Page 58 - EVIDENCIAS-PACHI-23-NOV

ASIGNACION DE TASAS

TASA IVA
$ 2,000.00 23.75% 3.800%
27.5500%

$ 750,000.00 TASA IVA
43.75% 7.00%
50.75%

DIF MONTOS $ 748,000.00

DIF TASAS 23.200%

VALOR POR PESO 0.0000310160427807%

ASIGNACION 0.930481283%
$ 30,000.00 27.55000000%
28.4804812834% TASA INFLACION
5.020%

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 $ 8,000.00 2.51225%
2 $ 11,000.00 3.57255%
3 $ 7,000.00 1.95686%
4 $ 9,000.00 2.94422%
5 $ 10,000.00 3.28980%
PROMEDIO 2.85513%