1- Calcule el precio maximo, precio m

2- Calcule la rentabilidad anual.3

4- Realice una grafica que muestre a
titulos y leyendas a los ejes .
5- De formato a la tabla y al area del

precio de las acciones de AMZN

Fecha
Precio rentabilidad
2001
38.90
2002
44.35
14.01%
2003
54.13
22.05%
2004
34.13
-36.95%
2005
39.86
16.79%
2006
38.09
-4.44%
2007
89.15
134.05%
2008
69.58
-21.95%
2009
78.21
12.40%
2010
85.08
8.79%
1 maximo
minimo
promedio
3

rentabilidad
promedio total

89.15
34.13
57.15

PRECIO POR AO
2010

16.08%

2001
38.90 44.3554.1334.13 39.86

Calcule el precio maximo, precio minimo, precio promedio.

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

PRECIO POR AO

PRECIO POR AO

34.13 39.86 38.09 89.15 69.58 78.2185.08

TO
MO
N
112
112
4
4
4
112
112
4
112
112
112
112
112
112
112
112
112
112
112
4
112
112
4
112
4
112
112
112
112
112
112
112
112
4
112
4
4
4
112
112
112

488,236
729,708
1,483,733
1,333,575
1,306,425
801,120
889,240
1,483,732
910,820
889,868
1,378,110
889,240
889,240
921,240
1,071,240
889,240
639,370
1,144,120
794,100
1,333,575
801,100
1,144,120
1,364,115
889,240
1,333,575
1,421,240
644,120
800,884
871,240
1,271,240
830,760
889,840
1,171,240
1,333,575
762,116
1,333,575
1,299,735
1,004,095
944,100
801,120
84,473

ITO
RE
D
CU
OT
AC

AP
R

RE
D
EC
AD
LIN
E

C_
1,061,715,626
5,217,919
1,061,732,670
91,010,501,844
1,061,731,693
1,061,700,035
91,030,350,583
1,061,729,863
1,061,694,201
1,061,718,219
34,567,442
1,061,711,052
1,061,721,765
1,061,709,624
1,061,697,135
1,075,241,683
34,329,703
10,291,543
1,143,932,626
25,712,532
1,061,727,619
91,032,401,797
1,063,806,824
1,061,693,770
1,061,686,159
91,022,618,984
1,063,807,969
1,002,776,245
76,330,466
90,072,559,933
1,062,774,582
1,061,724,973
91,061,237,459
34,331,146
10,306,924
34,540,898
91,022,817,243
48,662,529
29,583,814
90,110,553,071
34,571,878

OB
AD
O

ITO

N
CIO
NT
IFI
CA
IDE

DO
RIO
PE
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

281,860
166,068
1,483,733
1,333,575
1,306,425
224,614
247,588
1,483,732
204,159
247,752
375,043
247,588
188,649
255,931
295,038
247,588
182,443
253,225
222,783
1,333,575
297,163
256,375
1,364,115
247,588
1,333,575
386,288
183,681
181,038
242,895
279,960
232,341
247,744
321,109
1,333,575
214,445
1,333,575
1,299,735
1,004,095
261,891
224,614
30,366

200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,061,730,953
1,061,726,465
10,298,875
1,061,719,064
92,083,154,430
76,276,855
1,061,719,002
1,061,732,166
1,114,874,645
94,522,214
1,061,714,236
34,638,564
10,298,935
10,305,511
10,305,641
91,092,201,495
1,063,809,859
1,061,699,278
91,031,601,172
1,014,214,852
1,089,479,276
1,061,689,371
1,061,709,769
1,061,719,010
1,086,922,469
1,061,708,085
1,061,705,272
25,276,109
10,296,168
1,061,730,001
1,061,708,872
1,061,722,951
91,022,618,984
34,326,329
1,061,704,371
10,305,511
25,292,767
90,081,373,476
18,129,647
1,061,722,402
1,053,771,238
76,326,683
1,111,744,458
34,326,090
1,060,866,758
1,061,710,445
1,061,714,037
1,064,676,676
1,061,685,128
48,629,631
76,007,868
1,061,720,387

4
4
4
4
112
4
4
112
112
4
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

1,299,015
1,483,733
1,364,115
1,364,115
801,120
1,264,020
1,333,575
744,120
405,810
1,364,115
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

1,299,015
1,483,733
1,364,115
1,364,115
228,464
1,264,020
1,333,575
213,603
159,495
1,364,115
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

200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,061,699,125
92,012,411,270
1,061,733,604
25,280,683
1,059,044,531
25,292,652
1,114,874,844
1,061,716,275
25,277,001
7,731,260
25,276,160
76,027,938
76,342,727
1,061,714,416
10,308,525
1,123,323,508
34,565,344
1,063,806,349
91,112,250,455
34,331,852
10,294,283
1,063,807,979
1,063,808,285
1,061,698,303
10,307,987
1,061,732,371
76,007,731
10,306,170
92,020,366,313
10,307,906
1,061,723,247
34,321,760
34,325,907
1,061,986,233
1,061,715,324
76,007,720
10,389,054
25,600,019
25,482,632
1,061,705,851
1,061,732,371
1,064,431,998
34,317,960
34,318,339
1,061,716,541
1,061,692,914
1,061,692,361
76,150,122
10,305,643
34,326,539
97,437,023
25,289,465

4
4
4
4
112
4
4
112
4
4
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

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
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

1,107,075
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
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

200,910
200,910
200,910
200,910
200,905
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,061,708,121
1,061,730,710
1,061,717,608
5,993,698
1,061,708,390
10,300,536
67,041,736
34,326,832
1,061,715,263
10,302,176
1,061,706,383
91,090,850,739
34,331,826
1,061,528,317
92,050,159,118
10,302,124
1,061,712,581
1,061,693,777
1,061,697,391
1,061,719,180
76,326,257
1,061,729,820
90,030,456,644
34,326,090
90,072,766,104
34,550,303
1,061,707,377
1,061,710,445
1,061,714,943
1,063,810,090
38,212,805
1,061,721,254
1,061,705,561
4,616,950
93,070,100,248
27,178,297
10,299,487
4,617,270
92,082,177,878
25,273,930
92,013,052,990
67,003,400
91,052,114,131
34,326,929
76,332,359
10,295,942
1,061,723,644
1,123,207,856
10,305,861
1,060,102,911
34,325,182
91,091,830,430

112
4
4
4
112
112
112
112
112
112
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

1,378,110
1,333,575
1,333,975
1,107,075
891,240
571,240
801,120
801,100
944,120
889,240
1,271,240
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

381,793
1,333,575
1,333,975
1,107,075
248,109
164,681
224,614
224,608
211,162
251,438
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

200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,061,726,218
1,061,709,828
25,482,632
76,328,646
1,061,722,150
1,061,724,832
34,571,878
34,330,844
10,296,482
24,730,878
91,020,128,521
1,061,731,930
1,061,684,961
91,061,001,030
1,061,721,719
97,435,977
10,308,865
1,060,236,844
1,061,692,237
1,061,702,363
1,061,708,121
1,061,722,572
91,081,951,743
1,063,806,178
1,061,685,806
90,083,154,135
1,061,731,735
52,110,081
25,292,761
67,031,866
1,061,719,343
1,063,808,270
1,061,719,743
48,575,403
1,061,706,078
48,629,631
1,061,684,949
34,673,400
25,290,402
1,061,693,454
25,272,614
1,061,689,334
76,029,759
76,007,720
91,060,801,393
1,061,692,202
34,321,760
10,303,065
25,290,455
76,332,975
90,082,554,288
1,061,728,325

112
112
112
112
112
112
112
112
112
112
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

801,120
971,240
211,951
801,120
771,240
801,120
1,059,647
801,120
871,240
644,120
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

224,614
216,866
94,066
224,614
216,823
224,614
235,459
224,614
242,895
183,681
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

200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,061,709,855
10,299,135
34,556,990
34,638,564
1,063,808,484
1,061,706,504
10,301,652
1,061,709,706
34,315,960
92,111,101,916
1,061,709,061
1,063,810,415
1,061,721,257
76,150,609
91,022,100,853
1,061,724,831
1,061,728,422
34,566,229
1,061,700,322
76,046,994
91,032,751,208
1,061,705,988
1,061,691,377
1,059,446,657
41,118,665
1,061,727,412
91,090,722,072
1,061,718,745
1,061,688,009
1,061,705,615
1,061,685,128
91,111,115,988
34,321,628
1,126,904,877
1,061,712,811
1,061,688,622
1,061,687,917
10,304,232
93,033,000,500
1,087,107,577
1,061,721,765
90,120,159,517
1,081,916,807
1,061,704,284
90,092,654,728
10,300,500
10,302,614
1,061,720,878
34,571,657
10,299,799
1,061,713,656
1,061,723,061

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

801,100
385,114
991,250
512,255
924,120
644,100
401,240
762,116
794,120
404,120
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

226,508
400,661
362,714
149,302
206,956
369,485
471,061
214,445
226,639
473,990
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

200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,901
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,061,732,405
34,327,296
10,290,310
10,303,594
25,600,019
1,061,716,275
48,667,830
1,061,688,201
93,022,830,811
1,061,693,208
10,300,838
34,315,146
1,061,693,574
10,297,186
76,327,644
10,298,599
1,061,724,526
34,329,548
1,061,706,314
34,542,758
1,061,699,609
1,063,810,743
1,061,696,700
34,330,617
10,307,345
1,061,725,306
1,014,214,852
76,323,593
27,150,280
34,326,926
76,332,047
90,060,857,520
87,249,065
1,112,459,657
1,061,735,889
34,533,327
1,064,430,876
34,316,567
1,061,734,282
1,061,722,151
1,061,727,897
90,090,356,142
1,144,028,198
1,061,710,742
34,569,690
16,896,935
80,794,409
34,323,398
80,208,003
34,326,329
91,032,601,257
91,060,101,944

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

801,100
1,483,732
1,483,732
494,810
497,000
500,110
639,970
941,680
1,008,120
1,028,100
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

181,083
1,483,732
1,483,732
196,710
145,325
146,136
182,599
261,260
278,582
283,791
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

200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,083,875,031
91,011,651,300
1,061,692,543
1,085,273,067
1,061,730,177
90,092,354,864
1,059,594,015
1,061,707,610
4,616,729
10,305,301
1,061,712,179
34,566,527
1,088,589,035
1,061,703,584
76,296,834
1,061,734,454
1,061,731,000
90,040,557,597
10,302,581
34,325,324
1,061,725,304
34,330,121
1,061,704,375
4,615,677
92,060,459,454
25,285,857
1,061,696,556
34,326,539
90,042,676,658
1,061,719,711
34,552,720
1,061,721,436
1,061,714,001
1,111,773,532
34,330,118
34,676,336
10,299,213
1,064,431,832
1,061,703,646
34,330,649
1,085,901,403
27,388,152
25,562,360
10,308,525
1,061,711,590
76,305,369
1,063,808,961
76,325,406
25,292,159
1,061,703,353
94,524,412
1,061,706,464

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
112
112
112
112
112
112
112
112
112
112

889,240
890,240
890,240
889,240
890,240
889,240
941,120
712,760
1,044,120
1,172,939
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

247,588
247,849
247,849
247,588
247,849
247,588
261,114
201,577
287,967
259,286
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

200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,061,730,494
1,061,705,613
1,061,732,371
4,701,290
1,061,706,721
1,064,487,895
1,061,723,489
91,121,578,129
1,064,676,665
1,061,688,494
34,327,296
1,061,716,011
1,061,722,469
1,061,701,626
10,493,024
91,092,051,876
34,615,712
92,041,456,010
76,332,768
1,061,719,729
14,470,220
1,061,703,718
1,113,638,094
1,061,728,952
1,061,711,121
34,330,617
1,061,707,377
1,061,722,355
91,021,806,574
10,301,522
91,060,751,965
91,043,079,790
10,290,157
10,303,920
1,144,024,260
1,062,076,477
4,617,669
1,061,703,734
90,042,676,658
1,061,713,383
10,294,153
76,007,366
1,061,685,623
34,324,660
1,086,921,150
34,316,727
48,574,640
10,290,324
25,289,944
1,061,727,587
10,699,026
48,660,349

138
112
112
112
112
112
112
112
4
112
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

889,240
889,240
890,240
1,112,760
1,101,240
913,120
920,690
921,240
1,107,075
968,760
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

247,588
982,757
199,830
246,630
306,709
507,435
255,787
255,931
1,107,075
268,320
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

200,910
200,940
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,901
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910

92,022,277,059
91,101,551,330
1,061,722,175
1,085,276,116
91,112,529,344
1,061,733,459
1,060,237,180
10,294,889
34,322,232
1,061,717,668
91,091,702,040
10,303,911
1,061,698,668
91,091,357,076
1,086,922,617
91,041,109,160
1,061,735,157
92,012,016,303
76,236,651
34,329,756
1,061,698,663
1,064,676,692
1,086,922,213
34,323,220
91,112,412,528
1,061,692,374
91,060,680,197
1,086,922,144
1,086,922,599
1,058,966,091
91,041,418,910
91,052,119,656
91,102,263,419
1,061,712,600
1,061,599,196
91,071,925,760
1,061,533,537
1,061,717,215
1,061,731,578
10,293,827
1,061,694,327
34,315,426
10,302,261
1,064,676,661
91,121,577,181
80,090,306
92,012,411,270
1,061,695,326
1,061,726,207
1,061,707,280
1,061,703,971
34,322,353

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
4
4
4
4
4
4
4
4
4
4
147
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
1,299,645
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

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

200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,910
200,905
200,910
200,910
200,910
200,910
200,910
200,910
200,910

1,061,695,453
1,061,534,576
1,061,723,996
91,113,001,157
1,061,733,222
1,061,533,051
34,315,505
91,112,928,494
1,061,720,860
91,121,926,577
1,061,693,204
1,061,710,742
1,081,396,681
1,143,829,739
76,318,506
1,061,708,085
1,061,689,937
4,613,105
10,388,203
1,061,716,558
91,041,001,246
91,052,701,142
10,305,979
34,317,999
10,298,574
10,297,917
76,279,925
10,304,808
1,061,725,479
76,325,877
1,061,718,748
34,565,344
1,061,696,712
90,071,862,967
1,061,691,921
1,062,074,462
69,026,214
10,388,959
76,029,777
1,061,685,225

CODIGO DE CREDITO
112
4
74
138
147
17

4
4
4
4
4
4
4
4
4
4
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

1,333,575
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
1,827,044
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

1,333,575
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
1,450,305
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

LINEA
N DE CREDITOS TOTAL POR LINEA
VIVIENDA
340
303,969,298
EDUCACION
339
319,362,190
VEHICULO
338
314,831,021
TURISMO
338
316,021,849
LIBRE INVERSION
338
317,565,834
ESPECIALES
338
314,619,462

ITA
L

ITO

CA
P
LD
O

AC

RE
D

SA
21,000
21,200
21,400
21,600
21,800
22,000
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

SALDO POR LINEA % CARTERA

175,064,289
57.59%
177,211,579
55.49%
174,533,835
55.44%
172,729,619
54.66%
172,546,646
54.33%
171,138,140
54.40%

Diligencie el informe resumen, empleando las

funciones que considere pertinentes. Puede
modificar los formatos, agregar colores etc.

La empresa Car Auto Distribuidores, tuvo ventas de $1.000.000 en 2011 y el costo de sus bienes vendidos repr
ventas. Los gastos de ventas y administrativos fueron el 10% de las ventas. Los gastos operativos (depreciacin
las ventas y los gastos por intereses durante el ao el 8.5% de las ventas. La tasa de impuestos de la firma es d

Se requiere:
.A partir de la informacin anterior, elabore un estado de resultados en forma correcta y determine la utilidad
si la empresa quiere duplicar su utilidad neta, por que valor deberan ser sus ventas?
Simule el estado de resultados, bajo cuatro escenarios diferentes.

Ventas
1,000,000.000
Costo de Ventas
0.65 de las ventas
650,000
Utilidad Bruta
Gastos de ventas y administracion
0.10 de las ventas 100,000.000
Gastos operativos (depreciacion)
0.12
120,000.000
Utilidad Operativa
Gastos por intereses
0.09
85,000
Impuestos
0.35
350,000.000

y el costo de sus bienes vendidos represento el 65% de las

as. Los gastos operativos (depreciacin) fueron del 12% de
. La tasa de impuestos de la firma es del 35%.

forma correcta y determine la utilidad neta del ao 2011.

r sus ventas?