Page 56 - EVIDENCIAS-PACHI-23-NOV
P. 56
COSTO CAPITAL
COST ANT DE ISR BENEF FISCAL COST REND CCPP
PRESTAMO $ 30,000.00 100% 5.0200000000% 2.85513% 4.87667% 4.87667%
TOTAL $ 30,000.00
AÑO $ 30,000.00 ISR
1 $ 11,000.00 3.57255%
2 $ 10,000.00 3.28980%
3 $ 9,000.00 2.94422%
4 $ 8,000.00 2.51225%
5 $ 7,000.00 1.95686%
PROMEDIO 2.85513%
VPN
AÑO
1 $ 11,000.00
2 $ 10,000.00
3 $ 9,000.00
4 $ 8,000.00
5 $ 7,000.00
CCPP 4.87667%
VP $39,511.79
INV $ 30,000.00
VPN $9,511.79
TIR
AÑO -$ 30,000.00
1 $ 11,000.00
2 $ 10,000.00
3 $ 9,000.00
4 $ 8,000.00
5 $ 7,000.00
TIR 16.666667%
