UNIDADE

MES S
FIN V
Interés por los 60 días 4.0% 1 4,500
comisión por apertura 2.5% 2 4,800
Aforo 90.0% 3 5,350
4 5,500
BIR CON 5 6,200
Interés por los 60 días 3% 6 5,300
comisión por apertura 2% 7 4,800
Aforo 70% 8 5,400
9 6,500
Factor 10 7,000
Interés por los 60 días 3% 11 7,200
comisión por apertura 1% 12 7,500
Aforo 100% Sumas
 Factor
Porcentaje del BIR CON Porcentaje del
FIN V Monto Monto Optimo
MONTO costo del financiado comisiones costo del
comisiones financiado comisiones
financiamiento cobradas financiamiento cobradas
$1,732,500 $101,351.25 5.85 $1,559,250.0 $64,639.58 4.1455555556 $1,212,750 $69,300
$1,848,000 $66,528.0 3.6 $1,663,200.0 $43,076.88 2.59 $1,293,600 $55,440
$2,059,750 $74,151.0 3.6 $1,853,775.0 $48,012.77 2.59 $1,441,825 $61,793
$2,117,500 $76,230.0 3.6 $1,905,750.0 $49,358.93 2.59 $1,482,250 $63,525
$2,387,000.00 $85,932.0 3.6 $2,148,300.0 $55,640.97 2.59 $1,670,900 $71,610
$2,040,500 $73,458.0 3.6 $1,836,450.0 $47,564.06 2.59 $1,428,350 $61,215
$1,848,000 $66,528.0 3.6 $1,663,200.0 $43,076.88 2.59 $1,293,600 $55,440
$2,079,000 $74,844.0 3.6 $1,871,100.0 $48,461.49 2.59 $1,455,300 $62,370
$2,502,500 $90,090.0 3.6 $2,252,250.0 $58,333.28 2.59 $1,751,750 $75,075
$2,695,000 $97,020.0 3.6 $2,425,500.0 $62,820.45 2.59 $1,886,500 $80,850
$2,772,000 $99,792.0 3.6 $2,494,800.0 $64,615.32 2.59 $1,940,400 $83,160
$2,887,500 $103,950.0 3.6 $2,598,750.0 $67,307.63 2.59 $2,021,250 $86,625
$26,969,250 $1,009,874 45.45 ### $652,908.2 32.6355555556 $18,878,475 $826,403
Porcentaje del
costo del
financiamient
o
5.7142857143
4.2857142857
4.2857142857
4.2857142857
4.2857142857
4.2857142857
4.2857142857
4.2857142857
4.2857142857
4.2857142857
4.2857142857
4.2857142857
52.8571428571