Professional Documents
Culture Documents
Task 7
Task 7
the strategic management Budget
The budget of implemented strategies that we made was based on the recommendations of task 6, in this way we were more specific to solve the
problem and improve the situation of the company in the different aspects that we learned about. on the other hand, other aspects will be
financially calculated to know if the project to be carried out is optimal or not in the next 5 years.
2. the financial statements projected
In part 2 we show the income statement and the initial balance in this way we can observe the 3 periods and their
movements of both assets and liabilities, on the other hand, we will also obtain the value of their income and their exit
from assets, it is worth emphasizing that in the accounts you can see what has been implemented in those 3 periods
3. the cash flow projection for scenarios with implementation and without implementation
Normal Scene
Resumen de la Evaluación
Valor Actual Neto Financiado 21.761 El Proyecto ES VIABLE, SE ACEPTA
Valor Actual Neto PURO 21.761 El Proyecto ES VIABLE, SE ACEPTA
Tasa Interna de Retorno -9% NO es adecuada
Beneficio / Costo 0 : 1 NO se Acepta el Proyecto
VAN 9.821 Comprobación
Tiempo promedio recuperación inversión #¡NUM! 2.770,38 AÑOS 7 MESES 1 DIAS
Optimistic Scene
Resumen de la Evaluación
Valor Actual Neto Financiado 0 El Proyecto ES VIABLE, SE ACEPTA
Valor Actual Neto PURO 72.582 El Proyecto ES VIABLE, SE ACEPTA
Tasa Interna de Retorno 65% SI es adecuada
Beneficio / Costo 2 : 1 Se Acepta el Proyecto
VAN 8.264 Comprobación
Tiempo promedio recuperación inversión 1 572 AÑOS 6 MESES 24 DIAS
Pesimistic Scene
Resumen de la Evaluación
Valor Actual Neto Financiado (56.554) El Proyecto NO ES VIABLE, NO SE ACEPTA
Valor Actual Neto PURO (56.554) El Proyecto NO ES VIABLE, NO SE ACEPTA
Tasa Interna de Retorno 62% SI es adecuada
Beneficio / Costo 0 : 1 NO se Acepta el Proyecto
VAN 7.572 Comprobación
Tiempo promedio recuperación inversión 1 660 AÑOS 9 MESES 20 DIAS
Beneficio
Escenario Ventas VAN TIR Calificación
Costo
Real 2.285.280 9.821 -9% - a 1 No conveniente
Optimista 2.475.438 8.264 65% 1,9 a 1 Viable
Pesimista 2.157.978 7.572 62% - a 1 No conveniente
VAN TIR
Real 9.821 -9,3%
Optimista 8.264 65,3%
Pesimista 7.572 62,0%
In part 3 we project the cash flows for the next 5 years. the
different scenarios will be proposed that together with the engineering economy part will go and we will know if the project
is viable in a pessimistic, normal or optimistic scenario. In this way, the project shows us that the best scenario and the one
that is viable for the project is the optimistic scenario, since in the other scenarios the tir comes out negative while in the
optimistic the tir comes out positive, although in the pessimistic scenario the tir comes out positive but we will have losses at
liquidity outflow and inflow in each passing year and in the activity ratios it decreases giving generated by
possibilities of payment with more time and inventory outflows. less active. In addition, the debt ratios will also
decrease their cost according to the optimistic scenario over the years, for this reason the profitability reasons will
have an index of increase with the course of the years and the correct follow-up of the budgeted project.