Академический Документы
Профессиональный Документы
Культура Документы
Maz
AO
2007
2008
2009
2010
2011
TOTAL
900,000
1,250,000
1,367,000
1,480,000
1,510,200
6,507,200
Y
PAM
AO
1
2
3
4
5
2007
2008
2009
2010
2011
900,000
1,250,000
1,367,000
1,480,000
1,510,200
6,507,200
UNIDADES
XY
(2)
(1)
1
2
-
X2
(1,800,000)
(1,250,000)
1,480,000
3,020,400
1,450,400
4
1
1
4
10
Y=A+BX
PAM
1,301,440
X
Y
3
4
5
6
7
145040
1,736,560
1,881,600
2,026,640
2,171,680
2,316,720
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
900,000
1,250,000
1,367,000
1,480,000
1,510,200
1,736,560
1,881,600
2,026,640
2,171,680
2,316,720
VENTAS 20
2,500,000
2,000,000
1,500,000
1,000,000
500,000
2007
2008
2009
2010
2011
20
500,000
2007
2008
2009
2010
2011
20
PAM
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
CRECIMIENTO EN EL MERCADO
900,000
1,250,000
1,367,000
1,480,000
1,510,200
1,736,560
1,881,600
2,026,640
2,171,680
2,316,720
39%
9%
8%
2%
15%
8%
8%
7%
7%
VENTAS
20,000,000,000
18,000,000,000
16,000,000,000
14,000,000,000
12,000,000,000
10,000,000,000
8,000,000,000
6,000,000,000
4,000,000,000
2,000,000,000
2007
2008
2009
2010
os del Maz
PRECIOS
N
Y
PAM
AO
1
2
3
4
5
2007
2008
2009
2010
2011
2740
3130
3260
3390
3520
3650
3
4
5
6
7
2,500
2,600
2,700
2,900
3,000
13,700
XY
X2
(2)
(1)
1
2
-
(5,000)
(2,600)
2,900
6,000
1,300
4
1
1
4
10
PRECIOS Y VENTAS
130 PAM
5,435,432,800
6,134,016,000
6,870,309,600
7,644,313,600
8,456,028,000
VENTAS 2007-2016
2009
VENTAS RE
1,600,000
1,400,000
1,200,000
VENTAS
1,000,000
800,000
600,000
400,000
200,000
2010
2011
2012
2013
2014
2015
2016
2007
2008
2009
201
2009
400,000
200,000
2010
2011
2012
2013
2014
2015
2016
2007
2008
2009
201
PROYECCIONES DE VENTA
2,500,000
2,000,000
1,500,000
PROYECCIONES DE VENTA
1,000,000
500,000
2012
2013
2014
2015
2016
PROYECCIONES
VENTAS
3700
3600
3500
3400
3300
VENTAS
3200
3100
3000
2900
2800
2012
2009
2010
2011
2013
2014
2015
08
VT
2,250,000,000
3,250,000,000
3,690,900,000
4,292,000,000
4,530,600,000
18,013,500,000
VENTAS REALES
VENTAS REALES
2009
2010
2011
08
2009
2010
2011
PRECIOS HISTORICOS
3,100
3,000
2,900
2,800
DE VENTA
PRECIOS HISTORICOS
2,700
2,600
2,500
2,400
2,300
2,200
2007
2008
2009
2010
2011
OYECCIONES DE PRECIO
PROYECCIN DE
9,000,000,000
8,000,000,000
7,000,000,000
PROYECCIONES DE PRECIO
6,000,000,000
5,000,000,000
4,000,000,000
3,000,000,000
2,000,000,000
1,000,000,000
2014
2015
2016
2012
2013
2014
2015
RECIOS HISTORICOS
OYECCIN DE VENTAS
13
PROYECCIN DE VENTAS
2014
2015
2016
Proyeccin
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
TOTAL
138,925
138,925
156,290
121,559
156,290
156,290
121,559
121,559
156,290
156,290
156,290
156,290
1,736,560
3,130
3,130
3,130
3,130
3,130
3,130
3,130
3,130
3,130
3,130
3,130
3,130
434,834,624
434,834,624
489,188,952
380,480,296
489,188,952
489,188,952
380,480,296
380,480,296
489,188,952
489,188,952
489,188,952
489,188,952
5,435,432,800
Proyeccin
1 Trimestre
2 Trimestre
3 Trimestre
4 Trimestre
TOTAL
22%
18%
27%
33%
100%
413,952
338,688
508,032
620,928
1,881,600
3,260
3,260
3,260
3,260
1,349,483,520
1,104,122,880
1,656,184,320
2,024,225,280
6,134,016,000
Proyeccin
1 Trimestre
2 Trimestre
425,594
506,660
3,390
3,390
1,442,765,016
1,717,577,400
3 Trimestre
4 Trimestre
TOTAL
28%
26%
100%
567,459
526,926
2,026,640
3,390
3,390
1,923,686,688
1,786,280,496
6,870,309,600
Proyeccin
1 Trimestre
2 Trimestre
3 Trimestre
4 Trimestre
TOTAL
15%
29%
34%
22%
100%
325,752
629,787
738,371
477,770
2,171,680
3,520
3,520
3,520
3,520
1,146,647,040
2,216,850,944
2,599,066,624
1,681,748,992
7,644,313,600
Proyeccin
1 Trimestre
2 Trimestre
3 Trimestre
4 Trimestre
TOTAL
741,350
440,177
532,846
602,347
2,316,720
3,650
3,650
3,650
3,650
2,705,928,960
1,606,645,320
1,944,886,440
2,198,567,280
8,456,028,000
Productos Alimenti
PRESUPUESTO DE PRO
2012
Unidades a vender
Inventario final
Necesidad del producto
Inventario inicial
Unidades a fabricar
ENERO
FEBRERO
MARZO
ABRIL
138,925
138,925
156,290
121,559
4,631
5,210
4,052
5,210
143,556
144,134
160,342
126,769
500
4,631
5,210
4,052
143,056
139,504
155,133
122,717
2013
1,881,600
NOVIEMBREDICIEMBRE
156,290
156,290
5,210
5,227
161,500
161,517
5,210
5,210
156,290
156,307
1736560
Materiales
Cantidades
0.16 kg
0.12 l
0.04 kg
0.008 kg
0.04 kg
0.12 kg
0.008 kg
0.012 kg
0.022 kg
0.05 kg
1 Unidad
Maiz tierno
Agua
Azucar
Polvo de hornear
Mantequilla
Harina de trigo
Conservante
Amarillo goldine (Color)
Huevo
Queso Tajado Tipo Mozzarella
Empaque plastico
TOTAL
POR CANTIDADES
Unidades a fabricar
ENERO
143,056
FEBRERO
139,504
Maiz tierno
Agua
Azucar
Polvo de hornear
Mantequilla
Harina de trigo
Conservante
Amarillo goldine (Color)
Huevo
Queso crema
Empaque plastico
TOTAL
22,889
17,167
5,722
1,144
5,722
17,167
1,144
1,717
3,147
7,153
143,056
226,028
22,321
16,740
5,580
1,116
5,580
16,740
1,116
1,674
3,069
6,975
139,504
220,416
POR PRECIO
ENERO
Unidades a fabricar
FEBRERO
143,056
139,504
Maiz tierno
Agua
Azucar
Polvo de hornear
Mantequilla
Harina de trigo
Conservante
Amarillo goldine (Color)
Huevo
Queso crema
Empaque plastico
TOTAL
$
$
$
$
$
$
31,472,238
28,611,125
25,750,013
14,305,563
22,888,900
26,322,235
$ 8,583,338
$ 10,300,005
$ 24,033,345
$ 128,750,064
$ 40,055,575
$ 361,072,402
$
$
$
$
$
$
30,690,804
27,900,731
25,110,658
13,950,365
22,320,585
25,668,672
$ 8,370,219
$ 10,044,263
$ 23,436,614
$ 125,553,288
$ 39,061,023
$ 352,107,221
Precio
$
$
$
$
$
$
220
200
180
100
160
184
$ 60
$ 72
$ 168
$ 900
$ 280
2,524
$ 55
$ 50
$ 45
$ 25
$ 40
$ 46
$ 15
$ 18
$ 42
$ 225
$ 70
$ 631
460 Gramos
0.460
4
ABRIL
MAYO
JUNIO
155,133
122,717
156,290
155,133
24,821
18,616
6,205
1,241
6,205
18,616
1,241
1,862
3,413
7,757
155,133
245,110
19,635
14,726
4,909
982
4,909
14,726
982
1,473
2,700
6,136
122,717
193,893
25,006
18,755
6,252
1,250
6,252
18,755
1,250
1,875
3,438
7,815
156,290
246,939
24,821
18,616
6,205
1,241
6,205
18,616
1,241
1,862
3,413
7,757
155,133
245,110
ABRIL
155,133
MAYO
122,717
JUNIO
156,290
155,133
$
$
$
$
$
$
34,129,193
31,026,539
27,923,885
15,513,269
24,821,231
28,544,416
$ 9,307,962
$ 11,169,554
$ 26,062,292
$ 139,619,424
$ 43,437,154
$ 391,554,918
$
$
$
$
$
$
26,997,719
24,543,381
22,089,043
12,271,691
19,634,705
22,579,911
$ 7,363,014
$ 8,835,617
$ 20,616,440
$ 110,445,216
$ 34,360,734
$ 309,737,472
$
$
$
$
$
$
34,383,888
31,258,080
28,132,272
15,629,040
25,006,464
28,757,434
$ 9,377,424
$ 11,252,909
$ 26,256,787
$ 140,661,360
$ 43,761,312
$ 394,476,970
$
$
$
$
$
$
34,129,193
31,026,539
27,923,885
15,513,269
24,821,231
28,544,416
$ 9,307,962
$ 11,169,554
$ 26,062,292
$ 139,619,424
$ 43,437,154
$ 391,554,918
z
JULIO
121,559
AGOSTO
122,717
SEPTIEMBRE
156,290
19,449
14,587
4,862
972
4,862
14,587
972
1,459
2,674
6,078
121,559
192,064
19,635
14,726
4,909
982
4,909
14,726
982
1,473
2,700
6,136
122,717
193,893
25,006
18,755
6,252
1,250
6,252
18,755
1,250
1,875
3,438
7,815
156,290
246,939
z
JULIO
AGOSTO
121,559
SEPTIEMBRE
122,717
156,290
$
$
$
$
$
$
$
$
$
$
$
26,743,024
24,311,840
21,880,656
12,155,920
19,449,472
22,366,893
7,293,552
8,752,262
20,421,946
109,403,280
34,036,576
$ 306,815,421
$
$
$
$
$
$
$
$
$
$
$
26,997,719
24,543,381
22,089,043
12,271,691
19,634,705
22,579,911
7,363,014
8,835,617
20,616,440
110,445,216
34,360,734
$ 309,737,472
$
$
$
$
$
$
$
$
$
$
$
34,383,888
31,258,080
28,132,272
15,629,040
25,006,464
28,757,434
9,377,424
11,252,909
26,256,787
140,661,360
43,761,312
$ 394,476,970
OCTUBRE
156,290
NOVIEMBRE
156,290
DICIEMBRE
156,307
25,006
18,755
6,252
1,250
6,252
18,755
1,250
1,875
3,438
7,815
156,290
246,939
25,006
18,755
6,252
1,250
6,252
18,755
1,250
1,875
3,438
7,815
156,290
246,939
25,009
18,757
6,252
1,250
6,252
18,757
1,250
1,876
3,439
7,815
156,307
246,966
OCTUBRE
NOVIEMBRE
156,290
DICIEMBRE
156,290
156,307
$
$
$
$
$
$
$
$
$
$
$
34,383,888
31,258,080
28,132,272
15,629,040
25,006,464
28,757,434
9,377,424
11,252,909
26,256,787
140,661,360
43,761,312
$ 394,476,970
$
$
$
$
$
$
34,383,888
31,258,080
28,132,272
15,629,040
25,006,464
28,757,434
$ 9,377,424
$ 11,252,909
$ 26,256,787
$ 140,661,360
$ 43,761,312
$ 394,476,970
$
$
$
$
$
$
34,387,625
31,261,477
28,135,330
15,630,739
25,009,182
28,760,559
$ 9,378,443
$ 11,254,132
$ 26,259,641
$ 140,676,648
$ 43,766,068
$ 394,519,844
OPERARIOS
MARIANA SAAVEDRA
CINDY URRUTIA
CARLOS MELO
HORACIO VELEZ
ADRIAN ZAMORA
MARCELA RAMIREZ
MARIO ACOSTA
SEBASTIAN GUZMAN
ANDERSON VASQUEZ
HENRY MURILLO
STEVEN VERGARA
TOTAL SUELDO
Auxilio transporte
TOTAL DEVENGADO
67,800
PRESTACIONES SOCIALES
cesantias
interese de cesantias
prima de servicios
vacaciones
TOTAL PRESTACIONES
8.33%
1%
8.33%
4.16%
APORTES PATRONALES
EPS
AFP
ARP
SENA
ICBF
CAJA DE COMPENSACION
TOTAL APORTES
12.5%
12%
1.44%
2%
3%
4%
ENERO
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
6,233,700
542,400
6,776,100
FEBRERO
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
6,233,700
542,400
6,776,100
$ 564,449
67,761
564,449
281,886
1,478,545
$
$
$
$
$
$
$
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
$ 564,449
67,761
564,449
281,886
1,478,545
$
$
$
$
$
$
$
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
$ 10,432,700 $
10,432,700
MARZO
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
6,233,700
542,400
6,776,100
$ 564,449
67,761
564,449
281,886
1,478,545
$
$
$
$
$
$
$
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
$ 10,432,700
ABRIL
###
###
###
###
###
###
###
###
###
###
###
6,233,700
542,400
6,776,100
MAYO
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
6,233,700
542,400
6,776,100
$ 564,449
67,761
564,449
281,886
1,478,545
$
779,213
$
748,044
$
89,765
$
124,674
$
187,011
$
249,348
$ 2,178,055
JUNIO
###
###
###
###
###
###
###
###
###
###
###
6,233,700
542,400
6,776,100
$ 564,449
67,761
564,449
281,886
1,478,545
$ 564,449
67,761
564,449
281,886
1,478,545
$
$
$
$
$
$
$
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
$
$
$
$
$
$
$
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
### $
10,432,700
10,432,700
Maz
JULIO
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
6,233,700
542,400
6,776,100
AGOSTO
SEPTIEMBRE
###
566,700
###
566,700
###
566,700
###
566,700
###
566,700
###
566,700
###
566,700
###
566,700
###
566,700
###
566,700
###
566,700
6,233,700
6,233,700
542,400
542,400
6,776,100
6,776,100
$ 564,449
67,761
564,449
281,886
1,478,545
$ 564,449
67,761
564,449
281,886
1,478,545
$
$
$
$
$
$
$
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
$
$
$
$
$
$
$
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
10,432,700
10,432,700
$ 564,449
67,761
564,449
281,886
1,478,545
$
$
$
$
$
$
$
OCTUBRE
###
###
###
###
###
###
###
###
###
###
###
6,233,700
542,400
6,776,100
NOVIEMBRE
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
6,233,700
542,400
6,776,100
$ 564,449
67,761
564,449
281,886
1,478,545
779,213 $
779,213
748,044 $
748,044
89,765 $
89,765
124,674 $
124,674
187,011 $
187,011
249,348 $
249,348
2,178,055 $ 2,178,055
$ 10,432,700 $ 10,432,700
$ 564,449
67,761
564,449
281,886
1,478,545
$
$
$
$
$
$
$
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
$ 10,432,700
DICIEMBRE
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
566,700
6,233,700
542,400
6,776,100
$
$
$
$
$
$
$
TOTAL
6,800,400
6,800,400
6,800,400
6,800,400
6,800,400
6,800,400
6,800,400
6,800,400
6,800,400
6,800,400
6,800,400
74,804,400
6,508,800
81,313,200
$ 564,449
67,761
564,449
281,886
1,478,545
$
$
$
$
$
6,773,390
813,132
6,773,390
3,382,629
17,742,540
779,213
748,044
89,765
124,674
187,011
249,348
2,178,055
$
$
$
$
$
$
$
9,350,550
8,976,528
1,077,183
1,496,088
2,244,132
2,992,176
26,136,657
$ 10,432,700
$ 125,192,398
74,804,400
ENERO
2,000,000
2,000,000
2,000,000
200,000
PRESTACIONES SOCIALES
cesantias
interese de cesantias
prima de servicios
vacaciones
TOTAL PRESTACIONES
8.33%
1%
8.33%
4.16%
16,660
2,000
16,660
8,320
43,640
APORTES PATRONALES
EPS
AFP
ARP
SENA
ICBF
CAJA DE COMPENSACION
TOTAL APORTES
12.5%
12%
1.44%
2%
3%
4%
25,000
24,000
2,880
4,000
6,000
8,000
69,880
d+ps+ap
25,362,240
Productos A
CIF
Papeleria
Gas
Agua
Energia
telefono
Mantenimiento
Arriendo
Depreciacion
ENERO
150,000
350,000
2,500,000
1,500,000
100,000
300,000
2,500,000
804,167
Implementos de Aseo
TOTAL CIF
DEPRECIACION
MOLINO 5
12 PLANCHAS
6 BATIDORA
EDIFICIO
80,000
8,284,167
12,500,000
30,000,000
24,000,000
60,000,000
104,167
250,000
200,000
250,000
804,167
FEBRERO
2,000,000
2,000,000
2,000,000
MARZO
2,000,000
2,000,000
2,000,000
ABRIL
2,000,000
2,000,000
2,000,000
MAYO
2,000,000
2,000,000
2,000,000
JUNIO
2,000,000
2,000,000
2,000,000
JULIO
2,000,000
2,000,000
2,000,000
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
150,000
150,000
150,000
150,000
150,000
150,000
360,000
370,000
340,000
370,000
365,000
345,000
2,500,000
2,800,000
3,000,000
2,700,000
2,800,000
2,800,000
1,550,000
1,700,000
1,300,000
1,750,000
1,600,000
1,400,000
100,000
100,000
100,000
100,000
100,000
100,000
300,000
300,000
300,000
300,000
300,000
300,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
804,167
804,167
804,167
804,167
804,167
804,167
70,000
8,334,167
75,000
8,799,167
60,000
8,554,167
75,000
8,749,167
80,000
8,699,167
74,000
8,473,167
AGOSTO
SEPTIEMBRE
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
OCTUBRE
###
2,000,000
2,000,000
NOVIEMBRE
2,000,000
2,000,000
2,000,000
DICIEMBRE
###
2,000,000
2,000,000
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
16,660
2,000
16,660
8,320
43,640
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
25,000
24,000
2,880
4,000
6,000
8,000
69,880
AGOSTO
SEPTIEMBRE OCTUBRE
NOVIEMBRE
DICIEMBRE
150,000
150,000
###
150,000
###
340,000
370,000
375,000
380,000
410,000
3,040,000
3,000,000
2,700,000
2,880,000
2,950,000
1,350,000
1,700,000
1,780,000
1,800,000
2,100,000
100,000
100,000
###
100,000
###
300,000
300,000
###
300,000
###
2,500,000
2,500,000
###
2,500,000
###
804,167
804,167
804,167
804,167
804,167
79,000
8,663,167
80,000
9,004,167
82,000
8,791,167
77,000
8,991,167
70,000
9,384,167
24,000,000
24,000,000
24,000,000
199,920
24,000
199,920
99,840
523,680
300,000
288,000
34,560
48,000
72,000
96,000
838,560
TOTAL AO
1,800,000
4,375,000
33,670,000
19,530,000
1,200,000
3,600,000
30,000,000
9,650,000
902,000
104,727,000
2012
CANTIDADES
ENERO
FEBRERO
MARZO
138,925
138,925
156,290
MATERIALES DIRECTOS
MOD
CIF
361,072,402
10,432,700
34,450,573
352,107,221
10,432,700
34,500,573
391,554,918
10,432,700
34,965,573
COSTO DE PN
COSTO UNITARIO
PRECIO
405,955,675
2,922
4,870
397,040,494
2,858
4,763
436,953,191
2,796
4,660
MARGEN DE RENTABILIDAD
0.6
MAYO
JUNIO
JULIO
AGOSTO
121,559
156,290
156,290
121,559
121,559
309,737,472
10,432,700
34,720,573
394,476,970
10,432,700
34,915,573
391,554,918
10,432,700
34,865,573
306,815,421
10,432,700
34,639,573
309,737,472
10,432,700
34,829,573
354,890,746
2,919
4,866
439,825,243
2,814
4,690
436,853,191
2,795
4,659
351,887,694
2,895
4,825
354,999,746
2,920
4,867
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
156,290
156,290
156,290
156,290
394,476,970
10,432,700
35,170,573
394,476,970
10,432,700
34,957,573
394,476,970
10,432,700
35,157,573
394,519,844
10,432,700
35,550,573
440,080,243
2,816
4,693
439,867,243
2,814
4,691
440,067,243
2,816
4,693
440,503,117
2,818 PRECIO POR TODO EL AO
4,697
4,748
IO POR TODO EL AO
4,748
ESTADO DE RESULTADO
ENERO
Cantidad
Precio
Costo
Total Costo
Total Precio
FEBRERO
138,925
4,870
2,922
405,955,675
676,592,791
138,925
4,763
2,858
397,040,494
661,734,157
ENERO
Ventas
(resta) Costo de Venta
(igual) Utilidad Bruta en Ventas
(resta) Gastos de Operacin
De Administracin
De Ventas
(igual) utilidad en operaciones
(igual) Utilidad Antes del Impuesto
(resta) Imporrenta 35%
(igual) Utilidad Neta
676,592,791
405,955,675
270,637,117
18,716,866
35%
10,194,040
28,910,906
241,726,210
84,604,174
157,122,037
MARZO
ABRIL
MAYO
JUNIO
156,290
121,559
156,290
156,290
4,660
4,866
4,690
4,659
2,796
2,919
2,814
2,795
436,953,191
354,890,746
439,825,243
436,853,191
728,255,319
591,484,576
733,042,071
728,088,652
FEBRERO
661,734,157
397,040,494
264,693,663
18,766,866
10,115,040
28,881,906
235,811,756
82,534,115
153,277,642
MARZO
ABRIL
MAYO
728,255,319
591,484,576
733,042,071
436,953,191
354,890,746
439,825,243
291,302,127
236,593,830
293,216,828
19,231,866
18,986,866
19,181,866
10,076,040
29,307,906
261,994,221
91,697,977
170,296,244
10,116,040
29,102,906
207,490,924
72,621,823
134,869,101
10,142,040
29,323,906
263,892,922
92,362,523
171,530,399
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
121,559
121,559
156,290
156,290
4,825
4,867
4,693
4,691
2,895
2,920
2,816
2,814
351,887,694
354,999,746
440,080,243
439,867,243
586,479,490
591,666,243
733,467,071
733,112,071
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
728,088,652
586,479,490
591,666,243
733,467,071
436,853,191
351,887,694
354,999,746
440,080,243
291,235,461
234,591,796
236,666,497
293,386,828
19,131,866
18,905,866
19,095,866
19,436,866
10,084,040
29,215,906
262,019,554
91,706,844
170,312,710
10,095,040
29,000,906
205,590,889
71,956,811
133,634,078
10,108,040
29,203,906
207,462,591
72,611,907
134,850,684
10,096,040
29,532,906
263,853,922
92,348,873
171,505,049
NOVIEMBRE
DICIEMBRE
156,290
156,290
4,693
4,697
2,816
2,818
440,067,243
440,503,117
733,445,405
734,171,862
2012
1,736,560
56,974
34,184
4,938,923,824
8,231,539,707
OCTUBRE
NOVIEMBRE
DICIEMBRE
733,112,071
733,445,405
439,867,243
440,067,243
293,244,828
293,378,162
19,223,866
19,423,866
10,107,040
29,330,906
263,913,922
92,369,873
171,544,049
10,100,040
29,523,906
263,854,255
92,348,989
171,505,266
734,171,862
440,503,117
293,668,745
19,816,866
10,114,040
29,930,906
263,737,838
92,308,243
171,429,595
2012
8,231,539,707
4,938,923,824
3,292,615,883
229,919,398
121,347,480
351,266,878
2,941,349,005
1,029,472,152
1,911,876,853
Aportes
60%
$
$
$
$
$
Enero
1,500,000
566,700
1,700,100
1,700,100
5,466,900
$ 3,280,140
$
132,000
$
465,000
$
50,000
$
80,000
$
225,000
$
110,000
$
130,000
$
75,000
$
110,000
$
70,000
$ 4,727,140
$ 10,194,040
$
$
$
$
$
Febrero
1,500,000
566,700
1,700,100
1,700,100
5,466,900
$ 3,280,140
$
130,000
$
450,000
$
51,000
$
80,000
$
224,000
$
110,000
$
135,000
$
78,000
$
110,000
$
70,000
$ 4,648,140
$ 10,115,040
$
$
$
$
$
Marzo
1,500,000
566,700
1,700,100
1,700,100
5,466,900
$ 3,280,140
$
130,000
$
425,000
$
50,000
$
82,000
$
224,000
$
110,000
$
125,000
$
73,000
$
110,000
$
70,000
$ 4,609,140
$ 10,076,040
$
$
$
$
$
Abril
1,500,000
566,700
1,700,100
1,700,100
5,466,900
$ 3,280,140
$
131,000
$
460,000
$
50,000
$
81,000
$
225,000
$
110,000
$
128,000
$
74,000
$
110,000
$
70,000
$ 4,649,140
$ 10,116,040
$
$
$
$
$
Mayo
1,500,000
566,700
1,700,100
1,700,100
5,466,900
$ 3,280,140
$
130,000
$
475,000
$
53,000
$
81,000
$
223,000
$
110,000
$
135,000
$
78,000
$
110,000
$
70,000
$ 4,675,140
$ 10,142,040
$
$
$
$
$
Junio
1,500,000
566,700
1,700,100
1,700,100
5,466,900
$ 3,280,140
$
133,000
$
420,000
$
50,000
$
83,000
$
223,000
$
110,000
$
130,000
$
78,000
$
110,000
$
70,000
$ 4,617,140
$ 10,084,040
$
$
$
$
$
Julio
1,500,000
566,700
1,700,100
1,700,100
5,466,900
$ 3,280,140
$
132,000
$
435,000
$
52,000
$
80,000
$
225,000
$
110,000
$
132,000
$
72,000
$
110,000
$
70,000
$ 4,628,140
$ 10,095,040
$
$
$
$
$
Agosto
1,500,000
566,700
1,700,100
1,700,100
5,466,900
$ 3,280,140
$
130,000
$
445,000
$
49,000
$
83,000
$
225,000
$
110,000
$
135,000
$
74,000
$
110,000
$
70,000
$ 4,641,140
$ 10,108,040
Septiembre
$ 1,500,000
$
566,700
$ 1,700,100
$ 1,700,100
$ 5,466,900
$
$
$
$
$
Octubre
1,500,000
566,700
1,700,100
1,700,100
5,466,900
Noviembre
$ 1,500,000
$
566,700
$ 1,700,100
$ 1,700,100
$ 5,466,900
Diciembre
$ 1,500,000
$
566,700
$ 1,700,100
$ 1,700,100
$ 5,466,900
$ 3,280,140
$
131,000
$
435,000
$
51,000
$
83,000
$
223,000
$
110,000
$
130,000
$
76,000
$
110,000
$
70,000
$ 4,629,140
$ 10,096,040
$ 3,280,140
$
130,000
$
445,000
$
50,000
$
82,000
$
223,000
$
110,000
$
132,000
$
78,000
$
110,000
$
70,000
$ 4,640,140
$ 10,107,040
$ 3,280,140
$
132,000
$
435,000
$
48,000
$
84,000
$
224,000
$
110,000
$
133,000
$
77,000
$
110,000
$
70,000
$ 4,633,140
$ 10,100,040
$ 3,280,140
$
130,000
$
445,000
$
50,000
$
84,000
$
225,000
$
110,000
$
135,000
$
78,000
$
110,000
$
70,000
$ 4,647,140
$ 10,114,040
$ 55,744,680
$ 121,347,480
65,602,800