Professional Documents
Culture Documents
CRDITO DE CONSUMO
CRDITO CONVENCIONAL DE S/. 1,500 A 12 MESES
MONTO TOTAL FINANCIADO
S/. 1,500.00
TEA (*)
IMA(**)
SEG. DESGRAV.
PERIODICIDAD
MENSUAL
72.00%
50.0000%
S/. 2.50
FECHA DE DESEMBOLSO
FECHA PRIMER PAGO
28/03/2012
03/05/2012
N DE CUOTAS
12
VALOR CUOTA
S/. 170.40
TCEA (***)
76.9608%
1
=
8.9340741
0.1119
CUOTA
FECHA DE PAGO
DIAS CORRIDOS
DIAS
ACUMULADOS
FACTOR (F)
1
2
28/03/2012
03/05/2012
03/06/2012
36
31
36
67
1 / ( (1+0.1508%) ^ (36)
1 / ( (1+0.1508%) ^ (67)
0.94721192
0.90399398
03/07/2012
30
97
1 / ( (1+0.1508%) ^ (97)
0.86404860
03/08/2012
31
128
1 / ( (1+0.1508%) ^ (128)
0.82462510
5
6
03/09/2012
03/10/2012
31
30
159
189
1 / ( (1+0.1508%) ^ (159)
1 / ( (1+0.1508%) ^ (189)
0.78700037
0.75222466
03/11/2012
31
220
1 / ( (1+0.1508%) ^ (220)
0.71790330
8
9
10
11
12
03/12/2012
03/01/2013
03/02/2013
03/03/2013
03/04/2013
30
31
31
28
31
250
281
312
340
371
1 / ( (1+0.1508%) ^ (250)
1 / ( (1+0.1508%) ^ (281)
1 / ( (1+0.1508%) ^ (312)
1 / ( (1+0.1508%) ^ (340)
1 / ( (1+0.1508%) ^ (371)
TOTAL (F) =
0.68618083
0.65487281
0.62499328
0.59917884
0.57184042
8.9340741
Vigente: 21/08/2013
1 de 4
COCCEW - 103.1
PARA DETERMINAR EL MONTO DEL INTERES A PAGAR SE TENDR QUE HALLAR LA TASA DE INTERS POR PERIODO COMO SE
MUESTRA A CONTINUACIN:
TASA DE INT. POR PER. = [ (1 + TEA)
DIAS CORRIDOS
360
CUOTA
FECHA DE PAGO
DIAS CORRIDOS
1
2
3
4
5
6
7
8
9
10
11
12
28/03/2012
03/05/2012
03/06/2012
03/07/2012
03/08/2012
03/09/2012
03/10/2012
03/11/2012
03/12/2012
03/01/2013
03/02/2013
03/03/2013
03/04/2013
36
31
30
31
31
30
31
30
31
31
28
31
-1]
CLCULO DE LA TASA DE INTERS TASA DE INTERS
POR PERIODO
POR PERIODO
( (1+72%) ^ (36/360) ) -1
( (1+72%) ^ (31/360) ) -1
( (1+72%) ^ (30/360) ) -1
( (1+72%) ^ (31/360) ) -1
( (1+72%) ^ (31/360) ) -1
( (1+72%) ^ (30/360) ) -1
( (1+72%) ^ (31/360) ) -1
( (1+72%) ^ (30/360) ) -1
( (1+72%) ^ (31/360) ) -1
( (1+72%) ^ (31/360) ) -1
( (1+72%) ^ (28/360) ) -1
( (1+72%) ^ (31/360) ) -1
5.5730%
4.7808%
4.6230%
4.7808%
4.7808%
4.6230%
4.7808%
4.6230%
4.7808%
4.7808%
4.3083%
4.7808%
CON LA DATOS OBTENIDOS SE PROSEGUIR CON ELABORAR EL CRONOGRAMA DE PAGOS DE LA SIGUIENTE MANERA:
CUOTA
0
1
2
3
4
5
6
7
8
9
10
11
12
Vigente: 21/08/2013
SALDO CAPITAL
S/. 1,500.00
S/. 1,415.70
S/. 1,315.48
S/. 1,208.40
S/. 1,098.28
S/. 982.89
S/. 860.43
S/. 733.67
S/. 599.69
S/. 460.46
S/. 314.58
S/. 160.24
S/. 0.00
TOTAL =
AMORTIZACIN
INTERS
SEG DESGRAV.
CUOTA
S/. 84.30
S/. 100.22
S/. 107.08
S/. 110.13
S/. 115.39
S/. 122.46
S/. 126.76
S/. 133.98
S/. 139.23
S/. 145.88
S/. 154.34
S/. 160.24
S/. 1,500.00
S/. 83.59
S/. 67.68
S/. 60.82
S/. 57.77
S/. 52.51
S/. 45.44
S/. 41.14
S/. 33.92
S/. 28.67
S/. 22.01
S/. 13.55
S/. 7.66
S/. 514.76
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 30.00
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 2,044.76
2 de 4
COCCEW - 103.1
S/. 1,500.00
S/. 170.40
(1+i)^67
(1+i)^97
(1+i)^128
(1+i)^N
S/. 1.500,00 = S/. 170.40 + S/. 170.40 + S/. 170.40 + S/. 170.40 + .... + S/. 170.40
(1+i)^36
(1+i)^67
(1+i)^97
(1+i)^128
(1+i)^371
i = (TCED) =
0.1587%
Tasa Costo Efectivo Diario (TCED)
PARA OBTENER LA TASA DE COSTO EFECTIVO ANUAL (TCEA) APLICAMOS LA SIGUIENTE FRMULA:
TCEA = ( 1 + TCEM ) ^ (12) - 1
TCEA = ( 1 + 5.1212% ) ^ (12) - 1
TCEA =
76.9608%
8
50%
72%
FRMULA PARA EL CLCULO DE LA TASA DE INTERS EFECTIVA DIARIA DE LA TASA EFECTIVA ANUAL
(*) IMA = INTERS EFECTIVO MORATORIO ANUAL
TEA
N DE CUOTAS
72.00%
12
EN EL CASO QUE EL CLIENTE SE ENCUENTRE AL DA EN SU CUARTA CUOTA, Y DESEA REALIZAR UNA CANCELACIN
ANTICIPADA DEL SALDO TOTAL DE LA DEUDA PACTADA CON LA FINANCIERA, LA ENTIDAD CALCULAR LA REDUCCIN TOTAL DE
LOS INTERESES COMPENSATORIOS, SEGN EL CRONOGRAMA DE PAGOS SIGUIENTE:
Vigente: 21/08/2013
3 de 4
COCCEW - 103.1
CUOTA
AMORTIZACIN
INTERS
SALDO CAPITAL
SEG DESGRAV.
VALOR CUOTA
1
2
3
4
T. PARCIAL
S/. 84.30
S/. 100.22
S/. 107.08
S/. 110.13
S/. 401.72
S/. 83.59
S/. 67.68
S/. 60.82
S/. 57.77
S/. 269.86
S/. 1,415.70
S/. 1,315.48
S/. 1,208.40
S/. 1,098.28
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 10.00
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 681.59
S/. 982.89
S/. 860.43
S/. 733.67
S/. 599.69
S/. 460.46
S/. 314.58
S/. 160.24
S/. 0.00
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 2.50
S/. 20.00
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 170.40
S/. 1,363.17
5
6
7
8
9
10
11
12
T.PARCIAL
S/. 115.39
S/. 122.46
S/. 126.76
S/. 133.98
S/. 139.23
S/. 145.88
S/. 154.34
S/. 160.24
S/. 1,098.28
S/. 52.51
S/. 45.44
S/. 41.14
S/. 33.92
S/. 28.67
S/. 22.01
S/. 13.55
S/. 7.66
S/. 244.90
S/. 1,363.17
(c) EL SALDO DE INTERESES = TOTAL DE LOS INTERESES POR COBRAR EN LAS CUOTAS PENDIENTES DE PAGO
(c) EL SALDO DE INTERESES =
S/. 244.90
(d) EL SALDO SEGURO DESGRAVAMEN = TOTAL DEL SEGURO DESGRAVAMEN EN LAS CUOTAS PENDIENTES DE PAGO
(d) EL SALDO SEGURO DESGRAVAMEN =
S/. 20.00
LOS PAGOS O CUOTAS NO INCLUYEN EL IMPUESTO A LAS TRANSACCIONES FINANCIERAS (ITF) DE 0.005%
Vigente: 21/08/2013
4 de 4
COCCEW - 103.1