Importe del préstamo S/.

100,000
Plazo en meses 180
Tasa de interés 7.02%
Pago S/. 555.56

S/. -900.00
Ingresos brutos S/. 50,000.00
Costo de los productos vendidos S/. 200.00
Beneficios brutos S/. 6,800.00
Ingresos brutos S/. 150,000.00
Costo de los productos vendidos S/. 6,000.00
Beneficios brutos S/. 24,000.00
Mortgage Loan Analysis
Pagos a cuenta ninguno S/. 672.68 180 360
Tasa de interés 9.50% 9.00%
Plazo (en meses) 360 9.25%
Importe del préstamo S/. 80,000.00 9.50%

S/. 672.68 1 2
1.00% 80066.6667 40050.0069
2.00% 80133.3333 40100.0278
5.00% 80333.3333 40250.1733
9.00% 80600 40450.5604
9.25% 80616.6667 40463.0919
9.50% 80633.3333 40475.6243
 3 4 5 6 7 8 9 10
26711.1235 20041.684 16040.0222 13372.2492 11466.6984 10037.5364 8925.96706 8036.71248
26755.6049 20083.4027 16080.0888 13411.219 11504.8888 10075.1457 8963.12743 8073.51651
26889.1969 20208.7665 16200.5544 13528.4515 11619.8396 10188.4095 9075.10072 8184.47675
27067.6629 20376.401 16361.7932 13685.5126 11773.9903 10340.4419 9225.54286 8333.6983
27078.83 20386.8964 16371.894 13695.3573 11783.6581 10349.9823 9234.98879 8343.07286
27089.9987 20397.394 16381.9976 13705.2054 11793.3298 10359.5272 9244.43979 8352.45307
 11 12 180 360
7309.14139 6702.83292 478.795612 257.311616
7345.6564 6739.10938 514.80696 295.695578
7455.80541 6848.59854 632.634901 429.457298
7604.07518 6996.11814 811.413267 643.698094
7613.39516 7005.39614 823.353832 658.14034
7622.72138 7014.68094 835.379746 672.683366