Escolar Documentos
Profissional Documentos
Cultura Documentos
Inversión
Edificaciones
Terreno
Maquinarias y equipos
Linea de Empaque
Muebles enseres y otros
Unidades de Transporte
Capital de trabajo
TOTAL
Estructura de Deuda
PRESTAMO MAQ. EQUIPOS ADICIONALES
LEASING. UNID TRANSPORTE
PRESTAMO BANCO DE CREDITO
Emisión de Bonos
INTERNATIONAL LEASING unidades de transpo
INTERNATIONAL LEASING linea de empaque
Total Deuda
WACC= Wd [Kd(1-t)] + Ws Ks
Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12
Periodo
0
1
2
3
4
5
6
Periodo
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
Periodo
0
1
2
3
4
5
6
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
29
30
31
32
33
34
35
36
Periodo
1
2
3
4
5
6
7
8
9
10
Emisión de Bonos
N° de Bonos
Tasa Efectiva Anua (TEA)
Tasa Efectiva Semestral (TES)
Años
Gastos de estructuración
Gastos de colocación
Gastos de flotación
Inflación anual
Inflación Semestral
Valor nominal del Bono
% de la prima de redención
Valor de la Prima a la redención
Porcentaje de cotización del valor nominal
Valor de cotización
TCEA
Modulo de Inversión
1
2
3
4
5
6
7
Gastos financieros
Emisión de Bonos
Interes por cupon que paga el bono
Gastos estructuración
Gastos colocación
Gastos de flotación
Subtotal
Préstamo BANCODEL NORTE
Interes
Cargos y Comisiones
Subtotal
INTERNATIONAL LEASING unidades de transporte
Interes
Cargos y Comisiones
Valor de Recompra
Subtotal
1.07
Estado de Ganancias y Pérdidas
Ventas incrementales
0.72 Costo de ventas
Utilidad Bruta
0.06 Gastos administrativos
0.14 Gastos de Ventas
Depreciación
a. Calcular el Valor Actual Neto (VAN), Tasa Interna de Retorno (TIR) y ROIC y determ
VAN
WACC
TIR
ROIC
Montos W (peso)
7,850,000 38.38%
456,000 2.23%
598,000 2.92%
7,800,000 38.13%
1,190,000 5.82%
2,560,000 12.52%
20,454,000 100.00%
Montos W
7,800,000 81.23%
1,802,000 18.77%
9,602,000 100.00%
Importe W
20,454,000 68.05%
9,602,000 31.95% Ws
30,056,000 100.00%
Kd W Costo (Kd x W)
11.01% 38.38% 4.23%
9.64% 2.23% 0.21%
10.78% 2.92% 0.32%
9.58% 38.13% 3.65%
11.01% 5.82% 0.64%
9.50% 12.52% 1.19%
100.00% 10.2385%
Kd (1 - T ) Wd
10.24% 0.705 68.05%
13.70% 31.95%
100.00%
WACC
12
771,931
11.0112%
7,850,000
7,285,570.94 564,429.06 207,501.62
6,706,222.15 579,348.80 192,581.88
6,111,559.23 594,662.91 177,267.76
5,501,177.40 610,381.83 161,548.85
4,874,661.15 626,516.25 145,414.42
4,231,583.99 643,077.16 128,853.51
3,571,508.15 660,075.83 111,854.84
2,893,984.32 677,523.83 94,406.84
2,198,551.28 695,433.04 76,497.63
1,484,735.63 713,815.65 58,115.03
752,051.45 732,684.17 39,246.50
- 752,051.45 19,879.22
456,000
9.00%
4.4031%
3
6
0
200.00
1.0%
6
88,132
9.6411%
456,000
456,000.00 68,054.25 20,077.98
0.09 68,054.25 20,077.98
0.04 88,132.22 0.00
3.00 88,132.22 0.00
6.00 88,132.09 0.13
- 88,131.96 0.26
598,000
13.00%
1.0237%
2
24
3
3
160.00
18
36,546
10.7756%
598,000
598,000.00 -
598,000.00 -
598,000.00 -
598,000.00 - 6,121.63
598,000.00 - 6,121.63
598,000.00 - 6,121.63
567,575.37 30,424.63 6,121.63
536,839.28 30,736.08 5,810.18
505,788.56 31,050.72 5,495.54
474,419.97 31,368.59 5,177.68
442,730.27 31,689.70 4,856.56
410,716.17 32,014.10 4,532.16
378,374.34 32,341.83 4,204.44
345,701.44 32,672.91 3,873.36
312,694.07 33,007.37 3,538.89
279,348.80 33,345.26 3,201.00
245,662.19 33,686.61 2,859.65
211,630.73 34,031.46 2,514.81
177,250.89 34,379.83 2,166.43
142,519.12 34,731.77 1,814.49
107,431.80 35,087.32 1,458.95
71,985.30 35,446.50 1,099.76
36,175.94 35,809.36 736.90
- 36,175.94 370.33
1,190,000
9.60%
4.6900%
3
6
0
310.00
0.8000%
0.399%
1.0%
6
232,132
11.0109%
1,190,000
1,013,679.46 176,320.54 55,811.22
829,089.46 184,590.00 47,541.76
635,842.15 193,247.31 38,884.45
433,531.51 202,310.64 29,821.12
221,732.46 211,799.05 20,332.71
- 221,732.46 10,399.29
2,560,000
11.45%
0.9075%
3
36
6
450.00
0.6000%
0.0499%
1.0%
30
97,860
9.4963%
Saldo Amortización Interés
2,560,000
2,560,000.00 - -
2,560,000.00 - -
2,560,000.00 - -
2,560,000.00 - -
2,560,000.00 - -
2,560,000.00 - -
2,485,371.71 74,628.29 23,231.36
2,410,066.19 75,305.52 22,554.13
2,334,077.29 75,988.90 21,870.75
2,257,398.81 76,678.48 21,181.17
2,180,024.50 77,374.32 20,485.33
2,101,948.02 78,076.47 19,783.18
2,023,163.03 78,784.99 19,074.65
1,943,663.08 79,499.95 18,359.70
1,863,441.69 80,221.39 17,638.26
1,782,492.31 80,949.38 16,910.27
1,700,808.33 81,683.98 16,175.67
1,618,383.09 82,425.24 15,434.41
1,535,209.87 83,173.23 14,686.42
1,451,281.87 83,928.00 13,931.65
1,366,592.24 84,689.63 13,170.02
1,281,134.07 85,458.17 12,401.48
1,194,900.39 86,233.68 11,625.97
1,107,884.17 87,016.23 10,843.42
1,020,078.29 87,805.88 10,053.77
931,475.60 88,602.69 9,256.96
842,068.86 89,406.74 8,452.91
751,850.77 90,218.08 7,641.57
660,813.98 91,036.79 6,822.86
568,951.05 91,862.93 5,996.72
476,254.49 92,696.56 5,163.09
382,716.73 93,537.76 4,321.89
288,330.14 94,386.59 3,473.06
193,087.02 95,243.13 2,616.52
96,979.58 96,107.43 1,752.22
- 96,979.58 880.07
Amortización
Amortización
Anual
1,006,246.34
1,800,337.98
1,541,415.68
-
-
-
-
-
-
- 4,066,627
TOTAL 4,348,000
7,800,000
100
6.20%
3.053%
4
0.2200%
0.1000%
0.0180%
3.30%
1.6366076%
78,000.00
2%
1560
100.75%
78,585.00
9.58047%
1 2 3
488,085.16 504,191.97 520,830.30
17,288.70
7,858.50
1,414.53
514,646.89 504,191.97 520,830.30
50,358.66 27,839.00
1,920.00 1,920.00
52,278.66 29,759.00 -
s de transporte
103,353 68,705.57 30,732.00
620 620.00 620.00
11,900.00
103,972.98 69,325.57 43,252.00
empaque
129,106 180,251.94 66,431.63
5,400 5,400.00 5,400.00
25,600.00
134,505.92 185,651.94 97,431.63
- - -
- - -
- - -
-
- - -
17,160.00
7,800.00
1,404.00
26,364.00
831,768 788,928 661,514
#VALUE!
1 1.05 1.05
1 2 3
154,435,240 154,435,240 162,157,002
110,599,000 110,599,000 116,128,950
43,836,240 43,836,240 46,028,052
9,200,000 9,200,000 9,660,000
15,086,000 21,065,381 22,118,650
2,106,780 2,106,780 2,106,780
0 1 2
154,435,240 154,435,240
110,599,000 110,599,000
43,836,240 43,836,240
9,200,000 9,200,000
15,086,000 21,065,381
2,106,780 2,106,780
17,443,460 11,464,080
5,228,879 3,435,279
12,214,581 8,028,800
2,106,780 2,106,780
0
(22,256,000)
(22,256,000) 10,135,580
VAN), Tasa Interna de Retorno (TIR) y ROIC y determinar si financieramente es factible la inversión
11,832,662
9.29%
48.90%
8.96
financiero del proyecto determinando cuál es el nivel de ventas mínimo que debe generar el pro
DE 149'478,699 para alcanzar un VAN de 0 (cero)
adas iniciales tendrían una disminución del 10% ¿todavía es factible el proyecto?
or negativo de 49 627,770 unidades monetarias
onio se ve incrementado a un beta de 1,3 ¿todavía sigue siendo factible el proyecto?
nemos un valor positivo
política discrecional adiciona cinco puntos al costo del patrimonio ¿sigue siendo factible el proy
monio, sin embargo el valor actual neto permanece en valorpositivo en 12 562,990
Costo (Kd x W)
4.91%
4.38%
9.29%
Cargos y
Cuota
Comisiónes
Flujo
(7,850,000)
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
771,930.68 120.00 772,050.68
TIRSemestral 2.6459%
TCEA 11.0112%
Cargos y Valor de
Cuota
Comisiónes Recompra
Flujo
(456,000)
88,132.23 200.00 88,332.23
88,132.23 200.00 88,332.23
88,132.23 200.00 88,332.23
88,132.23 200.00 88,332.23
88,132.23 200.00 88,332.23
88,132.23 200.00 4,560 92,892.23
TIRSemestral 4.7097%
TCEA 9.6411%
Cargos y
Cuota
Comisiónes
Flujo
(598,000)
160.00 160.00
160.00 160.00
160.00 160.00
- 160.00 6,281.63
- 160.00 6,281.63
- 160.00 6,281.63
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
36,546.26 160.00 36,706.26
TIRSemestral 0.8565%
TCEA 10.7756%
Cargos y Valor de
Cuota Prima
Comisiónes Recompra
Flujo
(1,190,000)
232,131.76 310.00 4,750.52 237,192.28
232,131.76 310.00 4,046.64 236,488.40
232,131.76 310.00 3,309.75 235,751.51
232,131.76 310.00 2,538.30 234,980.06
232,131.76 310.00 1,730.67 234,172.43
232,131.76 310.00 885.16 11,900 245,226.92
TIRSemestral 5.3617%
TCEA 11.011%
Cargos y Valor de
Cuota Prima
Comisiónes Recompra
Flujo
(2,560,000)
- 450.00 1,276.49 1,726.49
- 450.00 1,276.49 1,726.49
- 450.00 1,276.49 1,726.49
- 450.00 1,276.49 1,726.49
- 450.00 1,276.49 1,726.49
- 450.00 1,276.49 1,726.49
97,859.65 450.00 1,276.49 99,586.14
97,859.65 450.00 1,239.28 99,548.93
97,859.65 450.00 1,201.73 99,511.38
97,859.65 450.00 1,163.84 99,473.49
97,859.65 450.00 1,125.61 99,435.26
97,859.65 450.00 1,087.03 99,396.68
97,859.65 450.00 1,048.09 99,357.74
97,859.65 450.00 1,008.81 99,318.46
97,859.65 450.00 969.17 99,278.82
97,859.65 450.00 929.17 99,238.82
97,859.65 450.00 888.80 99,198.45
97,859.65 450.00 848.07 99,157.72
97,859.65 450.00 806.97 99,116.62
97,859.65 450.00 765.50 99,075.15
97,859.65 450.00 723.65 99,033.30
97,859.65 450.00 681.42 98,991.07
97,859.65 450.00 638.81 98,948.46
97,859.65 450.00 595.81 98,905.46
97,859.65 450.00 552.42 98,862.07
97,859.65 450.00 508.64 98,818.29
97,859.65 450.00 464.46 98,774.11
97,859.65 450.00 419.88 98,729.53
97,859.65 450.00 374.90 98,684.55
97,859.65 450.00 329.50 98,639.15
97,859.65 450.00 283.70 98,593.35
97,859.65 450.00 237.47 98,547.12
97,859.65 450.00 190.83 98,500.48
97,859.65 450.00 143.77 98,453.42
97,859.65 450.00 96.28 98,405.93
97,859.65 450.00 48.36 25,600 123,958.01
TIRSemestral 0.7589%
TCEA 9.4963%
Gastos Gastos de Gastos de
Flujo Final
estructuración colocación Flotación
172.89 78.59 14.15 (78,319.38)
- - - 2,420.62
- - - 2,460.23
- - - 2,500.50
- - - 2,541.42
- - - 2,583.01
- - - 2,625.29
- - - 2,668.25
- - - 91,528.88
TIR Sem 4.681%
TCEA 9.58%
Años de
Depreciación Depreciación Depreciación
Depreciació
Año 1 Año 2 Año 3
Valor de Venta n
1,677,966 33 50,847 50,847 50,847
450,000 -
9,796,610 10 979,661 979,661 979,661
2,169,492 3 723,164 723,164 723,164
50,847 3 16,949 16,949 16,949
1,008,475 3 336,158 336,158 336,158
4,456,000 -
19,609,390
6,652,542 10
386,441 3
29,661 3
2,106,780 2,106,780 2,106,780
3 4 5 6 7
440,000 520,000
4 5 6 7 8
538,017.70
538,017.70 - - - -
- - - - -
- - - - -
- - - - -
3 4 5 6 7
162,157,002 233,231,327 251,889,833 190,398,671 202,774,584
116,128,950 167,028,921 180,391,235 136,354,258 145,217,285
46,028,052 66,202,406 71,498,598 54,044,413 57,557,299
9,660,000 13,894,032 15,005,555 11,342,410 12,079,666
22,118,650 31,813,378 34,358,448 25,970,889 27,658,997
2,106,780 716,102 716,102 844,915 844,915
-7,850,000 -491,000
10,169,923 14,561,327 7,339,047 11,476,862 12,727,493
imo que debe generar el proyecto para que siga siendo viable.
el proyecto?
ble el proyecto?
8 9 10
486,000
9 10
- -
- -
- -
- -
- -
- -
- -
1.08 1.08
9 10
233,231,327 251,889,833
167,028,921 180,391,235
66,202,406 71,498,598
13,894,032 15,005,555
31,813,378 34,358,448
716,102 716,102
19,778,894 21,418,493
0 0
19,778,894 21,418,493
5,933,668 6,425,548
13,845,226 14,992,945
20,494,995 22,134,595
8 9 10
215,954,932 233,231,327 251,889,833
154,656,409 167,028,921 180,391,235
61,298,524 66,202,406 71,498,598
12,864,845 13,894,032 15,005,555
29,456,832 31,813,378 34,358,448
844,915 716,102 716,102
386,441 -
29,661 -
716,102 716,102 13,634,814
https://www.empresaactual.com/el-wacc/
CASO : CONFECCIONES CAROLINA
WACC= Wd [Kd(1-t)] + Ws Ks
Periodo Saldo
0
1 3,000,000
2 2,789,843
3 2,573,165
4 2,349,765
5 2,119,434
6 1,881,957
7 1,637,111
8 1,384,669
9 1,124,395
10 856,045
11 579,370
12 294,110
W
60.00%
40.00%
100.00%
W
83.47% Wd
16.53% Ws
100.00%
W Costo (Kd x W)
29.41% 3.53%
58.82% 4.43%
11.76% 1.59%
100.00% 9.5544% Kd
(1 - T ) W Costo (Kd x W)
0.70 83.47% 5.58%
16.53% 1.90%
100.00% 7.48%
WACC 7.48%
8.55%
6.47%
0.98
3.00%
8.508%
11.508%
Cargos y
Amortización Interés Cuota Cuota Total
Comisiónes
(7,500,000)
- - - 242.50 242.50
- - - 242.50 242.50
- - - 242.50 242.50
- 234,650.46 - 242.50 242.50
- 241,393.70 - 242.50 242.50
1,132,075.11 248,330.71 1,380,405.82 242.50 1,380,648.32
1,164,607.94 215,797.88 1,380,405.82 242.50 1,380,648.32
1,198,075.68 182,330.14 1,380,405.82 242.50 1,380,648.32
1,232,505.19 147,900.62 1,380,405.82 242.50 1,380,648.32
1,267,924.12 112,481.70 1,380,405.82 242.50 1,380,648.32
1,304,360.89 76,044.92 1,380,405.82 242.50 1,380,648.32
1,341,844.76 38,561.06 1,380,405.82 242.50 1,380,648.32
TIR Trimestral 2.88%
TEA Anual 12.02%
Cargos y Valor de
Amortización Interés Cuota
Comisiónes Recompra