn
Valor Nominal
Gastos
estructuracin
Gastos de
colocacin
Gastos de
Flotacin
36.59
Flujo Final
60.98
40.65
20,000.00
493.90
493.90
20,000.00
493.90
493.90
20,000.00
493.90
493.90
20,000.00
493.90
20,493.90
TIR Sem
#REF!
TEA
(20,187.78)
2.222%
4.49%
Inversin
Inversin
IGV 18%
Modulo de Inversin
Valor de Venta
1
Maquinarias y equipos
3,500,000
Maquinaria de lnea de
empaque
1,200,000
Terreno
Construccin
Capital de trabajo
Inversion inicial
Inversiones
Adicionales
533,898
600,000
1,400,000
213,559
300,000
Aos de
Depreciacin
Capital de trabajo
Depreciacin
Ao 3
Depreciacin
Aos 4y5
Depreciacin
acumulada
593,220
2,966,102
1,200,000
593,220
593,220
593,220
1,200,000
400,000
400,000
400,000
20
59,322
59,322
59,322
600,000
1,186,441
300,000
7,000,000
747,458
6,252,542
120,000
18,305
101,695
59,322
296,610
4,462,712
1,052,542
Depreciacin
Ao 2
2,966,102
Depreciacin anual
(*) Variacin de
capital de trabajo
Depreciacin
Ao 1
65,000
45,000
35,000
1,052,542
20,339
20,339
1,072,881
672,881
61,017
Valor residual
600,000
889,831
300,000
1,789,831
40,678
1,830,508
Gastos financieros
Emisin de Bonos
Interes por cupon que paga el bono
98,780.31
Gastos estructuracin
6,097.80
Gastos colocacin
4,065.20
Gastos de flotacin
98,780.31
3,658.68
Subtotal
112,601.99
98,780
61,699.48
113,376.53
58,659.37
250.80
250.80
250.80
61,950.28
113,627.33
58,910.17
120,034.76
53,892.24
Prstamo COFIDE
Interes
Cargos y Comisiones
Subtotal
Arrendamiento Financiero
Interes
Cargos y Comisiones
151.20
151.20
Valor de Recompra
151.20
24,000.00
Subtotal
151.20
120,185.96
78,043.44
332,594
136,954
6,000.00
Costos de Colocacin
4,000.00
Costos de Flotacin
3,600.00
Subtotal
13,600.00
188,303
1.03
Ventas incrementales
6,000,000
6,180,000
6,365,400
6,556,362
6,753,053
Costo de ventas
45%
2,700,000
2,781,000
2,864,430
2,950,363
3,038,874
3,300,000
3,399,000
3,500,970
3,605,999
3,714,179
Gastos administrativos 8%
480,000
494,400
509,232
524,509
540,244
Gastos de Ventas 7%
420,000
432,600
445,578
458,945
472,714
1,052,542
1,052,542
1,072,881
672,881
672,881
1,347,458
1,419,458
1,473,279
1,949,663
2,028,340
188,303
332,594
136,954
1,159,154
1,086,864
1,336,325
1,949,663
2,028,340
347,746
326,059
400,898
584,899
608,502
811,408
760,805
935,428
1,364,764
1,419,838
Gastos Financieros
Ganancia (Utilidad) imponible
2,400,000
2,472,000
2,546,160
2,622,545
2,701,221
Ventas incrementales
6,000,000
6,180,000
6,365,400
6,556,362
6,753,053
Costo de ventas
2,700,000
2,781,000
2,864,430
2,950,363
3,038,874
3,300,000
3,399,000
3,500,970
3,605,999
3,714,179
Gastos administrativos 8%
480,000
494,400
509,232
524,509
540,244
Gastos de Ventas 7%
420,000
432,600
445,578
458,945
472,714
1,052,542
1,052,542
1,072,881
672,881
672,881
1,347,458
1,419,458
1,473,279
1,949,663
2,028,340
404,237
425,837
441,984
584,899
608,502
943,220
993,620
1,031,295
1,364,764
1,419,838
1,052,542
1,052,542
1,072,881
672,881
672,881
-65,000
-45,000
-35,000
145,000
45%
VAN
WACC
TIR
1,830,508
(7,000,000)
(7,000,000)
2,308,517
8.07%
18.60%
(120,000)
1,995,763
1,981,163
1,939,176
2,002,646
4,068,228