Top Banner
Ingresos $ 12,345,678 Gastos $ 2,456,395 Tasa del Impuesto $ 0 Importe del impuesto $ 2,472,321
32

Taller 01 Excel Financiero

Apr 12, 2016

Download

Documents

Taller 01 Excel Financiero
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: Taller 01 Excel Financiero

Ingresos $ 12,345,678 Gastos $ 2,456,395 Tasa del Impuesto $ 0 Importe del impuesto $ 2,472,321

Page 2: Taller 01 Excel Financiero

Ene - Mar Abr- Jun Jul - Sep Oct - DicIngresos $1,234,567 $5,698,326 $ 3,659,863 $4,582,365 Gastos $ 245,639 $ 425,635 $ 562,365 $ 758,963

Tasa del ImpuestoImporte del impuesto

Page 3: Taller 01 Excel Financiero

Total $ 15,175,121 $ 1,992,602

25% $ 3,295,630

Page 4: Taller 01 Excel Financiero

Ene - Mar Abr- Jun Jul - Sep Oct - DicIngresos $ 1,234,567 $5,698,326 $ 365,986 $4,582,365 Gastos $ 245,639 $ 425,635 $ 562,365 $ 758,963

$ 988,928 $5,272,691 -$ 196,379 $3,823,402 Tasa del Impuesto

Importe del impuesto

Page 5: Taller 01 Excel Financiero

Total $ 11,881,244 $ 1,992,602 $ 9,888,642

30% $ 2,966,593

11283463.4

Page 6: Taller 01 Excel Financiero

0 1 2 3 4 50 0.0000000 0.0174524 0.0348995 0.0523360 0.0697565 0.0871557

10 0.1736482 0.1908090 0.2079117 0.2249511 0.2419219 0.258819020 0.3420201 0.3583679 0.3746066 0.3907311 0.4067366 0.422618330 0.5000000 0.5150381 0.5299193 0.5446390 0.5591929 0.573576440 0.6427876 0.6560590 0.6691306 0.6819984 0.6946584 0.707106850 0.7660444 0.7771460 0.7880108 0.7986355 0.8090170 0.819152060 0.8660254 0.8746197 0.8829476 0.8910065 0.8987940 0.906307870 0.9396926 0.9455186 0.9510565 0.9563048 0.9612617 0.965925880 0.9848078 0.9876883 0.9902681 0.9925462 0.9945219 0.996194790 1.0000000 0.9998477 0.9993908 0.9986295 0.9975641 0.9961947

100 0.9848078 0.9816272 0.9781476 0.9743701 0.9702957 0.9659258

Page 7: Taller 01 Excel Financiero

6 7 8 9 10 110.1045285 0.1218693 0.1391731 0.1564345 0.1736482 0.19080900.2756374 0.2923717 0.3090170 0.3255682 0.3420201 0.35836790.4383711 0.4539905 0.4694716 0.4848096 0.5000000 0.51503810.5877853 0.6018150 0.6156615 0.6293204 0.6427876 0.65605900.7193398 0.7313537 0.7431448 0.7547096 0.7660444 0.77714600.8290376 0.8386706 0.8480481 0.8571673 0.8660254 0.87461970.9135455 0.9205049 0.9271839 0.9335804 0.9396926 0.94551860.9702957 0.9743701 0.9781476 0.9816272 0.9848078 0.98768830.9975641 0.9986295 0.9993908 0.9998477 1.0000000 0.99984770.9945219 0.9925462 0.9902681 0.9876883 0.9848078 0.98162720.9612617 0.9563048 0.9510565 0.9455186 0.9396926 0.9335804

Page 8: Taller 01 Excel Financiero

12 13 14 15 16 170.2079117 0.2249511 0.2419219 0.2588190 0.2756374 0.29237170.3746066 0.3907311 0.4067366 0.4226183 0.4383711 0.45399050.5299193 0.5446390 0.5591929 0.5735764 0.5877853 0.60181500.6691306 0.6819984 0.6946584 0.7071068 0.7193398 0.73135370.7880108 0.7986355 0.8090170 0.8191520 0.8290376 0.83867060.8829476 0.8910065 0.8987940 0.9063078 0.9135455 0.92050490.9510565 0.9563048 0.9612617 0.9659258 0.9702957 0.97437010.9902681 0.9925462 0.9945219 0.9961947 0.9975641 0.99862950.9993908 0.9986295 0.9975641 0.9961947 0.9945219 0.99254620.9781476 0.9743701 0.9702957 0.9659258 0.9612617 0.95630480.9271839 0.9205049 0.9135455 0.9063078 0.8987940 0.8910065

Page 9: Taller 01 Excel Financiero

18 19 20 21 22 230.3090170 0.3255682 0.3420201 0.3583679 0.3746066 0.39073110.4694716 0.4848096 0.5000000 0.5150381 0.5299193 0.54463900.6156615 0.6293204 0.6427876 0.6560590 0.6691306 0.68199840.7431448 0.7547096 0.7660444 0.7771460 0.7880108 0.79863550.8480481 0.8571673 0.8660254 0.8746197 0.8829476 0.89100650.9271839 0.9335804 0.9396926 0.9455186 0.9510565 0.95630480.9781476 0.9816272 0.9848078 0.9876883 0.9902681 0.99254620.9993908 0.9998477 1.0000000 0.9998477 0.9993908 0.99862950.9902681 0.9876883 0.9848078 0.9816272 0.9781476 0.97437010.9510565 0.9455186 0.9396926 0.9335804 0.9271839 0.92050490.8829476 0.8746197 0.8660254 0.8571673 0.8480481 0.8386706

Page 10: Taller 01 Excel Financiero

24 25 26 27 28 290.4067366 0.4226183 0.4383711 0.4539905 0.4694716 0.48480960.5591929 0.5735764 0.5877853 0.6018150 0.6156615 0.62932040.6946584 0.7071068 0.7193398 0.7313537 0.7431448 0.75470960.8090170 0.8191520 0.8290376 0.8386706 0.8480481 0.85716730.8987940 0.9063078 0.9135455 0.9205049 0.9271839 0.93358040.9612617 0.9659258 0.9702957 0.9743701 0.9781476 0.98162720.9945219 0.9961947 0.9975641 0.9986295 0.9993908 0.99984770.9975641 0.9961947 0.9945219 0.9925462 0.9902681 0.98768830.9702957 0.9659258 0.9612617 0.9563048 0.9510565 0.94551860.9135455 0.9063078 0.8987940 0.8910065 0.8829476 0.87461970.8290376 0.8191520 0.8090170 0.7986355 0.7880108 0.7771460

Page 11: Taller 01 Excel Financiero

30 31 32 33 34 350.5000000 0.5150381 0.5299193 0.5446390 0.5591929 0.57357640.6427876 0.6560590 0.6691306 0.6819984 0.6946584 0.70710680.7660444 0.7771460 0.7880108 0.7986355 0.8090170 0.81915200.8660254 0.8746197 0.8829476 0.8910065 0.8987940 0.90630780.9396926 0.9455186 0.9510565 0.9563048 0.9612617 0.96592580.9848078 0.9876883 0.9902681 0.9925462 0.9945219 0.99619471.0000000 0.9998477 0.9993908 0.9986295 0.9975641 0.99619470.9848078 0.9816272 0.9781476 0.9743701 0.9702957 0.96592580.9396926 0.9335804 0.9271839 0.9205049 0.9135455 0.90630780.8660254 0.8571673 0.8480481 0.8386706 0.8290376 0.81915200.7660444 0.7547096 0.7431448 0.7313537 0.7193398 0.7071068

Page 12: Taller 01 Excel Financiero

36 37 38 39 40 410.5877853 0.6018150 0.6156615 0.6293204 0.6427876 0.65605900.7193398 0.7313537 0.7431448 0.7547096 0.7660444 0.77714600.8290376 0.8386706 0.8480481 0.8571673 0.8660254 0.87461970.9135455 0.9205049 0.9271839 0.9335804 0.9396926 0.94551860.9702957 0.9743701 0.9781476 0.9816272 0.9848078 0.98768830.9975641 0.9986295 0.9993908 0.9998477 1.0000000 0.99984770.9945219 0.9925462 0.9902681 0.9876883 0.9848078 0.98162720.9612617 0.9563048 0.9510565 0.9455186 0.9396926 0.93358040.8987940 0.8910065 0.8829476 0.8746197 0.8660254 0.85716730.8090170 0.7986355 0.7880108 0.7771460 0.7660444 0.75470960.6946584 0.6819984 0.6691306 0.6560590 0.6427876 0.6293204

Page 13: Taller 01 Excel Financiero

42 43 44 45 46 470.6691306 0.6819984 0.6946584 0.7071068 0.7193398 0.73135370.7880108 0.7986355 0.8090170 0.8191520 0.8290376 0.83867060.8829476 0.8910065 0.8987940 0.9063078 0.9135455 0.92050490.9510565 0.9563048 0.9612617 0.9659258 0.9702957 0.97437010.9902681 0.9925462 0.9945219 0.9961947 0.9975641 0.99862950.9993908 0.9986295 0.9975641 0.9961947 0.9945219 0.99254620.9781476 0.9743701 0.9702957 0.9659258 0.9612617 0.95630480.9271839 0.9205049 0.9135455 0.9063078 0.8987940 0.89100650.8480481 0.8386706 0.8290376 0.8191520 0.8090170 0.79863550.7431448 0.7313537 0.7193398 0.7071068 0.6946584 0.68199840.6156615 0.6018150 0.5877853 0.5735764 0.5591929 0.5446390

Page 14: Taller 01 Excel Financiero

48 49 50 51 52 530.7431448 0.7547096 0.7660444 0.7771460 0.7880108 0.79863550.8480481 0.8571673 0.8660254 0.8746197 0.8829476 0.89100650.9271839 0.9335804 0.9396926 0.9455186 0.9510565 0.95630480.9781476 0.9816272 0.9848078 0.9876883 0.9902681 0.99254620.9993908 0.9998477 1.0000000 0.9998477 0.9993908 0.99862950.9902681 0.9876883 0.9848078 0.9816272 0.9781476 0.97437010.9510565 0.9455186 0.9396926 0.9335804 0.9271839 0.92050490.8829476 0.8746197 0.8660254 0.8571673 0.8480481 0.83867060.7880108 0.7771460 0.7660444 0.7547096 0.7431448 0.73135370.6691306 0.6560590 0.6427876 0.6293204 0.6156615 0.60181500.5299193 0.5150381 0.5000000 0.4848096 0.4694716 0.4539905

Page 15: Taller 01 Excel Financiero

54 55 56 57 58 590.8090170 0.8191520 0.8290376 0.8386706 0.8480481 0.85716730.8987940 0.9063078 0.9135455 0.9205049 0.9271839 0.93358040.9612617 0.9659258 0.9702957 0.9743701 0.9781476 0.98162720.9945219 0.9961947 0.9975641 0.9986295 0.9993908 0.99984770.9975641 0.9961947 0.9945219 0.9925462 0.9902681 0.98768830.9702957 0.9659258 0.9612617 0.9563048 0.9510565 0.94551860.9135455 0.9063078 0.8987940 0.8910065 0.8829476 0.87461970.8290376 0.8191520 0.8090170 0.7986355 0.7880108 0.77714600.7193398 0.7071068 0.6946584 0.6819984 0.6691306 0.65605900.5877853 0.5735764 0.5591929 0.5446390 0.5299193 0.51503810.4383711 0.4226183 0.4067366 0.3907311 0.3746066 0.3583679

Page 16: Taller 01 Excel Financiero

60 61 62 63 64 650.8660254 0.8746197 0.8829476 0.8910065 0.8987940 0.90630780.9396926 0.9455186 0.9510565 0.9563048 0.9612617 0.96592580.9848078 0.9876883 0.9902681 0.9925462 0.9945219 0.99619471.0000000 0.9998477 0.9993908 0.9986295 0.9975641 0.99619470.9848078 0.9816272 0.9781476 0.9743701 0.9702957 0.96592580.9396926 0.9335804 0.9271839 0.9205049 0.9135455 0.90630780.8660254 0.8571673 0.8480481 0.8386706 0.8290376 0.81915200.7660444 0.7547096 0.7431448 0.7313537 0.7193398 0.70710680.6427876 0.6293204 0.6156615 0.6018150 0.5877853 0.57357640.5000000 0.4848096 0.4694716 0.4539905 0.4383711 0.42261830.3420201 0.3255682 0.3090170 0.2923717 0.2756374 0.2588190

Page 17: Taller 01 Excel Financiero

66 67 68 69 70 710.9135455 0.9205049 0.9271839 0.9335804 0.9396926 0.94551860.9702957 0.9743701 0.9781476 0.9816272 0.9848078 0.98768830.9975641 0.9986295 0.9993908 0.9998477 1.0000000 0.99984770.9945219 0.9925462 0.9902681 0.9876883 0.9848078 0.98162720.9612617 0.9563048 0.9510565 0.9455186 0.9396926 0.93358040.8987940 0.8910065 0.8829476 0.8746197 0.8660254 0.85716730.8090170 0.7986355 0.7880108 0.7771460 0.7660444 0.75470960.6946584 0.6819984 0.6691306 0.6560590 0.6427876 0.62932040.5591929 0.5446390 0.5299193 0.5150381 0.5000000 0.48480960.4067366 0.3907311 0.3746066 0.3583679 0.3420201 0.32556820.2419219 0.2249511 0.2079117 0.1908090 0.1736482 0.1564345

Page 18: Taller 01 Excel Financiero

72 73 74 75 76 770.9510565 0.9563048 0.9612617 0.9659258 0.9702957 0.97437010.9902681 0.9925462 0.9945219 0.9961947 0.9975641 0.99862950.9993908 0.9986295 0.9975641 0.9961947 0.9945219 0.99254620.9781476 0.9743701 0.9702957 0.9659258 0.9612617 0.95630480.9271839 0.9205049 0.9135455 0.9063078 0.8987940 0.89100650.8480481 0.8386706 0.8290376 0.8191520 0.8090170 0.79863550.7431448 0.7313537 0.7193398 0.7071068 0.6946584 0.68199840.6156615 0.6018150 0.5877853 0.5735764 0.5591929 0.54463900.4694716 0.4539905 0.4383711 0.4226183 0.4067366 0.39073110.3090170 0.2923717 0.2756374 0.2588190 0.2419219 0.22495110.1391731 0.1218693 0.1045285 0.0871557 0.0697565 0.0523360

Page 19: Taller 01 Excel Financiero

78 79 80 81 82 830.9781476 0.9816272 0.9848078 0.9876883 0.9902681 0.99254620.9993908 0.9998477 1.0000000 0.9998477 0.9993908 0.99862950.9902681 0.9876883 0.9848078 0.9816272 0.9781476 0.97437010.9510565 0.9455186 0.9396926 0.9335804 0.9271839 0.92050490.8829476 0.8746197 0.8660254 0.8571673 0.8480481 0.83867060.7880108 0.7771460 0.7660444 0.7547096 0.7431448 0.73135370.6691306 0.6560590 0.6427876 0.6293204 0.6156615 0.60181500.5299193 0.5150381 0.5000000 0.4848096 0.4694716 0.45399050.3746066 0.3583679 0.3420201 0.3255682 0.3090170 0.29237170.2079117 0.1908090 0.1736482 0.1564345 0.1391731 0.12186930.0348995 0.0174524 0.0000000 -0.0174524 -0.0348995 -0.0523360

Page 20: Taller 01 Excel Financiero

84 85 86 87 88 890.9945219 0.9961947 0.9975641 0.9986295 0.9993908 0.99984770.9975641 0.9961947 0.9945219 0.9925462 0.9902681 0.98768830.9702957 0.9659258 0.9612617 0.9563048 0.9510565 0.94551860.9135455 0.9063078 0.8987940 0.8910065 0.8829476 0.87461970.8290376 0.8191520 0.8090170 0.7986355 0.7880108 0.77714600.7193398 0.7071068 0.6946584 0.6819984 0.6691306 0.65605900.5877853 0.5735764 0.5591929 0.5446390 0.5299193 0.51503810.4383711 0.4226183 0.4067366 0.3907311 0.3746066 0.35836790.2756374 0.2588190 0.2419219 0.2249511 0.2079117 0.19080900.1045285 0.0871557 0.0697565 0.0523360 0.0348995 0.0174524

-0.0697565 -0.0871557 -0.1045285 -0.1218693 -0.1391731 -0.1564345

Page 21: Taller 01 Excel Financiero

Cuadors y Raices 14Cuadradas hasta

N1 1 12 4 1.414213563 9 1.732050814 16 25 25 2.236067986 36 2.449489747 49 2.645751318 64 2.828427129 81 3

10 100 3.1622776611 121 3.3166247912 144 3.4641016213 169 3.6055512814 196 3.74165739

N2 Raiz 2 de N

Page 22: Taller 01 Excel Financiero
Page 23: Taller 01 Excel Financiero
Page 24: Taller 01 Excel Financiero

REPARTO DE GASTOS MENSUALESANTONIO BENITO CARLOS

MES GASTOS 60% 30% 10%ENERO 8164 4898.40 2449.20 816.40FEBRERO 18857 11314.20 5657.10 1885.70MARZO 13794 8276.40 4138.20 1379.40ABRIL 9036 5421.60 2710.80 903.60MAYO 11041 6624.60 3312.30 1104.10JUNIO 3177 1906.20 953.10 317.70JULIO 5219 3131.40 1565.70 521.90AGOSTO 15319 9191.40 4595.70 1531.90SEPTIEMBRE 16317 9790.20 4895.10 1631.70OCTUBRE 10938 6562.80 3281.40 1093.80NOVIENBRE 13172 7903.20 3951.60 1317.20DICIEMBRE 16786 10071.60 5035.80 1678.60TOTAL 141820 85092.00 25527.60 2552.76

Page 25: Taller 01 Excel Financiero

Nemotecnico fecha Cantidad Volumen Precio CierreCEMARGOS 04/06/2013 00:00:00 ### 9,325,245,230.00 8,100.00CEMARGOS 05/06/2013 00:00:00 242,777.00 1,959,864,600.00 8,090.00CEMARGOS 06/06/2013 00:00:00 232,184.00 1,868,933,650.00 8,020.00CEMARGOS 07/06/2013 00:00:00 184,205.00 1,465,239,250.00 7,900.00CEMARGOS 11/06/2013 00:00:00 489,911.00 3,871,054,930.00 7,900.00CEMARGOS 12/06/2013 00:00:00 372,562.00 2,935,850,830.00 7,950.00CEMARGOS 13/06/2013 00:00:00 ### 9,349,361,720.00 7,860.00CEMARGOS 14/06/2013 00:00:00 261,435.00 2,069,224,920.00 7,840.00CEMARGOS 17/06/2013 00:00:00 115,324.00 910,156,320.00 7,880.00CEMARGOS 18/06/2013 00:00:00 73,195.00 578,605,210.00 7,900.00CEMARGOS 19/06/2013 00:00:00 443,487.00 3,497,778,890.00 7,930.00CEMARGOS 20/06/2013 00:00:00 394,455.00 3,072,720,230.00 7,830.00CEMARGOS 21/06/2013 00:00:00 ### 8,719,457,310.00 7,510.00CEMARGOS 24/06/2013 00:00:00 338,413.00 2,509,933,000.00 7,480.00CEMARGOS 25/06/2013 00:00:00 595,596.00 4,439,649,530.00 7,330.00CEMARGOS 26/06/2013 00:00:00 437,929.00 3,302,917,050.00 7,600.00CEMARGOS 27/06/2013 00:00:00 528,607.00 4,089,897,430.00 7,770.00CEMARGOS 28/06/2013 00:00:00 886,089.00 7,002,044,650.00 7,980.00CEMARGOS 02/07/2013 00:00:00 ### 9,881,968,640.00 8,000.00CEMARGOS 03/07/2013 00:00:00 ### 8,456,128,440.00 8,100.00CEMARGOS 04/07/2013 00:00:00 30,542.00 246,779,360.00 8,080.00CEMARGOS 05/07/2013 00:00:00 94,010.00 756,976,820.00 7,990.00CEMARGOS 08/07/2013 00:00:00 293,586.00 2,349,604,580.00 7,980.00CEMARGOS 09/07/2013 00:00:00 406,937.00 3,257,988,130.00 8,070.00CEMARGOS 10/07/2013 00:00:00 266,299.00 2,156,159,640.00 8,150.00CEMARGOS 11/07/2013 00:00:00 ### 9,937,677,980.00 8,210.00CEMARGOS 12/07/2013 00:00:00 805,881.00 6,684,395,670.00 8,400.00CEMARGOS 15/07/2013 00:00:00 545,538.00 4,697,211,490.00 8,620.00CEMARGOS 16/07/2013 00:00:00 ### 29,879,160,910.00 8,660.00CEMARGOS 17/07/2013 00:00:00 ### 15,128,258,600.00 8,790.00CEMARGOS 18/07/2013 00:00:00 474,669.00 4,211,213,830.00 8,850.00CEMARGOS 19/07/2013 00:00:00 283,510.00 2,479,478,360.00 8,710.00CEMARGOS 22/07/2013 00:00:00 205,926.00 1,787,701,740.00 8,570.00CEMARGOS 23/07/2013 00:00:00 697,735.00 6,045,176,280.00 8,880.00CEMARGOS 24/07/2013 00:00:00 ### 12,173,569,700.00 8,710.00CEMARGOS 25/07/2013 00:00:00 372,751.00 3,252,485,750.00 8,750.00CEMARGOS 26/07/2013 00:00:00 ### 11,936,297,260.00 8,630.00CEMARGOS 29/07/2013 00:00:00 705,192.00 6,125,031,980.00 8,770.00CEMARGOS 30/07/2013 00:00:00 599,374.00 5,244,595,930.00 8,800.00CEMARGOS 31/07/2013 00:00:00 ### 13,011,308,400.00 8,650.00CEMARGOS 01/08/2013 00:00:00 ### 25,676,788,650.00 8,980.00CEMARGOS 02/08/2013 00:00:00 ### 11,786,281,820.00 9,380.00CEMARGOS 05/08/2013 00:00:00 277,335.00 2,558,688,760.00 9,110.00

Page 26: Taller 01 Excel Financiero

CEMARGOS 06/08/2013 00:00:00 ### 18,949,686,520.00 9,230.00CEMARGOS 08/08/2013 00:00:00 ### 19,740,948,210.00 9,200.00CEMARGOS 09/08/2013 00:00:00 450,174.00 4,183,391,960.00 9,200.00CEMARGOS 12/08/2013 00:00:00 ### 24,080,304,870.00 9,180.00CEMARGOS 13/08/2013 00:00:00 456,770.00 4,230,314,490.00 9,230.00CEMARGOS 14/08/2013 00:00:00 ### 14,121,308,990.00 9,310.00

410,060.00

Page 27: Taller 01 Excel Financiero

Participación Precio Mayor Precio Medio Precio Menor Variacion%Variacion Absoluta2.0% 8,190.00 8,079.37 7,810.00 3.85 300.002.0% 8,140.00 8,072.69 8,000.00 -.12 -10.002.0% 8,100.00 8,049.36 8,020.00 -.87 -70.001.9% 8,080.00 7,954.39 7,900.00 -1.50 -120.001.9% 8,000.00 7,901.55 7,850.00 .00 .001.9% 7,950.00 7,880.17 7,780.00 .63 50.001.9% 7,910.00 7,895.33 7,860.00 -1.13 -90.001.9% 7,950.00 7,914.87 7,840.00 -.25 -20.001.9% 7,970.00 7,892.17 7,880.00 .51 40.001.9% 7,970.00 7,904.98 7,900.00 .25 20.001.9% 7,930.00 7,886.99 7,830.00 .38 30.001.9% 7,840.00 7,789.79 7,700.00 -1.26 -100.001.8% 7,900.00 7,582.16 7,510.00 -4.09 -320.001.8% 7,480.00 7,416.77 7,330.00 -.40 -30.001.8% 7,520.00 7,454.13 7,330.00 -2.01 -150.001.9% 7,640.00 7,542.13 7,380.00 3.68 270.001.9% 7,780.00 7,737.12 7,640.00 2.24 170.001.9% 8,000.00 7,902.19 7,770.00 2.70 210.002.0% 8,050.00 7,976.82 7,820.00 .25 20.002.0% 8,100.00 8,042.63 7,840.00 1.25 100.002.0% 8,080.00 8,080.00 8,080.00 -.25 -20.001.9% 8,080.00 8,052.09 7,990.00 -1.11 -90.001.9% 8,120.00 8,003.12 7,980.00 -.13 -10.002.0% 8,080.00 8,006.12 7,980.00 1.13 90.002.0% 8,150.00 8,096.76 7,990.00 .99 80.002.0% 8,270.00 8,232.38 8,200.00 .74 60.002.0% 8,400.00 8,294.52 8,200.00 2.31 190.002.1% 8,700.00 8,610.24 8,320.00 2.62 220.002.1% 8,850.00 8,763.30 8,600.00 .46 40.002.1% 8,800.00 8,744.66 8,660.00 1.50 130.002.2% 8,950.00 8,871.90 8,700.00 .68 60.002.1% 8,840.00 8,745.65 8,700.00 -1.58 -140.002.1% 8,760.00 8,681.28 8,570.00 -1.61 -140.002.2% 8,880.00 8,664.00 8,570.00 3.62 310.002.1% 8,760.00 8,725.41 8,700.00 -1.91 -170.002.1% 8,800.00 8,725.63 8,680.00 .46 40.002.1% 8,740.00 8,733.94 8,620.00 -1.37 -120.002.1% 8,770.00 8,685.62 8,620.00 1.62 140.002.1% 8,800.00 8,750.12 8,720.00 .34 30.002.1% 8,730.00 8,629.19 8,550.00 -1.70 -150.002.2% 9,000.00 8,790.75 8,710.00 3.82 330.002.3% 9,380.00 9,187.48 9,030.00 4.45 400.002.2% 9,370.00 9,225.99 9,110.00 -2.88 -270.00

Page 28: Taller 01 Excel Financiero

2.3% 9,240.00 9,151.14 8,930.00 1.32 120.002.2% 9,240.00 9,219.50 9,180.00 -.33 -30.002.2% 9,370.00 9,292.83 9,200.00 .00 .002.2% 9,250.00 9,220.28 9,130.00 -.22 -20.002.3% 9,350.00 9,261.37 9,180.00 .54 50.002.3% 9,310.00 9,263.02 9,230.00 .87 80.00

Page 29: Taller 01 Excel Financiero

Variacion Absoluta

0.0%

0.5%

1.0%

1.5%

2.0%

2.5%

Chart Title

Page 30: Taller 01 Excel Financiero
Page 31: Taller 01 Excel Financiero

0.0%

0.5%

1.0%

1.5%

2.0%

2.5%

Chart Title

Page 32: Taller 01 Excel Financiero