Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Para transformarlo en el flujo de caja del inversionista, se le restaron los intereses antes de
impuestos y la amortización de la deuda después de impuestos. En la columna 0 se sumó
el préstamo. Por lo tanto, la última fila indica los recursos propios a invertir y el flujo que le
queda al inversionista después de pagar al banco. La Tabla 14.27 muestra el resultado.
0 1 2 3 4 5 6 7 8 9 10
Ingresos C$240,000 C$288,000 C$386,400 C$394,128 C$402,011 C$410,051 C$418,252 C$426,617 C$435,149 C$443,852
Venta activo A C$6,000
Venta activo B C$12,000 C$12,000 C$12,000
Costos variables -C$60,000 -C$72,000 -C$83,160 -C$84,982 -C$86,840 -C$88,735 -C$90,668 -C$92,640 -C$94,651 -C$96,702
Costo fijo -C$20,000 -C$20,000 -C$20,000 -C$24,000 -C$24,000 -C$24,000 -C$24,000 -C$24,000 -C$24,000 -C$24,000
Intereses -C$30,000 -C$26,969 -C$23,756 -C$20,350 -C$16,740 -C$12,914 -C$8,857 -C$4,558
Depreciación instalaciones -C$10,000 -C$10,000 -C$10,000 -C$10,000 -C$10,000 -C$10,000 -C$10,000 -C$10,000 -C$10,000 -C$10,000
Depreciación A -C$20,000 -C$20,000 -C$20,000 -C$20,000 -C$20,000 -C$20,000 -C$20,000 -C$20,000 -C$20,000 -C$20,000
Depreciación B -C$20,000 -C$20,000 -C$20,000 -C$20,000 -C$20,000 C$0 -C$20,000 -C$20,000 -C$20,000 -C$20,000
Valor libro A C$0
Valor libro B -C$20,000 -C$20,000 -C$20,000
Utilidad C$80,000 C$119,031 C$201,484 C$214,796 C$224,431 C$252,402 C$244,727 C$255,419 C$258,498 C$273,150
Impuesto -C$13,600 -C$20,235 -C$34,252 -C$36,515 -C$38,153 -C$42,908 -C$41,604 -C$43,421 -C$43,945 -C$46,435
Utilidad neta C$66,400 C$98,796 C$167,232 C$178,281 C$186,278 C$209,494 C$203,123 C$211,998 C$214,553 C$226,715
Depreciación instalaciones C$10,000 C$10,000 C$10,000 C$10,000 C$10,000 C$10,000 C$10,000 C$10,000 C$10,000 C$10,000
Depreciación A C$20,000 C$20,000 C$20,000 C$20,000 C$20,000 C$20,000 C$20,000 C$20,000 C$20,000 C$20,000
Depreciación B C$20,000 C$20,000 C$20,000 C$20,000 C$20,000 C$0 C$20,000 C$20,000 C$20,000 C$20,000
Valor libro A
Valor libro B C$20,000 C$20,000 C$20,000
Instalaciones -C$400,000
Inversión máquina A -C$100,000 -C$100,000
Inversión máquina B -C$80,000 -C$80,000 -C$80,000 -C$80,000
Capital de trabajo -C$20,000 -C$3,000 -C$1,815 -C$1,007 -C$7 -C$7 -C$7 -C$7 -C$8 -C$8 C$25,866
Préstamo C$500,000
Amortización deuda -C$50,518 -C$53,549 -C$56,762 -C$60,168 -C$63,778 -C$67,604 -C$71,661 -C$75,960
Valor de desecho C$380,000
Flujo -C$100,000 C$62,882 C$93,432 C$99,463 C$168,106 C$172,493 C$11,883 C$181,455 C$186,030 C$204,545 C$682,581
La TIR del proyecto es de 30,1% y la del inversionista es de 88,9%.