Академический Документы
Профессиональный Документы
Культура Документы
0.604%
Cargos y
Periodo Saldo Amortización Interés Cuota Prima Valor de Recompra Cuota Total
Comisiónes
0 (30,000,000)
1 30,000,000.00 - - - 520.00 18,685.85 19,206
2 30,181,347.57 - - - 520.00 18,685.85 19,206
3 30,363,791.37 - - - 520.00 18,685.85 19,206
4 30,547,338.03 - - - 520.00 18,685.85 19,206
5 30,731,994.22 873,372.14 185,772.42 1,059,144.55 520.00 18,685.85 1,078,350
6 30,917,766.63 872,249.16 186,895.40 1,059,144.55 520.00 18,685.85 1,078,350
7 31,104,662.03 871,119.39 188,025.16 1,059,144.55 520.00 18,685.85 1,078,350
8 30,233,542.64 876,385.24 182,759.32 1,059,144.55 520.00 18,685.85 1,078,350
9 29,357,157.40 881,682.91 177,461.64 1,059,144.55 520.00 18,685.85 1,078,350
10 28,475,474.49 887,012.62 172,131.94 1,059,144.55 520.00 18,685.85 1,078,350
11 27,588,461.87 892,374.54 166,770.02 1,059,144.55 520.00 18,685.85 1,078,350
12 26,696,087.34 897,768.87 161,375.69 1,059,144.55 520.00 18,685.85 1,078,350
13 25,798,318.47 903,195.81 155,948.75 1,059,144.55 520.00 18,685.85 1,078,350
14 24,895,122.66 908,655.55 150,489.00 1,059,144.55 520.00 18,685.85 1,078,350
15 23,986,467.11 914,148.30 144,996.25 1,059,144.55 520.00 18,685.85 1,078,350
16 23,072,318.81 919,674.25 139,470.30 1,059,144.55 520.00 18,685.85 1,078,350
17 22,152,644.56 925,233.61 133,910.94 1,059,144.55 520.00 18,685.85 1,078,350
18 21,227,410.94 930,826.57 128,317.98 1,059,144.55 520.00 18,685.85 1,078,350
19 20,296,584.37 936,453.34 122,691.21 1,059,144.55 520.00 18,685.85 1,078,350
20 19,360,131.03 942,114.13 117,030.42 1,059,144.55 520.00 18,685.85 1,078,350
21 18,418,016.90 947,809.13 111,335.42 1,059,144.55 520.00 18,685.85 1,078,350
22 17,470,207.77 953,538.56 105,605.99 1,059,144.55 520.00 18,685.85 1,078,350
23 16,516,669.20 959,302.63 99,841.93 1,059,144.55 520.00 18,685.85 1,078,350
24 15,557,366.58 965,101.53 94,043.02 1,059,144.55 520.00 18,685.85 1,078,350
25 14,592,265.05 970,935.49 88,209.06 1,059,144.55 520.00 18,685.85 1,078,350
26 13,621,329.55 976,804.72 82,339.83 1,059,144.55 520.00 18,685.85 1,078,350
27 12,644,524.83 982,709.42 76,435.13 1,059,144.55 520.00 18,685.85 1,078,350
28 11,661,815.41 988,649.82 70,494.73 1,059,144.55 520.00 18,685.85 1,078,350
29 10,673,165.59 994,626.13 64,518.42 1,059,144.55 520.00 18,685.85 1,078,350
30 9,678,539.45 1,000,638.57 58,505.99 1,059,144.55 520.00 18,685.85 1,078,350
31 8,677,900.89 1,006,687.35 52,457.21 1,059,144.55 520.00 18,685.85 1,078,350
32 7,671,213.54 1,012,772.69 46,371.86 1,059,144.55 520.00 18,685.85 1,078,350
33 6,658,440.85 1,018,894.82 40,249.74 1,059,144.55 520.00 18,685.85 1,078,350
34 5,639,546.04 1,025,053.95 34,090.60 1,059,144.55 520.00 18,685.85 1,078,350
35 4,614,492.08 1,031,250.32 27,894.23 1,059,144.55 520.00 18,685.85 1,078,350
36 3,583,241.76 1,037,484.15 21,660.41 1,059,144.55 520.00 18,685.85 300,000.00 1,378,350
TIR Mensual 0.75%
TIR Anual 9.34%
Cargos y
Periodo Saldo Amortización Interés Cuota Flujo Final
Comisiónes
0 (3,600,000.00)
1 3,600,000.00 - - - 220.00 220.00
2 3,690,991.71 - - - 220.00 220.00
3 3,784,283.29 - - - 220.00 220.00
4 3,879,932.85 - - - 220.00 220.00
5 3,978,000.00 - 100,545.84 100,545.84 220.00 100,765.84
6 3,978,000.00 - 100,545.84 100,545.84 220.00 100,765.84
7 3,978,000.00 - 100,545.84 100,545.84 220.00 100,765.84
8 3,978,000.00 756,385.29 100,545.84 856,931.14 220.00 857,151.14
9 3,221,614.71 775,503.29 81,427.85 856,931.14 220.00 857,151.14
10 2,446,111.41 795,104.51 61,826.63 856,931.14 220.00 857,151.14
11 1,651,006.90 815,201.15 41,729.99 856,931.14 220.00 857,151.14
12 835,805.75 835,805.75 21,125.39 856,931.14 220.00 857,151.14
TIR Trimestral 2.5342%
TEA 10.53%
MONTO 60,000.00
TEA 12.50%
TES 6.07%
Plazo (años) 2
Nro Cuotas 4
Valor cuota 17,341.67
Cargos y comisiones (x cuota) 160.00
CARGOS Y
PERIODO SALDO AMORTIZACION INTERES CUOTA COMISIONES CUOTA TOTAL
0 - - - - - (60,000.00)
1 60,000.00 13,702.06 3,639.61 17,341.67 160.00 17,501.67
2 46,297.94 14,533.23 2,808.44 17,341.67 160.00 17,501.67
3 31,764.71 15,414.82 1,926.85 17,341.67 160.00 17,501.67
4 16,349.89 16,349.89 991.79 17,341.67 160.00 17,501.67
TIR SEMESTRAL 6.47%
TIR ANUAL 13.36%
MONTO 100,000.00
TEA 8.50%
TES 4.40%
Plazo (años) 3
Cuotas Semestrales
Nro Cuotas 6
Valor cuota 19,327.24
Cargos y comisiones (x cuota) 360.00
Valor de recompra 1%
Monto de recompra 1,000.00
Warrant
A partir del año 2 hasta año 5
Total Mercadería 750,000.00
MONTO FINANCIADO 600,000.00
TEA 7.90%
TES 0.64%
Plazo (meses) 6
Cuotas M ensuales
Nro Cuotas 4
Valor cuota 154,334.64
Comisión Almacenera 0.50% mensual
Valor de recompra 0%
Constitución Warrant 50,000.00
CARGOS Y CONSTITUCIÓN
PERIODO SALDO AMORTIZACION INTERES CUOTA CUOTA TOTAL
COMISIONES WARRANT
0 - - - - - (600,000.00)
1 600,000.00 - - - 3,000.00 50,000.00 53,000.00
2 603,813.80 - - - 3,000.00 3,000.00
3 607,651.85 150,472.19 3,862.44 154,334.64 3,000.00 157,334.64
4 457,179.66 151,428.65 2,905.99 154,334.64 3,000.00 157,334.64
5 305,751.01 152,391.18 1,943.46 154,334.64 3,000.00 157,334.64
6 153,359.83 153,359.83 974.81 154,334.64 3,000.00 157,334.64
TIR SEMESTRAL 3.23%
TIR ANUAL 6.56%
Letra
Año 1
Importe de Planilla 360,000.00
TEA cobrada al cliente 16.5%
Número de letras 2
Plazo 180
Préstamo Warrant
Interes 9,687 9,686.70 9,687 9,686.70
Cargos y Comisiones 18,000 18,000.00 18,000 18,000.00
Constitución 50,000 50,000.00 50,000 50,000.00
- 77,686.70 77,686.70 77,686.70 77,686.70
Letras
Intereses 26,406.79
26,406.79 - - - -
Utilidad antes de interés e impuestos (EBIT) 27,321,379 30,562,037 34,040,922 47,984,922 54,038,984
Gastos Financieros 2,278,531 2,749,945 2,007,186 827,598 827,598
Utilidad imponible 25,042,848 27,812,092 32,033,736 47,157,324 53,211,386
Impuesto a la renta 30% 7,512,854 8,343,628 9,610,121 14,147,197 15,963,416
Utilidad neta 17,529,994 19,468,465 22,423,615 33,010,127 37,247,970
IR 0.3
EBITDA (EBIT + depreciación y
amortización) 36,301,990.00 39,559,597.30 43,066,731.15 48,513,555.62 54,550,668.59
VAN 83,181,768.01
WACC 8.82%
TIR 48.22%
CASO: EXALMAR
0.604%
Cargos y
Periodo Saldo Amortización Interés Cuota Prima Valor de Recompra Cuota Total
Comisiónes
0 (30,000,000)
1 30,000,000.00 - - - 520.00 18,685.85 19,206
2 30,181,347.57 - - - 520.00 18,685.85 19,206
3 30,363,791.37 - - - 520.00 18,685.85 19,206
4 30,547,338.03 - - - 520.00 18,685.85 19,206
5 30,731,994.22 873,372.14 185,772.42 1,059,144.55 520.00 18,685.85 1,078,350
6 30,917,766.63 872,249.16 186,895.40 1,059,144.55 520.00 18,685.85 1,078,350
7 31,104,662.03 871,119.39 188,025.16 1,059,144.55 520.00 18,685.85 1,078,350
8 30,233,542.64 876,385.24 182,759.32 1,059,144.55 520.00 18,685.85 1,078,350
9 29,357,157.40 881,682.91 177,461.64 1,059,144.55 520.00 18,685.85 1,078,350
10 28,475,474.49 887,012.62 172,131.94 1,059,144.55 520.00 18,685.85 1,078,350
11 27,588,461.87 892,374.54 166,770.02 1,059,144.55 520.00 18,685.85 1,078,350
12 26,696,087.34 897,768.87 161,375.69 1,059,144.55 520.00 18,685.85 1,078,350
13 25,798,318.47 903,195.81 155,948.75 1,059,144.55 520.00 18,685.85 1,078,350
14 24,895,122.66 908,655.55 150,489.00 1,059,144.55 520.00 18,685.85 1,078,350
15 23,986,467.11 914,148.30 144,996.25 1,059,144.55 520.00 18,685.85 1,078,350
16 23,072,318.81 919,674.25 139,470.30 1,059,144.55 520.00 18,685.85 1,078,350
17 22,152,644.56 925,233.61 133,910.94 1,059,144.55 520.00 18,685.85 1,078,350
18 21,227,410.94 930,826.57 128,317.98 1,059,144.55 520.00 18,685.85 1,078,350
19 20,296,584.37 936,453.34 122,691.21 1,059,144.55 520.00 18,685.85 1,078,350
20 19,360,131.03 942,114.13 117,030.42 1,059,144.55 520.00 18,685.85 1,078,350
21 18,418,016.90 947,809.13 111,335.42 1,059,144.55 520.00 18,685.85 1,078,350
22 17,470,207.77 953,538.56 105,605.99 1,059,144.55 520.00 18,685.85 1,078,350
23 16,516,669.20 959,302.63 99,841.93 1,059,144.55 520.00 18,685.85 1,078,350
24 15,557,366.58 965,101.53 94,043.02 1,059,144.55 520.00 18,685.85 1,078,350
25 14,592,265.05 970,935.49 88,209.06 1,059,144.55 520.00 18,685.85 1,078,350
26 13,621,329.55 976,804.72 82,339.83 1,059,144.55 520.00 18,685.85 1,078,350
27 12,644,524.83 982,709.42 76,435.13 1,059,144.55 520.00 18,685.85 1,078,350
28 11,661,815.41 988,649.82 70,494.73 1,059,144.55 520.00 18,685.85 1,078,350
29 10,673,165.59 994,626.13 64,518.42 1,059,144.55 520.00 18,685.85 1,078,350
30 9,678,539.45 1,000,638.57 58,505.99 1,059,144.55 520.00 18,685.85 1,078,350
31 8,677,900.89 1,006,687.35 52,457.21 1,059,144.55 520.00 18,685.85 1,078,350
32 7,671,213.54 1,012,772.69 46,371.86 1,059,144.55 520.00 18,685.85 1,078,350
33 6,658,440.85 1,018,894.82 40,249.74 1,059,144.55 520.00 18,685.85 1,078,350
34 5,639,546.04 1,025,053.95 34,090.60 1,059,144.55 520.00 18,685.85 1,078,350
35 4,614,492.08 1,031,250.32 27,894.23 1,059,144.55 520.00 18,685.85 1,078,350
36 3,583,241.76 1,037,484.15 21,660.41 1,059,144.55 520.00 18,685.85 300,000.00 1,378,350
TIR Mensual 0.75%
TIR Anual 9.34%
Cargos y
Periodo Saldo Amortización Interés Cuota Flujo Final
Comisiónes
0 (3,600,000.00)
1 3,600,000.00 - - - 220.00 220.00
2 3,690,991.71 - - - 220.00 220.00
3 3,784,283.29 - - - 220.00 220.00
4 3,879,932.85 - - - 220.00 220.00
5 3,978,000.00 - 100,545.84 100,545.84 220.00 100,765.84
6 3,978,000.00 - 100,545.84 100,545.84 220.00 100,765.84
7 3,978,000.00 - 100,545.84 100,545.84 220.00 100,765.84
8 3,978,000.00 756,385.29 100,545.84 856,931.14 220.00 857,151.14
9 3,221,614.71 775,503.29 81,427.85 856,931.14 220.00 857,151.14
10 2,446,111.41 795,104.51 61,826.63 856,931.14 220.00 857,151.14
11 1,651,006.90 815,201.15 41,729.99 856,931.14 220.00 857,151.14
12 835,805.75 835,805.75 21,125.39 856,931.14 220.00 857,151.14
TIR Trimestral 2.5342%
TEA 10.53%
MONTO 60,000.00
TEA 12.50%
TES 6.07%
Plazo (años) 2
Nro Cuotas 4
Valor cuota 17,341.67
Cargos y comisiones (x cuota) 160.00
CARGOS Y
PERIODO SALDO AMORTIZACION INTERES CUOTA COMISIONES CUOTA TOTAL
0 - - - - - (60,000.00)
1 60,000.00 13,702.06 3,639.61 17,341.67 160.00 17,501.67
2 46,297.94 14,533.23 2,808.44 17,341.67 160.00 17,501.67
3 31,764.71 15,414.82 1,926.85 17,341.67 160.00 17,501.67
4 16,349.89 16,349.89 991.79 17,341.67 160.00 17,501.67
TIR SEMESTRAL 6.47%
TIR ANUAL 13.36%
MONTO 100,000.00
TEA 8.50%
TES 4.40%
Plazo (años) 3
Cuotas Semestrales
Nro Cuotas 6
Valor cuota 19,327.24
Cargos y comisiones (x cuota) 360.00
Valor de recompra 1%
Monto de recompra 1,000.00
Warrant
A partir del año 2 hasta año 5
Total Mercadería 750,000.00
MONTO FINANCIADO 600,000.00
TEA 7.90%
TES 0.64%
Plazo (meses) 6
Cuotas M ensuales
Nro Cuotas 4
Valor cuota 154,334.64
Comisión Almacenera 0.50% mensual
Valor de recompra 0%
Constitución Warrant 50,000.00
CARGOS Y CONSTITUCIÓN
PERIODO SALDO AMORTIZACION INTERES CUOTA CUOTA TOTAL
COMISIONES WARRANT
0 - - - - - (600,000.00)
1 600,000.00 - - - 3,000.00 50,000.00 53,000.00
2 603,813.80 - - - 3,000.00 3,000.00
3 607,651.85 150,472.19 3,862.44 154,334.64 3,000.00 157,334.64
4 457,179.66 151,428.65 2,905.99 154,334.64 3,000.00 157,334.64
5 305,751.01 152,391.18 1,943.46 154,334.64 3,000.00 157,334.64
6 153,359.83 153,359.83 974.81 154,334.64 3,000.00 157,334.64
TIR SEMESTRAL 3.23%
TIR ANUAL 6.56%
Letra
Año 1
Importe de Planilla 360,000.00
TEA cobrada al cliente 16.5%
Número de letras 2
Plazo 180
Préstamo Warrant
Interes 9,687 9,687 9,687 9,687
Cargos y Comisiones 18,000 18,000 18,000 18,000
Constitución 50,000 50,000 50,000 50,000
- 77,686.70 77,686.70 77,686.70 77,686.70
Letras
Intereses 26,406.79
26,406.79 - - - -
Utilidad antes de interés e impuestos (EBIT) 568,966 2,414,588 4,425,692 15,053,609 17,420,280
Gastos Financieros 2,278,531 2,749,945 2,007,186 827,598 827,598
Utilidad imponible -1,709,565 -335,357 2,418,506 14,226,011 16,592,682
Impuesto a la renta 30% -512,869 -100,607 725,552 4,267,803 4,977,805
Utilidad neta -1,196,695 -234,750 1,692,954 9,958,208 11,614,878
IR 0.3
EBITDA (EBIT + depreciación y
amortización) 9,549,577.24 11,412,147.90 13,451,500.95 15,582,242.81 17,931,964.94
VAN 0.00
WACC 8.82%
TIR 8.82%