Page 110 - LIBRO ACADEMICO DIEGO SAUCEDO
P. 110
INVERSION 233000
PERIODO INVERSION IMPUESTO %
-$ 233,000
1 $ 22,779 1148.11 5.040%
2 $ 48,772 2810.39 5.762%
3 $ 54,386 3198.48 5.881% PORCENTUAL 5.990%
4 $ 63,101 3914.67 6.204%
5 $ 77,315 5461.15 7.064%
29.951%
FINANCIAMIENTOMONTO PROPORCIONANTES DE ISRFISCAL DESPUES ISR CCPP
PRESTAMO $ 233,000 100% 34.78% 5.99% 32.6966% 32.6966%
PR 4 AÑOS
CCPP 32.6966%
VNA $107,283.20
VPN -$125,716.80
TIR 3.978%
