Regresion de Conceptos..
Regresion de Conceptos..
|
2017-01 2017-02 2017-03 2017-04 2017-05
-328157 -220394 -162061 -239875 -243079
-328157 -220394 -162061 -239875 -243079
-82039 -55098 -40516 -59969 -60770
-263682 -173857 -118878 -214100 -217000
-243079 -243079 -243079 -243079 -243079
-888488 -888488 -888488 -932912 -932912
6076985 0 0 5671853 6076985
0 405132 0 202566 0
0 5104711 4051526 122444 0
2126945 0 0 0 0 2126945
-314312 -314312 -314312 -314312 -561394
-314312 -314312 -314312 -314312 -561394
-78578 -78578 -78578 -78578 -140349
-1700000 -1700000 -1700000 -1700000 -3400000
-188492 -188492 -231679 -231700 -571400
7857792 7857792 7857792 7857792 7857792
0 0 0 0 6177048
0 0 0 0 4211624
0 0 0 0 523853
-737716 -737716 -737716 -737716 -737716
-737716 -737716 -737716 -737716 -737716
-368858 -368858 -368858 -368858 -368858
-4713220 0 0 0 0
0 -3202124 -3088202 -3134100 -3134000
17340038 17340038 17340038 17340038 17340038
8670019 8670019 8670019 8670019 8670019
9103520 0 0 0 0
-587271 -562280 -562280 -562280 -18743
-587271 -562280 -562280 -562280 -18743
-264272 -253026 -253026 -253026 0
-1670762 -1547177 -1429106 -1643000 -2420000
0 0 -1405701 -1405701 0
0 0 -49181 0 0
11870364 9371340 9371340 9371340 312378
2811402 4685670 4685670 4685670 156189
0 0 0 0 3494166
0 0 0 0 2547237
0 0 0 0 224912
0 0 0 0 4774097
0 0 0 0 1762983
-62070 -90519 -95950 -96597 -93170
-62070 -90519 -95950 -96597 -93170
-124141 -124141 -124141 -124141 -124141
0 -256281 -442029 -442029 -490194
1551758 1551758 1551758 1551758 1551758
174573 0 0 0 0
0 339447 418651 475226 429966
0 371775 428350 387940 347529
-636481 -471468 -471468 -471468 -471468
-636481 -471468 -471468 -471468 -471468
-318241 -117867 -117867 -117867 -117867
-1816283 -1344503 -1285345 -1345800 -1345900
-1969533 -1969533 -1969533 -1969533 -1969533
-314312 -314312 -314312 -314312 -314312
-282441 -282441 -282441 -264836 -264836
7857792 7857792 7857792 7857792 7857792
3928896 3928896 3928896 3928896 3928896
4125341 0 0 0 0
-243079 -243079 -243079 -243079 -442851
-243079 -243079 -243079 -243079 -442851
-60770 -60770 -60770 -60770 -110713
-1350000 -1350000 -1350000 -1350000 -2700000
-46334 -46334 -58729 -58700 -145900
-6000 -18000 -12000 -12000 -24000
6076985 6076985 6076985 6076985 6076985
0 0 0 0 4994290
0 0 0 0 3257146
0 0 0 0 405132
-535933 -620233 -1143594 -186070 -672296
-535933 -620233 -1143594 -186070 -672296
-214373 -310117 -424602 -207521 -368858
-1474131 -1707740 -4314077 -493500 -2220400
-2769384 -2769384 -2769384 -2769384 -2769384
-396052 -283881 -567762 0 -283881
-103418 -110658 -221316 0 -110658
-235734 -235734 -347308 -124160 -235734
-365892 -488466 -426874 -426874 -426874
7857792 7857792 7857792 2357338 7072013
1611630 3719145 3719145 1115744 3347231
3928896 3928896 3928896 1178669 3536006
0 0 0 0 6077892
0 0 13084039 0 0
0 0 8177524 0 0
0 0 771796 0 0
-243079 -243079 -243079 -243079 -243079
-243079 -243079 -243079 -243079 -243079
-60770 -60770 -60770 -60770 -60770
-1823096 -1823096 -1823096 -911548 -911548
-138099 -138099 -153625 -160400 -160400
-607699 0 0 0 0
2172841 2172841 2172841 3904144 3904144
3904144 3904144 3904144 2172841 2172841
-277270 -277270 -277270 -277270 -505111
-277270 -277270 -277270 -277270 -505111
-69318 -69318 -69318 -69318 -99036
-356126 -356126 -340488 -309300 -820400
-1101282 -1101282 -1101282 -1101282 -2202564
-415905 -415905 -415905 -415905 -831810
0 -1734111 -862742 -862742 -1725214
6931750 6931750 6931750 6931750 6931750
0 0 0 0 5696028
0 0 0 0 3714801
0 0 0 0 462117
-595671 -525592 -525592 -525592 -525592
-595671 -525592 -525592 -525592 -525592
-183957 -183957 -183957 -183957 -183957
-3941941 -3941941 -3941941 -3941941 -3941941
-759519 -563586 0 0 0
0 0 -980493 -980000 -980500
0 -12000 -12000 -12000 -12000
10219847 8759869 8759869 8467873 8759869
4671931 4379935 4379935 4233937 4379935
0 0 0 437993 0
-397863 -312583 -312583 -312583 -421987
-397863 -312583 -312583 -312583 -421987
-99466 -78146 -78146 -78146 -105497
-974440 -753034 -714845 -773300 -1010200
-2161288 -2161288 -2161288 -2161288 -2161288
7814583 7814583 7814583 7814583 7814583
2132001 0 0 0 0
0 0 0 0 2735104
-463077 -463077 -625155 -463077 -343044
-463077 -463077 -625155 -463077 -343044
-115769 -115769 -312577 -115769 -174517
-719861 -719861 -959386 -726300 -1737700
-229740 -229740 -229740 -229740 -459480
-2379288 -2379288 -2379288 -2379288 -4758576
-6000 -18000 -12000 -12000 -24000
7857792 7857792 7857792 7333939 6024307
3719145 3719145 3719145 3471202 2851345
0 0 0 771796 0
0 0 4051928 0 0
0 0 0 0 8576088
0 0 0 0 6125778
0 0 0 0 771796
-24829 -81629 -98795 -100735 -116479
-24829 -81629 -98795 -100735 -116479
0 -88526 -88526 -88526 -88526
0 -77588 -77588 -77588 -77588
620703 1551758 1551758 1551758 1551758
1128257 0 0 0 0
0 339447 667579 837303 497856
0 149518 250544 129313 319242
0 0 0 0 543115
-142189 -105325 -105499 -105325 -105325
-142189 -105325 -105499 -105325 -105325
-35547 0 0 0 0
-263313 -263313 -263313 -263313 -263313
-518347 -518347 -518347 -518347 -518347
2633131 2633131 2633131 2633131 2633131
921596 0 0 0 0
0 0 4342 0 0
0 0 2960 0 0
-277270 -277270 0 0 0
-277270 -277270 0 0 0
-69318 -69318 0 0 0
-329155 -329155 -1235684 0 0
6931750 6931750 0 0 0
0 0 13684626 0 0
0 0 8978601 0 0
0 0 1116012 0 0
0 0 2377975 0 0
0 0 1238428 0 0
0 0 1010880 0 0
-151838 -525592 -525592 -525592 -525592
-151838 -525592 -525592 -525592 -525592
-37959 -183957 -183957 -183957 -183957
0 0 0 -2000000 -2000000
0 -1590866 -1480488 -980000 -980000
3795943 8759869 8759869 8759869 8759869
0 4379935 4379935 4379935 4379935
0 0 0 -233597 -583991
0 0 0 -233597 -583991
0 0 0 -58399 -262796
0 0 0 -99000 -1746000
0 0 0 0 -518550
0 0 0 0 -49181
0 0 0 5839913 8759869
0 0 0 0 5839913
-384036 -487783 -208612 -170682 -284471
-384036 -487783 -208612 -170682 -284471
-96009 -101615 -72484 -42670 -71118
-2630000 -2630000 -2606111 0 -2630000
0 -981257 0 0 0
-430369 0 -253197 -260100 -346800
-1866288 -1866288 -1866288 -1866288 -1866288
7111778 7111778 5215304 4267067 7111778
2489122 0 0 0 0
0 5082782 0 0 0
0 3812086 0 0 0
0 474119 0 0 0
-243079 -399982 -105335 -243079 -243079
-243079 -399982 -105335 -243079 -243079
-60770 -99995 -26334 -60770 -60770
0 -626029 0 0 0
-236062 0 -91589 -235200 -235200
-6000 0 0 0 0
2633131 2457589 1141023 2633131 2633131
3443854 2984673 1492337 3443854 3443854
0 4557285 0 0 0
0 3255203 0 0 0
0 405132 0 0 0
-604513 -138140 -310816 -725386 -103605
-604513 -138140 -310816 -725386 -103605
-141873 -34535 -86960 -181347 -25901
-1592950 0 0 0 0
0 -211191 -485497 -1777700 -193100
8633762 3453505 7770386 8633762 2590129
0 0 0 3021817 0
6479069 0 0 6479069 0
4627906 0 0 4627907 0
575584 0 0 575584 0
-525592 -709549 -525592 -525592 -957578
-525592 -709549 -525592 -525592 -957578
-183957 -354775 -183957 -183957 -291954
-1603747 -2174162 -1533108 -1600000 -3946000
-262796 -262796 -1300000 -1500014 -3000028
-1055821 -1055821 0 0 0
-58900 -58900 -58900 -58900 -117800
-6000 -18000 -12000 -12000 -24000
8759869 8759869 8759869 8759869 8759869
4379935 4379935 4379935 4379935 4379935
0 4598931 0 0 0
0 0 0 0 10799656
0 0 0 0 7043254
0 0 0 0 583991
-62070 -98989 -111759 -98537 -92136
-62070 -98989 -111759 -98537 -92136
-116488 -132292 -229461 -188241 -230386
-77588 -77588 -77588 -77588 -77588
-124388 -888488 -500000 -500000 -117560
1551758 1551758 1551758 1551758 1551758
769413 0 0 0 0
0 684552 480883 644949 509171
0 238421 218216 266708 242462
0 0 543115 0 0
-3694970 0 0 0 0
-1459978 0 0 0 0
-715389 0 0 0 0
12468124 0 0 0 0
9024756 0 0 0 0
1121263 0 0 0 0
-130430 0 0 0 0
2827491 0 0 0 0
-243079 -243079 -243079 -243079 -243079
-243079 -243079 -243079 -243079 -243079
-60770 -60770 -60770 -60770 -60770
-206283 -206283 -197204 -206500 -206600
0 0 -459480 0 0
-6000 -18000 -12000 -12000 -12000
6076985 6076985 6076985 6076985 6076985
-583004 -602150 -1031903 -180645 -541935
-583004 -602150 -1031903 -180645 -541935
-177171 -301075 -411883 -201131 -302627
-883651 -1129037 -2273609 0 0
-1789914 -2072604 -4544186 -670500 -2043700
-2730468 -2730468 -2730468 -2730468 -2730468
7857792 7857792 7857792 2357338 7072013
6716229 7195960 7195960 2158788 6476364
5017917 7526979 8836141 2258094 6774281
0 0 0 0 0
0 0 12663822 0 0
0 0 7914888 0 0
0 0 1003583 0 0
-310820 -209600 -328282 -314312 -572646
-310820 -209600 -328282 -314312 -572646
-77705 -52400 -82070 -78578 -143162
-1510000 -1510000 -1510000 0 0
-179426 -88633 -241528 -231300 -615400
-235734 0 0 0 0
-166072 0 0 0 0
-15000 0 0 0 0
7595866 0 7333939 7857792 7333939
0 0 523853 0 523853
174622 5238790 349253 0 0
0 0 0 0 6458350
0 0 0 0 4211968
0 0 0 0 523853
-567414 -1060887 -434164 -495356 -620233
-567414 -1060887 -434164 -495356 -620233
-255336 -420281 -266655 -308268 -310117
-3500000 -3500000 -3500000 -3500000 -1500000
0 -4713220 0 0 0
-1028004 0 -989016 -1485600 -1420100
-237510 -475020 0 -237510 -237510
-679659 -679659 -679659 0 0
-752688 -752688 -578847 -578847 -578847
7857792 7857792 5500454 4976602 7857792
2398653 3719145 2603402 2355459 3719145
3928896 3928896 2750227 2488301 3928896
0 0 0 6077892 0
0 11016360 0 0 0
0 8262270 0 0 0
0 771796 0 0 0
-240780 -219373 -240780 -240780 -238104
-240780 -219373 -240780 -240780 -238104
-60195 -54843 -60195 -60195 -59526
-2500000 -2500000 -1500000 0 0
-36211 -32526 -50286 -62900 -53700
-180585 0 0 0 0
6019491 4012994 6019491 6019491 5216892
0 401299 0 0 601949
0 1070044 0 0 133766
-345350 -466223 -345350 -345350 -345350
-345350 -466223 -345350 -345350 -345350
-86338 -116556 -86338 -86338 -86338
0 -1100000 -1100000 -1100000 -1100000
-383731 -472373 -345067 -345100 -371000
-2000252 -2000252 -2000252 -2000252 -2000252
8633762 8633762 8633762 8633762 8633762
0 3021817 0 0 0
-284471 -284471 -284471 -284471 -284471
-284471 -284471 -284471 -284471 -284471
-71118 -71118 -71118 -71118 -71118
-332458 -332458 -315177 -374800 -374700
-6000 -18000 -12000 -12000 -12000
7111778 7111778 7111778 6874719 7111778
0 0 0 237059 0
-45302 -131052 -92866 -97076 -97076
-45302 -131052 -92866 -97076 -97076
0 -32763 0 0 0
0 -563223 -563223 -563223 -563223
0 -88526 -88526 -88526 -88526
0 -97076 -97076 -97076 -97076
0 -182946 -182946 -182946 -182946
-9000 -21000 -15000 -15000 -15000
1132549 2426891 1213446 2426891 2426891
0 0 161793 0 0
0 0 946400 0 0
0 849412 0 0 0
-96940 -96940 -96940 -96940 -96940
-96940 -96940 -96940 -96940 -96940
-242351 -242351 -242351 -242351 -242351
-365892 -365892 -365892 -365892 -640312
2423510 2423510 2423510 2423510 2423510
-314312 -314312 -314312 -314312 -580109
-314312 -314312 -314312 -314312 -580109
-78578 -78578 -78578 -78578 -131184
-2330000 -2330000 -2330000 -2330000 -4660000
-123294 -123294 0 0 0
-250950 -250950 -250950 -250950 -501900
7857792 7857792 7857792 7857792 7857792
0 0 0 0 6644927
0 0 0 0 4153080
0 0 0 0 523853
-88338 -119256 -88338 -88338 -88338
-88338 -119256 -88338 -88338 -88338
0 -29814 0 0 0
-64155 -64155 -70560 -64155 -64155
-110422 -110422 0 0 0
2208442 2208442 2208442 2208442 2208442
0 772955 0 0 0
-92424 -277270 -277270 -277270 -505141
-92424 -277270 -277270 -277270 -505141
-23106 -69318 -69318 -69318 -69318
-106364 -337330 -320007 -350800 -918800
0 -229740 -229740 -229740 -459480
0 -847276 -847276 -847276 -1694552
2310583 6931750 6931750 6931750 6931750
0 0 0 0 5696767
0 0 0 0 3715283
0 0 0 0 462117
-56181 -240780 -240780 -240780 -80260
-56181 -240780 -240780 -240780 -80260
-14046 -60195 -60195 -60195 0
0 -1500000 -1500000 -1500000 0
0 -23257 0 0 0
0 -83055 -83055 -83055 0
0 -250000 0 0 0
1404548 6019491 6019491 6019491 1605198
0 0 0 0 401299
0 0 0 0 7564668
0 0 0 0 5198693
0 0 0 0 646092
0 0 0 0 2667318
0 0 0 0 2427216
0 0 0 0 1287502
-694616 -694616 -1240354 -370462 -509386
-694616 -694616 -1240354 -370462 -509386
-347308 -347308 -483743 -272053 -304305
-1000000 -1000000 -2000000 0 -1000000
-2152427 -2152427 -5514152 -1244100 -1570400
11576937 11576937 11576937 6174366 8489754
5788469 5788469 5788469 3087183 4244877
0 0 13643459 0 0
0 0 9302358 0 0
0 0 771796 0 0
-586575 -128478 -350395 -325187 -312583
-586575 -128478 -350395 -325187 -312583
-146644 -32120 -87599 -81297 -78146
-1753212 -253565 -711136 -688000 -661300
-2559172 0 -1279586 -1279586 -1279586
-525592 0 -262796 -262796 0
-669532 0 -334762 -334762 0
-15000 0 -15000 0 0
7814583 2865347 7814583 7814583 7814583
945286 346605 945286 315095 0
5904503 0 0 0 0
4661450 0 0 0 0
583991 0 0 0 0
0 0 0 0 30000
-404000 0 0 0 0
-1770055 0 0 0 0
1695584 0 0 0 0
1448774 0 0 0 0
180226 0 0 0 0
1624950 0 0 0 0
956967 0 0 0 0
-143608 -45140 -79659 -79659 -79659
-143608 -45140 -79659 -79659 -79659
0 0 0 -59744 -59744
0 0 0 -49181 0
1526803 1128506 1991482 1991482 1991482
697019 0 0 0 0
1366378 0 0 0 0
1024783 0 0 0 0
132765 0 0 0 0
-277270 -277270 -534863 -55454 -258785
-277270 -277270 -534863 -55454 -258785
-69318 -69318 -128763 -13863 -69650
-1000000 -1000000 -1000000 0 -1000000
-219407 -219407 -684049 -62100 -240300
-178500 -178500 -307440 0 -153720
-346588 -346588 -346588 -346588 -346588
-355397 -355397 -355397 -609820 -609820
0 -24000 -24000 0 -12000
6931750 6931750 6931750 1386350 6469633
0 0 6439824 0 0
0 0 3715283 0 0
0 0 462117 0 0
-88338 -119256 -88338 -153647 -32391
-88338 -119256 -88338 -153647 -32391
0 -29814 0 0 0
-75285 -75285 -52605 -150570 0
2208442 2208442 2208442 1987598 809762
0 0 0 147229 0
0 0 0 49079 0
0 772955 0 0 0
0 0 0 1657290 0
0 0 0 1183778 0
0 0 0 147229 0
-240780 -240780 -240780 -240780 -240780
-240780 -240780 -240780 -240780 -240780
-60195 -60195 -60195 -60195 -60195
-268710 -268710 -256882 -215300 -215300
6019491 5417542 6019491 5618192 6019491
0 601949 0 401299 0
-638275 -638275 -638275 -638275 -638275
-638275 -638275 -638275 -638275 -638275
-319137 -319137 -319137 -319137 -319137
-1600000 -1600000 -1600000 -1600000 -1600000
-1718205 -1718205 -1632326 -1717000 -1717100
8759869 8759869 8759869 8759869 8759869
2817068 2817068 2817068 2817068 2817068
4379935 4379935 4379935 4379935 4379935
-463077 -314312 -314312 -314312 -314312
-463077 -314312 -314312 -314312 -314312
-115769 -78578 -78578 -78578 -78578
-2000000 -2000000 -2000000 -2000000 -2000000
-384538 0 0 0 0
0 -150646 -244979 -245000 -245000
-316680 -316680 -345240 -345240 -345240
-176870 -176870 -176870 -176870 -176870
-110000 -110658 -110658 -110658 -110658
7857792 7857792 7857792 7857792 7857792
3719145 0 0 0 0
-314312 -314312 -314312 -314312 -314312
-314312 -314312 -314312 -314312 -314312
-78578 -78578 -78578 -78578 -78578
-2357338 -2357338 -2357338 -2357338 -2357338
-910905 -910905 -936146 -936200 -936200
-6000 -18000 -12000 -12000 -12000
7857792 7857792 7857792 7857792 7857792
3536006 3536006 3536006 3536006 3536006
-597513 -85341 -284471 -284471 -284471
-597513 -85341 -284471 -284471 -284471
-149378 -21336 -71118 -71118 -71118
-1405300 0 0 0 0
0 -77972 -305026 -317900 -317900
-473130 0 -21421 -236565 -236565
-300000 0 -150000 -150000 -150000
6931750 2079525 6931750 6931750 6931750
180028 54008 180028 180028 180028
2489122 0 0 0 0
5336920 0 0 0 0
3812086 0 0 0 0
474119 0 0 0 0
-125725 -424321 -314312 -314312 -314312
-125725 -424321 -314312 -314312 -314312
-31431 -106080 -78578 -78578 -78578
0 -1000000 -1000000 -1000000 -1000000
-131297 -472126 -320060 -344100 -344200
0 -250000 -250000 -250000 -250000
0 -392890 -392890 -392890 -392890
0 -33120 -20700 -20700 -20700
3143117 7857792 7857792 7857792 7857792
0 2750227 0 0 0
-105119 -350395 -350395 -350395 -350395
-105119 -350395 -350395 -350395 -350395
-26279 -87599 -87599 -87599 -87599
0 -700000 -700000 -700000 -700000
-160915 -549542 -522973 -484900 -485000
0 -924224 -924224 -924224 0
0 -350395 0 0 0
-9000 0 0 0 0
2627961 8759869 8759869 8759869 8759869
-240780 -240780 -240780 -240780 -240780
-240780 -240780 -240780 -240780 -240780
-60195 -60195 -60195 -60195 -60195
-155441 -155441 -147784 -174200 -174200
-236565 -257985 -257985 -236565 -236565
-2031195 -2031195 -2031195 -2031195 -2031195
-103418 -110658 -110658 -110658 -110658
0 0 -185003 -185003 -185003
0 0 -49181 0 0
6019491 6019491 6019491 6019491 6019491
-790488 -602150 -602150 -642219 -694616
-790488 -602150 -602150 -642219 -694616
-348160 -301075 -301075 -321109 -347308
-3360000 -6774184 -6774184 -6096209 -5209622
0 -1892425 0 0 0
-4302437 0 -2586323 -2125000 -1606200
15821814 11576937 11576937 11576937 11576937
3940390 3476815 3476815 1970195 0
8530444 7526861 7526861 4265230 0
0 0 0 2508336 5788469
522730 0 0 0 0
-666732 -638275 -638275 -737716 -638275
-666732 -638275 -638275 -737716 -638275
-333366 -319137 -319137 -368858 -319137
-1800000 -1800000 -1800000 -1800000 -1800000
-500000 -500000 -500000 -500000 0
-1135191 -1061764 -1261486 -1239600 -1261500
-903225 -903225 -903225 -903225 -903225
-76900 -76900 -76900 -76900 -76900
8759869 8759869 8759869 8759869 8759869
3528487 2817068 2817068 2817068 2817068
4379935 4379935 4379935 4379935 4379935
-350395 -350395 -350395 -350395 -350395
-350395 -350395 -350395 -350395 -350395
-87599 -87599 -87599 -87599 -87599
-1272282 -1272282 -1230497 -1452100 -1269700
-1751467 -1751467 -1751467 -1751467 -1751467
-613191 -613191 0 0 0
8759869 8759869 8759869 8759869 8759869
4204737 4204737 4204737 4204737 4204737
-398612 -851639 -125724 -636481 -471468
-398612 -851639 -125724 -636481 -471468
-99653 -212910 -82020 -318241 -117867
-2500000 -5000000 0 -2500000 -2500000
0 -3025331 0 0 0
-899224 0 -265849 -1398100 -1014900
-449383 -898766 0 -449383 -449383
7857792 7857792 2095411 7857792 7857792
2107516 0 0 0 0
3928896 3928896 1047706 3928896 3928896
0 0 0 4125341 0
0 9504263 0 0 0
0 6480180 0 0 0
0 523853 0 0 0
-243079 -243079 -243079 -328157 -243079
-243079 -243079 -243079 -328157 -243079
-60770 -60770 -60770 -82039 -60770
-211000 -209451 -202116 -282800 -209500
-6000 -18000 -12000 -12000 -12000
6076985 6076985 6076985 6076985 6076985
0 0 0 2126945 0
-2655 0 0 0 0
-2655 0 0 0 0
-2335100 0 0 0 0
-59744 0 0 0 0
-261381 0 0 0 0
66383 0 0 0 0
882894 0 0 0 0
669634 0 0 0 0
83642 0 0 0 0
515238 0 0 0 0
6171 0 0 0 0
437573 0 0 0 0
-243079 -400090 -105335 -243079 -243079
-243079 -400090 -105335 -243079 -243079
-60770 -100022 -26334 -60770 -60770
-280000 -560000 0 -280000 -280000
0 -626029 0 0 0
-163480 0 -69734 -191000 -191000
-524431 -524431 -524431 -524431 -248024
-480298 -960596 0 0 0
-500000 -1000000 0 0 0
-182310 -364620 0 -182310 -182310
0 0 0 -517645 -517645
-6000 -18000 -12000 -12000 -12000
2633131 2457589 1141023 2633131 2633131
3443854 2984673 1492337 3443854 3443854
0 4560004 0 0 0
0 3257145 0 0 0
0 405132 0 0 0
-105325 -142189 -105325 -105325 -105325
-105325 -142189 -105325 -105325 -105325
0 -35547 0 0 0
-26448 -42300 -40552 -50700 -50700
-599008 -1293921 -476386 -592945 -592945
-599008 -808701 -476386 -592945 -592945
-6000 0 0 0 0
2633131 2633131 2633131 2633131 2633131
0 921596 0 0 0
0 0 0 -260932 -602150
0 0 0 -260932 -602150
0 0 0 -65233 -301075
0 0 0 0 -5000000
0 0 0 -706500 -2586000
0 0 0 6523293 15053752
0 0 0 3261646 7526876
-497007 -525592 -525592 -525592 -525592
-497007 -525592 -525592 -525592 -525592
-149102 -183957 -183957 -183957 -183957
-3000000 -3000000 -3000000 -3000000 -3000000
-612515 -769497 -957900 -957900 -957900
4379935 8759869 8759869 8759869 8759869
2189967 4379935 4379935 4379935 4379935
875987 0 0 0 0
3796133 0 0 0 0
-240780 -240780 -240780 -240780 -438662
-240780 -240780 -240780 -240780 -438662
-60195 -60195 -60195 -60195 -60195
-112039 -112039 -113718 -113700 -312700
-27500 -27500 -27500 -27500 -55000
-6000 -18000 -12000 -12000 -24000
6019491 5618192 6019491 6019491 6019491
0 401299 0 0 0
0 0 0 0 4947039
0 0 0 0 3226330
0 0 0 0 401299
-380875 -284471 -284471 -284471 -284471
-380875 -284471 -284471 -284471 -284471
-95219 -71118 -71118 -71118 -71118
-540000 -393180 -374938 -415000 -415000
-426707 -426707 0 0 0
-266546 -266546 0 0 0
6400600 7111778 7111778 7111778 7111778
474119 0 0 0 0
158044 0 0 0 0
2489122 0 0 0 0
-277270 -277270 -277270 -430554 -235680
-277270 -277270 -277270 -430554 -235680
-69318 -69318 -69318 -107639 -58920
-1871573 -1871573 -1871573 -1871573 -1871573
-68178 -68178 0 0 0
0 0 -84021 -186100 -71500
-459480 -459480 -459480 -459480 -459480
-6000 -18000 -12000 -12000 -12000
6931750 6931750 6931750 5314342 3465875
0 0 0 0 2426113
0 0 0 5449527 0
0 0 0 3715587 0
0 0 0 462117 0
-737716 -977353 -281003 -626233 -638275
-737716 -977353 -281003 -626233 -638275
-368858 -403051 -226127 -313117 -319137
0 -5786005 0 0 0
-3304759 0 -1043794 -2030100 -1732400
-451613 -903226 0 -451613 -451613
8759869 7299891 4087939 8759869 8759869
6293883 4825310 2937145 3976006 2817068
7526830 6272358 3512521 2508959 0
0 0 0 2919956 4379935
5268813 0 0 0 0
0 12308615 0 0 0
0 8027358 0 0 0
0 1003583 0 0 0
-37175 -79659 -114736 -105325 -105325
-37175 -79659 -114736 -105325 -105325
0 -428421 -428421 -428421 -428421
0 -99574 -99574 -99574 -99574
0 -182948 -182948 -182948 -182948
929358 1991482 2868402 2633131 2633131
-127107 -29208 0 0 0
-127107 -29208 0 0 0
-362624 -362624 -1101132 0 0
-6000 0 0 0 0
1128506 730210 0 0 0
697019 0 0 0 0
1352145 0 0 0 0
1067483 0 0 0 0
132765 0 0 0 0
0 0 157276 0 0
0 0 157276 0 0
0 0 19251 0 0
0 0 683189 0 0
0 0 385480 0 0
0 0 102617 0 0
-243079 -243079 -417960 -81027 -243079
-243079 -243079 -417960 -81027 -243079
-60770 -60770 -104490 -20256 -60770
-1115647 -1115647 -2231294 0 -1115647
-23257 -23257 0 0 0
-182310 -182310 -364620 0 -182310
6076985 6076985 5671853 2025662 6076985
0 0 4777147 0 0
0 0 3257145 0 0
0 0 405132 0 0
-374315 -277270 -277270 -147877 0
-374315 -277270 -277270 -147877 0
-93579 -69318 -69318 -36969 0
-466128 -335445 -319724 -1144931 0
6931750 6931750 6931750 3003758 0
0 0 0 693175 0
2426113 0 0 0 0
0 0 0 6194413 0
0 0 0 4467718 0
0 0 0 559161 0
0 0 0 2833754 0
0 0 0 2268094 0
0 0 0 505440 0
-80937 -88338 -88338 -88338 -88338
-80937 -88338 -88338 -88338 -88338
-64260 -64260 -70665 -70665 -70665
-583367 -583367 -583367 -583367 -583367
1472295 2208442 2208442 2208442 2208442
147229 0 0 0 0
392631 0 0 0 0
-234934 -174025 -174025 -174025 -174025
-234934 -174025 -174025 -174025 -174025
-58733 -43506 -43506 -43506 -43506
-73709 -53963 -51588 -54000 -54100
-435062 -435062 -435062 -435062 -435062
4350624 4350624 4350624 4350624 4350624
1522718 0 0 0 0
-243079 -243079 -243079 -344363 -434876
-243079 -243079 -243079 -344363 -434876
-60770 -60770 -60770 -86090 -60770
-124200 -122836 -118229 -195100 -335500
-303849 -303849 -303849 -303849 -607698
6076985 6076985 6076985 5671853 6076985
0 0 0 405132 0
0 0 0 405153 0
0 0 0 2126945 0
0 0 0 0 4794910
0 0 0 0 3127115
0 0 0 0 405132
-277270 -277270 -277270 -277270 -277270
-277270 -277270 -277270 -277270 -277270
-69318 -69318 -69318 -69318 -69318
-500000 -500000 -500000 -500000 -500000
-400581 -400581 -381075 -378800 -378800
0 0 0 -208022 -208022
0 0 0 -49181 0
-31500 -31500 -31500 -31500 -31500
-9000 -21000 -15000 -15000 -15000
6931750 6469633 6931750 6931750 6931750
0 462117 0 0 0
-312583 -312583 -421987 -312583 -312583
-312583 -312583 -421987 -312583 -312583
-78146 -78146 -105497 -78146 -78146
-1215397 -1215397 -1762418 -1215397 -1226981
-507621 -507621 -685455 -507700 -489100
-229740 -229740 -229740 -229740 -229740
-781458 -781458 -781458 -781458 -781458
6076985 6076985 6076985 6076985 5874419
1737598 1737598 1737598 1737598 1679678
0 0 0 0 260486
0 0 2735104 0 0
0 0 0 -401433 -602150
0 0 0 -401433 -602150
0 0 0 -100358 -301075
0 0 0 -2158000 -3461000
0 0 0 0 -1130000
0 0 0 0 -49181
0 0 0 10035835 15053752
0 0 0 5017917 7526876
-277270 -277270 -9242 0 0
-277270 -277270 -9242 0 0
-69318 -69318 0 0 0
-68178 -68178 0 0 0
6931750 6931750 231058 0 0
0 0 1446614 0 0
0 0 980716 0 0
0 0 129393 0 0
0 0 1198000 0 0
0 0 680659 0 0
-466223 -345350 -345350 -345350 -629195
-466223 -345350 -345350 -345350 -629195
-116556 -86338 -86338 -86338 -157299
-1520000 -1520000 0 -1520000 -2700000
-404928 0 0 0 0
0 -179062 -254086 -254100 -631200
-300835 -300835 -300835 -300835 -601670
0 0 0 0 -259072
0 0 0 0 -49181
8633762 8633762 8633762 8633762 8633762
3021817 0 0 0 0
0 0 0 0 7096123
0 0 0 0 4627907
0 0 0 0 575584
-576239 -471468 -471468 -471468 -471468
-576239 -471468 -471468 -471468 -471468
-117867 -117867 -117867 -117867 -117867
-1645800 -1117864 -1018851 -1019000 -1018900
10215130 7857792 7857792 7857792 7857792
4190822 3928896 3928896 3928896 3928896
-374854 -374854 -374854 -656134 -112456
-374854 -374854 -374854 -656134 -112456
-93713 -93713 -93713 -164033 -28114
-1704432 -1704432 -1654248 -3166800 -441500
-531405 -531405 -421785 -1062810 0
-42200 -42200 -42200 -84400 0
-6000 -18000 -12000 -24000 0
9371340 9371340 9371340 9371340 2811402
4217103 4217103 4217103 4217103 1265131
0 0 0 7031998 0
0 0 0 5022856 0
0 0 0 624756 0
-314312 -314312 -314312 -314312 -606318
-314312 -314312 -314312 -314312 -606318
-78578 -78578 -78578 -78578 -140348
-2294475 -2294475 -2294475 -2294475 -4701600
-838535 -838535 -851956 -852000 -1753300
-178500 -178500 -141330 -178500 -357000
-1483461 -1483461 -1483461 -1483461 -3063420
-35600 -35600 -35600 -35600 -71200
7857792 7857792 7857792 7857792 7857792
3614584 3614584 3614584 3614584 3614584
0 0 0 0 7300148
0 0 0 0 4211624
0 0 0 0 523853
-253257 -230233 -345350 -345350 -345350
-253257 -230233 -345350 -345350 -345350
-87997 -57558 -86338 -86338 -86338
-1640000 -1640000 -1640000 -1640000 -1640000
-300000 -300000 -300000 -300000 -300000
-267722 -241130 -414835 -414800 -414900
-259013 -259013 -259013 -259013 -259013
0 0 0 -353154 -353154
0 -39000 -39000 -39000 -39000
-6000 -18000 -12000 -12000 -12000
5755841 5755841 8633762 8633762 8633762
575584 0 0 0 0
-88338 -88338 -88338 -88338 0
-88338 -88338 -88338 -88338 0
-220844 -220844 -220844 -220844 -220844
0 -451073 -287597 -287597 -350268
0 -24000 -12000 -12000 -12000
2208442 2208442 2208442 2208442 -441688
0 0 0 0 847570
0 0 0 0 623147
0 0 0 0 81712
0 0 0 0 623396
0 0 0 0 710672
0 0 0 0 429419
-88338 -88338 -88338 -88338 -88338
-88338 -88338 -88338 -88338 -88338
2208442 2208442 2208442 2208442 2208442
-314312 -307327 -424321 -314312 -314312
-314312 -307327 -424321 -314312 -314312
-78578 -76832 -106080 -78578 -78578
-341786 -332792 -467992 -351600 -351700
-235734 -235734 -235734 -235734 -235734
7857792 6286234 7857792 7857792 7857792
0 1047706 0 0 0
0 349244 0 0 0
0 0 2750227 0 0
-74559 -186397 -186397 -277270 -519507
-74559 -186397 -186397 -277270 -519507
-18640 -46599 -46599 -69318 -110498
-25180 -67811 -64819 -90100 -239400
0 -1092319 -829502 0 0
0 -139798 -139798 -139798 -279596
0 -35300 -35300 -35300 -336474
0 -12000 -12000 -12000 -24000
1863967 4659917 4659917 6931750 6931750
0 0 0 0 6055902
0 0 0 0 3633541
0 0 0 0 462117
-104771 0 0 0 0
-104771 0 0 0 0
-1000000 0 0 0 0
-2103331 0 0 0 0
2619264 0 0 0 0
8508995 0 0 0 0
6268312 0 0 0 0
780541 0 0 0 0
2134064 0 0 0 0
247911 0 0 0 0
1352195 0 0 0 0
-23177 -117333 -86914 -86914 -86914
-23177 -117333 -86914 -86914 -86914
579424 2172841 2172841 2172841 2172841
0 760494 0 0 0
-214780 -314312 -314312 -314312 -314312
-214780 -314312 -314312 -314312 -314312
-53694 -78578 -78578 -78578 -78578
-213647 -334681 -327354 -327400 -327400
0 -663974 -663974 -663974 -663974
0 -110658 -110658 -110658 -110658
-6000 -18000 -12000 -12000 -12000
2619264 7857792 7857792 7857792 7857792
2750227 0 0 0 0
-240780 -240780 -240780 -240780 -240780
-240780 -240780 -240780 -240780 -240780
-60195 -60195 -60195 -60195 -60195
-107633 -107633 -105501 -109900 -109900
6019491 6019491 6019491 6019491 6019491
-88338 -119256 -170413 0 0
-88338 -119256 -170413 0 0
0 -29814 0 0 0
0 0 0 0 -2061213
-660183 -557013 -1114026 0 0
-82735 -88526 -177052 0 0
-66253 -66253 0 0 0
-146357 -146357 0 0 0
-6000 -18000 -24000 0 0
2208442 2208442 2208442 0 2061213
0 772955 0 0 0
0 0 2051883 0 0
0 0 1183779 0 0
0 0 147229 0 0
-602150 -673041 -694616 -694616 -694616
-602150 -673041 -694616 -694616 -694616
-301075 -336520 -347308 -347308 -347308
-6774184 -5574687 -5209622 -5209622 -5209622
-2218794 -1807996 -1835000 -1835100 -1835200
-752688 -752688 0 0 0
11576937 11576937 11576937 11576937 11576937
3476815 811257 0 0 0
7526861 1756271 0 0 0
0 4437826 5788469 5788469 5788469
-345350 -345350 -466223 -345350 -629195
-345350 -345350 -466223 -345350 -629195
-86338 -86338 -116556 -86338 -157299
-500000 -500000 -500000 0 0
-416144 -416144 -584210 -440800 -1232900
0 0 0 0 -440800
-1055410 -1055410 -1055410 -1055410 -2110820
-39000 -39000 -39000 -39000 -78000
-6000 -18000 -12000 -12000 -24000
8058178 8633762 8633762 8633762 8633762
575584 0 0 0 0
0 0 3021817 0 0
0 0 0 0 7096123
0 0 0 0 4627907
0 0 0 0 575584
-314312 -314312 -314312 -314312 -424321
-314312 -314312 -314312 -314312 -424321
-78578 -78578 -78578 -78578 -106080
-250000 -250000 -250000 -250000 -250000
-554410 -554410 -529116 -555300 -756800
7857792 7857792 7857792 7857792 7857792
0 0 0 0 2750227
0 -1920932 0 0 0
0 -6170346 0 0 0
0 -771796 0 0 0
0 -7507256 0 0 0
0 1543592 0 0 0
0 710052 0 0 0
0 8908674 0 0 0
0 6030930 0 0 0
0 756360 0 0 0
0 7331396 0 0 0
0 3961885 0 0 0
-284471 -284471 -284471 -284471 -284471
-284471 -284471 -284471 -284471 -284471
-71118 -71118 -71118 -71118 -71118
-307548 -307548 -292335 -308000 -308100
7111778 7111778 7111778 7111778 7111778
-83817 -314312 -314312 -314312 -314312
-83817 -314312 -314312 -314312 -314312
-20954 -78578 -78578 -78578 -78578
-214221 -989144 -956802 -1019100 -1019100
0 -315420 -343980 -315420 -315420
2095411 7857792 7857792 7857792 7857792
1005797 3771740 3771740 3771740 3771740
-350395 -350395 -350395 -350395 -350395
-350395 -350395 -350395 -350395 -350395
-87599 -87599 -87599 -87599 -87599
-1477543 -1477543 -1432395 -1478700 -1478700
0 -2295080 -1861007 0 0
-437993 -437993 -437993 -437993 -437993
-1050663 -3553231 -3553231 -4550000 -4550000
8759869 8759869 8759869 8759869 8759869
3503948 3503948 3503948 3503948 3503948
-19212 -67989 -66692 -66692 -66692
-19212 -67989 -66692 -66692 -66692
-443503 -443503 -443503 -443503 -443503
444615 1611731 1667308 1667308 1667308
0 55577 0 0 0
35662 0 0 0 0
0 32420 0 0 0
24315 0 0 0 0
0 22104 0 0 0
-83795 -83019 -99506 -100670 -88515
-83795 -83019 -99506 -100670 -88515
0 0 -46553 -46553 -46553
0 0 -49181 0 0
-81952 0 0 0 0
1551758 1551758 1448307 1551758 1551758
1543029 0 0 0 0
0 362077 729811 831645 362077
0 161641 206093 133354 299037
0 0 103451 0 0
543115 0 0 0 0
-555960 -149652 -345350 -345350 -341513
-555960 -149652 -345350 -345350 -341513
-138990 -37413 -86338 -86338 -85378
-1711829 -304884 -712438 -662500 -589700
-4374506 -1361832 -2627481 -2877690 -2564912
-961380 0 -480690 -480690 -480690
7595866 3405043 7333939 7857792 7072013
750104 336254 724239 775970 698373
0 0 575584 0 575584
0 0 0 0 191861
5553034 0 0 0 0
4627528 0 0 0 0
575584 0 0 0 0
0 0 0 0 -160520
0 0 0 0 -160520
0 0 0 0 -40130
0 0 0 0 -137000
0 0 0 0 4012994
-240780 -240780 -240780 -240780 -240780
-240780 -240780 -240780 -240780 -240780
-60195 -60195 -60195 -60195 -60195
-1500000 -1500000 -1500000 -1500000 -1500000
-100928 -100928 -111417 -111400 -111500
6019491 6019491 6019491 6019491 6019491
-243079 -243079 -243079 -243079 -243079
-243079 -243079 -243079 -243079 -243079
-60770 -60770 -60770 -60770 -60770
-670000 -670000 -670000 -670000 -670000
-106309 -106309 -114472 -114500 -114500
-103418 -110658 -110658 -110658 -110658
-182310 -182310 -182310 -182310 -182310
-335395 -335395 -335395 -501110 -355395
-27700 -27700 -27700 -27700 -27700
-6000 0 0 0 0
6076985 6076985 6076985 6076985 6076985
-314312 -314312 -314312 -314312 -314312
-314312 -314312 -314312 -314312 -314312
-78578 -78578 -78578 -78578 -78578
-1328488 -1328488 -1289663 -1329800 -1329800
-164430 -164430 -194670 -164430 -164430
-550045 -550045 -550045 -550045 -550045
-20700 -20700 -20700 -20700 -20700
7857792 7857792 7857792 7857792 7857792
3614584 3614584 3614584 3614584 3614584
-471468 -471468 -471468 -471468 -875918
-471468 -471468 -471468 -471468 -875918
-117867 -117867 -117867 -117867 -197914
-1096737 -1096737 -1040621 -1094600 -3006900
-925975 -925975 -925975 -925975 0
7857792 7857792 7857792 7857792 7857792
3928896 3928896 3928896 3928896 3928896
0 0 0 0 10111252
0 0 0 0 6319532
0 0 0 0 523853
-240780 -240780 -240780 -240780 -240780
-240780 -240780 -240780 -240780 -240780
-60195 -60195 -60195 -60195 -60195
-181099 -181000 -173370 -175800 -175800
-229740 -229740 -229740 -229740 -229740
-169149 -302200 -151018 -411541 -411541
-150000 -300000 -150000 -150000 -150000
-601949 -601949 -601949 -601949 -601949
0 -340022 -340022 -340022 0
6019491 6019491 6019491 6019491 6019491
-31123 -66692 -66692 -66692 -66692
-31123 -66692 -66692 -66692 -66692
0 -82240 -82240 -82240 -82240
0 -88526 -88526 -88526 -88526
778077 1667308 1667308 1667308 1667308
-62070 -118095 -97567 -97179 -89614
-62070 -118095 -97567 -97179 -89614
0 -29524 0 0 0
0 -208636 -208636 -1061584 0
-100000 -100000 -100000 -100000 -100000
-46553 -46553 -46553 -46553 -46553
0 -212220 -105582 -105582 -105582
1551758 1551758 1551758 1551758 1551758
906809 0 0 0 0
0 469568 560088 526143 373392
0 387940 327324 351570 315201
0 543115 0 0 0
-1185237 0 0 0 0
-7943420 0 0 0 0
-1003583 0 0 0 0
-10146396 0 0 0 0
-2315387 0 0 0 0
-695363 0 0 0 0
-1134539 0 0 0 0
15293731 0 0 0 0
11054593 0 0 0 0
1394961 0 0 0 0
-485431 0 0 0 0
2063619 0 0 0 0
-62070 -98394 -100218 -98278 -111209
-62070 -98394 -100218 -98278 -111209
-329630 -329630 -329630 -329630 -329630
-46553 -46553 -46553 -46553 -46553
-88849 -88849 -88849 -88849 -88849
1551758 1551758 1551758 1551758 1551758
740318 0 0 0 0
0 0 0 0 148325
0 632503 792043 622320 214983
0 275599 161641 282873 303078
0 0 0 0 543115
-327035 -525592 -525592 -525592 -525592
-327035 -525592 -525592 -525592 -525592
-81759 -183957 -183957 -183957 -183957
-611629 -1590866 -1480488 -1480000 -1480500
0 0 0 -525592 -525592
0 0 0 -49181 0
6131908 8759869 8759869 8759869 8759869
2043969 4379935 4379935 4379935 4379935
-328157 -243079 -243079 -243079 -442867
-328157 -243079 -243079 -243079 -442867
-82039 -60770 -60770 -60770 -110717
-403920 -295717 -282700 -296100 -735700
-326263 -326263 -326263 -326263 -652526
-607699 -607699 -607699 -607699 -1215398
6076985 6076985 6076985 6076985 6076985
2126945 0 0 0 0
0 0 0 0 4994698
0 0 0 0 3257412
0 0 0 0 405132
0 -455752 -471468 -471468 -471468
0 -455752 -471468 -471468 -471468
0 -113938 -117867 -117867 -117867
0 -500000 -500000 -500000 -500000
0 -934482 -913856 -914000 -913900
0 7595866 7857792 7857792 7857792
0 3797933 3928896 3928896 3928896
-240780 -240780 -455868 -48156 -240780
-240780 -240780 -455868 -48156 -240780
-60195 -60195 -113967 -12039 -60195
-190107 -190107 -487570 -39400 -196800
-229740 -229740 -459480 0 -229740
5818841 6019491 6019491 1203898 6019491
200650 0 0 0 0
0 0 5377217 0 0
0 0 3226330 0 0
0 0 401299 0 0
-381362 -602150 -602150 -602150 -602150
-381362 -602150 -602150 -602150 -602150
-95340 -301075 -301075 -301075 -301075
-1883628 -3778579 -4316945 -4317000 -3630000
9534043 15053752 15053752 15053752 15053752
4767021 7526876 7526876 7526876 7526876
-240780 -240780 -240780 -240780 -240780
-240780 -240780 -240780 -240780 -240780
-60195 -60195 -60195 -60195 -60195
-269952 -269952 -258069 -270300 -270400
0 0 0 -240780 -240780
0 0 0 -49181 0
-6000 -18000 -12000 -12000 -12000
6019491 6019491 6019491 6019491 6019491
-146679 -314312 -314312 -314312 -314312
-146679 -314312 -314312 -314312 -314312
-36670 -78578 -78578 -78578 -78578
0 -548141 -482103 -482000 -922000
3666970 7857792 7857792 7857792 7857792
0 0 0 0 2095411
-572311 -525592 -525592 -525592 -525592
-572311 -525592 -525592 -525592 -525592
-183957 -183957 -183957 -183957 -183957
-2627961 -2627961 -2627961 -2627961 -2627961
0 -723400 0 0 0
-958994 0 -980493 -980000 -980500
9635856 8759869 8759869 8759869 8759869
4671931 4379935 4379935 4379935 4379935
-240780 -240780 -270967 -240780 -240780
-240780 -240780 -270967 -240780 -240780
-60195 -60195 -81263 -60195 -60195
-293122 -293122 -382894 -288800 -267200
-78855 -78855 -14280 -78855 -78855
-1164811 -1164811 -1164811 -1164811 -1164811
0 0 0 -433408 -433408
-300975 -300975 0 0 0
-609820 -609820 0 0 0
6019491 6019491 6019491 6019491 5618192
0 0 0 0 401299
0 0 2106822 0 0
-105325 -105325 -142189 -105325 -105325
-105325 -105325 -142189 -105325 -105325
0 0 -35547 0 0
0 0 -885166 -895575 -345896
2633131 2633131 2457589 2633131 2633131
0 0 175542 0 0
0 0 921596 0 0
-1672119 0 0 0 0
8712309 0 0 0 0
5917215 0 0 0 0
738632 0 0 0 0
2021745 0 0 0 0
1130649 0 0 0 0
-130870 -96940 0 0 0
-130870 -96940 0 0 0
-32717 0 0 0 0
-497961 -497961 -4541085 0 0
-121176 -121176 -121176 0 0
-355395 -355395 -355395 0 0
0 -24000 -12000 0 0
2423510 2423510 0 0 0
848229 0 0 0 0
0 0 2041883 0 0
0 0 1435726 0 0
0 0 178532 0 0
0 0 831399 0 0
0 0 452581 0 0
0 0 89535 0 0
-78774 -107540 -79659 -84970 -79659
-78774 -107540 -79659 -84970 -79659
-229740 -229740 -229740 -229740 -229740
0 0 -100012 -100012 -100012
0 0 -49181 0 0
-9700 -9700 -9700 -9700 -9700
-6000 0 0 0 0
1792334 1991482 1991482 1858717 1991482
132765 0 0 132765 0
44244 0 0 132772 0
0 697019 0 0 0
0 0 0 0 -88338
0 0 0 0 -88338
0 0 0 0 2208442
0 0 0 0 441688
-438662 -128415 -168546 -240780 -240780
-438662 -128415 -168546 -240780 -240780
-90307 -32104 -61494 -60195 -60195
-631309 -121575 -156984 -253500 -253500
-459480 0 -229740 -229740 -229740
-180585 -180585 -180585 -180585 -180585
-542740 -1359179 -1359179 -1359179 -1359179
-6000 -12000 -12000 -12000 -12000
6019491 3210395 4213644 6019491 6019491
4947039 0 0 0 0
3226330 0 0 0 0
401299 0 0 0 0
-86914 -86914 -86914 -117333 -86914
-86914 -86914 -86914 -117333 -86914
2172841 2172841 2172841 2172841 2172841
0 0 0 760494 0
-152224 -186397 -186397 -186397 -186397
-152224 -186397 -186397 -186397 -186397
-64645 -46599 -46599 -46599 -46599
-11696 -14588 -13945 -14600 -14700
0 -363771 -363771 -363771 -363771
0 -465992 -465992 -465992 -465992
2174628 4659917 4659917 4659917 4659917
1630971 0 0 0 0
-96940 -96940 -96940 -96940 -96940
-96940 -96940 -96940 -96940 -96940
-6000 -18000 -12000 -12000 -12000
2423510 2423510 2423510 2423510 2423510
-79659 -18587 0 0 0
-79659 -18587 0 0 0
1991482 464679 0 0 0
0 0 585090 0 0
0 0 443934 0 0
0 0 55761 0 0
0 0 617717 0 0
0 0 226682 0 0
0 0 292361 0 0
-88338 -88338 -88338 -88338 -88338
-88338 -88338 -88338 -88338 -88338
2208442 2208442 2208442 2208442 2208442
-105325 -105325 -142189 -105325 -105325
-105325 -105325 -142189 -105325 -105325
0 0 -35547 0 0
-66150 -66150 -66150 -66150 -66150
2633131 2633131 2633131 2633131 2633131
0 0 921596 0 0
-107540 -191634 0 -61072 -39830
-107540 -191634 0 -61072 -39830
-745577 -745577 0 -745577 -4374748
1991482 1659568 0 1526803 995741
697019 0 0 0 0
0 3131284 0 0 0
0 0 0 0 1494476
0 2134966 0 0 0
0 265530 0 0 0
0 0 0 0 521643
0 0 0 0 379312
0 0 0 0 47132
0 0 0 0 896686
0 0 0 0 867330
0 0 0 0 247829
-277270 -277270 -277270 -374315 -277270
-277270 -277270 -277270 -374315 -277270
-69318 -69318 -69318 -93579 -69318
-1300000 0 0 0 0
-308938 -388205 -371299 -519200 -384700
-693175 0 0 0 0
6931750 6931750 6931750 6931750 6931750
0 0 0 2426113 0
nnom_concepccon_tipo ccon_descripcion contrato nombreidentifica
22 + SUELDO POR ENCARGO 52046764 LOZANO VERGARA ALEXANDRA
mhov_identifi 2017-01 valor 2017 REGRES 1 2017-02 valor 2017 REGRES 2
52046764 3,940,390 4,206,367 265,977 3,476,815 3,711,500 234,685
2017-03 valor 2017 REGRES 3 2017-04 valor 2017 REGRES 4 2017-05
3,476,815 3,711,500 234,685 1,970,195 2,103,183 132,988 -
valor 2017 REGRES 5 regresion 2017 Valor Sara diferencia
- 868,335 713,327 155,008
ccon_tipo ccon_descripcion contrato nombreidentifica
+ HORA EXTRA NOCTURNA 5174649 ROMERO LIAN JOSE JAIME
+ HORAS EXTRAS DIURNAS 5174649 ROMERO LIAN JOSE JAIME
+ HORA EXTRA NOCTURNA 11377449 AREVALO GONZALEZ VICTOR MANUEL
+ HORAS EXTRAS DIURNAS 11377449 AREVALO GONZALEZ VICTOR MANUEL
+ HORA EXTRA NOCTURNA 19376924 OLARTE CAMARGO REINALDO
+ HORAS EXTRAS DIURNAS 19376924 OLARTE CAMARGO REINALDO
+ HORA EXTRA NOCTURNA 79861421 NIO CASTAEDA FREDY LEONARDO
+ HORAS EXTRAS DIURNAS 79861421 NIO CASTAEDA FREDY LEONARDO
+ HORA EXTRA NOCTURNA 80495011 MALDONADO SANDOVAL MAURICIO
+ HORAS EXTRAS DIURNAS 80495011 MALDONADO SANDOVAL MAURICIO
+ HORA EXTRA FESTIVA DIURNA 80874852 RAMOS GUATIBONZA DIEGO FERNANDO
+ HORA EXTRA NOCTURNA 80874852 RAMOS GUATIBONZA DIEGO FERNANDO
+ HORAS EXTRAS DIURNAS 80874852 RAMOS GUATIBONZA DIEGO FERNANDO
-
HED
HEN
HEF
HEFN
mhov_identifica alternoEmple alternoHojaVi 2017-01 2017-02 2/1/2017 Retro feb
5174649 0 - 339,447 362,360 22,913
5174649 0 - 371,775 396,870 25,095
11377449 44 - 339,447 362,360 22,913
11377449 39.5 - 149,518 159,611 10,093
19376924 45 - 684,552 730,759 46,207
19376924 30 - 238,421 254,515 16,094
79861421 32 - 362,077 386,517 24,440
79861421 37 - 161,641 172,552 10,911
80495011 33 - 469,568 501,264 31,696
80495011 39 - 387,940 414,126 26,186
80874852 11.5 - -
80874852 19 - 632,503 675,197 42,694
80874852 37.5 - 275,599 294,202 18,603
1,656,502 6902
8,628 25% 1,726
12,079 75% 5,177
13,804 100% 6,902
17,255 150% 10,353
1,551,758.00
6465.6583333
12,931.32
2017-03 3/1/2017 Retro marzo 2017-04 2/1/2017 Retro abr 2017-05
418,651 446,910 28,259 475,226 507,304 32,078 429,966
428,350 457,264 28,914 387,940 414,126 26,186 347,529
667,579 712,641 45,062 837,303 893,821 56,518 497,856
250,544 267,456 16,912 129,313 138,042 8,729 319,242
480,883 513,343 32,460 644,949 688,484 43,535 509,171
218,216 232,946 14,730 266,708 284,711 18,003 242,462
729,811 779,074 49,263 831,645 887,782 56,137 362,077
206,093 220,004 13,911 133,354 142,356 9,002 299,037
560,088 597,894 37,806 526,143 561,658 35,515 373,392
327,324 349,418 22,094 351,570 375,301 23,731 315,201
- - 148,325
792,043 845,506 53,463 622,320 664,326 42,006 214,983
161,641 172,552 10,911 282,873 301,967 19,094 303,078
2/1/2017 Retro Toral retro nomina - sara
458,989 29,023 112,273 112,273 0
370,987 23,458 103,653 103,652 1
531,461 33,605 158,098 158,098 (0)
340,791 21,549 57,283 57,283 (0)
543,540 34,369 156,570 156,571 (1)
258,828 16,366 65,193 65,193 (0)
386,517 24,440 154,279 154,280 (1)
319,222 20,185 54,009 54,009 (0)
398,596 25,204 130,221 130,221 (0)
336,477 21,276 93,287 93,286 1
158,748 10,423 10,423 30,267 (19,844)
229,495 14,512 152,675 152,675 0
323,536 20,458 69,065 69,066 (1)
1,317,029 1,336,874
nnom_concept
ccon_descripcion nombreidentifica
o
40 BONIFICACION SERVICIOS MATALLANA GARCIA GERMAN
40 BONIFICACION SERVICIOS VELANDIA SEPULVEDA ORLANDO
40 BONIFICACION SERVICIOS MORALES SIERRA JAVIER RENE
40 BONIFICACION SERVICIOS MARTINEZ MORALES GLORIA TERESA
40 BONIFICACION SERVICIOS ROJAS ALVAREZ PEDRO DE JESUS
40 BONIFICACION SERVICIOS VASQUEZ LARA LUIS CARLOS
40 BONIFICACION SERVICIOS OSORNO MONSALVE JOSE FERNANDO
40 BONIFICACION SERVICIOS AREVALO GONZALEZ VICTOR MANUEL
40 BONIFICACION SERVICIOS FERNANDEZ QUIROGA GELLMAN GIOVANNY
40 BONIFICACION SERVICIOS SEPULVEDA CASTAEDA VICTOR MANUEL
40 BONIFICACION SERVICIOS RESTREPO RESTREPO JOHON ALBERT
40 BONIFICACION SERVICIOS ALZATE BEDOYA RODRIGO
40 BONIFICACION SERVICIOS OLARTE CAMARGO REINALDO
40 BONIFICACION SERVICIOS FAJARDO RONCANCIO DOLLY YANETH
40 BONIFICACION SERVICIOS ESTRADA MONTES CLAUDIA CRISTINA
40 BONIFICACION SERVICIOS OSPINA RODRIGUEZ LUZ ADRIANA
40 BONIFICACION SERVICIOS RUEDA CALDERON ADRIANA LISSETE
40 BONIFICACION SERVICIOS HENAO HENAO JOHANNA
40 BONIFICACION SERVICIOS PEREZ QUINTERO MYRIAM
40 BONIFICACION SERVICIOS PINZON TELLEZ MYRIAM CONCEPCION
40 BONIFICACION SERVICIOS TOVAR PULECIO ELSA CRISTINA
40 BONIFICACION SERVICIOS HURTADO ACEVEDO MARIELA
40 BONIFICACION SERVICIOS RINCON MALAVER LUZ ALEXZANDRA
40 BONIFICACION SERVICIOS CERON GIL MARIA ROSA
40 BONIFICACION SERVICIOS PEA MUGNO CAROLINA ESTHER
40 BONIFICACION SERVICIOS VILLAGRAN SOLORZANO NORMA ALEXANDRA
40 BONIFICACION SERVICIOS RODRIGUEZ RAMIREZ SANDRA MILENA
40 BONIFICACION SERVICIOS GARAY DIAZ YULI ANDREA
40 BONIFICACION SERVICIOS URIBE PONTON MARIA DEL PILAR
40 BONIFICACION SERVICIOS DUARTE MEDINA IVONNE LORENA
40 BONIFICACION SERVICIOS CICERI POLO LEIDY ADRIANA
40 BONIFICACION SERVICIOS ORDOEZ LOZADA YASMIN LORENA
40 BONIFICACION SERVICIOS ACOSTA MEJIA JUAN EUGENIO
40 BONIFICACION SERVICIOS OSORIO OSCAR ORLANDO
40 BONIFICACION SERVICIOS CRUZ CORTES FERNANDO
40 BONIFICACION SERVICIOS GARCIA RUIZ CARLOS ERNESTO
40 BONIFICACION SERVICIOS GALVIS CARRASCO LUIS EDUARDO
40 BONIFICACION SERVICIOS RODRIGUEZ GONZALEZ FRANKLYN EDGARD
40 BONIFICACION SERVICIOS BUSTOS CORAL HOLMAN DARIO
40 BONIFICACION SERVICIOS NIO CASTAEDA FREDY LEONARDO
40 BONIFICACION SERVICIOS MALDONADO SANDOVAL MAURICIO
40 BONIFICACION SERVICIOS RAMOS GUATIBONZA DIEGO FERNANDO
40 BONIFICACION SERVICIOS MONROY DELGADO BORIS ERNESTO
40 BONIFICACION SERVICIOS REY SOLANO NICOLAS
40 BONIFICACION SERVICIOS SERRANO MORALES LUIS CARLOS
40 BONIFICACION SERVICIOS ZAMORA ZAMORA CARLOS ESTEBAN
40 BONIFICACION SERVICIOS ARCINIEGAS PINZON ERIKA ALEXANDRA
40 BONIFICACION SERVICIOS GOMEZ DUARTE DIEGO FELIPE
40 BONIFICACION SERVICIOS FRANCO CONTRERAS ANDREY DANIEL
40 BONIFICACION SERVICIOS RUIZ MARIN EDGAR DANIEL
40 BONIFICACION SERVICIOS LOZANO ROJAS ELIANA
BONIFICACION SERVICIOS ACOSTA ROMERO LENA TATIANA
2,355,459.00 4,976,602.00
3719145.78947368 7857792.63157895
11576938.4210526
mhov_identific 2017-02
2017-01 2017-01 ajus retro enero 2017-02 retro feb
a ajuste
3198613 2,126,945 2,270,514 143,569 -
4234856 9,103,520 9,718,008 614,488 -
5969206 4,125,341 4,403,801 278,460 -
20687201 - - - -
7219688 - -
10255701 - -
10272984 - -
11377449 - -
11440397 921,596 983,804 62,208 -
16076230 2,489,122 2,657,138 168,016 -
18465028 - -
18495452 - 4,598,931 4,909,360 310,429
19376924 - -
23498782 - -
30315901 - 3,021,817 3,225,789 203,972
35513911 - 849,412 906,747 57,335
37550602 - 772,955 825,129 52,174
44003148 697,019 744,068 47,049 -
51552686 - 772,955 825,129 52,174
51818235 2,489,122 2,589,875 100,753 -
51880171 - 2,750,227 2,935,868 185,641
52063866 - -
52088014 - -
52209585 - 921,596 983,804 62,208
52415215 2,489,122 2,657,138 168,016 -
52434389 - -
52488001 5,268,813 5,624,458 355,645 -
52906022 697,019 744,068 47,049 -
52919368 2,426,113 2,589,875 163,762 -
53907110 1,522,718 1,625,502 102,784 -
55067315 - -
55169611 - -
70568024 3,021,817 3,225,789 203,972 -
79279247 - -
79324512 - 760,494 811,828 51,334
79357546 2,750,227 2,935,868 185,641 -
79414994 - 772,955 825,129 52,174
79515014 - -
79533504 - -
79861421 543,115 579,776 36,661 -
80495011 - 543,115 579,776 36,661
80874852 - -
81720179 2,126,945 2,270,514 143,569 -
91524273 - -
91527556 - -
1015415797 848,229 905,484 57,255 -
1015998846 - 697,019 744,068 47,049
1032444158 - -
1045676852 1,630,971 1,741,062 110,091 -
1101690561 - -
1108931390 697,019 744,068 47,049 -
1128051549 - -
2017-03 2017-04
2017-03 retro marzo 2017-04 retro abril 2017-05
-ajuste ajuste
- - -
- - -
- - -
- - 5,624,458 5,624,458 -
- - 6,077,892
- - 2,735,104
4,051,928 4,325,433 273,505 - -
- - 543,115
- - -
- - -
- 3,021,817 3,225,789 203,972 -
- - -
543,115 579,776 36,661 - -
- 6,077,892 6,488,150 410,258 -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- 4,125,341 4,403,801 278,460 -
- 2,126,945 2,270,514 143,569 -
- - -
- - -
- - 2,426,113
- - -
- - -
- - -
- - -
- 2,126,945 2,270,514 143,569 -
2,735,104 2,919,724 184,620 - -
- - -
2,750,227 2,935,868 185,641 - -
- - -
- - -
- - -
3,021,817 3,225,789 203,972 - -
- - 2,750,227
- - -
- - -
- - 543,115
- - -
2,106,822 2,249,032 142,210 - -
921,596 983,804 62,208 - -
- - -
- - -
- 760,494 811,828 51,334 -
- - -
921,596 983,804 62,208 - -
- - -
- 2,426,113 2,589,875 163,762 -
2017-05
retro mayo Encargo salario 2017 prim s retroactivo nomina sara
ajuste
- 6,487,182 143,569 -1983376
- 18,510,491 9,255,246 614,488 -8489032
- 8,388,193 4,194,097 278,460 -3846881
7,681,688 8,388,193 - 5,624,458 5624458
6,488,150 410,258 3,970,188 8,388,193 6,179,191 410,258 -5667634
2,919,724 184,620 - 8,342,068 184,620 -2550484
3,970,188 8,388,193 273,505 -3778423
579,776 36,661 1,656,502 36,661 -506454
- 2,810,868 62,208 -859388
- 7,591,824 168,016 -3924271
- 9,216,541 203,972 -2817845
- 9,351,161 4,675,581 310,429 -4288502
- 1,656,502 36,661 -506454
3,970,188 8,388,193 6,179,191 410,258 -5667634
- 9,216,541 203,972 -2817845
- 2,590,707 57,335 -792077
- 2,357,512 52,174 -720781
- 2,125,908 47,049 -649970
- 2,357,512 52,174 -720781
- 7,399,644 100,753 -3924271
- 8,388,193 185,641 -2564586
- 8,388,193 4,194,097 278,460 -3846881
- 6,487,182 143,569 -1983376
- 2,810,868 62,208 -859388
- 7,591,824 168,016 -3924271
2,589,875 163,762 7,399,644 163,762 -2262351
6,718,720 9,351,161 - 355,645 -2100938
- 2,125,908 47,049 0
- 7,399,644 163,762 0
- 4,644,292 102,784 -1419934
- 6,487,182 143,569 -1983376
1,854,886 6,487,182 184,620 -2550484
- 9,216,541 203,972 -2817845
- 8,388,193 185,641 -2564586
- 2,319,508 51,334 -709160
- 8,388,193 185,641 -2564586
- 2,357,512 52,174 -720781
- 9,216,541 203,972 -2817845
2,935,868 185,641 8,388,193 185,641 -2564586
- 1,656,502 36,661 -506454
- 1,656,502 36,661 -506454
579,776 36,661 1,656,502 36,661 -506454
- 6,487,182 143,569 -1983376
- 6,425,807 142,210 -1964612
- 2,810,868 62,208 -859388
- 2,587,097 57,255 0
- 2,125,908 47,049 -649970
- 2,319,508 51,334 -709160
- 4,974,462 110,091 -1520880
- 2,810,868 62,208 -859388
- 2,125,908 47,049 0
- 7,399,644 163,762 -2262351
Nomina
(2,126,945) CRUZ CORTES FERNANDO 79324512
(9,103,520) HENAO HENAO JOHANNA 44003148
(4,125,341) HURTADO ACEVEDO MARIELA 52063866
(0) MARTINEZ MORALES GLORIA TERESA 20687201
(6,077,892) ORDOEZ LOZADA YASMIN LORENA 55169611
(2,735,104) OSPINA RODRIGUEZ LUZ ADRIANA 35513911
(4,051,928) PEREZ QUINTERO MYRIAM 51552686
(543,115) RINCON MALAVER LUZ ALEXZANDRA 52088014
(921,596) VELANDIA SEPULVEDA ORLANDO 4234856
(4,092,287) ALZATE BEDOYA RODRIGO 18495452
(3,021,817) CERON GIL MARIA ROSA 52209585
(4,598,931) GALVIS CARRASCO LUIS EDUARDO 79414994
(543,115) MATALLANA GARCIA GERMAN 3198613
(6,077,892) MORALES SIERRA JAVIER RENE 5969206
(3,021,817) NIO CASTAEDA FREDY LEONARDO 79861421
(849,412) REY SOLANO NICOLAS 91524273
(772,955) RODRIGUEZ GONZALEZ FRANKLYN EDGARD 79515014
(697,019) RODRIGUEZ RAMIREZ SANDRA MILENA 52488001
(772,955) TOVAR PULECIO ELSA CRISTINA 51880171
(4,025,024) ACOSTA ROMERO LENA TATIANA 1.13E+09
(2,750,227) ARCINIEGAS PINZON ERIKA ALEXANDRA 1.02E+09
(4,125,341) AREVALO GONZALEZ VICTOR MANUEL 11377449
(2,126,945) ESTRADA MONTES CLAUDIA CRISTINA 30315901
(921,596) GOMEZ DUARTE DIEGO FELIPE 1.03E+09
(4,092,287) MONROY DELGADO BORIS ERNESTO 81720179
(2,426,113) OSORIO . OSCAR ORLANDO 79279247
(2,456,583) ROJAS ALVAREZ PEDRO DE JESUS 7219688
(47,049) ACOSTA MEJIA JUAN EUGENIO 70568024
(163,762) BUSTOS CORAL HOLMAN DARIO 79533504
(1,522,718) DUARTE MEDINA IVONNE LORENA 53907110
(2,126,945) MALDONADO SANDOVAL MAURICIO 80495011
(2,735,104) PINZON TELLEZ MYRIAM CONCEPCION 51818235
(3,021,817) SERRANO MORALES LUIS CARLOS 91527556
(2,750,227) VILLAGRAN SOLORZANO NORMA ALEXANDRA 52434389
(760,494) CICERI POLO LEIDY ADRIANA 55067315
(2,750,227) FAJARDO RONCANCIO DOLLY YANETH 23498782
(772,955) PEA MUGNO CAROLINA ESTHER 52415215
(3,021,817) RAMOS GUATIBONZA DIEGO FERNANDO 80874852
(2,750,227) FERNANDEZ QUIROGA GELLMAN GIOVANNY 11440397
(543,115) FRANCO CONTRERAS ANDREY DANIEL 1.05E+09
(543,115) GARCIA RUIZ CARLOS ERNESTO 79357546
(543,115) OLARTE CAMARGO REINALDO 19376924
(2,126,945) OSORNO MONSALVE JOSE FERNANDO 10272984
(2,106,822) RESTREPO RESTREPO JOHON ALBERT 18465028
(921,596) RUEDA CALDERON ADRIANA LISSETE 37550602
(57,255) RUIZ MARIN EDGAR DANIEL 1.1E+09
(697,019) SEPULVEDA CASTAEDA VICTOR MANUEL 16076230
(760,494) VASQUEZ LARA LUIS CARLOS 10255701
(1,630,971)
(921,596)
(47,049)
(2,426,113)
Total
general
BONIFICACION SERVICIOS -709160
BONIFICACION SERVICIOS -649970
BONIFICACION SERVICIOS -3846881
BONIFICACION SERVICIOS 5624458
BONIFICACION SERVICIOS -2550484
BONIFICACION SERVICIOS -792077
BONIFICACION SERVICIOS -720781
BONIFICACION SERVICIOS -1983376
BONIFICACION SERVICIOS -8489032
BONIFICACION SERVICIOS -4288502
BONIFICACION SERVICIOS -859388
BONIFICACION SERVICIOS -720781
BONIFICACION SERVICIOS -1983376
BONIFICACION SERVICIOS -3846881
BONIFICACION SERVICIOS -506454
BONIFICACION SERVICIOS -1964612
BONIFICACION SERVICIOS -2817845
BONIFICACION SERVICIOS -2100938
BONIFICACION SERVICIOS -2564586
BONIFICACION SERVICIOS -2262351
BONIFICACION SERVICIOS -649970
BONIFICACION SERVICIOS -506454
BONIFICACION SERVICIOS -2817845
BONIFICACION SERVICIOS -709160
BONIFICACION SERVICIOS -1983376
BONIFICACION SERVICIOS -2564586
BONIFICACION SERVICIOS -5667634
BONIFICACION SERVICIOS -2817845
BONIFICACION SERVICIOS -2564586
BONIFICACION SERVICIOS -1419934
BONIFICACION SERVICIOS -506454
BONIFICACION SERVICIOS -3924271
BONIFICACION SERVICIOS -859388
BONIFICACION SERVICIOS -2262351
BONIFICACION SERVICIOS -1983376
BONIFICACION SERVICIOS -5667634
BONIFICACION SERVICIOS -3924271
BONIFICACION SERVICIOS -506454
BONIFICACION SERVICIOS -859388
BONIFICACION SERVICIOS -1520880
BONIFICACION SERVICIOS -2564586
BONIFICACION SERVICIOS -506454
BONIFICACION SERVICIOS -3778423
BONIFICACION SERVICIOS -2817845
BONIFICACION SERVICIOS -720781
BONIFICACION SERVICIOS -859388
BONIFICACION SERVICIOS -3924271
BONIFICACION SERVICIOS -2550484
-9.9E+07
contrato cedula Concepto nombresvalor2 finicial
32675272 32675272 INCAP. A CARGO PATRON SARABIA 1 4/1/2017
nombrescompleto ffinal valor SALARIO 2017
SARABIA HUYKE MARIA GABRIELA 4/30/2017 237,059.00 7,591,824
Difere
152,683
27,088
305,365
46,789
(6,984)
uma de RETRI 2017 cedula
GOMEZ SILVA DORYS 27,088 0 39547747
GOMEZ SILVA DORYS 27,088 - 27,088
contrato cedula Concepto valor2 nombrescomplet
31,986,131 3,198,613 INCAPACIDAD ENFERMEDAD GENERAL 28 MATALLANA GARCI
31,986,131 3,198,613 INCAPACIDAD ENFERMEDAD GENERAL 30 MATALLANA GARCI
31,986,131 3,198,613 INCAPACIDAD ENFERMEDAD GENERAL 1 MATALLANA GARCI
22,509,551 22,509,551 INCAPACIDAD ENFERMEDAD GENERAL 1 ARTETA MOLINA N
22,509,551 22,509,551 INCAPACIDAD ENFERMEDAD GENERAL 30 ARTETA MOLINA N
22,509,551 22,509,551 INCAPACIDAD ENFERMEDAD GENERAL 2 ARTETA MOLINA N
2,699,652,301 26,996,523 INCAPACIDAD ENFERMEDAD GENERAL 8 NIEVES ZARATE M
2,699,652,301 26,996,523 INCAPACIDAD ENFERMEDAD GENERAL 1 NIEVES ZARATE M
35,513,911 35,513,911 INCAPACIDAD ENFERMEDAD GENERAL 13 OSPINA RODRIGUE
51,552,686 51,552,686 INCAPACIDAD ENFERMEDAD GENERAL 1 PEREZ QUINTERO
52,352,173 52,352,173 INCAPACIDAD ENFERMEDAD GENERAL 13 LOPEZ CHAPARRO
52,415,215 52,415,215 INCAPACIDAD ENFERMEDAD GENERAL 1 PEA MUGNO CAR
53,044,793 53,044,793 INCAPACIDAD ENFERMEDAD GENERAL 8 SANDOVAL GALVIS
55,067,315 55,067,315 INCAPACIDAD ENFERMEDAD GENERAL 3 CICERI POLO LEID
79,279,247 79,279,247 INCAPACIDAD ENFERMEDAD GENERAL 2 OSORIO . OSCAR
79,886,609 79,886,609 INCAPACIDAD ENFERMEDAD GENERAL 1 NOVOA DE LA CRU
1,015,998,846 1,015,998,846 INCAPACIDAD ENFERMEDAD GENERAL 1 ARCINIEGAS PINZ
1,015,998,846 1,015,998,846 INCAPACIDAD ENFERMEDAD GENERAL 3 ARCINIEGAS PINZ
TOTAL
(532,329)
86,438
(197,974)
(927,119)
10,663
15,202
(1,739)
2,999
66.67% INCA 2017 valor SARA Retroactivo
4,324,788 4,036,469 5,104,711 (1,068,242) Suma de Retroactivo
4,324,788 4,324,788 4,051,526 273,262 cedula
4,324,788 144,160 122,444 21,716 3,198,613
5,592,129 186,404 174,622 11,782 22,509,551
5,592,129 5,592,129 5,238,790 353,339 26,996,523
5,592,129 372,809 349,253 23,556 35,513,911
4,283,871 1,142,366 1,070,044 72,322 51,552,686
4,283,871 142,796 133,766 9,030 52,352,173
1,727,138 748,426 946,400 (197,974) 52,415,215
1,571,675 52,389 49,079 3,310 53,044,793
9,351,161 4,052,170 3,796,133 256,037 55,067,315
5,061,216 168,707 158,044 10,663 79,279,247
1,571,675 419,113 392,631 26,482 79,886,609
4,324,788 432,479 405,153 27,326 1,015,998,846
5,592,129 372,809 349,244 23,565 Total general
6,092,198 203,073 191,861 11,212
1,417,272 47,242 44,244 2,998
1,417,272 141,727 132,772 8,955
nombrescompleto Total
MATALLANA GARCIA GERMAN (773,265)
ARTETA MOLINA NEIVIS DEL SOCORRO 388,677
NIEVES ZARATE MARGARITA TERESA 81,351
OSPINA RODRIGUEZ LUZ ADRIANA (197,974)
PEREZ QUINTERO MYRIAM 3,310
LOPEZ CHAPARRO MIREYA 256,037
PEA MUGNO CAROLINA ESTHER 10,663
SANDOVAL GALVIS CAROL MAYERLY 26,482
CICERI POLO LEIDY ADRIANA 27,326
OSORIO . OSCAR ORLANDO 23,565
NOVOA DE LA CRUZ CARLOS JOSE 11,212
ARCINIEGAS PINZON ERIKA ALEXANDRA 11,954
(130,662)
contrato cedula Concepto empresa valor2
52046764 52046764 PRIMA SALARIAL AGENCIA NACIONAL DE HIDROCARBUROS 13
52046764 52046764 PRIMA SALARIAL AGENCIA NACIONAL DE HIDROCARBUROS 50
cedula
4407303
13700918
52046764
52488001
72252359
79496220
80880860
66 60000
66000
126000
Alexandra
Martha
Alexandra
Carol
Yury
La seora de atrs
Tati
kary
piedad
liz
la guerrillera
Amparito
Liliana
Alejandra
nombrescompleto ffinal Naturaleza NombCentro
LOZANO VERGARA ALEXANDRA 4/30/2017 Debito TECNICO
LOZANO VERGARA ALEXANDRA 5/31/2017 Debito TECNICO
9000
La seora de atrs
a guerrillera
valor Fechapago Salario 2017 prima 2017 Reto 2017
2,508,336 4/30/2017 12,358,381 2,677,649 169,313
5,788,469 5/24/2017 12,358,381 6,179,191 390,722
###
4675580.5 4379934.29
9,635,856.00 2181937.5667 2043969.33
8759869.0909091 -137968.233
291,996
145,998
291,996
Suma de Reto 2017
contrato cedula Concepto NombZonaEco
cedula nombrescomplet2
20687201 MARTINEZ MORALES GLORIA TERE
52046764 LOZANO VERGARA ALEXANDRA
52488001 RODRIGUEZ RAMIREZ SANDRA MIL
79496220 ORTIZ TOVAR JORGE ALIRIO
Fechapago nombrescomplet2 valor2
NS Salak
Enero 508,064 -
Febreo 118,548 299,553
Marzo 390,722
Abril 390,722
Mayo 390,722
Regresion
valor 2016
calculada Suma de Regresion calculada
1,003,583 67,742 79,496,220
7,526,861 508,080 79,637,740
7,526,861 508,080 79,687,253
7,526,861 508,080 80,407,547
4,265,230 287,903 91,225,121
11,576,937 12358381
5,788,469.00 6179191
15053752 16069881
7526876 8034941
4437826 4737379
299553
ORTIZ TOVAR JORGE ALIRIO 626,628 79496220
BASTIDAS CUBILLOS CARLOS ABEL 1,086,262 79637740
VILA FRANCO JUAN CARLOS 1,182,582 79687253
RODRIGUEZ BASTIDAS EDGAR EMILIO 1,219,924 80407547
MEJIA TETTE OMAR ALONSO 2,354,033 91225121
ORTIZ TOVAR JORGE ALIRIO 626,628 6,786,718 (6,160,090)
BASTIDAS CUBILLOS CARLOS ABEL 1,086,262 1,086,264 (2)
VILA FRANCO JUAN CARLOS 1,182,582 1,182,580 2
RODRIGUEZ BASTIDAS EDGAR EMILIO 1,219,924 1,219,925 (1)
MEJIA TETTE OMAR ALONSO 2,354,033 2,354,035 (2)
contrato cedula Concepto finicial nombrescomplet
52,046,764 52046764 ASIGNACION BASICA 1/1/2017 LOZANO VERGA
52,046,764 52046764 ASIGNACION BASICA 1/1/2017 LOZANO VERGA
52,046,764 52046764 ASIGNACION BASICA 2/1/2017 LOZANO VERGA
52,046,764 52046764 ASIGNACION BASICA 3/1/2017 LOZANO VERGA
52,046,764 52046764 ASIGNACION BASICA 4/1/2017 LOZANO VERGA
52,046,764 52046764 ASIGNACION BASICA 5/1/2017 LOZANO VERGA
Dif
2,720,034
(21,938,074) -
935,788
19,848,712
(614,435)
559,213
22,749,677 35359.8666667
1,422,106
286,529
4,481
22,444,313
1,097,275
125,465
1,606,436
648,718
951,385
159,120
596,280
176,800
(471,502)
22,902,360
59,129
327,174
212,591
(471,502)
(428,387)
165,792
416,721
Suma de Retroctivo
-
-
-
-
-
-
-
cedula CodigoConcenombrescompvalor2 Concepto2 finicial
4120877 60 CELY GOMEZ 0 VACACIONES DEL PERIODO 5/1/2017
4120877 70 CELY GOMEZ 0 PRIMA VACACIONES 5/1/2017
4120877 75 CELY GOMEZ 0 BONIFICACION RECREACION 5/1/2017
6776984 60 CUERVO ORD 0 VACACIONES DEL PERIODO 5/1/2017
6776984 70 CUERVO ORD 0 PRIMA VACACIONES 5/1/2017
6776984 75 CUERVO ORD 0 BONIFICACION RECREACION 5/1/2017
52910781 60 BUITRAGO R 0 VACACIONES DEL PERIODO 3/1/2017
52910781 70 BUITRAGO R 0 PRIMA VACACIONES 3/1/2017
52910781 75 BUITRAGO R 0 BONIFICACION RECREACION 3/1/2017
9395742 60 SEPULVEDA 0 VACACIONES DEL PERIODO 5/1/2017
9395742 70 SEPULVEDA 0 PRIMA VACACIONES 5/1/2017
9395742 75 SEPULVEDA 0 BONIFICACION RECREACION 5/1/2017
10272984 60 OSORNO MON 0 VACACIONES DEL PERIODO 5/1/2017
10272984 70 OSORNO MON 0 PRIMA VACACIONES 5/1/2017
10272984 75 OSORNO MON 0 BONIFICACION RECREACION 5/1/2017
16076230 60 SEPULVEDA 0 VACACIONES DEL PERIODO 2/1/2017
16076230 70 SEPULVEDA 0 PRIMA VACACIONES 2/1/2017
16076230 75 SEPULVEDA 0 BONIFICACION RECREACION 2/1/2017
16077540 60 RAMIREZ VAL 0 VACACIONES DEL PERIODO 2/1/2017
16077540 70 RAMIREZ VAL 0 PRIMA VACACIONES 2/1/2017
16077540 75 RAMIREZ VAL 0 BONIFICACION RECREACION 2/1/2017
18465028 60 RESTREPO R 0 VACACIONES DEL PERIODO 1/1/2017
18465028 70 RESTREPO R 0 PRIMA VACACIONES 1/1/2017
18465028 75 RESTREPO R 0 BONIFICACION RECREACION 1/1/2017
18465028 60 RESTREPO R 0 VACACIONES DEL PERIODO 4/1/2017
18465028 70 RESTREPO R 0 PRIMA VACACIONES 4/1/2017
18465028 75 RESTREPO R 0 BONIFICACION RECREACION 4/1/2017
54693 147,026.00
27,347.00
94,498
cedula CodigoConcenombrescompvalor2 Concepto2 finicial
4407303 302 BARCO LOPE 0 VACACIONES LIQ PRESTACIONES 5/1/2017
4407303 304 BARCO LOPE 0 PRIMA VACACIONES LIQ PRESTA 5/1/2017
4407303 306 BARCO LOPE 0 BON RECREACION LIQ PRESTACI 5/1/2017
4407303 312 BARCO LOPE 0 PRIMA NAVIDAD LIQ PRESTACION 5/1/2017
4407303 314 BARCO LOPE 0 BONIF. DE SERVICIOS LIQ.PREST 5/1/2017
1070011070 302 COLMENARES 0 VACACIONES LIQ PRESTACIONES 3/1/2017
1070011070 304 COLMENARES 0 PRIMA VACACIONES LIQ PRESTA 3/1/2017
1070011070 306 COLMENARES 0 BON RECREACION LIQ PRESTACI 3/1/2017
1070011070 310 COLMENARES 0 PRIMA SERV LIQ PRESTACIONES 3/1/2017
1070011070 312 COLMENARES 0 PRIMA NAVIDAD LIQ PRESTACION 3/1/2017
1070011070 314 COLMENARES 0 BONIF. DE SERVICIOS LIQ.PREST 3/1/2017
66870547 302 DOSSMAN CO 0 VACACIONES LIQ PRESTACIONES 3/1/2017
66870547 304 DOSSMAN CO 0 PRIMA VACACIONES LIQ PRESTA 3/1/2017
66870547 306 DOSSMAN CO 0 BON RECREACION LIQ PRESTACI 3/1/2017
39547747 302 GOMEZ SILV 0 VACACIONES LIQ PRESTACIONES 5/1/2017
39547747 304 GOMEZ SILV 0 PRIMA VACACIONES LIQ PRESTA 5/1/2017
39547747 306 GOMEZ SILV 0 BON RECREACION LIQ PRESTACI 5/1/2017
39547747 310 GOMEZ SILV 0 PRIMA SERV LIQ PRESTACIONES 5/1/2017
39547747 312 GOMEZ SILV 0 PRIMA NAVIDAD LIQ PRESTACION 5/1/2017
39547747 314 GOMEZ SILV 0 BONIF. DE SERVICIOS LIQ.PREST 5/1/2017
66870547 312 DOSSMAN CO 0 PRIMA NAVIDAD LIQ PRESTACION 3/1/2017
66870547 314 DOSSMAN CO 0 BONIF. DE SERVICIOS LIQ.PREST 3/1/2017
52906022 302 GARAY DIAZ 0 VACACIONES LIQ PRESTACIONES 3/1/2017
52110590 302 PARDO RODRI 0 VACACIONES LIQ PRESTACIONES 1/1/2017
52110590 304 PARDO RODRI 0 PRIMA VACACIONES LIQ PRESTA 1/1/2017
52110590 306 PARDO RODRI 0 BON RECREACION LIQ PRESTACI 1/1/2017
52110590 310 PARDO RODRI 0 PRIMA SERV LIQ PRESTACIONES 1/1/2017
52110590 312 PARDO RODRI 0 PRIMA NAVIDAD LIQ PRESTACION 1/1/2017
52110590 314 PARDO RODRI 0 BONIF. DE SERVICIOS LIQ.PREST 1/1/2017
52906022 60 GARAY DIAZ 0 VACACIONES DEL PERIODO 1/1/2017
52906022 70 GARAY DIAZ 0 PRIMA VACACIONES 1/1/2017
52906022 75 GARAY DIAZ 0 BONIFICACION RECREACION 1/1/2017
52906022 304 GARAY DIAZ 0 PRIMA VACACIONES LIQ PRESTA 3/1/2017
52906022 306 GARAY DIAZ 0 BON RECREACION LIQ PRESTACI 3/1/2017
52906022 310 GARAY DIAZ 0 PRIMA SERV LIQ PRESTACIONES 3/1/2017
52906022 312 GARAY DIAZ 0 PRIMA NAVIDAD LIQ PRESTACION 3/1/2017
52906022 314 GARAY DIAZ 0 BONIF. DE SERVICIOS LIQ.PREST 3/1/2017
52919368 302 URIBE PONTO 0 VACACIONES LIQ PRESTACIONES 4/1/2017
52919368 304 URIBE PONTO 0 PRIMA VACACIONES LIQ PRESTA 4/1/2017
52919368 306 URIBE PONTO 0 BON RECREACION LIQ PRESTACI 4/1/2017
52919368 310 URIBE PONTO 0 PRIMA SERV LIQ PRESTACIONES 4/1/2017
52919368 312 URIBE PONTO 0 PRIMA NAVIDAD LIQ PRESTACION 4/1/2017
52919368 314 URIBE PONTO 0 BONIF. DE SERVICIOS LIQ.PREST 4/1/2017
79200440 302 BERNAL PAR 0 VACACIONES LIQ PRESTACIONES 5/1/2017
79200440 304 BERNAL PAR 0 PRIMA VACACIONES LIQ PRESTA 5/1/2017
79200440 306 BERNAL PAR 0 BON RECREACION LIQ PRESTACI 5/1/2017
79200440 310 BERNAL PAR 0 PRIMA SERV LIQ PRESTACIONES 5/1/2017
79200440 312 BERNAL PAR 0 PRIMA NAVIDAD LIQ PRESTACION 5/1/2017
79200440 314 BERNAL PAR 0 BONIF. DE SERVICIOS LIQ.PREST 5/1/2017
79313258 302 OTERO GIRA 0 VACACIONES LIQ PRESTACIONES 1/1/2017
79313258 304 OTERO GIRA 0 PRIMA VACACIONES LIQ PRESTA 1/1/2017
79313258 306 OTERO GIRA 0 BON RECREACION LIQ PRESTACI 1/1/2017
79313258 310 OTERO GIRA 0 PRIMA SERV LIQ PRESTACIONES 1/1/2017
79313258 312 OTERO GIRA 0 PRIMA NAVIDAD LIQ PRESTACION 1/1/2017
79313258 314 OTERO GIRA 0 BONIF. DE SERVICIOS LIQ.PREST 1/1/2017
11444448 302 VENEGAS CU 0 VACACIONES LIQ PRESTACIONES 3/1/2017
11444448 304 VENEGAS CU 0 PRIMA VACACIONES LIQ PRESTA 3/1/2017
11444448 306 VENEGAS CU 0 BON RECREACION LIQ PRESTACI 3/1/2017
11444448 310 VENEGAS CU 0 PRIMA SERV LIQ PRESTACIONES 3/1/2017
11444448 312 VENEGAS CU 0 PRIMA NAVIDAD LIQ PRESTACION 3/1/2017
11444448 314 VENEGAS CU 0 BONIF. DE SERVICIOS LIQ.PREST 3/1/2017
1015415797 302 ZAMORA ZAM 0 VACACIONES LIQ PRESTACIONES 3/1/2017
1015415797 304 ZAMORA ZAM 0 PRIMA VACACIONES LIQ PRESTA 3/1/2017
1015415797 306 ZAMORA ZAM 0 BON RECREACION LIQ PRESTACI 3/1/2017
1015415797 310 ZAMORA ZAM 0 PRIMA SERV LIQ PRESTACIONES 3/1/2017
1015415797 312 ZAMORA ZAM 0 PRIMA NAVIDAD LIQ PRESTACION 3/1/2017
1015415797 314 ZAMORA ZAM 0 BONIF. DE SERVICIOS LIQ.PREST 3/1/2017
1108931390 60 LOZANO ROJ 0 VACACIONES DEL PERIODO 2/1/2017
1108931390 70 LOZANO ROJ 0 PRIMA VACACIONES 2/1/2017
1108931390 75 LOZANO ROJ 0 BONIFICACION RECREACION 2/1/2017
1108931390 66 LOZANO ROJ 0 AJUSTE VALOR VACACIONES SUS 5/1/2017
1108931390 302 LOZANO ROJ 0 VACACIONES LIQ PRESTACIONES 5/1/2017
1108931390 304 LOZANO ROJ 0 PRIMA VACACIONES LIQ PRESTA 5/1/2017
1108931390 306 LOZANO ROJ 0 BON RECREACION LIQ PRESTACI 5/1/2017
1108931390 310 LOZANO ROJ 0 PRIMA SERV LIQ PRESTACIONES 5/1/2017
1108931390 312 LOZANO ROJ 0 PRIMA NAVIDAD LIQ PRESTACION 5/1/2017
1108931390 314 LOZANO ROJ 0 BONIF. DE SERVICIOS LIQ.PREST 5/1/2017
valor Valor calculo Retero 2017 Llave Reto Sara Diferencai
3,494,166 3,730,022 235,856 4407303302 0 (235,856)
2,547,237 2,719,176 171,939 4407303304 0 (171,939)
224,912 240,094 15,182 4407303306 0 (15,182)
4,774,097 5,096,349 322,252 4407303312 0 (322,252)
1,762,983 1,881,985 119,002 4407303314 0 (119,002)
585,090 622,236 37,146 1070011070302 0 (37,146)
443,934 472,269 28,335 1070011070304 0 (28,335)
55,761 59,525 3,764 1070011070306 0 (3,764)
617,717 658,231 40,514 1070011070310 0 (40,514)
226,682 240,498 13,816 1070011070312 0 (13,816)
292,361 312,095 19,734 1070011070314 0 (19,734)
1,446,614 1,544,260 97,646 66870547302 0 (97,646)
980,716 1,046,417 65,701 66870547304 0 (65,701)
129,393 138,127 8,734 66870547306 0 (8,734)
7,564,668 8,041,006 476,338 39547747302 0 (476,338)
5,198,693 5,525,362 326,669 39547747304 0 (326,669)
646,092 689,703 43,611 39547747306 0 (43,611)
2,667,318 2,842,259 174,941 39547747310 0 (174,941)
2,427,216 2,573,941 146,725 39547747312 0 (146,725)
1,287,502 1,374,409 86,907 39547747314 0 (86,907)
1,198,000 1,278,864 80,864 66870547312 0 (80,864)
680,659 726,604 45,945 66870547314 0 (45,945)
157,276 167,467 10,191 52906022302 0 (10,191)
882,894 938,546 55,652 52110590302 0 (55,652)
669,634 711,617 41,983 52110590304 0 (41,983)
83,642 89,288 5,646 52110590306 0 (5,646)
515,238 549,032 33,794 52110590310 0 (33,794)
6,171 6,297 126 52110590312 0 (126)
437,573 467,109 29,536 52110590314 0 (29,536)
1,352,145 1,439,764 87,619 5290602260 0 (87,619)
1,067,483 1,136,656 69,173 5290602270 0 (69,173)
132,765 141,727 8,962 5290602275 0 (8,962)
157,276 167,467 10,191 52906022304 0 (10,191)
19,251 20,550 1,299 52906022306 0 (1,299)
683,189 729,305 46,116 52906022310 0 (46,116)
385,480 398,497 13,017 52906022312 0 (13,017)
102,617 109,543 6,926 52906022314 0 (6,926)
6,194,413 6,205,845 11,432 52919368302 0 (11,432)
4,467,718 4,475,963 8,245 52919368304 0 (8,245)
559,161 596,904 37,743 52919368306 0 (37,743)
2,833,754 3,025,033 191,279 52919368310 0 (191,279)
2,268,094 2,409,881 141,787 52919368312 0 (141,787)
505,440 539,557 34,117 52919368314 0 (34,117)
847,570 904,781 57,211 79200440302 0 (57,211)
623,147 665,449 42,302 79200440304 0 (42,302)
81,712 87,228 5,516 79200440306 0 (5,516)
623,396 665,476 42,080 79200440310 0 (42,080)
710,672 758,642 47,970 79200440312 0 (47,970)
429,419 458,405 28,986 79200440314 0 (28,986)
8,508,995 9,046,115 537,120 79313258302 0 (537,120)
6,268,312 6,662,502 394,190 79313258304 0 (394,190)
780,541 833,227 52,686 79313258306 0 (52,686)
2,134,064 2,274,030 139,966 79313258310 0 (139,966)
247,911 248,138 227 79313258312 0 (227)
1,352,195 1,443,468 91,273 79313258314 0 (91,273)
13,684,626 14,546,331 861,705 11444448302 0 (861,705)
8,978,601 9,543,973 565,372 11444448304 0 (565,372)
1,116,012 1,191,343 75,331 11444448306 0 (75,331)
2,377,975 2,533,940 155,965 11444448310 0 (155,965)
1,238,428 1,316,410 77,982 11444448312 0 (77,982)
1,010,880 1,079,115 68,235 11444448314 0 (68,235)
2,041,883 2,174,213 132,330 1015415797302 0 (132,330)
1,435,726 1,529,049 93,323 1015415797304 0 (93,323)
178,532 190,583 12,051 1015415797306 0 (12,051)
831,399 887,518 56,119 1015415797310 0 (56,119)
452,581 480,640 28,059 1015415797312 0 (28,059)
89,535 95,579 6,044 1015415797314 0 (6,044)
3,131,284 3,334,190 202,906 110893139060 0 (202,906)
2,134,966 2,273,311 138,345 110893139070 0 (138,345)
265,530 369,058 103,528 110893139075 0 (103,528)
1,494,476 1,591,318 96,842 110893139066 0 (96,842)
521,643 555,446 33,803 1108931390302 0 (33,803)
379,312 404,119 24,807 1108931390304 0 (24,807)
47,132 50,313 3,181 1108931390306 0 (3,181)
896,686 957,212 60,526 1108931390310 0 (60,526)
867,330 923,533 56,203 1108931390312 0 (56,203)
247,829 264,557 16,728 1108931390314 0 (16,728)