Documentos de Académico
Documentos de Profesional
Documentos de Cultura
From
Dife
Seme
Forwa
To
13-Dic-06
10-Jun-07
07-Dic-07
05-Jun-07
02-Dic-08
10-Jun-07
07-Dic-08
05-Jun-08
02-Dic-08
31-May-09
From
Diferen
de Forw
To
10-Jun-07
05-Jun-08
05-Jun-08
31-May-09
O/N
1
2
3
6
9
12
18
24
36
PPK BANK
3.25
3.38
4.13
4.13
5.00
5.50
5.75
6.25
8.00
9.00
4.00
4.13
5.38
5.38
6.25
6.75
7.75
8.25
10.00
11.00
CREDITO INTER
3.38
3.50
4.25
4.25
5.25
5.75
6.00
6.50
8.25
9.25
4.13
4.25
5.50
5.50
6.50
7.00
8.00
8.50
10.25
11.25
AMRO BANK
3.75
3.88
4.13
4.13
5.00
5.75
6.25
6.75
8.50
9.50
4.50
4.63
5.38
5.13
6.00
7.00
8.25
8.75
10.50
11.50
Plazo
Meses
O/N
1
2
3
6
9
12
18
24
36
PPK BAN
1.50
1.63
1.75
1.75
1.75
2.00
2.00
2.50
3.00
4.00
rom
To
13-Dic-06
10-Jun-07
07-Dic-07
05-Jun-07
02-Dic-08
10-Jun-07
07-Dic-08
05-Jun-08
02-Dic-08
31-May-09
Diferencial
Semestral de
Depreciacin del
Forward Rates
Tipo de Cambio
4.56%
0.43%
3.54%
1.18%
3.65%
0.89%
4.15%
-3.45%
2.39%
0.82%
rom
To
10-Jun-07
05-Jun-08
O/N
1
2
3
6
9
12
18
24
36
PPK BANK
1.50
1.63
1.75
1.75
1.75
2.00
2.00
2.50
3.00
4.00
2.25
2.38
2.50
2.50
2.50
2.75
2.75
3.25
3.75
4.75
CREDITO INTER
2.00
2.13
2.25
2.25
2.25
2.75
2.75
3.25
3.75
4.75
2.75
2.88
3.00
3.00
3.00
3.50
3.50
4.00
4.50
5.50
AMRO BANK
2.75
2.88
3.00
3.00
3.25
3.50
3.50
4.00
4.50
5.50
3.50
3.63
3.75
3.75
4.00
4.25
4.25
4.75
5.25
6.25
Cules seran los Flujos Futuros que necesitara la compaa cubrir para cerrar su posicin en dlares?
Prstamo
Perodo
i
PPGracia
Semestre
0
1
2
3
4
5
6
7
8
24,000,000
4 aos
4%
1 ao
6
Saldo
Inters
Amortizacin Cuota
$24,000,000
$24,000,000
$960,000
$0
$960,000
$24,000,000
$960,000
$960,000
$24,000,000
$960,000
$3,618,286 $4,578,286
$20,381,714
$815,269
$3,763,017 $4,578,286
$16,618,697
$664,748
$3,913,538 $4,578,286
$12,705,159
$508,206
$4,070,079 $4,578,286
$8,635,080
$345,403
$4,232,882 $4,578,286
$4,402,198
$176,088
$4,402,198 $4,578,286
$29,389,714
La empresa necesita flujos para cubrir el prstamo incluyendo intereses por $ 29,389,714 en total.
Al ser el prstamo con vencimiento semestral, con periodo de gracia parcial, los flujos necesarios
en cada semestre son los que se muestran en el cuadro superior y por los cuales se tendr que evaluar si se necesita cobertura
por la fluctuacin en el tipo de cambio.
Cul es la tasa forward para compra de dlares a 6 meses y 1 ao con cada banco del cuadro
FX Dlares/Soles?Cul es la ms barata para la empresa?
PPK
BANK
Spot
Puntos Swap
Forward a 180d
Tasa
3.5478
0.0776
3.6254
4.375%
PPK
BANK
Spot
Puntos Swap
Forward a 360d
Tasa
ECR
BANK
3.5455
0.0748
3.6203
4.219%
ECR
BANK
3.5478
0.2000
3.7478
5.637%
3.5455
0.1981
3.7436
5.587%
BANCO
MORGAN
3.5469
0.0798
3.6267
4.500%
360
Spot
Puntos Swap
180 Forward a 180
Tasa
BANCO
MORGAN
3.5469
0.2038
3.7507
5.746%
360
Spot
Puntos Swap
360 Forward a 360
Tasa
Las tasas ms baratas tanto a 180 das como a 360 das son las del ECR BANK
3.5416/70
ACTIVA SOLES
PASIVA DOLARES
0
30
60
90
180
270
360
ON
1
2
3
6
9
12
PPK
ECR
MORGAN
AM RO
3.5478
0.0776
3.6254
4.375%
3.5455
0.0748
3.6203
4.219%
3.5469
0.0798
3.6267
4.500%
3.5470
0.0469
3.593925672
2.646%
PPK
ECR
MORGAN
3.5478
0.2
3.7478
5.637%
3.5455
0.1981
3.7436
5.587%
3.5469
0.2038
3.7507
5.746%
3.5470
0.1628
3.709785024
4.589%
Mon
Plazo
Meses
AM RO
3.5416
AM RO
3.5470
TS
0.0450
0.0463
0.0538
0.0513
0.0600
0.0700
0.0825
T$
0.0275
0.0288
0.0300
0.0300
0.0325
0.0350
0.0350
n/360
0.0000
0.0833
0.1667
0.2500
0.5000
0.7500
1.0000
TC spot
3.5470
3.5470
3.5470
3.5470
3.5470
3.5470
3.5470
TC futuro
3.5470
3.5520
3.5605
3.5652
3.5939
3.6366
3.7098
Puntos SWAP
0.0000
0.0050
0.0135
0.0182
0.0469
0.0896
0.1628
O/N
1
2
3
6
9
12
18
24
36
PPK BANK
3.25
3.38
4.13
4.13
5.00
5.50
5.75
6.25
8.00
9.00
4.00
4.13
5.38
5.38
6.25
6.75
7.75
8.25
10.00
11.00
Money Ma
Plazo
Meses
O/N
1
2
3
6
9
12
18
24
36
PPK BANK
1.50
1.63
1.75
1.75
1.75
2.00
2.00
2.50
3.00
4.00
2.25
2.38
2.50
2.50
2.50
2.75
2.75
3.25
3.75
4.75
O/N
1
2
3
6
9
12
18
24
36
PPK BANK
3.25
3.38
4.13
4.13
5.00
5.50
5.75
6.25
8.00
9.00
4.00
4.13
5.38
5.38
6.25
6.75
7.75
8.25
10.00
11.00
CREDITO INTER
3.38
3.50
4.25
4.25
5.25
5.75
6.00
6.50
8.25
9.25
4.13
4.25
5.50
5.50
6.50
7.00
8.00
8.50
10.25
11.25
AMRO BANK
3.75
3.88
4.13
4.13
5.00
5.75
6.25
6.75
8.50
9.50
4.50
4.63
5.38
5.13
6.00
7.00
8.25
8.75
10.50
11.50
O/N
1
2
3
6
9
12
18
24
36
PPK BANK
1.50
1.63
1.75
1.75
1.75
2.00
2.00
2.50
3.00
4.00
2.25
2.38
2.50
2.50
2.50
2.75
2.75
3.25
3.75
4.75
CREDITO INTER
2.00
2.13
2.25
2.25
2.25
2.75
2.75
3.25
3.75
4.75
2.75
2.88
3.00
3.00
3.00
3.50
3.50
4.00
4.50
5.50
AMRO BANK
2.75
2.88
3.00
3.00
3.25
3.50
3.50
4.00
4.50
5.50
3.50
3.63
3.75
3.75
4.00
4.25
4.25
4.75
5.25
6.25