Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Inicial:
Inicial (sin IGV) = 20% * V
Merced:
M=K
1 1 + t
SI = K A = SF
SF = K A = SI A
Leyenda:
V = Valor de Venta
M = Merced
P = Precio de Venta
C = Cuota Mensual
K = Monto a Financiar
A = Amortizacin
i = Mes correspondiente
Ejemplo:
Una sociedad desea adquirir una maquinaria por S/. 120,000 mediante un leasing a 1 ao al
38.84% de inters, con una cuota inicial sin IGV del 20% del valor de venta de la maquinaria. Los
pagos se realizarn de manera mensual y la sociedad quiere saber, Cunto ser su cuota inicial
con IGV, monto a financiarse, tasa de inters efectiva mensual, merced y cuota mensual a pagar?.
Datos:
V = S/. 120,000
TIEA = 38.84%
n = 12
PT = S/. 7
Solucin:
P = V 1 + IGV
P = 120,000*(1+18%) = S/. 141,600
t = 1 + TIEA
t = 1
+ 38.84%
1 = 2.77%
Calculando la Merced
M=K
1 1 + t
1 1 + 2.77%
M = 96,000
2.77%
= S/. 9,514
C = M 1 + IGV + PT
Com (con IGV) = Com sin IGV * (1+18%) = 1,416*(1+18%) = S/. 1,671
Opc (con IGV) = Opc (sin IGV) * (1+18%) = 1,416 * (1+18%) = S/. 1,671
Cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
Saldo
120,000
96,000
89,148
82,105
74,868
67,430
59,785
51,929
43,855
35,557
27,029
18,265
9,257
Opcion de Compra
TOTALES
120,000
21,600
141,600
24,000
96,000
38.84%
12
9,514
1,416
1,416
+ IGV =
28,320
anual
meses
+ IGV =
+ IGV =
+ IGV =
2.77% mensual
11,226
1,671
1,671
Amort.
24,000
6,852
7,042
7,238
7,438
7,644
7,856
8,074
8,298
8,528
8,764
9,007
9,257
Cronograma de Pago
Inters
Merced
0
24,000
2,661
9,514
2,471
9,514
2,276
9,514
2,076
9,514
1,869
9,514
1,657
9,514
1,440
9,514
1,216
9,514
986
9,514
749
9,514
506
9,514
257
9,514
1,416
120,000
18,165
139,581
IGV
4,320
1,714
1,714
1,714
1,714
1,714
1,714
1,714
1,714
1,714
1,714
1,714
1,714
255
Portes
25,140
84
7
7
7
7
7
7
7
7
7
7
7
7
Cuota
28,320
11,234
11,234
11,234
11,234
11,234
11,234
11,234
11,234
11,234
11,234
11,234
11,234
1,671
164,805