Analisis H y V Años 2015 y 2017

Descargar como xlsx, pdf o txt
Descargar como xlsx, pdf o txt
Está en la página 1de 8

DESCRIPCION 2014 2015 Variacion Abs

INGRESOS TOTALES 73,555.2 84,119.1 10563.86

INGRESOS CORRIENTES 73,555.2 84,119.1 10563.86

TRIBUTARIOS 66,752.5 77,673.0 10920.54

DIRECTOS 21,997.1 25,622.4 3625.30

RENTA 20,068.4 23,352.8 3284.39


APORTE SOLIDARIO TEMPORAL 1,264.8 1,636.8 372.04
PROPIEDAD 274.9 298.5 23.62
ACTIVOS NETOS 389.0 334.3 -54.75
REVALUACIÓN DE ACTIVOS 0.0 0.0 0.00

INDIRECTOS 41,774.4 48,501.4 6727.06

PRODUCCION 30,449.3 35,305.1 4855.78


CERVEZA 525.1 667.7 142.59
BEBIDAS ALCOHÓLICAS 187.9 194.5 6.57
DERIVADOS DEL PETROLEO 0.0 0.0 0.00
GASEOSAS 753.6 837.5 83.94
CIGARRILLOS 610.3 598.0 -12.27
VENTAS 27,734.5 32,272.6 4538.18
OTROS 637.9 734.6 96.76

SERV. Y ACT. ESPECIFICAS 2,451.4 2,879.7 428.28


APORTE VIAL 0.0 0.0
OTROS 2,451.4 2,879.7 428.28

APORTE SOCIAL Y VIAL 8,873.6 10,316.6 1443.00

COMERCIO EXTERIOR 2,973.9 3,541.1 567.20

IMPORTACIONES 2,973.9 3,541.1 567.20


PETROLEO 0.0 0.0
OTROS 2,973.9 3,541.1 567.20
0.0 0.00
EXPORTACIONES 0.0 0.00
BANANO 0.0 0.00
OTROS 0.00
VARIOS 7.2 8.2 0.99

TASA DE SEGURIDAD 1,846.0 2,190.0 343.99

ING. NO TRIBUTARIOS 4,956.7 4,256.0 -700.68


TASAS Y TARIFAS 1,079.9 1,316.8 236.94
TRANSF. SECTOR PUB. 98.8 106.0 7.23
DERECHOS POR I y R 603.7 664.5 60.76
CANON POR CONCESIONES 1,799.2 835.3 -963.92
MULTAS 372.5 466.4 93.90
VENTA DE BIENES Y SERVICIOS 220.5 241.4 20.92
OTROS 616.2 443.7 -172.55
BONO CUPON CCERO 165.9 182.0 16.05

INGRESOS DE CAPITAL 0.0 0.0 0.00


Variacion Relatv 2016 2017 Variacion Abs Variacion Relatv

14% 97,910.4 106351.65 8441.26 9%

14% 97,910.4 106351.65 8441.26 9%

16% 90,965.5 96,695.1 5729.61 6%

16% 30,195.5 33,733.9 3538.44 12%

16% 27,586.0 31,200.6 3614.58 13%


29% 1,985.2 1,840.5 -144.64 -7%
9% 330.2 344.1 13.86 4%
-14% 294.0 348.7 54.64 19%
0.0 0.0 0.00

16% 54,480.6 58,703.0 4222.42 8%


0.00
16% 39,879.5 42,860.1 2980.58 7%
27% 824.4 973.5 149.12 18%
3% 190.3 192.1 1.82 1%
0.0 0.0 0.00
11% 890.2 937.5 47.28 5%
-2% 563.8 563.2 -0.58 0%
16% 36,520.6 39,228.3 2707.72 7%
15% 890.1 965.3 75.20 8%

17% 3,007.0 3,070.1 63.10 2%


0.0
17% 3,007.0 3,070.1 63.10 2%

16% 11,594.2 12,772.9 1178.74 10%

19% 3,998.4 4,244.4 246.01 6%

19% 3,998.4 4,244.4 246.01 6%


0.0 0.0 0.00
19% 3,998.4 4,244.4 246.01 6%
0.00
0.00
0.00
0.00
14% 17.8 13.7 -4.06 -23%

2,273.2 2,531.3 258.06 11%

-14% 4,671.7 7,125.3 2453.59 53%


22% 935.7 917.9 -17.78 -2%
7% 156.0 76.2 -79.84 -51%
10% 746.8 750.2 3.47 0%
-54% 927.0 1,063.2 136.19 15%
25% 432.1 421.3 -10.76 -2%
9% 664.1 699.0 34.91 5%
-28% 611.7 2,979.4 2367.69 387%
198.3 218.0 19.72

0.0 0.00
DESCRIPCION
Año 2015 Año 2017 Analisis 2015

INGRESOS TOTALES 84119.08 106351.65

INGRESOS CORRIENTES 84119.08 106351.65 100%

TRIBUTARIOS 77673.05 96695.11 92.3%

DIRECTOS 25622.41 33733.90 30.5%

RENTA 23352.83 31200.57 27.8%


APORTE SOLIDARIO TEMPORAL 1636.84 1840.53 1.9%
PROPIEDAD 298.48 344.11 0.4%
ACTIVOS NETOS 334.26 348.68 0.4%
REVALUACIÓN DE ACTIVOS 0.00 0.00

INDIRECTOS 48501.42 58703.05 57.7%

PRODUCCION 35305.07 42860.08 42.0%


CERVEZA 667.73 973.55 0.8%
BEBIDAS ALCOHÓLICAS 194.48 192.11 0.2%
DERIVADOS DEL PETROLEO 0.00
GASEOSAS 837.54 937.53 1.0%
CIGARRILLOS 598.04 563.24 0.7%
VENTAS 32272.64 39228.32 38.4%
OTROS 734.64 965.33 0.9%

SERV. Y ACT. ESPECIFICAS 2879.72 3070.07 3.4%


APORTE VIAL 0.00 0.00 0.0%
OTROS 2879.72 3070.07 3.4%

APORTE SOCIAL Y VIAL 10316.63 12772.90 12.3%


0.00
COMERCIO EXTERIOR 3541.05 4244.43 4.2%
0.00
IMPORTACIONES 3541.05 4244.43 4.2%
PETROLEO 0.00 0.00 0.0%
OTROS 3541.05 4244.43 4.2%
0.00 0.00 0.0%
EXPORTACIONES 0.00 0.00
BANANO 0.00 0.00
OTROS 0.00 0.00
VARIOS 8.16 13.74 0.01%
0.00 0.00
TASA DE SEGURIDAD 2190.01 2531.26 2.6%
0.00 0.00 0.0%
ING. NO TRIBUTARIOS 4256.02 7125.28 5.1%
TASAS Y TARIFAS 1316.82 917.89 1.6%
TRANSF. SECTOR PUB. 106.01 76.16 0.1%
DERECHOS POR I y R 664.50 750.24 0.8%
CANON POR CONCESIONES 835.30 1063.21 1.0%
MULTAS 466.39 421.34 0.6%
VENTA DE BIENES Y SERVICIOS 241.37 698.98 0.3%
OTROS 443.66 2979.41 0.5%
BONO CUPON CCERO 181.96 218.04 0.2%
0.00 0.00 0.0%
INGRESOS DE CAPITAL 0.00 0.00 0.0%
100%
Analisis 2017

100%

91%

32%

29%
2%
0%
0%

55%

40%
1%
0.2%

1%
1%
37%
1%
0%
3%
0%
3%
0%
12%
0%
4%
0%
4%
0%
4%
0%
0%
0%
0%
0%
0%
2%
0%
7%
1%
0%
1%
1%
0%
1%
3%
0%
0%
0%
100%

También podría gustarte