Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Estudio de casos 2
Determinar:
Previo análisis y evaluación de la mejor alternativa de financiamiento indicando el
ahorro en cada caso.
BANCO ANDES EMPRESA IMAGEN SAC
Po = S/75,000.00 i = 30 % n = 4 años
S/ 67,500.00
2019 S/ 75,000.00 1/10 S/7,500.00 S/30.000.00
S/22,500.00
DEDUCCIONES
AÑOS FEC DEPRECIACI E.T.F FEDI
INTERES TOTAL
ON
2019 S/.30,000.00 S/.18,000.00 S/.22,500.00 S/.40,500.00 S/.11,947.50 S/.18,052.50
2020 S/.35,250.00 S/.18,000.00 S/.20,250.00 S/.38,250.00 S/.11,283.75 S/.23,966.25
2021 S/.38,250.00 S/.18,000.00 S/.15,750.00 S/.33,750.00 S/.9,956.25 S/.28,293.75
2022 S/.39,000.00 S/.18,000.00 S/.9,000.00 S/.27,000.00 S/.7,965.00 S/.31,035.00
S/.101,347.5
S/.142,500.00 S/.72,000.00 S/.67,500.00 S/.139,500.00 S/.41,152.50 0
CA - VR
DEPRECIACION =
N° años de vida útil
S/75,000.00 – S/3,000.00
DEPRECIACION = = S/18,000.00
4 años
i (1+i)n – 1
FRC in =
(1+i)n – 1
0.30(1+0.30)4 – 1
FRC in =
(1+0.30)4 – 1
DEDUCCIONES
AÑOS FEC DEPRECIACIO E.T.F FEDI
INTERES TOTAL
N
2019 S/.34,622.00 S/.18,000.00 S/.22,500.00 S/.40,500.00 S/.11,947.50 S/.22,674.50
2020 S/.34,622.00 S/.18,000.00 S/.18,863.00 S/.36,863.00 S/.10,874.50 S/.23,747.50
2021 S/.34,622.00 S/.18,000.00 S/.14,136.00 S/.32,136.00 S/.9,480.00 S/.25,142.00
2022 S/.34,622.00 S/.18,000.00 S/.7,989.00 S/.25,989.00 S/.7,667.00 S/.26,955.00
S/.138,488.0
0 S/.72,000.00 S/.63,488.00 S/.135,488.00 S/.39,969.00 S/.98,519.00
ACTUALIZACION DE LOS FLUJOS DE EFECTIVO DE CAJA DESPUES DE IMPUESTOS DEL LEASING O ARRENDAMIENTO FINANCIERO
LEASING
AÑOS
FECDI FAS FECDI - A
FSA = (1+I)-n
Interpretación: