|
|
|
|
|
|
|
|
|
|
|
|
|
MUNICIPIO DE
MÉRIDA YUCATÁN |
|
|
|
|
|
|
|
|
|
|
SUBDIRECCION
DE CONTABILIDAD Y ADMINISTRACION |
|
|
|
|
|
|
|
|
|
|
POSICION
FINANCIERA, BALANCE GENERAL ENERO A DICIEMBRE 2017 |
|
|
|
|
|
|
|
|
|
|
TIPO DE FONDO:
TODOS LOS FONDOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CUENTA CONTABLE |
ENERO |
FEBRERO |
MARZO |
ABRIL |
MAYO |
JUNIO |
JULIO |
AGOSTO |
SEPTIEMBRE |
OCTUBRE |
NOVIEMBRE |
|
PASIVO |
|
|
|
|
|
|
|
|
|
|
|
|
CUENTAS POR PAGAR A CORTO
PLAZO |
|
|
|
|
|
|
|
|
|
|
|
2.1.1.1 |
SERVICIOS PERSONALES POR
PAGAR A CORTO PLAZO |
$ 13,874,306.02 |
$ 23,060,297.14 |
$26,814,275.73 |
$ 35,489,126.08 |
$ 39,212,516.95 |
$ 48,279,663.90 |
$ 53,018,114.29 |
$ 61,702,649.04 |
$ 62,940,297.28 |
$ 76,637,679.90 |
$ 43,383,349.45 |
2.1.1.2 |
PROVEEDORES POR PAGAR A
CORTO PLAZO |
$ 18,298,013.11 |
$ 36,872,318.50 |
$26,864,749.75 |
$ 29,489,079.22 |
$ 32,424,991.40 |
$ 28,052,789.98 |
$ 372,603,634.56 |
$ 367,114,302.42 |
$ 359,320,838.90 |
$ 357,604,220.47 |
$ 54,716,237.05 |
2.1.1.3 |
CONTRATISTAS POR OBRAS
PÚBLICAS POR PAGAR A CORTO PLAZO |
$ 494,560.19 |
$ 1,974,847.32 |
$11,670,210.33 |
$ 29,972,579.95 |
$ 50,309,865.41 |
$ 87,874.71 |
$ 3,733,510.52 |
$ 9,818,633.34 |
$ 6,770,380.93 |
$ 4,071,488.87 |
$ 20,658,283.73 |
2.1.1.5 |
TRANSFERENCIAS OTORGADAS
POR PAGAR A CORTO PLAZO |
$ 3,888,727.08 |
$ 3,619,638.52 |
$6,336,243.76 |
$ 7,205,973.27 |
$ 10,303,602.14 |
$ 10,506,450.01 |
$ 10,492,708.09 |
$ 18,119,387.06 |
$ 10,232,023.73 |
$ 11,069,550.84 |
$ 10,183,246.38 |
2.1.1.7 |
RETENCIONES Y
CONTRIBUCIONES POR PAGAR A CORTO PLA |
$ 6,703,940.43 |
$ 7,435,931.19 |
$8,137,145.16 |
$ 8,409,513.93 |
$ 7,814,215.33 |
$ 8,232,325.77 |
$ 7,722,523.22 |
$ 8,133,943.22 |
$ 7,502,283.39 |
$ 7,958,534.76 |
$ 11,190,130.84 |
2.1.1.8 |
DEVOLUCIONES DE LA LEY DE
INGRESOS POR PAGAR A CORTO PLAZO |
|
|
|
|
|
|
$
747.00 |
|
|
|
|
2.1.1.9 |
OTRAS CUENTAS POR PAGAR A
CORTO PLAZO |
$ 9,488,260.64 |
$ 10,894,853.43 |
$12,930,853.48 |
$ 12,831,804.39 |
$ 12,938,820.78 |
$ 15,249,578.69 |
$ 15,399,114.88 |
$ 16,229,412.56 |
$ 17,009,658.91 |
$ 17,558,927.29 |
$ 17,827,238.42 |
|
TOTAL CUENTAS POR PAGAR A
CORTO PLAZO |
$ 52,747,807.47 |
$ 83,857,886.10 |
$92,753,478.21 |
$123,398,076.84 |
$153,004,012.01 |
$110,408,683.06 |
$462,970,352.56 |
$481,118,327.64 |
$463,775,483.14 |
$474,900,402.13 |
$157,958,485.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
PORCION A CORTO PLAZO DE LA
DEUDA PUBLICA A LARGO PLAZO |
|
|
|
|
|
|
|
|
|
|
|
2.1.3.1 |
PORCION DE LA DEUDA PÚBLICA
INTERNA |
$ 10,756,626.48 |
$ 10,756,626.48 |
$10,756,626.48 |
$ 10,756,626.48 |
$ 10,756,626.48 |
$ 10,756,626.48 |
$ 10,756,626.48 |
$ 10,756,626.48 |
$ 10,756,626.48 |
$ 10,756,626.48 |
$ 10,756,626.48 |
|
TOTAL PORCION A CORTO PLAZO
DE LA DEUDA PUBLICA A LARGO PLAZO |
$ 10,756,626.48 |
$ 10,756,626.48 |
$10,756,626.48 |
$10,756,626.48 |
$10,756,626.48 |
$10,756,626.48 |
$10,756,626.48 |
$10,756,626.48 |
$10,756,626.48 |
$10,756,626.48 |
$10,756,626.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
PASIVO DIFERIDOS A CORTO
PLAZO |
|
|
|
|
|
|
|
|
|
|
|
2.1.5.1 |
INGRESOS COBRADOS POR
ADELANTADO A CORTO PLAZO |
$ 298,784.92 |
$ 298,784.92 |
$298,784.92 |
$ 299,784.92 |
$ 299,784.92 |
$ 299,784.92 |
$ 299,784.92 |
$ 299,784.92 |
$ 299,784.92 |
$ 299,784.92 |
$ 299,784.92 |
|
TOTAL PASIVO DIFERIDOS A
CORTO PLAZO |
$ 298,784.92 |
$ 298,784.92 |
$298,784.92 |
$299,784.92 |
$299,784.92 |
$299,784.92 |
$299,784.92 |
$299,784.92 |
$299,784.92 |
$299,784.92 |
$299,784.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
FONDOS Y BIENES DE TERCEROS
EN ANDMINISTRACION Y/O EN GARANTIA |
|
|
|
|
|
|
|
|
|
|
|
2.1.6.1 |
FONDOS EN GARANTIA A CORTO
PLAZO |
$ 1,832,093.25 |
$ 2,211,183.97 |
$2,085,241.35 |
$ 1,646,027.65 |
$ 1,661,023.71 |
$ 1,704,186.20 |
$ 1,853,945.25 |
$ 1,878,338.89 |
$ 1,891,385.94 |
$ 1,878,591.33 |
$ 1,946,360.40 |
2.1.6.4 |
FONDOS DE FIDEICOMISOS.
MANDATOS Y ANALOGOS A CORTO PLAZO |
$ 2,285,096.21 |
$ 2,835,345.57 |
$3,062,385.87 |
$ 2,833,115.82 |
$ 2,845,880.52 |
$ 3,083,992.92 |
$ 2,858,909.61 |
$ 3,181,836.75 |
$ 2,877,918.72 |
$ 2,905,690.44 |
$ 3,140,695.74 |
|
TOTAL FONDOS Y BIENES DE
TERCEROS EN ANDMINISTRACION Y/O EN GARANTIA |
$ 4,117,189.46 |
$ 5,046,529.54 |
$5,147,627.22 |
$4,479,143.47 |
$4,506,904.23 |
$4,788,179.12 |
$4,712,854.86 |
$5,060,175.64 |
$4,769,304.66 |
$4,784,281.77 |
$5,087,056.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1.9.9 |
OTROS PASIVOS
CIRCULANTES |
|
|
|
|
|
|
|
|
$ 332,448,417.36 |
|
|
|
|
|
|
|
|
|
|
|
|
$ 332,448,417.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL DE PASIVO CIRCULANTE |
$ 67,920,408.33 |
$ 99,959,827.04 |
$ 108,956,516.83 |
$ 138,933,631.71 |
$ 168,567,327.64 |
$ 126,253,273.58 |
$ 478,739,618.82 |
$ 497,234,914.68 |
$ 479,601,199.20 |
$ 490,741,095.30 |
$506,550,370.77 |
|
DEUDA PÚBLICA A LARGO PLAZO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.2.3.3 |
PRESTAMOS DE LA DEUDA
INTERNA POR PAGAR A LARGO PLAZO |
$ 114,737,349.48 |
$ 113,840,963.94 |
$112,944,578.40 |
$ 112,944,578.40 |
$ 111,151,807.32 |
$ 110,255,421.78 |
$ 109,359,036.24 |
$ 108,462,650.70 |
$ 107,566,265.16 |
$ 106,669,879.62 |
$ 105,773,494.08 |
|
TOTAL DEUDA PÚBLICA A LARGO
PLAZO |
$ 114,737,349.48 |
$ 113,840,963.94 |
$112,944,578.40 |
$112,944,578.40 |
$111,151,807.32 |
$110,255,421.78 |
$109,359,036.24 |
$108,462,650.70 |
$107,566,265.16 |
$106,669,879.62 |
$105,773,494.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
FONDOS Y BIENES DE TERCEROS
EN GARANTÍA |
|
|
|
|
|
|
|
|
|
|
|
2.2.5.4 |
FONDOS DE FIDEICOMISOS.
MANDATOS Y CONTRATOS ANALOGOS |
$ 6,606,983,885.86 |
$ 6,607,388,284.56 |
$6,609,609,005.54 |
$ 6,610,837,834.73 |
$ 6,612,234,553.05 |
$ 6,613,589,689.00 |
$ 6,614,844,221.53 |
$ 6,616,110,302.30 |
$ 6,617,263,287.53 |
$ 6,618,711,614.93 |
$ 6,620,091,175.57 |
|
TOTAL FONDOS Y BIENES DE
TERCEROS EN GARANTÍA |
$ 6,606,983,885.86 |
$ 6,607,388,284.56 |
$6,609,609,005.54 |
$6,610,837,834.73 |
$6,612,234,553.05 |
$6,613,589,689.00 |
$6,614,844,221.53 |
$6,616,110,302.30 |
$6,617,263,287.53 |
$6,618,711,614.93 |
$6,620,091,175.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL DE PASIVO NO CIRCULANTE |
$ 6,721,721,235.34 |
$ 6,721,229,248.50 |
$ 6,722,553,583.94 |
$ 6,723,782,413.13 |
$ 6,723,386,360.37 |
$6,723,845,110.78 |
$6,724,203,257.77 |
$6,724,572,953.00 |
$6,724,829,552.69 |
$6,725,381,494.55 |
$6,725,864,669.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PASIVO |
$ 6,789,641,643.67 |
$ 6,821,189,075.54 |
$ 6,831,510,100.77 |
$ 6,862,716,044.84 |
$ 6,891,953,688.01 |
$ 6,850,098,384.36 |
$ 7,202,942,876.59 |
$ 7,221,807,867.68 |
$ 7,204,430,751.89 |
$ 7,216,122,589.85 |
$7,232,415,040.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
P A T R I M O N I O |
|
|
|
|
|
|
|
|
|
|
|
|
HACIENDA PUBLICA/PATRIMONIO
CONTRIBUIDO |
|
|
|
|
|
|
|
|
|
|
|
3.1.1 |
APORTACIONES |
$ 459,624.15 |
$450,919.15 |
$636,914.15 |
$ 708,909.15 |
$ 696,904.15 |
$ 684,899.15 |
$ 672,894.15 |
$ 660,889.15 |
$ 648,884.15 |
$ 636,879.15 |
$ 624,874.15 |
|
TOTAL HACIENDA
PUBLICA/PATRIMONIO CONTRIBUIDO |
$ 459,624.15 |
$450,919.15 |
$636,914.15 |
$708,909.15 |
$696,904.15 |
$684,899.15 |
$672,894.15 |
$660,889.15 |
$648,884.15 |
$636,879.15 |
$624,874.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
HACIENDA PUBLICA/PATRIMONIO
GENERADO |
|
|
|
|
|
|
|
|
|
|
|
3.2.1 |
RESULTADO DEL EJERCICIO
AHORRO/ DESAHORRO |
$ 184,568,745.60 |
$241,516,508.02 |
$282,864,584.39 |
$ 274,524,686.87 |
$ 281,364,872.33 |
$ 328,005,546.32 |
$ 351,104,877.22 |
$ 311,311,505.51 |
$ 335,580,404.75 |
$ 308,527,750.27 |
$ 263,569,569.45 |
3.2.2 |
RESULTADO DE EJERCICIOS
ANTERIORES |
$ 1,764,286,080.50 |
$1,761,029,019.94 |
$1,744,151,957.97 |
$ 1,744,462,267.19 |
$ 1,741,698,206.86 |
$ 1,732,274,167.36 |
$ 1,398,567,226.94 |
$ 1,387,083,217.23 |
$ 1,385,917,978.51 |
$ 1,383,383,363.81 |
$ 1,379,713,804.37 |
3.2.3 |
REVALUOS |
$ 2,149,074,020.12 |
$2,214,498,042.67 |
$2,215,086,513.66 |
$ 2,380,571,136.30 |
$ 2,377,008,587.16 |
$ 2,387,781,816.64 |
$ 2,383,812,543.08 |
$ 2,387,214,764.69 |
$ 2,387,214,764.69 |
$ 2,387,229,078.63 |
$ 2,391,290,742.62 |
|
TOTAL HACIENDA
PUBLICA/PATRIMONIO GENERADO |
$ 4,097,928,846.22 |
$4,217,043,570.63 |
$4,242,103,056.02 |
$4,399,558,090.36 |
$4,400,071,666.35 |
$4,448,061,530.32 |
$4,133,484,647.24 |
$4,085,609,487.43 |
$4,108,713,147.95 |
$4,079,140,192.71 |
$4,034,574,116.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
EXCESO O INSUFICIENCIA EN
LA ACTUALIZACIÓN |
|
|
|
|
|
|
|
|
|
|
|
3.3.2 |
RESULTADO POR TENENCIA DE
ACTIVOS NO MONETARIOS |
-$
1,305,581,257.19 |
-$1,317,921,677.63 |
-$1,340,453,246.53 |
-$
1,309,790,017.02 |
$ (1,311,116,619.97) |
$ (1,310,408,463.66) |
$ (1,309,100,339.45) |
$ (1,291,426,679.11) |
$ (1,290,661,781.69) |
$ (1,289,929,116.43) |
$ (1,289,502,906.22) |
|
TOTAL EXCESO O
INSUFICIENCIA EN LA ACTUALIZACIÓN |
-$
1,305,581,257.19 |
-$1,317,921,677.63 |
-$1,340,453,246.53 |
-$1,309,790,017.02 |
-$1,311,116,619.97 |
-$1,310,408,463.66 |
-$1,309,100,339.45 |
-$1,291,426,679.11 |
-$1,290,661,781.69 |
-$1,289,929,116.43 |
-$1,289,502,906.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL HACIENDA
PÚBLICA/PATRIMONIO |
$ 2,792,807,213.18 |
$ 2,899,572,812.15 |
$ 2,902,286,723.64 |
$ 3,090,476,982.49 |
$ 3,089,651,950.53 |
$ 3,138,337,965.81 |
$ 2,825,057,201.94 |
$ 2,794,843,697.47 |
$ 2,818,700,250.41 |
$ 2,789,847,955.43 |
$2,745,696,084.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PASIVO Y HACIENDA
PÚBLICA/PATRIMONIO |
$ 9,582,448,856.85 |
$ 9,720,761,887.69 |
$ 9,733,796,824.41 |
$ 9,953,193,027.33 |
$ 9,981,605,638.54 |
$ 9,988,436,350.17 |
$ 10,028,000,078.53 |
$ 10,016,651,565.15 |
$ 10,023,131,002.30 |
$ 10,005,970,545.28 |
$ 9,978,111,124.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|