Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1,476,759.77 1,566,486.05
2,775,600.66 2,944,243.08
1,344,840.45 1,426,551.46
1,810,802.16 1,920,824.49
7,556,163.10 8,015,267.18
7,408,003.04 7,858,105.08
148,160.06 157,162.10
4,307,012.96 4,568,702.29
3,422,941.88 3,630,916.03
642,273.86 681,297.71
241,797.22 256,488.55
3,249,150.14 3,446,564.89
982,301.21 1,041,984.73
528,931.42 561,068.70
453,369.79 480,916.03
2,266,848.93 2,404,580.16
287,134.20 304,580.16
173,791.75 184,351.15
113,342.45 120,229.01
1,979,714.73 2,100,000.00
593,914.42 630,000.00
1,385,800.31 1,470,000.00
Util. Regular Util. Buena
OBJETIVO 1700000
Resumen del escenario
Valores actuales: Escenario normal Escenario optimista Escenario pesimista
Celdas cambiantes:
$D$5 5.5% 5.5% 6.5% 5.5%
$E$5 6.2% 6.2% 7.2% 6.2%
$F$5 6.0% 6.0% 7.0% 6.0%
$B$17 8.5% 8.5% 8.5% 9.0%
$B$21 7.0% 7.0% 7.0% 7.5%
Celdas de resultado:
$D$12 7,115,031.17 7,115,031.17 7,182,472.22 7,115,031.17
$E$12 7,556,163.10 7,556,163.10 7,699,610.22 7,556,163.10
$F$12 8,009,532.89 8,009,532.89 8,238,582.93 8,009,532.89
$D$20 924,954.05 924,954.05 933,721.39 960,529.21
$E$20 982,301.21 982,301.21 1,000,949.33 1,020,082.02
$F$20 1,041,239.27 1,041,239.27 1,071,015.79 1,081,286.94
$D$27 1,864,138.16 1,864,138.16 1,881,807.72 1,792,987.84
$E$27 1,979,714.73 1,979,714.73 2,017,297.87 1,904,153.10
$F$27 2,098,497.62 2,098,497.62 2,158,508.72 2,018,402.29
Notas: La columna de valores actuales representa los valores de las celdas cambiantes
en el momento en que se creó el Informe resumen de escenario. Las celdas cambiantes de
cada escenario se muestran en gris.
Resumen del escenario
Valores actuales: Escenario normal Escenario optimista Escenario pesimista
Celdas cambiantes:
$D$5 5.5% 5.5% 6.5% 5.5%
$E$5 6.2% 6.2% 7.2% 6.2%
$F$5 6.0% 6.0% 7.0% 6.0%
$B$17 8.5% 8.5% 8.5% 9.0%
$B$21 7.0% 7.0% 7.0% 7.5%
Celdas de resultado:
$D$12 7,115,031.17 7,115,031.17 7,182,472.22 7,115,031.17
$E$12 7,556,163.10 7,556,163.10 7,699,610.22 7,556,163.10
$F$12 8,009,532.89 8,009,532.89 8,238,582.93 8,009,532.89
$D$15 4,055,567.77 4,055,567.77 4,094,009.17 4,091,142.93
$E$15 4,307,012.96 4,307,012.96 4,388,777.83 4,344,793.78
$F$15 4,565,433.75 4,565,433.75 4,695,992.27 4,605,481.41
$D$19 3,059,463.40 3,059,463.40 3,088,463.05 3,023,888.24
$E$19 3,249,150.14 3,249,150.14 3,310,832.39 3,211,369.32
$F$19 3,444,099.14 3,444,099.14 3,542,590.66 3,404,051.48
$D$23 2,134,509.35 2,134,509.35 2,154,741.66 2,063,359.03
$E$23 2,266,848.93 2,266,848.93 2,309,883.06 2,191,287.30
$F$23 2,402,859.87 2,402,859.87 2,471,574.87 2,322,764.54
$D$27 1,864,138.16 1,864,138.16 1,881,807.72 1,792,987.84
$E$27 1,979,714.73 1,979,714.73 2,017,297.87 1,904,153.10
$F$27 2,098,497.62 2,098,497.62 2,158,508.72 2,018,402.29
Notas: La columna de valores actuales representa los valores de las celdas cambiantes
en el momento en que se creó el Informe resumen de escenario. Las celdas cambiantes de
cada escenario se muestran en gris.
ZAZAR S.A.C.
Proyección EE.GG.PP. - 2017 a 2020
2017 2018
CRECIMIENTO PROYECTADO EN VENTAS 5.5%
1,476,759.77 1,565,365.36
2,775,600.66 2,942,136.70
1,344,840.45 1,425,530.88
1,810,802.16 1,919,450.29
7,556,163.10 8,009,532.89
7,408,003.04 7,852,483.23
148,160.06 157,049.66
4,307,012.96 4,565,433.75
3,422,941.88 3,628,318.40
642,273.86 680,810.30
241,797.22 256,305.05
3,249,150.14 3,444,099.14
982,301.21 1,041,239.27
528,931.42 560,667.30
453,369.79 480,571.97
2,266,848.93 2,402,859.87
287,134.20 304,362.25
173,791.75 184,219.26
113,342.45 120,142.99
1,979,714.73 2,098,497.62
593,914.42 629,549.29
1,385,800.31 1,468,948.33
Util. Regular Util. Buena
OBJETIVO 1700000