Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Precio de venta(PVA):
Tasa de i cuota inicial (TICI)
N de cuotas
Tasa efectiva anual (TEA)
Costos de seguro (CG)
Impuesto general a las ventas
Gastos notariales, legales otros
Opcin de compra (OCA)
Comisin estructuracin (CEA)
Porte mensual (PM)
VVA : Valor venta del activo
125,000.00
23.80%
36
IGV
(GNL)
10%
2,000.00
19%
500.00
1% * (VVA)
1% *(PVA)
2.00
VVA + GNL + CG - CI
82,542.02
Paso 3.
Determinar los valores de la Comisin de Estructuracin (CEA)
Determinar los valores de la opcin de compra (OCA)
Dichos valores servirn para determinar el valor de la cuota
CEA=
CEA=
OCA=
OCA=
1% * VVA
1,050.42
1.19% * PVA
Paso 4.
Incorporamos la OCA al FFF, pero como la OCA esta al final del periodo
Debemos actualizar el valor de la OCA.
Dado que:
TEA = 10%
Cuota es mensual: 36 meses
Entonces la TEM es:
0.80%
OCA / (1+TEM)^
VPNOCA =
1,050.42
VPNOCA =
789.20
(1 + 0.80%) ^36
81,752.82
Paso 5.
En base al FKK se hallar el valor de la cuota (VCM).
Es una anualidad a valor presente con 36 cuotas
VCM =
VCM * (1 - (1 + TEM)^-36
TEM
81,752.82 =
De donde:
VCM =
2,621.42
Importante:
La CI pagada al inicio debe ser gravada con el IGV
Adicionar dicho costo al desembolso inicial
Adems incluir el costo por comision estructuracin (CEA)
A cada cuota agregar el valor de los portes y el IGV correspondiente
Cuota N 0 = CI + CI*IGV + CEA
Cuota N 0 =
31,237.50
Ojo: El CEA ya tiene incorporado el IGV por ello no se le agrega (ver paso 3)
Cuota N 1
Cuota (1) =
Cuota (1) =
Paso 6.
Cuadro de amortizacin e intereses
N
0
1
Inters
IGV de la
cuota
4,750.00
498.07
Cuota con
IGV
29,750.00
3,119.49
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
2,621.42
1,985.22
2,001.05
2,017.00
2,033.09
2,049.30
2,065.64
2,082.11
2,098.72
2,115.45
2,132.32
2,149.32
2,166.46
2,183.74
2,201.15
2,218.70
2,236.40
2,254.23
2,272.21
2,290.32
2,308.59
2,327.00
2,345.55
2,364.26
2,383.11
2,402.11
2,421.27
2,440.58
2,460.04
2,479.65
2,499.43
2,519.36
2,539.45
2,559.70
2,580.11
2,600.68
636.20
620.37
604.42
588.33
572.12
555.78
539.31
522.70
505.97
489.10
472.10
454.96
437.68
420.27
402.72
385.02
367.19
349.21
331.10
312.83
294.42
275.87
257.16
238.31
219.31
200.15
180.85
161.38
141.77
121.99
102.06
81.97
61.72
41.31
20.74
77,798.09
75,797.04
73,780.04
71,746.95
69,697.65
67,632.01
65,549.90
63,451.18
61,335.73
59,203.41
57,054.08
54,887.62
52,703.88
50,502.73
48,284.02
46,047.63
43,793.40
41,521.19
39,230.87
36,922.28
34,595.28
32,249.73
29,885.47
27,502.36
25,100.25
22,678.98
20,238.41
17,778.37
15,298.72
12,799.29
10,279.93
7,740.49
5,180.79
2,600.68
0.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
498.07
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
3,119.49
125,000.00
23.80%
36
10%
2,000.00
19%
500.00
1% * (VVA)
1% *(PVA)
2.00
125,000.00
23.80%
36
10%
2,000.00
19%
500.00
1% * (VVA)
1% *(PVA)
2.00
125,000.00
23.80%
36
10%
2,000.00
19%
500.00
1% * (VVA)
1% *(PVA)
2.00
125,000.00
23.80%
36
0.38
Porte con
IGV
10%
2,000.00
19%
500.00
1% * (VVA)
1% *(PVA)
2.00
Saldo total a
pagar
31,237.50 Incluye OCA
2.38
3,121.87
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
3,121.87
20,000.00
20.00%
6
IGV
(GNL)
12%
400.00
18%
200.00
2% * (VVA)
1% *(PVA)
3.00
VVA + GNL + CG - CI
14,159.32
Paso 3.
Determinar los valores de la Comisin de Estructuracin (CEA)
Determinar los valores de la opcin de compra (OCA)
Dichos valores servirn para determinar el valor de la cuota
CEA=
CEA=
OCA=
OCA=
2% * VVA
338.98
1.18% * PVA
Paso 4.
Incorporamos la OCA al FFF, pero como la OCA esta al final del periodo
Debemos actualizar el valor de la OCA.
Dado que:
TEA = 12%
Cuota es semestral: 6 meses
Entonces la TEM es:
5.83%
OCA / (1+TEM)^
VPNOCA =
338.98
VPNOCA =
241.28
(1 + 5.83%) ^6
13,918.04
Paso 5.
En base al FKK se hallar el valor de la cuota (VCM).
Es una anualidad a valor presente con 36 cuotas
VCM =
VCM * (1 - (1 + TEM)^-6
TEM
13,918.04 =
De donde:
VCM =
2,815.31
Importante:
La CI pagada al inicio debe ser gravada con el IGV
Adicionar dicho costo al desembolso inicial
Adems incluir el costo por comision estructuracin (CEA)
A cada cuota agregar el valor de los portes y el IGV correspondiente
Cuota N 0 = CI + CI*IGV + CEA
Cuota N 0 =
4,236.00
Ojo: El CEA ya tiene incorporado el IGV por ello no se le agrega (ver paso 3)
Cuota N 1
Cuota (1) =
Cuota (1) =
Paso 6.
Cuadro de amortizacin e intereses
N
0
1
Inters
IGV de la
cuota
610.17
506.76
Cuota con
IGV
4,000.00
3,322.07
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,815.31
2,120.71
2,244.35
2,375.20
2,513.67
2,660.22
2,815.31
2,979.45
3,153.15
3,336.98
3,531.53
3,737.42
3,955.31
4,185.91
4,429.95
4,688.22
4,961.54
5,250.81
5,556.93
5,880.90
6,223.76
6,586.61
6,970.61
7,377.00
7,807.09
8,262.24
8,743.94
9,253.71
9,793.21
10,364.16
10,968.40
11,607.86
12,284.60
13,000.80
13,758.75
14,560.90
694.60
570.96
440.12
301.64
155.09
0.00
-164.13
-337.84
-521.67
-716.22
-922.11
-1,140.00
-1,370.60
-1,614.64
-1,872.91
-2,146.23
-2,435.49
-2,741.62
-3,065.59
-3,408.45
-3,771.30
-4,155.30
-4,561.69
-4,991.77
-5,446.93
-5,928.62
-6,438.40
-6,977.90
-7,548.85
-8,153.08
-8,792.54
-9,469.29
-10,185.49
-10,943.44
-11,745.58
9,793.44
7,549.09
5,173.89
2,660.22
0.00
-2,815.31
-5,794.76
-8,947.91
-12,284.90
-15,816.43
-19,553.84
-23,509.16
-27,695.07
-32,125.02
-36,813.24
-41,774.78
-47,025.59
-52,582.52
-58,463.42
-64,687.18
-71,273.79
-78,244.41
-85,621.41
-93,428.50
-101,690.74
-110,434.68
-119,688.39
-129,481.60
-139,845.76
-150,814.16
-162,422.02
-174,706.62
-187,707.42
-201,466.18
-216,027.07
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
506.76
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
3,322.07
20,000.00
20.00%
6
12%
400.00
18%
200.00
2% * (VVA)
1% *(PVA)
3.00
20,000.00
20.00%
6
12%
400.00
18%
200.00
2% * (VVA)
1% *(PVA)
3.00
20,000.00
20.00%
6
12%
400.00
18%
200.00
2% * (VVA)
1% *(PVA)
3.00
20,000.00
20.00%
6
12%
400.00
18%
200.00
2% * (VVA)
1% *(PVA)
3.00
0.54
Porte con
IGV
Saldo total a
pagar
4,236.00 Incluye OCA
3.54
3,325.61
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
0.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3.54
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61
3,325.61