Page 49 - EVIDENCIAS-PACHI-23-NOV
P. 49
COSTO CAPITAL
COST ANT DE ISR BENEF FISCAL COST REND CCPP
PRESTAMO 80000 100% 30.0312834225% 4.98627% 28.53384% 28.53384%
TOTAL 80000
AÑO $ 80,000.00 ISR
1 $ 22,000.00 4.98627%
2 $ 22,000.00 4.98627%
3 $ 22,000.00 4.98627%
4 $ 22,000.00 4.98627%
5 $ 22,000.00 4.98627%
6 $ 22,000.00 4.98627%
PROMEDIO 4.98627%
VPN
AÑO
1 $ 22,000.00
2 $ 22,000.00
3 $ 22,000.00
4 $ 22,000.00
5 $ 22,000.00
6 $ 22,000.00
CCPP 28.53384%
VP $60,002.95
INV $ 80,000.00
VPN -$19,997.05
TIR
AÑO -$ 80,000.00
1 $ 22,000.00
2 $ 22,000.00
3 $ 22,000.00
4 $ 22,000.00
5 $ 22,000.00
6 $ 22,000.00
TIR 16.500908%
