Professional Documents
Culture Documents
MEXICO
Media mes
Sept
38,335,317
5,476,474
5,620,000
19,552,135
29,794,381
1,737
66%
14
124
2,793,162
4,256,340
248
66%
18
3,470,000
4,309,412
302
81%
14
22
Facturacin CORE NN
N clientes NN
18,783,182
1230
2,683,312
176
2,150,000
165
Facturacin NN de renovadores
N contratos NN x renovador
N de recursos
Venta media NN
Facturacin de NN comerciales NN
N Contratos NN por recurso NN
N Recursos NN
Venta media NN
0.00
0.00
#DIV/0!
18,786,105
49.2
25
15,273
Objetivo CORE
46,615,290
Cobertura CORE
Dficit/Supervit CORE
82%
-
8,279,973
2,683,729
7
4
2,182
0.00
0.00
0.00
2,150,000
7
25
13,030
6,659,327
5,090,583
82%
- 1,182,853
110%
529,417
90%
3,941,534
4,400,000
Sky/Recovery: cobertura
Facturado
Obj
#DIV/0!
TVTA: cobertura
Facturado
Obj
#DIV/0!
90%
563,076
628,571
33%
250,000
750,000
#DIV/0!
-
#DIV/0!
-
#DIV/0!
-
#DIV/0!
-
TOTAL FACTURADO MX
42,276,851
6,039,550
5,870,000
TOTAL OBJETIVO MX
51,015,290
7,287,899
5,840,583
Dficit/Supervit MX
COBERTURA
GASTOS TOTALES
EBITDA
8,738,439 - 1,248,348
83%
83%
38,835,434
3,350,553
29,417
101%
- 5,300,855
650,059
Oct
Nov
Total Q
6,500,000
6,600,000
4,000,000
22,720,000
4,130,000
5,041,156
284
82%
14
20
4,200,000
4,858,003
314
86%
14
22
2,420,000
2,669,201
121
91%
14
9
14,220,000
16,877,772
1,021
84%
2,370,000
189
2,400,000
189
1,580,000
135
8,500,000
678
0.00
0.00
0.00
2,400,000
7
27
12,698
0.00
0.00
0.00
1,580,000
5
27
11,704
7,386,806
7,794,139
6,896,740
886,806
44%
400,000
900,000
85%
- 1,194,139
41%
400,000
975,000
205%
2,000,000
975,000
27,168,268
84%
-
4,448,268
85%
3,050,000
3,600,000
#DIV/0!
-
#DIV/0!
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
6,900,000
7,000,000
6,000,000
25,770,000
8,286,806
8,769,139
7,871,740
30,768,268
- 5,517,357
521,903
*ultimos dos meses (Jun+Jul): 200.000 euros media NN/mes Core (ya restadas las FR)
Fuente: Tabla dinmica, filtrando slo los comerciales de NN (no computa Ago)
**
#DIV/0!
-
- 5,337,909
1,682,948
#DIV/0!
-
- 5,289,776
1,640,972
Fuente:Tabla Dinmica. Todo lo facturado 2010 (Restados los de la promo 18 meses: fuente: B
Fuente: Tabla dinmica, filtrando slo los renovadores (no computa Ago)
8,500,000
58%
- 2,896,740
Fuente: Tabla Dinmica.Coincide con Back- Listado de Contratos, fecha fact 1/1/2011-31/08/2
0.00
0.00
0.00
2,370,000
7
27
12,540
88%
-
Dic
- 60,281,333
7,846,435
Fuete BP
con Back- Listado de Contratos, fecha fact 1/1/2011-31/08/2011, BK, Core, filtrado por TIPO:Renovacin
facturado 2010 (Restados los de la promo 18 meses: fuente: Back: Listado de renovaciones)
ratos firmados 2010:Renov+NN-FR (restados los de la promo de los 18 meses: fuente back: Listado de Renovaciones)
$2,294,805.41
$2,229,387.00
ENERO
Ventas GC '10
FEBRERO
$1,750,546.06
MARZO
$2,297,466.58
$4,524,192.41
ABRIL
$2,513,508.65
$3,291,555.94
$1,749,599.86
$3,234,466.14
$1,623,537.15
$1,751,540.91
$1,029,750.00
$2,241,271.05
$3,720,820.68
$2,846,875.79
SEPTIEMBRE
$2,294,805.41
OCTUBRE
$3,291,555.94
$4,915,093.09
NOVIEMBRE
$3,234,466.14
DICIEMBRE
$1,751,540.91
$30,286,965.76
$18,657,071.34
$1,029,750.00
$740,000.00
$1,985,000.00
$4,996,150.00
$5,004,216.14 $3,736,540.91 $53,940,187.10
$4,264,216.14
$1,751,540.91
fac 2010
obj 2011
n contrTOS
RECURSOS
juanmi
reyes
aurelio
ana
helena
vacante
vacante
VcNTE
38000
32000
20000
36000
39000
180