Scribd
Upload
113 views2 pages

PZ Financial Analysis

Uploaded by

dewanibipin
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
113 views2 pages

PZ Financial Analysis

Uploaded by

dewanibipin
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 2

Petrolera Zuata, Petrozuata C.A.

: Analysis of Sponsor Returns and Debt Coverage Ratios

Assumptions (Change these six RED variables)


Oil Price $12.25
Annual Change in Maya Price 2.5%
Royalty Rate (2001-2008) 1.0%
Royalty Rate (2009-2034) 16.7%
Total Debt Financing $1,450,000
Leverage: Debt/Total Project Cost 60%
Project's Total Cost $2,416,667
Tax Rate 34%

Asset Beta 0.60


Risk-free Rate 6.81%
Market Risk Premium 7.50%
Country Risk Premium 0.00%

Cash
Available Debt
Forecasted Change for Debt Total Total Equity Service
Maya in Maya Total Service Debt Debt Cash Coverage
Year Price Price Revenue (CADS) Outstanding Service Flows Ratio

1996 $12.25 2.5% $0 ($80,007) $0 $0 ($80,000)


1997 $12.56 2.5% $0 ($610,492) $1,000,000 $935,950 ($1,986)
1998 $12.87 2.5% $78,524 ($820,154) $1,024,299 ($63,079) ($550,148)
1999 $13.19 2.5% $429,059 ($139,352) $1,242,981 $113,580 $1,576
2000 $13.52 2.5% $803,290 $243,952 $1,450,000 $85,113 $185,047
2001 $13.86 2.5% $560,499 $383,869 $1,411,120 ($157,629) $227,819 2.44
2002 $14.21 2.5% $580,141 $374,482 $1,372,240 ($154,472) $221,589 2.42
2003 $14.56 2.5% $594,310 $351,470 $1,333,360 ($151,315) $190,031 2.32
2004 $14.93 2.5% $608,833 $383,135 $1,268,892 ($171,563) $214,719 2.23
2005 $15.30 2.5% $623,720 $379,409 $1,205,447 ($165,270) $199,063 2.30
2006 $15.68 2.5% $638,978 $415,819 $1,103,295 ($195,423) $220,578 2.13
2007 $16.07 2.5% $654,618 $416,376 $992,187 ($195,059) $218,294 2.13
2008 $16.47 2.5% $670,649 $417,733 $864,195 ($201,103) $236,588 2.08
2009 $16.89 2.5% $687,081 $364,040 $768,166 ($161,187) $210,755 2.26
2010 $17.31 2.5% $703,924 $353,700 $680,692 ($145,382) $204,461 2.43
2011 $17.74 2.5% $721,187 $359,505 $576,861 ($153,095) $203,439 2.35
2012 $18.19 2.5% $738,882 $367,531 $456,838 ($159,037) $246,435 2.31
2013 $18.64 2.5% $757,020 $309,595 $408,576 ($83,154) $225,711 3.72
2014 $19.11 2.5% $777,179 $351,424 $354,212 ($84,614) $249,243 4.15
2015 $19.58 2.5% $797,905 $396,150 $256,355 ($119,749) $270,635 3.31
2016 $20.07 2.5% $819,214 $401,505 $136,753 ($131,281) $301,785 3.06
2017 $20.57 2.5% $841,125 $416,140 $75,000 ($68,159) $378,858 6.11
2018 $21.09 2.5% $863,657 $375,766 $75,000 ($6,405) $369,361 58.67
2019 $21.62 2.5% $886,827 $371,048 $75,000 ($6,405) $364,643 57.93
2020 $22.16 2.5% $910,657 $356,942 $75,000 ($6,405) $350,537 55.73
2021 $22.71 2.5% $935,167 $389,174 $75,000 ($6,405) $348,472 60.76
2022 $23.28 2.5% $960,377 $399,119 $0 ($75,000) $324,119 5.32
2023 $23.86 2.5% $986,311 $416,986 $0 $416,986
2024 $24.46 2.5% $1,012,990 $428,838 $0 $428,838
2025 $25.07 2.5% $1,040,439 $446,428 $0 $446,428
2026 $25.70 2.5% $1,068,681 $452,818 $0 $452,818
2027 $26.34 2.5% $1,097,743 $470,050 $0 $470,050
2028 $27.00 2.5% $1,127,649 $486,703 $0 $486,703
2029 $27.67 2.5% $1,158,428 $495,374 $0 $495,374
2030 $28.36 2.5% $1,190,108 $499,512 $0 $499,512
2031 $29.07 2.5% $1,222,717 $523,227 $0 $523,227
2032 $29.80 2.5% $1,256,286 $536,947 $0 $536,947
2033 $30.54 2.5% $1,290,846 $556,805 $0 $556,805
Model Output

Minimum Debt Service Coverage Ratio (DSCR) 2.08


Year of Minimum DSCR 2008
Average DSCR 13.01
Internal Rate of Return 25.3%
Net Present Value $315,899

IRR as a Function of the


IRR and Minimum DSCR Output Table Number of Years of Cash Flow

Leverage IRR Min. DSCR Number of Years


25.3% 2.08 With Cash Flow IRR
40% 18.8% 3.05
45% 19.9% 2.73 5 15.8%
50% 21.3% 2.47 10 22.7%
55% 23.0% 2.25 15 24.3%
60% 25.3% 2.08 20 24.9%
65% 28.3% 1.93 25 25.1%
70% 32.5% 1.80 30 25.2%
75% 38.9% 1.69 34 25.3%
80% 48.8% 1.59

You might also like