Beruflich Dokumente
Kultur Dokumente
65,869,789
11,500,000
-1,098,763
7,744,200
4,376,100
280,000,000
105,000,000
60,000,000
20,000,000
40,000,000
-50,000,000
543,391,326
PASIVOS
OBLIGACIN BANCARIA
PROVEEDORES
IVA POR PAGAR
IMPORENTA POR PAGAR
TOTAL PASIVO
PATRIMONIO
CAPITAL SOCIAL
RESERVA LEGAL
UTILIDAD RETENIDA
TOTAL PATRIMONIO
PASIVO MAS PATRIMONIO
NOTA: INVENTARIO MP: 2.125 libras de fruta a $3.300 c/u y 813 litros de leche a $900 c/u.
INVENTARIO PT: 3.018 ensaladas a un costo de $1.450 c/u.
INFORMACIN Y POLTICAS GERENCIALES A SEGUIR
(LOS COSTOS CORRESPONDEN AL AO 2007)
1.VENTAS: En el ao 2007 se esperan 200.000 unidades no cclicas (es decir, ms o menos
igual proporcin cada mes). Se estiman incrementos constantes del 10% anual.
2.MATERIAS PRIMAS: La preparacin de las ENSALADAS exige slo dos materias primas:
FRUTA MEZCLADA y LECHE. La preparacin de una ensalada requiere 0,25 libras de fruta
y 0,1 litros de leche. La libra de fruta tiene un precio de $3.500 mientras que el litro de
leche cuesta $1.000. Estos costos aumentan por inflacin.
3.MANO DE OBRA: Para preparar una ENSALADA se requiere de 0,12 horas. El valor de la
hora de mano de obra incluidas prestaciones y parafiscales de ley se establece en $3.000
en el ao 2007. Se incrementa por inflacin ms un punto (Convencin Colectiva).
4.POLTICA DE INVENTARIOS: Por ser tan perecederas las materias primas, los inversionistas consideraron prudente mantener inventarios de materias primas para 15 das de consumo,
y de productos terminados (ensaladas) para 5 das de ventas.
5.COSTOS INDIRECTOS DE FABRICACIN - CIF: Adems de toda la depreciacin por
lnea recta, se espera que asciendan a $15 millones el primer ao y que slo aumenten el
equivalente a la inflacin. Todos los activos fijos se pueden depreciar cinco aos
6.GASTOS DE ADMINISTRACIN Y VENTAS: Ascienden a $20 millones el primer ao y se
esperan incrementos por inflacin.
7.POLTICA DE VENTAS: Como la venta fue a distribuidores y en forma mayorista, se
otorg crdito por el 30% y a un plazo de 30 das.
El sector maneja una provisin para deudas malas del 1% de las ventas a crdito.
8.POLTICA DE COMPRAS DE MATERIAS PRIMAS: Los proveedores de Fruta y Leche
otorgan un crdito del 40% de la compra, con un plazo de 45 das.
9.POLTICA DE ASIGNACIN DE PRECIOS: Se cont con un margen de utilidad del 45%
10.IVA: Se cuenta con un IVA tanto para compras como para ventas, del 16%.
11. OBLIGACIN BANCARIA: A cinco aos con amortizacin constante a capital ms intereses del
25% E.A. sobre saldos insolutos.
12. INFLACIN ANUAL: Se prev una inflacin del 5,5% para el ao 2008 y luego el 5,5%, 5,0%
y 5,0% anual, respectivamente.
SE PIDE PREPARAR LOS FLUJOS DE CAJA LIBRES Y EVALUAR LA POSIBLE RENTABILIDAD
ANIZALES
E FINANZAS
A DE PROYECTOS
A.
PASIVOS
TOTAL PASIVO
200,000,000
9,135,780
7,534,567
56,194,937
272,865,284
PATRIMONIO
TOTAL PATRIMONIO
ASIVO MAS PATRIMONIO
ES A SEGUIR
O 2007)
167,814,499
12,945,604
89,765,939
270,526,042
543,391,326
Para el efecto le piden que elabore la planeacion financiera para los proximos 6 aos (2007, 2008, 2009, 2010, 2011 y 2012), tenie
como base la informacion real correspondiente al ao 2006.
NOMBRE: Francisca Milena Pinilla Salazar
CEDULA
30.231.152 =>
QUIMICOS S.A.
BALANCE GENERAL
A DICIEMBRE 31 DE 2006
ACTIVOS
EFECTIVO Y BANCOS
CLIENTES
PROVISIN DEUDAS MALAS
INVERSIONES FINANCIERAS
TERRENOS
EDIFICACIONES
MAQUINARIA
EQUIPO DE OFICINA
DEPRECIACIN ACUMULADA
ACTIVOS DIFERIDOS
TOTAL ACTIVO
25,172,453
3,051,206
-369,843
4,160,736
5,316,496
7,188,827
17,267,054
4,022,045
-19,855,957
4,253,197
PASIVOS
BANCOS NACIONALES
ACREEDORES VARIOS
PROVEEDORES
IVA POR PAGAR
HIPOTECA POR PAGAR CP
OBLIGACIONES POR PAGAR CP
OBLIGACIONES POR PAGAR LP
IMPORENTA POR PAGAR
OTRAS OBLIGACIONES LP
TOTAL PASIVO
50,206,214
PATRIMONIO
CAPITAL SOCIAL
UTILIDAD RETENIDA
RESERVA LEGAL
TOTAL PATRIMONIO
PASIVO MAS PATRIMONIO
PLASTICOS
1990
1991
1992
1993
1994
1995
1996
1997
1998
0.50
0.60
0.80
0.90
1.20
1.40
1.60
0.80
2.00
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2.10
2.40
2.60
2.70
2.90
3.30
3.40
3.60
3.74
3.96
4.18
4.41
4.63
4.86
PARMETROS DE TRABAJO
VENTAS PLASTICOS
VENTAS ACRILICOS
INVENTARIO MP
INVENTARIO PEP
INVENTARIO PT
CONSUMO RESINA
CONSUMO LATEX
CONSUMO REACTIVOS
INFLACIN 2007
INFLACIN 2008
INFLACIN 2009
INFLACIN 2010
INFLACIN 2011
INFLACIN 2012
COSTO RESINA
COSTO LATEX
COSTO REACTIVOS
COMPRA MP DE CONTADO
COMPRA MP A CRDITO
PLAZO COMPRA A CRDITO
CONSUMO MANO DE OBRA PLASTICOS
CONSUMO MANO DE OBRA ACRILICOS
VALOR HORA DE MO
CIF
ASIGNACIN PRECIO DE VENTA PLASTICOS
ASIGNACIN PRECIO DE VENTA ACRILICOS
VENTA CONTADO
VENTA CRDITO
PLAZO VENTA A CRDITO
PROVISIN DEUDAS MALAS
IVA POR COMPRAS
IVA POR VENTAS
GASTOS DE ADMN. Y VENTAS
INTERES EFECTIVO ANUAL ESPERADO
3.74
8.79
18
0
23
1.34
0.98
0.6
6%
5.5%
5.5%
5.0%
4.5%
4.0%
$ 11,095
$ 2,543
$ 1,387
60.0%
40.0%
45
1.97
2.13
$ 2,342
$ 11,118,411
50.0%
60.0%
90.0%
10.0%
30
1.5%
16%
16%
$ 2,796,939
25%
EN EL AO 2007
EN EL AO 2007
DAS DE CONSUMO
DAS
DAS DE VENTAS
KG ACRILICO
KG ACRILICO
LITROS ACRILICO
EN EL AO 2006
EN EL AO 2006
EN EL AO 2006
DAS
HORAS
HORAS
EN EL AO 2006
EN EL AO 2006
DE MARGEN DE UTILIDAD
DE MARGEN DE UTILIDAD
DAS
DEL CRDITO
EN EL AO 2006
2007
3.74
8.79
2008
3.96
9.11
2007
3.74
0.00
0.74
0.00
0.00
4.48
2008
3.96
0.00
0.25
0.00
0.74
3.48
2007
8.79
0.00
0.56
0.00
0.00
9.36
2008
9.11
0.00
0.58
0.00
0.56
9.13
2007
22.00
13.93
6.62
2008
20.26
12.71
5.92
2007
CONCEPTO
REACTIVOS
CONSUMO
+ IF MP
- II MP
TOTAL COMPRAS REACTIVOS
2007
2008
20.26
1.04
1.13
20.17
2008
13.93
0.72
14.65
12.71
0.65
0.72
12.65
2008
6.62
0.34
6.96
5.92
0.30
0.34
5.88
2008
6.5%
12,644
2,898
1,580
2008
255,064
36,659
19,996
311,720
2008
311,720
187,032
124,688
109,102
15,586
2007
324,732
194,839
131,280
114,870
16,410
ENTRADAS
Q
2006
2007
11,872
23.13
2008
12,644
20.17
2009
13,465
21.83
2010
14,273
22.66
2011
15,058
23.57
2012
15,811
26.41
cuadro 5
cudro 4
LATEX
FECHA
VU
ENTRADAS
Q
2006
2007
2,721
14.65
2008
2,898
12.65
2009
3,086
13.79
2010
3,271
14.32
2011
3,451
14.90
2012
3,623
16.63
REACTIVOS
FECHA
VU
ENTRADAS
Q
2006
2007
1,484
6.96
2008
1,580
5.88
2009
1,683
6.51
2010
1,784
6.77
2011
1,882
7.05
2012
1,976
7.81
2008
255,362
36,720
9,322
301,404
2008
13,117
1,886
479
15,482
2008
26
2008
7.5%
2,518
2008
66,175
2007
359,441
402,204
1,726,705
TOTAL DEPRECIACIN AO
DEPRECIACIN ACUMULADA
2,488,351
22,344,308
2008
359,441
402,204
1,726,705
0
2,488,351
24,832,659
2007
8%
12,007,884
2,488,351
14,496,235
2008
7.5%
12,908,475
2,488,351
15,396,827
2008
38,438
5,776
1,607
45,821
5,251
1,221,828
1,272,900
2008
0.84
1,272,900
1,067,975
2007
55.0%
1,096,027
2,435,616
2,435,600
2008
55.0%
1,272,900
2,828,667
2,828,700
2007
2,435,600
12.53
30,513,054
2008
2,828,700
13.07
36,962,251
2007
30,513,054
27,461,748
2008
36,962,251
33,266,026
3,051,305
2,797,030
254,275
45,770
2007
4,882,089
51,957
4,830,132
4,025,110
805,022
3,696,225
3,388,206
308,019
55,443
2008
5,913,960
49,875
5,864,085
4,886,738
977,348
2007
14,354,539
4,306,362
717,727
13,636,812
2008
13,636,812
3,409,203
717,727
12,919,085
2008
301,404
66,175
15,396,827
15,764,406
0.00
0.00
15,764,406
1,429,663
1,067,975
16,126,095
2008
6.5%
3,187,252
2007
30,513,054
13,442,762
17,070,292
2,992,725
-324,074
14,401,640
2008
36,962,251
16,126,095
20,836,156
3,187,252
9,674
17,639,230
0
4,306,362
10,095,279
3,533,347
6,561,931
656,193
5,905,738
0
3,409,203
14,230,027
4,980,510
9,249,518
924,952
8,324,566
INGRESOS FINANCIEROS
AMORTIZACION DIFERIDOS
2007
2008
27,461,748
2,797,030
3,051,206
33,266,026
3,388,206
254,275
4,882,089
38,192,073
5,913,960
42,822,468
194,839
114,870
11,072,181
67,324
12,007,884
51,957
4,025,110
1,132,645
4,306,362
717,727
2,992,725
1,410,027
38,093,650
98,423
25,172,453
25,270,876
187,032
109,102
16,410
66,175
12,908,475
49,875
4,886,738
805,022
3,409,203
717,727
3,187,252
3,533,347
29,876,359
12,946,109
25,270,876
38,216,985
2007
2008
25,270,876
254,275
4,160,736
-45,770
15,866
1,429,663
5,316,496
7,188,827
4,022,045
17,267,054
-22,344,308
4,253,197
46,788,958
38,216,985
308,019
4,160,736
-55,443
15,482
1,067,975
5,316,496
7,188,827
17,267,054
4,022,045
-24,832,659
4,253,197
56,928,714
13,636,812
16,410
805,022
3,533,347
17,991,592
12,919,085
15,586
977,348
4,980,510
18,892,528
16,388,677
3,522,478
8,078,567
27,989,721
16,388,677
4,447,430
16,403,133
37,239,239
PASIVO + PATRIMONIO
DESCUADRE
FLUJO FUTURO DE CAJA AO 1 =>
FLUJO FUTURO DE CAJA AO 2 =>
FLUJO FUTURO DE CAJA AO 3 =>
FLUJO FUTURO DE CAJA AO 4 =>
FLUJO FUTURO DE CAJA AO 5 =>
FLUJO FUTURO DE CAJA AO 6 =>
45,981,313
807,645.1
-16,388,677
98,423
12,946,109
11,297,258
12,501,276
13,317,896
11,461,280
25%
56,131,768
796,946.1
$ 26,637,481.33
0.44
- GASTOS FINANCIEROS
UTILIDAD ANTES DE IMPUESTOS - UAI
2007
4.65
2.05
2.60
0.46
-0.05
2.19
0.66
1.54
0.54
1.00
2008
4.00
1.74
2.25
0.34
0.00
1.91
0.37
1.54
0.54
1.00
36.07%
30.78%
38.21%
30.98%
MANIZALES
DE FINANZAS
ERA DE PROYECTOS
acrilicos y plasticos industriales, cuya manufactura
231,152.00
6
PASIVOS
TOTAL PASIVO
1,641,179
2,172,829
11,072,181
1,132,645
3,790,893
3,028,091
2,311,520
2,219,059
1,410,027
28,778,424
PATRIMONIO
TOTAL PATRIMONIO
PASIVO MAS PATRIMONIO
16,388,677
2,172,829
2,866,285
21,427,790
50,206,214
CEDULA
231,152.00
ACRILICOS
0.10
0.90
1.80
2.70
3.60
3.90
4.40
4.60
4.90
5.20
5.90
6.10
6.30
7.10
7.20
7.60
7.90
8.79
9.11
9.41
9.74
10.10
10.51
JO
1.71
1.02
0.42
KG PLASTICO
KG PLASTICO
LTS PLASTICO
2009
4.18
9.41
2010
4.41
9.74
2011
4.63
10.10
2012
4.86
10.51
2009
4.18
0.00
0.27
0.00
0.25
4.20
2010
4.41
0.00
0.28
0.00
0.27
4.42
2011
4.63
0.00
0.30
0.00
0.28
4.64
2012
4.86
0.00
0.31
0.00
0.30
4.88
2009
9.41
0.00
0.60
0.00
0.58
9.43
2010
9.74
0.00
0.63
0.00
0.60
9.76
2011
10.10
0.00
0.65
0.00
0.63
10.12
2012
10.51
1.00
0.67
0.00
0.65
11.54
2009
21.75
13.73
6.48
2010
22.61
14.29
6.75
2011
23.52
14.87
7.04
2012
26.26
16.55
7.77
2009
2010
2011
2012
21.75
1.12
1.04
21.83
2009
22.61
1.16
1.12
22.66
2010
13.73
0.71
0.65
13.79
2009
2011
14.29
0.73
0.71
14.32
2010
6.48
0.33
0.30
6.51
23.52
1.21
1.16
23.57
2012
14.87
0.76
0.73
14.90
2011
6.75
0.35
0.33
6.77
26.26
1.35
1.21
26.41
16.55
0.85
0.76
16.63
2012
7.04
0.36
0.35
7.05
7.77
0.40
0.36
7.81
2009
6.5%
13,465
3,086
1,683
2010
6.0%
14,273
3,271
1,784
2011
5.5%
15,058
3,451
1,882
2012
5.0%
15,811
3,623
1,976
2009
293,947
42,542
23,205
359,694
2010
323,411
46,831
25,544
395,786
2011
354,946
51,422
28,048
434,416
2012
417,504
60,274
32,877
510,655
2009
359,694
215,816
143,878
125,893
17,985
2010
395,786
237,472
158,314
138,525
19,789
2011
434,416
260,650
173,766
152,046
21,721
2012
510,655
306,393
204,262
178,729
25,533
TOTAL
VU
SALIDAS
Q
TOTAL
11,872
22.00
261,150
12,603
20.26
255,362
13,426
21.75
292,062
14,234
22.61
321,880
15,020
23.52
353,330
15,777
26.26
cudro 3
414,369
NTRADAS
274,565
255,064
293,947
323,411
354,946
417,504
c5*c4
NTRADAS
TOTAL
VU
SALIDAS
Q
TOTAL
2,721
13.93
37,899
2,888
12.71
36,720
3,077
13.73
42,258
3,262
14.29
46,607
39,845
36,659
42,542
46,831
VU
0
11,872
11,872
12,603
12,603
13,426
13,426
14,234
14,234
15,020
15,020
15,777
15,777
SALDO
Q
0
23.13
1.13
21.30
1.04
22.87
1.12
23.78
1.16
24.73
1.21
27.61
1.35
VU
0
2,721
2,721
2,888
2,888
3,077
3,077
3,262
3,262
SALDO
Q
0
14.65
0.72
13.37
0.65
14.44
0.71
15.02
0.73
51,422
3,442
14.87
51,187
3,615
16.55
59,830
VU
SALIDAS
Q
TOTAL
1,484
6.62
9,817
1,575
5.92
9,322
1,678
6.48
10,875
1,779
6.75
12,014
1,877
7.04
13,209
1,972
7.77
15,328
2009
292,062
42,258
10,875
345,195
2010
321,880
46,607
12,014
380,501
2011
353,330
51,187
13,209
417,726
2012
414,369
59,830
15,328
489,527
2009
13,426
3,077
1,678
2010
14,234
3,262
1,779
2011
15,020
3,442
1,877
2012
15,777
3,615
1,972
2009
15,002
2,171
559
17,732
2010
16,534
2,394
617
19,545
2011
18,150
2,629
679
21,457
2012
21,285
3,073
787
25,146
2009
28
2010
29
2011
31
2012
34
2009
2010
7.0%
2,694
2011
2012
6.0%
2,855
60,274
NTRADAS
TOTAL
10,321
9,297
10,955
12,073
13,270
15,437
2,518
2,694
3,442
3,442
3,615
3,615
15.63
0.76
17.40
0.85
VU
0
1,484
1,484
1,575
1,575
1,678
1,678
1,779
1,779
1,877
1,877
1,972
1,972
SALDO
Q
0
6.96
0.34
6.22
0.30
6.81
0.33
7.10
0.35
7.40
0.36
8.17
0.40
2009
71,396
2010
79,467
2011
82,699
2012
97,611
2009
359,441
402,204
1,726,705
0
2,488,351
27,321,011
2010
359,441
402,204
1,726,705
0
2,488,351
29,809,362
2011
359,441
402,204
1,726,705
0
2,488,351
32,297,713
2012
359,441
402,204
1,726,705
0
2,488,351
34,786,064
2009
7.5%
13,876,611
2,488,351
16,364,962
2010
7.0%
14,847,974
2,488,351
17,336,325
2011
6.5%
15,813,092
2,488,351
18,301,443
2012
6.0%
16,761,878
2,488,351
19,250,229
2009
40,950
6,154
1,712
48,816
5,238
1,200,733
1,254,787
2010
43,412
6,524
1,815
51,751
5,603
1,222,434
1,279,788
2011
45,810
6,884
1,915
54,609
5,602
1,239,802
1,300,013
2012
48,119
7,231
2,011
57,361
5,946
1,172,706
1,236,014
2009
0.87
1,254,787
1,095,346
2010
0.91
1,279,788
1,162,465
2011
0.95
1,300,013
1,229,087
2012
0.99
1,236,014
1,220,092
2009
55.0%
1,254,787
2,788,415
2,788,400
2010
55.0%
1,279,788
2,843,974
2,844,000
2011
55.0%
1,300,013
2,888,919
2,888,900
2012
55.0%
1,236,014
2,746,698
2,746,700
2009
2,788,400
13.60
37,908,915
2010
2,844,000
14.15
40,232,410
2011
2,888,900
14.72
42,537,523
2012
2,746,700
15.37
42,226,508
2009
37,908,915
34,118,023
2010
40,232,410
36,209,169
2011
42,537,523
38,283,771
2012
42,226,508
38,003,857
3,790,891
3,474,984
315,908
56,863
2009
6,065,426
57,551
6,007,875
5,006,563
1,001,313
4,023,241
3,687,971
335,270
60,349
2010
6,437,186
63,326
6,373,860
5,311,550
1,062,310
4,253,752
3,899,273
354,479
63,806
2011
6,806,004
69,507
6,736,497
5,613,748
1,122,750
4,222,651
3,870,763
351,888
63,340
2012
6,756,241
81,705
6,674,536
5,562,114
1,112,423
2009
12,919,085
3,229,771
717,727
12,201,358
2010
12,201,358
3,050,340
717,727
11,483,631
2011
11,483,631
2,870,908
717,727
10,765,904
2012
10,765,904
2,691,476
717,727
10,048,177
2009
345,195
71,396
16,364,962
16,781,553
0.00
0.00
16,781,553
1,067,975
1,095,346
16,754,181
2010
380,501
79,467
17,336,325
17,796,294
0.00
0.00
17,796,294
1,095,346
1,162,465
17,729,175
2011
417,726
82,699
18,301,443
18,801,869
0.00
0.00
18,801,869
1,162,465
1,229,087
18,735,246
2012
489,527
97,611
19,250,229
19,837,367
0
0
19,837,367
1,229,087
1,220,092
19,846,362
2009
6.5%
3,394,423
2010
6.0%
3,598,089
2011
5.5%
3,795,984
2012
5.0%
3,985,783
2009
37,908,915
16,754,181
21,154,733
3,394,423
1,420
17,758,890
2010
40,232,410
17,729,175
22,503,235
3,598,089
3,485
18,901,661
2011
42,537,523
18,735,246
23,802,276
3,795,984
3,458
20,002,835
2012
42,226,508
19,846,362
22,380,145
3,985,783
-467
18,394,829
0
3,229,771
14,529,119
5,085,192
9,443,927
944,393
8,499,534
0
3,050,340
15,851,322
5,547,963
10,303,359
1,030,336
9,273,023
0
2,870,908
17,131,927
5,996,175
11,135,753
1,113,575
10,022,177
0
2,691,476
15,703,353
5,496,174
10,207,179
1,020,718
9,186,461
2009
2010
2011
2012
34,118,023
3,474,984
308,019
36,209,169
3,687,971
315,908
38,283,771
3,899,273
335,270
38,003,857
3,870,763
354,479
6,065,426
43,966,452
6,437,186
46,650,234
6,806,004
49,324,317
6,756,241
48,985,341
215,816
125,893
15,586
71,396
13,876,611
57,551
5,006,563
977,348
3,229,771
717,727
3,394,423
4,980,510
32,669,195
11,297,258
38,216,985
49,514,243
237,472
138,525
17,985
79,467
14,847,974
63,326
5,311,550
1,001,313
3,050,340
717,727
3,598,089
5,085,192
34,148,958
12,501,276
49,514,243
62,015,519
260,650
152,046
19,789
82,699
15,813,092
69,507
5,613,748
1,062,310
2,870,908
717,727
3,795,984
5,547,963
36,006,421
13,317,896
62,015,519
75,333,415
306,393
178,729
21,721
97,611
16,761,878
81,705
5,562,114
1,122,750
2,691,476
717,727
3,985,783
5,996,175
37,524,060
11,461,280
75,333,415
86,794,696
2009
2010
2011
2012
49,514,243
315,908
4,160,736
-56,863
17,732
1,095,346
5,316,496
7,188,827
17,267,054
4,022,045
-27,321,011
4,253,197
65,773,710
62,015,519
335,270
4,160,736
-60,349
19,545
1,162,465
5,316,496
7,188,827
17,267,054
4,022,045
-29,809,362
4,253,197
75,871,444
75,333,415
354,479
4,160,736
-63,806
21,457
1,229,087
5,316,496
7,188,827
17,267,054
4,022,045
-32,297,713
4,253,197
86,785,275
86,794,696
351,888
4,160,736
-63,340
25,146
1,220,092
5,316,496
7,188,827
17,267,054
4,022,045
-34,786,064
4,253,197
95,750,772
12,201,358
17,985
1,001,313
5,085,192
18,305,847
11,483,631
19,789
1,062,310
5,547,963
18,113,693
10,765,904
21,721
1,122,750
5,996,175
17,906,549
10,048,177
25,533
1,112,423
5,496,174
16,682,306
16,388,677
5,391,822
24,902,667
46,683,166
16,388,677
6,422,158
34,175,690
56,986,526
16,388,677
7,535,734
44,197,868
68,122,278
16,388,677
8,556,452
53,384,329
78,329,458
64,989,013
784,696.3
75,100,219
771,225.2
86,028,827
756,447.4
95,011,764
739,007.6
2010
3.90
1.72
2.18
0.35
0.00
1.83
0.30
1.54
0.54
1.00
2011
3.82
1.68
2.14
0.34
0.00
1.80
0.26
1.54
0.54
1.00
2012
4.14
1.94
2.19
0.39
0.00
1.80
0.26
1.54
0.54
1.00
N FINANCIERA
2009
4.01
1.77
2.24
0.36
0.00
1.88
0.34
1.54
0.54
1.00
31.12%
27.00%
27.82%
24.91%
25.15%
23.05%
20.05%
19.21%
SALDO
TOTAL
0
274,565
13,415
268,479
13,117
307,064
15,002
338,414
16,534
371,480
18,150
435,654
21,285
SALDO
TOTAL
0
39,845
1,947
38,606
1,886
44,428
2,171
49,001
2,394
53,816
2,629
62,903
3,073
SALDO
TOTAL
0
10,321
504
9,801
479
11,434
559
12,632
617
13,888
679
16,116
787
231,152.00
AO
PLASTICOS
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
115,576.00
138,691.20
184,921.60
208,036.80
277,382.40
323,612.80
369,843.20
184,921.60
462,304.00
485,419.20
554,764.80
600,995.20
624,110.40
670,340.80
762,801.60
785,916.80
832,147.20
863,590.67
915,689.85
966,776.67
1,019,202.90
1,069,947.24
1,124,426.04
ACRILICOS
23,115.20
208,036.80
416,073.60
624,110.40
832,147.20
901,492.80
1,017,068.80
1,063,299.20
1,132,644.80
1,201,990.40
1,363,796.80
1,410,027.20
1,456,257.60
1,641,179.20
1,664,294.40
1,756,755.20
1,826,100.80
2,032,267.99
2,104,742.94
2,175,785.91
2,250,769.73
2,333,643.58
2,429,198.93