Académique Documents
Professionnel Documents
Culture Documents
Cdula 1
ESTADO DE RESULTADOS
Cdula 2
BALANCE GENERAL
Cdula 3
Cdula 4
Cdula 4 1
Cdula 5
Cdula 6
Cdula 7
Cdula 8
Cdula 9
CUCA Y CUFIN
Cdula 10
PAGOS PROVISIONALES
Cdula 11
PERDIDAS FISCALES
Cdula 12
Cdula 13
PTU
Cdula 14
COEFICIENTE DE UTILIDAD
Cdula 15
ISR
Cdula 16
IVA
Cdula 17
INVENTARIO ACUMULABLE
Ventas
Menos:
Descuentos sobre ventas
Devoluciones y Rebajas sobre ventas
Ventas netas
Costo de lo vendido
Utilidad Bruta
Gastos de Operacin
Gastos de venta
Gastos de administracin
Utilidad de operacin
45,000
5,000
50,000
5,468,750
2,625,000
2,843,750
1,705,648
Cdula 4 4 1
Cdula 3
Cdula 8
Cdula 8
1,138,102
1,009,182
2,500
2,144,784
819,696
0
215,865
(netas ISR, IETU y PTU)
Cdula 4
735,711
969,937
Otros ingresos
Otros gastos
Utilidad antes de ISR, IETU y PTU
ISR y PTU
ISR
IETU
PTU
Utilidad neta
Ganancias
5,518,750
Cdula 4
Cdula 4
Cdula 4 15
1,035,561
Cdula 13
1,109,223
Cdula 4
Cdula 4 1
INDICE
ACTIVO
BANCOS
ALMACN DE MATERIA PRIMA
ALMACN DE PROD. EN PROC.
ALMACN DE ART. TERMINADO
DEUDORES DIVERSOS
DOCUMENTOS POR COBRAR
INVERSIONES EN VALORES
CUENTAS POR COBRAR
7,000
787,500
1,050,000
1,531,250
326,000
90,000
200,000
250,000
ACTIVO CIRCULANTE
4,241,750
MAQUINARIA Y EQUIPO
DEP. MAQUINARIA Y EQUIPO
EQUIPO DE COMPUTO
DEP. EQUIPO DE COMPUTO
EQUIPO DE OFICINA
DEP. EQUIPO DE OFICINA
EQUIPO DE TRANSPORTE
DEP. EQUIPO DE TRANSPORTE
ACTIVO FIJO
150,000
-18,750
68,750
-58,438
395,000
-208,332
382,292
-40,929
Cdula 6
Cdula 6
Cdula 6
Cdula 7
Cdula 7
Cdula 7
Cdula 7
Cdula 7
Cdula 7
Cdula 7
Cdula 7
120,000
532,580
0
291,487
PASIVO CIRCULANTE
944,067
CAPITAL SOCIAL
RESERVA LEGAL
RESULTADO DE EJERC. ANTER.
RESULTADO DEL EJERCICIO
2,521,173
131,585
209,870
1,109,223
3,971,851
669,593
PAGOS ANTICIPADOS
4,575
ACTIVO DIFERIDO
4,575
TOTAL ACTIVO
Cdula 6
Cdula 3
Cdula 3
Cdula 3
4,915,918
4,915,918
Cdula 6
Cdula 6
Cdula 1 4
1,093,750
1,750,000
2,843,750
787,500
2,056,250
306,250
1,750,000
656,250
787,500
131,250
Costo Primo
2,406,250
743,750
306,250
131,250
306,250
Depreciaciones fabriles
Amortizaciones fabriles
3,150,000
743,750
3,893,750
1,050,000
2,843,750
1,312,500
4,156,250
1,531,250
2,625,000
Cdula 1
Cdula 4 1
RESUMEN:
Iniciales
Finales
1,093,750
787,500
Cdula 2
743,750
1,050,000
Cdula 2
1,312,500
1,531,250
Cdula 2
Total de Inventarios
3,150,000
3,368,750
INDICE
PARTIDAS EN
CONCEPTO
CONTABLES
CONCILIACION
FISCALES
5,518,750.00
0.00
5,518,750.00 Cdula 1
5,518,750.00
0.00
5,518,750.00
(50,000.00)
50,000.00
5,468,750.00
50,000.00
971,550.06
0.00
971,550.06 Cdula 1
929,195.65
0.00
929,195.65 Cdula 5
42,354.41
0.00
42,354.41 Cdula 5
0.00
0.00
0.00 Cdula 6
0.00
0.00
0.00
0.00
0.00
0.00
36,914.33
(19,380.21)
17,534.13 Cdula 1
12
717.35
0.00
717.35 Cdula 1
6,477,931.74
30,619.79
6,508,551.54 Cdula 13
(50,000.00)
(50,000.00) Cdula 1
(2,625,000.00)
0.00
(2,625,000.00) Cdula 3
(121,835.08)
17,314.38
(104,520.70) Cdula 7
(18,281.25)
(1,905.75)
(20,187.00)
(32,000.00)
(7,379.20)
(39,379.20)
(56,553.83)
27,136.33
(29,417.50)
Maquinaria
(15,000.00)
(537.00)
(15,537.00)
(652,500.00)
0.00
(652,500.00) Cdula 8
(64,925.00)
0.00
(64,925.00) Cdula 8
(64,925.00)
0.00
(64,925.00)
(112,937.50)
0.00
Venta de mercanca
DEV.DESCTOS.Y REBAJAS S/VENTAS
INGRESOS NETOS PROPIOS DE LA ACTIVIDAD
0.00 Cdula 1
5,518,750.00
5
14
D E D U C C I O N E S
DEVOL.REB.DESCTOS.Y BONIF. SOBRE VENTAS
COSTO DE VENTAS
DEDUCCION DE INVERSIONES
SUELDOS Y SALARIOS
HONORARIOS
Honorarios (Slo Personas Fsicas)
PREVISION SOCIAL
0.00
(112,937.50) Cdula 8
0.00
0.00
PUBLICIDAD Y PROPAGANDA
0.00
0.00
0.00
0.00
0.00
0.00
ARRENDAMIENTO
FLETES Y ACARREOS
0.00
(187,324.31)
0.00
(187,324.31) Cdula 6
(195,000.00)
0.00
(195,000.00) Cdula 8
(27,962.50)
0.00
(27,962.50) Cdula 8
1
7 41
INDICE
CONCEPTO
PARTIDAS EN
CONTABLES
CONCILIACION
FISCALES
APORTACIONES AL INFONAVIT
(33,950.00)
0.00
(33,950.00) Cdula 8
APORTACIONES R.C.V.
(40,275.00)
0.00
(40,275.00) Cdula 8
(105,125.00)
0.00
(105,125.00) Cdula 8
OTRAS CONTRIBUCIONES
(13,640.00)
0.00
(13,640.00) Cdula 8
(45,662.50)
0.00
(45,662.50) Cdula 8
0.00
0.00
0.00
0.00
0.00
0.00
(79,312.50)
0.00
(215,022.50)
29,487.50
(27,825.00)
0.00
(27,825.00) Cdula 8
(42,567.50)
0.00
(42,567.50) Cdula 8
(7,845.00)
0.00
(7,845.00) Cdula 8
(11,047.50)
0.00
(11,047.50) Cdula 8
(2,410.22)
0.00
(2,410.22) Cdula 1
(29,487.50)
29,487.50
0.00 Cdula 8
(89.78)
0.00
(89.78) Cdula 1
(93,750.00)
0.00
(93,750.00) Cdula 8
Cuotas y suscripciones
Telefonos
Comisiones y situaciones bancarias
No deducibles
Diferencias en reposicin de caja chica
Honorarios de consejo
TOTAL DE DEDUCCIONES
UTILIDAD CONTABLE O FISCAL ANTES DE PTU
(185,535.00)
(4,333,147.58)
(190,522.42)
(4,523,670.01) Cdula 13
2,144,784.16
(159,902.63)
1,984,881.53 Cdula 4 1
(175,000.00)
(175,000.00) Cdula 14
1,809,881.53 Cdula 14
INVENTARIO ACUMULABLE
1,560,000.00
1,560,000.00 Cdula 17
10
(442,394.35) Cdula 11
RESULTADO FISCAL
2,927,487.18 Cdula 9
ISR CAUSADO
(819,696.41)
P.T.U. CAUSADA
(215,864.67)
(79,312.50) Cdula 8
1,109,223.08
Cdula 1
819,696.41 Cdula 9
15 4 1
Cdula 13
Cdula 1
MS
MS
MENOS
MENOS
IGUAL
1,109,223
Cdula 1
1,109,223
1,577,534
0
17,534
1,560,000
Cdula 12
Cdula 17
3,861,884
2,625,000
121,835
29,488
819,696
215,865
Cdula 3
Cdula 7
Cdula 8
Cdula 4
Cdula 13
50,000
2,966,845
187,324
Cdula 1
2,625,000
Cdula 3
104,521
Cdula 7
50,000
36,914
Cdula 1
36,914
Cdula 12
3,544,882
Cdula 4
Cdula 6
EJERCICIO 2008
INDICE
INGRESOS
INGRESOS
CONTABLES
ISR.
15%
10%
EXENTOS
NO AFECTOS
5,518,750
5,518,750
5,518,750
5,518,750
5,518,750
5,518,750
Cdula 1
-50,000
Cdula 1
-50,000
5,468,750
5,518,750
971,550
971,550
929,196
929,196
42,354
42,354
36,914
17,534
717
717
6,477,932
6,508,552
Intereses bancarios
5,468,750
Cdula 1
929,196
Cdula 4
42,354
Cdula 4
47,331
Cdula 12
Cdula 12 12
717 Cdula 1
6,445,277
Cdula 16
42,354
717
INDICE
SALDOS AL FINAL DEL MES
Ene
Feb
Mzo
Abr
May
Jun
Jul
Ags
Sep
Oct
Nov
Dic
Promedio
Anual
CREDITOS
Bancos
Inversiones en valores
325,000
265,000
165,000
198,000
268,000
358,000
386,000
296,000
3,000,000
3,500,000
3,200,000
4,500,000
4,050,000
3,890,000
3,210,000
2,750,000
910,000
875,000
1,840,000
1,920,000
1,985,000
2,050,000
1,925,000
1,256,000
986,000
756,000
1,700,000
2,500,000
3,100,000
3,500,000
3,100,000
3,135,000
3,023,000
2,650,000
1,958,000
10,000
1,900
4,616
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
96,000
7,000
220,917
162,000
125,000
200,000
2,785,167
587,000
90,000
1,265,000
925,000
527,000
250,000
2,197,333
1,376
250,000
250,000
208,333
Promedio anual
Cdula 2
Cdula 2
Cdula 2
Cdula 2
6,678,126
DEUDAS
Proveedores
1,250,000
1,212,000
1,325,000
1,452,000
1,525,000
1,432,000
1,125,000
973,145
586,000
459,000
438,000
120,000
991,429
325,000
310,000
259,000
232,000
212,000
196,000
153,000
120,500
56,200
12,000
156,308
2,346,089
2,346,089
2,346,089
2,346,089
2,346,089
2,346,089
2,346,089
2,346,089
2,346,089
6,861
6,116
21,791
8,100
19,951
9,995
7,484
3,375
34,356
10,410
78,000
123,000
72,000
118,000
83,000
132,000
81,000
129,000
70,000
110,000
75,000
165,000
103,000
Promedio anual
3,607,236
3,607,236
6,678,126
- 1 =
-3,070,890
FACTOR DE AJUSTE ANUAL
133.2340
125.5640
0.0610
0
-187,324
Cdula 4
Cdula 4
13
13
14
Cdula 4 1
0.0610
Cdula 2
Cdula 2
Cdula 2
INDICE
CONCEPTO
FECHA
MESES
ULTIMO
MOI
TASA
DE
TOTALES
MES
DEDUCIBLE
ANUAL
ADQUIS
DE USO
DEPRE.
HISTORICO
DEPRECIACION
ANUAL
MENSUAL
MESES
DEP
DEP
DEP
F.A.
DEPRECIACION
DE
DEL EJER.
ACUM AL
ACUM AL
MES
I. N. P. C.
1 MITAD
EJER.
DEL EJERCICIO
UTIL
2008
Dic/2007
31/DIC/08
DE ADQ.
PERIODO DE USO
2008
ACTUALIZADA
ADMON
Automovil 1
20/10/04
48
oct-2008
125,000
25%
31,250
2,604
98,958
VENTAS
Automovil 2
19/04/08
48
abr-2012
175,000
25%
43,750
3,646
29,167
29,167
ADMON
Automovil 3
05/10/08
48
sep-2012
182,292
25%
45,573
3,798
7,596
7,596
VENTAS
Computo 2
25/07/06
40
nov-2009
37,500
30%
11,250
938
12
11,250
15,938
27,188
117.3800
128.1180
ADMON
Computo 1
09/05/05
40
sep-2008
31,250
30%
9,375
781
7,031
24,219
31,250
113.5560
ADMON
Maquinaria
23/09/07
120
sep-2017
150,000
10%
15,000
1,250
12
15,000
3,750
18,750
123.6890
ADMON
Oficina 1
20/07/01
120
jul-2011
75,000
10%
7,500
625
75,000
75,000
ADMON
Oficina 2
25/05/03
120
may-2013
320,000
10%
32,000
2,667
12
32,000
101,333
133,333
195,698
16,308
102,043
319,198
322,283
GRAN T O T A L
1,096,042
Automovil 1
20/10/04
48
oct-2008
125,000
25%
31,250
2,604
15,625
15,625
Automovil 2
19/04/08
48
abr-2012
25,000
25%
6,250
521
4,167
4,167
121,835
Cdula 13
Notas:
Cdula 4 1
0
127.7280
104.1020
29,418
Cdula 2
Cdula 2
1.0914
12,278
Cdula 2
127.7280
1.1248
7,909
Cdula 2
128.1180
1.0358
15,537
Cdula 2
Cdula 2
39,379
Cdula 2
104,521
Cdula 4 1
128.8320
128.1180
1.0086
1.2306
Cdula 4
Cdula 13
1) Otros Gastos
Articulos de Oficina
Artculos de Limpieza
Luz
ADMON
1)
VENTA
11,250.00
32,000.00
28,276.92
15,000.00
300,150.00
64,925.00
51,951.25
89,700.00
0.00
15,617.50
18,526.25
48,357.50
6,275.00
32,875.00
55,875.00
27,825.00
35,750.00
7,845.00
4,500.00
29,487.50
93,750.00
7,031.25
0.00
28,276.92
0.00
352,350.00
0.00
60,986.25
105,300.00
27,962.50
18,332.50
21,748.75
56,767.50
7,365.00
12,787.50
23,437.50
0.00
6,817.50
0.00
6,547.50
0.00
0.00
969,936.92
735,710.67
Cdula 1
Cdula 1
5,898.00
2,949.00
20,641.00
29,488.00
TOTALES
18,281.25 Cdula
32,000.00 Cdula
56,553.83 Cdula
15,000.00 Cdula
652,500.00 Cdula
64,925.00 Cdula
112,937.50 Cdula
195,000.00 Cdula
27,962.50 Cdula
33,950.00 Cdula
40,275.00 Cdula
105,125.00 Cdula
13,640.00 Cdula
45,662.50 Cdula
79,312.50 Cdula
27,825.00 Cdula
42,567.50 Cdula
7,845.00 Cdula
11,047.50 Cdula
29,487.50 Cdula
93,750.00 Cdula
1,705,647.58
7
7
7
7
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4 41
4
INPC DIC 08 **
INPC DIC 07
2,927,487.18
819,696.41
29,487.50
0.00
2,078,303.27
Cdula 4
Cdula 4
Cdula 4
Cdula 13
1,300,665.00
133.2340
125.5640
1.0610
1,380,005.57
2,078,303.27
3,458,308.84
INPC DIC 08 **
INPC DIC 07
3,565,945.00
133.2340
125.5640
1.0610
3,783,467.65
Notas:
* No se disminuye la PTU causada en 2008, toda vez que al pagarla en mayo 2009
formar parte del Resultado Fiscal de dicho ejercicio, y de tomarse en 2008 se duplicara
su efecto.
Lo anterior sin menoscabo de que en el 88 LISR no se hace distingo de esta situacin, por
lo que sugerimos su debida evaluacin jurdica.
1
1
INDICE
MES DE QUE SE TRATA
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
INGRESOS NOMINALES
DEL MES
217,000
231,800
611,100
208,700
668,300
312,900
249,400
370,100
576,500
396,800
355,403
2,310,218
ACUMULADOS
217,000
448,800
1,059,900
1,268,600
1,936,900
2,249,800
2,499,200
2,869,300
3,445,800
3,842,600
4,198,003
6,508,221
COEFICIENTE DE UTILIDAD
0.1010
0.1010
0.1015
0.1015
0.1015
0.1015
0.1020
0.1020
0.1020
0.1020
0.1020
0.1020
UTILIDAD FISCAL
21,917
45,329
107,580
128,763
196,595
228,355
254,918
292,669
351,472
391,945
428,196
663,839
21,875
43,750
65,625
87,500
109,375
131,250
153,125
175,000 Cdula
488,839
DEDUCCIN INMEDIATA
PTU PAGADA
INVENTARIO ACUMULABLE
TASA DE IMPUESTO
RETENCIONES DE ISR.
Impuesto a Pagar
21,917
45,329
107,580
128,763
174,720
184,605
189,293
205,169
242,097
260,695
275,071
130,000
260,000
390,000
520,000
650,000
780,000
910,000
1,040,000
1,170,000
1,300,000
1,430,000
1,560,000 Cdula
433,592
433,592
433,592
442,394
442,394
442,394
442,394
442,394
442,394
442,394 Cdula
151,917
305,329
63,987
215,170
391,128
522,210
656,899
802,774
969,702
1,118,301
1,262,677
1,606,444
28%
28%
28%
28%
28%
28%
28%
28%
28%
28%
28%
28%
42,537
85,492
17,916
60,248
109,516
146,219
183,932
224,777
271,517
313,124
353,550
449,804 Cdula
15
255
595
1,700
1,904
2,210
3,485
3,876
4,352
4,896
7,021
8,636
9,129 Cdula
15
42,282
84,897
16,216
58,344
107,306
142,734
180,056
220,425
266,621
306,103
344,914
440,675 Cdula
15
42,282
84,897
84,897
84,897
107,306
142,734
180,056
220,425
266,621
306,103
344,914
42,282
42,615
22,409
35,428
37,322
40,369
46,196
39,483
38,810
95,762
17 4
11
INDICE
422,111
125.564
122.24
Actualizacin adicional
Factor
INPC Jun 2008
INPC Dic 2007
Saldo actualizado a 2008
1.0272
433,592
128.12
125.564
1.0203
442,394
Cdula 4 10
Tipo de bien
Automvil
Fecha de enajenacin
Fecha de adquisicin
Tasa de depreciacin
12/07/2008
20/10/2004
25.00%
Parte no deducible
MOI deducible
Depreciacin acumulada
Ejercicio 2004
Ejercicio 2005
Ejericicio 2006
Ejercicio 2007
Saldo por deducir histrico (Fiscal)
Ejercicio 2008
Saldo por deducir histrico (Contable)
Factor de actualizacin
INPC Mar 2008
INPC OCT 2004
0
125,000
5,208
31,250
31,250
31,250
15,625
127.438
111.368
98,958
26,042 Cdula 13
114,583 Cdula 7
10,417
1.1442
29,797 Cdula 13
Precio de venta
47,331 Cdula 5
36,914 Cdula 5 4 1
17,534 Cdula 4
Cdula 4 1
INDICE
Ingreso acumulable
Menos
Ms
6,508,552
0
29,797
Deducciones autorizadas
6,538,348
4,523,670
Menos
187,324
Menos
Depreciacin Fiscal
104,521
Ms
Depreciacin contable
Ms
121,835
26,042
4,379,702
Base PTU
PTU causada 2008
2,158,647
Cdula 1
215,865
Cdula 4 1
Cdula 4
Cdula 6
Cdula 12
Cdula 4
Cdula 6
Cdula 7
Cdula 7
Cdula 12
Cdula 4
INDICE
Ingresos Acumulables
Menos
6,508,552
Cdula 4
Cdula 6
6,508,552
C.U. =
Cdula 4
0.2780
Regla I.3.4.29 RMF 2008, para excluir del clculo de coeficiente con datos de 2007.
INDICE
ISR
ISR CAUSADO
PAGOS PROVISIONALES
RETENCIONES
SALDO A CARGO O ( A FAVOR )
819,696.41 Cdula 4
-440,675.38 Cdula 10
-9,129.00 Cdula 10
369,892.04
BASE
DEL
10%
BASE
DEL
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
-
427,000.00
325,000.00
721,100.00
318,700.00
770,000.00
312,900.00
449,400.00
576,577.00
530,500.00
406,800.00
673,900.00
933,400.00
6,445,277.00
IMPUESTO
CAUSADO
10%
IMPUESTO
CAUSADO
15%
IMPUESTO
ACREDITABLE.
IMPUESTO
RETENIDO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
64,050.00
48,750.00
108,165.00
47,805.00
115,500.00
46,935.00
67,410.00
86,486.55
79,575.00
61,020.00
101,085.00
140,010.00
25,689.00
32,654.00
69,874.00
71,305.00
102,145.00
49,651.00
17,459.00
45,520.00
69,584.00
52,036.00
49,874.00
105,654.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
966,791.55
691,445.00
Cdula 5
NO SE PRESENTA PARA EL EJERCICIO 2008 PORQUE SE PRESENTA EN EL ANEXO 8 DEL DIM.
IMPUESTO
A CARGO
IMPUESTO ACREDITAMIENTO
A FAVOR
DE SALDOS A
FAVOR
38,361.00
16,096.00
38,291.00
0.00
13,355.00
0.00
49,951.00
40,966.55
9,991.00
8,984.00
51,211.00
34,356.00
0.00
0.00
0.00
23,500.00
0.00
2,716.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13,355.00
0.00
12,861.00
0.00
0.00
0.00
0.00
0.00
301,562.55
26,216.00
26,216.00
CANTIDAD
PAGADA
OPCION EN
CASO DE
SALDO A FAVOR
38,361.00
16,096.00
38,291.00
0.00 ACREDITAMIENTO
0.00
0.00 ACREDITAMIENTO
37,090.00
40,966.55
9,991.00
8,984.00
51,211.00
34,356.00
275,346.55
INDICE
INVENTARIO BASE AL 31 DE DICIEMBRE 2004
9,000,000.00
0.00
1,200,000.00
0.00
7,800,000.00
0.20
1,560,000.00 Cdula 4
Cdula 4 1
En el presente supuesto no se disminuy el inventario final de 2008 con relacin al
inventario base (2004).
10
INPC
AO
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
ENE
126.1460
121.6400
116.9830
112.5540
107.6610
103.3200
98.2530
93.7650
86.7300
78.1190
65.6380
56.9420
45.0330
29.6820
26.9280
25.0500
22.5030
19.0790
15.0100
12.2560
9.1076
3.2900
1.6100
0.97038
0.60366
0.34814
0.16575
0.12666
0.099106
0.081531
0.069283
0.057961
0.045012
0.040181
0.034075
0.027498
0.025792
0.024706
0.023545
FEB
126.5210
121.9800
117.1620
112.9290
108.3050
103.6070
98.1900
93.7030
87.4990
79.1690
66.7870
57.8980
46.0840
30.9400
27.0670
25.2550
22.7700
19.4120
15.3500
12.4220
9.8673
3.5274
1.6816
1.01070
0.63552
0.36682
0.17226
0.12977
0.101400
0.082703
0.070278
0.059241
0.045854
0.040402
0.034845
0.027725
0.025872
0.024808
0.023542
MAR
127.4380
122.2440
117.3090
113.4380
108.6720
104.2610
98.6920
94.2970
87.9840
79.9040
67.5690
58.6190
47.0990
32.7640
27.2060
25.4020
23.0010
19.6890
15.6210
12.5560
10.3730
3.7605
1.7598
1.04990
0.66268
0.38458
0.17855
0.13254
0.103480
0.083825
0.071009
0.060274
0.046303
0.040657
0.035114
0.027969
0.026013
0.024902
0.023612
ABR
127.7280
122.1710
117.4810
113.8420
108.8360
104.4390
99.2310
94.7720
88.4850
80.6370
68.2010
59.2520
48.4380
35.3750
27.3390
25.5480
23.2060
19.8950
15.8580
12.7440
10.6920
4.0895
1.8517
1.08220
0.69135
0.40893
0.18823
0.13553
0.105290
0.084575
0.071799
0.061185
0.046627
0.041001
0.035590
0.028412
0.026177
0.025030
0.023642
MAY
127.5900
121.5750
116.9580
113.5560
108.5630
104.1020
99.4320
94.9900
88.8160
81.1220
68.7450
59.7930
49.3210
36.8530
27.4710
25.6940
23.3590
20.0890
16.1350
12.9200
10.8990
4.3978
1.9546
1.10780
0.71427
0.42666
0.19881
0.13758
0.107010
0.085684
0.072502
0.061723
0.046954
0.041549
0.035870
0.028714
0.026229
0.025083
0.023692
JUN
128.1180
121.7210
117.0590
113.4470
108.7370
104.1880
99.9170
95.2150
89.3420
81.6550
69.5570
60.3240
50.1240
38.0230
27.6090
25.8390
23.5170
20.3000
16.4900
13.0770
11.1210
4.7160
2.0800
1.13550
0.74012
0.44282
0.20838
0.13951
0.109130
0.086634
0.073500
0.062479
0.047143
0.042256
0.036225
0.028950
0.026423
0.025196
0.023836
JUL
128.8320
122.2380
117.3800
113.8910
109.0220
104.3390
100.2040
94.9670
89.6900
82.1950
70.2280
60.8490
50.8360
38.7980
27.7310
25.9630
23.6660
20.4800
16.7910
13.2070
11.3070
5.0980
2.1838
1.17510
0.76438
0.46471
0.21912
0.14196
0.112180
0.087684
0.074746
0.063186
0.047542
0.042594
0.036748
0.029692
0.026523
0.025177
0.023952
AGO
129.5760
122.7360
117.9790
114.0270
109.6950
104.6520
100.5850
95.5300
90.1830
82.6580
70.9030
61.3900
51.5120
39.4420
27.8610
26.1020
23.8110
20.6220
17.0770
13.3330
11.4110
5.5146
2.3579
1.22650
0.78611
0.48275
0.24371
0.14489
0.114500
0.089011
0.075491
0.064482
0.047996
0.042962
0.037136
0.030169
0.026698
0.025407
0.024063
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.022381
0.021895
0.021602
0.020949
0.020743
0.019945
0.019599
0.019129
0.019268
0.018282
0.018212
0.017790
0.016631
0.016519
0.014982
0.012786
0.012514
0.012956
0.011132
0.009280
0.022462
0.021895
0.021740
0.020935
0.020827
0.020319
0.019682
0.019240
0.019213
0.018296
0.018199
0.017734
0.016645
0.016672
0.015134
0.012828
0.012417
0.012887
0.011590
0.009391
0.022484
0.022076
0.021782
0.020811
0.020896
0.020277
0.019682
0.019434
0.019171
0.018737
0.018296
0.017846
0.016743
0.016658
0.015440
0.012952
0.012486
0.013012
0.012131
0.009807
0.022545
0.022242
0.021783
0.020935
0.021020
0.020388
0.019710
0.019586
0.019296
0.019123
0.018296
0.018025
0.016992
0.016755
0.015606
0.013300
0.012528
0.013108
0.012436
0.009903
0.022545
0.022408
0.021644
0.020990
0.021034
0.020444
0.019766
0.019559
0.019296
0.019054
0.018129
0.018164
0.017173
0.016644
0.015579
0.013939
0.012708
0.013067
0.012728
0.009890
0.022625
0.022228
0.021533
0.021074
0.021062
0.020457
0.019682
0.019586
0.019309
0.019041
0.018171
0.018095
0.017145
0.016505
0.015676
0.014119
0.012653
0.013067
0.012936
0.009820
0.022711
0.022172
0.021685
0.021212
0.020965
0.020650
0.019738
0.019698
0.019254
0.019179
0.018129
0.018054
0.017381
0.016298
0.015856
0.014133
0.012820
0.012887
0.012715
0.009890
0.022736
0.022283
0.021768
0.021336
0.020909
0.020845
0.019668
0.019740
0.019033
0.019248
0.018199
0.017971
0.017672
0.016339
0.016022
0.014244
0.012778
0.012887
0.012467
0.010056
SEP
130.4590
123.6890
119.1700
114.4840
110.6020
105.2750
101.1900
96.4190
90.8420
83.4560
72.0530
62.1550
52.3360
40.2580
28.0590
26.2950
24.0180
20.8280
17.3210
13.4610
11.4760
5.8779
2.4994
1.27540
0.80953
0.49761
0.25672
0.14758
0.115770
0.090102
0.076353
0.065626
0.049633
0.043275
0.037557
0.030886
0.026820
0.025490
0.024121
OCT
131.7460
124.1710
119.6910
114.7650
111.3680
105.6610
101.6360
96.8550
91.4670
83.9850
73.0850
62.6520
52.9890
41.0860
28.2060
26.4030
24.1910
21.0700
17.5700
13.6600
11.5630
6.3678
2.6422
1.32390
0.83781
0.51412
0.27003
0.15086
0.117530
0.091676
0.077278
0.066128
0.052428
0.043497
0.038303
0.031283
0.026839
0.025515
0.024130
NOV
132.5680
125.0470
120.3190
115.5910
112.3180
106.5380
102.4580
97.2200
92.2490
84.7320
74.3800
63.3520
53.7920
42.0990
28.3570
26.5190
24.3920
21.5930
18.0360
13.8520
11.7180
6.8728
2.8208
1.38500
0.86657
0.54431
0.28368
0.15376
0.119570
0.092856
0.078073
0.066851
0.054797
0.043802
0.039366
0.031668
0.027013
0.025556
0.024260
DIC
133.2340
125.5640
121.0150
116.3010
112.5500
106.9960
102.9040
97.3540
93.2480
85.5810
76.1950
64.2400
55.5140
43.4710
28.6050
26.7210
24.7400
22.1010
18.6050
14.3190
11.9630
7.8880
3.0436
1.47930
0.90337
0.56760
0.31398
0.15790
0.122700
0.094499
0.078736
0.067776
0.056171
0.044159
0.039674
0.032898
0.027105
0.025678
0.024465
ESTIMADOS
1.08
0.022949
0.022353
0.021851
0.021336
0.020993
0.020554
0.019655
0.019836
0.018978
0.019344
0.017908
0.017721
0.017547
0.016339
0.016022
0.014203
0.012875
0.012625
0.012619
0.010361
0.023190
0.022283
0.021920
0.021406
0.020978
0.020526
0.019586
0.019753
0.018992
0.019123
0.018060
0.017860
0.017562
0.016228
0.016187
0.014536
0.013056
0.012736
0.012674
0.010612
0.023193
0.022325
0.021878
0.021434
0.020909
0.020734
0.019572
0.019753
0.019061
0.019054
0.018199
0.018124
0.017547
0.016366
0.016437
0.014800
0.012874
0.012680
0.012936
0.010793
0.023368
0.022283
0.021755
0.021448
0.020909
0.020775
0.019710
0.019670
0.019074
0.019137
0.018254
0.018262
0.017576
0.016491
0.016396
0.014982
0.012874
0.012611
0.012894
0.010905