Instrucciones:

1. La práctica se entrega por equipos el día 3

noviembre de 2009.

2. Les he dejado las funciones a utilizar, para

revisen y COMPRENDAN; NO solo copien,
reflexionen el uso de la función.
quipos el día 3 de

a utilizar, para que las

solo copien,
n.
PRACTICA FINAL DE EXCEL

1 de 2: Tabla de Amortización
capital inicial 1 Se debe introducir directamente
tasa int 1% Se debe introducir directamente
plazo 2 Se debe introducir directamente
pago $0.51 Utiliza la función PAGO

Periodo Pago Interes Amortizacion Saldo insoluto

0 1
1 $0.51 $0.01 $0.00 $1.00
2 $0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
$0.51 $0.01 $0.00 $1.00
PRACTICA FINAL DE EXCEL

2 de 2: Cálculo de Nómina
Fecha Actual Número de quincena Puestos
Mediante función 2
10/22/2009 13:23

Número
Instrucciones del llenado Se introduce Se introduce Se introduce
consecutivo del
de cada campo directamente directamente directamente
1 al 20

Apellido Apellido
No. Nombre(s)
Paterno Materno

1 María Alarcón Alcantara

2 Rosalba Aragon Carrillo
3 Esteban Azpe Perez
4 Federico Baltazar García
5 Fernanda Bolaños Pozos
6 Daniela Carmona Suarez
7 Sara Castro Segundo
8 Lorena Cervantes Rivera
9 Guadalupe Cespedes Piedra
10 Ricardo Cordoba Fernández
11 Bernardo Davila Olmos
12 Patricia Dominguez Hernández
13 Anabel Durán Godoy
14 Karina Fernández García
15 Gerardo Flores Lozada
16 Vanesa Fragoso Pomares
17 Renato Galicia Hernández
18 Anahí Galindo Hernández
19 Miguel García Silva
20 Diego Hernández Marcos
 Determinarlo mediante
las Iniciales de
Se introduce de Determinarlo
Se introduce Nombre(s), Apellido Se introduce
una lista mediante
directamente Paterno, Apellido directamente
desplegable GeneraRFC
Materno, y Fecha de
Ingreso

Fecha de Salario por

Puesto Clave RFC
Ingreso Hora

23/02/2007 secretaria MAA2322007 $9.46

4/15/1985 recepcionista RAC1541985 $6.96
1/31/1995 cargador EAP3111995 $6.50
6/12/1989 obrero FBG1261989 $9.03
5/23/1953 recepcionista FBP2351953 $6.96
1/31/1979 secretaria DCS3111979 $9.46
12/14/2005 obrero SCS14122005 $9.03
2/22/2007 obrero LCR2222007 $9.03
1/20/1979 obrero GCP2011979 $9.03
8/31/1984 cargador RCF3181984 $6.50
23/02/2000 obrero BDO2322000 $9.03
4/15/1998 intendente PDH1541998 $8.10
1/31/1999 secretaria ADG3111999 $9.46
6/12/1991 obrero KFG1261991 $9.03
5/23/1994 cargador GFL2351994 $6.50
1/31/1995 obrero VFP3111995 $9.03
12/14/2001 obrero RGH14122001 $9.03
2/22/2003 intendente AGH2222003 $8.10
1/20/1982 obrero MGS2011982 $9.03
8/31/1996 cargador DHM3181996 $6.50
 Calcular de
acuerdo al Calcula la antigüedad
Es igual a los dias
salario por hora Se introduce considerando la fecha Se introduce
trabajados por el
y a la jornada directamente de ingreso y la fecha directamente
salario diario
de trabajo de 8 actual
horas

Salario Dias Salario

Antigüedad Horas Extra
Diario Trabajados Quincenal

75.68 14 $1,059.52 3 1
55.7 8 $445.60 25 2
52 9 $468.00 15 3
72.2 15 $1,083.00 20 3
55.7 11 $612.70 56 2
75.68 14 $1,059.52 31 1
72.2 3 $216.60 4 1
72.2 9 $649.80 3 2
72.2 10 $722.00 31 3
52 10 $520.00 25 3
72.2 10 $722.00 10 2
64.8 10 $648.00 12 1
75.68 12 $908.16 11 1
72.2 11 $794.20 18 2
52 10 $520.00 15 3
72.2 9 $649.80 15 3
72.2 8 $577.60 8 2
64.8 7 $453.60 7 1
72.2 6 $433.20 28 1
52 5 $260.00 13 2
 Calcular la Los vales de
se calcula de
ayuda La prima despensa son de
acuerdo al salario
alimenticia en vacacional igual $150.00 en la
por hora y a las $25
base al 2.5% al 25% del primera quincena
horas extra
del salario salario quincenal y $200.00 en la
trabajadas
quincenal segunda

Ayuda de
Pago Horas Ayuda Transport Prima Vales de
Extra Alimenticia e $ Vacacional Despensa
25.00

$9.46 $26.49 $25 $264.88 200

$13.93 $11.14 $25 $111.40 200
$19.50 $11.70 $25 $117.00 200
$27.08 $27.08 $25 $270.75 200
$13.93 $15.32 $25 $153.18 200
$9.46 $26.49 $25 $264.88 200
$9.03 $5.42 $25 $54.15 200
$18.05 $16.25 $25 $162.45 200
$27.08 $18.05 $25 $180.50 200
$19.50 $13.00 $25 $130.00 200
$18.05 $18.05 $25 $180.50 200
$8.10 $16.20 $25 $162.00 200
$9.46 $22.70 $25 $227.04 200
$18.05 $19.86 $25 $198.55 200
$19.50 $13.00 $25 $130.00 200
$27.08 $16.25 $25 $162.45 200
$18.05 $14.44 $25 $144.40 200
$8.10 $11.34 $25 $113.40 200
$9.03 $10.83 $25 $108.30 200
$13.00 $6.50 $25 $65.00 200
Los bonos se dan solo a
quienes tengan Calcular el Calcular el
antigüedad de 3 años o 10% del 5% del
mas y son de 10% del salario salario
salario quincenal por quincenal quincenal
cada año trabajado

Total Comedor Guarderia

Bonos IMSS 10% ISR 5%
Percepciones $ 90.00 $35.00

$0.00 $1,585 $90.00 $35.00 $105.95 $52.98

$1,092.59 $1,900 $90.00 $35.00 $44.56 $22.28
$689.26 $1,530 $90.00 $35.00 $46.80 $23.40
$2,205.11 $3,838 $90.00 $35.00 $108.30 $54.15
$3,456.48 $4,477 $90.00 $35.00 $61.27 $30.64
$3,255.67 $4,841 $90.00 $35.00 $105.95 $52.98
$83.51 $594 $90.00 $35.00 $21.66 $10.83
$0.00 $1,072 $90.00 $35.00 $64.98 $32.49
$2,220.55 $3,393 $90.00 $35.00 $72.20 $36.10
$1,307.51 $2,215 $90.00 $35.00 $52.00 $26.00
$697.73 $1,861 $90.00 $35.00 $72.20 $36.10
$746.46 $1,806 $90.00 $35.00 $64.80 $32.40
$974.25 $2,367 $90.00 $35.00 $90.82 $45.41
$1,458.24 $2,714 $90.00 $35.00 $79.42 $39.71
$801.52 $1,709 $90.00 $35.00 $52.00 $26.00
$957.01 $2,038 $90.00 $35.00 $64.98 $32.49
$453.74 $1,433 $90.00 $35.00 $57.76 $28.88
$302.40 $1,114 $90.00 $35.00 $45.36 $22.68
$1,202.37 $1,989 $90.00 $35.00 $43.32 $21.66
$341.76 $911 $90.00 $35.00 $26.00 $13.00
 El neto a pagar
Calcular el Calcular el Calcular el Calcular el resulta de restar
2% del 4% del 4% del 2% del la suma de las
salario salario salario salario deducciones a la
quincenal quincenal quincenal quincenal suma de las
percepciones

Infonavit Prestamo Total

SAR 2% IPE 2% Neto Pagar
4% s 4% Deducciones

$21.19 $42.38 $42.38 $21.19 $411.07 $1,174

$8.91 $17.82 $17.82 $8.91 $245.31 $1,654
$9.36 $18.72 $18.72 $9.36 $251.36 $1,279
$21.66 $43.32 $43.32 $21.66 $417.41 $3,421
$12.25 $24.51 $24.51 $12.25 $290.43 $4,186
$21.19 $42.38 $42.38 $21.19 $411.07 $4,430
$4.33 $8.66 $8.66 $4.33 $183.48 $410
$13.00 $25.99 $25.99 $13.00 $300.45 $771
$14.44 $28.88 $28.88 $14.44 $319.94 $3,073
$10.40 $20.80 $20.80 $10.40 $265.40 $1,950
$14.44 $28.88 $28.88 $14.44 $319.94 $1,541
$12.96 $25.92 $25.92 $12.96 $299.96 $1,506
$18.16 $36.33 $36.33 $18.16 $370.20 $1,996
$15.88 $31.77 $31.77 $15.88 $339.43 $2,374
$10.40 $20.80 $20.80 $10.40 $265.40 $1,444
$13.00 $25.99 $25.99 $13.00 $300.45 $1,737
$11.55 $23.10 $23.10 $11.55 $280.95 $1,152
$9.07 $18.14 $18.14 $9.07 $247.47 $866
$8.66 $17.33 $17.33 $8.66 $241.96 $1,747
$5.20 $10.40 $10.40 $5.20 $195.20 $716
Monto total de la nómina $37,429