Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CASOS DE ANALISIS
INVERSIONES
CASO 1
En enero 01 de 2015 una entidad adquiere un CDT, en el mercado por un valor de $ 76.000.000,
Los intereses son pagados por el emisor a la tasa de mercado, 0,35%, E.A. incluidos en el valor de rescate de $1
Como el bono se medirá al costo amortizado, los costos de transacción se incluyen en la medición inicial del bon
76,000,000.0
RECONOCIMIENTO INICIAL
bonos
BANCOS
MEDICION POSTERIOR
al costo amortizado
teniendo en cuenta que los 76.000.000 ascenderan a 76.266.000 durante el periodo de cinco años.
TIR ANUAL:
importe en libros a enero
plazo 01 interes
CASO B.1
los hechos coinciden con los del ejemplo anterior, sin embargo en este caso la entidad adquirio el CDT
subsiguientes.
8/31/2015 1 76,342,000
9/30/2015 2 76,358,477
10/31/2015 3 76,374,957
11/30/2015 4 76,391,440
12/31/2015 5 76,407,928
1/31/2016 6 76,424,418
2/29/2016 7 76,440,913
3/31/2016 8 76,457,411
4/30/2016 9 76,473,912
5/31/2016 10 76,490,417
6/30/2016 11 76,506,926
7/31/2016 12 76,523,438
8/31/2016 13 76,273,954
9/30/2016 14 76,290,416
10/31/2016 15 76,306,881
11/30/2016 16 76,323,350
12/31/2016 17 76,339,823
1/31/2017 18 76,356,299
2/28/2017 19 76,372,778
3/31/2017 20 76,389,262
4/30/2017 21 76,405,748
5/31/2017 22 76,422,239
6/30/2017 23 76,438,733
7/31/2017 24 76,455,230
8/31/2017 25 76,205,731
9/30/2017 26 76,222,178
10/31/2017 27 76,238,629
11/30/2017 28 76,255,083
12/31/2017 29 76,271,541
1/31/2018 30 76,288,003
2/28/2018 31 76,304,467
3/31/2018 32 76,320,936
4/30/2018 33 76,337,408
5/31/2018 34 76,353,884
6/30/2018 35 76,370,363
7/31/2018 36 76,386,845
8/31/2018 37 76,137,332
9/30/2018 38 76,153,764
10/31/2018 39 76,170,200
11/30/2018 40 76,186,639
12/31/2018 41 76,203,083
1/31/2019 42 76,219,529
2/28/2019 43 76,235,979
3/31/2019 44 76,252,433
4/30/2019 45 76,268,890
5/31/2019 46 76,285,351
6/30/2019 47 76,301,815
7/31/2019 48 $ 76,318,283
8/31/2019 49 $ 76,068,755
9/30/2019 50 $ 76,085,172
10/31/2019 51 $ 76,101,593
11/30/2019 52 $ 76,118,018
12/31/2019 53 $ 76,134,446
1/31/2020 54 $ 76,150,878
2/29/2020 55 $ 76,167,314
3/31/2020 56 $ 76,183,752
4/30/2020 57 $ 76,200,195
5/31/2020 58 $ 76,216,641
6/30/2020 59 $ 76,233,090
7/31/2020 60 $ 76,249,543
r un valor de $ 76.000.000,
266,000.0
342,000.0
76,342,000
76,342,000
(76,342,000)
266,000 76,273,954
266,000 76,205,731
266,000 76,137,332
266,000 76,068,755
76,266,000 -
0.002593
EA
MV
16,476.58 76,358,477
16,480.1338 76,374,957
16,483.69 76,391,440
16,487.25 76,407,928
16,490.81 76,424,418
16,494.37 76,440,913
16,497.93 76,457,411
16,501.49 76,473,912
16,505.05 76,490,417
16,508.61 76,506,926
16,512.17 76,523,438
16,461.89 76,290,416
16,465.44 76,306,881
16,469.00 76,323,350
16,472.55 76,339,823
16,476.11 76,356,299
16,479.66 76,372,778
16,483.22 76,389,262
16,486.78 76,405,748
16,490.34 76,422,239
16,493.90 76,438,733
16,497.46 76,455,230
16,447.17 76,222,178
16,450.72 76,238,629
16,454.27 76,255,083
16,457.82 76,271,541
16,461.37 76,288,003
16,464.92 76,304,467
16,468.48 76,320,936
16,472.03 76,337,408
16,475.59 76,353,884
16,479.14 76,370,363
16,482.70 76,386,845
16,432.40 76,153,764
16,435.95 76,170,200
16,439.50 76,186,639
16,443.05 76,203,083
16,446.60 76,219,529
16,450.15 76,235,979
16,453.70 76,252,433
16,457.25 76,268,890
16,460.80 76,285,351
16,464.35 76,301,815
16,467.90 76,318,283
16,417.60 $ 76,085,172
16,421.15 $ 76,101,593
16,424.69 $ 76,118,018
16,428.24 $ 76,134,446
16,431.78 $ 76,150,878
16,435.33 $ 76,167,314
16,438.88 $ 76,183,752
16,442.42 $ 76,200,195
16,445.97 $ 76,216,641
16,449.52 $ 76,233,090
16,453.07 $ 76,249,543
219,664,600
216,304,600 capital suscrito y pagado
I. V . A 198,117,000
120,000,000
318,117,000
C. D. T
65,683,000 58,600,000
236599 Autorretención
2,765,600
65,683,000
Gastos de Intereses
Anticipo ReteICA 1,120,000
Gastos de Seguros
Costo de Ventas 987,000
-
FLUJO DE EFECTIVO EL RUBI S.A
ACTIVIDADES DE OPERACIÓN
COBROS DE EFECTIVO
Por venta de Bienes 289,630,000
PAGOS DE EFECTIVO
Pago de Materia prima -112,400,000
Pago de servicios publicos -5,630,000
Pago de Honorarios -5,832,000
Gastos de Papeleria -1,106,650
Gastos de Mantenimiento -6,497,500
Pago de intereses -1,120,000
Seguros -987,000
SUBTOTAL DE PAGOS -133,573,250
ACTIVIDADES DE INVERSION
COBROS DE EFECTIVO 0
PAGOS DE EFECTIVO
Pago de CDT -58,600,000
Pago de Maquinaria -62,436,000
Pago de Camioneta -46,500,000
FLUJO NETO DE INVERSION -167,536,000
ACTIVIDADES DE FINANCIACION
COBROS DE EFECTIVO
Nueva Emision de Acciones 120,000,000