INVENTARIO DE FERRETERIA

ARTICULOS TIENDA PRE. UNIT STOCK

MARTILLOS A S/ 4.00 100
CLAVOS B S/ 1.00 69
TORNILLOS C S/ 6.00 99
ALICATES A S/ 10.00 51
GUANTES B S/ 3.00 54
SERRUCHO C S/ 10.00 82
PINTURAS A S/ 5.00 69
ALAMBRE DE COBRE B S/ 4.00 77
ALAMBRE DE ACERO C S/ 3.00 96
DESENTORNILLADOR A S/ 10.00 83
BOLSA DE ARENA B S/ 10.00 83
BOLSA DE CEMENTO C S/ 15.00 54

FUNCION MAXIMO (MAX)

ENCONTRAR PRE. UNIT MAXIMO S/ 15.00 BOLSA DE CEMENTO

FUNCION MINIMO (MIN)

ENCONTRAR PREC. UNIT. MINIMO S/ 1.00 CLAVOS

FUNCION CONTAR 12
CANTIDAD DE NUMEROS

FUNCION CONTAR.SI 1
CUANTOS NUM 15 HAY?

FUNCION CONTAR.SI 1
CUANTOS NUM 1 HAY?

FUNCION MODA 10

FUNCION CONTAR 12
FUNCION CONTAR.SI 4

ENCONTRAR CUANTOS ARTICULOS TIENEN EL PRECIO UNITARIO IGUAL 4

 ARTICULOS
MARTILLOS
CLAVOS
TORNILLOS
ALICATES
GUANTES
SERRUCHO
PINTURAS
ALAMBRE DE COBRE
ALAMBRE DE ACERO
DESENTORNILLADOR
BOLSA DE ARENA
BOLSA DE CEMENTO
FUNCION TASA CALCULA LA TASA DE CAPITAL ACTUAL (VA) -S/ 4,500.00
INTERES PARA UN TASA 7.56%
PERIODO DE TIEMPO TIEMPO (NPER) 3
CUOTA S/ -
CAPITAL FUTURO (VF) S/ 5,600.00

FUNCION NPER CALCULA EL NUMERO CAPITAL ACTUAL (VA) -S/ 4,500.00

(TIEMPO) DE PERIODOS PARA TASA 7.56%
PAGAR EL PRESTAMO TIEMPO (NPER) 2.9999999999969
CUOTA 0
CAPITAL FUTURO (VF) S/ 5,600.00

FUNCION CALCULA EL MONTO CAPITAL ACTUAL (VA) -S/ 4,500.00

VALOR ACTUAL INICIAL DEL PRESTAMO TASA 7.56%
(VA) TIEMPO (NPER) 2.9999999999969
CUOTA 0
CAPITAL FUTURO (VF) S/ 5,600.00

FUNCION CALCULA EL MONTO CAPITAL ACTUAL (VA) -S/ 4,500.00

VALOR FUTURO FINAL QUE SE PAGARA TASA 7.56%
POR EL PRESTAMO TIEMPO (NPER) 2.9999999999969
CUOTA 0
CAPITAL FUTURO (VF) S/ 5,600.00
 PRESTAMO

AÑOS

AÑOS

AÑOS

AÑOS
PRESTAMO S/ 50,000.00
TASA 1% MES
TIEMPO 18 MESES
CUOTA (PAGO) -S/3,049.10

PRESTAMO (SALDO = AMORTIZACION (CUOTA

MES PRESTAMO - INTERES
AMORTIZACION) - INTERES)

0 S/ 50,000.00 0 0
#NAME? S/ 47,450.90 S/ 500.00 S/2,549.10
#NAME? S/ 44,876.30 S/ 474.51 S/2,574.59
#NAME? S/ 42,275.96 S/ 448.76 S/2,600.34
#NAME? S/ 39,649.62 S/ 422.76 S/2,626.34
#NAME? S/ 36,997.02 S/ 396.50 S/2,652.61
#NAME? S/ 34,317.88 S/ 369.97 S/2,679.13
#NAME? S/ 31,611.96 S/ 343.18 S/2,705.92
#NAME? S/ 28,878.98 S/ 316.12 S/2,732.98
#NAME? S/ 26,118.66 S/ 288.79 S/2,760.31
#NAME? S/ 23,330.75 S/ 261.19 S/2,787.92
#NAME? S/ 20,514.95 S/ 233.31 S/2,815.79
#NAME? S/ 17,671.00 S/ 205.15 S/2,843.95
#NAME? S/ 14,798.61 S/ 176.71 S/2,872.39
#NAME? S/ 11,897.49 S/ 147.99 S/2,901.12
#NAME? S/ 8,967.37 S/ 118.97 S/2,930.13
#NAME? S/ 6,007.94 S/ 89.67 S/2,959.43
#NAME? S/ 3,018.91 S/ 60.08 S/2,989.02
#NAME? S/ 0.00 S/ 30.19 S/3,018.91
 CUOTA
(AMORTIZACION +
INTERES)
0
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
S/3,049.10
PRESTAMO S/ 60,000.00
TASA 1% MES
PERDIODOS 24 MESES
CUOTA VARIABLE

MES CAPITAL INTERES

0 S/ - S/ -
#NAME? S/ 2,500.00 S/ 600.00
#NAME? S/ 2,500.00 S/ 575.00
#NAME? S/ 2,500.00 S/ 550.00
#NAME? S/ 2,500.00 S/ 525.00
#NAME? S/ 2,500.00 S/ 500.00
#NAME? S/ 2,500.00 S/ 475.00
#NAME? S/ 2,500.00 S/ 450.00
#NAME? S/ 2,500.00 S/ 425.00
#NAME? S/ 2,500.00 S/ 400.00
#NAME? S/ 2,500.00 S/ 375.00
#NAME? S/ 2,500.00 S/ 350.00
#NAME? S/ 2,500.00 S/ 325.00
#NAME? S/ 2,500.00 S/ 300.00
#NAME? S/ 2,500.00 S/ 275.00
#NAME? S/ 2,500.00 S/ 250.00
#NAME? S/ 2,500.00 S/ 225.00
#NAME? S/ 2,500.00 S/ 200.00
#NAME? S/ 2,500.00 S/ 175.00
#NAME? S/ 2,500.00 S/ 150.00
#NAME? S/ 2,500.00 S/ 125.00
#NAME? S/ 2,500.00 S/ 100.00
#NAME? S/ 2,500.00 S/ 75.00
#NAME? S/ 2,500.00 S/ 50.00
#NAME? S/ 2,500.00 S/ 25.00

S/ 7,500.00
 AMORTIZACION (CUOTA = PRESTAMO (SALDO)
CAPITAL + INTERES)
S/ - S/ 60,000.00
S/ 3,100.00 S/ 57,500.00
S/ 3,075.00 S/ 55,000.00
S/ 3,050.00 S/ 52,500.00
S/ 3,025.00 S/ 50,000.00
S/ 3,000.00 S/ 47,500.00
S/ 2,975.00 S/ 45,000.00
S/ 2,950.00 S/ 42,500.00
S/ 2,925.00 S/ 40,000.00
S/ 2,900.00 S/ 37,500.00
S/ 2,875.00 S/ 35,000.00
S/ 2,850.00 S/ 32,500.00
S/ 2,825.00 S/ 30,000.00
S/ 2,800.00 S/ 27,500.00
S/ 2,775.00 S/ 25,000.00
S/ 2,750.00 S/ 22,500.00
S/ 2,725.00 S/ 20,000.00
S/ 2,700.00 S/ 17,500.00
S/ 2,675.00 S/ 15,000.00
S/ 2,650.00 S/ 12,500.00
S/ 2,625.00 S/ 10,000.00
S/ 2,600.00 S/ 7,500.00
S/ 2,575.00 S/ 5,000.00
S/ 2,550.00 S/ 2,500.00
S/ 2,525.00 S/ -