TABLA DE DATOS

%IGV 18%
%DESC. 3%
%FLETE 2%

Distribuidora Laestafa S.R.Ltda.

Av. Desaparecidos 1234, San Borja
Nro. Articulo Stock Precio
C100 Plancha Philips 15 95.00
C101 TV. Color 45" Sony HD 20 1,255.00
C102 Aspiradora Philips 40 350.00
C103 Cocina Goldex 4 hornillas 35 620.00
C104 Radio Philips 5.1 Alta fidelidad 80 860.00
C105 Playstation 3 con chip + joystick original 14 899.00
C106 Memory card sony ps28mb 27 15.00
C107 Notebook HP Pavilion DV6-6033 Corei5 35 1,899.00
C108 Netbook Acer Aspire AO722-BZ454 15 2,200.00
C109 HP Pavilion DV7-6199US Core i7 8GB 48 2,500.00
C110 Toshiba Mini NB505-SP0115EL101 52 990.00
C111 MacBook Air Notebook MC968E/A116 26 3,700.00
C112 Cámara kodak m580 16 750.00
C113 BlackBerry 8520 negro 25 290.00
C114 Samsung Galaxy Pro Gtb 7510 25 650.00
C115 Samsung Tablet Galaxy P1000 Con3g 12 1,100.00
C116 Sony Xperia X10Blk 48 1,200.00
C117 Iphone 4s 16 Gb Libre De Fabrica 23 1,200.00
C118 Apple Ipod Nano 6th Generation 28 2,400.00
C119 Televisor Ultra 4k Samsung 42'' 35 3,200.00
C120 Camara filmadora Ultra HD Sony 25 1,200.00
C121 Tostadora Electrica Taurus 28 109.00
C122 Celular P30 Huawei 32 1,800.00
C123 Refrigerador GoldStart 15 1,580.00
C124 Congeladora Oster 10 2,400.00

Formulas
Descuento =Precio * %Desc
Impuesto =(Precio - Descuento) * %IGV
Total =(Precio + Impuesto - Descuento) * Stock
Subtotal =Suma de toda la columna Total
Flete =Subtotal * %Flete
Total General =Subtotal + Flete
Grafico
Elaborar Un diagrama de Pareto
Descuento Impuesto Total
2.85 16.59 1,631.06
37.65 219.12 28,729.46
10.50 61.11 16,024.40
18.60 108.25 24,837.82
25.80 150.16 78,748.48
26.97 156.97 14,405.94
0.45 2.62 463.56
56.97 331.57 76,075.84
66.00 384.12 37,771.80
75.00 436.50 137,352.00
29.70 172.85 58,924.01
111.00 646.02 110,110.52
22.50 130.95 13,735.20
8.70 50.63 8,298.35
19.50 113.49 18,599.75
33.00 192.06 15,108.72
36.00 209.52 65,928.96
36.00 209.52 31,590.96
72.00 419.04 76,917.12
96.00 558.72 128,195.20
36.00 209.52 34,338.00
3.27 19.03 3,493.32
54.00 314.28 65,928.96
47.40 275.87 27,127.02
72.00 419.04 27,470.40
Subtotal 1,101,806.84
Flete 22,036.14
Total General 1,123,842.98
 Plan de cuotas a 12 Meses
Nombre de Artefacto
N Capital Interés 12 Cuota mensual Precio de Artefacto
1 S/.28.50 S/.1.46 S/.29.96 Tasa anual:
2 S/.28.62 S/.1.34 S/.29.96 Tasa mensual:
3 S/.28.74 S/.1.22 S/.29.96 Meses:
4 S/.28.86 S/.1.10 S/.29.96
5 S/.28.98 S/.0.98 S/.29.96
6 S/.29.10 S/.0.86 S/.29.96
7 S/.29.22 S/.0.74 S/.29.96
8 S/.29.35 S/.0.62 S/.29.96
9 S/.29.47 S/.0.49 S/.29.96
10 S/.29.59 S/.0.37 S/.29.96
11 S/.29.71 S/.0.25 S/.29.96
12 S/.29.84 S/.0.12 S/.29.96

Plan de cuotas a 24 Meses

Nombre de Artefacto
N Capital Interés 24 Cuota mensual Precio de Artefacto
1 S/.3.80 S/.0.33 S/.4.13 Tasa anual:
2 S/.3.81 S/.0.32 S/.4.13 Tasa mensual:
3 S/.3.83 S/.0.31 S/.4.13 Meses:
4 S/.3.84 S/.0.29 S/.4.13
5 S/.3.85 S/.0.28 S/.4.13
6 S/.3.87 S/.0.27 S/.4.13
7 S/.3.88 S/.0.25 S/.4.13
8 S/.3.90 S/.0.24 S/.4.13
9 S/.3.91 S/.0.22 S/.4.13
10 S/.3.92 S/.0.21 S/.4.13
11 S/.3.94 S/.0.20 S/.4.13
12 S/.3.95 S/.0.18 S/.4.13
13 S/.3.96 S/.0.17 S/.4.13
14 S/.3.98 S/.0.16 S/.4.13
15 S/.3.99 S/.0.14 S/.4.13
16 S/.4.01 S/.0.13 S/.4.13
17 S/.4.02 S/.0.11 S/.4.13
18 S/.4.03 S/.0.10 S/.4.13
19 S/.4.05 S/.0.09 S/.4.13
20 S/.4.06 S/.0.07 S/.4.13
21 S/.4.08 S/.0.06 S/.4.13
22 S/.4.09 S/.0.04 S/.4.13
23 S/.4.11 S/.0.03 S/.4.13
24 S/.4.12 S/.0.01 S/.4.13

Plan de cuotas a 36 Meses

Nombre de Artefacto
N Capital Interés 36 Cuota mensual Precio de Artefacto
1 S/.33.36 S/.3.14 S/.36.50 Tasa anual:
2 S/.33.44 S/.3.05 S/.36.50 Tasa mensual:
3 S/.33.53 S/.2.97 S/.36.50 Meses:
4 S/.33.61 S/.2.89 S/.36.50
5 S/.33.69 S/.2.80 S/.36.50
6 S/.33.78 S/.2.72 S/.36.50
7 S/.33.86 S/.2.63 S/.36.50
8 S/.33.95 S/.2.55 S/.36.50
9 S/.34.03 S/.2.46 S/.36.50
10 S/.34.12 S/.2.38 S/.36.50
11 S/.34.20 S/.2.29 S/.36.50
12 S/.34.29 S/.2.21 S/.36.50
13 S/.34.37 S/.2.12 S/.36.50
14 S/.34.46 S/.2.04 S/.36.50
15 S/.34.55 S/.1.95 S/.36.50
16 S/.34.63 S/.1.86 S/.36.50
17 S/.34.72 S/.1.78 S/.36.50
18 S/.34.81 S/.1.69 S/.36.50
19 S/.34.89 S/.1.60 S/.36.50
20 S/.34.98 S/.1.52 S/.36.50
21 S/.35.07 S/.1.43 S/.36.50
22 S/.35.16 S/.1.34 S/.36.50
23 S/.35.24 S/.1.25 S/.36.50
24 S/.35.33 S/.1.17 S/.36.50
25 S/.35.42 S/.1.08 S/.36.50
26 S/.35.51 S/.0.99 S/.36.50
27 S/.35.60 S/.0.90 S/.36.50
28 S/.35.69 S/.0.81 S/.36.50
29 S/.35.78 S/.0.72 S/.36.50
30 S/.35.86 S/.0.63 S/.36.50
31 S/.35.95 S/.0.54 S/.36.50
32 S/.36.04 S/.0.45 S/.36.50
33 S/.36.13 S/.0.36 S/.36.50
34 S/.36.22 S/.0.27 S/.36.50
35 S/.36.32 S/.0.18 S/.36.50
36 S/.36.41 S/.0.09 S/.36.50
es
Aspiradora Philips Formulas
S/350.00 01. Nombre del Artefacto en función a la Hoja Almacen de la lista de Articulos
5.00% 02. Precio de artefacto: Buscar precio en función al nombre del producto
0.42% 03.Capital: esta en funcion al precio de Artefacto, tasa anual, tasa mensual y m
12 04 Interes: esta en fucion al Numero de Cuota, precio, tasa anual, tasa mensu
05. Elabaora los planes de cuota a 12, 24 y 36 Meses
Grafico
Insertar Grafico de comparacion de Intereses de 12, 24, 36 Meses

es

Plancha Philips indicador columna = 3 es el precio columna de la selección

S/95.00 ordenado = 0 que es falso
4.20%
0.35%
24

COMPARACIÓN DE INTERESES 12, 24, Y

S/.3.50

S/.3.00

S/.2.50

S/.2.00
INTERESES

S/.1.50

S/.1.00

S/.0.50
 S/.1.50

I
S/.1.00

S/.0.50

S/.0.00
1 2 3 4 5 6 7 8 9 101112

es MESES

TV. Color 45" Sony HD

S/1,255.00
3.00%
0.25%
36

COMPARACIÓN INTERESES 12, 24 Y 36 MESES

S/.3.50

S/.3.00

S/.2.50

S/.2.00
INTERESES

S/.1.50

S/.1.00

S/.0.50

S/.0.00
1 4 7 10 13 16 19 22 25 28 31 34 37 40 43 46 49 52 55 58 61 64 67 70 73

MESES
n de la lista de Articulos
mbre del producto
anual, tasa mensual y meses
tasa anual, tasa mensual y meses

4, 36 Meses

na de la selección

NTERESES 12, 24, Y 36 MESES

i nterés 12
Interés 24
Interés 36
MESES

58 61 64 67 70 73