Documente Academic
Documente Profesional
Documente Cultură
2014
8,650,792
14,971,006
38,625,770
15,529,961
77,777,529
12,520,070
17,513,741
59,799,648
113,527,108
203,360,567
406,258,184
25,070,411
487,128,759
24,836,629
Total Activo
509,106,124
715,325,955
43,406,327
3,584,701
46,991,028
190,698,957
7,352,588
198,051,545
164,134,436
255,647,724
Total Pasivo
Capital
Utilidades Retenidas
211,125,464
400,000,000
(102,019,340)
453,699,269
400,000,000
(138,373,314)
509,106,124
-
715,325,955
-
Pasivo y Capital
Pasivo circulante
Proveedores
Pasivos Acumulados
Total Activo Circulante
Deuda Largo Plazo
Ventas
Costo de Ventas
Utilidad Bruta
Gastos
Operacin
Administracin
2013
2014
16,550,803
31,879,421
(15,328,618)
140,156,868
103,426,018
36,730,850
15,328,618
23,519,515
22,344,223
15,026,814
Depreciacin
Utilidad Antes de Intereses
Intereses
4,200,000
(58,376,751)
19,696,132
5,036,060
(5,676,247)
30,677,727
Prdida Neta
(78,072,883)
(36,353,974)
0.15
0.28
0.80
0.05
0.68
0.03
0.09
0.28
0.32
0.36
0.59
0.37
1.93
(0.93)
0.74
0.26
0.93
1.42
0.16
0.11
0.25
(3.53)
1.19
0.04
(0.04)
0.22
(4.72)
(0.26)
2014
Ventas
Costo de Ventas
Utilidad Bruta
Gastos
Operacin
Administracin
Depreciacin
Utilidad Antes de Intereses
Intereses
16,550,803
31,879,421
(15,328,618)
140,156,868
103,426,018
36,730,850
15,328,618
23,519,515
4,200,000
(58,376,751)
19,696,132
22,344,223
15,026,814
5,036,060
(5,676,247)
30,677,727
Prdida Neta
(78,072,883)
(36,353,974)
164,134,436
19,696,132
12%
255,647,724
30,677,727
12%
Supuestos
Deuda e Intereses
Deuda Largo plazo
Intereses
Tasa de Interes
Maquinaria - Inversin
Compra 4 unidades
1% Mensual
12% Anual
Ao 1
2015
Ao 2
2016
4,710,000,000
1,580,000,000
3,297,000,000
1,413,000,000
1,106,000,000
474,000,000
22,705,422
26,813,068
22,705,422
28,153,721
Administracin
Depreciacin
Utilidad Antes de Intereses
Intereses
Impuesto Sobre la Renta
Ganancia Neta
Pagos Programados
Monto del Convenio
US$ 2,000,000,000
Tipo de Cambio
Total Quetzales por ao
18,032,177
254,425,752
1,091,023,582
57,043,333
258,495,062
775,485,187
16%
18,933,786
254,425,752
149,781,320
44,483,334
26,324,497
78,973,490
5%
2015
600,000,000.00
2016
200,000,000.00
7.85
4,710,000,000.00
7.90
1,580,000,000.00
2,000,000,000
30%
600,000,000.00
7.85
4,710,000,000.00
2,000,000,000
10%
200,000,000.00
7.90
1,580,000,000.00
2,000,000,000
10%
200,000,000.00
7.95
1,590,000,000.00
2,000,000,000
10%
200,000,000.00
8.00
1,600,000,000.00
2,000,000,000
10%
200,000,000.00
8.05
1,610,000,000.00
Depreciacin
Valor Activos
Depreciacin Gasto
Porcentaje
Nueva Depreciacin
Asumiendo que es Maquinaria
El porcentaje de depreciacin
debe de ser el 20%
2013
406,258,184
4,200,000
1.034%
2014
487,128,759
5,036,060
1.034%
20%
20%
Asumiento la compra de la
maquinaria nueva el valor seria
4 maquinas de dragado
(+) valor de los activos 2014
Total Maquinaria a depreciar
Porcentaje de depreciacin
Total Depreciacin Gasto por ao
785,000,000
487,128,759
1,272,128,759
20%
254,425,752
785,000,000
60
13,083,333
Amortizacin
Intereses
2015
2016
2017
2018
2019
156,999,996.00
156,999,996.00
156,999,996.00
156,999,996.00
157,000,016.00
57,043,333.48
44,483,333.80
31,923,334.12
19,363,334.44
6,803,334.76
Totales
785,000,000.00
159,616,670.60
1.93
(0.93)
0.74
0.26
0.93
1.42
0.25
(3.53)
1.19
0.16
0.11
0.04
(0.04)
0.22
(4.72)
(0.26)
Costo Total Q
785,000,000.00
Ao 3
2017
1,590,000,000
Ao 4
2018
1,600,000,000
Ao 5
2019
2020
6,440,000,000
1,113,000,000
477,000,000
1,120,000,000
480,000,000
4,508,000,000
1,932,000,000
22,705,422
29,561,407
22,705,422
31,039,477
22,705,422
32,591,451
579,600,000
579,600,000
19,880,475
254,425,752
150,426,945
31,923,334
29,625,903
88,877,708
6%
20,874,499
254,425,752
150,954,851
19,363,334
32,897,879
98,693,637
6%
21,918,224
254,425,752
1,600,359,152
6,803,335
398,388,954
1,195,166,863
19%
258,975,000
45%
2017
200,000,000.00
2018
200,000,000.00
2019
200,000,000.00
2020
600,000,000.00
7.95
1,590,000,000.00
8.00
1,600,000,000.00
8.05
1,610,000,000.00
8.05
4,830,000,000.00
Resumen de Desembolsos
US$ Dolares
Primero
600,000,000
Segundo
200,000,000
Tercero
200,000,000
Cuarto
200,000,000
Quinto
200,000,000
1,400,000,000
Liquidacin Obra
600,000,000
2,000,000,000
Quetzales
4,710,000,000
1,580,000,000
1,590,000,000
1,600,000,000
1,610,000,000
11,090,000,000
4,830,000,000
15,920,000,000
579,600,000
320,625,000
Peso %
30
10
10
10
10
70
30
100
Total
15,920,000,000
579,600,000
11,144,000,000
5,355,600,000
113,527,108 Inventarios Disponibles
148,159,124
99,639,160
1,272,128,759
3,722,145,849
480,241,671
745,732,295
2,496,171,884
15%
Total
2,000,000,000.00
15,920,000,000.00
Ao 1
AOS
2,015
Ingresos
Ventas al Contado y Crdito:
Ventas
Cobro Cuentas por Cobrar
4,710,000,000
59,799,648
Total de Ventas
4,769,799,648
Total Ingresos
4,769,799,648
Egresos
Costo Ventas
Gastos Operativos
Gastos Administrativos
Gastos Financieros
Impuesto Sobre la Renta
3,297,000,000
26,813,068
18,032,177
57,043,333
258,495,062
156,999,996
190,698,957
7,352,588
85,215,908
Total Egresos
Flujo Neto (Ingresos - Egresos)
Saldo Inicial de Caja
4,097,651,089
672,148,559
15,520,070
687,668,629
70.0%
30.0%
s previstas en la informacin
Ao 2
Ao 3
Ao 4
Ao 5
2,016
2,017
2,018
2,019
1,580,000,000
1,590,000,000
1,600,000,000
1,610,000,000
1,580,000,000
1,590,000,000
1,600,000,000
1,610,000,000
1,580,000,000
1,590,000,000
1,600,000,000
1,610,000,000
1,106,000,000
28,153,721
18,933,786
44,483,334
26,324,497
1,113,000,000
29,561,407
19,880,475
31,923,334
29,625,903
1,120,000,000
31,039,477
20,874,499
19,363,334
32,897,879
4,508,000,000
32,591,451
21,918,224
6,803,335
398,388,954
156,999,996
156,999,996
156,999,996
156,999,996
85,215,908
85,215,908
1,466,111,241
113,888,759
687,668,629
1,466,207,023
123,792,977
801,557,388
1,381,175,186
218,824,814
925,350,365
5,124,701,960
-3,514,701,960
1,144,175,180
801,557,388
925,350,365
1,144,175,180
-2,370,526,780
70.0%
30.0%
70.0%
30.0%
70.0%
30.0%
280.0%
-180.0%
Ao 6
2,020
2,020
4,830,000,000
15,920,000,000
4,830,000,000
15,920,000,000
0
0
0
0
0
4,830,000,000
11,210,000,000
11,144,000,000
148,159,124
99,639,160
159,616,671
745,732,295
784,999,980
190,698,957
7,352,588
255,647,724
0
0
0
0
0
0
4,830,000,000
-2,370,526,780
0
0
2,459,473,220
13,535,846,498
1,771,804,591
2,459,473,220
2,459,473,220
-66.45%
5.00%
0.00%
#DIV/0!
0.63%
5.00%
0.00%
#DIV/0!
0.63%
5.00%
-100.00%
#DIV/0!
302.50%
5.00%
#DIV/0!
#DIV/0!
-100.00%
-100.00%
#DIV/0!
#DIV/0!
Err:509
Cuota
Err:509
Capital
Interes
Abono capital
Sald
785,000,000
8%
13,083,333
13,083,333
771,916,667
8%
13,083,333
7,937,222
758,833,334
8%
13,083,333
8,024,444
745,750,001
8%
13,083,333
8,111,666
732,666,668
8%
13,083,333
8,198,889
719,583,335
8%
13,083,333
8,286,111
706,500,002
8%
13,083,333
8,373,333
693,416,669
8%
13,083,333
8,460,555
680,333,336
8%
13,083,333
8,547,777
10
667,250,003
8%
13,083,333
8,635,000
11
654,166,670
8%
13,083,333
8,722,222
12
641,083,337
8%
13,083,333
8,809,444
13
628,000,004
8%
13,083,333
8,896,666
14
614,916,671
8%
13,083,333
8,983,889
15
601,833,338
8%
13,083,333
9,071,111
16
588,750,005
8%
13,083,333
9,158,333
17
575,666,672
8%
13,083,333
9,245,555
18
562,583,339
8%
13,083,333
9,332,777
19
549,500,006
8%
13,083,333
9,420,000
20
536,416,673
8%
13,083,333
9,507,222
21
523,333,340
8%
13,083,333
9,594,444
22
510,250,007
8%
13,083,333
9,681,666
23
497,166,674
8%
13,083,333
9,768,889
24
484,083,341
8%
13,083,333
9,856,111
25
471,000,008
8%
13,083,333
9,943,333
26
457,916,675
8%
13,083,333
10,030,555
27
444,833,342
8%
13,083,333
10,117,777
28
431,750,009
8%
13,083,333
10,205,000
29
418,666,676
8%
13,083,333
10,292,222
30
405,583,343
8%
13,083,333
10,379,444
31
392,500,010
8%
13,083,333
10,466,666
32
379,416,677
8%
13,083,333
10,553,888
33
366,333,344
8%
13,083,333
10,641,111
34
353,250,011
8%
13,083,333
10,728,333
35
340,166,678
8%
13,083,333
10,815,555
36
327,083,345
8%
13,083,333
10,902,777
37
314,000,012
8%
13,083,333
10,990,000
38
300,916,679
8%
13,083,333
11,077,222
39
287,833,346
8%
13,083,333
11,164,444
40
274,750,013
8%
13,083,333
11,251,666
41
261,666,680
8%
13,083,333
11,338,888
42
248,583,347
8%
13,083,333
11,426,111
43
235,500,014
8%
13,083,333
11,513,333
44
222,416,681
8%
13,083,333
11,600,555
45
209,333,348
8%
13,083,333
11,687,777
46
196,250,015
8%
13,083,333
11,775,000
47
183,166,682
8%
13,083,333
11,862,222
48
170,083,349
8%
13,083,333
11,949,444
49
157,000,016
8%
13,083,333
12,036,666
50
143,916,683
8%
13,083,333
12,123,888
51
130,833,350
8%
13,083,333
12,211,111
52
117,750,017
8%
13,083,333
12,298,333
53
104,666,684
8%
13,083,333
12,385,555
54
91,583,351
8%
13,083,333
12,472,777
55
78,500,018
8%
13,083,333
12,560,000
56
65,416,685
8%
13,083,333
12,647,222
57
52,333,352
8%
13,083,333
12,734,444
58
39,250,019
8%
13,083,333
12,821,666
59
26,166,686
8%
13,083,333
12,908,888
60
61
13,083,353
8%
13,083,333
12,996,111
20
Pago Interes
5,233,333.33
5,146,111.11
5,058,888.89
4,971,666.67
4,884,444.45
4,797,222.23
4,710,000.01
4,622,777.79
4,535,555.57
4,448,333.35
Amortizacin
Primer Ao
Intereses
Primer Ao
4,361,111.13
4,273,888.91
156,999,996
57,043,333.48
4,186,666.69
4,099,444.47
4,012,222.25
3,925,000.03
3,837,777.81
3,750,555.59
3,663,333.37
3,576,111.15
3,488,888.93
3,401,666.71
Amortizacin
Segundo Ao
Intereses
Segundo Ao
3,314,444.49
3,227,222.27
156,999,996
44,483,333.80
3,140,000.05
3,052,777.83
2,965,555.61
2,878,333.39
2,791,111.17
2,703,888.95
2,616,666.73
2,529,444.51
2,442,222.29
2,355,000.07
Amortizacin
Tercer Ao
Intereses
Tercer Ao
2,267,777.85
2,180,555.63
2,093,333.41
2,006,111.19
1,918,888.97
1,831,666.75
1,744,444.53
156,999,996
31,923,334.12
1,657,222.31
1,570,000.09
1,482,777.87
1,395,555.65
1,308,333.43
Amortizacin
Cuarto Ao
Intereses
Cuarto Ao
1,221,111.21
1,133,888.99
156,999,996
19,363,334.44
1,046,666.77
959,444.55
872,222.33
785,000.11
697,777.89
610,555.67
523,333.45
436,111.23
348,889.01
261,666.79
Amortizacin
Quinto Ao
Intereses
Quinto Ao
174,444.57
87,222.35
156,999,996
6,803,334.76
Ao 1
AOS
2,015
Ingresos
Ventas al Contado y Crdito:
Ventas
Cobro Cuentas por Cobrar
Intereses Producto sobre Deuda
4,710,000,000
59,799,648
Total de Ventas
4,769,799,648
Total Ingresos
4,769,799,648
Prstamos:
Prstamo Capital de Trabajo
Egresos
Costo Ventas
Gastos Operativos
Gastos Administrativos
Gastos Financieros Intereses Sobre Maquinaria
Gastos Financieros Intereses Capital de Trabajo
Impuesto Sobre la Renta
3,297,000,000
26,813,068
18,032,177
57,043,333
258,495,062
156,999,996
190,698,957
7,352,588
85,215,908
Total Egresos
Flujo Neto (Ingresos - Egresos)
4,097,651,089
672,148,559
15,520,070
687,668,629
70.0%
30.0%
previstas en la informacin
Ao 2
Ao 3
Ao 4
Ao 5
2,016
2,017
2,018
2,019
1,580,000,000
1,590,000,000
1,600,000,000
1,610,000,000
1,580,000,000
1,590,000,000
1,600,000,000
1,610,000,000
2,375,000,000
1,580,000,000
1,590,000,000
1,600,000,000
3,985,000,000
1,106,000,000
28,153,721
18,933,786
44,483,334
1,113,000,000
29,561,407
19,880,475
31,923,334
1,120,000,000
31,039,477
20,874,499
19,363,334
4,508,000,000
32,591,451
21,918,224
6,803,335
26,324,497
29,625,903
32,897,879
398,388,954
156,999,996
156,999,996
156,999,996
156,999,996
85,215,908
85,215,908
1,466,111,241
113,888,759
1,466,207,023
123,792,977
1,381,175,186
218,824,814
5,124,701,960
-1,139,701,960
687,668,629
801,557,388
925,350,365
1,144,175,180
801,557,388
925,350,365
1,144,175,180
4,473,220
70.0%
30.0%
70.0%
30.0%
70.0%
30.0%
280.0%
-180.0%
Ao 6
2,020
2,020
4,830,000,000
15,920,000,000
579,600,000
5,409,600,000
15,920,000,000
0
0
0
-2,375,000,000
3,034,600,000
0
0
0
11,789,600,000
11,144,000,000
148,159,124
99,639,160
159,616,671
320,625,000
745,732,295
784,999,980
190,698,957
7,352,588
255,647,724
0
0
0
0
0
320,625,000
2,713,975,000
0
0
13,535,846,498
2,030,779,591
4,473,220
2,718,448,220
2,718,448,220
2,718,448,220
0.0%
100.0%
-66.45%
5.00%
0.00%
#DIV/0!
0.63%
5.00%
0.00%
#DIV/0!
0.63%
5.00%
-100.00%
#DIV/0!
302.50%
5.00%
#DIV/0!
#DIV/0!
-100.00%
-100.00%
#DIV/0!
#DIV/0!
d) Es posible que la Empresa pueda adquirir ms deuda y a qu costo mximo podra pag
En los aos 2013 y 2014, las condiciones son adversas y un analista financiero probablem
no autorice un prstamo para la Empesa, pero con las utilidades de los aos 2015 al 201
contraresta los resultados negativos.
Al presentar ya una situacin financiera sana, como se ve en el flujo de fondos, la Empre
est en condiciones de contratar deduda, en el ejercicio se considero un 8% de tasa de
interes, por el volumen de operaciones y rentabilidad. No es aconsejable contratar
prstamos con tasas de interes superior al 12%, esa sera la tasa mxima de interes a p
considerando que el negocio de la constructora no es financiero ni especulativo, ya que
esa es la tasa de interes que el Gobierno de Suazilandia le estaria reconociendo por la de
su vez la que podra contratar para el financiamiento de la negociacin.
e) Cul debe ser la proyeccin de ingresos anuales mnimos que debe tener la empresa pa
que los accionistas tengan un ROE de al menos 12% anual?
Determinacin del Roe Actual
ROE = (Utilidades / Patrimonio ) x 100
Ao
2015
2016
2017
2017
2019
2020
Capital
Utilidades
Patrimonio
Utilidad
775,485,187
78,973,490
88,877,708
98,693,637
1,195,166,863
258,975,000
2014
400,000,000
(138,373,314)
261,626,686
Patrimonio
1,037,111,873
1,116,085,362
1,204,963,070
1,204,963,070
2,498,823,570
2,757,798,570
2015
400,000,000
637,111,873
1,037,111,873
Ao 1
2015
3,184,000,000
2,228,800,000
955,200,000
Ao 2
2016
###
2,228,800,000
955,200,000
Otros Materiales
Operacin
Administracin
Depreciacin
22,705,422
26,813,068
18,032,177
254,425,752
Utilidad Antes de
Intereses
Intereses
Impuesto Sobre la Renta
Ganancia Neta
Capital
Utilidades
Patrimonio
Ao
2015
2016
2017
2017
2019
2020
22,705,422
28,153,721
18,933,786
###
633,223,582
57,043,333
144,045,062
432,135,187
14%
630,981,320
44,483,334
146,624,497
439,873,490
14%
2014
400,000,000
(138,373,314)
261,626,686
2015
400,000,000
293,761,873
693,761,873
Utilidad
432,135,187
439,873,490
447,527,708
455,093,637
462,566,863
258,975,000
Patrimonio
693,761,873
1,133,635,362
1,581,163,070
2,036,256,707
2,498,823,570
2,757,798,570
Conclusin
Si se considera que el contrato es a 2 aos y se distribuye en un 20% por ao el ingreso
solo en el 2020 no debido a que no hay operacin solamente el cobro y pago de interes
rabajo de la empresa?
esta negociacin podran ser
uinas de dragado.
egociar que el pago final sea menor
ositivos y evite de esa forma deuda
de trabajos completos a fin de mejorar
al final del sexto ao.
e pago se extienden y pueden causar
diciones del contrato deben ser muy
proyecto especfico.
mo garanta ) un prstamo a largo
ar, el saldo del prstamo sera
evisin de contratar dinero a un plazo
Patrimonio
0.75
0.07
0.07
0.08
0.48
0.09
2016
400,000,000
716,085,362
1,116,085,362
ROE
74.77
7.08
7.38
8.19
47.83
9.39
2017
400,000,000
804,963,070
1,204,963,070
2018
400,000,000
903,656,707
1,303,656,707
2019
400,000,000
2,098,823,570
2,498,823,570
Ao 3
2017
Ao 4
2018
Ao 5
2019
3,184,000,000
3,184,000,000
3,184,000,000
2,228,800,000
955,200,000
2,228,800,000
955,200,000
2,228,800,000
955,200,000
2020
579,600,000
579,600,000
22,705,422
29,561,407
19,880,475
254,425,752
22,705,422
31,039,477
20,874,499
254,425,752
22,705,422
32,591,451
21,918,224
254,425,752
628,626,945
31,923,334
149,175,903
447,527,708
14%
626,154,851
19,363,334
151,697,879
455,093,637
14%
623,559,152
6,803,335
154,188,954
462,566,863
15%
579,600,000
320,625,000
2016
400,000,000
733,635,362
1,133,635,362
2017
400,000,000
1,181,163,070
1,581,163,070
2018
400,000,000
1,636,256,707
2,036,256,707
2019
400,000,000
2,098,823,570
2,498,823,570
Patrimonio
0.62
0.39
0.28
0.22
0.19
0.09
258,975,000
45%
ROE
62.29
38.80
28.30
22.35
18.51
9.39
buye en un 20% por ao el ingreso y la utilidad, esta en todos los aos supera el 12% de meta de ROE
amente el cobro y pago de intereses.
2020
400,000,000
2,357,798,570
2,757,798,570
Total
15,920,000,000
579,600,000
11,144,000,000
5,355,600,000
113,527,108
148,159,124
99,639,160
1,272,128,759
3,722,145,849
480,241,671
745,732,295
2,496,171,884
15%
2020
400,000,000
2,357,798,570
2,757,798,570