Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Provisiones $ 440,000.00
VARIACION ABSOLUTA
$ 390,000.00 Formula VA (2020-2019) $ -300,000.00
$ 9,000,000.00 $ 2,000,000.00
$ 9,400,000.00 $ -700,000.00
$ 60,000.00 $ 50,000.00
$ 18,850,000.00 $ 1,050,000.00
$ 60,000.00 $ -60,000.00
$ 9,000,000.00 $ -2,000,000.00
$ 130,000.00 $ -50,000.00
$ 1,700,000.00 $ 200,000.00
$ - $ 1,700,000.00
$ 10,890,000.00 $ -210,000.00
$ 290,000.00 $ -170,000.00
$ 30,030,000.00 $ 670,000.00
$ -
$ -
$ 6,500,000.00 $ -1,400,000.00
$ 800,000.00 $ -300,000.00
$ 2,350,000.00 $ -2,350,000.00
$ 1,000,000.00 $ 500,000.00
$ 3,600,000.00 $ 1,300,000.00
$ 790,000.00
$ 710,000.00
$ 470,000.00
$ -30,000.00
$ 15,510,000.00 $ -1,570,000.00
$ 2,500,000.00 $ -2,000,000.00
$ 4,090,000.00
$ 500,000.00 $ -250,000.00
$ 3,000,000.00 $ 1,840,000.00
$ 18,510,000.00 $ 270,000.00
$ -
$ 2,330,000.00 $ 7,130,000.00
$ -50,000.00 $ 30,000.00
$ 2,300,000.00 $ 7,200,000.00
$ 2,000,000.00 $ -2,000,000.00
$ 600,000.00 $ -
$ 400,000.00 $ 200,000.00
$ 6,200,000.00 $ -5,000,000.00
$ 40,000.00 $ 40,000.00
$ 11,520,000.00 $ 400,000.00
$ 30,030,000.00 $ 670,000.00
Formula AH (2020-2019)
Celda = B8-B9 arrastrar
Formula AH hacia abajo
NALISIS HORIZONTAL ANALISIS VERTICAL
90% 5%
-6% 1%
-10% 45%
-80% 2%
#DIV/0! 13%
-50% 1%
61% 16%
1% 61%
#DIV/0! 0%
306% 31%
-60% 0%
313% 31%
-100% 0%
0% 2%
50% 2%
-81% 4%
100% 0%
3% 39%
2% 100%
2.63%
1.57%
51.65%
8.33%
0.00%
1.67%
9.99%
61.64%
0.00%
7.76%
-0.17%
7.66%
6.66%
2.00%
1.33%
20.65%
0.13%
38.36%
100.00%
(2020-2019)/2019 Formula AV
(M6-N6)/N6 Formula AV
ANALISIS VERTICAL
AÑO 2020 AÑO 2019
100.00% 100.00%
74.36% 72.58%
25.64% 27.42%
0.00% 0.00%
5.13% 5.81%
2.51% 3.55%
8.46% 9.03%
16.10% 18.39%
9.54% 9.03%
0.00% 0.00%
3.08% 2.26%
1.15% 2.52%
-1.36% -1.06%
0.00% 0.34%
-0.23% 0.01%
2.64% 4.06%
6.90% 4.97%
0.00% 0.00%
1.15% 0.97%
-0.09% 0.65%
1.06% 1.61%
5.83% 3.36%