Page 66 - EVIDENCIAS-PACHI-23-NOV
P. 66
COSTO CAPITAL
COST ANT DE ISR BENEF FISCAL COST REND CCPP
PRESTAMO 160000 100% 38.4630481283% 5.62245% 36.30048% 36.30048%
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 36.30048%
VP $93,005.83
INV $ 160,000.00
VPN -$66,994.17
TIR
AÑO -$ 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%
