1- Calcule el precio maximo, precio minimo, pr

2- Calcule la rentabilidad anual.3

promedio total
4- Realice una grafica que muestre ao y preci
coloque titulos y leyendas a los ejes .
5- De formato a la tabla y al area del grafico

precio de las acciones de AMZN

Fecha
Precio
2001
38.90 ret anual
2002
44.35
-0.14
2003
54.13
-0.22
2004
34.13
0.37
2005
39.86
-0.17
2006
38.09
0.04
2007
89.15
-1.34
2008
69.58
0.22
2009
78.21
-0.12
2010
85.08
-0.09
max
min
promedio

renta total
-1.19

89.15
34.13
57.15

100.00
90.00

precio acciones

80.00

70.00
60.00
50.00

Precio

40.00

Linear (Precio)

30.00
20.00
10.00
0.00
2000

2005

2010
aos

2015

1- Calcule el precio maximo, precio minimo, precio promedio.

2- Calcule la rentabilidad anual.3- Calcule la rentabilidad
promedio total
4- Realice una grafica que muestre ao y precio de las acciones,
coloque titulos y leyendas a los ejes .
5- De formato a la tabla y al area del grafico

Precio
Linear (Precio)

PERIODO C_IDENTIFICACION
LINEA DE CREDITOMONTO APROBADO
CUOTA CREDITO
200910
1061715626
112
488,236
281,860
200910
5217919
112
729,708
166,068
200910
1061732670
4
1,483,733
1,483,733
200910
91010501844
4
1,333,575
1,333,575
200910
1061731693
4
1,306,425
1,306,425
200910
1061700035
112
801,120
224,614
200910
91030350583
112
889,240
247,588
200910
1061729863
4
1,483,732
1,483,732
200910
1061694201
112
910,820
204,159
200910
1061718219
112
889,868
247,752
200910
34567442
112
1,378,110
375,043
200910
1061711052
112
889,240
247,588
200910
1061721765
112
889,240
188,649
200910
1061709624
112
921,240
255,931
200910
1061697135
112
1,071,240
295,038
200910
1075241683
112
889,240
247,588
200910
34329703
112
639,370
182,443
200910
10291543
112
1,144,120
253,225
200910
1143932626
112
794,100
222,783
200910
25712532
4
1,333,575
1,333,575
200910
1061727619
112
801,100
297,163
200910
91032401797
112
1,144,120
256,375
200910
1063806824
4
1,364,115
1,364,115
200910
1061693770
112
889,240
247,588
200910
1061686159
4
1,333,575
1,333,575
200910
91022618984
112
1,421,240
386,288
200910
1063807969
112
644,120
183,681
200910
1002776245
112
800,884
181,038
200910
76330466
112
871,240
242,895
200910
90072559933
112
1,271,240
279,960
200910
1062774582
112
830,760
232,341
200910
1061724973
112
889,840
247,744
200910
91061237459
112
1,171,240
321,109
200910
34331146
4
1,333,575
1,333,575
200910
10306924
112
762,116
214,445
200910
34540898
4
1,333,575
1,333,575
200910
91022817243
4
1,299,735
1,299,735
200910
48662529
4
1,004,095
1,004,095
200910
29583814
112
944,100
261,891
200910
90110553071
112
801,120
224,614
200910
34571878
112
84,473
30,366
200910
1061730953
4
1,299,015
1,299,015
200910
1061726465
4
1,483,733
1,483,733
200910
10298875
4
1,364,115
1,364,115
200910
1061719064
4
1,364,115
1,364,115
200910
92083154430
112
801,120
228,464
200910
76276855
4
1,264,020
1,264,020
200910
1061719002
4
1,333,575
1,333,575
200910
1061732166
112
744,120
213,603
200910
1114874645
112
405,810
159,495
200910
94522214
4
1,364,115
1,364,115

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910

1061714236
34638564
10298935
10305511
10305641
91092201495
1063809859
1061699278
91031601172
1014214852
1089479276
1061689371
1061709769
1061719010
1086922469
1061708085
1061705272
25276109
10296168
1061730001
1061708872
1061722951
91022618984
34326329
1061704371
10305511
25292767
90081373476
18129647
1061722402
1053771238
76326683
1111744458
34326090
1060866758
1061710445
1061714037
1064676676
1061685128
48629631
76007868
1061720387
1061699125
92012411270
1061733604
25280683
1059044531
25292652
1114874844
1061716275
25277001
7731260

112
4
4
112
112
4
112
4
4
112
4
4
4
4
112
4
112
112
4
4
4
4
4
4
4
112
74
112
112
112
4
4
4
4
112
4
4
4
4
112
4
4
4
4
4
4
112
4
4
112
4
4

845,240
1,483,732
1,107,075
671,240
941,680
1,299,735
801,120
1,483,732
1,333,575
890,240
1,364,115
1,364,115
1,333,575
1,333,575
801,120
909,410
801,100
889,240
1,483,733
1,333,575
1,364,115
1,364,115
1,364,115
1,333,575
1,333,575
671,240
771,240
1,008,120
1,197,800
801,120
1,299,645
1,483,732
1,333,575
1,333,575
801,120
909,410
1,299,735
1,299,645
1,306,425
305,050
1,306,425
1,333,575
1,107,075
1,230,465
1,483,732
1,333,575
450,920
1,230,015
1,483,732
500,110
1,364,115
1,483,732

236,116
1,483,732
1,107,075
375,702
261,260
1,299,735
450,003
1,483,732
1,333,575
247,849
1,364,115
1,364,115
1,333,575
1,333,575
224,614
909,410
224,608
247,588
1,483,733
1,333,575
1,364,115
1,364,115
1,364,115
1,333,575
1,333,575
359,952
298,709
35,339
328,034
224,614
1,299,645
1,483,732
1,333,575
1,333,575
224,614
909,410
1,299,735
1,299,645
1,306,425
168,160
1,306,425
1,333,575
1,107,075
1,230,465
1,483,732
1,333,575
176,446
1,230,015
1,483,732
540,112
1,364,115
1,483,732

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200905
200910
200910
200910
200910
200910

25276160
76027938
76342727
1061714416
10308525
1123323508
34565344
1063806349
91112250455
34331852
10294283
1063807979
1063808285
1061698303
10307987
1061732371
76007731
10306170
92020366313
10307906
1061723247
34321760
34325907
1061986233
1061715324
76007720
10389054
25600019
25482632
1061705851
1061732371
1064431998
34317960
34318339
1061716541
1061692914
1061692361
76150122
10305643
34326539
97437023
25289465
1061708121
1061730710
1061717608
5993698
1061708390
10300536
67041736
34326832
1061715263
10302176

4
4
4
138
112
4
4
4
4
4
4
4
4
4
4
112
4
4
112
4
4
4
4
4
4
4
4
112
4
4
112
4
4
4
4
4
4
4
4
112
4
4
112
4
4
4
112
112
112
112
112
112

1,333,575
1,456,260
1,107,075
4,231,000
1,818,820
1,364,115
1,333,575
1,483,732
1,299,645
1,364,115
1,483,732
909,410
1,333,575
1,333,575
1,107,075
801,100
1,299,645
1,299,645
889,240
1,333,575
1,364,115
1,306,425
1,299,645
1,299,645
1,299,645
1,306,433
1,299,645
881,020
1,333,575
1,364,115
890,240
1,483,732
1,333,575
1,364,115
1,483,732
1,306,515
1,333,575
1,107,075
1,230,015
794,120
1,483,732
1,333,575
1,378,110
1,333,575
1,333,975
1,107,075
891,240
571,240
801,120
801,100
944,120
889,240

1,333,575
1,456,260
1,107,075
4,365,927
654,002
1,364,115
1,333,575
1,483,732
1,299,645
1,364,115
1,483,732
909,410
1,333,575
1,333,575
1,107,075
224,608
1,299,645
1,299,645
247,588
1,333,575
1,364,115
1,306,425
1,299,645
1,299,645
1,299,645
1,306,433
1,299,645
245,445
1,333,575
1,364,115
202,980
1,483,732
1,333,575
1,364,115
1,483,732
1,306,515
1,333,575
1,107,075
1,230,015
827,220
1,483,732
1,333,575
381,793
1,333,575
1,333,975
1,107,075
248,109
164,681
224,614
224,608
211,162
251,438

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910

1061706383
91090850739
34331826
1061528317
92050159118
10302124
1061712581
1061693777
1061697391
1061719180
76326257
1061729820
90030456644
34326090
90072766104
34550303
1061707377
1061710445
1061714943
1063810090
38212805
1061721254
1061705561
4616950
93070100248
27178297
10299487
4617270
92082177878
25273930
92013052990
67003400
91052114131
34326929
76332359
10295942
1061723644
1123207856
10305861
1060102911
34325182
91091830430
1061726218
1061709828
25482632
76328646
1061722150
1061724832
34571878
34330844
10296482
24730878

112
112
4
4
112
112
112
112
112
112
147
112
112
112
4
112
17
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112

1,271,240
890,240
1,364,115
1,364,115
801,120
1,176,100
644,120
971,240
889,240
439,240
834,885
359,000
844,120
615,055
1,483,732
803,370
369,025
272,823
544,100
844,120
801,120
494,100
1,641,910
744,100
889,240
871,240
771,116
889,240
799,120
801,100
801,100
801,120
801,120
801,120
801,120
801,120
801,102
344,120
801,100
801,100
801,120
801,120
801,120
971,240
211,951
801,120
771,240
801,120
1,059,647
801,120
871,240
644,120

371,031
247,849
1,364,115
1,364,115
224,614
259,951
183,681
272,816
247,588
525,107
87,299
428,103
190,131
233,028
1,483,732
222,950
74,175
86,879
157,605
921,470
224,614
191,331
357,918
209,748
202,700
194,035
216,791
199,620
227,942
224,608
224,608
224,614
224,614
224,614
224,614
224,614
224,609
412,970
224,608
224,608
224,614
224,614
224,614
216,866
94,066
224,614
216,823
224,614
235,459
224,614
242,895
183,681

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910

91020128521
1061731930
1061684961
91061001030
1061721719
97435977
10308865
1060236844
1061692237
1061702363
1061708121
1061722572
91081951743
1063806178
1061685806
90083154135
1061731735
52110081
25292761
67031866
1061719343
1063808270
1061719743
48575403
1061706078
48629631
1061684949
34673400
25290402
1061693454
25272614
1061689334
76029759
76007720
91060801393
1061692202
34321760
10303065
25290455
76332975
90082554288
1061728325
1061709855
10299135
34556990
34638564
1063808484
1061706504
10301652
1061709706
34315960
92111101916

112
112
112
112
112
112
112
112
112
112
112
112
112
112
74
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
17
112
112
17
112
112
112
112
112
112
112
112
138
112
112
112
112
112
112

889,240
891,240
889,240
889,240
889,240
235,475
889,240
906,120
928,240
928,240
933,582
240,120
921,240
957,655
1,212,760
889,840
374,120
1,278,110
801,120
1,591,910
544,100
694,120
671,240
852,760
1,096,120
305,050
612,760
912,970
774,120
943,257
644,120
1,212,760
659,410
335,478
889,240
1,219,910
347,485
686,690
350,810
508,810
1,044,120
880,000
801,100
385,114
991,250
512,255
924,120
644,100
401,240
762,116
794,120
404,120

247,588
248,109
247,588
245,338
247,588
152,248
247,588
251,989
257,756
257,756
259,148
78,353
255,931
265,425
276,910
247,744
223,343
281,405
297,170
291,826
157,605
159,484
190,752
222,327
301,524
126,160
175,505
171,842
175,409
346,169
187,531
267,661
187,668
210,217
247,588
333,798
139,853
194,780
141,935
201,536
195,020
197,677
226,508
400,661
362,714
149,302
206,956
369,485
471,061
214,445
226,639
473,990

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910

1061709061
1063810415
1061721257
76150609
91022100853
1061724831
1061728422
34566229
1061700322
76046994
91032751208
1061705988
1061691377
1059446657
41118665
1061727412
91090722072
1061718745
1061688009
1061705615
1061685128
91111115988
34321628
1126904877
1061712811
1061688622
1061687917
10304232
93033000500
1087107577
1061721765
90120159517
1081916807
1061704284
90092654728
10300500
10302614
1061720878
34571657
10299799
1061713656
1061723061
1061732405
34327296
10290310
10303594
25600019
1061716275
48667830
1061688201
93022830811
1061693208

112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
4
112
112
112
112
112
112
4
112
112
112
112
112
112
112
112
112
4
112
112
112
112
112
112
4
4
112
112
112
112
112
112
112

801,120
801,120
801,110
801,100
801,120
801,120
801,120
794,120
808,120
801,120
801,120
989,760
801,120
814,120
1,044,100
429,240
844,120
844,120
844,100
1,306,425
435,478
874,120
544,120
994,120
889,240
889,868
1,364,115
455,810
890,240
890,240
889,240
890,240
901,100
934,510
1,071,240
1,117,167
1,306,425
829,120
639,970
641,240
639,370
639,970
801,100
1,483,732
1,483,732
494,810
497,000
500,110
639,970
941,680
1,008,120
1,028,100

228,464
228,464
224,611
224,608
224,614
224,614
224,614
222,789
226,439
224,614
224,614
273,795
224,614
228,003
235,339
499,537
239,674
235,824
235,819
1,306,425
505,881
247,496
127,036
222,578
247,588
251,602
1,364,115
265,233
255,074
247,849
487,490
247,849
250,680
259,390
172,617
136,826
1,306,425
231,914
186,449
186,781
186,293
182,599
181,083
1,483,732
1,483,732
196,710
145,325
146,136
182,599
261,260
278,582
283,791

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200901
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910

10300838
34315146
1061693574
10297186
76327644
10298599
1061724526
34329548
1061706314
34542758
1061699609
1063810743
1061696700
34330617
10307345
1061725306
1014214852
76323593
27150280
34326926
76332047
90060857520
87249065
1112459657
1061735889
34533327
1064430876
34316567
1061734282
1061722151
1061727897
90090356142
1144028198
1061710742
34569690
16896935
80794409
34323398
80208003
34326329
91032601257
91060101944
1083875031
91011651300
1061692543
1085273067
1061730177
90092354864
1059594015
1061707610
4616729
10305301

112
112
112
112
112
112
112
112
112
112
112
112
112
138
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112

1,018,820
794,120
971,240
1,064,120
544,100
1,071,240
1,071,240
744,120
1,097,240
828,120
564,745
744,100
566,240
566,915
890,240
1,121,240
763,120
1,044,120
801,120
801,120
977,274
889,868
794,120
1,137,578
801,120
801,120
801,120
801,100
801,120
771,240
801,100
801,120
1,031,240
636,670
638,970
844,100
904,120
644,100
844,120
655,000
889,240
889,240
889,240
890,240
890,240
889,240
890,240
889,240
941,120
712,760
1,044,120
1,172,939

281,371
299,891
216,866
290,032
157,605
295,038
199,812
209,753
301,816
156,848
321,093
216,498
216,200
163,553
247,849
308,074
214,706
232,194
228,464
302,303
218,135
199,752
226,639
312,333
228,464
262,864
228,464
224,608
228,464
87,341
224,608
224,614
229,485
725,893
246,405
235,819
332,678
183,676
235,824
720,135
251,438
247,588
247,588
247,849
247,849
247,588
247,849
247,588
261,114
201,577
287,967
259,286

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910

1061712179
34566527
1088589035
1061703584
76296834
1061734454
1061731000
90040557597
10302581
34325324
1061725304
34330121
1061704375
4615677
92060459454
25285857
1061696556
34326539
90042676658
1061719711
34552720
1061721436
1061714001
1111773532
34330118
34676336
10299213
1064431832
1061703646
34330649
1085901403
27388152
25562360
10308525
1061711590
76305369
1063808961
76325406
25292159
1061703353
94524412
1061706464
1061730494
1061705613
1061732371
4701290
1061706721
1064487895
1061723489
91121578129
1064676665
1061688494

112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
112
138
112
112
112
112
112
112
112
4
112

721,708
894,120
1,418,820
991,240
729,708
928,240
971,240
744,120
971,240
1,144,120
821,240
1,144,120
771,240
1,271,240
1,035,240
1,094,120
786,076
794,120
801,100
801,120
801,120
801,120
801,120
801,120
801,120
801,120
801,120
801,120
995,240
844,120
844,120
847,760
1,044,100
1,271,240
867,240
871,240
871,240
882,760
887,240
889,240
889,240
889,240
889,240
889,240
890,240
1,112,760
1,101,240
913,120
920,690
921,240
1,107,075
968,760

207,760
200,647
385,657
185,675
205,995
257,756
268,966
277,521
268,966
212,692
229,859
1,226,570
847,351
279,960
285,652
126,201
291,984
226,639
877,719
224,614
224,614
228,464
454,503
893,139
302,303
224,614
442,303
228,464
275,224
235,824
464,353
925,172
232,189
459,235
483,908
478,260
321,343
245,898
247,066
247,588
247,588
247,588
247,588
982,757
199,830
246,630
306,709
507,435
255,787
255,931
1,107,075
268,320

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200940
200910
200910
200910
200910
200910
200910
200910
200910

34327296
1061716011
1061722469
1061701626
10493024
91092051876
34615712
92041456010
76332768
1061719729
14470220
1061703718
1113638094
1061728952
1061711121
34330617
1061707377
1061722355
91021806574
10301522
91060751965
91043079790
10290157
10303920
1144024260
1062076477
4617669
1061703734
90042676658
1061713383
10294153
76007366
1061685623
34324660
1086921150
34316727
48574640
10290324
25289944
1061727587
10699026
48660349
92022277059
91101551330
1061722175
1085276116
91112529344
1061733459
1060237180
10294889
34322232
1061717668

112
112
112
112
112
4
4
112
112
112
112
112
112
112
112
4
4
4
4
4
4
4
4
112
112
112
112
4
4
112
112
112
138
138
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4

970,840
1,098,270
994,100
1,241,910
1,008,340
1,019,902
1,019,902
1,030,240
1,041,240
1,044,100
1,056,100
1,359,680
1,094,120
1,097,240
1,097,510
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,366,240
1,144,120
1,171,240
1,218,770
1,230,015
1,244,670
1,266,240
1,271,240
1,636,910
1,282,350
1,299,015
1,299,615
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645

1,050,344
204,589
221,674
273,792
368,605
1,019,902
1,019,902
284,349
291,066
1,124,850
81,200
370,238
301,003
301,816
1,179,168
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
371,949
314,039
134,652
340,726
1,230,015
1,244,670
1,350,766
1,355,851
442,516
1,367,150
1,384,098
1,299,615
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200901
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910

91091702040
10303911
1061698668
91091357076
1086922617
91041109160
1061735157
92012016303
76236651
34329756
1061698663
1064676692
1086922213
34323220
91112412528
1061692374
91060680197
1086922144
1086922599
1058966091
91041418910
91052119656
91102263419
1061712600
1061599196
91071925760
1061533537
1061717215
1061731578
10293827
1061694327
34315426
10302261
1064676661
91121577181
80090306
92012411270
1061695326
1061726207
1061707280
1061703971
34322353
1061695453
1061534576
1061723996
91113001157
1061733222
1061533051
34315505
91112928494
1061720860
91121926577

4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
147
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4

1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,735
1,299,735
1,299,735
1,299,735
1,725,561
1,306,515
1,306,515
1,306,515
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575

1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,735
1,299,735
1,299,735
1,299,735
1,817,896
1,306,515
1,306,515
1,306,515
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575

200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200910
200905
200910
200910
200910
200910
200910
200910
200910

1061693204
1061710742
1081396681
1143829739
76318506
1061708085
1061689937
4613105
10388203
1061716558
91041001246
91052701142
10305979
34317999
10298574
10297917
76279925
10304808
1061725479
76325877
1061718748
34565344
1061696712
90071862967
1061691921
1062074462
69026214
10388959
76029777
1061685225

4
138
4
4
112
112
112
112
112
112
4
4
4
138
112
112
112
112
138
112
138
112
112
138
138
112
112
138
138
138

1,364,115
1,364,115
1,364,115
1,364,115
1,400,000
1,418,867
1,439,120
1,441,680
1,468,820
1,478,100
1,483,732
1,483,732
1,483,733
1,827,044
1,628,110
1,500,000
1,792,512
1,941,680
1,952,529
1,631,524
1,638,178
1,778,110
1,782,580
1,812,022
1,888,489
2,081,288
2,648,790
3,567,328
4,199,955
5,633,750

1,364,115
1,450,305
1,364,115
1,364,115
384,600
1,505,988
261,825
265,277
270,074
271,714
1,483,732
1,483,732
1,483,733
206,519
440,222
406,822
483,084
420,964
425,945
583,436
442,847
476,179
484,345
645,659
409,777
258,352
939,252
945,804
2,207,077
767,026

SALDO CAPITAL
CODIGO DE CREDITO
LINEA
N DE CREDITOS TOTAL POR LINEA
21,000
112 VIVIENDA
340
303969298
21,200
4 EDUCACION
187
244559488
21,400
74 VEHICULO
2
1984000
21,600
138 TURISMO
15
32664185
21,800
147 LIBRE INVERSION
2
2560446
22,000
17 ESPECIALES
3
1051988
22,200
22,400
21,004
21,204
21,005
21,205
21,006
276,372
321,372
266,772
191,811
343,236
238,230
400,073
240,330
343,236
409,235
266,772
400,073
426,372
193,236
240,265
261,372
381,372
249,228
266,952
351,372
400,073
228,635
400,073
389,921
301,229
283,230
240,336
25,342
389,705
445,120
409,235
409,235
240,336
379,206
400,073
223,236
121,743
409,235

253,572
445,120
332,123
201,372
282,504
389,921
240,336
445,120
400,073
267,072
409,235
409,235
400,073
400,073
240,336
272,823
240,330
266,772
445,120
400,073
409,235
409,235
409,235
400,073
400,073
201,372
231,372
302,436
359,340
240,336
389,894
445,120
400,073
400,073
240,336
272,823
389,921
389,894
391,928
91,515
391,928
400,073
332,123
369,140
445,120
400,073
135,276
369,005
445,120
150,033
409,235
445,120

400,073
436,878
332,123
1,269,300
545,646
409,235
400,073
445,120
389,894
409,235
445,120
272,823
400,073
400,073
332,123
240,330
389,894
389,894
266,772
400,073
409,235
391,928
389,894
389,894
389,894
391,930
389,894
264,306
400,073
409,235
267,072
445,120
400,073
409,235
445,120
391,955
400,073
332,123
369,005
238,236
445,120
400,073
413,433
400,073
400,193
332,123
5,908
7,168
12,744
18,510
19,372
23,429

23,962
24,249
30,540
30,540
35,562
37,169
41,224
60,351
65,123
75,107
76,203
78,709
87,636
96,812
103,514
110,039
125,463
138,711
139,483
152,018
162,163
170,885
176,405
191,032
191,813
195,219
199,740
200,866
204,860
205,369
205,369
205,371
205,371
205,371
205,371
205,521
205,937
206,284
206,540
206,546
206,744
208,637
208,637
210,010
211,951
213,526
217,222
217,547
219,135
221,353
223,347
225,650

227,962
228,476
229,811
231,587
232,624
235,475
235,613
236,050
237,959
237,959
239,331
240,120
242,971
248,844
250,798
259,675
261,980
262,933
271,555
276,626
276,635
286,706
287,775
298,252
302,130
305,050
312,246
314,640
317,498
321,411
327,489
329,919
335,262
335,478
338,197
342,375
347,485
349,133
350,810
351,378
359,836
360,924
371,183
385,114
386,498
387,411
389,341
395,952
401,240
402,543
403,752
404,120

407,311
407,316
407,695
408,219
408,329
408,777
410,071
410,911
411,758
412,056
415,131
416,266
419,372
423,749
428,230
429,240
429,897
431,227
431,292
435,475
435,478
445,203
446,012
446,193
452,114
453,103
454,705
455,810
456,638
460,710
462,976
466,754
466,940
475,280
475,888
477,803
482,610
484,216
484,424
484,960
484,985
486,522
492,309
494,577
494,577
494,810
497,000
500,110
501,618
515,494
524,710
525,401

530,028
533,863
540,676
541,027
544,100
550,675
553,528
562,767
563,202
563,701
564,745
565,288
566,240
566,915
571,276
575,142
577,326
581,357
587,807
590,872
596,220
597,016
600,581
603,567
605,875
605,875
607,623
609,833
610,746
612,310
614,335
617,095
633,296
636,670
638,970
640,807
644,100
644,100
644,317
655,000
672,622
675,413
675,522
678,394
680,220
682,348
684,023
699,567
711,755
712,760
717,321
717,605

721,708
723,763
727,419
728,458
729,708
730,111
734,535
744,120
744,776
747,657
763,185
766,674
771,240
775,564
783,550
785,022
786,076
794,120
801,100
801,120
801,120
801,120
801,120
801,120
801,120
801,120
801,120
801,120
808,189
844,120
844,120
847,760
848,735
854,616
867,240
871,240
871,240
882,760
887,240
889,240
889,240
889,240
889,240
889,240
890,240
897,647
909,561
913,120
920,690
921,240
949,075
968,760

970,840
977,842
994,100
1,001,830
1,008,340
1,019,902
1,019,902
1,030,240
1,041,240
1,044,100
1,056,100
1,059,901
1,094,120
1,097,240
1,097,510
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,107,075
1,113,330
1,144,120
1,171,240
1,218,770
1,230,015
1,244,670
1,266,240
1,271,240
1,280,487
1,282,350
1,299,015
1,299,615
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645

1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,645
1,299,735
1,299,735
1,299,735
1,299,735
1,300,147
1,306,515
1,306,515
1,306,515
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575
1,333,575

1,364,115
1,364,115
1,364,115
1,364,115
1,400,000
1,418,867
1,439,120
1,441,680
1,468,820
1,478,100
1,483,732
1,483,732
1,483,733
1,487,333
1,497,324
1,500,000
1,558,735
1,566,610
1,606,771
1,631,524
1,638,178
1,778,110
1,782,580
1,812,022
1,888,489
2,081,288
2,648,790
3,567,328
4,199,955
5,633,750

Diligencie el informe resumen, empleando las funciones que consi

modificar los formatos, agregar colores etc.

SALDO POR LINEA

% CARTERA

en, empleando las funciones que considere pertinentes. Puede

gar colores etc.

La empresa Car Auto Distribuidores, tuvo ventas de $1.000.000 en 2011 y el costo de sus
bienes vendidos represento el 65% de las ventas. Los gastos de ventas y administrativos fueron
el 10% de las ventas. Los gastos operativos (depreciacin) fueron del 12% de las ventas y los
gastos por intereses durante el ao el 8.5% de las ventas. La tasa de impuestos de la firma es
del 35%.
Se requiere:
.A partir de la informacin anterior, elabore un estado de resultados en forma correcta y
determine la utilidad neta del ao 2011.
si la empresa quiere duplicar su utilidad neta, por que valor deberan ser sus ventas?
Simule el estado de resultados, bajo cuatro escenarios diferentes.

os fueron