Professional Documents
Culture Documents
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NOTA
ACTIVO
ACTIVO CORRIENTE
Efectivo y sus equivalentes
Inversiones
Cuentas por cobrar comerciales (Netas)
Otras cuentas por cobrar
Inventarios
ISLR, pagado por anticipado
Otros tributos pagados por anticipado
Otros pagos por anticipado
Otros activos corriente
Total activo corriente
ACTIVO NO CORRIENTE
Activo por impuesto diferido
Inversiones
Cuentas por cobrar comerciales
Otras cuentas por cobrar
Propiedades de inversin (Netas)
Propiedades, planta y equipos (Netas)
Activo intangible (Netos)
Otros activos no corriente
Total activo no corriente
TOTAL ACTIVO
N 01
N 08
N 02
N 03
N 04
N 05
N 06
N 07
N 13
N 18
N 08
N 02
N 03
N 10
N 11
N 12
N 13
NOTA
PASIVO Y PATRIMONIO
PASIVO
PASIVO CORRIENTE
Obligaciones bancarias corrientes
Cuentas por pagar comerciales
Otras cuentas por pagar corrientes
Impuestos sobre la renta por pagar
Otros tributos por pagar
Pasivos laborales corrientes
Provisiones corrientes
Otros pasivos corrientes
Total pasivo corriente
ANEXO
ANEXO
N 14
N 15
N 16
N 17
N 19
N 21
N 22
N 20
PASIVO NO CORRIENTE
Obligaciones bancarias, no corrientes
Cuentas por pagar comerciales, no corrientes
Otras cuentas por pagar no corrientes
Pasivo por impuesto diferido
Pasivos laborales no corrientes
Provisiones no corrientes
Otros pasivos no corriente
Total pasivo no corriente
TOTAL PASIVO
PATRIMONIO
Capital social
Acciones en tesorera
Primas y descuentos
Resultados acumulados
Fondos y reservas
Otros componentes de patrimonio
TOTAL PATRIMONIO
TOTAL PASIVO Y PATRIMONIO
Diferencia
N 14
N 15
N 16
N 18
N 21
N 22
N 20
N 23
N 23
N 23
N 24
N 25
N 26
a (aqu)
nanciera
15 y 2014
bolvar) de diciembre de 2015
2015
2014
16,202,462.71
290,975,565.44
108,508,946.07
106,705,730.96
10,259,304.37
532,652,009.55
82,172,655.04
1,342,911,682.74
58,411,294.64
92,738,320.01
28,815,263.58
###
214,245,407.87
1,107,630,476.94
260,333,975.21
###
###
477,174,619.13
920,768,781.25
1,092,066,263.17
###
###
2015
131,387,842.41
286,020,090.96
69,657,013.26
3,054,647.97
490,119,594.60
2014
1,383,981,786.43
193,096,353.01
101,473,047.99
118,625,179.56
88,787,013.88
###
126,452,981.11
125,482,739.20
329,365,314.18
581,301,034.49
###
542,508,581.69
542,508,581.69
###
3,437,572,101.08
(552,448,286.60)
75,089,172.19
###
###
2,489,790,565.73
(595,738,085.19)
75,089,172.19
###
###
(1,916,771,746.19)
(302,554,735.73)
NOTA
INGRESOS OPERACIONALES
Provenientes del Sector Pblico
Provenientes del Sector Privado
TOTAL INGRESOS OPERACIONALES
COSTOS OPERACIONALES
Costo de produccin y ventas
Costo de ventas
Costo de la prestacin de servicios
Costo de construccin o ejecucin de obras
Otros Costo
TOTAL COSTOS OPERACIONALES
RESULTADO BRUTO EN OPERACIONES
TOTAL OTROS INGRESOS EN OPERACIONES
TOTAL INGRESOS EN OPERACIONES
GASTOS OPERACIONALES
Gastos de distribucin y venta
Gastos de administracin
TOTAL GASTOS OPERACIONALES
RESULTADO EN OPERACIONES
TOTAL OTRAS GANANCIAS O (PRDIDAS)
TOTAL BENEFICIO O (COSTO) DE FINANCIAMIENTO
RESULTADO ANTES DE IMPUESTOS
TOTAL INGRESO O (GASTO) IMPUESTO CORRIENTE
TOTAL INGRESO O (GASTO) IMPUESTO DIFERIDO
RESULTADO DEL PERODO
TOTAL FONDOS Y RESERVAS
TOTAL OTRO RESULTADO INTEGRAL
RESULTADO INTEGRAL, NETO DE FONDOS Y RESERVAS
ANEXO
N 27
N 27
N 29
N 29
N 29
N 29
N 29
N 32
N 33
N 33
N 39
N 40
N 17
N 18
N 25
a (aqu)
dos
iciembre de 2015
bolvar) de diciembre de 2015
2015
2014
3,462,212,717.06
3,462,212,717.06
(2,268,041,007.67)
(2,268,041,007.67)
1,194,171,709.39
1,194,171,709.39
(188,356,945.71)
(188,356,945.71)
###
(962,524,965.09)
43,289,798.59
43,289,798.59
43,289,798.59
INVENTARIOS
Al 31 de diciembre de 2015
INVENTARIOS
Tcnica de
Medicin
del Costo
Frmula de
clculo del
Costo
Tcnica de
Medicin
del Costo
Frmula de
clculo del
Costo
Materias primas
Productos en proceso
Productos terminados
Materiales y suministros
Repuestos, accesorios y herramientas
Material de empaque y embalaje
Mercancas
Servicios en proceso
Otros inventarios
TOTAL
Al 31 de diciembre de 2014
INVENTARIOS
Materias primas
Productos en proceso
Productos terminados
Materiales y suministros
Repuestos, accesorios y herramientas
Material de empaque y embalaje
Mercancas
Servicios en proceso
Otros inventarios
TOTAL
Costo de
Adquisicin o
Produccin
Ajuste
por
Inflacin
Reverso
del deterioro
(Deterioro)
Saldo segn
segn
Contabilidad
Costo de
Adquisicin o
Produccin
Ajuste
por
Inflacin
-
Reverso
del deterioro
(Deterioro)
-
Saldo segn
segn
Contabilidad
-
Referencia o
Proveedor
Principal
Saldo del
Perodo
Anterior
-
Importe
Contratado en
el perodo
Saldo segn
segn
Contabilidad
Reintegro
Aplicacin o
Amortizacin
-
Terreno
48,604,461.02
11,446,885.25
-
60,051,346.27
Disposiciones (ventas/retiros)
0
Terreno
Depreciacin anual
Depreciacin anual
0
0
0
0
Terreno
-
Terreno
0
0
0
0
0.00
0.00
0
0
Al 31 de diciembre de 2015
PROPIEDADES, PLANTA Y EQUIPOS
(VALORES ACTUALIZADOS)
Costo
De
Adquisicin
Terreno
TERRENO
REVALORIZACION DE TERRENO
REVALORIZACION DE TERRENO
TOTALES
40,660.00
6,836,000.00
4,392,528.00
11,269,188.00
Costo
De
Adquisicin
Edificios
EDIFICIO
REVALORIZACION DE EDIFICIO
LOCAL 6B-226 DE 56 MTS CUADRADO
LOCAL 6B-228 DE 55 MTS CUADRADO
LOCAL 6B-230 DE 101 MTS CUADRADO
REVALORIZACION DE EDIFICACION
TOTALES
7,502,089.50
34,910,550.00
845,283.02
830,188.68
1,524,528.30
123,712,203.20
169,324,842.70
Costo
De
Adquisicin
Maquinarias
DOBLADORA DE TUBO
MOTO BOMBA AUTOMATICA
MOTO BOMBA AUTOMATICA
GENERADOR KONCAR
GENERADOR ULJANIK
GENERADOR ULJANIK
GENERADOR ULJANIK
EQUIPO PARA PUENTE GRUA
EQUIPO TMF MANEJO F
MOTOR LAMBORDINI
COM 03062FAC004476
COM 03061FAC2373
COM 11061FAC00194
MEZCLADOR DE MORTERO/GROUT 8 PIE^^
GRUA COPMA MOD.500.6 (20 TON)
MONTACARGA BRAZO HIDRAULICO,GENERAD
MOTOR LOMBARDINI
EQUIPO TRAILER OFICINA12*3,60Mts S/KIT
BRAZO HIDRAULICO COPMA MOD. 210,4
EQUP. LIMPIEZA ALTA PRESION C/FILTRO AGUA
MOTOR NEGRO 8 HP 360LTS MOTOR LOMBARDI.
EQUIP. GRUA HIDRAULICA COPMA MOD 990.7
MEZCLADOR DE CONCRETO 750LTS UNIMEX
BRAZO HIDRAULICO COPMA MOD. 210,4
MAQUINA ORMIGONERA MEZCLAD. AUTOCARG.
GRUA HIDRAULICA MARCA COPMA MOD 210,5
RETROEXCAVADORA NEW HOLLANDB95B 2009
RETROEXCAVADORA NEW HOLLAND B110 B (4X4
RETROEXCAVADORA NEW HOLLAND B110 B (4X4
VOLQUETA DE DOS CAJONES
VOLQUETA DE DOS CAJONES
CHUTO MACK GRANITE MODELO MP8440C
CHUTO MACK GRANITE MODELO MP8440C
GRUA HIDRAULICA COPMA MOD 960,1
CARGADOR FRONTAL NEW HOLLAND W190B
CARGADOR FRONTAL NEW HOLLAND W190B
ESMERIL
RADIOS MOTOROLA
EQUIPO DETECTOR DE GAS
1,724.13
5,261.76
5,261.76
32,406.47
32,406.47
32,406.47
32,406.47
64,728.00
11,205.00
3,361.50
121,929.82
136,620.00
104,650.00
12,000.00
232,000.00
136,938.45
10,400.00
72,500.00
116,000.00
14,462.51
34,440.00
399,206.22
73,000.00
116,000.00
214,810.00
155,850.00
400,000.00
515,000.00
515,000.00
250,000.00
250,000.00
713,442.84
713,442.84
398,475.12
995,000.00
995,000.00
522.00
4,019.60
1,349.04
BOMBA DE SUCCION
COMPRESOR
DETECTOR DE GAS
DETECTOR MULTI GAS
3,783.62
48,037.82
3,651.21
6,678.49
136,000.00
132,000.00
100,000.00
142,800.00
126,000.00
1,260,000.00
1,260,000.00
378,000.00
378,000.00
102,224.06
2,016,000.00
355,950.00
355,950.00
355,950.00
355,950.00
2,016,000.00
631,575.00
72,153.90
25,987.50
22,680.00
77,478.66
951,300.00
907,200.00
233,213.40
478,800.00
478,800.00
960,372.00
708,750.00
673,064.39
708,750.00
756,000.00
1,260,000.00
787,500.00
59,220.00
Costo
De
Adquisicin
Mobiliario y equipo
5,954.46
310,000.00
142,857.14
71,313.40
70,072.78
40,845.38
76,162.59
44,187.47
16,682.18
7,517.86
25,000.00
153,527.67
12,500.00
79,950.00
38,500.00
140,000.00
910,800.00
75,600.00
377,496.00
377,496.00
910,800.00
41,546.80
28,350.00
75,600.00
96,428.70
62,946.30
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
20,000.00
28,928.57
2,291.31
2,291.31
5,455.74
5,455.74
3,222.32
3,222.32
3,222.32
3,222.32
3,222.32
3,222.32
3,222.32
3,222.32
3,222.32
3,222.32
1,778.49
1,778.49
1,207.02
1,207.02
1,207.02
1,207.02
1,207.02
1,207.02
1,207.02
1,207.02
1,207.02
4,138.91
4,138.91
4,138.91
4,138.91
4,138.91
4,138.91
4,138.91
4,138.91
4,138.91
4,138.91
19,387.62
675.80
4,091.60
4,091.60
4,091.60
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
26,000.00
70,000.00
80,000.00
99,750.00
9,955.36
38,712.50
93,150.00
10,530.00
19,845.00
15,000.00
63,000.00
8,800.00
15,998.00
40,170.54
29,639.29
23,337.50
54,642.96
27,857.16
107,125.00
353,467.50
24,000.00
31,607.14
7,946.43
40,883.93
144,800.00
472,800.00
83,857.18
81,515.00
34,560.00
29,463.39
69,000.00
470,000.00
21,519.64
913,240.58
30,535.92
151,786.00
25,987.50
157,217.76
51,238.91
61,897.50
593,661.60
259,560.00
19,553.57
TOTALES
1,288.85
2,516.85
2,523.15
2,529.45
2,535.75
2,542.05
2,548.35
2,551.50
2,560.95
50,866.07
110,125.00
107,060.00
2,214,731.35
12,220,920.26
Costo
De
Adquisicin
Vehculo
CHEVROLET KODIAK A82APOK
CHEVROLET KODIAK A82APOK
CAMIONETA AO 2010 PICK-UP
CAMIONETAAO
AO
2010VAN
PICK-UP
CAMIONETA
2010,
KIA S.
CAMIONETA AO 2010 PICK-UP
CAMIONETA PICK UP LUV D MAX A18AV4A
CAMIONETA AO 2010 PICK-UP
CAMIONETA PICK UP LUV D MAX A79AX2V
CAMIONETA PICK UP LUV D MAX A70AX9V
CAMIONETA PICK UP RANGER HFE1 4X2
CAMIONETA PICK UP RANGER HFE1 4X2 (N2)
FORD FIESTA MOVE AUTOMATICO GRIS
FORD FIESTA MOVE AUT. A7V1 AO 2011 AB069CB
FORD FIESTA MOVE AUT. A7V1 AO 2011 AF429CA
AMBULANCIA TIPO II - CHEVROLET C3500 N1
AMBULANCIA TIPO II - CHEVROLET C3500 N2
CAMIONETA PICK-UP CHEVROLET LUV DMAX A29AV7A
CAMIONETA PICK UP LUV D MAX A29AV6A
CAMIONETA PICK UP LUV D MAX A46AV0A
CAMIONETA PICK UP LUV D MAX A29AV8A
CAMIONETA PICK UP LUV D MAX A35AV6A
CAMIONETA PICK UP LUV D MAX A18AV4A
196,428.57
196,428.57
194,910.71
202,321.43
157,909.38
196,070.09
354,927.63
194,552.23
224,174.36
219,119.03
162,383.23
148,126.79
144,303.22
148,945.07
133,064.29
520,000.00
520,000.00
314,049.50
296,460.21
303,781.64
296,460.21
296,460.21
308,549.50
TOTALES
296,460.21
19,253,450.00
1,519,210.85
1,519,210.85
3,681,409.60
1,519,210.86
1,519,210.86
3,681,409.59
38,718,998.69
Costo
De
Adquisicin
Herramientas
UtilesPortatil
Detector dey Gas
6,960.00
11,833.13
17,135.25
25,987.50
40,194.00
40,194.00
16,241.40
16,241.40
12,348.00
12,348.00
12,348.00
12,474.00
12,474.00
12,474.00
27,027.00
27,027.00
626,887.48
218,078.57
26,460.00
209,278.50
224,765.90
42,857.14
77,400.00
78,750.00
54,810.00
516,600.00
49,140.00
237,510.00
4,101.30
7,100.10
5,953.50
4,441.50
3,495,000.00
40,178.58
1,257,617.19
32,734.80
4,725.00
15,687.00
7,533,383.24
Costo
De
Adquisicin
TOTALES
Edificios
Maquinarias
Mobiliario y equipo
Vehculo
600,188,071.50
322,392,798.33
-
811,170,930.85
8,190,002.68
-
43,429,865.66
5,771,568.36
-
263,882,459.59
17,511,815.01
-
922,580,869.83
819,360,933.53
49,201,434.02
281,394,274.60
Edificios
Maquinarias
-
93,576,442.09
59,339,664.73
635,286,291.61
78,424,208.62
152,916,106.82
Edificios
Mobiliario y equipo
713,710,500.23
Maquinarias
-
11,922,516.94
8,528,993.68
106,193,428.19
37,186,399.83
20,451,510.62
Mobiliario y equipo
-
Vehculo
143,379,828.02
Vehculo
-
Edificios
Maquinarias
-
Ajuste
Por
Inflacin
419,821.34
41,307,979.69
7,054,357.25
48,782,158.27
Ajuste
Por
Inflacin
337,833,204.16
210,954,401.75
1,528,859.72
1,501,558.66
2,757,407.71
198,680,595.13
753,256,027.12
Mobiliario y equipo
-
Saldo
Segn
Contabilidad
345,335,293.66
245,864,951.75
2,374,142.74
2,331,747.34
4,281,936.01
322,392,798.33
922,580,869.82
Vehculo
Depreciacin
Acumulada
Nominal
460,481.34
48,143,979.69
11,446,885.25
60,051,346.27
Saldo
Segn
Contabilidad
Ajuste
Por
Inflacin
-
Depreciacin
Acumulada
Nominal
2,205,345.61
4,945,661.25
42,264.15
41,509.43
76,226.42
6,185,610.16
13,496,617.02
Ajuste
Por
Inflacin
99,310,861.82
29,885,206.91
76,442.98
75,077.93
137,870.39
9,934,029.76
139,419,489.80
Ajuste
Por
Inflacin
83,094.42
261,575.33
261,575.33
1,561,829.42
1,561,829.42
1,561,829.42
1,561,829.42
2,517,779.87
413,429.58
116,891.77
603,242,471.91
4,416,884.43
2,972,566.63
36,725,652.61
6,294,861.74
3,715,554.35
278,115.39
1,904,503.94
2,992,313.49
371,151.74
874,148.98
10,132,569.96
1,827,743.13
2,904,358.95
4,850,194.99
3,218,610.19
4,353,830.65
4,987,122.79
4,987,122.79
2,382,760.16
2,382,760.16
6,908,790.38
6,908,790.38
3,994,065.72
9,973,258.53
9,973,258.53
22,917.15
153,696.27
51,582.85
Saldo
Segn
Contabilidad
84,818.55
266,837.09
266,837.09
1,594,235.89
1,594,235.89
1,594,235.89
1,594,235.89
2,582,507.87
424,634.58
120,253.27
603,364,401.73
4,553,504.43
3,077,216.63
36,737,652.61
6,526,861.74
3,852,492.80
288,515.39
1,977,003.94
3,108,313.49
385,614.25
908,588.98
10,531,776.18
1,900,743.13
3,020,358.95
5,065,004.99
3,374,460.19
4,753,830.65
5,502,122.79
5,502,122.79
2,632,760.16
2,632,760.16
7,622,233.22
7,622,233.22
4,392,540.84
10,968,258.53
10,968,258.53
23,439.15
157,715.87
52,931.89
Depreciacin
Acumulada
Nominal
1,724.13
5,261.76
5,261.76
32,406.47
32,406.47
32,406.47
32,406.47
64,728.00
11,205.00
3,361.50
118,881.57
133,204.50
95,057.08
10,600.00
203,000.00
119,821.14
9,013.33
62,229.17
98,600.00
12,172.61
28,700.00
332,671.85
60,225.00
95,700.00
171,848.00
119,485.00
210,000.00
244,625.00
244,625.00
116,666.67
116,666.67
338,885.35
338,885.35
195,916.93
489,208.33
489,208.33
522.00
4,019.60
1,349.04
Ajuste
Por
Inflacin
83,094.42
261,575.33
261,575.33
1,561,829.42
1,561,829.42
1,561,829.42
1,561,829.42
2,517,779.87
413,429.58
116,891.77
588,161,410.12
4,306,462.32
2,700,081.36
32,440,993.14
5,508,004.03
3,251,110.06
241,033.34
1,634,699.21
2,543,466.47
312,386.05
728,457.48
8,443,808.30
1,507,888.08
2,396,096.13
3,880,155.99
2,467,601.15
2,285,761.09
2,368,883.33
2,368,883.33
1,111,954.74
1,111,954.74
3,281,675.43
3,281,675.43
1,963,748.98
4,903,518.78
4,903,518.78
22,917.15
153,696.27
51,582.85
144,673.18
2,281,611.89
132,823.89
3,180,301.00
472,721.34
458,817.77
330,038.30
471,294.69
415,848.26
2,466,268.66
2,466,268.66
739,880.60
739,880.60
259,580.37
3,646,330.43
643,805.22
643,805.22
643,805.22
643,805.22
3,646,330.43
1,142,326.96
130,504.45
47,003.48
41,021.22
140,135.32
1,720,612.17
1,640,848.70
421,812.06
866,003.48
866,003.48
1,737,020.66
1,281,913.04
708,393.24
862,185.91
66,030.16
110,050.27
684,318.52
5,172.36
Ajuste
Por
Inflacin
148,456.80
2,329,649.71
136,475.10
3,186,979.49
608,721.34
590,817.77
430,038.30
614,094.69
541,848.26
3,726,268.66
3,726,268.66
1,117,880.60
1,117,880.60
361,804.43
5,662,330.43
999,755.22
999,755.22
999,755.22
999,755.22
5,662,330.43
1,773,901.96
202,658.35
72,990.98
63,701.22
217,613.98
2,671,912.17
2,548,048.70
655,025.46
1,344,803.48
1,344,803.48
2,697,392.66
1,990,663.04
1,381,457.63
1,570,935.91
822,030.16
1,370,050.27
1,471,818.52
64,392.36
Saldo
Segn
Contabilidad
3,783.62
48,037.82
3,651.21
6,678.49
24,933.33
24,200.00
17,500.00
24,990.00
22,050.00
136,500.00
136,500.00
40,950.00
40,950.00
14,481.74
201,600.00
35,595.00
35,595.00
35,595.00
35,595.00
201,600.00
63,157.50
7,215.39
2,598.75
2,268.00
7,747.87
95,130.00
90,720.00
23,321.34
47,880.00
47,880.00
96,037.20
70,875.00
39,262.09
47,250.00
6,300.00
10,500.00
39,375.00
493.50
Depreciacin
Acumulada
Nominal
144,673.18
2,281,611.89
132,823.89
3,180,301.00
86,665.58
84,116.59
57,756.70
82,476.57
72,773.45
267,179.10
267,179.10
80,153.73
80,153.73
36,773.89
364,633.04
64,380.52
64,380.52
64,380.52
64,380.52
364,633.04
114,232.70
13,050.44
4,700.35
4,102.12
14,013.53
172,061.22
164,084.87
42,181.21
86,600.35
86,600.35
173,702.07
128,191.30
41,322.94
57,479.06
550.25
917.09
34,215.93
43.10
Ajuste
Por
Inflacin
69,125.87
3,475,339.20
1,383,390.48
540,140.66
530,743.98
309,370.33
576,869.30
331,677.02
123,051.08
55,453.23
177,221.27
1,538,865.47
43,448.65
277,897.58
133,821.85
462,053.62
3,165,842.60
262,777.45
1,312,135.39
1,312,135.39
3,165,842.60
144,412.20
98,541.54
262,777.45
335,175.76
218,794.55
26,069.19
26,069.19
26,069.19
26,069.19
26,069.19
26,069.19
26,069.19
26,069.19
26,069.19
26,069.19
26,069.19
26,069.19
66,007.66
95,475.36
4,800.68
4,800.68
11,430.70
11,430.70
75,080.33
3,785,339.20
1,526,247.62
611,454.06
600,816.76
350,215.71
653,031.89
375,864.49
139,733.26
62,971.09
202,221.27
1,692,393.14
55,948.65
357,847.58
172,321.85
602,053.62
4,076,642.60
338,377.45
1,689,631.39
1,689,631.39
4,076,642.60
185,959.00
126,891.54
338,377.45
431,604.46
281,740.85
33,569.19
33,569.19
33,569.19
33,569.19
33,569.19
33,569.19
33,569.19
33,569.19
33,569.19
33,569.19
33,569.19
33,569.19
86,007.66
124,403.93
7,091.99
7,091.99
16,886.44
16,886.44
5,954.46
310,000.00
135,714.28
53,485.05
52,554.59
30,634.04
57,121.94
32,404.14
11,955.56
5,387.80
16,666.67
150,968.88
4,583.33
29,315.00
14,116.67
49,000.00
333,960.00
27,720.00
138,415.20
138,415.20
333,960.00
15,233.83
10,395.00
27,720.00
35,357.19
23,080.31
2,750.00
2,750.00
2,750.00
2,750.00
2,750.00
2,750.00
2,750.00
2,750.00
2,750.00
2,750.00
2,750.00
2,750.00
7,000.00
10,125.00
534.64
534.64
1,273.01
1,273.01
69,125.87
3,475,339.20
1,314,220.96
405,105.49
398,057.98
232,027.75
432,651.98
243,229.81
88,186.61
39,741.48
118,147.51
1,513,217.71
15,931.17
101,895.78
49,068.01
161,718.77
1,160,808.95
96,351.73
481,116.31
481,116.31
1,160,808.95
52,951.14
36,131.90
96,351.73
122,897.78
80,224.67
9,558.70
9,558.70
9,558.70
9,558.70
9,558.70
9,558.70
9,558.70
9,558.70
9,558.70
9,558.70
9,558.70
9,558.70
23,102.68
33,416.38
1,120.16
1,120.16
2,667.16
2,667.16
6,751.31
6,751.31
6,751.31
6,751.31
6,751.31
6,751.31
6,751.31
6,751.31
6,751.31
6,751.31
3,726.24
3,726.24
2,528.91
2,528.91
2,528.91
2,528.91
2,528.91
2,528.91
2,528.91
2,528.91
2,528.91
8,671.72
8,671.72
8,671.72
8,671.72
8,671.72
8,671.72
8,671.72
8,671.72
8,671.72
8,671.72
40,620.35
1,415.92
8,572.59
8,572.59
8,572.59
74,074.11
74,074.11
74,074.11
74,074.11
74,074.11
74,074.11
74,074.11
74,074.11
74,074.11
9,973.63
9,973.63
9,973.63
9,973.63
9,973.63
9,973.63
9,973.63
9,973.63
9,973.63
9,973.63
5,504.73
5,504.73
3,735.93
3,735.93
3,735.93
3,735.93
3,735.93
3,735.93
3,735.93
3,735.93
3,735.93
12,810.63
12,810.63
12,810.63
12,810.63
12,810.63
12,810.63
12,810.63
12,810.63
12,810.63
12,810.63
60,007.97
2,091.72
12,664.19
12,664.19
12,664.19
100,074.11
100,074.11
100,074.11
100,074.11
100,074.11
100,074.11
100,074.11
100,074.11
100,074.11
751.87
751.87
751.87
751.87
751.87
751.87
751.87
751.87
751.87
751.87
414.98
414.98
281.64
281.64
281.64
281.64
281.64
281.64
281.64
281.64
281.64
965.75
965.75
965.75
965.75
965.75
965.75
965.75
965.75
965.75
965.75
4,523.78
157.69
954.71
954.71
954.71
8,233.33
8,233.33
8,233.33
8,233.33
8,233.33
8,233.33
8,233.33
8,233.33
8,233.33
1,575.30
1,575.30
1,575.30
1,575.30
1,575.30
1,575.30
1,575.30
1,575.30
1,575.30
1,575.30
869.46
869.46
590.08
590.08
590.08
590.08
590.08
590.08
590.08
590.08
590.08
2,023.40
2,023.40
2,023.40
2,023.40
2,023.40
2,023.40
2,023.40
2,023.40
2,023.40
2,023.40
9,478.08
330.38
2,000.27
2,000.27
2,000.27
23,456.80
23,456.80
23,456.80
23,456.80
23,456.80
23,456.80
23,456.80
23,456.80
23,456.80
74,074.11
74,074.11
74,074.11
199,430.30
227,920.34
224,485.63
22,404.36
87,121.80
250,195.92
28,283.02
53,302.61
27,130.43
113,947.83
25,071.24
42,969.77
107,895.92
79,609.55
62,683.28
146,768.07
74,822.84
287,732.02
949,394.81
60,943.86
76,027.86
19,114.35
98,342.27
348,302.14
1,064,028.12
188,719.12
183,448.08
77,776.67
66,306.84
144,566.68
984,729.59
45,087.29
1,913,393.66
59,769.67
297,099.25
50,866.79
307,731.14
92,675.59
111,953.74
1,073,753.15
469,465.04
60,020.75
100,074.11
100,074.11
100,074.11
269,430.30
307,920.34
324,235.63
32,359.72
125,834.30
343,345.92
38,813.02
73,147.61
42,130.43
176,947.83
33,871.24
58,967.77
148,066.46
109,248.84
86,020.78
201,411.03
102,680.00
394,857.02
1,302,862.31
84,943.86
107,635.00
27,060.78
139,226.20
493,102.14
1,536,828.12
272,576.30
264,963.08
112,336.67
95,770.23
213,566.68
1,454,729.59
66,606.93
2,826,634.24
90,305.59
448,885.25
76,854.29
464,948.90
143,914.50
173,851.24
1,667,414.75
729,025.04
79,574.32
8,233.33
8,233.33
8,233.33
22,166.67
25,333.33
24,937.50
2,488.84
9,678.13
27,945.00
3,159.00
5,953.50
3,000.00
12,600.00
2,786.67
4,799.40
12,051.16
8,891.79
7,001.25
16,392.89
8,357.15
32,137.50
106,040.25
6,800.00
8,428.57
2,119.05
10,902.38
38,613.33
118,200.00
20,964.30
20,378.75
8,640.00
7,365.85
16,100.00
109,666.67
5,021.25
213,089.47
6,616.12
32,886.97
5,630.63
34,063.85
10,247.78
12,379.50
118,732.32
51,912.00
6,517.86
23,456.80
23,456.80
23,456.80
63,152.93
72,174.77
56,121.41
5,601.09
21,780.45
75,058.78
8,484.91
15,990.78
5,426.09
22,789.57
7,939.23
12,890.93
32,368.78
23,882.86
18,804.98
44,030.42
22,446.85
86,319.61
284,818.44
17,267.43
20,274.10
5,097.16
26,224.60
92,880.57
266,007.03
47,179.78
45,862.02
19,444.17
16,576.71
33,732.23
229,770.24
10,520.37
446,458.52
12,950.09
64,371.50
11,021.14
66,675.08
18,535.12
22,390.75
214,750.63
93,893.01
20,006.92
2,700.36
5,273.23
5,286.43
5,299.63
5,312.83
5,326.03
5,339.22
5,345.82
5,365.62
129,165.61
264,894.84
224,308.83
3,556,837.01
36,980,513.76
Ajuste
Por
Inflacin
2,933,023.63
2,933,023.63
2,147,494.81
2,229,144.93
1,739,820.12
2,198,097.00
3,557,572.88
2,143,545.14
2,170,844.78
2,121,890.31
1,572,475.94
1,434,420.37
1,375,359.85
1,273,483.36
1,069,051.76
4,027,878.34
4,027,878.34
3,460,146.81
1,895,523.26
1,942,335.42
1,895,523.26
1,895,523.26
1,972,820.42
3,989.21
7,790.08
7,809.58
7,829.08
7,848.58
7,868.08
7,887.57
7,897.32
7,926.57
180,031.68
375,019.84
331,368.83
5,771,568.36
49,201,434.02
Saldo
Segn
Contabilidad
3,129,452.20
3,129,452.20
2,342,405.52
2,431,466.36
1,897,729.50
2,394,167.09
3,912,500.51
2,338,097.37
2,395,019.14
2,341,009.34
1,734,859.17
1,582,547.16
1,519,663.07
1,422,428.43
1,202,116.05
4,547,878.34
4,547,878.34
3,774,196.31
2,191,983.47
2,246,117.06
2,191,983.47
2,191,983.47
2,281,369.92
300.73
587.27
588.74
590.21
591.68
593.15
594.62
595.35
597.56
14,412.05
29,366.67
24,980.67
442,946.27
3,942,487.49
Depreciacin
Acumulada
Nominal
196,428.57
196,428.57
194,910.71
202,321.43
157,909.38
196,070.09
354,927.63
194,552.23
212,965.64
208,163.08
154,264.07
140,720.45
134,683.01
129,085.73
108,669.17
407,333.33
407,333.33
314,049.50
177,876.13
182,268.98
177,876.13
177,876.13
185,129.70
630.08
1,230.42
1,233.50
1,236.58
1,239.66
1,242.74
1,245.82
1,247.36
1,251.98
36,596.92
70,638.62
52,338.73
711,367.40
16,509,023.13
Ajuste
Por
Inflacin
2,933,023.63
2,933,023.63
2,147,494.81
2,229,144.93
1,739,820.12
2,198,097.00
3,557,572.88
2,143,545.14
2,062,302.54
2,015,795.79
1,493,852.14
1,362,699.35
1,283,669.20
1,103,685.58
873,058.94
3,155,171.36
3,155,171.36
3,460,146.81
1,137,313.96
1,165,401.25
1,137,313.96
1,137,313.96
1,183,692.25
1,895,523.26
116,343,054.64
2,439,837.85
2,439,837.85
5,912,308.01
4,328,238.19
16,738,420.57
40,561,177.93
242,675,275.91
Ajuste
Por
Inflacin
48,463.79
39,053.86
56,552.89
74,038.50
114,512.88
107,958.94
36,550.99
36,550.99
25,871.15
25,871.15
25,871.15
26,135.14
26,135.14
26,135.14
56,626.14
56,626.14
1,313,435.43
456,911.53
55,438.18
438,473.90
470,922.62
89,792.97
162,166.11
164,994.59
114,836.23
1,082,364.48
102,956.62
429,583.30
2,191,983.47
135,596,504.64
3,959,048.70
3,959,048.70
9,593,717.61
5,847,449.05
18,257,631.43
44,242,587.52
281,394,274.60
Saldo
Segn
Contabilidad
55,423.79
50,886.99
73,688.14
100,026.00
154,706.88
148,152.94
52,792.39
52,792.39
38,219.15
38,219.15
38,219.15
38,609.14
38,609.14
38,609.14
83,653.14
83,653.14
1,940,322.91
674,990.10
81,898.18
647,752.40
695,688.52
132,650.11
239,566.11
243,744.59
169,646.23
1,598,964.48
152,096.62
667,093.30
177,876.13
10,910,288.33
481,083.44
1,519,210.86
3,681,409.59
21,581,711.33
Depreciacin
Acumulada
Nominal
4,930.47
7,139.69
12,271.88
18,980.50
20,097.00
9,474.15
9,474.15
7,546.00
7,546.00
7,546.00
7,623.00
7,623.00
7,623.00
16,516.50
16,516.50
383,097.90
133,270.24
16,170.00
127,892.42
137,356.94
26,190.47
47,300.00
48,125.00
33,495.00
315,700.00
30,030.00
158,340.00
1,137,313.96
65,927,730.97
772,615.32
2,439,837.87
5,912,308.00
121,798,116.68
Ajuste
Por
Inflacin
16,272.44
23,563.70
34,962.62
54,075.53
53,979.47
21,321.41
21,321.41
15,810.15
15,810.15
15,810.15
15,971.48
15,971.48
15,971.48
34,604.86
34,604.86
802,654.98
279,223.71
33,878.89
267,956.27
287,786.05
54,873.48
99,101.51
100,830.02
70,177.70
661,444.96
62,917.94
286,388.87
7,418.00
12,841.92
10,768.07
8,033.32
4,744,212.66
42,287.54
262,054.60
6,821.08
984.57
3,268.76
10,763,520.45
Ajuste
Por
Inflacin
11,519.30
19,942.02
16,721.57
12,474.82
8,239,212.66
82,466.12
1,519,671.79
39,555.88
5,709.57
18,955.76
18,296,903.69
Saldo
Segn
Contabilidad
-
2,734.20
4,733.40
3,969.00
2,961.00
2,621,250.00
32,366.08
1,187,749.57
30,916.20
4,462.50
14,815.50
5,523,833.25
Depreciacin
Acumulada
Nominal
-
4,945.34
8,561.28
7,178.71
5,355.55
3,558,159.49
34,064.96
247,496.02
6,442.13
929.87
3,087.16
7,273,506.06
Ajuste
Por
Inflacin
-
Herramientas y
Utiles
TOTAL
8,391,331.92
9,905,571.77
-
18,296,903.69
Herramientas y
Utiles
7,919,660.46
4,877,678.85
12,797,339.31
TOTAL
Herramientas y
Utiles
1,775,667,120.54
375,218,641.40
2,150,885,761.94
854,898,339.29
188,356,945.71
1,043,255,285.00
TOTAL
-
Herramientas y
Utiles
Saldo
Segn
Contabilidad
Saldo Neto
Segn
Contabilidad
-
Saldo
Segn
Contabilidad
101,516,207.43
34,830,868.16
118,707.13
116,587.36
214,096.81
16,119,639.92
152,916,106.82
460,481.34
48,143,979.69
11,446,885.25
60,051,346.27
Saldo Neto
Segn
Contabilidad
243,819,086.23
211,034,083.58
2,255,435.61
2,215,159.98
4,067,839.19
306,273,158.41
769,664,763.00
TOTAL
-
Fecha
INPC
de
de origen
Adqusicin
31/12/2010
28/02/2013
01/01/2015
208.200
334.800
904.800
Fecha
INPC
de
de origen
Adqusicin
31/12/2003
28/02/2013
30/12/2014
30/12/2014
30/12/2014
01/01/2015
51.223
334.800
839.500
839.500
839.500
904.800
Saldo
Segn
Contabilidad
84,818.55
266,837.09
266,837.09
1,594,235.89
1,594,235.89
1,594,235.89
1,594,235.89
2,582,507.87
424,634.58
120,253.27
588,280,291.69
4,439,666.82
2,795,138.44
32,451,593.14
5,711,004.03
3,370,931.20
250,046.67
1,696,928.38
2,642,066.47
324,558.66
757,157.48
8,776,480.15
1,568,113.08
2,491,796.13
4,052,003.99
2,587,086.15
2,495,761.09
2,613,508.33
2,613,508.33
1,228,621.41
1,228,621.41
3,620,560.78
3,620,560.78
2,159,665.91
5,392,727.11
5,392,727.11
23,439.15
157,715.87
52,931.89
Saldo Neto
Segn
Contabilidad
15,084,110.04
113,837.61
282,078.19
4,286,059.47
815,857.72
481,561.60
38,468.72
280,075.56
466,247.02
61,055.59
151,431.50
1,755,296.03
332,630.05
528,562.82
1,013,001.00
787,374.04
2,258,069.56
2,888,614.47
2,888,614.47
1,404,138.75
1,404,138.75
4,001,672.44
4,001,672.44
2,232,874.93
5,575,531.42
5,575,531.42
-
Fecha
INPC
de
de origen
Adqusicin
22/08/2003
02/06/2003
02/06/2003
13/08/2003
13/08/2003
13/08/2003
13/08/2003
08/10/2004
31/01/2005
30/06/2005
30/04/1989
14/03/2006
01/11/2006
28/10/1990
26/03/2007
31/03/2007
24/04/2007
02/05/2007
20/06/2007
19/07/2007
24/08/2007
31/08/2007
18/09/2007
24/09/2007
28/12/2007
21/04/2008
20/09/2010
18/03/2011
18/03/2011
26/04/2011
26/04/2011
21/03/2011
23/03/2011
01/01/2011
01/01/2011
01/01/2011
23/01/2004
11/11/2004
24/11/2004
47.930
46.495
46.495
47.930
47.930
47.930
47.930
59.098
62.219
65.912
0.476
70.745
80.187
0.770
83.813
83.813
84.994
86.468
87.995
88.433
89.376
89.376
90.558
90.558
100.000
108.900
198.400
220.700
220.700
223.900
223.900
220.700
220.700
213.900
213.900
213.900
52.511
60.094
60.094
148,456.80
2,329,649.71
136,475.10
3,186,979.49
111,598.91
108,316.59
75,256.70
107,466.57
94,823.45
403,679.10
403,679.10
121,103.73
121,103.73
51,255.63
566,233.04
99,975.52
99,975.52
99,975.52
99,975.52
566,233.04
177,390.20
20,265.83
7,299.10
6,370.12
21,761.40
267,191.22
254,804.87
65,502.55
134,480.35
134,480.35
269,739.27
199,066.30
80,585.03
104,729.06
6,850.25
11,417.09
73,590.93
536.60
Saldo
Segn
Contabilidad
497,122.42
482,501.18
354,781.60
506,628.12
447,024.81
3,322,589.55
3,322,589.55
996,776.87
996,776.87
310,548.80
5,096,097.39
899,779.70
899,779.70
899,779.70
899,779.70
5,096,097.39
1,596,511.76
182,392.51
65,691.88
57,331.10
195,852.58
2,404,720.96
2,293,243.83
589,522.92
1,210,323.13
1,210,323.13
2,427,653.39
1,791,596.74
1,300,872.60
1,466,206.85
815,179.91
1,358,633.18
1,398,227.60
63,855.76
Saldo Neto
Segn
Contabilidad
24/11/2004
01/09/2003
10/03/2005
30/10/1995
13/02/2014
13/02/2014
31/03/2014
31/03/2014
31/03/2014
28/11/2014
28/11/2014
28/11/2014
28/11/2014
25/07/2014
29/12/2014
09/12/2014
09/12/2014
09/12/2014
09/12/2014
26/12/2014
30/12/2014
26/12/2014
26/12/2014
30/12/2014
26/12/2014
30/12/2014
30/12/2014
26/12/2014
30/12/2014
30/12/2014
30/12/2014
30/12/2014
05/05/2015
14/04/2015
12/11/2015
12/11/2015
23/06/2015
12/11/2015
60.094
48.620
63.082
4.941
526.800
526.800
548.300
548.300
548.300
797.300
797.300
797.300
797.300
666.200
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
839.500
1148.800
1063.800
2168.500
2168.500
1261.600
2168.500
Fecha
INPC
de
de origen
Adqusicin
75,080.33
3,785,339.20
1,449,935.24
458,590.54
450,612.57
262,661.79
489,773.92
275,633.96
100,142.17
45,129.28
134,814.18
1,664,186.59
20,514.51
131,210.78
63,184.68
210,718.77
1,494,768.95
124,071.73
619,531.51
619,531.51
1,494,768.95
68,184.97
46,526.90
124,071.73
158,254.97
103,304.98
12,308.70
12,308.70
12,308.70
12,308.70
12,308.70
12,308.70
12,308.70
12,308.70
12,308.70
12,308.70
12,308.70
12,308.70
30,102.68
43,541.38
1,654.80
1,654.80
3,940.17
3,940.17
76,312.38
152,863.51
150,204.19
87,553.93
163,257.97
100,230.53
39,591.09
17,841.81
67,407.09
28,206.55
35,434.15
226,636.80
109,137.17
391,334.85
2,581,873.64
214,305.72
1,070,099.88
1,070,099.88
2,581,873.64
117,774.03
80,364.64
214,305.72
273,349.49
178,435.87
21,260.49
21,260.49
21,260.49
21,260.49
21,260.49
21,260.49
21,260.49
21,260.49
21,260.49
21,260.49
21,260.49
21,260.49
55,904.98
80,862.55
5,437.19
5,437.19
12,946.27
12,946.27
28/05/2010
21/07/2010
16/03/2011
15/03/2012
15/03/2012
15/03/2012
15/03/2012
18/04/2012
25/05/2012
28/05/2012
03/08/2012
01/01/2011
17/02/2014
17/02/2014
17/02/2014
31/03/2014
17/02/2014
17/02/2014
17/02/2014
17/02/2014
17/02/2014
17/02/2014
17/02/2014
17/02/2014
19/02/2014
19/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
20/02/2014
31/03/2014
31/03/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
187.000
193.100
220.700
275.000
275.000
275.000
275.000
277.200
281.500
281.500
291.500
213.900
526.800
526.800
526.800
548.300
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
526.800
548.300
548.300
761.800
761.800
761.800
761.800
2,327.18
2,327.18
2,327.18
2,327.18
2,327.18
2,327.18
2,327.18
2,327.18
2,327.18
2,327.18
1,284.44
1,284.44
871.72
871.72
871.72
871.72
871.72
871.72
871.72
871.72
871.72
2,989.15
2,989.15
2,989.15
2,989.15
2,989.15
2,989.15
2,989.15
2,989.15
2,989.15
2,989.15
14,001.86
488.07
2,954.98
2,954.98
2,954.98
31,690.13
31,690.13
31,690.13
31,690.13
31,690.13
31,690.13
31,690.13
31,690.13
31,690.13
7,646.45
7,646.45
7,646.45
7,646.45
7,646.45
7,646.45
7,646.45
7,646.45
7,646.45
7,646.45
4,220.29
4,220.29
2,864.21
2,864.21
2,864.21
2,864.21
2,864.21
2,864.21
2,864.21
2,864.21
2,864.21
9,821.48
9,821.48
9,821.48
9,821.48
9,821.48
9,821.48
9,821.48
9,821.48
9,821.48
9,821.48
46,006.11
1,603.65
9,709.22
9,709.22
9,709.22
68,383.98
68,383.98
68,383.98
68,383.98
68,383.98
68,383.98
68,383.98
68,383.98
68,383.98
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
23/05/2014
23/05/2014
23/05/2014
23/05/2014
23/05/2014
23/05/2014
23/05/2014
23/05/2014
23/05/2014
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
612.600
612.600
612.600
612.600
612.600
612.600
612.600
612.600
612.600
31,690.13
31,690.13
31,690.13
85,319.59
97,508.11
81,058.91
8,089.93
31,458.58
103,003.78
11,643.91
21,944.28
8,426.09
35,389.57
10,725.89
17,690.33
44,419.94
32,774.65
25,806.23
60,423.31
30,804.00
118,457.11
390,858.69
24,067.43
28,702.67
7,216.21
37,126.99
131,493.90
384,207.03
68,144.07
66,240.77
28,084.17
23,942.56
49,832.23
339,436.90
15,541.62
659,547.99
19,566.21
97,258.47
16,651.76
100,738.93
28,782.90
34,770.25
333,482.95
145,805.01
26,524.77
68,383.98
68,383.98
68,383.98
184,110.70
210,412.23
243,176.72
24,269.79
94,375.73
240,342.14
27,169.11
51,203.33
33,704.35
141,558.26
23,145.35
41,277.44
103,646.52
76,474.19
60,214.54
140,987.72
71,876.00
276,399.92
912,003.62
60,876.43
78,932.33
19,844.58
102,099.21
361,608.23
1,152,621.09
204,432.22
198,722.31
84,252.51
71,827.68
163,734.46
1,115,292.68
51,065.31
2,167,086.25
70,739.38
351,626.78
60,202.53
364,209.97
115,131.60
139,080.99
1,333,931.80
583,220.03
53,049.55
23/05/2014
23/05/2014
23/05/2014
10/05/2014
10/05/2014
22/09/2014
22/09/2014
22/09/2014
17/06/2014
17/06/2014
17/06/2014
01/12/2014
01/12/2014
29/05/2014
20/06/2014
06/06/2014
06/06/2014
20/06/2014
17/06/2014
17/06/2014
20/06/2014
23/06/2014
25/07/2014
25/08/2014
29/08/2014
25/08/2014
26/08/2014
02/09/2014
04/09/2014
22/09/2014
22/09/2014
22/09/2014
14/10/2014
16/10/2014
20/10/2014
29/10/2014
13/11/2014
13/11/2014
13/11/2014
27/11/2014
30/12/2014
26/12/2014
26/12/2014
26/12/2014
4/16/2014
612.600
612.600
612.600
612.600
612.600
725.400
725.400
725.400
639.700
639.700
639.700
839.500
839.500
612.600
639.700
639.700
639.700
639.700
639.700
639.700
639.700
639.700
666.200
692.400
692.400
692.400
692.400
725.400
725.400
725.400
725.400
725.400
761.800
761.800
761.800
761.800
797.300
797.300
797.300
797.300
839.500
839.500
839.500
839.500
579.400
930.82
1,817.68
1,822.23
1,826.78
1,831.33
1,835.88
1,840.43
1,842.71
1,849.53
51,008.98
100,005.29
77,319.39
1,154,313.67
20,451,510.62
3,058.39
5,972.39
5,987.34
6,002.29
6,017.24
6,032.19
6,047.14
6,054.62
6,077.04
129,022.71
275,014.55
254,049.44
4,617,254.69
28,749,923.40
Saldo
Segn
Contabilidad
Saldo Neto
Segn
Contabilidad
3,129,452.20
3,129,452.20
2,342,405.52
2,431,466.36
1,897,729.50
2,394,167.09
3,912,500.51
2,338,097.37
2,275,268.18
2,223,958.87
1,648,116.21
1,503,419.80
1,418,352.20
1,232,771.31
981,728.11
3,562,504.70
3,562,504.70
3,774,196.31
1,315,190.08
1,347,670.23
1,315,190.08
1,315,190.08
1,368,821.95
119,750.96
117,050.47
86,742.96
79,127.36
101,310.87
189,657.12
220,387.94
985,373.64
985,373.64
876,793.39
898,446.82
876,793.39
876,793.39
912,547.97
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
666.200
692.400
761.800
904.800
10/22/2014
10/22/2014
10/22/2014
10/22/2014
10/22/2014
10/22/2014
10/22/2014
10/22/2014
10/22/2014
7/25/2014
8/26/2014
10/7/2014
1/15/2015
Fecha
INPC
de
de origen
Adqusicin
7/31/2009
7/31/2009
8/11/2010
8/11/2010
8/11/2010
7/29/2010
1/1/2011
8/31/2010
3/9/2011
3/1/2011
3/21/2011
3/21/2011
4/28/2011
8/2/2011
11/16/2011
1/5/2012
1/5/2012
8/11/2010
12/30/2012
12/30/2012
12/30/2012
12/30/2012
12/30/2012
148.000
148.000
196.200
196.200
196.200
193.100
213.900
196.200
220.700
220.700
220.700
220.700
223.900
246.900
261.000
269.600
269.600
196.200
318.900
318.900
318.900
318.900
318.900
1,315,190.08
76,838,019.30
1,253,698.76
3,959,048.73
9,593,717.59
143,379,828.01
Saldo
Segn
Contabilidad
21,202.91
30,703.39
47,234.50
73,056.03
74,076.47
30,795.56
30,795.56
23,356.15
23,356.15
23,356.15
23,594.48
23,594.48
23,594.48
51,121.36
51,121.36
1,185,752.89
412,493.95
50,048.89
395,848.69
425,142.99
81,063.95
146,401.51
148,955.02
103,672.70
977,144.96
92,947.94
444,728.87
876,793.39
58,758,485.35
2,705,349.94
(0.03)
0.03
5,847,449.05
18,257,631.43
44,242,587.52
138,014,446.59
Saldo Neto
Segn
Contabilidad
55,423.79
29,684.08
42,984.75
52,791.50
81,650.85
74,076.47
21,996.83
21,996.83
14,863.00
14,863.00
14,863.00
15,014.67
15,014.67
15,014.67
32,531.78
32,531.78
754,570.02
262,496.15
31,849.29
251,903.71
270,545.54
51,586.15
93,164.60
94,789.56
65,973.53
621,819.52
59,148.69
222,364.43
318.900
334.800
904.800
904.800
904.800
612.600
196.200
196.200
12/30/2012
2/28/2013
01/01/2015
01/01/2015
01/01/2015
5/14/2014
8/11/2010
8/11/2010
Fecha
INPC
de
de origen
Adqusicin
25/09/2012
31/03/2014
31/03/2014
31/05/2014
31/05/2014
20/06/2014
23/09/2014
30/09/2014
14/10/2014
14/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
22/10/2014
09/12/2014
296.100
548.300
548.300
612.600
612.600
639.700
725.400
725.400
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
761.800
839.500
7,679.54
13,294.68
11,147.71
8,316.55
6,179,409.49
66,431.04
1,435,245.58
37,358.33
5,392.37
17,902.66
12,797,339.31
Saldo
Segn
Contabilidad
3,839.77
6,647.34
5,573.86
4,158.27
2,059,803.16
16,035.08
84,426.21
2,197.55
317.20
1,053.10
5,499,564.38
Saldo Neto
Segn
Contabilidad
-
26/12/2014
26/12/2014
26/12/2014
26/12/2014
12/03/2015
04/05/2015
27/10/2015
21/10/2015
21/10/2015
21/10/2015
Fecha
INPC
de
de origen
Adqusicin
839.500
839.500
839.500
839.500
1000.200
1148.800
1951.300
1951.300
1951.300
1951.300
INPC
Factor de
Vida
Depreciacin del
de cierre
actualizacin
ultil
ejercicio
nominal
2357.900
2357.900
2357.900
11.325
7.043
2.606
-
INPC
Factor de
Vida
Depreciacin del
de cierre
actualizacin
ultil
ejercicio
nominal
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
46.032
7.043
2.809
2.809
2.809
2.606
20
20
20
20
20
20
662,092.99
1,745,527.50
42,264.15
41,509.43
76,226.41
6,185,610.16
8,753,230.64
INPC
Factor de
Vida
Depreciacin del
de cierre
actualizacin
ultil
ejercicio
nominal
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
49.195
50.713
50.713
49.195
49.195
49.195
49.195
39.898
37.897
35.774
4948.456
33.330
29.405
3061.471
28.133
28.133
27.742
27.269
26.796
26.663
26.382
26.382
26.038
26.038
23.579
21.652
11.885
10.684
10.684
10.531
10.531
10.684
10.684
11.023
11.023
11.023
44.903
39.237
39.237
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
12,192.98
13,662.00
10,465.00
1,200.00
23,200.00
13,693.85
1,040.00
7,155.84
11,600.00
1,446.25
3,444.00
39,920.62
7,300.00
11,600.00
21,481.00
15,585.00
39,996.24
51,500.00
51,500.00
25,000.00
25,000.00
71,344.28
71,344.28
41,305.35
89,026.32
79,042.60
-
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
39.237
48.496
37.378
477.201
4.476
4.476
4.300
4.300
4.300
2.957
2.957
2.957
2.957
3.539
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.809
2.052
2.216
1.087
1.087
1.869
1.087
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
91.28
13,600.00
13,200.00
10,000.00
14,280.00
12,600.00
10,500.00
10,500.00
3,150.00
3,150.00
10,222.41
181,440.00
32,035.50
32,035.50
32,035.50
32,035.50
181,440.00
63,157.50
7,215.39
2,338.88
2,041.20
6,973.08
95,130.00
81,648.00
23,321.34
43,092.00
43,092.00
96,037.20
70,875.00
39,262.09
47,250.00
6,300.00
10,500.00
39,375.00
493.50
INPC
Factor de
Vida
Depreciacin del
de cierre
actualizacin
ultil
ejercicio
nominal
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
12.609
12.211
10.684
8.574
8.574
8.574
8.574
8.506
8.376
8.376
8.089
11.023
4.476
4.476
4.476
4.300
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.476
4.300
4.300
3.095
3.095
3.095
3.095
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
7,142.86
14,262.68
14,014.56
8,169.08
15,232.52
8,837.49
3,336.44
1,503.57
5,000.00
2,558.79
2,500.00
15,990.00
7,700.00
28,000.00
182,160.00
15,120.00
75,499.20
75,499.20
182,160.00
8,309.36
5,670.00
15,120.00
19,285.74
12,589.26
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
4,000.00
5,785.71
458.26
458.26
1,091.15
1,091.15
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.849
3.849
3.849
3.849
3.849
3.849
3.849
3.849
3.849
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
644.46
644.46
644.46
644.46
644.46
644.46
644.46
644.46
644.46
644.46
355.70
355.70
241.40
241.40
241.40
241.40
241.40
241.40
241.40
241.40
241.40
827.78
827.78
827.78
827.78
827.78
827.78
827.78
827.78
827.78
827.78
3,877.52
135.16
818.32
818.32
818.32
5,200.00
5,200.00
5,200.00
5,200.00
5,200.00
5,200.00
5,200.00
5,200.00
5,200.00
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
3.849
3.849
3.849
3.849
3.849
3.250
3.250
3.250
3.686
3.686
3.686
2.809
2.809
3.849
3.686
3.686
3.686
3.686
3.686
3.686
3.686
3.686
3.539
3.405
3.405
3.405
3.405
3.250
3.250
3.250
3.250
3.250
3.095
3.095
3.095
3.095
2.957
2.957
2.957
2.957
2.809
2.809
2.809
2.809
4.070
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5,200.00
5,200.00
5,200.00
14,000.00
16,000.00
19,950.00
1,991.07
7,742.50
18,630.00
2,106.00
3,969.00
3,000.00
12,600.00
1,760.00
3,199.60
8,034.11
5,927.86
4,667.50
10,928.59
5,571.43
21,425.00
70,693.50
4,800.00
6,321.43
1,589.29
8,176.79
28,960.00
94,560.00
16,771.44
16,303.00
6,912.00
5,892.68
13,800.00
94,000.00
4,303.93
182,648.12
6,107.18
30,357.20
5,197.50
31,443.55
10,247.78
12,379.50
118,732.32
51,912.00
3,910.71
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.539
3.405
3.095
2.606
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
5
5
5
5
5
5
5
5
5
5
5
5
5
257.77
503.37
504.63
505.89
507.15
508.41
509.67
510.30
512.19
10,173.21
22,025.00
21,412.00
442,946.27
2,331,417.85
INPC
Factor de
Vida
Depreciacin del
de cierre
actualizacin
ultil
ejercicio
nominal
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
15.932
15.932
12.018
12.018
12.018
12.211
11.023
12.018
10.684
10.684
10.684
10.684
10.531
9.550
9.034
8.746
8.746
12.018
7.394
7.394
7.394
7.394
7.394
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
11,208.72
10,955.95
8,398.36
7,406.34
9,620.21
19,859.34
24,395.12
104,000.00
104,000.00
59,292.04
60,756.33
59,292.04
59,292.04
61,709.90
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
7.394
7.043
2.606
2.606
2.606
3.849
12.018
12.018
5
5
5
5
5
5
5
5
59,292.04
3,850,690.00
303,842.17
303,842.17
736,281.92
303,842.17
6,157,976.88
INPC
Factor de
Vida
Depreciacin del
de cierre
actualizacin
ultil
ejercicio
nominal
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
7.963
4.300
4.300
3.849
3.849
3.686
3.250
3.250
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
3.095
2.809
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
1,740.00
3,944.38
5,711.75
8,662.50
13,398.00
13,398.00
5,413.80
5,413.80
4,116.00
4,116.00
4,116.00
4,158.00
4,158.00
4,158.00
9,009.00
9,009.00
208,962.49
72,692.86
8,820.00
69,759.50
74,921.97
14,285.71
25,800.00
26,250.00
18,270.00
172,200.00
16,380.00
52,780.00
2.809
2.809
2.809
2.809
2.357
2.052
1.208
1.208
1.208
1.208
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
2357.900
3
3
3
3
3
3
3
3
3
3
911.40
2,366.70
1,323.00
987.00
873,750.00
7,812.50
69,867.62
1,818.60
262.50
871.50
1,821,615.58
INPC
Factor de
Vida
Depreciacin del
de cierre
actualizacin
ultil
ejercicio
nominal
Depreciacin del
ejercicio
reexpresada
-
Depreciacin del
ejercicio
reexpresada
30,477,385.95
12,293,247.59
118,707.13
116,587.36
214,096.79
16,119,639.92
59,339,664.73
Depreciacin del
ejercicio
reexpresada
60,336,440.17
455,350.44
307,721.66
3,673,765.26
652,686.17
385,249.28
28,851.54
195,132.74
310,831.35
38,561.42
90,858.90
1,053,177.62
190,074.31
302,035.89
506,500.50
337,446.02
475,338.38
550,212.28
550,212.28
263,276.02
263,276.02
762,223.32
762,223.32
455,324.38
981,370.55
871,316.25
-
43,558.87
60,872.13
59,081.78
43,003.83
61,409.47
54,184.83
31,052.24
31,052.24
9,315.67
9,315.67
36,180.46
509,609.74
89,977.97
89,977.97
89,977.97
89,977.97
509,609.74
177,390.20
20,265.83
6,569.20
5,733.11
19,585.26
267,191.22
229,324.38
65,502.55
121,032.31
121,032.31
269,739.27
199,066.30
80,585.03
104,729.06
6,850.25
11,417.09
73,590.93
536.60
Depreciacin del
ejercicio
reexpresada
76,312.38
122,290.81
120,163.35
70,043.14
130,606.38
75,172.90
27,946.65
12,594.22
40,444.25
28,206.55
11,189.73
71,569.52
34,464.37
120,410.72
815,328.52
67,675.49
337,926.28
337,926.28
815,328.52
37,191.80
25,378.31
67,675.49
86,320.89
56,348.17
6,713.84
6,713.84
6,713.84
6,713.84
6,713.84
6,713.84
6,713.84
6,713.84
6,713.84
6,713.84
6,713.84
6,713.84
17,201.53
24,880.79
1,418.40
1,418.40
3,377.29
3,377.29
1,994.73
1,994.73
1,994.73
1,994.73
1,994.73
1,994.73
1,994.73
1,994.73
1,994.73
1,994.73
1,100.95
1,100.95
747.19
747.19
747.19
747.19
747.19
747.19
747.19
747.19
747.19
2,562.13
2,562.13
2,562.13
2,562.13
2,562.13
2,562.13
2,562.13
2,562.13
2,562.13
2,562.13
12,001.59
418.34
2,532.84
2,532.84
2,532.84
20,014.82
20,014.82
20,014.82
20,014.82
20,014.82
20,014.82
20,014.82
20,014.82
20,014.82
20,014.82
20,014.82
20,014.82
53,886.06
61,584.07
64,847.13
6,471.94
25,166.86
68,669.18
7,762.60
14,629.52
8,426.09
35,389.57
6,774.25
11,793.55
29,613.29
21,849.77
17,204.16
40,282.21
20,536.00
78,971.40
260,572.46
16,988.77
21,527.00
5,412.16
27,845.24
98,620.43
307,365.62
54,515.26
52,992.62
22,467.33
19,154.05
42,713.34
290,945.92
13,321.39
565,326.85
18,061.12
89,777.05
15,370.86
92,989.78
28,782.90
34,770.25
333,482.95
145,805.01
15,914.86
797.84
1,558.02
1,561.92
1,565.82
1,569.72
1,573.62
1,577.51
1,579.46
1,585.31
36,006.34
75,003.97
66,273.77
1,154,313.67
8,528,993.68
Depreciacin del
ejercicio
reexpresada
119,750.96
117,050.47
89,725.86
79,127.36
101,310.87
189,657.12
220,387.94
909,575.67
909,575.67
438,396.69
449,223.41
438,396.69
438,396.69
456,273.98
438,396.69
27,119,300.93
791,809.74
791,809.74
1,918,743.52
1,169,489.81
37,186,399.83
Depreciacin del
ejercicio
reexpresada
13,855.95
16,962.34
24,562.71
33,342.00
51,568.96
49,384.31
17,597.46
17,597.46
12,739.72
12,739.72
12,739.72
12,869.71
12,869.71
12,869.71
27,884.38
27,884.38
646,774.29
224,996.71
27,299.39
215,917.47
231,896.18
44,216.69
79,855.37
81,248.20
56,548.74
532,988.16
50,698.87
148,242.96
2,559.85
6,647.34
3,715.90
2,772.18
2,059,803.16
16,035.07
84,426.21
2,197.55
317.20
1,053.10
4,877,678.85
Depreciacin del
ejercicio
reexpresada
-
ACTIVO INTANGIBLE
ACTIVO INTANGIBLE
(CIFRAS ACTUALIZADAS)
Costo
Ajuste
de
Adquisicin
Por
Inflacin
Disposiciones (ventas/retiros)
Costo
de
Adquisicin
ACTIVO INTANGIBLE
(CIFRAS ACTUALIZADAS)
Ajuste
Por
Inflacin
Saldo
ACTIVO INTANGIBLE
(CIFRAS ACTUALIZADAS)
Amortizacin Acumulada
Segn
Contabilidad
-
Amortizacin anual
Menos amortizacin acumulada de los activos
dispuestos (ventas/retiros)
Saldo
Segn
Contabilidad
Del Costo
Ajuste
Saldo
de
Adquisicin
Por
Inflacin
Segn
Contabilidad
Del Costo
de
Adquisicin
Ajuste
Por
Inflacin
Saldo
Segn
Contabilidad
Al 31 de diciembre de 2015
ACTIVO INTANGIBLE
(VALORES ACTUALIZADOS)
Costo
De
Adquisicin
Intangible
TOTALES
Ajuste
Por
Inflacin
Saldo
Segn
Contabilidad
-
Ajuste
Por
Inflacin
Amortizacin
Acumulada
Nominal
-
Saldo
Segn
Contabilidad
Saldo Neto
Segn
Contabilidad
-
Fecha
INPC
de
de origen
Adqusicin
INPC
Factor de
Vida
Amortizacin del
de cierre
actualizacin
ultil
ejercicio
nominal
Amortizacin del
ejercicio
reexpresada
TOTAL
TOTAL
TOTAL
TOTAL
ACTIVO
ACTIVO
ACTIVO
ACTIVO
Al 31 de diciembre de 2014
Activos y pasivos con efectos tributarios
TOTAL
TOTAL
TOTAL
TOTAL
ACTIVO
ACTIVO
ACTIVO
ACTIVO
BASE
FINANCIERA
BASE
FISCAL
-
BASE
FINANCIERA
DIFERENCIA
TEMPORARIA
-
BASE
FISCAL
TARIFA (%)
DIFERENCIA
TEMPORARIA
15.00
AID/(PID)
-
TARIFA (%)
AID/(PID)
Bolvares de
diciembre de 2015
TARIFA (%)
AID/(PID)
-
CAPITAL SOCIAL
Concepto
Capital Social
Aumento de Capital
Aumento de Capital
Aumento de Capital
Aumento de Capital
Aumento de Capital
Saldos al 31 de diciembre de 2014
Saldos al 31 de diciembre de 2015
Aumento de Capital
No aplica
Fechas
Aporte
10/1/1995
10/1/1997
1/1/2000
11/1/2007
5/1/2010
8/1/2013
7/8/2015
Origen
Aportes
de los
Accionistas
20,000.00
110,000.00
370,000.00
1,500,000.00
28,000,000.00
78,000,000.00
108,000,000.00
108,000,000.00
200,000,000.00
308,000,000.00
Incremento
correccin
monetaria
Ajuste
por
Inflacin
9,544,012.16
17,682,779.62
35,572,024.20
36,532,831.05
353,054,545.45
434,071,748.88
886,457,941.37
886,457,941.37
337,445,438.28
1,223,903,379.65
Total
Capital Social
Actualizado
9,544,012.16
17,682,779.62
35,572,024.20
36,532,831.05
353,054,545.45
434,071,748.88
886,457,941.37
886,457,941.37
337,445,438.28
1,223,903,379.65
Primas o
Descuentos
Acciones en
Tesorera
INPC de Origen
4.94
14.67
24.53
96.81
187.00
423.70
1,397.50
INPC de cierre
2,357.9000
2,357.9000
2,357.9000
2,357.9000
2,357.9000
2,357.9000
2,357.90
Factor de ajuste
477.2006
160.7525
96.1406
24.3552
12.6091
5.5650
1.6872
RESULTADOS ACUMULADOS
Concepto
Saldos al 31 de diciembre de 2014
Correccin de errores de ejercicios anteriores
Decreto de dividendos
Aumento (disminucin) del capital social
Resultado del ejercicio
Reserva legal
Otras Reservas
Saldos al 31 de diciembre de 2015
Correccin de errores de ejercicios anteriores
Decreto de dividendos
Aumento (disminucin) del capital social
Resultado del ejercicio
Reserva legal
Otras Reservas
Saldos al 31 de diciembre de 2015
Resultados Acumulados
Valor
Nominal
254,721,840.97
718,604,767.92
973,326,608.89
718,604,767.92
1,691,931,376.81
sultados Acumulados
Valor
Constante
(595,738,085.19)
43,289,798.59
(552,448,286.60)
(552,448,286.60)
FONDOS Y RESERVAS
Fechas
Concepto
Aporte
Saldos al 31 de diciembre de 2014
Apartado de la reserva legal
31/12/ 2015
Fechas
Origen
FONDOS Y RESERVAS
Valor
Valor
Nominal
Constante
1,450,618.83
75,089,172.19
-
1,450,618.83
-
75,089,172.19
-
1,450,618.83
75,089,172.19
COSTOS OPERACIONALES
COSTO DE PRODUCCIN Y VENTA
Inventario inicial de materias primas y materiales
Costo de adquisicin de materias primas y materiales
Otros costos de materias primas y materiales
Inventario final de materias primas y materiales
Costo de materias primas y materiales
Mano de obra directa de produccin
Depreciacin y amortizacin de activos directos de produccin
Otros costos directos de produccin
Costo directo de produccin
Mano de obra indirecta de produccin
Depreciacin y amortizacin de activos indirectos de produccin
Otros costos indirectos de produccin
Costo indirecto de produccin
Costo de la produccin
Inventario inicial de productos en proceso
Inventario final de productos en proceso
Deterioro de valor (prdida), reversin de inventario
Variacin de inventario de productos en proceso
Costo de la produccin terminada en el perodo
Inventario inicial de productos terminados
Inventario final de productos terminados
Deterioro de valor (prdida), reversin de inventario
Variacin de inventario de productos en terminados
TOTAL COSTO DE PRODUCCIN Y VENTA
COSTO DE VENTA
Inventario inicial de mercancas
Costo de adquisicin de mercancas
Inventario final de mercancas
Deterioro de valor (prdida), reversin de inventario
TOTAL COSTO DE VENTAS
2015
2014
-
2015
2015
-
2014
-
2015
550,372,451.93
550,372,451.93
1,717,668,555.74
-
2014
-
2015
-
2014
-
2014
-
2015
340,912,384.66
340,912,384.66
1,063,960,380.54
-
2014
-
###
2015
2014
-
###
2015
-
2014
-
COSTO DE PERSONAL
Del 1 de enero de 2015 al 31 de diciembre de 2015
Concepto
SALARIO:
OTROS BENEFICIOS:
TRIBUTOS RELACIONADOS CON EL PERSONAL:
OTROS COSTOS DE PERSONAL:
Mano de Obra Directa
TOTAL COSTO DE PERSONAL
Del 1 de enero de 2014 al 31 de diciembre de 2014
Concepto
SALARIO:
OTROS BENEFICIOS:
En bolvares histricos
Servicios
Produccin
MDO
Directa
MDO
Indirecta
MDO
Directa
340,912,384.66
340,912,384.66
En bolvares histricos
Servicios
Produccin
MDO
Directa
MDO
Indirecta
MDO
Indirecta
MDO
Directa
MDO
Indirecta
histricos
Obras
MDO
Directa
Total
Produccin
Costo de
MDO
Indirecta
MDO
Directa
Personal
-
340,912,384.66
340,912,384.66
histricos
Obras
MDO
Directa
Total
MDO
Indirecta
Produccin
Costo de
MDO
Directa
Personal
-
En bolvares constantes
Servicios
Produccin
MDO
Indirecta
MDO
Directa
MDO
Indirecta
Obras
MDO
Directa
550,372,451.93
550,372,451.93
En bolvares constantes
Servicios
Produccin
MDO
Indirecta
MDO
Directa
-
MDO
Indirecta
-
Obras
MDO
Directa
Obras
Total
Costo de
MDO
Indirecta
Personal
-
550,372,451.93
550,372,451.93
Obras
Total
Costo de
MDO
Indirecta
Personal
-
DEPRECIACIN Y AMORTIZACIN
Del 1 de enero de 2015 al 31 de diciembre de 2015
Concepto
AMORTIZACIN:
Intangibles
DEPRECIACIN:
Edificios
Maquinarias
Mobiliario y equipo
Vehculo
Herramientas y Utiles
Otro activo fijo 2
TOTAL GASTOS POR DEPRECIACIN Y AMORTIZACIN
DEPRECIACIN:
Edificios
Maquinarias
Mobiliario y equipo
Vehculo
Herramientas y Utiles
Otro activo fijo 2
TOTAL GASTOS POR DEPRECIACIN Y AMORTIZACIN
Produccin
Directo
Servicio
Indirecto
Directo
Indirecto
Produccin
Directo
Servicio
Indirecto
Directo
Indirecto
Obras
Directo
Otros
Indirecto
Directo
Indirecto
Obras
Directo
Otros
Indirecto
Directo
Indirecto
Total
Depreciacin
Amortizacin
-
Total
Depreciacin
Amortizacin
-
GASTO OPERACIONALES
Del 1 de enero de 2015 al 31 de diciembre de 2015
Gastos de personal
Bienes y servicios
Depreciacin y amortizacin
Tributos
Otros gastos
Gastos de personal
Bienes y servicios
Depreciacin y amortizacin
Tributos
Otros gastos
En bolvares nominales
En bolvares con
Total
Ventas
Administracin
-
21,090,548.80
-
Gastos
21,090,548.80
-
21,090,548.80
Ventas
-
21,090,548.80
En bolvares nominales
En bolvares con
Total
Ventas
Administracin
Gastos
Ventas
En bolvares constantes
Total
Administracin
Gastos
188,356,945.71
-
188,356,945.71
-
188,356,945.71
188,356,945.71
En bolvares constantes
Total
Administracin
Gastos
-
GASTO DE PERSONAL
Del 1 de enero de 2015 al 31 de diciembre de 2015
Descripcin
SALARIO:
OTROS BENEFICIOS:
TRIBUTOS RELACIONADOS CON EL PERSONAL:
OTROS COSTOS DE PERSONAL:
TOTAL COSTO DE PERSONAL
-
OTROS BENEFICIOS:
En bolvares nominales
Personal de
Distribucin y
Venta
En bolvares con
Total
Gasto de
Personal
Personal
Administrativo
Personal de
Distribucin y
Venta
0.00
0.00
0.00
En bolvares nominales
Personal de
Distribucin y
Venta
Total
Gasto de
Personal
Personal
Administrativo
-
En bolvares con
Personal de
Distribucin y
Venta
-
0.00
0.00
0.00
En bolvares constantes
Total
Gasto de
Personal
Personal
Administrativo
-
0.00
En bolvares constantes
Total
Gasto de
Personal
Personal
Administrativo
-
0.00
BIENES Y SERVICIOS
Del 1 de enero de 2015 al 31 de diciembre de 2015
Concepto
BIENES Y SERVICIOS NO PROFESIONALES:
SERVICIOS PROFESIONALES:
REPARACIN Y MANTENIMIENTOS:
SEGUROS Y FIANZAS
GASTOS DE REGISTRO Y NOTARAS
OTROS GASTOS
TOTAL GASTOS POR ADQUISICIN DE BIENES Y SERVICIOS
###
SERVICIOS PROFESIONALES:
REPARACIN Y MANTENIMIENTOS:
SEGUROS Y FIANZAS
OTROS GASTOS
En bolvares nominales
Gastos Operacionales
Ventas
En bolvares con
Total
Gastos Operacionales
Bienes y
Administracin
Ventas
Servicios
En bolvares nominales
Gastos Operacionales
Ventas
Total
Gastos Operacionales
Bienes y
Administracin
-
En bolvares con
Ventas
Servicios
-
En bolvares constantes
Gastos Operacionales
Total
Bienes y
Administracin
Servicios
-
En bolvares constantes
Gastos Operacionales
Total
Bienes y
Administracin
Servicios
-
DEPRECIACIN Y AMORTIZACIN
Del 1 de enero de 2015 al 31 de diciembre de 2015
Concepto
AMORTIZACIN:
Intangibles
Gastos pagados por anticipado
DEPRECIACIN:
Edificios
Maquinarias
Mobiliario y equipo
Vehculo
Herramientas y Utiles
Otro activo fijo 2
TOTAL GASTOS POR DEPRECIACIN Y AMORTIZACIN
Del 1 de enero de 2014 al 31 de diciembre de 2014
Concepto
AMORTIZACIN:
Intangibles
Gastos pagados por anticipado
DEPRECIACIN:
Edificios
Maquinarias
Mobiliario y equipo
Vehculo
Herramientas y Utiles
Otro activo fijo 2
TOTAL GASTOS POR DEPRECIACIN Y AMORTIZACIN
En bolvares nominales
Distribucin y
ventas
Total
Administracin
En bolvares constantes
Distribucin y
ventas
Depreciacin
Amortizacin
-
8,753,230.64
8,753,230.64
2,026,307.86
2,026,307.86
2,331,417.85
2,331,417.85
6,157,976.88
6,157,976.88
1,821,615.58
1,821,615.58
21,090,548.80
En bolvares nominales
Distribucin y
ventas
21,090,548.80
Total
Administracin
En bolvares constantes
Distribucin y
ventas
Depreciacin
Amortizacin
-
n bolvares constantes
Total
Administracin
Depreciacin
Amortizacin
-
59,339,664.73
59,339,664.73
78,424,208.62
78,424,208.62
8,528,993.68
8,528,993.68
37,186,399.83
37,186,399.83
4,877,678.85
4,877,678.85
188,356,945.71
n bolvares constantes
188,356,945.71
Total
Administracin
Depreciacin
Amortizacin
-
TRIBUTOS
Del 1 de enero de 2015 al 31 de diciembre de 2015
Concepto
TOTAL TRIBUTOS
Del 1 de enero de 2014 al 31 de diciembre de 2014
Concepto
TOTAL TRIBUTOS
En bolvares nominales
Gastos Operacionales
Ventas
Total
Administracin
#REF!
En bolvares con
Gastos Operacionales
Tributos
#REF!
Ventas
#REF!
#REF!
En bolvares nominales
Gastos Operacionales
Ventas
Administracin
En bolvares con
Total
Gastos Operacionales
Tributos
Ventas
-
En bolvares constantes
Gastos Operacionales
Total
Tributos
Administracin
#REF!
#REF!
En bolvares constantes
Gastos Operacionales
Total
Tributos
Administracin
-
OTROS GASTOS
Del 1 de enero de 2015 al 31 de diciembre de 2015
Concepto
Prdida por deterioro de valor de cuentas por cobrar
TOTAL OTROS GASTOS
Del 1 de enero de 2014 al 31 de diciembre de 2014
Concepto
En bolvares nominales
Gastos Operacionales
Ventas
En bolvares con
Total
Gastos Operacionales
Otros
Administracin
Ventas
Gastos
En bolvares nominales
Gastos Operacionales
Ventas
Administracin
En bolvares con
Total
Gastos Operacionales
Otros
Ventas
Gastos
-
En bolvares constantes
Gastos Operacionales
Total
Otros
Administracin
Gastos
-
En bolvares constantes
Gastos Operacionales
Total
Otros
Administracin
Gastos
-
TOTAL
En bolvares histricos
Venta de
Activo Fijo
Venta de
Inversiones
Venta de
Otros activos
Retiro de
Activo
En bolvares histricos
Activo Fijo
Inversiones
Inventarios
Otros Activos
224,986,158.63
0.00
0.00
0.00
224,986,158.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Si la diferencia es NEGATIVA
0.00
0.00
Si la diferencia es NEGATIVA
224,986,158.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
En bolvares histricos
Ganancia
En bolvares constantes
Prdida
Ganancia
Prdida
En bolvares constantes
Venta de
Activo Fijo
Venta de
Inversiones
Venta de
Otros activos
Retiro de
Activo
En bolvares constantes
Activo Fijo
Inversiones
Inventarios
Otros Activos
1,107,630,476.94
0.00
0.00
0.00
1,107,630,476.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Si la diferencia es NEGATIVA
0.00
0.00
Si la diferencia es POSITIVA
1,107,630,476.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Venta de
Inversiones
Venta de
Otros activos
Retiro de
Activo
inversiones
0.00
Inventarios
0.00
Otros Activos
0.00
0.00
0.00
0.00
Si la diferencia es NEGATIVA
0.00
0.00
Si la diferencia es NEGATIVA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
En bolvares constantes
Prdida
Ganancia
Prdida
-
En bolvares constantes
Venta de
Activo Fijo
Venta de
Inversiones
Venta de
Otros activos
Retiro de
Activo
En bolvares constantes
Activo Fijo
inversiones
Inventarios
Otros Activos
0.00
0.00
0.00
0.00
0.00
0.00
Si la diferencia es NEGATIVA
0.00
0.00
Si la diferencia es POSITIVA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Efectivo
Cuentas por cobrar comerciales, netas
Gastos pagados por anticipado
Iva Credito Fiscal
Cuentas por Cobrar Garantia Clientes
Anticipo a Proveedores
Otras cuentas por pagar a largo plazo
Impuesto diferido del activo
Depsitos en garanta
Cargos Diferidos
Efectos por Pagar
Crditos bancarios
Cuentas por pagar
Tributos por pagar
Gastos acumulados por pagar
Impuesto sobre la renta por pagar (impuesto corriente)
Otras cuentas por Pagar
Acumulaciones al Personal
Retenciones y Aportes de Nomina por Pagar
Retenciones de Impuestos pos Pagar
Dividendos por pagar
Crditos bancarios
Cuentas por pagar a largo plazo
Provision para Costos y Gastos
Anticipo Recibido de Clientes
Impuesto diferido del pasivo
Otras cuentas por pagar a largo plazo
POSICIN MONETARIA NETA
Inventario
Inversiones
Costo de las propiedades, planta y equipos
Depreciacin acumulada propiedades, planta y equipos
Costo del activo intangible
Amortizacin acumulada del activo intangible
Propiedades de inversin
Capital social
Prima sobre acciones
Fondos y reservas
S/EDOS
2015
CIFRAS
CIFRAS
VARIACIN
DE LAS
S/EDOS
S/EDOS
CUENTAS
82,172,655.04
16,202,462.71
1,342,911,682.74
290,975,565.44
92,738,320.01
106,705,730.96
58,411,294.64
108,508,946.07
28,815,263.58
10,259,304.37
477,174,619.13
214,245,407.87
115,429,798.64
156,627,956.96
976,636,464.53
103,706,018.25
### (128,129,065.59)
(193,096,353.01) (286,020,090.96)
(111,690,119.39)
(69,657,013.26)
(101,473,047.99)
(3,258,776.82)
(3,054,647.97)
(6,935,060.17)
(88,787,013.88)
(126,452,981.11)
(542,508,581.69) (125,482,739.20)
(329,365,314.18)
745,818,135.75
(64,189,236.46)
1,775,667,120.54 2,150,885,761.94
(854,898,339.29)
###
1,614,217,010.46
###
###
(75,089,172.19)
(75,089,172.19)
ELIMINACIONES
DEBE
(898,292,820.92)
595,738,085.19
###
2,268,041,007.67
188,356,945.71
962,524,965.09
43,289,798.59
(259,264,937.14)
2014-2013
2015-2014
ELIMINACIONES
ESTADO
DEMOS.
HABER
VARIACIN
DE LAS
PMN
CUENTAS
65,970,192.33
1,051,936,117.30
(13,967,410.95)
(50,097,651.43)
18,555,959.21
262,929,211.26
(41,198,158.32)
872,930,446.28
###
92,923,737.95
(42,033,106.13)
(101,473,047.99)
3,258,776.82
3,054,647.97
(6,935,060.17)
(88,787,013.88)
126,452,981.11
(417,025,842.49)
329,365,314.18
810,007,372.21
(375,218,641.40)
188,356,945.71
###
947,781,535.35
-
ELIMINACIONES
DEBE
0.00
0.00
-
(595,738,085.19)
3,462,212,717.06
###
(188,356,945.71)
(962,524,965.09)
(43,289,798.59)
(639,027,883.78)
595,738,085.19
188,356,945.71
43,289,798.59
827,384,829.49
2015-2014
ELIMINACIONES
ESTADO
DEMOS.
HABER
PMN
188,356,945.71
-
65,970,192.33
1,051,936,117.30
(13,967,410.95)
(50,097,651.43)
18,555,959.21
262,929,211.26
(41,198,158.32)
872,930,446.28
###
92,923,737.95
(42,033,106.13)
(101,473,047.99)
3,258,776.82
3,054,647.97
(6,935,060.17)
(88,787,013.88)
126,452,981.11
(417,025,842.49)
329,365,314.18
810,007,372.21
(375,218,641.40)
###
947,781,535.35
-
188,356,945.71
3,462,212,717.06
###
(962,524,965.09)
0.00