Académique Documents
Professionnel Documents
Culture Documents
Clases Gestion Financiera Parcial
Clases Gestion Financiera Parcial
4.2%
6.5%
0
1
2
3
INCREMENTO
Ao:
INCREMENTO
Precio unitario
Costo unitario
Cantidades vendidas (Unds.)
Total Ventas
Total Costo de Ventas
Utilidad Bruta en Ventas
63%
3.5%
6
4
$ 12,500
$ 7,812.50
28,700.00
$ 358,750,000.00
$ 224,218,750.00
$ 134,531,250.00
$ 13,312.50
$ 8,337.50
29,704.50
$ 395,441,156.25
$ 247,661,268.75
$ 147,779,887.50
$ 14,177.81
$ 8,879.44
30,744.16
$ 435,884,900.51
$ 272,990,825.01
$ 162,894,075.49
$ 15,099.37
$ 9,456.60
31,820.20
$ 480,465,028.70
$ 300,910,961.64
$ 179,554,067.07
$ 16,080.83
$ 10,071.28
32,933.91
$ 529,604,589.52
$ 331,686,630.24
$ 197,917,959.27
$ 17,126.08
$ 10,725.91
34,086.60
$ 583,769,898.91
$ 365,609,880.35
$ 218,160,018.56
$ 2,125.00
$ 62,500,000.00
$ 3,500,000.00
$ 312.50
$ 2,263.13
$ 77,500,000.00
$ 3,587,500.00
$ 332.81
$ 2,410.23
$ 96,100,000.00
$ 3,677,187.50
$ 354.45
$ 2,566.89
$ 119,164,000.00
$ 3,769,117.19
$ 377.48
$ 2,733.74
$ 147,763,360.00
$ 3,863,345.12
$ 402.02
$ 2,911.43
$ 183,226,566.40
$ 3,959,928.75
$ 428.15
$ 66,002,437.50
$ 81,090,095.94
$ 99,779,952.17
$ 122,936,061.56
$ 151,629,840.88
$ 187,189,834.73
68,528,813
66,689,792
63,114,123
56,618,006
46,288,118
30,970,184
$ 200,000,000.00
$ 26,020,561.50
-157,491,749
-39,372,937
-118,118,812
$ 200,000,000.00
$ 26,020,561.50
-159,330,770
-39,832,692
-119,498,077
$ 200,000,000.00
$ 26,020,561.50
-162,906,438
-40,726,610
-122,179,829
$ 200,000,000.00
$ 26,020,561.50
-169,402,556
-42,350,639
-127,051,917
$ 200,000,000.00
$ 26,020,561.50
-179,732,443
-44,933,111
-134,799,332
$ 200,000,000.00
$ 26,020,561.50
-195,050,378
-48,762,594
-146,287,783
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
107,901,750
-1,248,221,619
106,522,484
-1,141,699,135
103,840,733
-1,037,858,402
98,968,645
-938,889,758
91,221,229
-847,668,529
79,732,778
-767,935,750
20%
7%
$ 50,000,000.00
$ 334.38
$ 62,000,000.00
$ 356.11
$ 76,880,000.00
$ 379.26
$ 95,331,200.00
$ 403.91
$ 118,210,688.00
$ 430.16
$ 146,581,253.12
$ 458.12
10%
12%
$ 11,250.00
$ 8,750.00
$ 11,981.25
$ 9,338.00
$ 12,760.03
$ 9,944.97
$ 13,589.43
$ 10,591.39
$ 14,472.75
$ 11,279.83
$ 15,413.47
$ 12,013.02
Costos Relevantes
Valor perdido
Publicidad
Gerente Nuevo producto
Incremento mantenimiento
17%
24%
2.5%
2.5%
25%
$ 156,123,369.00
$ 1,200,000,000.00
($ 1,356,123,369.00)
($ 1,356,123,369.00)
ESCENARIOS
Tasa de Descuento
Valor Presente Neto
Tasa Interna de Descuento
10%
($922,733,482)
-20%
$ 1,350,000,000.00
IR A LA
PRESENTACION
INCREMENTO
Ao:
INCREMENTO
Precio unitario
Costo unitario
Cantidades vendidas (Unds.)
Total Ventas
Total Costo de Ventas
Utilidad Bruta en Ventas
63%
3.5%
6
4
$ 11,250
$ 8,750.00
28,700.00
$ 322,875,000.00
$ 251,125,000.00
$ 71,750,000.00
$ 11,981.25
$ 9,686.25
29,704.50
$ 355,897,040.63
$ 287,725,213.13
$ 68,171,827.50
$ 12,760.03
$ 10,331.29
30,744.16
$ 392,296,372.02
$ 317,626,806.94
$ 74,669,565.09
$ 13,589.43
$ 11,003.47
31,820.20
$ 432,418,421.42
$ 350,132,649.24
$ 82,285,772.18
$ 14,472.75
$ 11,718.73
32,933.91
$ 476,644,247.66
$ 385,943,600.52
$ 90,700,647.14
$ 15,413.47
$ 12,480.44
34,086.60
$ 525,392,739.83
$ 425,415,728.31
$ 99,977,011.52
$ 1,912.50
$ 62,500,000.00
$ 3,500,000.00
$ 312.50
$ 2,036.81
$ 77,500,000.00
$ 3,587,500.00
$ 332.81
$ 2,169.21
$ 96,100,000.00
$ 3,677,187.50
$ 354.45
$ 2,310.20
$ 119,164,000.00
$ 3,769,117.19
$ 377.48
$ 2,460.37
$ 147,763,360.00
$ 3,863,345.12
$ 402.02
$ 2,620.29
$ 183,226,566.40
$ 3,959,928.75
$ 428.15
$ 66,002,225.00
$ 81,089,869.62
$ 99,779,711.16
$ 122,935,804.87
$ 151,629,567.50
$ 187,189,543.59
5,747,775
-12,918,042
-25,110,146
-40,650,033
-60,928,920
-87,212,532
$ 200,000,000.00
$ 26,020,561.50
-220,272,787
-55,068,197
-165,204,590
$ 200,000,000.00
$ 26,020,561.50
-238,938,604
-59,734,651
-179,203,953
$ 200,000,000.00
$ 26,020,561.50
-251,130,708
-62,782,677
-188,348,031
$ 200,000,000.00
$ 26,020,561.50
-266,670,594
-66,667,649
-200,002,946
$ 200,000,000.00
$ 26,020,561.50
-286,949,482
-71,737,370
-215,212,111
$ 200,000,000.00
$ 26,020,561.50
-313,233,094
-78,308,273
-234,924,820
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
$ 200,000,000.00
$ 26,020,561.50
60,815,972
-1,295,307,397
46,816,609
-1,248,490,789
37,672,531
-1,210,818,258
26,017,616
-1,184,800,642
10,808,450
-1,173,992,192
-8,904,259
-1,182,896,450
20%
7%
$ 50,000,000.00
$ 334.38
$ 62,000,000.00
$ 356.11
$ 76,880,000.00
$ 379.26
$ 95,331,200.00
$ 403.90
$ 118,210,688.00
$ 430.16
$ 146,581,253.12
$ 458.12
10%
12%
$ 10,125.00
$ 9,800.00
$ 10,783.13
$ 10,848.60
$ 11,484.03
$ 11,571.04
$ 12,230.49
$ 12,323.89
$ 13,025.48
$ 13,124.98
$ 13,872.12
$ 13,978.09
Costos Relevantes
Valor perdido
Publicidad
Gerente Nuevo producto
Incremento mantenimiento
17%
24%
2.5%
2.5%
25%
$ 156,123,369.00
$ 1,200,000,000.00
($ 1,356,123,369.00)
($ 1,356,123,369.00)
ESCENARIOS
Tasa de Descuento
Valor Presente Neto
Tasa Interna de Descuento
10%
($1,214,385,423)
Err:523
$ 1,350,000,000.00
IR A LA
PRESENTACION
7812,5
12500 13312,5
8648,44
62500000
312,5
14177,81
9224,37
77500000
332,81
96100000
354,45
1200000000
Page 3
15099,37
9824,53
119164000
377,48
16080,83
10463,15
147763360
402,02
17126,08
11143,25
183226566,4
428,15
Page 4
PUBLICIDAD Y MANTENIMIENTO
7812,5
12500 13312,5
8648,44
50000000
334,38
14177,81
9224,37
62000000
356,11
76880000
379,26
Page 5
15099,37
9824,53
95331200
403,9
16080,83
10463,15
118210688
430,16
PUBLICIDAD Y MANTENIMIENTO
17126,08
11143,25
146581253,12
458,12
Page 6
PRECIO Y COSTO
11250 11981,25
8750 9686,25
62500000
312,5
12760,03
10331,29
77500000
332,81
96100000
354,45
Page 7
13589,43
11003,47
119164000
377,48
14472,75
11718,73
147763360
402,02
PRECIO Y COSTO
15413,47
12480,44
183226566,4
428,15
Page 8
Resumen de escenario
Valores actuales:
Celdas cambiantes:
$C$8
$ 11,250
$ 12,500
$D$8
$ 11,981.25
$ 13,312.50
$E$8
$ 12,760.03
$ 14,177.81
$F$8
$ 13,589.43
$ 15,099.37
$G$8
$ 14,472.75
$ 16,080.83
$H$8
$ 15,413.47
$ 17,126.08
$C$9
$ 8,750.00
$ 7,812.50
$D$9
$ 9,686.25
$ 8,648.44
$E$9
$ 10,331.29
$ 9,224.37
$F$9
$ 11,003.47
$ 9,824.53
$G$9
$ 11,718.73
$ 10,463.15
$H$9
$ 12,480.44
$ 11,143.25
$C$17
$ 62,500,000.00
$ 62,500,000.00
$D$17
$ 77,500,000.00
$ 77,500,000.00
$E$17
$ 96,100,000.00
$ 96,100,000.00
$F$17
$ 119,164,000.00
$ 119,164,000.00
$G$17
$ 147,763,360.00
$ 147,763,360.00
$H$17
$ 183,226,566.40
$ 183,226,566.40
$C$19
$ 312.50
$ 312.50
$D$19
$ 332.81
$ 332.81
$E$19
$ 354.45
$ 354.45
$F$19
$ 377.48
$ 377.48
$G$19
$ 402.02
$ 402.02
$H$19
$ 428.15
$ 428.15
$B$34
$ 1,200,000,000.00
$ 1,200,000,000.00
Celdas de resultado:
$C$35
60,815,972
107,901,750
$D$35
46,816,609
99,595,246
$E$35
37,672,531
95,887,181
$F$35
26,017,616
90,187,954
$G$35
10,808,450
81,541,886
$H$35
-8,904,259
69,063,501
Notas: La columna de valores actuales representa los valores de las celdas cambiantes
en el momento en que se cre el Informe resumen de escenario. Las celdas cambiantes de
cada escenario se muestran en gris.
mbiantes de
PUBLICIDAD Y MANTENIMIENTO
PRECIO Y COSTO
$ 12,500
$ 13,312.50
$ 14,177.81
$ 15,099.37
$ 16,080.83
$ 17,126.08
$ 7,812.50
$ 8,648.44
$ 9,224.37
$ 9,824.53
$ 10,463.15
$ 11,143.25
$ 50,000,000.00
$ 62,000,000.00
$ 76,880,000.00
$ 95,331,200.00
$ 118,210,688.00
$ 146,581,253.12
$ 334.38
$ 356.11
$ 379.26
$ 403.90
$ 430.16
$ 458.12
$ 1,200,000,000.00
$ 11,250
$ 11,981.25
$ 12,760.03
$ 13,589.43
$ 14,472.75
$ 15,413.47
$ 8,750.00
$ 9,686.25
$ 10,331.29
$ 11,003.47
$ 11,718.73
$ 12,480.44
$ 62,500,000.00
$ 77,500,000.00
$ 96,100,000.00
$ 119,164,000.00
$ 147,763,360.00
$ 183,226,566.40
$ 312.50
$ 332.81
$ 354.45
$ 377.48
$ 402.02
$ 428.15
$ 1,200,000,000.00
117,276,733
111,220,229
110,302,162
108,062,534
103,706,369
96,547,463
60,815,972
46,816,609
37,672,531
26,017,616
10,808,450
-8,904,259