vf S/.30,196.75
cuota S/.1,730.25
0
0
S/.1,730.25 20 15.10 29.66 S/.1,735.70
S/.1,730.25 20 14.28 28.05 S/.1,736.48
S/.1,730.25 20 13.46 26.45 S/.1,737.27
S/.1,730.25 20 12.64 24.83 S/.1,738.06
S/.1,730.25 20 11.82 23.22 S/.1,738.86
S/.1,730.25 20 10.99 21.59 S/.1,739.65
S/.1,730.25 20 10.16 19.96 S/.1,740.45
S/.1,730.25 20 9.33 18.33 S/.1,741.26
S/.1,730.25 20 8.50 16.69 S/.1,742.06
S/.1,730.25 20 7.66 15.05 S/.1,742.87
S/.1,730.25 20 6.82 13.40 S/.1,743.68
S/.1,730.25 20 5.98 11.74 S/.1,744.49
S/.1,730.25 20 5.13 10.08 S/.1,745.31
S/.1,730.25 20 4.28 8.41 S/.1,746.12
S/.1,730.25 20 3.43 6.74 S/.1,746.94
S/.1,730.25 20 2.58 5.06 S/.1,747.77
S/.1,730.25 20 1.72 3.38 S/.1,748.59
S/.1,730.25 20 0.86 1.69 S/.1,749.42
S/.31,364.99
0
0
S/.1,730.25 20 15.10 29.66 S/.1,735.70
S/.1,730.25 20 14.28 28.05 S/.1,736.48
S/.1,765.07 20 13.46 45.68 S/.1,752.85
S/.1,765.07 20 12.66 42.94 S/.1,754.78
S/.1,765.07 20 11.85 40.19 S/.1,756.72
S/.1,765.07 20 11.03 37.42 S/.1,758.67
S/.1,765.07 20 10.21 34.64 S/.1,760.64
S/.1,765.07 20 9.39 31.84 S/.1,762.61
S/.1,765.07 20 8.56 29.03 S/.1,764.59
S/.1,765.07 20 7.72 26.20 S/.1,766.59
S/.1,765.07 20 6.88 23.35 S/.1,768.60
S/.1,765.07 20 6.04 20.49 S/.1,770.61
S/.1,765.07 20 5.19 17.61 S/.1,772.64
S/.1,765.07 20 4.34 14.72 S/.1,774.68
S/.1,765.07 20 3.48 11.81 S/.1,776.74
S/.1,765.07 20 2.62 8.88 S/.1,778.80
S/.1,765.07 20 1.75 5.94 S/.1,780.88
S/.1,765.07 20 0.88 2.98 S/.1,782.97
0
0
S/.1,730.25 20 15.10 29.66 S/.1,735.70
S/.1,730.25 20 14.28 28.05 S/.1,736.48
S/.1,765.07 20 13.46 45.68 S/.1,752.85
S/.1,765.07 20 12.66 42.94 S/.1,754.78
S/.647.65 20 4.35 14.75 S/.657.25
S/.647.65 20 4.05 13.73 S/.657.96
S/.647.65 20 3.75 12.71 S/.658.68
S/.647.65 20 3.44 11.68 S/.659.41
S/.647.65 20 3.14 10.65 S/.660.13
S/.647.65 20 2.83 9.61 S/.660.87
S/.647.65 20 2.53 8.57 S/.661.60
S/.647.65 20 2.22 7.52 S/.662.34
S/.647.65 20 1.91 6.46 S/.663.09
S/.647.65 20 1.59 5.40 S/.663.84
S/.647.65 20 1.28 4.33 S/.664.59
S/.647.65 20 0.96 3.26 S/.665.35
S/.647.65 20 0.64 2.18 S/.666.11
S/.647.65 20 0.32 1.09 S/.666.88
a) Determine el costo anual despus de impuestos.
respuesta S/.1,765.07
1250
vf S/.50,243.38
cuota S/.2,223.22
0 0 0 0 0
S/.2,223.22 15 25.12 73.37 S/.2,189.97
S/.2,223.22 15 24.13 70.48 S/.2,191.87
S/.2,223.22 15 23.14 67.58 S/.2,193.78
S/.2,223.22 15 22.14 64.66 S/.2,195.70
S/.2,223.22 15 21.14 61.73 S/.2,197.63
S/.2,223.22 15 20.13 58.78 S/.2,199.57
S/.2,223.22 15 19.11 55.82 S/.2,201.51
S/.2,223.22 15 18.09 52.85 S/.2,203.47
S/.2,223.22 15 17.07 49.86 S/.2,205.44
S/.2,223.22 15 16.04 46.85 S/.2,207.41
S/.2,223.22 15 15.01 43.83 S/.2,209.40
S/.2,223.22 15 13.97 40.80 S/.2,211.39
S/.2,223.22 15 12.93 37.75 S/.2,213.39
S/.2,223.22 15 11.88 34.69 S/.2,215.41
S/.2,223.22 15 10.82 31.61 S/.2,217.43
S/.2,223.22 15 9.77 28.52 S/.2,219.47
S/.2,223.22 15 8.70 25.41 S/.2,221.51
S/.2,223.22 15 7.63 22.29 S/.2,223.56
S/.2,223.22 15 6.56 19.15 S/.2,225.63
S/.2,223.22 15 5.48 16.00 S/.2,227.70
S/.2,223.22 15 4.39 12.83 S/.2,229.78
S/.2,223.22 15 3.30 9.65 S/.2,231.88
S/.2,223.22 15 2.21 6.45 S/.2,233.98
S/.2,223.22 15 1.11 3.23 S/.2,236.10
S/.53,102.98
0 0 0 0 0
S/.2,223.22 15 25.12 73.37 S/.2,189.97
S/.2,223.22 15 24.13 70.48 S/.2,191.87
S/.2,223.22 15 23.14 67.58 S/.2,193.78
S/.2,223.22 15 22.14 64.66 S/.2,195.70
S/.2,223.22 15 21.14 61.73 S/.2,197.63
S/.2,223.22 15 20.13 58.78 S/.2,199.57
S/.2,223.22 15 19.113008836 55.8201222 2201.51349
S/.17,223.22 15 18.0944320727 52.8453378 2203.46969
S/.1,246.46 15 9.57 27.95 S/.2,219.84
S/.1,246.46 15 8.99 26.27 S/.2,220.95
S/.1,246.46 15 8.41 24.58 S/.2,222.06
S/.1,246.46 15 7.83 22.88 S/.2,223.18
S/.1,246.46 15 7.25 21.17 S/.2,224.30
S/.1,246.46 15 6.66 19.45 S/.2,225.43
S/.1,257.10 15 6.07 23.43 S/.1,254.74
S/.1,257.10 15 5.48 21.15 S/.1,256.42
S/.1,257.10 15 4.89 18.86 S/.1,258.12
S/.1,257.10 15 4.29 16.56 S/.1,259.83
S/.1,257.10 15 3.69 14.24 S/.1,261.55
S/.1,257.10 15 3.08 11.90 S/.1,263.28
S/.1,257.10 15 2.47 9.55 S/.1,265.02
S/.1,257.10 15 1.86 7.19 S/.1,266.77
S/.1,257.10 15 1.25 4.81 S/.1,268.53
S/.1,257.10 15 0.62 2.41 S/.1,270.31
S/.43,533.83
a) Determine el costo efectivo anual del crdito despus de impuestos.
respuesta al ao 0.0437
b) Si junto con la cuota 8 se hace un prepago de S/. 15,000 con fines de disminuir el import
las dems cuotas, determine el impacto de este prepago sobre el costo efectivo anual de
crdito despus de impuestos.
periodo 16
prepago 15000
cuota2 S/.1,246.46
respuesta
CEC 0.09183
CEC al ao 0.04491
respuesta
TEA 8% TEM 0.006434
periodo 10
cuota3 S/.1,257.10
impuestos.
n saldo interes
0 20000
1 20001 0
2 20001 0
3 20001 0
4 20342.19 115.02
5 S/.18,699.08 105.73
6 S/.17,046.68 96.38
7 S/.15,384.93 86.99
8 S/.13,713.80 77.54
9 S/.12,033.21 68.04
10 S/.10,343.12 58.48
11 S/.8,643.47 48.87
12 S/.6,934.22 39.21
13 S/.5,215.30 29.49
14 S/.3,486.66 19.71
15 S/.1,748.24 9.88
n saldo interes
0 20000
1 20001 0
2 20001 0
3 20001 0
4 20342.19 115.02
5 S/.18,699.08 105.73
6 S/.17,046.68 96.38
7 S/.15,384.93 145.98
8 S/.13,739.36 130.37
9 S/.12,078.17 114.61
10 S/.10,401.21 98.69
11 S/.8,708.35 82.63
12 S/.6,999.42 66.42
13 S/.5,274.27 50.05
14 S/.3,532.76 33.52
15 S/.1,774.72 16.84
n saldo interes
0 20000
1 20001 0
2 20001 0
3 20001 0
4 20342.19 115.02
5 S/.18,699.08 105.73
6 S/.17,046.68 96.38
7 S/.15,384.93 145.98
8 S/.13,739.36 130.37
9 S/.12,078.17 114.61
10 S/.10,401.21 98.69
11 S/.8,708.35 82.63
12 S/.1,999.42 18.97
13 S/.1,506.62 14.30
14 S/.1,009.15 9.58
15 S/.506.96 4.81
7% TEM 0.0057
3
30%
500 saldo actual 20001
0.005% vf 20342.19
cuota 1758.13
amortizacion cuota Por y mante Comi (spread) Tasa imp. Pago Final
0 0
0 0
0 0
S/.1,643.11 S/.1,758.13 18 18.31 34.505305786 S/.2,259.93
S/.1,652.40 S/.1,758.13 18 16.83 31.718191278 S/.2,261.24
S/.1,661.74 S/.1,758.13 18 15.34 28.91531802 S/.2,262.55
S/.1,671.14 S/.1,758.13 18 13.85 26.096596908 S/.2,263.88
S/.1,680.59 S/.1,758.13 18 12.34 23.261938338 S/.2,265.21
S/.1,690.09 S/.1,758.13 18 10.83 20.411252196 S/.2,266.55
S/.1,699.65 S/.1,758.13 18 9.31 17.54444786 S/.2,267.89
S/.1,709.26 S/.1,758.13 18 7.78 14.661434195 S/.2,269.25
S/.1,718.92 S/.1,758.13 18 6.24 11.762119552 S/.2,270.61
S/.1,728.64 S/.1,758.13 18 4.69 8.8464117631 S/.2,271.97
S/.1,738.41 S/.1,758.13 18 3.14 5.9142181379 S/.2,273.35
S/.1,748.24 S/.1,758.13 18 1.57 2.9654454636 S/.2,274.74
S/.20,342.19 S/.27,207.16
amortizacion cuota Por y mante Comi (spread) Tasa imp. Pago Final
0 0
0 0
0 0
S/.1,643.11 S/.1,758.13 18 18.31 34.51 S/.2,259.93
S/.1,652.40 S/.1,758.13 18 16.83 31.72 S/.2,261.24
S/.1,661.74 S/.1,758.13 18 15.34 28.92 S/.2,262.55
S/.1,645.58 S/.1,791.56 18 13.85 43.80 S/.2,279.61
S/.1,661.19 S/.1,791.56 18 12.37 39.11 S/.2,282.82
S/.1,676.95 S/.1,791.56 18 10.87 34.38 S/.2,286.05
S/.1,692.87 S/.1,791.56 18 9.36 29.61 S/.2,289.31
S/.1,708.93 S/.1,791.56 18 7.84 24.79 S/.2,292.61
S/.1,725.14 S/.1,791.56 18 6.30 19.92 S/.2,295.94
S/.1,741.51 S/.1,791.56 18 4.75 15.01 S/.2,299.29
S/.1,758.04 S/.1,791.56 18 3.18 10.06 S/.2,302.68
S/.1,774.72 S/.1,791.56 18 1.60 5.05 S/.2,306.11
S/.20,342.19 S/.27,418.14
S/.15,384.93 S/.20,634.42
amortizacion cuota Por y mante Comi (spread) Tasa imp. Pago Final
0 0
0 0
0 0
S/.1,643.11 S/.1,758.13 18 18.31 34.51 S/.2,259.93
S/.1,652.40 S/.1,758.13 18 16.83 31.72 S/.2,261.24
S/.1,661.74 S/.1,758.13 18 15.34 28.92 S/.2,262.55
S/.1,645.58 S/.1,791.56 18 13.85 43.80 S/.2,279.61
S/.1,661.19 S/.1,791.56 18 12.37 39.11 S/.2,282.82
S/.1,676.95 S/.1,791.56 18 10.87 34.38 S/.2,286.05
S/.1,692.87 S/.1,791.56 18 9.36 29.61 S/.2,289.31
S/.6,708.93 S/.6,791.56 18 7.84 24.79 S/.2,292.61
S/.492.80 S/.511.77 18 1.80 5.69 S/.1,025.88
S/.497.47 S/.511.77 18 1.36 4.29 S/.1,026.84
S/.502.19 S/.511.77 18 0.91 2.87 S/.1,027.80
S/.506.96 S/.511.77 18 0.46 1.44 S/.1,028.78
S/.20,342.19 S/.22,323.42
a) Determine el costo efectivo del crdito despus de impuestos.
al ao 0.41182
periodo 4
cuota3 S/.511.77
us de impuestos.