Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Herramientas de Analisis
Herramientas de Analisis
NOMBRE:
NOTA1:
NOTA2:
NOTA3:
JUAN
18
12
18
PROMEDIO:
16
Qu calificacin deberia obtener para que su promedio sea 16?
CAPITAL:
3,558.90
TEA:
12%
PERIODO:
3 AOS
MONTO:
5000
Cunto debo depositar hoy si despues de 3 aos deseo retirar 5000?
PAGO:
380
TEM:
4.20%
PRESTAMO: S/. 3,000.00
PERIODO:
9.79139403 (10 cuotas mensules)
Hallar el numero de cuotas mensuales para pagas un prestamo de 3000
de 3000
PRECIO:
CANTIDAD:
IMPORTE:
IMPUESTO:
NETO:
S/. 2.50
100
S/. 250.00
S/. 45.00
S/. 295.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
PRESTAMO:
TEM:
NPER:
PAGO:
1.50
1.70
1.90
2.00
2.20
2.40
2.50
2.70
2.90
3.00
NETO
S/. 295.00
S/. 177.00
S/. 200.60
S/. 224.20
S/. 236.00
S/. 259.60
S/. 283.20
S/. 295.00
S/. 318.60
S/. 342.20
S/. 354.00
S/. 5,000.00
3.40%
18
S/. 375.95
S/. 375.95
6
12
18
24
30
36
42
48
54
60
PRESTAMO:
TEM:
NPER:
PAGO:
IMPORTE
IMPUESTO
S/. 250.00
S/. 45.00
S/. 150.00
S/. 27.00
S/. 170.00
S/. 30.60
S/. 190.00
S/. 34.20
S/. 200.00
S/. 36.00
S/. 220.00
S/. 39.60
S/. 240.00
S/. 43.20
S/. 250.00
S/. 45.00
S/. 270.00
S/. 48.60
S/. 290.00
S/. 52.20
S/. 300.00
S/. 54.00
1000
S/. 187.05
S/. 102.88
S/. 75.19
S/. 61.62
S/. 53.69
S/. 48.58
S/. 45.07
S/. 42.55
S/. 40.69
S/. 39.28
1500
S/. 280.58
S/. 154.31
S/. 112.78
S/. 92.43
S/. 80.54
S/. 72.87
S/. 67.60
S/. 63.82
S/. 61.03
S/. 58.93
2000
S/. 374.10
S/. 205.75
S/. 150.38
S/. 123.24
S/. 107.38
S/. 97.16
S/. 90.13
S/. 85.10
S/. 81.38
S/. 78.57
2500
S/. 467.63
S/. 257.19
S/. 187.97
S/. 154.05
S/. 134.23
S/. 121.45
S/. 112.66
S/. 106.37
S/. 101.72
S/. 98.21
2.50%
2.80%
3.20%
3.40%
S/. 3,989.91
3.40%
18
S/. 300.00
S/. 3,989.91
100
150
200
250
300
350
400
450
500
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,435.34
2,153.00
2,870.67
3,588.34
4,306.01
5,023.68
5,741.35
6,459.01
7,176.68
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,398.90
2,098.35
2,797.80
3,497.24
4,196.69
4,896.14
5,595.59
6,295.04
6,994.49
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,352.38
2,028.57
2,704.76
3,380.95
4,057.14
4,733.33
5,409.52
6,085.71
6,761.90
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,329.97
1,994.95
2,659.94
3,324.92
3,989.91
4,654.89
5,319.88
5,984.86
6,649.85
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
3000
561.16
308.63
225.57
184.86
161.08
145.73
135.20
127.65
122.07
117.85
3.70%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
3500
654.68
360.07
263.16
215.67
187.92
170.02
157.73
148.92
142.41
137.50
4.20%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
4000
748.21
411.50
300.76
246.48
214.77
194.31
180.26
170.19
162.76
157.14
4.60%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
4500
841.73
462.94
338.35
277.29
241.62
218.60
202.80
191.47
183.10
176.78
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
5000
935.26
514.38
375.95
308.10
268.46
242.89
225.33
212.74
203.45
196.42
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,297.37
1,946.05
2,594.73
3,243.41
3,892.10
4,540.78
5,189.46
5,838.14
6,486.83
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,245.60
1,868.40
2,491.19
3,113.99
3,736.79
4,359.59
4,982.39
5,605.19
6,227.99
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,206.37
1,809.55
2,412.73
3,015.92
3,619.10
4,222.28
4,825.47
5,428.65
6,031.83
PRODUCTO
TECLADO
MOUSE
MEMORIA
PRECIO
UNIDADES
60
29
35
16
70
10
TOTAL:
TOTAL
1740
560
700
3000
Celdas de variables
Celda
$C$2
$C$3
$C$4
Restricciones
Celda
$D$6
$C$2
$C$3
$C$4
$C$2:$C$4=Entero
Nombre
TECLADO UNIDADES
MOUSE UNIDADES
MEMORIA UNIDADES
Nombre
TOTAL: TOTAL
TECLADO UNIDADES
MOUSE UNIDADES
MEMORIA UNIDADES
Valor original
Valor final
0
3000
Valor original
Valor final
0
29
0
16
0
10
Entero
Entero
Entero
Entero
Estado
Vinculante
No vinculante
No vinculante
No vinculante
Demora
0
1
1
3
manera:
Nombre
A+B+C+D
Valor original
Celdas de variables
Celda
$C$10
$C$11
$C$12
$C$13
Nombre
A CANTIDAD
B CANTIDAD
C CANTIDAD
D CANTIDAD
Valor original
Restricciones
Celda
$F$10
$F$11
$F$12
$F$8
$F$9
$F$13
$C$10:$C$13=Entero
Nombre
B+C
A+D
B+2*C
A+B
C+D
A+B+C+D
Valor final
0
150
0
0
0
0
Valor final
Entero
25 Entero
60 Entero
20 Entero
45 Entero
Estado
Vinculante
Vinculante
Vinculante
Vinculante
Vinculante
Vinculante
scala automtica
atorio 0, Adelantada de derivados, Requerir lmites
ado, Tolerancia de enteros 1%, Asumir no negativo
Demora
0
0
0
0
0
0
PESIMISTA
Celdas cambiantes:
$B$2
5000
5000
$B$3
2%
2%
$B$4
3.50
3.50
Celdas de resultado:
$E$11
5,306
5,306
$E$12
4.05
4.05
$E$13
4.50
4.50
$E$14
21,498.42
21,498.42
$E$15
23,874.29
23,874.29
$E$16
-2,375.88
-2,375.88
$E$17
-427.66
-427.66
$E$18
-1,948.22
-1,948.22
Notas: La columna de valores actuales representa los valores de las celdas cambiante
en el momento en que se cre el Informe resumen de escenario. Las celdas cambiant
cada escenario se muestran en gris.
OPTIMISTA
PROBABLE
8000
5%
5.50
6000
3%
4.50
9,261
6,556
6.37
5.21
4.50
4.50
58,964.21
34,154.14
41,669.46
29,500.06
17,294.75
4,654.08
3,113.05
837.73
14,181.69
3,816.34
ta los valores de las celdas cambiantes
en de escenario. Las celdas cambiantes de
ADMINISTRADOR DE ESCENARIOS
VENTAS AO 1:
CRECIMIENTO VENTAS:
PRECIO AO 1:
COSTO AO 1:
CRECIMIENTO COSTO:
CRECIMIENTO PRECIO:
IMPUESTO:
AO
UNIDADES VENDIDAS:
PRECIO UNITARIO:
COSTO UNITARIO:
INGRESOS:
COSTOS:
BENEFICIO:
IMPUESTO:
NETO:
5000
2%
3.50
4.00
4%
5%
18%
1
5,000
3.50
4.00
17,500.00
20,000.00
-2,500.00
-450.00
-2,050.00
2
5,100
3.68
4.16
18,742.50
21,216.00
-2,473.50
-445.23
-2,028.27
3
5,202
3.86
4.33
20,073.22
22,505.93
-2,432.72
-437.89
-1,994.83
4
5,306
4.05
4.50
21,498.42
23,874.29
-2,375.88
-427.66
-1,948.22
5
5,412
4.25
4.68
23,024.80
25,325.85
-2,301.05
-414.19
-1,886.86
6
5,520
4.47
4.87
24,659.56
26,865.66
-2,206.10
-397.10
-1,809.00
7
5,631
4.69
5.06
26,410.39
28,499.09
-2,088.70
-375.97
-1,712.73
8
5,743
4.92
5.26
28,285.53
30,231.84
-1,946.31
-350.34
-1,595.97