Documentos de Académico
Documentos de Profesional
Documentos de Cultura
EJEMPLO
Un Cliente solicita un Crdito Caja Casa por el monto de S/ 180,000.00 nuevos
soles a una tasa de inters anual de 16.77% a un plazo de 10 aos. El prestatario
pagara 0.0245% por seguro de desgravamen, por ser aplicable a 1 titular
Cunto es la cuota a pagar?
Cul es la tasa de inters mensual?
Cunto es lo que va pagar con periodo de gracia de 30 das?
Monto de la vivienda
Plazo
: 180,000
: 120 meses
-1 )
x 100
Donde:
i = Tasa de Inters
n = Plazo
1/12
TEM = (( 1 + 0.1677
- 1) x 100
1/12
TEM = (1.1677)
- 1) x 100
TEM = (1.013003486 - 1) x 100
TEM =
1.3%
C=
n
(1+i) x i
--------------------n
(1+i) - 1
Donde:
i = Tasa de inters
K = Capital o Monto del Prstamo
n = Plazo
C = Cuota
120
( 1 + 1.3%)
x 1.3%
C = 180,000 x ---------------------------------120
( 1 +1.3%)
- 1
120
(1.013) x 0.013
C = 180,000 x ---------------------------------120
(1.013)
- 1
0.06124586822
C = 180,000 x ------------------------0.167651776
C = 2,970.52 Nuevos Soles
Im = SC X TEM/100
Donde :
Im
TEM
SC
Im = 180,000 x 1.3%
Im = 180,000 x 0.013
Im = 2,340
El pago de intereses del primer mes ser 2,340 nuevos soles
= amortizacin
= cuota mensual
= inters mensual
SC = SCA Am
Donde:
SC
: saldo nuevo capital
SCA : saldo de capital anterior
Am
: amortizacin mensual
Ejemplo :
CSM : ?
VCB : 37,000
TS : 0.2075 X mil
GE : 3%
IGV : 18 %
CSM = 37,000 X ((0.2075/1000 X (1+0.03) X (1 + 0.18))
CSM = 37,000 X (( 0.0002075 X 1.03) X 1.18)
CSM = 9.33
8.- Calculo de la cuota Total a pagar:
CTP = amortizacin del mes + inters del mes + seguro de desgravamen + seguro
Multiriesgo
CTP = 630.52 + 2,340 + 38.19 + 9.33
CTP = 3,018.04 nuevos soles
9.- Frmula para calcular los intereses por periodo de gracia:
n
I = K x (( 1 + i )
- 1)
Donde:
I = Monto de inters
i = Tasa de inters
K = Capital o Monto del Prstamo
n = Plazo
Si el cliente solicita un periodo de gracia de 30 das (un mes). Cunto sera el inters a
pagar?
1
I = 180,000 x ((1 + 1.3% ) - 1)
1
I = 180,000 x ((1.013) - 1)
I = 180,000 x ( 0.013 )
FORMULA PRODUCTO CREDITO HIPOTECARIO VERSION 01-2013
Pgina 6
I = 2,340.00
El importe a pagar por 30 das de gracia es 2,340.00 que ser distribuido en todas las
cuotas, 2,340/120 cuotas, resultando 19.50 el cual ser sumado a la cuota.
10.- Simulacin de cronograma de pagos :
Monto del prstamo
TEA
TEM
TCEA
Moneda
Numero de cuotas
: 180,0000
: 16.77 %
: 1.3%
: 17.32 %
: soles
: 120 cuotas
CRONOGRAMA DE PAGOS
Fecha Pago
Monto del Desembolso
TEA
TEM
Plazo
Inters a devolver
180,000
16.77%
1.30%
120 cuotas
176,462.44
Inters
Desgravamen
Multiriesgo
0.000206
0.000252
Cuota Final
N
180,000.00
1 179,369.48
630.52
2340.00
38.19
9.33
3018.04
2 178,730.76
638.72
2331.80
38.06
9.33
3018.04
3 178,083.74
647.02
2323.50
37.92
9.33
3018.04
4 177,428.31
655.43
2315.09
37.79
9.33
3018.04
5 176,764.36
663.95
2306.57
37.65
9.33
3018.04
6 176,091.77
672.58
2297.94
37.51
9.33
3018.04
7 175,410.45
681.33
2289.19
37.36
9.33
3018.04
8 174,720.26
690.18
2280.34
37.22
9.33
3018.04
9 174,021.11
699.16
2271.36
37.07
9.33
3018.04
10 173,312.86
708.25
2262.27
36.92
9.33
3018.04
11 172,595.41
717.45
2253.07
36.77
9.33
3018.04
12 171,868.63
726.78
2243.74
36.62
9.33
3018.04
13 171,132.40
736.23
2234.29
36.47
9.33
3018.04
14 170,386.60
745.80
2224.72
36.31
9.33
3018.04
15 169,631.11
755.49
2215.03
36.15
9.33
3018.04
16 168,865.79
765.32
2205.20
35.99
9.33
3018.04
17 168,090.52
775.27
2195.26
35.83
9.33
3018.04
18 167,305.18
785.34
2185.18
35.67
9.33
3018.04
19 166,509.63
795.55
2174.97
35.50
9.33
3018.04
20 165,703.73
805.90
2164.63
35.33
9.33
3018.04
21 164,887.36
816.37
2154.15
35.16
9.33
3018.04
22 164,060.38
826.98
2143.54
34.99
9.33
3018.04
23 163,222.64
837.74
2132.78
34.81
9.33
3018.04
24 162,374.01
848.63
2121.89
34.63
9.33
3018.04
25 161,514.36
859.66
2110.86
34.45
9.33
3018.04
26 160,643.52
870.83
2099.69
34.27
9.33
3018.04
27
882.15
2088.37
34.09
9.33
3018.04
159,761.37
28 158,867.75
893.62
2076.90
33.90
9.33
3018.04
29 157,962.51
905.24
2065.28
33.71
9.33
3018.04
30 157,045.50
917.01
2053.51
33.52
9.33
3018.04
31 156,116.57
928.93
2041.59
33.32
9.33
3018.04
32 155,175.56
941.00
2029.52
33.12
9.33
3018.04
33 154,222.33
953.24
2017.28
32.93
9.33
3018.04
34 153,256.70
965.63
2004.89
32.72
9.33
3018.04
35 152,278.51
978.18
1992.34
32.52
9.33
3018.04
36 151,287.61
990.90
1979.62
32.31
9.33
3018.04
37 150,283.83
1003.78
1966.74
32.10
9.33
3018.04
38 149,267.00
1016.83
1953.69
31.89
9.33
3018.04
39 148,236.95
1030.05
1940.47
31.67
9.33
3018.04
40 147,193.51
41 146,136.51
1043.44
1927.08
31.45
9.33
3018.04
1057.00
1913.52
31.23
9.33
3018.04
42 145,065.76
1070.75
1899.77
31.01
9.33
3018.04
43 143,981.10
1084.67
1885.85
30.78
9.33
3018.04
44 142,882.33
1098.77
1871.75
30.55
9.33
3018.04
45 141,769.28
1113.05
1857.47
30.32
9.33
3018.04
46 140,641.76
1127.52
1843.00
30.08
9.33
3018.04
47 139,499.58
1142.18
1828.34
29.84
9.33
3018.04
48 138,342.56
1157.03
1813.49
29.60
9.33
3018.04
49 137,170.49
1172.07
1798.45
29.35
9.33
3018.04
50 135,983.19
1187.30
1783.22
29.10
9.33
3018.04
51 134,780.45
1202.74
1767.78
28.85
9.33
3018.04
52 133,562.07
1218.37
1752.15
28.60
9.33
3018.04
53 132,327.86
1234.21
1736.31
28.34
9.33
3018.04
54 131,077.60
1250.26
1720.26
28.08
9.33
3018.04
55 129,811.09
1266.51
1704.01
27.81
9.33
3018.04
56 128,528.11
1282.98
1687.54
27.54
9.33
3018.04
57 127,228.46
1299.65
1670.87
27.27
9.33
3018.04
58 125,911.91
1316.55
1653.97
27.00
9.33
3018.04
59 124,578.24
1333.67
1636.85
26.72
9.33
3018.04
60 123,227.24
1351.00
1619.52
26.43
9.33
3018.04
61 121,858.67
1368.57
1601.95
26.15
9.33
3018.04
62 120,472.32
1386.36
1584.16
25.86
9.33
3018.04
63 119,067.94
1404.38
1566.14
25.56
9.33
3018.04
64 117,645.30
65 116,204.17
1422.64
1547.88
25.26
9.33
3018.04
1441.13
1529.39
24.96
9.33
3018.04
66 114,744.30
1459.87
1510.65
24.66
9.33
3018.04
67 113,265.46
1478.84
1491.68
24.35
9.33
3018.04
68 111,767.39
1498.07
1472.45
24.03
9.33
3018.04
69 110,249.84
1517.54
1452.98
23.71
9.33
3018.04
70 108,712.57
1537.27
1433.25
23.39
9.33
3018.04
71 107,155.31
1557.26
1413.26
23.07
9.33
3018.04
72 105,577.81
1577.50
1393.02
22.74
9.33
3018.04
73 103,979.80
1598.01
1372.51
22.40
9.33
3018.04
74 102,361.02
1618.78
1351.74
22.06
9.33
3018.04
75 100,721.20
1639.83
1330.69
21.72
9.33
3018.04
76 99,060.05
1661.14
1309.38
21.37
9.33
3018.04
77 97,377.31
1682.74
1287.78
21.02
9.33
3018.04
78 95,672.70
1704.62
1265.91
20.66
9.33
3018.04
79 93,945.92
1726.78
1243.75
20.30
9.33
3018.04
80 92,196.70
1749.22
1221.30
19.93
9.33
3018.04
81 90,424.73
1771.96
1198.56
19.56
9.33
3018.04
82 88,629.73
1795.00
1175.52
19.19
9.33
3018.04
83 86,811.40
1818.33
1152.19
18.81
9.33
3018.04
84 84,969.43
1841.97
1128.55
18.42
9.33
3018.04
85 83,103.51
1865.92
1104.60
18.03
9.33
3018.04
86 81,213.34
1890.17
1080.35
17.63
9.33
3018.04
87 79,298.59
88 77,358.95
1914.75
1055.77
17.23
9.33
3018.04
1939.64
1030.88
16.83
9.33
3018.04
89 75,394.10
1964.85
1005.67
16.41
9.33
3018.04
90 73,403.70
1990.40
980.12
16.00
9.33
3018.04
91 71,387.43
2016.27
954.25
15.57
9.33
3018.04
92 69,344.94
2042.48
928.04
15.15
9.33
3018.04
93 67,275.91
2069.04
901.48
14.71
9.33
3018.04
94 65,179.97
2095.93
874.59
14.27
9.33
3018.04
95 63,056.79
2123.18
847.34
13.83
9.33
3018.04
96 60,906.01
2150.78
819.74
13.38
9.33
3018.04
97 58,727.27
2178.74
791.78
12.92
9.33
3018.04
98 56,520.20
2207.07
763.45
12.46
9.33
3018.04
99 54,284.45
2235.76
734.76
11.99
9.33
3018.04
100 52,019.62
2264.82
705.70
11.52
9.33
3018.04
101 49,725.36
2294.27
676.26
11.04
9.33
3018.04
102 47,401.27
2324.09
646.43
10.55
9.33
3018.04
103 45,046.96
2354.30
616.22
10.06
9.33
3018.04
104 42,662.05
2384.91
585.61
9.56
9.33
3018.04
105 40,246.14
2415.91
554.61
9.05
9.33
3018.04
106 37,798.82
2447.32
523.20
8.54
9.33
3018.04
107 35,319.68
2479.14
491.38
8.02
9.33
3018.04
108 32,808.32
2511.36
459.16
7.49
9.33
3018.04
109 30,264.31
2544.01
426.51
6.96
9.33
3018.04
110 27,687.22
2577.08
393.44
6.42
9.33
3018.04
111 25,076.64
2610.59
359.93
5.87
9.33
3018.04
112 22,432.11
113 19,753.21
2644.52
326.00
5.32
9.33
3018.04
2678.90
291.62
4.76
9.33
3018.04
114 17,039.48
2713.73
256.79
4.19
9.33
3018.04
115 14,290.47
2749.01
221.51
3.62
9.33
3018.04
116 11,505.73
2784.74
185.78
3.03
9.33
3018.04
117 8,684.78
2820.95
149.57
2.44
9.33
3018.04
118
5827.17
2857.62
112.90
1.84
9.33
3018.04
119
2932.40
2894.77
75.75
1.24
9.33
3018.04
120
0.00
2932.40
38.12
180,000.00 176,462.44
0.62
2,880.14
Total
9.33
3018.04
1,119.60 362,165.13
Ejemplo :
TCEM = TIR (rango)
TCEM = 1.34%
12
TCEA =( ( 1 + 0.01340 )
- 1 ) x 100
TCEA = 17.32 %
Inters moratorio.- Es aquel inters que se genera por atraso en el pago de las cuotas
pactadas en el calendario de pagos. Los intereses moratorios se determinan en funcin
al saldo capital de la cuota vencida y los das de atraso que se han generado producto del
incumplimiento de pago.
Frmula para calcular el inters moratorio:
1/360
IM = ( ((1+ im)
1)
Das de mora) x SC ).
Donde:
IM
im
SC
El cliente se atrasa 8 das en el pago de la cuota nmero 6, con una tasa de inters
moratoria anual de 72%.
Para ello vamos a utilizar la frmula de tasa de inters anual:
1/360
IM = ( (( 1 + 0.72)
1 ) x 8) x 672.58 )
1/360
IM = (( ( 1. 72 )
- 1 ) x 8) x 672.58)
IM = (( ( 1.001507592) - 1 ) x 8) x 672.58)
IM = ( 0.01206070 x 672.58)
IM = 8.11 Nuevos Soles.
Entonces el monto total que debe pagar el cliente es la Cuota + inters moratorio por 8
das, es decir S/. 3,018.04 + S/ 8.11 = S/ 3,26.15
Este producto est sujeto al Impuesto de Transacciones Financieras ITF = 0.005%