Ejemplo NIA 530 Con Excel RESUELTO
Ejemplo NIA 530 Con Excel RESUELTO
Ejemplo NIA 530 Con Excel RESUELTO
materialidad 3
nivel c 90%
intervalo
punto partida
Tamaño m
detciu Saldo Acumulado INCLUIR?
PASTO 1,056,840.00 1,056,840.00 5,000,000.00 NO
TUMACO 1,245,000.00 2,301,840.00 5,000,000.00 NO
PASTO 3,256,452.00 5,558,292.00 5,000,000.00 SI
TUMACO 254,125.00 5,812,417.00 15,193,034.89 NO
BOGOTA 654,325.00 6,466,742.00 15,193,034.89 NO
IPIALES 325,000.00 6,791,742.00 15,193,034.89 NO
PASTO 4,700,054.00 11,491,796.00 15,193,034.89 NO
LA UNION 5,014,524.00 16,506,320.00 15,193,034.89 SI
PASTO 2,458,741.00 18,965,061.00 25,386,069.77 NO
PASTO 2,000,100.00 20,965,161.00 25,386,069.77 NO
TUMACO 3,524,100.00 24,489,261.00 25,386,069.77 NO
PASTO 98,000.00 24,587,261.00 25,386,069.77 NO
PASTO 56,000.00 24,643,261.00 25,386,069.77 NO
PUERTO ASIS 336,000.00 24,979,261.00 25,386,069.77 NO
PASTO 5,200,000.00 30,179,261.00 25,386,069.77 SI
PASTO 5,221,221.00 35,400,482.00 35,579,104.66 NO
PASTO 5,894,841.00 41,295,323.00 35,579,104.66 SI
PASTO 425,874.00 41,721,197.00 45,772,139.55 NO
PASTO 325,000.00 42,046,197.00 45,772,139.55 NO
PASTO 365,102.00 42,411,299.00 45,772,139.55 NO
TUMACO 323,555.00 42,734,854.00 45,772,139.55 NO
PASTO 222,000.00 42,956,854.00 45,772,139.55 NO
TUMACO 222,000.00 43,178,854.00 45,772,139.55 NO
PASTO 4,500,000.00 47,678,854.00 45,772,139.55 SI
PASTO 314,000.00 47,992,854.00 55,965,174.43 NO
PASTO 210,541.00 48,203,395.00 55,965,174.43 NO
TUMACO 245,100.00 48,448,495.00 55,965,174.43 NO
TUMACO 1,200,000.00 49,648,495.00 55,965,174.43 NO
IPIALES 1,500,000.00 51,148,495.00 55,965,174.43 NO
PASTO 900,000.00 52,048,495.00 55,965,174.43 NO
PASTO 3,320,145.00 55,368,640.00 55,965,174.43 NO
PASTO 3,300,000.00 58,668,640.00 55,965,174.43 SI
PASTO 330,000.00 58,998,640.00 66,158,209.32 NO
PASTO 662,500.00 59,661,140.00 66,158,209.32 NO
PASTO 654,102.00 60,315,242.00 66,158,209.32 NO
PASTO 100,450.00 60,415,692.00 66,158,209.32 NO
PASTO 451,002.00 60,866,694.00 66,158,209.32 NO
PASTO 410,000.00 61,276,694.00 66,158,209.32 NO
IPIALES 561,120.00 61,837,814.00 66,158,209.32 NO
PASTO 2,415,600.00 64,253,414.00 66,158,209.32 NO
PASTO 5,465,541.00 69,718,955.00 66,158,209.32 SI
PASTO 4,534,500.00 74,253,455.00 76,351,244.21 NO
PASTO 2,454,524.00 76,707,979.00 76,351,244.21 SI
MALLAMA 5,242,050.00 81,950,029.00 86,544,279.10 NO
PASTO 40,104.00 81,990,133.00 86,544,279.10 NO
TUQUERRES 45,000.00 82,035,133.00 86,544,279.10 NO
PASTO 465,841.00 82,500,974.00 86,544,279.10 NO
PASTO 10,000.00 82,510,974.00 86,544,279.10 NO
PASTO 1,540,000.00 84,050,974.00 86,544,279.10 NO
BOGOTA 3,666,522.00 87,717,496.00 86,544,279.10 SI
PASTO 3,460,000.00 91,177,496.00 96,737,313.98 NO
PASTO 1,022,151.00 92,199,647.00 96,737,313.98 NO
PASTO 2,000,000.00 94,199,647.00 96,737,313.98 NO
PASTO 3,000,000.00 97,199,647.00 96,737,313.98 SI
PASTO 5,000,000.00 102,199,647.00 106,930,348.87 NO
PASTO 4,600,000.00 106,799,647.00 106,930,348.87 NO
PASTO 8,000,000.00 114,799,647.00 106,930,348.87 SI
PASTO 1,000,000.00 115,799,647.00 117,123,383.76 NO
PUERRES 965,233.00 116,764,880.00 117,123,383.76 NO
PASTO 986,440.00 117,751,320.00 117,123,383.76 SI
ARBOLEDA 854,123.00 118,605,443.00 127,316,418.64 NO
IPIALES 6,555,100.00 125,160,543.00 127,316,418.64 NO
SANDONA 3,600,000.00 128,760,543.00 127,316,418.64 SI
PASTO 8,000,000.00 136,760,543.00 137,509,453.53 NO
PASTO 9,000,000.00 145,760,543.00 137,509,453.53 SI
PASTO 8,000,000.00 153,760,543.00 147,702,488.42 SI
IPIALES 4,000,000.00 157,760,543.00 157,895,523.30 NO
TUMACO 5,420,000.00 163,180,543.00 157,895,523.30 SI
PASTO 240,001.00 163,420,544.00 168,088,558.19 NO
IPIALES 247,000.00 163,667,544.00 168,088,558.19 NO
PASTO 9,822,000.00 173,489,544.00 168,088,558.19 SI
PASTO 8,564,000.00 182,053,544.00 178,281,593.08 SI
PASTO 9,874,000.00 191,927,544.00 188,474,627.97 SI
PASTO 9,520,000.00 201,447,544.00 198,667,662.85 SI
TUMACO 8,000,000.00 209,447,544.00 208,860,697.74 SI
TUQUERRES 7,000,000.00 216,447,544.00 219,053,732.63 NO
PASTO 8,000,000.00 224,447,544.00 219,053,732.63 SI
PASTO 25,000.00 224,472,544.00 229,246,767.51 NO
PASTO 7,000,000.00 231,472,544.00 229,246,767.51 SI
PASTO 5,000,000.00 236,472,544.00 239,439,802.40 NO
PASTO 500,000.00 236,972,544.00 239,439,802.40 NO
IPIALES 400,000.00 237,372,544.00 239,439,802.40 NO
PASTO 6,500,000.00 243,872,544.00 239,439,802.40 SI
PASTO 2,300,000.00 246,172,544.00 249,632,837.29 NO
PASTO 4,500,000.00 250,672,544.00 249,632,837.29 SI
PASTO 852,000.00 251,524,544.00 259,825,872.17 NO
TUMACO 845,000.00 252,369,544.00 259,825,872.17 NO
PASTO 654,000.00 253,023,544.00 259,825,872.17 NO
PASTO 321,000.00 253,344,544.00 259,825,872.17 NO
PASTO 987,000.00 254,331,544.00 259,825,872.17 NO
PASTO 789,000.00 255,120,544.00 259,825,872.17 NO
PASTO 456,000.00 255,576,544.00 259,825,872.17 NO
PASTO 123,000.00 255,699,544.00 259,825,872.17 NO
PASTO 147,000.00 255,846,544.00 259,825,872.17 NO
TUMACO 258,000.00 256,104,544.00 259,825,872.17 NO
BOGOTA 3,698,000.00 259,802,544.00 259,825,872.17 NO
PASTO 1,478,000.00 261,280,544.00 259,825,872.17 SI
PASTO 1,258,000.00 262,538,544.00 270,018,907.06 NO
PASTO 3,285,000.00 265,823,544.00 270,018,907.06 NO
PASTO 9,852,000.00 275,675,544.00 270,018,907.06 SI
PASTO 7,852,000.00 283,527,544.00 280,211,941.95 SI
PASTO 6,548,000.00 290,075,544.00 290,404,976.83 NO
PASTO 2,567,000.00 292,642,544.00 290,404,976.83 SI
IPIALES 9,742,000.00 302,384,544.00 300,598,011.72 SI
PASTO 6,541,000.00 308,925,544.00 310,791,046.61 NO
PASTO 789,000.00 309,714,544.00 310,791,046.61 NO
BOGOTA 1,288,000.00 311,002,544.00 310,791,046.61 SI
TUMACO 9,654,000.00 320,656,544.00 320,984,081.50 NO
IPIALES 1,455,000.00 322,111,544.00 320,984,081.50 SI
PASTO 366,000.00 322,477,544.00 331,177,116.38 NO
PASTO 452,000.00 322,929,544.00 331,177,116.38 NO
BOGOTA 652,000.00 323,581,544.00 331,177,116.38 NO
PASTO 6,985,400.00 330,566,944.00 331,177,116.38 NO
PASTO 3,698,000.00 334,264,944.00 331,177,116.38 SI
PASTO 4,563,000.00 338,827,944.00 341,370,151.27 NO
PASTO 1,254,000.00 340,081,944.00 341,370,151.27 NO
TUMACO 2,365,000.00 342,446,944.00 341,370,151.27 SI
PASTO 9,856,000.00 352,302,944.00 351,563,186.16 SI
PASTO 874,500.00 353,177,444.00 361,756,221.04 NO
TUMACO 5,412,000.00 358,589,444.00 361,756,221.04 NO
BOGOTA 3,652,000.00 362,241,444.00 361,756,221.04 SI
PASTO 3,698,000.00 365,939,444.00 371,949,255.93 NO
PASTO 8,462,000.00 374,401,444.00 371,949,255.93 SI
CHACHAGUI 1,397,000.00 375,798,444.00 382,142,290.82 NO
PASTO 7,532,000.00 383,330,444.00 382,142,290.82 SI
PASTO 6,951,000.00 390,281,444.00 392,335,325.70 NO
PASTO 7,852,100.00 398,133,544.00 392,335,325.70 SI
PASTO 1,254,000.00 399,387,544.00 402,528,360.59 NO
TUMACO 9,000,000.00 408,387,544.00 402,528,360.59 SI
TUMACO 8,000,000.00 416,387,544.00 412,721,395.48 SI
BARBACOAS 7,000,000.00 423,387,544.00 422,914,430.37 SI
PASTO 5,000,000.00 428,387,544.00 433,107,465.25 NO
TUMACO 7,458,000.00 435,845,544.00 433,107,465.25 SI
PASTO 245,000.00 436,090,544.00 443,300,500.14 NO
TAMINANGO 125,000.00 436,215,544.00 443,300,500.14 NO
PASTO 1,241,000.00 437,456,544.00 443,300,500.14 NO
EL ROSARIO 1,154,100.00 438,610,644.00 443,300,500.14 NO
PASTO 2,300,000.00 440,910,644.00 443,300,500.14 NO
ALDANA 250,000.00 441,160,644.00 443,300,500.14 NO
TUMACO 260,000.00 441,420,644.00 443,300,500.14 NO
PASTO 2,600,000.00 444,020,644.00 443,300,500.14 SI
GUAMO 2,500,000.00 446,520,644.00 453,493,535.03 NO
PASTO 2,584,000.00 449,104,644.00 453,493,535.03 NO
PASTO 2,450,000.00 451,554,644.00 453,493,535.03 NO
IPIALES 3,650,000.00 455,204,644.00 453,493,535.03 SI
PASTO 9,000,000.00 464,204,644.00 463,686,569.91 SI
PASTO 4,500,000.00 468,704,644.00 473,879,604.80 NO
TUMACO 235,480.00 468,940,124.00 473,879,604.80 NO
MALLAMA 369,000.00 469,309,124.00 473,879,604.80 NO
PASTO 3,258,000.00 472,567,124.00 473,879,604.80 NO
IPIALES 2,500,000.00 475,067,124.00 473,879,604.80 SI
PASTO 3,000,000.00 478,067,124.00 484,072,639.69 NO
478,067,124.00
23,443,980.24
2.3
10193034.8869565
5000000
47
69 1018403258 RUBEN CONDE HERNANDEZCL 14 21 35 7213587
67 10180233 BENJAMIN VALENCIA JARAMILLO BE PANORAM 3164294863
144 1024498234 ADRIANA AMADO HOLGUIN KM 52 0
3 1000145520 GUSTAVO ADOLFO MARTINEZ CUERVO CG EL ESPI 00
56 1017126160 DARIO JESUS MEZA ANDRADE NO 31664033562
145 1024498761 JAIRO ANDRES ROZO LAGOS VILLAMAYO 3187884407
156 10261757 RICARDO IVAN CHECA MORA CALLE 20 # 37313375
159 1026258955 JENNIFER ARACELLY SARASTY AGUIRRE MZ 19 CASA 7306696
158 1026254275 PEDRO ANDRES HERRERA GUZMAN BR TAMASAGR 3173008753
115 1020742133 PAOLA ANDREA ARDILA BENAVIDES KR 2 A 9 22 3148854008
150 10245774 JORGE LUIS IDARRAGA IDARRAGA SIN
157 10262272 ALVARO JESUS HERNANDEZZAMBRANO CL 11A N? 327231959
19 1013593802 JENY KATERINE GOMEZ MARTINEZ CL 70 5 A 2 3005789091
75 1018412055 LEVY SIMON PANTOJA BURBANO BR PANORAMI 3176820181
143 1024489863 RUBEN DARIO CAÑIZARES GUILLEN CG EL ENCA3148434942
76 1018412870 CARLOS FERNANDO ACOSTA TORRES CL 7 7 21 3128725243
33 1014217442 LAURA VANESSA PINTO BUITRAGO CL 16 A 2 4 3168319889
PASTO 36,500,000.00
PASTO 36,000,000.00
TUMACO 26,000,000.00
SAPUYES 25,361,000.00
PASTO 23,554,100.00
TUMACO 23,000,000.00
PASTO 15,400,000.00
PASTO 15,000,000.00
PASTO 14,000,000.00
YACUANQUE 12,580,000.00
TUMACO 12,540,000.00
PASTO 12,000,000.00
BOGOTA 10,548,700.00
PASTO 10,245,000.00
PASTO 10,225,000.00
SAMANIEGO 10,222,544.00
PASTO 10,222,540.00
PROYECCIÓN DEL ERROR
CONCLUSIÓN DE LA PRUEBA
Con una probabilidad del 90% los saldos de la población de clientes de la empresa XYZ ltda., sujeta a revisión se considera raz
a., sujeta a revisión se considera razonable