Page 51 - EVIDENCIAS-PACHI-23-NOV
P. 51
COSTO CAPITAL
COST ANT DE ISR BENEF FISCAL COST REND CCPP
PRESTAMO 160000 100% 32.5125668449% 5.62245% 30.68456% 30.68456%
TOTAL 160000
AÑO $ 160,000.00 ISR
1 $ 40,000.00 5.62245%
2 $ 40,000.00 5.62245%
3 $ 40,000.00 5.62245%
4 $ 40,000.00 5.62245%
5 $ 40,000.00 5.62245%
6 $ 40,000.00 5.62245%
PROMEDIO 5.62245%
VPN
AÑO
1 $ 40,000.00
2 $ 40,000.00
3 $ 40,000.00
4 $ 40,000.00
5 $ 40,000.00
6 $ 40,000.00
CCPP 30.68456%
VP $104,189.27
INV $ 160,000.00
VPN -$55,810.73
TIR
AÑO -$ 160,000.00
1 $ 40,000.00
2 $ 40,000.00
3 $ 40,000.00
4 $ 40,000.00
5 $ 40,000.00
6 $ 40,000.00
TIR 12.978001%
