Professional Documents
Culture Documents
P Q AÑOS
3 1 2000
2 2 2001
1 3 2002
2003
2.5
2
PRECIO
Col umn C
1.5
0.5
0
0.5 1 1.5 2 2.5 3 3.5
CANTIDAD
X Y
i= 2.80% 2.80% año 1 $ 950.00 i= 8.25%
n DEMANDA AÑOS n DEMANDA
1 1100 $1,100.00 2011 1 $ 950.00
2 2012 2 $ 1,113.22
3 2013 3 $ 1,205.06
4 1228.47 $1,228.47 2014 4 $ 1,304.47
2015 5 $ 1,412.09
2016 6 $ 1,528.59
2017 7 $ 1,654.70 TENDENCIA
2018 8 $ 1,791.21 2464.01356
2024 14 $ 2,882.13 $ 2,464.04
R= $ 0.99805
Chart Title
$2,000.00
$1,800.00
$1,600.00 f(x) = 115.1680290768x + 851.6611524143
R² = 0.9961396356
$1,400.00
$1,200.00
Axis Title
Regression Statistics
Multiple R 0.998067951
R Square 0.996139636
Adjusted R Square 0.995496242
Standard Error 18.96858758
Observations 8
ANOVA
df SS MS F Significance F
Regression 1 557074.3467002 557074.35 1548.2574 0.000000018
Residual 6 2158.843888822 359.80731
Total 7 559233.190589
Chart Title
4
3.5
C
3
$2,500.00
2.5
Axis Title
Axis Title
1
0.5 $1,000.00
0
0.5 1 1.5 2 2.5 3 3.5 4 $500.00
Axis Title
$-
0.5 1 1.5 2 2.5 3
Axis Title
i= 14.25% SUMMARY OUTPUT
1 $ 980.00
2 $ 1,279.20 Regression Statistics
3 $ 1,461.49 Multiple R 0.9969496
4 $ 1,669.75 R Square 0.9939085
5 $ 1,907.69 Adjusted R 0.991878
Standard Er32.101228
Observatio 5
ANOVA
df SS MS
Regression 1 504416.47 504416.47
Chart Title Residual 3 3091.4665 1030.4888
500.00 Total 4 507507.93
000.00 Coefficients
Standard Error t Stat
f(x) = 224.5921786166x + 785.8477006456
R² = 0.9939085357 Intercept 785.8477 33.668052 23.341051
500.00
Col umn L X Variable 1224.59218 10.1513 22.124476
000.00 Li nea r (Col umn L)
500.00
$-
0.5 1 1.5 2 2.5 3 3.5 4 4.5 5 5.5
Axis Title
F Significance F
489.49242 0.0002021
i= 12%
frc= 0.1769842
VEA (A) = $327,478.58
VEA (B) = $297,023.48
EQUILIBRIO DE MERCADO
3.5
2.5
1.5
0.5
0
2 4 6 8 10 12 14 16
Col umn D Col umn E
PONER LETRAS A LA CELDA
3
6 AÑOS
FECHA= 25 DE ABRIL DEL 2019
TEMA= CUADROS, GRAFICOS, TABLAS (ESTADISTICOS)
CALCULO DE LA MUESTRA
�=(𝑍^2∗𝑝∗𝑞∗𝑁)/(𝑒^2∗(𝑁−1)+𝑍^2∗𝑝∗𝑞)
FRECUENCIA
CALIFICACION N° DE USUARIOS RELATIVA PORCENTAJE CLASI
EXCELENTE 8 0.13333 13.33% 120.00%
MUY BUENO 15 0.25000 25.00%
BUENO 20 0.33333 33.33% 100.00%
REGULAR 15 0.25000 25.00%
80.00%
MALO 2 0.03333 3.33%
TOTAL 60 1.00000 100.00%
60.00%
40.00% 33
25.00%
20.00% 13.33%
0.00%
EXCELENTE MUY BUENO BU
CLASIFICACION
100.00%
33.33%
25.00% 25.00%
13.33%
3.33%
23 22 20 22 23 23 21 21
23 23 24 24 23 22 24 22
n= 20
V MAX= 24
V MIN= 20
Frequency
4
23 6 30% 23 6 3
24 4 20% 24 4 2
1
TOTAL 20 100% More 0 0
20 21 2
Chart Title
30
25
20
15
10
0
1 2 3 4 5
Col umn B Col umn C
20 21
24 22
Histogram
7
6
5
Frequency
4
3 Frequency
2
1
0
20 21 22 23 24 More
Bin
TMAR= 19.00%
TMAR= 8.34%
AÑOS VENTAS COSTO UTILIDAD
0 $ -189,500.00 $ -189,500.00
1 $130,000.00 $108,100.00 $ 21,900.00 $ 20,214.14
2 $139,000.00 $115,900.00 $ 23,100.00 $ 19,680.42
3 $153,000.00 $124,100.00 $ 28,900.00 $ 22,726.44
4 $175,000.00 $133,300.00 $ 41,700.00 $ 30,267.79
5 $176,000.00 $135,000.00 $ 41,000.00 $ 27,468.80
$ 120,357.59
VAN= $ -69,142.41
TIR= -5%
FECHA= 5/2/2019
TEMA= TALLER N° 3
NOMBRE= PABLO ESTEBAN LEMA ALVEAR
GRAFICO LATIR
12000000%
10000000%
8000000%
6000000%
4000000%
2000000%
0%
1 2 3 4 5 6 7 8
-2000000%
-4000000%
Col umn E Col umn F
FECHA= 5/2/2019
TEMA= TALLER N° 3
NOMBRE= PABLO ESTEBAN LEMA ALVEAR
TASA DE AMORTIZACIÓN
DEUDA= $ 3,500.00
n= 3 AÑOS
i= 16.25% ANUAL
CUOTA ANUAL= $1,564.79
cuota = pago
interes= Pagoint
amortizacion= pagoprin interes*deuda cuota-interes deuda -amortizacion
CUOTA ANUAL 1564.79251 $ 568.75 $996.04 saldo
18.25% 19.25%