Page 96 - Ejercicio de Autogestion.

CALCULO TIR
INVERSION INICIAL - 30,172.18
BENEFICIO 1 15,950.40
BENEFICIO 2 20,476.00
BENEFICIO 3 19,802.80
BENEFICIO 4 20,900.80
BENEFICIO 5 52,064.80
TIR 61.64390%

ISR PROMEDIO
BENEFICIO 1 15,950.40 0.0445005
BENEFICIO 2 20,476.00 0.0488103
BENEFICIO 3 19,802.80 0.0482942
BENEFICIO 4 20,900.80 0.0491192
BENEFICIO 5 52,064.80 0.0580263
ISR PROMEDIO 4.975009%

MENOR MAYOR
5.5 24
8.115 8.115 TIIE %
13.62 32.12
2.1784 5.1384 iva
15.7934 37.2534
promedio 26.523400 %

FUENTE
FINANCIAMIEN MONTO % COSTO ANTES BENEFICION COSTO DESP. CCPP
TO PROPORCION TOTAL DE ISR FISCAL (TASA ISR) DE ISR
PRESTAMO $ 30,172.18 100% 26.523400% 4.975009% 25.204% 25.2039%

SUMA 30,172.18 100% 25.2039%