18.0%
30.0%
5
Valor Venta
Maquinarias y equipos
2,966,102
1,200,000
Terreno
Construccin
Capital de trabajo
TOTAL
IGV 18%
533,898
600,000
213,559
1,400,000
747,458
7,000,000
300,000
6,252,542
3,500,000
1,200,000
600,000
1,186,441
Inversiones
300,000
Inversin
Inversin
Maquinarias y equipos
3,500,000
1,200,000
Terreno
Construccin
Inversiones Adicionales (inicio del ao 3)
IGV 18%
Valor de Venta
533,898
600,000
Aos de
Depreciacin
593,220
593,220
593,220
400,000
400,000
400,000
600,000
213,559
1,186,441
33
120,000
18,305
101,695
300,000
Ao 1
Ao 3
1,200,000
1,400,000
Ao 0
Ao 2
2,966,102
Depreciacin anual
Capital de trabajo
Ao 1
Ao 4
593,220
Ao 5
593,220
35,953
1,029,173
1,029,173
Ao 5
Ao 2
Ao 3
Ao 4
65,000
45,000
35,000
Valor
residual
2,966,102
1,200,000
35,953
Depreciacin
acumulada
35,953
35,953
35,953
179,763.7
20,339
20,339
20,339
61,017
1,049,512
649,512
649,512
600,000
1,006,677
40,678
1,647,355
Estructura de Deuda
Montos
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
W
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%
60.00%
Kd
Prstamo
Emisin de Bonos
Arrendamiento financiero
Costo (Kd x W)
12.46%
23.81%
2.97%
6.60%
47.62%
3.14%
12.24%
28.57%
3.50%
100.00%
9.60%
Costo
(1 - T )
9.60%
0.70
60.00%
13.06%
40.00%
100.00%
WACC= Wd [Kd(1-t)] + Ws Ks
WACC
11.00%
5.90%
Riesgo pas
0.98
10.898%
2.16%
13.058%
Prstamo
1,000,000
TEA Ao 1
13.00%
6.30%
TEA Aos 2 y 3
12.00%
5.83%
Aos
Cargos y Comisiones
125.40
Cuota
396,434
Prstamo
Periodo
Saldo
Cargos y
Comisines
Amortizacin
Inters
Cuota
125.40
125.40
66,985.42
125.40
67,110.82
Cuota Total
(1,000,000)
1,000,000.00
1,063,014.58
66,985.42
1,063,014.58
61,974.31
61,974.31
125.40
62,099.71
1,063,014.58
334,460.06
61,974.31
396,434.37
125.40
396,559.77
728,554.52
353,959.26
42,475.11
396,434.37
125.40
396,559.77
374,595.27
374,595.27
21,839.10
396,434.37
125.40
396,559.77
TIR Semestral
TCEA
6.05%
12.46%
Arrendamiento Financiero
1,200,000
TEA anual
11.50%
TES semestral
5.59%
Aos
N de Cuotas
Cargos y comisiones
75.60
Valor de Recompra
2.0%
Cuota
382,548
Periodo
Saldo
Amortizacin
Inters
Cargos y
Comisines
Cuota
Valor de
Recompra
Flujo
(1,200,000)
1,200,000
75.60
1,267,123
75.60
75.60
75.60
1,338,000
307,706
74,842
382,548
75.60
382,624
1,030,294
324,918
57,630
382,548
75.60
382,624
705,376
343,092
39,456
382,548
75.60
362,283
362,283
20,265
382,548
75.60
382,624
24,000
TIRSemestral
TCEA
406,624
5.94%
12.24%
2,000,000
N de Bonos
100
7.00%
3.50%
Aos
Gastos de estructuracin
0.30%
Gastos de colocacin
0.20%
Gastos de flotacin
0.18%
20,000.00
101.63%
20,326.00
Valor Nominal
Inters por
cupn
Gastos
estructuracin
60.98
Gastos de
colocacin
Gastos de
Flotacin
40.65
36.59
Flujo Final
(20,187.78)
20,000.00
700.00
###
700.00
20,000.00
700.00
###
700.00
20,000.00
700.00
###
700.00
20,000.00
700.00
###
20,700.00
TIR Sem
TEA
3.246%
6.60%
Gastos financieros
1.03
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ventas incrementales
6,000,000
6,180,000
6,365,400
6,556,362
6,753,053
Costo de ventas
48%
2,880,000
2,966,400
3,055,392
3,147,054
3,241,465
3,120,000
3,213,600
3,310,008
3,409,308
3,511,587
600,000
618,000
636,540
655,636
675,305
Gastos de Ventas 9%
540,000
556,200
572,886
590,073
607,775
1,029,173
1,029,173
1,049,512
649,512
649,512
950,827
1,010,227
1,051,070
1,514,087
1,578,995
Gastos Financieros
234,809
396,823
148,436
716,018
613,404
902,634
1,514,087
1,578,995
214,805
184,021
270,790
454,226
473,699
501,212
429,383
631,843
1,059,861
1,105,297
1,980,000
2,039,400
2,100,582
2,163,599
2,228,507
1
950,827
1,010,227
1,051,070
1,514,087
1,578,995
285,248
303,068
315,321
454,226
473,699
665,579
707,159
735,749
1,059,861
1,105,297
1,029,173
1,029,173
1,049,512
649,512
649,512
-65,000
-45,000
-35,000
-300,000
(6,700,000)
(7,000,000)
(120,000)
1,694,752
0
WACC
VAN
445,000
1,647,355
1,671,332
1,620,261
1,674,373
3,847,164
(5,305,248)
(3,633,916)
(2,013,655)
(339,282)
3,507,882
9.26%
1,139,905.49
1.120
TIR
13.24%
(7,000,000)
Descontado
FC Actualizado
(7,000,000)
1,551,169
1,400,131
1,242,350
1,175,071
2,471,186
FC Actualizado acumulado
(7,000,000)
(5,448,831)
(4,048,700)
(2,806,351)
(1,631,280)
839,905
1
(7,000,000)
1,694,752
1,671,332
1,620,261
-234,809
-1,363,907
-3,582,367
4,200,000
4
1,674,373
5
3,847,164
1.03
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ventas incrementales
6,000,000
6,180,000
6,365,400
6,556,362
6,753,053
Costo de ventas
48%
2,880,000
2,966,400
3,055,392
3,147,054
3,241,465
3,120,000
3,213,600
3,310,008
3,409,308
3,511,587
600,000
618,000
636,540
655,636
675,305
Gastos de Ventas 9%
540,000
556,200
572,886
590,073
607,775
1,029,173
1,029,173
1,049,512
649,512
649,512
950,827
1,010,227
1,051,070
1,514,087
1,578,995
Gastos Financieros
234,809
396,823
148,436
716,018
613,404
902,634
1,514,087
1,578,995
214,805
184,021
270,790
454,226
473,699
501,212
429,383
631,843
1,059,861
1,105,297
1,980,000
2,039,400
2,100,582
2,163,599
2,228,507
950,827
1,010,227
1,051,070
-285,248
-303,068
-315,321
-454,226
-473,699
665,579
707,159
735,749
1,059,861
1,105,297
1,029,173
1,029,173
1,049,512
649,512
649,512
-65,000
-45,000
-35,000
-300,000
1,514,087
(6,700,000)
(7,000,000)
WACC
VA flujos futuros
445,000
1,647,355
(120,000)
1,694,752
VAN
1,578,995
1,671,332
1,620,261
1,674,373
3,847,164
(5,305,248)
(3,633,916)
(2,013,655)
(339,282)
3,507,882
9.26%
839,905
7,839,905
1.120
TIR
13.24%
(7,000,000)
Descontado
FC Actualizado
(7,000,000)
1,551,169
1,400,131
1,242,350
1,175,071
2,471,186
FC Actualizado acumulado
(7,000,000)
(5,448,831)
(4,048,700)
(2,806,351)
(1,631,280)
839,905