Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Fórmulas y Funciones
Fórmulas y Funciones
A)
((5000*2)+25000)/2=
1
2
3
5000*2
10000+25000
35000/2
B)
(5000*2)+25000/2=
1
2
3
5000*2
25000/2
10000+12500
=
=
=
=
=
=
BSICA
17,500.00
10,000.00
35,000.00
17,500.00
22,500.00
10,000.00
12,500.00
22,500.00
DIRECCIONAMIENTO DE CELDAS
AMIENTO DE CELDAS
tanto el rengln como la columna, se modifican de acuerdo con la posicin a la que se copien
a,, en el que la columna permanece constante al copiar y el rengln vara
en el que el rengln permanece constante al copiar y la columna vara.
que tanto el rengln como la columna permanecen fijos al momento de copiar.
a que se copien
FORMULAS Y FUNCIONES
FUNCION
SUMA
EJEMPLOS Y EJERCICIOS
ENERO
150.00
230.00
256.00
235.00
452.00
1,323.00
PROMEDIO
ENERO
150.00
230.00
256.00
235.00
452.00
264.60
ABS(argumento)
ENTERO(argumento)
DECIMAL
DECIMAL A 6 DECIMALES
DECIMAL A 2 DECIMALES
DECIMAL A 3 DECIMALES
TRUNCAR
TRUNCAR A 6 DECIMALES
TRUNCAR A 2 DECIMALES
TRUNCAR A 3 DECIMALES
-23.45
-13.15
-12.81
-15.33
-18.43
12.8
15.3
18.4
13.2
150
230.0853264862
256.0456325870
235.6548139512
150
230.08532698
256.04560000
235.65483958
UTILIDAD O EMPLEO
FEBRERO
456.00 UTILIDADES MULTIPLES
523.00
653.00
235.00
632.00
3,822.00
FEBRERO
456.00 UTILIDAD COSTOS
523.00 UTILIDAD INVENTARIOS
653.00
235.00
632.00
499.80
23.45 UTILIDAD EDOS FINANCIEROS,
13.15 PASIVOS Y RESULTADOS
12.81
15.33
18.43
12.0 UTILIDAD PARA LA DIOT
15.0 PAGOS PROVISIONALES
18.0 CONSTANCIAS DE RETENCIONES
13.0
150.0000 INPC
230.085326
256.05
235.655
150.0000000 INPC
230.0853260 ACTUALIZACIONES
256.0400000
235.6540000
REDONDEAR
A 2 DECIMALES
A 1 DECIMALES
A 2 DECIMALES
A 0 DECIMALES
215.33
234.516
562.49
432.594
1159.02
215.0000 PRESENTACION
234.5200
562.5000
432.5900
1,159.0000
REDONDEAR PAR
215.33
234.55
-562.11
-432.75
1159.02
216.000 ESTADISTICAS
236.000
-564.000
-434.000
1,160.000
REDONDEAR IMPAR
215.33
234.55
-562.11
-432.11
1159.02
217.000 ESTADISTICAS
235.000
-563.000
-433.000
1,161.000
CONTAR
1
2
3
4
5
6
7
8
CONTARA
1
2
3
4
5
6
7
8
CONCATENAR
AMPERSON
AND
FORMULAS DE TEXTO
LUNA
LUSA
15
17
21
22
23
24
25
26
HABITANTES
HOMBRES
MUJERES
EDADES
LICENCIATURA
PREPARATORIA
PRIMARIA
SANDOVAL
AMADA
720423295
8 NOMINAS
8
8
8
8
8
8
8
8 UTILIDAD MLTIPLE
8
8
8
8
8
8
8
DIOT
CURP
RFC
EXTRAE
EXTRAER EL AO
EXTRAER EL MES
EXTRAER EL DA
LUSA720423295
LUSA
72
04
23
CONTROLES DE ESTADISTICA
EDADES
SEXO, CURP
RFC
IZQUIERDA
EXTRAE LAS 4 LETRAS
LUSA720423295
LU
LUSA
CONTROLES DE ESTADISTICA
EDADES
SEXO, CURP
RFC
DERECHA
EXTRAE LOS LTIMOS 6 DGITOS
LUSA720423
23
720423
CONTROLES DE ESTADISTICA
EDADES
SEXO, CURP
RFC
MAYUSC
MINUSC
NOMPROPIO
LARGO
30
24
FORMULAS LGICAS
FECHA
AO
1972
CONTROLES DE TIEMPO
SECRETARIALES
RECEPCION
LLAMADAS
REPORTES
ESTADISTICAS
RFC
CURP
MES
ESTADISTICAS
RFC
CURP
DIA
23
ESTADISTICAS
RFC
CURP
AOS
5/18/2003
5/18/2004
5/18/2005
5/18/2006
5/18/2007
4
3
2
1
0
DEPRECIACIONES CONTABLES
NOMINAS
ACTUALIZACIONES DE IMPUESTOS
5/18/2007
12/18/2007
5/18/2007
MESES
1/18/2007
5/18/2007
12/18/2007
4
7
-7
DEL MISMO AO
5/18/2007
2/16/2008
MES Y AO
8/18/2006
1/31/2007
9
13
DE DIFERENTE AO
5/31/2007
2/16/2008
DIAS
5/18/2007
1/31/2007
13
381
CONTROLES DE INVENTARIO
ESTADISTICAS
FORMULAS LGICAS
SI
LAPICES
STOCK MINIMO
55
50
55
5
COMPUTADORAS
STOCK MINIMO
113
50
113
63
SUMAR.SI
AUDITORIAS
IETU
GASTOS DE VIAJE
CONSUMOS
PUBLICIDAD
1
1
1
COMBUSTIBLES
CUOTAS Y SUSCRIPCIONES
PAPELERIA
MANTENIMIENTO OFICINA
1,500,000.00
320,000.00
800,000.00
150,000.00
250,000.00
36,400.00
220,000.00
3,090,000.00
SINTAXIS
SUMA(D5:D9)
SUMA(D5:E9)
PROMEDIO(D14:D18)
PROMEDIO(E14:E18)
ABS(nmero)
ENTERO(nmero)
REDONDEA.PAR(D49)
REDONDEA.IMPAR(D55)
CONTAR(rango)
CONTARA(rango)
RIMA651006HDFVRL01
H
DF
IZQUIERDA(D91,2)
DERECHA(D96,2)
MAYUSC(F101)
MINUSC(F105)
NOMPROPIO(F109)
LARGO(F113)
FECHA(E87,E88,E89)
HOY()
CTRL+,
AHORA()
CTRL+SHIFT+:
AO(C119}
9/7/2015 4:13
Monday, September 07, 2015
4:13:59 AM
4:13:59
7 de septiembre de 2015
MES(C119)
DIA(C119)
AO(C138)-AO(D138)
MES(C145)-MES(D145)
((AO(C150)-AO(D150))*12)+(MES(C150)-MES(D150))
C154-D154
SI(prueba_lgica,valor_si_verdadero,valor_si_falso)
SUMAR.SI (RANGO,CRITERIO,RANGO )
EJERCICIOS DE LA FUNCION
SINTAXIS
BUSCARV
BUSCARV(Valor_buscado,Matriz_buscar_en,Indicador_columna)
Clave del
estado
1
M101
AGUASCALIENTES
M102
BAJA CALIFORNIA
M103
4
719,659
369,441
350,218
1,660,855
828,765
832,090
317,764
155,931
161,833
M104
CAMPECHE
535,185
266,413
268,772
M105
COAHUILA
1,963,340
993,243
970,097
M106
COLIMA
428,510
215,967
212,543
M107
CHIAPAS
3,210,496
1,605,723
1,604,773
M108
CHIHUAHUA
2,355,553
1,228,571
1,126,982
M109
DISTRITO FEDERAL
8,235,744
4,295,833
3,939,911
M110
DURANGO
1,349,378
684,612
664,766
M111
GUANAJUATO
3,982,593
2,055,858
1,926,735
M112
GUERRERO
2,620,637
1,338,417
1,282,220
M113
HIDALGO
1,888,366
959,228
929,138
EJERCICIO 1
CLAVE DEL ESTADO
M102
BAJA CALIFORNIA
HABITANTES TOTALES
1,660,855
TOTAL MUJERES
828,765
TOTAL HOMBRES
832,090
M113
HIDALGO
HABITANTES TOTALES
1,888,366
TOTAL MUJERES
959,228
TOTAL HOMBRES
929,138
EJERCICIO 2
Total
hombres
5
M109
DISTRITO FEDERAL
HABITANTES TOTALES
8,235,744
TOTAL MUJERES
4,295,833
TOTAL HOMBRES
3,939,911
M108
CHIHUAHUA
HABITANTES TOTALES
2,355,553
TOTAL MUJERES
1,228,571
TOTAL HOMBRES
1,126,982
M107
CHIAPAS
HABITANTES TOTALES
3,210,496
TOTAL MUJERES
1,605,723
TOTAL HOMBRES
1,604,773
EJERCICIOS DE LA FUNCION
SI
EJERCICIO 1
INSTRUCCIONES:
DATOS
50
101
90
230
15
120
100
FUNCION
DENTRO DE PRESUPUESTO
PRESUPUESTO EXCEDIDO
DENTRO DE PRESUPUESTO
PRESUPUESTO EXCEDIDO
DENTRO DE PRESUPUESTO
PRESUPUESTO EXCEDIDO
DENTRO DE PRESUPUESTO
EJERCICIO 2
INSTRUCCIONES:
VENDEDOR
A
B
C
D
F
E
DATOS
50
70
90
100
100
115
COMISION
15.0
21.0
27.0
30.0
30.0
34.5
FUNCION
158.00
158.00
EJERCICIO 3
INSTRUCCIONES:
GASTOS REALES
1,500.00
500.00
1,300.00
GASTOS ESTIMADOS
900.00
800.00
1,050.00
FUNCION
PRESUPUESTO EXCEDIDO
ACEPTAR
PRESUPUESTO EXCEDIDO
850.00
951.00
549.00
5,300.00
1,680.00
950.00
550.00
5,000.00
ACEPTAR
PRESUPUESTO EXCEDIDO
ACEPTAR
PRESUPUESTO EXCEDIDO
SI
105,000.00
COBRANZA ESTIMADA :
253,000.00
146,000.00
315,000.00
146,000.00
28,000.00
172,000.00
84,200.00
53,724.00
17,643.00
37,548.00
120,000.00
65,000.00
15,578.44
CLIENTE 1
CLIENTE 2
CLIENTE 3
CLIENTE 4
CLIENTE 5
CLIENTE 6
CLIENTE 7
CLIENTE 8
CLIENTE 9
CLIENTE 10
CLIENTE 11
CLIENTE 12
CLIENTE 13
1,453,693.44
1,558,693.44
GASTOS A PROVISIONAR:
15-Mar
30-Mar
5-Mar
8-Mar
10-Mar
28-Mar
12-Mar
5-Mar
8-Mar
20-Mar
25-Mar
6-Mar
6-Mar
17-Mar
15-Mar
10-Mar
15-Mar
30-Mar
10-Mar
10-Mar
25-Mar
7-Mar
1-Mar
15-Mar
22-Mar
23-Mar
16-Mar
11-Mar
FLUJO POSITIVO
2
4
1
2
2
4
2
1
2
3
4
1
1
3
3
2
3
4
2
2
4
1
1
3
4
4
3
2
235,000.00
235,000.00
4,105.00
8,000.00
6,000.00
7,365.00
18,540.00
2,000.00
70,000.00
20,000.00
12,500.00
4,650.00
7,495.00
189,365.00
70,274.00
9,860.00
12,687.00
10,500.00
13,000.00
98,000.00
63,980.00
2,000.00
4,000.00
60,000.00
6,531.00
15,800.00
7,000.00
10,000.00
1,203,652.00
355,041
EL PATITO FEO SA DE CV
AU-1207
GASTOS DE JUICIOS DE CLIENTES
Analitica de : ASESORIA DE TERCEROS
Cta: 6000-018-000
No.Poliza
Fecha
Concepto
6000-018-000
P.Eg 19
ASESORIA DE TERCEROS
7/Abr/07 ASESORIA DE TERCEROS
A
FACT-085 DEL 07.04.05
PARTICIPACIN EN DIVERSOS ASUNTOS RELACIONADOS
CON EL IMPUESTO PREDIAL
TRANSFERENCIA DEL 07.04.05
P.Eg
25
P.Eg
Importe
iva
M A R C A S
1 2 3 4 5 6
220,000.00
33,000.00 * * * * * **
57,034.78
8,555.22 * * * * * **
44
34,369.56 * * * * * **
P.Eg
46
24,869.56
3,730.43 * * * * * **
P.Eg
34
20,000.00
3,000.00 * * * * * **
P.Eg
35
7,200.00
1,080.00 * * * * * **
P.Dr
13
500,000.00
** ** ** ** ** **
P.Eg
16
630,000.00
94,500.00 * * * * * **
P.Eg
31
15,652.50 * * * * * **
P.Eg
34
15,000.00 * * * * * **
TOTAL
100,000.00
1,892,584.77 100%
ALCANCE
CTA
6000-018-000
TOTAL
ANALIZADO
1,450,000.00 77%
1,450,000.00 77%
NO
ANALIZADO
442,584.77
442,584.77
%
23%
23%
INPC
ENERO
1988
1989
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
Oct-08
Dec-09
Jan-00
Oct-65
Jan-88
Jun-50
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
9.1076
9.8673
10.3725
10.6918
10.8987
11.1210
11.3066
11.4106
12.2555
12.4218
12.5565
12.7443
12.9197
13.0766
13.2074
13.3332
15.0101
15.3500
15.6206
15.8583
16.1350
16.4904
16.7911
17.0772
19.0788
19.4119
19.6887
19.8950
20.0895
20.3003
20.4796
20.6222
22.5030
22.7696
23.0013
23.2064
23.3594
23.5175
23.6660
23.8114
25.0501
25.2547
25.4019
25.5484
25.6944
25.8386
25.9627
26.1017
26.9284
27.0669
27.2060
27.3393
27.4714
27.6088
27.7313
27.8605
29.6822
30.9402
32.7641
35.3749
36.8534
38.0230
38.7982
39.4417
45.0334
46.0844
47.0989
48.4378
49.3207
50.1238
50.8364
51.5120
56.9416
57.8985
58.6190
59.2523
59.7931
60.3236
60.8492
61.3902
65.6377
66.7868
67.5691
68.2013
68.7446
69.5571
70.2278
70.9030
78.1186
79.1685
79.9040
80.6373
81.1224
81.6554
82.1951
82.6577
86.7298
87.4992
87.9843
88.4849
88.8156
89.3417
89.6902
90.1831
93.7651
93.7030
94.2967
94.7724
94.9899
95.2145
94.9671
95.5298
98.2530
98.1899
98.6921
99.2312
99.4324
99.9172
100.2040
100.5850
103.3200
103.6070
104.2610
104.4390
104.1020
104.1880
104.3390
104.6520
107.6610
108.3050
108.6720
108.8360
108.5630
108.7370
109.0220
109.6950
112.5540
112.9290
113.4380
113.8420
113.5560
113.4470
113.8910
114.0270
116.9830
117.1620
117.3090
117.4810
116.9580
117.0590
117.3800
117.9790
121.6400
121.9800
122.2440
122.1710
121.5750
121.7210
122.3800
122.7360
126.1460
126.5210
127.4380
127.7280
127.5900
128.1180
128.8320
129.5760
134.0710
134.3670
135.1400
135.6130
135.2180
135.4670
135.8360
136.1610
INPC
131.3480
138.5410
INPC
131.3480
138.5410
INPC
131.3480
138.5410
INPC
131.348000
138.541000
86.729849
#N/A
9.107616
#N/A
INPC
131.348000
138.541000
86.730000
0.020978
9.107600
0.009820
FACTOR DE ACTUALIZACION
1.0548
1.054800
1.05476292
1.0547
1.0547
IMPUESTO
5,348.00
5,348.00
5,348.00
5,348.00
5,348.00
IMPUESTO ACTUALIZADO
5,641.07
5,641.07
5,640.87
5,640.54
5,640.54
Enero
0.009280
0.011132
0.012956
0.012514
0.012786
0.014982
0.016519
0.016631
0.017790
0.018212
0.018282
0.019268
0.019129
0.019599
0.019945
0.020743
0.020949
0.021602
0.021895
0.022381
0.023545
0.024706
0.025792
0.027498
0.034075
0.040181
Febrero
0.009391
0.011590
0.012887
0.012417
0.012828
0.015134
0.016672
0.016645
0.017734
0.018199
0.018296
0.019213
0.019240
0.019682
0.020319
0.020827
0.020935
0.021740
0.021895
0.022462
0.023542
0.024808
0.025872
0.027725
0.034845
0.040402
Marzo
0.009807
0.012131
0.013012
0.012486
0.012952
0.015440
0.016658
0.016743
0.017846
0.018296
0.018737
0.019171
0.019434
0.019682
0.020277
0.020896
0.020811
0.021782
0.022076
0.022484
0.023612
0.024902
0.026013
0.027969
0.035114
0.040657
Abril
0.009903
0.012436
0.013108
0.012528
0.013300
0.015606
0.016755
0.016992
0.018025
0.018296
0.019123
0.019296
0.019586
0.019710
0.020388
0.021020
0.020935
0.021783
0.022242
0.022545
0.023642
0.025030
0.026177
0.028412
0.035590
0.041001
Mayo
0.009890
0.012728
0.013067
0.012708
0.013939
0.015579
0.016644
0.017173
0.018164
0.018129
0.019054
0.019296
0.019559
0.019766
0.020444
0.021034
0.020990
0.021644
0.022408
0.022545
0.023692
0.025083
0.026229
0.028714
0.035870
0.041549
Junio
0.009820
0.012936
0.013067
0.012653
0.014119
0.015676
0.016505
0.017145
0.018095
0.018171
0.019041
0.019309
0.019586
0.019682
0.020457
0.021062
0.021074
0.021533
0.022228
0.022625
0.023836
0.025196
0.026423
0.028950
0.036225
0.042256
Julio
0.009890
0.012715
0.012887
0.012820
0.014133
0.015856
0.016298
0.017381
0.018054
0.018129
0.019179
0.019254
0.019698
0.019738
0.020650
0.020965
0.021212
0.021685
0.022172
0.022711
0.023952
0.025177
0.026523
0.029692
0.036748
0.042594
Agosto
0.010056
0.012467
0.012887
0.012778
0.014244
0.016022
0.016339
0.017672
0.017971
0.018199
0.019248
0.019033
0.019740
0.019668
0.020845
0.020909
0.021336
0.021768
0.022283
0.022736
0.024063
0.025407
0.026698
0.030169
0.037136
0.042962
1976
1977
1978
1979
1980
1981
1982
1983
1984
1985
1986
1987
1988
1989
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
0.045012
0.057961
0.069283
0.081531
0.099106
0.126660
0.165750
0.348140
0.603660
0.970380
1.6100
3.2900
9.1076
12.2560
15.0100
19.0790
22.5030
25.0500
26.9280
29.6820
45.0330
56.9420
65.6380
78.1190
86.7300
93.7650
98.2530
103.3200
107.6610
112.5540
116.9830
121.6400
126.1460
134.0710
140.0470
0.045854
0.059241
0.070278
0.082703
0.101400
0.129770
0.172260
0.366820
0.635520
1.0107
1.6816
3.5274
9.8673
12.4220
15.3500
19.4120
22.7700
25.2550
27.0670
30.9400
46.0840
57.8980
66.7870
79.1690
87.4990
93.7030
98.1900
103.6070
108.3050
112.9290
117.1620
121.9800
126.5210
134.3670
140.8570
0.046303
0.060274
0.071009
0.083825
0.103480
0.132540
0.178550
0.384580
0.662680
1.0499
1.7598
3.7605
10.3730
12.5560
15.6210
19.6890
23.0010
25.4020
27.2060
32.7640
47.0990
58.6190
67.5690
79.9040
87.9840
94.2970
98.6920
104.2610
108.6720
113.4380
117.3090
122.2440
127.4380
135.1400
141.8570
0.046627
0.061185
0.071799
0.084575
0.105290
0.135530
0.188230
0.408930
0.691350
1.0822
1.8517
4.0895
10.6920
12.7440
15.8580
19.8950
23.2060
25.5480
27.3390
35.3750
48.4380
59.2520
68.2010
80.6370
88.4850
94.7720
99.2310
104.4390
108.8360
113.8420
117.4810
122.1710
127.7280
135.6130
0.046954
0.061723
0.072502
0.085684
0.107010
0.137580
0.198810
0.426660
0.714270
1.1078
1.9546
4.3978
10.8990
12.9200
16.1350
20.0890
23.3590
25.6940
27.4710
36.8530
49.3210
59.7930
68.7450
81.1220
88.8160
94.9900
99.4320
104.1020
108.5630
113.5560
116.9580
121.5750
127.5900
135.2180
0.047143
0.062479
0.073500
0.086634
0.109130
0.139510
0.208380
0.442820
0.740120
1.1355
2.0800
4.7160
11.1210
13.0770
16.4900
20.3000
23.5170
25.8390
27.6090
38.0230
50.1240
60.3240
69.5570
81.6550
89.3420
95.2150
99.9170
104.1880
108.7370
113.4470
117.0590
121.7210
128.1180
135.4670
0.047542
0.063186
0.074746
0.087684
0.112180
0.141960
0.219120
0.464710
0.764380
1.1751
2.1838
5.0980
11.3070
13.2070
16.7910
20.4800
23.6660
25.9630
27.7310
38.7980
50.8360
60.8490
70.2280
82.1950
89.6900
94.9670
100.2040
104.3390
109.0220
113.8910
117.3800
122.2380
128.8320
135.8360
0.047996
0.064482
0.075491
0.089011
0.114500
0.144890
0.243710
0.482750
0.786110
1.2265
2.3579
5.5146
11.4110
13.3330
17.0770
20.6220
23.8110
26.1020
27.8610
39.4420
51.5120
61.3900
70.9030
82.6580
90.1830
95.5300
100.5850
104.6520
109.6950
114.0270
117.9790
122.7360
129.5760
136.1610
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
11.4759
11.5634
11.7182
11.9627
13.4607
13.6598
13.8515
14.3190
17.3207
17.5697
18.0362
18.6046
20.8276
21.0699
21.5930
22.1013
24.0185
24.1914
24.3924
24.7398
26.2950
26.4026
26.5190
26.7212
28.0587
28.2060
28.3568
28.6055
40.2576
41.0859
42.0990
43.4706
52.3357
52.9889
53.7917
55.5141
62.1548
62.6515
63.3524
64.2400
72.0529
73.0854
74.3797
76.1946
83.4564
83.9850
84.7319
85.5807
90.8418
91.4674
92.2495
93.2482
96.4191
96.8548
97.2197
97.3543
101.1900
101.6360
102.4580
102.9040
105.2750
105.6610
106.5380
106.9960
110.6020
111.3680
112.3180
112.5500
114.4840
114.7650
115.5910
116.3010
119.1700
119.6910
120.3190
121.0150
123.6890
124.1710
125.0470
125.5640
130.4590
131.3480
132.8410
133.7610
136.8440
137.2580
137.9700
138.5410
C.
Septiembre
0.010361
0.012619
0.012625
0.012875
0.014203
0.016022
0.016339
0.017547
0.017721
0.017908
0.019344
0.018978
0.019836
0.019655
0.020554
0.020993
0.021336
0.021851
0.022353
0.022949
0.024121
0.025490
0.026820
0.030886
0.037557
0.043275
Octubre
0.010612
0.012674
0.012736
0.013056
0.014536
0.016187
0.016228
0.017562
0.017860
0.018060
0.019123
0.018992
0.019753
0.019586
0.020526
0.020978
0.021406
0.021920
0.022283
0.023190
0.024130
0.025515
0.026839
0.031283
0.038303
0.043497
Noviembre
0.010793
0.012936
0.012680
0.012874
0.014800
0.016437
0.016366
0.017547
0.018124
0.018199
0.019054
0.019061
0.019753
0.019572
0.020734
0.020909
0.021434
0.021878
0.022325
0.023193
0.024260
0.025556
0.027013
0.031668
0.039366
0.043802
Diciembre
0.010905
0.012894
0.012611
0.012874
0.014982
0.016396
0.016491
0.017576
0.018262
0.018254
0.019137
0.019074
0.019670
0.019710
0.020775
0.020909
0.021448
0.021755
0.022283
0.023368
0.024465
0.025678
0.027105
0.032898
0.039674
0.044159
0.049633
0.065626
0.076353
0.090102
0.115770
0.147580
0.256720
0.497610
0.809530
1.2754
2.4994
5.8779
11.4760
13.4610
17.3210
20.8280
24.0180
26.2950
28.0590
40.2580
52.3360
62.1550
72.0530
83.4560
90.8420
96.4190
101.1900
105.2750
110.6020
114.4840
119.1700
123.6890
130.4590
136.8440
0.052428
0.066128
0.077278
0.091676
0.117530
0.150860
0.270030
0.514120
0.837810
1.3239
2.6422
6.3678
11.5630
13.6600
17.5700
21.0700
24.1910
26.4030
28.2060
41.0860
52.9890
62.6520
73.0850
83.9850
91.4670
96.8550
101.6360
105.6610
111.3680
114.7650
119.6910
124.1710
131.3480
137.2580
0.054797
0.066851
0.078073
0.092856
0.119570
0.153760
0.283680
0.544310
0.866570
1.3850
2.8208
6.8728
11.7180
13.8520
18.0360
21.5930
24.3920
26.5190
28.3570
42.0990
53.7920
63.3520
74.3800
84.7320
92.2490
97.2200
102.4580
106.5380
112.3180
115.5910
120.3190
125.0470
132.8410
137.9700
0.056171
0.067776
0.078736
0.094499
0.122700
0.157900
0.313980
0.567600
0.903370
1.4793
3.0436
7.8880
11.9630
14.3190
18.6050
22.1010
24.7400
26.7210
28.6050
43.4710
55.5140
64.2400
76.1950
85.5810
93.2480
97.3540
102.9040
106.9960
112.5500
116.3010
121.0150
125.5640
133.7610
138.5410
Enero
Febrero
Marzo
Abril
Mayo
Junio
13.7738
14.1975
14.9322
14.1517
13.6485
13.1667
13.8325
14.1975
15.0698
13.9108
13.6485
13.1550
13.8325
14.3097
15.3650
13.7924
13.6485
13.2609
13.8325
14.5404
15.3372
13.7924
13.8443
13.3172
13.7678
14.4667
15.2178
13.7924
13.2242
13.2675
13.5507
14.2945
15.2855
13.6137
13.3500
13.2675
13.3458
14.2945
15.2855
13.6325
13.2268
13.2675
13.4136
14.2945
15.2855
13.5712
13.1103
13.2768
13.5045
14.1778
15.2633
13.5712
13.1103
13.4500
10
13.5045
14.1292
15.3517
13.5712
13.1103
13.4793
11
13.5045
14.3575
15.3142
13.5712
13.1067
13.6507
12
13.7008
14.5313
15.1145
13.5712
13.1008
13.4581
13
13.7608
14.6013
14.9083
13.3648
13.2208
13.4581
14
13.8390
14.6013
14.9083
13.0914
13.3177
13.4581
15
14.1083
14.6013
14.9083
13.0860
13.2983
13.3997
16
14.2192
14.4326
14.9083
13.1683
13.2983
13.4523
17
14.2192
14.5288
14.5690
13.0511
13.2983
13.3525
18
14.2192
14.6118
14.0502
13.0511
13.2058
13.4698
19
13.9058
14.6725
14.1457
13.0511
13.1363
13.3694
20
13.9777
14.5505
14.0800
13.1558
12.9680
13.3694
21
13.9382
14.5505
14.0800
13.3200
12.8695
13.3694
22
13.9145
14.5505
14.0800
13.1750
13.1030
13.3248
23
13.9325
14.8163
14.1480
13.1457
13.1030
13.3782
24
13.9325
14.8528
14.3204
13.3099
13.1030
13.3187
25
13.9325
14.8327
14.2683
13.3099
13.1728
13.3051
26
14.0950
14.9275
14.2358
13.3099
13.1375
13.2778
27
13.9342
14.9322
14.2163
13.2318
13.1338
13.2778
28
14.1675
14.9322
14.2163
13.7550
13.1590
13.2778
29
14.1513
14.9322
14.2163
13.8667
13.2337
13.2023
30
14.1975
14.9322
14.3317
13.6485
13.2337
13.1812
31
14.1975
14.9322
14.3855
13.6485
13.2337
13.1812
VALOR DE LA
FECHA DE VENTA
UNIDAD EN DLLS
2
0
0
9
230,000.00
230,000.00
230,000.00
230,000.00
230,000.00
230,000.00
230,000.00
1/2/2009
3/25/2009
5/10/2009
7/19/2009
9/15/2009
11/27/2009
12/31/2009
T.C.
13.8325
14.2683
13.1103
13.5870
13.3892
12.9475
13.0437
VALOR EN MN
3,181,475.00
3,281,709.00
3,015,369.00
3,125,010.00
3,079,516.00
2,977,925.00
3,000,051.00
VENTA S/IVA
2,742,650.86
2,829,059.48
2,599,456.03
2,693,974.14
2,654,755.17
2,567,176.72
2,586,250.86
21,661,055.00 18,673,323.28
Enero
Febrero
Marzo
Abril
Mayo
Junio
10.9157
10.8262
10.6813
10.6482
10.5272
10.3066
10.9157
10.8262
10.6813
10.5985
10.5095
10.3306
10.8972
10.8262
10.7243
10.5557
10.5095
10.3417
10.8842
10.8262
10.7046
10.5644
10.5095
10.2992
10.8842
10.8138
10.7098
10.5644
10.4585
10.3211
10.8842
10.8289
10.6978
10.5644
10.4687
10.3108
10.9277
10.8227
10.7649
10.5590
10.4937
10.3108
10.9208
10.8040
10.7649
10.5395
10.5390
10.3108
10.8850
10.8040
10.7649
10.5610
10.5465
10.3582
10
10.9620
10.8040
10.8383
10.5552
10.5465
10.3620
11
10.9572
10.7575
10.8478
10.5503
10.5465
10.3487
12
10.9572
10.7736
10.7965
10.5503
10.5666
10.4268
13
10.9572
10.7465
10.7735
10.5503
10.5058
10.3950
14
10.9318
10.7509
10.7778
10.5337
10.4835
10.3950
15
10.9140
10.7413
10.7778
10.4919
10.4884
10.3950
16
10.9203
10.7413
10.7778
10.4843
10.4769
10.3655
17
10.9458
10.7413
10.7778
10.4579
10.4769
10.3399
18
10.9445
10.7653
10.7613
10.4828
10.4769
10.3152
19
10.9445
10.7350
10.7040
10.4828
10.4266
10.2935
20
10.9445
10.7489
10.7040
10.4828
10.3792
10.3156
21
10.9235
10.7939
10.7040
10.4610
10.4002
10.3156
22
10.9813
10.7980
10.7040
10.5223
10.3644
10.3156
23
10.9232
10.7980
10.7040
10.5181
10.3810
10.2753
24
10.9522
10.7980
10.6944
10.4868
10.3810
10.3032
25
10.8934
10.7818
10.6748
10.4620
10.3810
10.3180
26
10.8934
10.7855
10.6793
10.4620
10.4000
10.2938
27
10.8934
10.7430
10.6957
10.4620
10.3848
10.2841
28
10.8698
10.7344
10.6962
10.4702
10.3925
10.2841
29
10.8784
10.6813
10.6962
10.4464
10.3447
10.2841
30
10.8444
10.6813
10.6962
10.5272
10.3066
10.3028
31
10.8374
10.6813
10.6987
10.5272
10.3066
10.3028
VALOR DE LA
FECHA DE VENTA
UNIDAD EN DLLS
2
0
0
8
230,000.00
230,000.00
230,000.00
230,000.00
230,000.00
1/2/2009
3/25/2009
5/10/2009
7/19/2009
9/15/2009
T.C.
10.9157
10.6748
10.5465
10.2311
10.5828
VALOR EN MN
2,510,611.00
2,455,204.00
2,425,695.00
2,353,153.00
2,434,044.00
VENTA S/IVA
2,164,319.83
2,116,555.17
2,091,116.38
2,028,580.17
2,098,313.79
230,000.00
230,000.00
11/27/2009
12/31/2009
13.2117
13.7738
3,038,691.00
3,167,974.00
2,619,561.21
2,731,012.07
18,385,372.00 15,849,458.62
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Da
13.1722
13.2643
13.2579
13.5513
13.0825
12.9139
13.0972
13.2643
13.5246
13.6242
13.0825
12.8557
13.1695
13.2125
13.6427
13.6242
13.1479
12.8026
13.1695
13.1293
13.5898
13.6242
13.2908
12.6658
13.1695
13.1073
13.5898
13.6773
13.2708
12.6658
13.2428
13.1050
13.5898
13.6550
13.3430
12.6658
13.2547
12.9926
13.4658
13.4943
13.3430
12.5969
13.2724
12.9926
13.3646
13.4673
13.3430
12.6558
13.4333
12.9926
13.2826
13.3227
13.3758
12.8399
13.5758
12.9349
13.3923
13.3227
13.2996
12.9862
10
13.5758
12.9220
13.4582
13.3227
13.2308
12.9739
11
13.5758
12.9937
13.4582
13.2550
13.1622
12.9739
12
13.7052
12.9970
13.4582
13.2178
13.2061
12.9739
13
13.8105
12.8658
13.3432
13.1774
13.2061
12.9253
14
13.7645
12.8658
13.3892
13.0779
13.2061
12.8105
15
13.6526
12.8658
13.3892
13.0884
13.2061
12.7234
16
13.5870
12.8766
13.3475
13.0884
13.1012
12.6980
17
13.5870
12.9963
13.2300
13.0884
13.0875
12.9331
18
13.5870
12.9555
13.2300
13.1057
12.9818
12.9331
19
13.3895
12.9159
13.2300
13.0840
13.0502
12.9331
20
13.3158
12.8733
13.2413
12.9407
13.0502
12.8979
21
13.2879
12.8733
13.3530
12.9196
13.0502
12.8121
22
13.2312
12.8733
13.3186
12.9495
13.0895
12.9449
23
13.1915
12.8227
13.3733
12.9495
13.0151
12.8896
24
13.1915
12.8274
13.4549
12.9495
12.9305
12.8896
25
13.1915
12.8975
13.4549
12.9798
12.8660
12.8896
26
13.2247
13.1378
13.4549
13.1490
12.9475
12.8896
27
13.2167
13.2462
13.5243
13.2662
12.9475
12.8793
28
13.2825
13.2462
13.5042
13.2823
12.9475
12.9288
29
13.2643
13.2462
13.5513
13.0825
12.9139
13.0587
30
13.2643
13.2579
13.5513
13.0825
12.9139
13.0437
31
IVA
438,824.14
452,649.52
415,912.97
431,035.86
424,760.83
410,748.28
413,800.14
TOTAL
3,181,475.00
3,281,709.00
3,015,369.00
3,125,010.00
3,079,516.00
2,977,925.00
3,000,051.00
2,987,731.72 21,661,055.00
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Da
10.3069
10.0353
10.2847
10.9814
12.8342
13.3225
10.3908
10.0353
10.3423
10.9811
12.8342
13.5800
10.3722
10.0353
10.3781
11.1296
12.7125
13.5300
10.3692
9.9705
10.3852
11.1296
12.7875
13.5996
10.3692
9.9335
10.4658
11.1296
12.4862
13.5358
10.3692
9.9180
10.4658
11.1188
12.6042
13.5358
10.3411
9.9485
10.4658
11.7667
12.9500
13.5358
10.3263
9.9877
10.5143
12.1196
12.9500
13.7567
10.3363
9.9877
10.4810
13.0417
12.9500
13.4597
10.2993
9.9877
10.5013
12.4433
12.8392
13.4921
10
10.3076
10.1305
10.5862
12.4433
12.7850
13.4722
11
10.3076
10.1295
10.6745
12.4433
12.9892
13.4722
12
10.3076
10.1590
10.6745
13.0867
13.0875
13.4722
13
10.3120
10.1968
10.6745
12.3743
13.1663
13.4722
14
10.2925
10.1586
10.5828
12.3450
13.1663
13.1821
15
10.3229
10.1586
10.5828
12.7192
13.1663
13.3317
16
10.2608
10.1586
10.7054
13.0633
13.1663
13.2717
17
10.2311
10.1966
10.8702
13.0633
13.0242
13.1275
18
10.2311
10.1395
10.8365
13.0633
13.1950
13.2150
19
10.2311
10.1867
10.8365
12.8475
13.1800
13.2150
20
10.2047
10.1343
10.8365
12.7617
13.5758
13.2150
21
10.1708
10.1106
10.6133
13.1233
13.5758
13.1197
22
10.1178
10.1106
10.5879
13.5592
13.5758
13.1742
23
10.0552
10.1106
10.7264
13.5025
13.9183
13.2175
24
10.0264
10.0991
10.7879
13.5025
13.4958
13.2175
25
10.0264
10.1183
10.7653
13.5025
13.3142
13.3114
26
10.0264
10.1730
10.7653
13.4000
13.2117
13.3114
27
10.0190
10.1421
10.7653
13.3083
13.2325
13.3114
28
10.0706
10.1822
10.7919
13.3692
13.2325
13.3538
29
10.0610
10.1822
10.9397
12.9142
13.2325
13.5883
30
10.0340
10.1822
10.9397
12.8342
13.2325
13.7738
31
IVA
346,291.17
338,648.83
334,578.62
324,572.83
335,730.21
TOTAL
2,510,611.00
2,455,204.00
2,425,695.00
2,353,153.00
2,434,044.00
419,129.79
436,961.93
3,038,691.00
3,167,974.00
2,535,913.38 18,385,372.00