Nº Distrito Utilidad Factor Indicador Dispersión Caudal

SQ-001 Lima 287.00 861.65 1147.04 430.02 36.67

SQ-004 Callao 490.00 2004.55 2494.32 1002.16 85.31
SQ-007 Ica 265.65 1000.36 1262.10 498.23 42.57
SQ-010 Callao 335.00 1005.24 1339.16 502.08 42.78
SQ-013 Lima 279.00 989.18 1267.58 494.29 42.10
SQ-016 Ica 292.00 1194.55 1486.26 597.13 50.84
SQ-019 Ica 342.00 1305.82 1647.03 652.51 55.57
SQ-022 Ica 345.29 1223.18 1567.93 611.32 52.05
SQ-025 Lima 384.71 1256.73 1639.98 627.64 53.48
SQ-028 Callao 351.06 1435.91 1786.25 717.59 61.11
SQ-031 Callao 333.32 1180.64 1513.16 589.92 50.24
SQ-034 Ica 471.00 1284.55 1754.65 641.82 54.67
SQ-037 Ica 261.00 1067.73 1328.24 533.62 45.44
SQ-040 Callao 405.00 1546.36 1950.63 772.82 65.81
SQ-043 Lima 340.00 1390.91 1730.51 695.25 59.19
SQ-046 Ica 447.00 1706.73 2152.75 852.87 72.63
SQ-049 Ica 373.00 1119.07 1491.79 559.39 47.62
SQ-052 Lima 481.00 1311.82 1792.45 655.72 55.83
SQ-055 Callao 244.00 998.18 1242.01 499.00 42.48
SQ-058 Callao 380.00 1554.55 1933.86 776.93 66.16
SQ-061 Ica 414.00 1129.09 1542.59 564.29 48.05
SQ-064 Ica 442.00 1687.64 2129.02 843.51 71.82
SQ-067 Callao 424.00 1503.27 1926.78 751.39 63.97
SQ-070 Lima 489.00 1600.36 2088.61 799.81 68.11
SQ-073 Ica 412.00 1685.45 2097.17 842.59 71.73
SQ-076 Ica 212.00 867.27 1078.68 433.34 36.91
SQ-079 Lima 293.00 958.91 1251.52 479.26 40.81
SQ-082 Callao 417.00 1705.91 2122.40 852.70 72.60
SQ-085 Callao 447.00 1462.91 1909.54 731.27 62.26
SQ-088 Ica 479.00 1306.36 1785.09 653.05 55.59
SQ-091 Ica 297.00 810.00 1106.05 404.53 34.47
SQ-094 Callao 376.00 1128.00 1503.42 563.71 48.00
SQ-097 Lima 391.00 1599.55 1989.99 799.49 68.07
SQ-100 Ica 247.00 875.73 1121.92 437.46 37.27
SQ-103 Ica 437.00 1430.18 1866.27 714.63 60.86
SQ-106 Lima 363.00 1485.00 1847.69 742.34 63.20
SQ-109 Ica 455.00 1737.27 2191.28 868.14 73.93
SQ-112 Ica 225.00 920.45 1144.50 459.75 39.17
SQ-115 Ica 398.00 1085.45 1482.97 542.49 46.19
SQ-118 Ica 229.00 687.00 915.47 343.23 29.24
SQ-121 Ica 416.00 1588.36 2004.12 794.06 67.60
SQ-124 Ica 250.00 818.18 1067.74 408.87 34.82
SQ-127 Ica 429.00 1521.00 1949.39 760.20 64.73
SQ-130 Ica 397.00 1515.82 1912.76 757.88 64.51
SQ-133 Lima 327.00 981.00 1307.43 490.22 41.75
SQ-136 Callao 352.00 1440.00 1791.68 719.84 61.28
SQ-139 Callao 393.00 1500.55 1893.31 750.16 63.86
SQ-142 Ica 220.00 900.00 1119.18 449.59 38.30
SQ-145 Ica 314.00 1198.91 1512.37 599.18 51.02
SQ-148 Callao 283.00 849.00 1131.51 424.25 36.13
SQ-151 Lima 204.00 723.27 926.54 361.27 30.78
SQ-154 Ica 410.00 1230.00 1639.13 614.56 52.34
SQ-157 Ica 467.00 1528.36 1994.60 763.80 65.04
SQ-160 Lima 476.00 1817.45 2292.98 908.49 77.34
SQ-163 Callao 405.00 1104.55 1509.00 552.00 47.01
SQ-166 Callao 226.00 924.55 1149.64 461.82 39.35
SQ-169 Ica 337.00 919.09 1255.49 459.25 39.11
SQ-172 Ica 463.00 1894.09 2356.12 946.56 80.61
SQ-175 Callao 469.00 1534.91 2003.09 767.05 65.32
SQ-178 Lima 377.00 1028.18 1404.29 513.64 43.76
SQ-181 Ica 278.00 1137.27 1414.56 568.28 48.40
SQ-184 Ica 265.00 795.00 1059.09 397.05 33.83
SQ-187 Lima 264.00 936.00 1199.85 467.92 39.83
SQ-190 Callao 447.00 1706.73 2153.37 853.18 72.63
SQ-193 Callao 413.00 1464.27 1876.42 731.71 62.31
SQ-196 Ica 347.00 1324.91 1671.36 662.18 56.38
SQ-199 Ica 272.00 890.18 1161.45 444.72 37.88
SQ-202 Callao 487.00 1726.64 2213.48 863.24 73.48
SQ-205 Lima 313.00 939.00 1252.00 469.50 39.96
SQ-208 Ica 335.00 1187.73 1521.95 593.48 50.55
SQ-211 Ica 394.00 1289.45 1683.02 644.51 54.87
SQ-214 Lima 307.00 837.27 1143.66 418.33 35.63

Totales 25891.03 90355.23 116199.23 45154.10 3845.20

Impulso Porcentaje Porcentaje
0.95% IVA 4.26%
2.22% ISC 5.02%
1.10% ITT 6.81%
1.11%
1.09%
1.32%
1.45%
1.35%
1.39%
1.59%
1.31%
1.42% b. En la hoja 02, escriba las fórmulas con las referencias de celda
apropiada (no utilice funciones ni la herramienta AUTOSUMA), pa
1.18% resolver los siguientes enunciados:
1.71% i. Dispersión será la mitad de la resta de Indicador y Utilidad.
1.54% ii. Caudal será el valor de Factor multiplicado por el impuesto IVA
1.89% iii. Impulso será igual al Caudal, disminuido en el doble del porcen
ITT.
1.24% iv. Porcentaje será el equivalente porcentual de la columna Dispe
1.45%
1.11%
1.72%
1.25%
1.87%
1.66%
1.77%
1.87%
0.96%
1.06%
1.89%
1.62%
1.45%
0.90%
1.25%
1.77%
0.97%
1.58%
1.64%
1.92%
1.02%
1.20%
0.76%
1.76%
0.91%
1.68%
1.68%
1.09%
1.59%
1.66%
1.00%
1.33%
 0.94%
0.80%
1.36%
1.69%
2.01%
1.22%
1.02%
1.02%
2.10%
1.70%
1.14%
1.26%
0.88%
1.04%
1.89%
1.62%
1.47%
0.98%
1.91%
1.04%
1.31%
1.43%
0.93%

0.00 100.00%
mulas con las referencias de celda
ni la herramienta AUTOSUMA), para
dos:
resta de Indicador y Utilidad.
r multiplicado por el impuesto IVA.
, disminuido en el doble del porcentaje

te porcentual de la columna Dispersión

1