|
|
|
|
|
|
|
|
|
MUNICIPIO DE
MÉRIDA YUCATÁN |
|
|
|
|
|
|
SUBDIRECCIÓN
DE CONTABILIDAD Y ADMINISTRACIÓN |
|
|
|
|
|
|
POSICIÓN
FINANCIERA, BALANCE GENERAL ENERO A DICIEMBRE 2015 |
|
|
|
|
|
|
TIPO DE FONDO:
TODOS LOS FONDOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CUENTA CONTABLE |
ENERO |
FEBRERO |
MARZO |
ABRIL |
MAYO |
JUNIO |
JULIO |
AGOSTO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
P A S I V O |
|
|
|
|
|
|
|
|
CUENTAS POR PAGAR A CORTO PLAZO |
|
|
|
|
|
|
|
|
2.1.1.1 SERVICIOS
PERSONALES POR PAGAR A CORTO PLAZO |
$ 13,579,699.90 |
$ 20,504,865.02 |
$ 26,811,414.79 |
$ 32,661,022.71 |
$ 38,510,044.08 |
$ 44,613,129.66 |
$ 51,263,357.07 |
$ 46,320,960.08 |
2.1.1.2 PROVEEDORES POR
PAGAR A CORTO PLAZO |
$ 29,058,250.33 |
$ 29,299,521.54 |
$ 34,261,005.42 |
$ 22,275,877.14 |
$ 21,317,535.86 |
$ 26,647,543.03 |
$ 21,306,623.03 |
$ 24,366,758.13 |
2.1.1.3 CONTRATISTAS POR
OBRAS PÚBLICAS POR PAGAR A CORTO PLAZO |
|
|
$ 15,819,928.83 |
$ - |
|
|
$ - |
|
2.1.1.5 Transferencias
otorgadas por pagar a Ccorto Plazo |
|
|
$ 4,457,453.46 |
$ 698,873.40 |
$ 694,107.00 |
$ 666,829.31 |
$ 663,389.09 |
$ 666,255.94 |
2.1.1.7 RETENCIONES Y
CONTRIBUCIONES POR PAGAR A CORTO PLAZO |
$ 5,155,643.92 |
$ 6,556,734.92 |
$ 6,523,949.19 |
$ 7,151,843.08 |
$ 6,102,120.90 |
$ 6,132,815.30 |
$ 7,443,013.20 |
$ 11,869,745.45 |
2.1.1.8 DEVOLUCIONES DE
LA LEY DE INGRESOS POR PAGAR A CORTO PLAZO |
$ 300.00 |
$ 10,335,712.49 |
$ - |
$ - |
|
|
$ - |
|
2.1.1.9 OTRAS CUENTAS
POR PAGAR A CORTO PLAZO |
$ 11,660,982.94 |
|
$ 11,698,057.25 |
$ 13,714,839.77 |
$ 13,561,091.19 |
$ 13,785,070.86 |
$ 13,981,377.68 |
$ 7,017,261.11 |
TOTAL CUENTAS POR PAGAR A CORTO PLAZO |
$ 59,454,877.09 |
$ 66,696,833.97 |
$ 99,571,808.94 |
$ 76,502,456.10 |
$ 80,184,899.03 |
$ 91,845,388.16 |
$ 94,657,760.07 |
$ 90,240,980.71 |
|
|
|
|
|
|
|
|
|
PORCION A CORTO PLAZO DE
LA DEUDA PÚBLICA |
|
|
|
|
|
|
|
|
2.1.3.1 PORCION DE LA
DEUDA PÚBLICA INTERNA |
$ 16,492,191.16 |
$ 15,854,876.20 |
$ 15,217,561.24 |
$ 14,580,246.28 |
$ 13,942,931.32 |
$ 13,305,616.36 |
$ 12,668,301.40 |
$ 12,382,049.44 |
TOTAL PORCIÓN A CORTO
PLAZO DE LA DEUDA PÚBLICA |
$ 16,492,191.16 |
$ 15,854,876.20 |
$ 15,217,561.24 |
$ 14,580,246.28 |
$ 13,942,931.32 |
$ 13,305,616.36 |
$ 12,668,301.40 |
$ 12,382,049.44 |
|
|
|
|
|
|
|
|
|
PASIVOS DIFERIDOS A CORTO PLAZO |
|
|
|
|
|
|
|
|
2.1.5.1 INGRESOS
COBRADOS POR ADELANTADO A CORTO PLAZO |
$ 580,658.42 |
$ 279,683.42 |
$ 283,135.42 |
$ 285,085.42 |
$ 287,561.42 |
$ 287,969.42 |
$ 288,813.42 |
$ 290,061.42 |
TOTAL PASIVOS DIFERIDOS A CORTO PLAZO |
$ 580,658.42 |
$ 279,683.42 |
$ 283,135.42 |
$ 285,085.42 |
$ 287,561.42 |
$ 287,969.42 |
$ 288,813.42 |
$ 290,061.42 |
|
|
|
|
|
|
|
|
|
FONDOS Y BIENES DE
TERCEROS EN GARANTÍA |
|
|
|
|
|
|
|
|
2.1.6.1 FONDOS EN
GARANTIA A CORTO PLAZO |
$ 1,291,379.76 |
$ 1,326,650.61 |
$ 1,295,394.80 |
$ 1,288,165.73 |
$ 1,267,744.73 |
$ 1,251,790.53 |
$ 1,230,801.93 |
$ 1,268,140.34 |
TOTAL FONDOS Y BIENES DE
TERCEROS EN GARANTÍA |
$ 1,291,379.76 |
$ 1,326,650.61 |
$ 1,295,394.80 |
$ 1,288,165.73 |
$ 1,267,744.73 |
$ 1,251,790.53 |
$ 1,230,801.93 |
$ 1,268,140.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEUDA PUBLICA A LARGO
PLAZO |
|
|
|
|
|
|
|
|
2.2.3.3 PRESTAMOS DE LA
DEUDA INTERNA POR PAGAR A LARGO PLAZO |
$ 136,250,602.44 |
$ 136,250,602.44 |
$ 134,457,831.36 |
$ 133,561,445.82 |
$ 132,665,060.28 |
$ 131,768,674.74 |
$ 130,872,289.20 |
$ 130,872,289.20 |
TOTAL DEUDA PÚBLICA A
LARGO PLAZO |
$ 136,250,602.44 |
$ 136,250,602.44 |
$ 134,457,831.36 |
$ 133,561,445.82 |
$ 132,665,060.28 |
$ 131,768,674.74 |
$ 130,872,289.20 |
$ 130,872,289.20 |
|
|
|
|
|
|
|
|
|
FONDOS Y BIENES DE TERCEROS EN GARANTÍA |
|
|
|
|
|
|
|
|
2.2.5.4 FONDOS DE
FIDEICOMISOS. MANDATOS Y CONTRATOS ANALOGOS |
$ 4,913,495,241.47 |
$ 4,987,801,303.49 |
$ 5,068,463,280.39 |
$ 5,148,124,152.50 |
$ 5,228,423,778.18 |
$ 5,308,679,550.75 |
$ 5,389,146,508.54 |
$ 6,142,493,841.94 |
TOTAL FONDOS Y BIENES DE TERCEROS EN
GARANTÍA |
$ 4,913,495,241.47 |
$ 4,987,801,303.49 |
$ 5,068,463,280.39 |
$ 5,148,124,152.50 |
$ 5,228,423,778.18 |
$ 5,308,679,550.75 |
$ 5,389,146,508.54 |
$ 6,142,493,841.94 |
|
|
|
|
|
|
|
|
|
TOTAL P A S I V O |
$ 5,127,564,950.34 |
$ 5,208,209,950.13 |
$ 5,319,289,012.15 |
$ 5,374,341,551.85 |
$ 5,456,771,974.96 |
$ 5,547,138,989.96 |
$ 5,628,864,474.56 |
$ 6,377,547,363.05 |
|
|
|
|
|
|
|
|
|
P A T R I M O N I O |
|
|
|
|
|
|
|
|
HACIENDA
PÚBLICA/PATRIMONIO GENERADO |
|
|
|
|
|
|
|
|
3.2.1 RESULTADO DEL
EJERCICIO AHORRO / DESAHORRO |
$ 127,979,841.99 |
$ 148,876,736.12 |
$ 153,499,911.56 |
$ 152,753,576.34 |
$ 176,569,958.61 |
$ 175,144,252.79 |
$ 139,404,142.89 |
$ 45,576,717.26 |
3.2.2 RESULTADO DE
EJERCICIOS ANTERIORES |
$ 325,367,030.48 |
$ 325,165,288.48 |
$ 324,575,076.20 |
$ 324,605,724.67 |
$ 324,540,864.53 |
$ 321,896,881.97 |
$ 302,142,740.52 |
$ 302,132,732.52 |
3.2.3 REVALUOS |
$ 573,686,727.12 |
$ 568,062,292.32 |
$ 568,006,710.40 |
$ 558,599,632.63 |
$ 548,415,753.54 |
$ 548,479,854.10 |
$ 547,007,093.98 |
$ 547,007,093.98 |
TOTAL HACIENDA
PÚBLICA/PATRIMONIO GENERADO |
$ 1,027,033,599.59 |
$ 1,042,104,316.92 |
$ 1,046,081,698.16 |
$ 1,035,958,933.64 |
$ 1,049,526,576.68 |
$ 1,045,520,988.86 |
$ 988,553,977.39 |
$ 894,716,543.76 |
|
|
|
|
|
|
|
|
|
EXCESO O INSUFICIENCIA
EN LA ACTUALIZACIÓN |
|
|
|
|
|
|
|
|
3.3.2 RESULTADO POR
TENENCIA DE ACTIVOS NO MONETARIOS |
$ 243,363,623.40 |
$ 201,790,439.39 |
$ 126,014,814.93 |
$ 57,053,713.51 |
-$
30,629,234.46 |
-$
106,132,925.98 |
-$
188,988,300.53 |
-$
946,149,177.44 |
TOTAL EXCESO O
INSUFICIENCIA EN LA ACTUALIZACIÓN |
$ 243,363,623.40 |
$ 201,790,439.39 |
$ 126,014,814.93 |
$ 57,053,713.51 |
-$
30,629,234.46 |
-$
106,132,925.98 |
-$
188,988,300.53 |
-$
946,149,177.44 |
|
|
|
|
|
|
|
|
|
TOTAL P A T R I M O N I
O |
$ 1,270,397,222.99 |
$ 1,243,894,756.31 |
$ 1,172,096,513.09 |
$ 1,093,012,647.15 |
$ 1,018,897,342.22 |
$ 939,388,062.88 |
$ 799,565,676.86 |
-$
51,432,633.68 |
|
|
|
|
|
|
|
|
|
TOTAL PASIVO +
PATRIMONIO |
$ 6,397,962,173.33 |
$ 6,452,104,706.44 |
$ 6,491,385,525.24 |
$ 6,467,354,199.00 |
$ 6,475,669,317.18 |
$ 6,486,527,052.84 |
$ 6,428,430,151.42 |
$ 6,326,114,729.37 |
|
|
|
|
|
|
|
|
|