Professional Documents
Culture Documents
Jul-12
Ago-12
Sep-12
Oct-12
Nov-12
Dic-12
Ene-13
Feb-13
Mar-13
330
33
92
43
334
335
10
368
469
582
412
322
287
203
483
1,876
2,227
2,719
331
34
91
42
336
335
10
375
490
589
419
327
289
203
475
1,878
2,242
2,735
341
35
90
44
331
350
10
377
499
591
419
330
291
204
488
1,890
2,252
2,756
342
35
87
44
331
353
10
371
503
589
420
325
292
212
495
1,892
2,260
2,747
341
35
90
43
331
354
10
370
503
588
419
325
292
212
499
1,895
2,263
2,740
342
35
92
44
332
356
10
370
504
588
417
324
291
212
525
1,903
2,264
2,748
337
35
91
43
333
345
10
368
497
574
416
318
286
210
519
1,876
2,236
2,695
330
34
90
43
332
344
10
365
501
574
417
319
293
207
519
1,809
2,249
2,693
334
34
89
42
332
344
9
365
499
574
410
319
294
210
518
1,808
2,252
2,697
11,125
11,201
11,298
11,308
11,310
11,357
11,189
11,129
11,130
Incapacidad
Ocupacional
711
(9.06%)
Temporeras
76
(.97%)
Incapacidad
No
Ocupacional
403
(5.13%)
Pensiones
TIPO
PENSION
2010-2011
Pensionados
2011-2012
Anualidad
Pensionados
Anualidad
Pensionados
Actual
6,258
$129,564,828
6,505
$143,946,276
6,659
$110,007,175.
Incapacidad
Ocupacional
Incapacidad
No
Ocupacional
739
5,863,529
723
5,780,687
711
4,233,704.
392
2,950,756
395
3,066,262
403
2,488,889.
Viudas
Reversibles
63
15
169,461
148,933
60
14
161,591
165,290
63
13
122,908.
113,360.
7,467
$138,697,208
7,697
$149,720,806
7,849
116,966,036.
Edad
Sub Total
2,820,959
Bono Navidad
TOTAL
7,467
$141,518,167
2,907,851
7,697
$152,628,657
3,018,800.
7,849
$119,984,836.
.
Eliminadas julio 2012 a marzo 2013: 163 = (143 edad = 138 fallecimiento y 5 reintegro al servicio activo,
3 viudas = termin beneficio, 1 reversible = fallecimiento, 15 incapacidades) 1 ventana = $201,565.67
Nuevas de julio 2012 a marzo 2013: 311 = 286 edad - 1 edad-Diferida, 19 incapacidades, 5 viudas =$698,282.60
Retroactivo Pagado julio 2012 a marzo 2013 = $930,755.
Total informes de nmina $116,966,036. + $930,755. Ajustes Nmina Dep Electrnico $187,709. = $ 117,709,082.
Prstamos Acumulados
2010-2011
2011-2012
2012-2013
julio marzo
3,511
3,375
2,209
Cantidad original
5,266
$111,733,800
$88,438,337
2011-2012
2012-2013
julio-marzo
15
17
Acumulados
576
Cantidad original
$42,751,750
$32,703,296
Tipo de Prstamo
Cantidad
Personal
(8.625%)
Hipotecario
(6.83%)
Total
Monto
2012-2013
Balance
Cantidad
Monto
Balance
5,238
$105,772,550
$83,103,759
5,266
[28]
$111,733,800
[5,961,250]
$88,438,337
[5,334,578]
599
44,707,950
34,568,977
576
(-23)
$42,751,750
(-1,956,200)
$32,703,296
(-1,865,681)
5,837
$150,480,500
$117,672,736
5,842
[5]
$154,485,550
[4,005,050]
$121,141,633
[3,468,897]
$60,000,000
$50,571,300
$50,000,000
$43,091,950
$40,000,000
Monto
Sobrante
$30,000,000
$20,000,000
$15,115,215
$13,881,063
$10,000,000
$0
3,277
3,417
3,329
3,489
3,512
3,440
3,563
3,414
3,511
3,375
2,209
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013 *
$6,000,000
$5,000,000
4,045,704
$4,000,000
$3,447,356
$3,000,000
$2,000,000
$1,000,000
$2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013 *
$6,000,000
$4,000,000
$3,269,625
$3,000,000
$2,000,000
$1,297,200
$1,000,000
$816,100
$-
Monto $3,269,625
Ao Fiscal
2003
48
Cantidad
$2,042,250
2004
27
$4,306,150
2005
52
$3,460,500
2006
42
$6,538,050
2007
69
$4,023,100
2008
45
$3,008,150
2009
33
$3,119,500
2010
31
$1,432,450
2011
15
$1,297,200
2012
17
$816,100
2013 *
8
10
10
Carolina
0
8
Bayamn
14
10
6
8
Utuado
5
S.E.A.
Ro Piedras
12
Ponce
25
Pensionados
60
Mayagez
Junta de Sndicos
Humacao
E.E.A.
Ciencias Mdicas
Cayey
20
Arecibo
Aguadilla
Adm. Central
120
106
100
80
63
57
40
27
17
$37,000,000
$36,000,000
$35,000,000
$34,000,000
Prstamos Acumulados
$33,000,000
$32,000,000
$31,000,000
$30,000,000
631
622
614
591
576
2009
2010
2011
2012
*2013
*Hasta
marzo 2013
$2,300,000.00
$2,250,000.00
$2,200,000.00
$2,150,000.00
$2,100,000.00
$2,050,000.00
631
622
614
591
576
2009
2010
2011
2012
*2013
*Hasta
marzo 2013
Total
Reposedos
432*
$5,580,413
52
3,041,328
35 *92 cobrados de
aportaciones; 89 a 90
13 eliminados en mayo por
balance de 1 centavo. 252
(4.8%) para mayo de 2012
2012-2013
Total
387
(-45)
Trmites de
cobro internos
$2,183,216
(-3,397,197)**
47
$340,023
(-5)
(-2,701,305)**
Los prestamos atrasados
41
representa un 7% del total,
[6]
Trmites de
cobro con
abogado
externo
6
(-7)
Reposedos
8
[4]
Balance
$2,869,625.45
$2,851,004.32
$2,887,785.68
WAM
69
69
70
WAIR
8%
8%
8%
Book
Value
$2,887,785.68
Balance
$5,520,488.53
$5,721,472.15
$5,720,076.73
WAM
92
93
94
WAIR
8%
8%
8%
$5,720,076.73
WAM
49
48
48
WAIR
8.0018%
8.0018%
8.0018%
$82,296,037.83 *
Balance
$82,559,331.23
$81,889,929.67
$82,296,037.83
Balance
$32,642,706.78
$32,851,389.21
$32,703,296.04
WAM
233
233
233
WAIR
6.8053%
6.8017%
6.8004%
Loans and Certifications
$32,703,296.04
$123,607,196.28
Loans as of Mar/2013
:
Portfolio as of Dec/2012 :
Loans as percent of total
Portfolio..:
Loans and Certifications
as percent of Total
Porfolio...:
* This amount has not include 261 Personal Loan approved as of March 2013 for a total of $6,142,300.00
$114,999,333.87
$1,082,303,308.00
10.63%
11.42%
$1,000,000,000
Millones
$800,000,000
$600,000,000
$400,000,000
$200,000,000
$0
Total de Inversiones
2004
2005
2006
2007
2008
2009
2010
2011
2012
$644,156,779
$771,683,003
$842,904,422
$972,715,529
$920,752,686
$790,675,999
$884,767,509
$1,033,095,385
$1,037,927,445
Porfolio de Inversiones
Comparacin por semestre
Fondo Inversiones
30 junio 2012
31 Dic. 2012
$896,923,425
$942,769,901
125,567,602
124,139,302
14,974,426
14,880,644
$1,037,465,453
$1,081,789,847
(Market Value)
Prstamos / Hipotecas
(Fair Value)
Acciones Privadas
(Fair Value)
TOTAL
$200,000,000
$185.0
$150,000,000
$128.7
$104.9
$100,000,000
$75.7
$58.7
$59.1
$46.4
$50,000,000
$25.4
$0
-$49.9
-$50,000,000
-$100,000,000
-$120.5
-$150,000,000
Net Investment Income
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
$25,449,887
$75,737,007
$58,718,232
$59,104,928
$128,702,010
-$49,908,353
-$120,588,452
$104,906,153
$185,044,414
$46,445,098
Trabajos Pendientes
1.
2.
Estados Financieros
Segn la informacin suministrada por el auditor, Sr. Hctor Sierra,
Ernst & Young LLC, indic que se encuentra en la revisin del estudio
actuarial completado por Buck Consultant.
De no surgir
inconvenientes, los estados financieros debern ser emitidos no ms
tarde del 31 de abril de 2013.
Informe Anual comenzar la preparacin una vez los estados
financieros auditados sean emitidos.
INGRESOS DE APORTACIONES
PATRONAL E INDIVUDAL
2004 AL 2013
140,000,000
120,000,000
MILLONES
100,000,000
80,000,000
60,000,000
40,000,000
20,000,000
2005
2006
2007
2008
2009
2010
2011
2012
*2013
2004
36,464,035
38,709,632
40,029,937
42,964,779
43,831,141
41,738,178
40,062,134
39,265,148
36,963,321
APORTACION PATRONAL
61,376,007
69,291,395
73,658,083
78,310,774
81,553,088
72,605,262
71,176,599
70,761,490
75,139,790
73,459,731
TOTAL INGRESOS
102,368,578 105,755,430 112,367,715 118,340,711 124,517,867 116,436,403 112,914,777 110,823,624 114,404,938 110,423,052
*Ingresos estimados
Participantes
31 de marzo de 2013
Aportacin Individual
Pagada
en marzo de 2013
Aportacin Individual
contabilizada
1 de julio de 2012 al
31 de marzo de 2013
Aportacin Individual
estimada
1 abril de 2013 al
30 de junio de 2013
Total de Aportacin
Individual
estimada
para el ao fiscal
2012-2013
334
85,935.66
$778,949.46
257,806.98
$1,036,756.44
Junta de Sndicos
34
11,235.88
101,716.17
33,707.64
135,423.81
89
22,610.06
205,727.99
67,830.18
273,558.17
Sistema de Retiro
42
10,877.43
102,687.16
32,632.29
135,319.45
2,697
751,664.97
6,819,085.00
2,254,994.91
9,074,079.91
UPR en Carolina
365
94,678.77
869,910.67
284,036.31
1,153,946.98
UPR en Bayamn
499
138,442.95
1,233,786.95
415,328.85
1,649,115.80
UPR en Humacao
574
170,309.43
1,388,868.59
510,928.29
1,899,796.88
2,252
624,661.03
4,999,487.94
1,873,983.09
6,873,471.03
UPR en Arecibo
410
122,909.48
1,127,785.71
368,728.44
1,496,514.15
UPR en Ponce
319
86,405.60
787,041.02
259,216.80
1,046,257.82
UPR en Aguadilla
294
92,189.07
830,090.24
276,567.21
1,106,657.45
UPR en Utuado
210
59,676.29
533,680.01
179,028.87
712,708.88
2,045.76
20,162.91
6,137.28
26,300.19
1,808
536,757.97
4,900,647.15
1,610,273.91
6,510,921.06
332
87,903.59
794,246.00
263,710.77
1,057,956.77
344
103,885.90
934,725.77
311,657.70
1,246,383.47
UPR en Cayey
518
142,953.59
1,099,292.90
428,860.77
1,528,153.67
Editorial)
Consejo Educacin
Recinto Universitario de Mayagez
Totales
11,130
3,145,143.43
$27,527,891.64
$9,435,430.29
$36,963,321.93
APORTACIN PATRONAL
AO FISCAL 2012-2013
SUELDOS COTIZANTES
$499,726,059
$73,459,731
$78,956,717
DIFERENCIA
($5,496,986)
$10,000,000
Aportacin
Individual:
$27,572,892
23%
Aportacin
Patronal:
$65,209,878
56%
Proyeccin 2012-2013
Aportacin patronal al 14.7%
Aportacin individual luego de acogerse a jubilacin los 437, esto es
a partir de julio 2012
PROYECCIN 2012-2013
(aportacin patronal 14.7% y
437 pensiones nuevas)
Aportacin Patronal
Aportacin Individual
Aportaciones
Nmina Pensionados
- Pensiones nuevas
Promedio (127 nuevas)
437 pensiones nuevas,
promedio anual $18,750
Gasto Real
julio-mar 2013
$65,209,878
27,527,892
$92,737,770
($116,966,036)
PROYECCIN
2012-2013
presentada en el
presupuesto
Gasto Estimado
abr-junio 2013
$18,249,853
9,435,430
$27,685,283
($39,800,320)
Gasto Proyectado
2012-2013
$ 74,097,601
$ 39,048,729
$113,146,330
($157,180,873)
($2,381,250)
($8,050,000)
($2,248,323)
(1,172,178)
(52,166)
(33,620)
Gasto Estimado
abr-junio 2013
Gasto Proyectado
2012-2013
($1,445,477)
($3,799,449)
(1,307,165)
(161,833)
(255,194)
(2,586,000)
(214,000)
(350,000)
(56,000)
(89,420)
(6,385)
($27,740,938)
PROYECCIN
2012-2013
presentada en el
Presupuesto
($12,959,456)
($40,700,394)
($59,123,412)
($59,123,412)
Balance Inicial-Efectivo
*Ingresos
**Desembolsos
Insuficiencia en Caja (al 31 de marzo de 2013)
Balance en Efectivo (Deficiencia)
$ 2,770,365
130,031,269
(150,881,119)
(20,849,850)
($18,079,485)