Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Cta. Divis.
1101.01
1101.02
1101.03
1101.12
TOTAL
Cta. Divis.
1201.01
1201.03
1201.04
1201.98
TOTAL
Cta. Divis.
1202.02
2101.01
TOTAL
Cta. Divis.
1205.05
TOTAL
NOTA 05 EXISTENCIAS
Cta. Divis.
1309.01
TOTAL
Cta. Divis.
1205.05
TOTAL
Cta. Divis.
1205.04
1205.98
1206.01
TOTAL
Cta. Divis.
1501.02
1501.03
1501.06
1501.07
1501.08
1502.01
1503.01
1503.02
1503.04
1503.05
1508.01
1508.02
TOTAL
TOTAL
Cta. Divis.
1101.05
1504.02
1504.05
1504.07
1505.01
1505.02
1505.03
1507.01
1507.02
1507.03
1507.99
1508.03
1508.04
TOTAL
Cta. Divis.
2105.01
2105.02
TOTAL
Cta. Divis.
1101.03
TOTAL
Cta. Divis.
2101.01
2101.03
2101.09
2102.01
2102.03
2102.04
2102.99
2103.01
2103.02
TOTAL
Cta. Divis.
2201.02
TOTAL
Cta. Divis.
2302.01
TOTAL
Cta. Divis.
2103.99
TOTAL
Cta. Divis.
2102.03
TOTAL
Cta. Divis.
3101.01
3101.03
TOTAL
Cta. Divis.
3401.01
3401.02
6101.02
TOTAL
Cta. Divis.
9101.01
9101.08
9101.09
9103.08
9103.09
9103.11
TOTAL
Cta. Divis.
9102.01
9102.08
9102.09
9104.08
9104.09
9104.11
TOTAL
Cta. Divis.
4102.01
TOTAL
Cta. Divis.
4301.09
4301.04
4302.01
4302.03
4302.04
4302.05
4302.06
4302.08
4302.09
4302.10
4303.05
4303.09
TOTAL
Cta. Divis.
4402.01
4402.03
4404.01
4404.03
TOTAL
Cta. Divis.
4401.01
4403.01
TOTAL
Cta. Divis.
4501.01
TOTAL
Cta. Divis.
4501.02
4505.01
TOTAL
Cta. Divis.
5301
5302
TOTAL
Cta. Divis.
5101.01
5101.09
5101.10
5103.01
TOTAL
Cta. Divis.
5201
5202
TOTAL
Cta. Divis.
5401.01
TOTAL
Cta. Divis.
5801.01
5801.02
5801.03
TOTAL
Cta. Divis.
5601.02
TOTAL
Cta. Divis.
5504.01
5506.99
TOTAL
Y EQUIVALENTE DE EFECTIVO
Concepto
2014
2013
Variacin
Caja
2,764.70
2,764.70
Fondos Fijos
4,240.00
4,240.00
88,252.64
88,252.64
0.00
0.00
95,257.34
95,257.34
0.00
Concepto
2014
2013
Variacin
0.00
0.00
28.20
-28.20
0.00
0.00
0.00
28.20
-28.20
TOTAL
0.00
Concepto
2014
2013
Variacin
Subsidios - Essalud
0.00
0.00
Impuestos y Contribuciones
0.00
0.00
0.00
0.00
TOTAL
0.00
Concepto
Entregas a Rendir Cuenta
TOTAL
2014
2013
Variacin
0.00
55,616.20
-55,616.20
0.00
55,616.20
-55,616.20
05 EXISTENCIAS
Concepto
2014
2013
0.00
Variacin
0.00
0.00
0.00
0.00
Concepto
2014
2013
Variacin
0.00
TOTAL
0.00
0.00
0.00
Concepto
2014
2013
Variacin
Anticipo a Contratistas
0.00
Otros
0.00
Tesoro Publico
0.00
TOTAL
0.00
0.00
0.00
Concepto
2014
2013
Variacin
259,511.40
-259,511.40
0.00
0.00
38,154.00
8,018,349.85
-8,018,349.85
Construccin de Estructuras
5,951,009.96
-5,951,009.96
17,039.35
-17,039.35
Vehculos
202,556.69
-202,556.69
Maquinarias, Equipo
833,926.49
-833,926.49
1,000.00
-1,000.00
0.00
0.00
-138,281.25
138,281.25
-968,161.91
968,161.91
14,215,104.58
-14,176,950.58
Tierras y Terrenos
TOTAL
0.00
TOTAL
0.00
14,215,104.58
-14,176,950.58
Concepto
2014
2013
Variacin
0.00
0.00
0.00
0.00
Formacin y Capacitacin
43,425.00
69,737.55
-69,737.55
Estudio de Preinversion
727,694.06
-727,694.06
735,162.22
-735,162.22
736,134.27
-736,134.27
338,778.24
-338,778.24
Bienes Culturales
6,000.00
-6,000.00
Activos Intangibles
10,150.00
-10,150.00
120,928.02
-120,928.02
-484,493.64
484,493.64
-34,050.00
34,050.00
2,269,465.72
-2,226,040.72
Otros
Amortizacion Acumulada de Intangibles
TOTAL
0.00
Concepto
2014
2013
Variacin
Gastos Corrientes
128,435.75
-128,435.75
Gastos de Capital
71,122.35
-71,122.35
199,558.10
-199,558.10
TOTAL
0.00
Concepto
2014
2013
Recursos Determinados
TOTAL
0.00
Variacin
0.00
0.00
0.00
0.00
Concepto
2014
2013
Variacin
Impuestos y Contribuciones
600.00
-600.00
Seguridad Social
334.00
-334.00
8,973.44
-8,973.44
88.99
-88.99
0.00
0.00
0.00
0.00
0.00
0.00
412.95
-412.95
225,549.16
-225,549.16
235,958.54
-235,958.54
Otros
Remuneraciones por Pagar
0.00
RACIONES DE CREDITO
Concepto
2014
2013
Variacin
0.00
0.00
0.00
0.00
0.00
0.00
Concepto
2014
2013
Internas
TOTAL
0.00
Variacin
0.00
0.00
0.00
0.00
Concepto
2014
2013
0.00
Variacin
7,814.99
-7,814.99
7,814.99
-7,814.99
Concepto
2014
2013
0.00
Variacin
10,085.62
-10,085.62
10,085.62
-10,085.62
ACIENDA NACIONAL
Concepto
2014
2013
7,672,615.42
-7,672,615.42
0.00
0.00
7,672,615.42
-7,672,615.42
0.00
Variacin
ULTADOS ACUMULADOS
Concepto
2014
2013
Superavit Acumulado
Dficit Acumulado
Resultados del Ejercicio
TOTAL
0.00
Variacin
8,345,957.22
-8,345,957.22
-1,677,369.76
1,677,369.76
1,840,851.91
-1,840,851.91
8,509,439.37
-8,509,439.37
UENTAS DE ORDEN
Concepto
2012
2011
Variacin
0.00
0.00
22,380.75
-22,380.75
30,996.05
-30,996.05
Cheques Girados
504,180.68
-504,180.68
Cartas Ordenes
129,713.13
-129,713.13
3,956.67
-3,956.67
691,227.28
-691,227.28
0.00
UENTAS DE ORDEN
Concepto
2012
2011
Variacin
0.00
0.00
22,380.75
-22,380.75
30,996.05
-30,996.05
504,180.68
-504,180.68
129,713.13
-129,713.13
3,956.67
-3,956.67
691,227.28
-691,227.28
0.00
GRESOS TRIBUTARIOS
Concepto
2014
2013
0.00
Variacin
0.00
0.00
0.00
0.00
ESOS NO TRIBUTARIOS
Concepto
2014
2013
Variacin
200.00
-200.00
0.00
0.00
2,958.40
-2,958.40
0.00
0.00
0.00
0.00
Derechos Administrativos
0.00
0.00
0.00
0.00
Estacionamiento de Vehiculos
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,158.40
-3,158.40
Venta de Productos
Derechos Administrativos Generales
TOTAL
0.00
Concepto
2014
2013
Variacin
107,595.00
-107,595.00
696,961.96
-696,961.96
0.00
0.00
1,827,180.04
-1,827,180.04
2,631,737.00
-2,631,737.00
0.00
Y TRANSFERENCIAS RECIBIDAS
Concepto
2012
2011
En Efectivo
TOTAL
0.00
Variacin
196,062.00
-196,062.00
4,000.00
-4,000.00
200,062.00
-200,062.00
RESOS FINANCIEROS
Concepto
2014
2013
0.00
Variacin
30.88
-30.88
30.88
-30.88
Concepto
2014
2013
Variacin
65,877.37
-65,877.37
Ingresos Diversos
68,873.83
-68,873.83
134,751.20
-134,751.20
TOTAL
0.00
Concepto
Consumo de bienes
2014
2013
112,521.19
Variacin
-112,521.19
Contratacion de Servicios
TOTAL
0.00
386,865.16
-386,865.16
499,386.35
-499,386.35
ASTOS DE PERSONAL
Concepto
2014
2013
Personal Administrativo
Gastos Variables y Ocasionales
Dietas
Obligaciones del Empleador
TOTAL
0.00
Variacin
81,143.36
-81,143.36
4,066.68
-4,066.68
29,952.00
-29,952.00
7,466.65
-7,466.65
122,628.69
-122,628.69
Concepto
2014
2013
0.00
Variacin
2,000.00
-2,000.00
105,595.00
-105,595.00
107,595.00
-107,595.00
Y TRANSFERENCIAS OTORGADAS
Concepto
2014
2013
En Efectivo
TOTAL
0.00
Variacin
72,637.00
72,637.00
72,637.00
72,637.00
Concepto
Depreciacion Edificios y Estructuras
Depreciacion de Vehiculos, Maquinaria y O.
Amortizacion y Agotamiento
2014
2013
Variacin
0.00
0.00
19,362.08
-19,362.08
149,430.08
-149,430.08
TOTAL
0.00
168,792.16
-168,792.16
Concepto
2014
2013
Variacin
0.00
0.00
0.00
TOTAL
0.00
0.00
0.00
Concepto
2014
2013
Variacin
Al Gobierno Nacional
0.00
13,921.00
-13,921.00
0.00
143,927.37
-143,927.37
0.00
157,848.37
-157,848.37
TOTAL
no
nooo
nooo
NOOO
NOOO
NOOOO
NOOOO
nooo
NOOOO
Cta. Divis.
1101.01
1101.03
1101.12
TOTAL
NOTA 06 INVENTARIOS
Cta. Divis.
1301
1303
TOTAL
Cta. Divis.
1201.01
1201.03
1201.04
TOTAL
Cta. Divis.
1202.08
TOTAL
Cta. Divis.
1205.05
TOTAL
Cta. Divis.
1205.04
1206.01
TOTAL
Cta. Divis.
1501.07
1501.08
1503.01
1503.02
1508.02
TOTAL
Cta. Divis.
1205.04
1505.02
1507.99
TOTAL
TOTAL
Cta. Divis.
2105.01
2105.02
TOTAL
Cta. Divis.
2103.01
2103.02
2103.03
TOTAL
Cta. Divis.
2302.01
TOTAL
Cta. Divis.
2103.99
TOTAL
Cta. Divis.
2102.03
TOTAL
Cta. Divis.
3101.01
3101.03
TOTAL
TOTAL
Cta. Divis.
3401.01
3401.02
3401.03
6101.0201
TOTAL
Cta. Divis.
4102.01
TOTAL
Cta. Divis.
4302.01
4302.10
TOTAL
Cta. Divis.
4402.01
4402.03
4404.01
4404.03
TOTAL
Cta. Divis.
4401.01
TOTAL
Cta. Divis.
4501.01
TOTAL
Cta. Divis.
4505.01
TOTAL
Cta. Divis.
5301
5302
TOTAL
TOTAL
Cta. Divis.
5101.01
5101.09
5101.10
5103.01
TOTAL
Cta. Divis.
5202.03
TOTAL
Cta. Divis.
5401.01
TOTAL
Cta. Divis.
5801.02
TOTAL
Cta. Divis.
5601.02
TOTAL
Cta. Divis.
5506.99
TOTAL
ANUAL 2015
SALCAHUASI
Y EQUIVALENTE DE EFECTIVO
Concepto
2014
2013
Caja
86,487.69
0.00
15,580.29
899,192.63
286,029.74
0.00
388,097.72
899,192.63
NOTA 06 INVENTARIOS
Concepto
2014
2013
15,000.00
0.00
18,166.00
0.00
33,166.00
0.00
TOTAL
Concepto
2014
2013
0.00
0.00
Concepto
2014
Al Personal
TOTAL
2013
0.00
4,195.52
0.00
4,195.52
Concepto
2014
2013
8,645.80
4,750.00
TOTAL
8,645.80
4,750.00
Concepto
2014
2013
Anticipo a Contratistas
8,810.00
0.00
Tesoro Publico
7,327.00
0.00
16,137.00
0.00
TOTAL
Concepto
Construccion De Edificios No Residenciales
Construccin de Estructuras
Vehculos
Maquinarias, Equipo
Depreciacion Acumulada de Vehiculos
TOTAL
2014
2013
7,876,649.21
5,141,341.50
15,394,463.72
10,615,795.11
296,900.00
296,900.00
1,190,637.24
1,190,637.24
-749,007.07
-624,340.31
24,009,643.10
16,620,333.54
2014
2013
Concepto
Anticipo a Contratistas y Proveedores
Elaboracion de Expediente Tecnico
Otros
TOTAL
0.00
8,650.00
418,730.00
175,890.00
32,264.60
0.00
450,994.60
184,540.00
Concepto
Depositos en Instituciones Financieras Privadas
TOTAL
2014
2013
37,834.79
37,834.79
0.00
Concepto
2014
2013
Gastos Corrientes
0.00
43,584.31
Gastos de Capital
0.00
50,378.10
0.00
93,962.41
TOTAL
Concepto
Bienes y Servicios por Pagar
2014
2013
4,154.89
31,251.89
392,887.83
863,382.14
1,639.88
23,659.34
398,682.60
918,293.37
TOTAL
Concepto
2014
2013
Internas
TOTAL
0.00
0.00
Concepto
2014
2013
5,927.00
0.00
TOTAL
5,927.00
0.00
Concepto
2014
2013
0.00
0.00
ACIENDA NACIONAL
Concepto
Capitalizacin Hacienda Nacional
Capitalizacin Resultados Acumulados
TOTAL
2014
2013
8,033,098.49
8,033,098.49
10,319,746.51
1,260,026.83
18,352,845.00
9,293,125.32
2014
2013
Concepto
Traspasos y Remesas
0.00
TOTAL
0.00
0.00
ULTADOS ACUMULADOS
Concepto
Superavit Acumulado
Dficit Acumulado
2014
7,045,266.23
9,059,719.68
-8,701,550.84
-1,158,788.37
0.00
-7,542,762.47
7,767,679.44
7,045,266.23
6,111,394.83
7,403,435.07
2013
GRESOS TRIBUTARIOS
Concepto
2014
2013
0.00
0.00
ESOS NO TRIBUTARIOS
Concepto
Derechos Administrativos Generales
Otros Derechos Administrativos
TOTAL
2014
2013
0.00
29,060.00
4,374.01
310.00
4,374.01
29,370.00
Concepto
Traspasos del Tesoro Publico
Por Participaciones de Recursos
Traspasos del Tesoro Publico
Por Participaciones de Recursos
TOTAL
2014
2013
128,606.32
106,636.14
2,361,044.12
720,170.89
145,475.95
4,689,991.55
4,516,284.91
886,625.85
7,151,411.30
6,403,424.43
Y TRANSFERENCIAS RECIBIDAS
Concepto
En Efectivo
TOTAL
2014
2013
1,612,065.00
1,612,065.26
1,612,065.00
1,612,065.26
2014
2013
RESOS FINANCIEROS
Concepto
Rentas de la Propiedad Financiera
TOTAL
3,580.88
0.00
3,580.88
0.00
Concepto
Ingresos Diversos
TOTAL
2014
2013
122,411.43
66,993.68
122,411.43
66,993.68
S EN BIENES Y SERVICIOS
Concepto
Consumo de Bienes
2014
2013
93,320.26
91,038.19
Contratacion de Servicios
501,506.95
432,827.83
TOTAL
594,827.21
523,866.02
TOTAL
594,827.21
523,866.02
ASTOS DE PERSONAL
Concepto
Personal Administrativo
2014
2013
181,720.48
182,197.22
11,800.00
9,000.00
Dietas
36,816.00
37,440.00
15,365.21
15,046.00
245,701.69
243,683.22
TOTAL
Concepto
Prestaciones y Asistencia Social
TOTAL
2014
2013
97,745.32
106,636.14
97,745.32
106,636.14
Concepto
En Efectivo
TOTAL
2014
2013
59,815.00
39,255.00
59,815.00
39,255.00
Concepto
2014
2013
124,666.76
153,146.76
TOTAL
124,666.76
153,146.76
Concepto
2014
2013
0.00
0.00
Concepto
Otros Gastos Diversos
TOTAL
2014
2013
3,407.20
0.00
3,407.20
0.00
Variacin
86,487.69
-883,612.34
286,029.74
-511,094.91
Variacin
15,000.00
18,166.00
33,166.00
Variacin
0.00
0.00 NOOO
0.00
0.00
Variacin
4,195.52
4,195.52
Variacin
3,895.80
3,895.80
Variacin
8,810.00
7,327.00
8,810.00
Variacin
2,735,307.71
4,778,668.61
0.00
0.00
-124,666.76
7,389,309.56
Variacin
-8,650.00
242,840.00
32,264.60
266,454.60
Variacin
37,834.79
37,834.79
Variacin
-43,584.31
-50,378.10
-93,962.41
Variacin
-27,097.00
-470,494.31
-22,019.46
-519,610.77
Variacin
0.00 NOOOOOOOO
0.00
Variacin
5,927.00
5,927.00
Variacin
0.00 NOOOOOOO
0.00
Variacin
0.00
9,059,719.68
9,059,719.68
Variacin
0.00 NOOOOOOOOO
0.00
Variacin
-2,014,453.45
-7,542,762.47
7,542,762.47
722,413.21
-1,292,040.24
Variacin
0.00 NOOOOOOO
0.00
Variacin
-29,060.00
4,064.01
-24,995.99
Variacin
21,970.18
1,640,873.23
-4,544,515.60
3,629,659.06
747,986.87
Variacin
-0.26
-0.26
Variacin
3,580.88
3,580.88
Variacin
55,417.75
55,417.75
Variacin
2,282.07
68,679.12
70,961.19
70,961.19
Variacin
-476.74
2,800.00
-624.00
319.21
2,018.47
Variacin
-8,890.82
-8,890.82
Variacin
20,560.00
20,560.00
Variacin
-28,480.00
-28,480.00
Variacin
0.00 NOOOOOOOO
0.00
Variacin
3,407.20
3,407.20
Cta. Divis.
1101.01
1101.02
1101.03
1101.12
TOTAL
Cta. Divis.
1201.01
1201.04
TOTAL
Cta. Divis.
1202.08
2101.01
TOTAL
NOTA 06 INVENTARIOS
Cta. Divis.
1301.99
1302.01
1304.99
1309.01
TOTAL
Cta. Divis.
1205
TOTAL
Cta. Divis.
1205.04
1205.98
1206.01
TOTAL
NOTA 11 INVERSIONES
Cta. Divis.
1205.04
TOTAL
Cta. Divis.
1501.02
1501.03
1501.06
1501.07
1501.08
1502.01
1503.01
1503.02
1503.05
1508.01
1508.02
TOTAL
Cta. Divis.
1101.05
1504.02
1504.03
1504.04
1504.05
1504.07
1505.01
1505.02
1505.03
1507.02
1507.03
1507.99
1508.03
TOTAL
Cta. Divis.
2105.01
2105.02
TOTAL
Cta. Divis.
2101.01
2101.03
2101.09
2102.01
2102.03
2103.01
2103.02
TOTAL
Cta. Divis.
2302.01
TOTAL
Cta. Divis.
2103.99
TOTAL
Cta. Divis.
2102.03
TOTAL
Cta. Divis.
3101.01
3101.03
TOTAL
Cta. Divis.
3401.01
3401.02
3401.03
6101.0201
TOTAL
Cta. Divis.
4102
TOTAL
Cta. Divis.
4301
4302
4303
TOTAL
Cta. Divis.
4402.01
4402.03
4404.01
4404.02
4404.03
TOTAL
Cta. Divis.
4401.01
4403.01
TOTAL
Cta. Divis.
4501.01
TOTAL
Cta. Divis.
4501.02
4505.01
TOTAL
Cta. Divis.
5301
5302
TOTAL
Cta. Divis.
5101
5103
TOTAL
Cta. Divis.
5202
TOTAL
Cta. Divis.
5401.01
TOTAL
Cta. Divis.
5801
TOTAL
Cta. Divis.
5502.02
5504.01
5506.99
TOTAL
HUANCAN
Concepto
2014
2013
Caja
3,641.09
Fondos Fijos
16,427.15
50,659.53
0.00
TOTAL
0.00
70,727.77
Concepto
2014
2013
393,700.89
Rentas de la Propiedad
0.00
TOTAL
0.00
393,700.89
Concepto
2014
2013
Al Personal
105,080.62
1,282.00
TOTAL
0.00
106,362.62
NOTA 06 INVENTARIOS
Concepto
2014
2013
Otros Bienes
0.00
Mercaderias
250.00
0.00
1,134.70
0.00
1,384.70
Concepto
2014
2013
114,797.07
TOTAL
0.00
114,797.07
Concepto
2014
2013
Anticipo a Contratistas
11,550.00
Otros
5,843.30
Tesoro Publico
0.00
TOTAL
0.00
17,393.30
NOTA 11 INVERSIONES
Concepto
2014
2013
Anticipo a Contratistas
438,624.00
TOTAL
2,014.00
438,624.00
Concepto
2014
2013
470,802.33
Estructuras
0.00
0.00
7,286,512.31
Construccin de Estructuras
28,121,674.15
Tierras y Terrenos
1,374,720.84
Vehculos
78,100.00
1,189,267.03
0.00
-250,648.31
-722,067.01
TOTAL
0.00
37,548,361.34
Concepto
2014
2013
0.00
0.00
Mejoramiento de Procesos
64,469.55
Diseo de Instrumentos
63,750.00
Formacion y Capacitacion
11,000.00
0.00
Estudio de Preinversion
602,952.35
968,695.83
161,387.28
Bienes Culturales
4,661.68
Activos Intangibles
0.00
Otros
0.00
-53,553.63
TOTAL
0.00
1,823,363.06
Concepto
2014
2013
Gastos Corrientes
55,496.90
Gastos de Capital
1,584,222.23
TOTAL
0.00
1,639,719.13
Concepto
2014
2013
Impuestos y Contribuciones
20.66
Seguridad Social
10,230.77
Otros
5,613.26
221.48
0.00
78,806.87
19,204.06
TOTAL
0.00
114,097.10
Concepto
2014
2013
Internas
22,802.00
TOTAL
0.00
22,802.00
Concepto
2014
2013
25,335.94
TOTAL
0.00
25,335.94
Concepto
2014
2013
15,220.67
TOTAL
0.00
15,220.67
Concepto
2014
2013
9,917,946.01
23,204,569.27
TOTAL
0.00
33,122,515.28
Concepto
2014
2013
1,908,540.09
Dficit Acumulado
-1,619,835.94
-43,231.64
5,329,552.12
0.00
5,575,024.63
Concepto
2014
2013
224,426.75
TOTAL
0.00
224,426.75
Concepto
2014
2013
Venta de Bienes
1,000.00
130,859.19
Venta de Servicios
360,275.41
TOTAL
0.00
492,134.60
Concepto
2014
2013
150,696.50
879,726.75
3,826,515.84
1,243.20
1,639,421.77
TOTAL
0.00
6,497,604.06
Concepto
2014
2013
En Efectivo
0.00
En Efectivo
105,000.00
TOTAL
0.00
105,000.00
Concepto
2014
2013
3.21
0.00
3.21
Concepto
2014
2013
126.00
Ingresos Diversos
45,406.03
TOTAL
0.00
45,532.03
Concepto
2014
2013
Consumo de bienes
228,848.00
Contratacion de Servicios
1,034,877.05
TOTAL
0.00
1,263,725.05
Concepto
2014
2013
293,846.07
31,532.80
TOTAL
0.00
325,378.87
Concepto
2014
2013
150,849.00
TOTAL
0.00
150,849.00
Concepto
2014
2013
En Efectivo
74,117.00
TOTAL
0.00
74,117.00
Concepto
2014
2013
185,346.55
TOTAL
0.00
185,346.55
Concepto
2014
2013
Tranferencias de Capital
80.00
Al Gobierno Nacional
8,629.00
27,023.06
0.00
35,732.06
lta 2014
Variacin
3,641.09
-16,427.15
-50,659.53
0.00
-63,445.59
Variacin
393,700.89
0.00
393,700.89
Variacin
105,080.62
105,080.62
Variacin
0.00
-250.00
0.00
1,134.70
884.70
Variacin
-114,797.07
-114,797.07
Variacin
-11,550.00
-5,843.30
0.00
-17,393.30
Variacin
-438,624.00
-438,624.00
Variacin
-470,802.33
0.00
0.00
-7,286,512.31
-28,121,674.15
-1,374,720.84
-78,100.00
-1,189,267.03
0.00
250,648.31
722,067.01
-37,548,361.34
Variacin
0.00
0.00
-11,000.00
0.00
-602,952.35
-968,695.83
-161,387.28
-4,661.68
0.00
0.00
53,553.63
-1,695,143.51
Variacin
-55,496.90
-1,584,222.23
-1,639,719.13
Variacin
-20.66
-10,230.77
-221.48
0.00
-78,806.87
-19,204.06
-108,483.84
Variacin
22,802.00
-22,802.00
Variacin
-25,335.94
-25,335.94
Variacin
-15,220.67
-15,220.67
Variacin
9,917,946.01
23,204,569.27
33,122,515.28
Variacin
-1,908,540.09
1,619,835.94
43,231.64
-5,329,552.12
-5,575,024.63
Variacin
-224,426.75
-224,426.75
Variacin
-1,000.00
-130,859.19
-360,275.41
-492,134.60
Variacin
-150,696.50
-879,726.75
-3,826,515.84
-1,243.20
-1,639,421.77
-6,497,604.06
Variacin
0.00
-105,000.00
-105,000.00
Variacin
-3.21
-3.21
Variacin
-126.00
-45,406.03
-45,532.03
Variacin
-228,848.00
-1,034,877.05
-1,263,725.05
Variacin
-293,846.07
-31,532.80
-325,378.87
Variacin
-150,849.00
-150,849.00
Variacin
-74,117.00
-74,117.00
Variacin
-185,346.55
-185,346.55
Variacin
-80.00
-8,629.00
-27,023.06
-35,732.06
Cta. Divis.
1101.02
1101.03
1101.04
1101.12
TOTAL
Cta. Divis.
1201
TOTAL
Cta. Divis.
1202.04
1202.08
TOTAL
NOTA 06 INVENTARIOS
Cta. Divis.
1302.01
1303.01
TOTAL
Cta. Divis.
1205.05
TOTAL
Cta. Divis.
1205.04
1206.01
TOTAL
Cta. Divis.
1501.01
1501.02
1501.03
1501.06
1501.07
1501.08
1502.01
1503.01
1503.02
1503.04
1503.05
1508.01
1508.02
TOTAL
1505.02
1505.03
1507.02
1507.03
1507.99
1508.03
TOTAL
TOTAL
TOTAL
TOTAL
Cta. Divis.
2201.02
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
Cta. Divis.
9101.01
9101.08
9101.09
9103.08
9103.11
TOTAL
Cta. Divis.
9102.01
9102.08
9102.09
9104.08
9104.11
TOTAL
Cta. Divis.
4301
4302
4303
TOTAL
TOTAL
TOTAL
4505.01
TOTAL
Cta. Divis.
5301
5302
TOTAL
TOTAL
TOTAL
Cta. Divis.
5801.02
5801.03
TOTAL
SAOS
Concepto
2014
Fondos Fijos
Depsitos en Instituciones Fin.
429.00
0.00
103,448.16
21,541.04
806.25
806.25
100,774.78
0.00
205,458.19
22,347.29
2013
Concepto
Impuestos y Contribuciones Ob.
TOTAL
2014
2013
4,071.06
0.00
4,071.06
0.00
Concepto
2014
2013
0.00
0.00
Al Personal
0.00
0.00
0.00
0.00
TOTAL
NOTA 06 INVENTARIOS
Concepto
2014
2013
Mercaderias
0.00
0.00
0.00
0.00
TOTAL
0.00
0.00
Concepto
2014
2013
12,268.25
2,637.50
12,268.25
2,637.50
Concepto
Anticipo a Contratistas
Por Contrata
TOTAL
2014
2013
94,456.20
0.00
7,000.00
0.00
101,456.20
0.00
Concepto
2014
Edificios Residenciales
2013
500.00
500.00
205,136.68
205,136.80
Estructuras
836,085.48
836,085.48
540.70
540.70
936,086.76
722,684.06
12,091,584.97
11,306,214.77
108,716.98
108,716.98
9,000.00
9,000.00
124,768.92
119,744.44
0.00
0.00
0.00
0.00
-100,886.52
-73,051.90
-119,436.65
-107,462.06
14,092,097.32
13,127,609.27
TOTAL
Concepto
Fondos Sujetos A Restriccin
Anticipo a Contratistas y Proveedores
2014
2013
596.28
0.00
0.00
94,456.20
150.00
150.00
Mejoramiento de Procesos
4,053.00
4,053.00
Diseo de Instrumentos
9,800.00
9,800.00
Formacin y Capacitacin
1,800.00
1,800.00
25,192.86
25,192.86
151,338.16
144,738.16
670,240.76
496,016.27
376,470.72
369,220.72
Bienes Culturales
5,548.81
5,548.81
Activos Intangibles
2,000.00
2,000.00
312.00
312.00
-283,781.90
-233,283.13
963,720.69
920,004.89
Otros
Amortizacin Acumulada de Intereses
TOTAL
Concepto
2014
2013
Gastos Corrientes
49,210.82
Gastos de Capital
435,809.18
TOTAL
0.00
485,020.00
Concepto
2014
Recursos Determinados
TOTAL
2013
0
Concepto
2014
2013
Impuestos y Contribuciones
0.00
Seguridad Social
0.00
Otros
0.00
1,427.73
0.00
0
39,274.71
3,908.90
9,093.49
81,754.81
TOTAL
0.00
48,368.20
87,091.44
Concepto
2014
2013
0.00
TOTAL
0.00
0.00
Concepto
2014
2013
Internas
TOTAL
Concepto
2014
2013
3,760.80
TOTAL
0.00
3,760.80
Concepto
2014
2013
282.41
TOTAL
0.00
282.41
Concepto
2014
2013
Hacienda Nacional
6,118,708.78
TOTAL
0.00
6,118,708.78
Concepto
2014
2013
Traspasos y Remesas
TOTAL
0.00
0.00
0.00
Concepto
2014
2013
Superavit Acumulado
6,205,717.99
Dficit Acumulado
-392,909.93
1,564,927.46
TOTAL
0.00
7,377,735.52
Concepto
2012
2011
0.00
0.00
Concepto
2012
2011
0.00
0.00
Concepto
2014
2013
33,433.83
100.00
TOTAL
0.00
33,533.83
Concepto
2014
2013
Venta de Bienes
625.00
28,523.39
Venta de Servicios
5,810.00
TOTAL
0.00
34,958.39
Concepto
2014
2013
78,462.20
389,530.35
1,316,398.01
0.00
138,210.00
TOTAL
0.00
1,922,600.56
Y TRANSFERENCIAS RECIBIDAS
Concepto
2014
2013
En Efectivo
100,000.00
TOTAL
0.00
100,000.00
Concepto
2014
2013
0.00
TOTAL
0.00
0.00
Concepto
Rentas de la Propiedad Real
2014
2013
5,000.00
Ingresos Diversos
23,682.90
TOTAL
0.00
28,682.90
Concepto
2014
2013
Consumo de bienes
58,261.18
Contratacion de Servicios
317,807.98
TOTAL
0.00
376,069.16
Concepto
2014
2013
Personal Administrativo
51,805.50
5,400.00
Dietas
37,440.00
5,279.40
TOTAL
0.00
99,924.90
Concepto
2014
2013
63,009.16
TOTAL
0.00
63,009.16
2014
2013
En Efectivo
15,845.00
TOTAL
0.00
15,845.00
Concepto
2014
2013
0.00
Amortizacin y Agotamiento
0.00
TOTAL
0.00
0.00
Concepto
2014
2013
Transferencias de Capital
0.00
0
0.00
0.00
Variacin
429.00
81,907.12
0.00
100,774.78
183,110.90
Variacin
4,071.06
4,071.06
Variacin
0.00
0.00
0.00
Variacin
0.00
0.00
0.00
Variacin
9,630.75
9,630.75
Variacin
94,456.20
7,000.00
101,456.20
Variacin
0.00
-0.12
0.00
0.00
213,402.70
785,370.20
0.00
0.00
5,024.48
0.00
0.00
-27,834.62
-11,974.59
963,988.05
Variacin
-94,456.20
0.00
0.00
0.00
0.00
0.00
6,600.00
174,224.49
7,250.00
0.00
0.00
0.00
-50,498.77
43,119.52
Variacin
-49,210.82
-435,809.18
-485,020.00
Variacin
nooooooo}
2
Variacin
0.00
0.00
0.00
-1,427.73
0.00
0.00
35,365.81
-72,661.32
0.00
-38,723.24
Variacin
0.00
0.00
Variacin
0
Variacin
2,984.00
2,984.00
Variacin
-282.41
-282.41
Variacin
-6,118,708.78
-6,118,708.78
Variacin
0.00
0.00
Variacin
-6,205,717.99
392,909.93
-1,564,927.46
-7,377,735.52
Variacin
0.00
0.00 noOoO
0.00
#REF!
0.00
0.00
Variacin
0.00
0.00
0.00 nOoO
0.00
0.00
0.00
Variacin
-33,433.83
-100.00
-33,533.83
Variacin
-625.00
-28,523.39
-5,810.00
-34,958.39
Variacin
-78,462.20
0.00
-389,530.35
-1,316,398.01
0.00
-138,210.00
-1,922,600.56
Variacin
-100,000.00
-100,000.00
Variacin
0.00
0.00
Variacin
-5,000.00
-23,682.90
-28,682.90
Variacin
-58,261.18
-317,807.98
-376,069.16
Variacin
-51,805.50
-5,400.00
-37,440.00
-5,279.40
-99,924.90
Variacin
-63,009.16
-63,009.16
Variacin
-15,845.00
-15,845.00
Variacin
0.00
0.00
0.00
Variacin
0.00
0.00
0.00
Cta. Divis.
1101.01
1101.02
1101.03
1101.12
TOTAL
Cta. Divis.
1201.01
1201.03
1201.98
TOTAL
Cta. Divis.
1202.03
TOTAL
Cta. Divis.
1205.04
1205.05
1205.98
TOTAL
Cta. Divis.
1205.04
1205.06
1205.98
1206.01
TOTAL
Cta. Divis.
1501.01
1501.06
1501.07
1501.08
1502.01
1503.01
1503.02
1503.05
1508.0104
1508.02
TOTAL
Cta. Divis.
1504.02
1504.04
1504.05
1504.07
1505.01
1505.02
1505.03
1507.01
1507.99
1508.03
TOTAL
Cta. Divis.
2105.01
2105.02
TOTAL
Cta. Divis.
1101.03
TOTAL
Cta. Divis.
2101.01
2101.02
2101.03
2101.09
2102.01
2102.03
2102.04
2102.99
2103.01
2103.02
TOTAL
Cta. Divis.
2103.99
TOTAL
Cta. Divis.
2102.03
TOTAL
Cta. Divis.
3101.01
3101.03
TOTAL
Cta. Divis.
3401.01
3401.02
6101.0201
TOTAL
Cta. Divis.
4102.01
TOTAL
Cta. Divis.
4301
4302
4303
TOTAL
Cta. Divis.
4402
4404
TOTAL
Cta. Divis.
4401.01
TOTAL
Cta. Divis.
4501
TOTAL
Cta. Divis.
5301
5302
TOTAL
Cta. Divis.
5101
5103
TOTAL
Cta. Divis.
5202.03
TOTAL
Cta. Divis.
5401.01
TOTAL
Cta. Divis.
5801.01
5801.02
5801.03
TOTAL
Cta. Divis.
4505
TOTAL
Cta. Divis.
5506
TOTAL
HUAMANCACA CHICO
Concepto
2014
2013
Caja
24,249.87
24,249.87
Caja Chica
17,513.40
15,515.90
437,917.09
35,636.83
37,206.04
0.00
516,886.40
75,402.60
Concepto
2014
2013
105,061.57
54,417.70
22,585.28
20,573.58
11,988.89
12,763.89
139,635.74
87,755.17
TOTAL
Concepto
2014
2013
Documentos Cancelatorios
5,697.50
5,697.50
TOTAL
5,697.50
5,697.50
Concepto
2014
0.00
10,656.80
132,460.35
43,696.35
0.00
515.00
132,460.35
54,868.15
Otros
TOTAL
2013
Concepto
2014
2013
Anticipo Contratistas
11,414.80
10,656.80
Encargos Generales
0.00
0.00
515.00
515.00
21,223.50
0.00
33,153.30
11,171.80
Otros
Tesoro Publico
TOTAL
Concepto
Edificios Residenciales
2014
2013
214,138.65
214,138.65
18,493.00
18,493.00
2,635,726.60
2,517,294.40
Construccin de Estructuras
6,735,215.89
5,580,342.40
336,091.00
262,303.00
680.00
680.00
92,100.37
92,100.38
2,373.80
2,373.80
-114,436.50
-84,583.50
-64,769.47
-61,367.47
9,855,613.34
8,541,774.66
2014
2013
Tierras y Terrenos
Vehiculos
Maquinarias, Equipo
Vehculos, Maquinarias Y Otras Unidades
Depreciacion Acumulada de Edi.
Depreciacion Acumulada de Vehiculos
TOTAL
Concepto
Sistemas de Informacion Tecn.
2,000.00
2,000.00
Diseo de Instrumentos
16,098.50
16,098.50
Formacion y Capacitacion
76,455.13
76,455.13
82,069.80
82,069.80
Estudio de Preinversion
146,024.00
16,850.00
485,319.87
400,039.87
5,161.00
5,161.00
383.00
383.00
91,569.20
91,569.20
-349,277.93
-306,479.93
555,802.57
384,146.57
Otros
Amortizacion Acumulada de Int.
TOTAL
Concepto
2014
2013
Gastos Corrientes
7,759.32
21,623.82
Gastos de Capital
6,696.27
22,917.55
14,455.59
44,541.37
TOTAL
Concepto
2014
Recursos Directamente
TOTAL
2013
2,783.06
4,437.40
2,783.06
4,437.40
Concepto
2014
2013
Impuestos y Contribuciones
1,443.62
2,308.12
Tributos Municipales
7,202.07
7,202.07
Seguridad Social
9,653.81
10,722.81
Otros
587.11
1,397.79
308.76
2,263.63
30,080.96
0.00
317.30
317.30
457.30
457.30
9,790.73
7,558.13
28,419.88
8,323.38
88,261.54
40,550.53
Concepto
2014
2013
5,597.94
9,107.94
5,597.94
9,107.94
Concepto
2014
2013
0.00
26,000.96
TOTAL
0.00
26,000.96
Concepto
2014
2013
3,535,009.08
3,535,009.08
5,577,189.77
2,830,197.96
9,112,198.85
6,365,207.04
2014
2013
TOTAL
Concepto
Superavit Acumulado
Dficit Acumulado
Resultados del Ejercicio
TOTAL
962,577.91
2,746,991.81
-165,580.33
-165,580.33
1,218,954.64
78,387.92
2,015,952.22
2,659,799.40
2014
2013
Concepto
Impuesto Sobre la Propiedad
TOTAL
320,403.10
20,494.70
320,403.10
20,494.70
Concepto
2014
Venta de Bienes
Venta de Derechos y Tasas Ad.
Venta de Servicios
TOTAL
2013
520.00
10.00
30,530.10
8,609.30
9,885.00
4,620.00
40,935.10
13,239.30
Concepto
2014
2013
861,040.77
88,478.00
113,838.50
76,303.83
974,879.27
164,781.83
TOTAL
Concepto
En Efectivo
TOTAL
2013
2012
404,681.00
0.00
404,681.00
0.00
Concepto
Rentas de la Propiedad
TOTAL
2014
2013
2,708.94
1.80
2,708.94
1.80
Concepto
Consumo de Bienes
Contratacion de Servicios
TOTAL
2014
2013
35,188.32
13,456.70
283,448.85
59,214.26
318,637.17
72,670.96
Concepto
Personal y Obligaciones Sociales
Contribuciones a la Seguridad Social
TOTAL
2014
2013
87,202.50
26,639.49
4,815.00
1,513.00
92,017.50
28,152.49
Concepto
2014
2013
44,472.60
13,864.50
TOTAL
44,472.60
13,864.50
Concepto
En Efectivo
TOTAL
2014
2013
16,599.00
9,018.00
16,599.00
9,018.00
Concepto
Depreciacion Edificios y Estructuras
Depreciacion de Vehiculos, Maquinaria y O.
Amortizacion y Agotamiento
TOTAL
2014
2013
14,926.50
4,975.50
1,701.00
567.00
21,399.00
7,133.00
38,026.50
12,675.50
Concepto
2014
Ingresos Diversos
TOTAL
2013
0.00
16,251.74
0.00
16,251.74
Concepto
Otros Gastos Diversos
TOTAL
2014
2013
14,900.00
0.00
14,900.00
0.00
Variacin
0.00
1,997.50
402,280.26
37,206.04
441,483.80
Variacin
50,643.87
2,011.70
-775.00
51,880.57
Variacin
0.00
0.00
Variacin
10,656.80
88,764.00
-515.00
98,905.80
Variacin
758.00
0.00
0.00
21,223.50
21,981.50
Variacin
0.00
0.00
118,432.20
1,154,873.49
73,788.00
0.00
-0.01
0.00
-29,853.00
-3,402.00
1,313,838.68
Variacin
0.00
0.00
0.00
0.00
129,174.00
85,280.00
0.00
0.00
0.00
-42,798.00
171,656.00
Variacin
-13,864.50
-16,221.28
-30,085.78
Variacin
-1,654.34
-1,654.34
Variacin
-864.50
0.00
-1,069.00
-810.68
-1,954.87
30,080.96
0.00
0.00
2,232.60
20,096.50
47,711.01
Variacin
-3,510.00
-3,510.00
Variacin
-26,000.96
-26,000.96
Variacin
0.00
-2,746,991.81
-2,746,991.81
Variacin
-1,784,413.90
0.00
1,140,566.72
-643,847.18
Variacin
299,908.40
299,908.40
Variacin
510.00
21,920.80
5,265.00
27,695.80
Variacin
772,562.77
37,534.67
810,097.44
Variacin
404,681.00
404,681.00
Variacin
2,707.14
2,707.14
Variacin
21,731.62
224,234.59
245,966.21
Variacin
60,563.01
3,302.00
63,865.01
Variacin
30,608.10
30,608.10
Variacin
7,581.00
7,581.00
Variacin
9,951.00
1,134.00
14,266.00
25,351.00
Variacin
-16,251.74
-16,251.74
Variacin
14,900.00
14,900.00
Cta. Divis.
1101
TOTAL
Cta. Divis.
1201.03
TOTAL
Cta. Divis.
1202.98
TOTAL
Cta. Divis.
1205.05
Cta. Divis.
1205.04
1206.01
TOTAL
Cta. Divis.
1501.03
1501.07
1501.08
1502.01
1503.01
1503.02
1503.04
1503.05
1508.01
1508.02
TOTAL
Cta. Divis.
1504.05
1504.07
1505.01
1505.02
1505.03
1507.01
1507.99
1508.03
TOTAL
Cta. Divis.
2105
TOTAL
Cta. Divis.
2101.01
2101.03
2102.99
2103.01
2103.02
2103.03
TOTAL
Cta. Divis.
2302.01
TOTAL
Cta. Divis.
2103.99
TOTAL
Cta. Divis.
2102.03
TOTAL
Cta. Divis.
3101.01
3101.03
TOTAL
Cta. Divis.
3201.01
TOTAL
Cta. Divis.
3401.01
3401.02
6101.02
TOTAL
Cta. Divis.
4302
4303
TOTAL
Cta. Divis.
4402.01
4402.03
4404.01
4404.03
TOTAL
Cta. Divis.
4403.01
TOTAL
Cta. Divis.
4501.01
TOTAL
Cta. Divis.
4501.02
4505.01
TOTAL
Cta. Divis.
5301
5302
TOTAL
Cta. Divis.
5101
5103
TOTAL
Cta. Divis.
5202
TOTAL
Cta. Divis.
5401
TOTAL
Cta. Divis.
5801
TOTAL
TOTAL
Cta. Divis.
5506.99
TOTAL
CARHUACALLANGA
Concepto
Depsitos en Instituciones Financieras
TOTAL
2014
2013
179,120.77
131,208.95
179,120.77
131,208.95
Concepto
2014
Venta de Bienes
TOTAL
2013
147.00
147.00
147.00
147.00
Concepto
Otras Cuentas por Cobrar
TOTAL
2014
2013
7,060.97
7,060.97
7,060.97
7,060.97
Concepto
Entregas a Rendir Cuenta
TOTAL
2014
2013
3,390.00
10,150.00
3,390.00
10,150.00
Concepto
Anticipo a Contratistas y Proveedores
Tesoro Publico
TOTAL
2014
2013
402.74
0.00
2,761.00
0.00
3,163.74
0.00
Concepto
2014
2013
645,639.80
645,639.80
70,265.72
70,265.72
3,297,503.85
2,754,397.93
132,924.19
132,924.19
8,382.15
8,382.15
29,410.19
29,410.19
1,195.00
1,195.00
176,000.00
176,000.00
Depreciacion Acumulada
-606,876.91
-570,913.99
Depreciacion Acumulada
-25,275.43
-24,956.74
3,729,168.56
3,222,344.25
Estructuras
Construccion de Edificios
Construccion de Estructuras
Tierras Y Terrenos
Vehiculos
TOTAL
Concepto
2014
2013
Formacion y Capacitacion
6,300.00
6,300.00
8,471.20
7,169.20
10,100.00
8,600.00
513,527.94
513,527.94
23,000.00
23,000.00
650.00
650.00
4,650.00
4,650.00
-244,938.89
-222,976.01
321,760.25
340,921.13
Otros
Amortizacion Acumulada de Intangibles
TOTAL
Concepto
2014
2013
51,849.11
74,426.38
TOTAL
51,849.11
74,426.38
Concepto
Impuestos y Contribuciones
2014
2013
862.90
862.90
Seguridad Nacional
1,124.70
1,056.70
1,190.00
1,190.00
2,363.50
123.50
245,466.45
223,903.62
26,899.54
26,899.54
277,907.09
254,036.26
TOTAL
Concepto
Internas
TOTAL
214
2013
66,985.45
66,985.45
66,985.45
66,985.45
Concepto
Otras Cuentas Por Pagar
TOTAL
2014
2013
1,720.58
344.58
1,720.58
344.58
Concepto
Compensacion por Tiempo
TOTAL
2014
2013
2,887.50
2,100.00
2,887.50
2,100.00
Concepto
Capitalizacin Hacienda Nacional
Capitalizacin Resultados Acumulados
TOTAL
2014
2013
2,260,359.33
2,260,359.33
984,786.82
984,786.82
3,245,146.15
3,245,146.15
Concepto
Traspasos y Remesas
TOTAL
2014
2013
658.60
658.60
658.60
658.60
LTADOS ACUMULADOS
Concepto
Capitalizacion Nacional Adicional
Dficit Acumulado
Resultados del Ejercicio
TOTAL
2014
2013
561,539.24
0.00
-103,878.35
-103,878.35
140,313.12
173,330.43
597,974.01
69,452.08
Concepto
2014
2013
1,164.60
1,802.50
Venta de Servicios
8,277.00
13,864.90
9,441.60
15,667.40
TOTAL
Concepto
Traspasos del Tesoro Publico
Por Participaciones y Recursos Determinados
Traspasos del Tesoro Publico
Por Participaciones de Recursos Determinados
TOTAL
2014
2013
10,094.00
8,856.00
342,300.70
226,828.33
24,948.00
0.00
2,631.00
156,862.43
379,973.70
392,546.76
Concepto
2014
En Efectivo
TOTAL
2013
0.00
100,000.00
0.00
100,000.00
Concepto
Rentas de la Propiedad Financiera
TOTAL
2014
2013
8,001.95
9.18
8,001.95
9.18
Concepto
2014
2013
285.13
278.42
8,755.00
24,056.30
9,040.13
24,334.72
Concepto
Consumo de Bienes
Contratacion de Servicios
TOTAL
2014
2013
25,512.97
45,700.06
123,323.30
161,678.59
148,836.27
207,378.65
Concepto
Personal y Obligaciones Sociales
Contribuciones a la Seguridad
TOTAL
2014
2013
37,717.50
50,760.00
1,863.00
2,574.00
39,580.50
53,334.00
Concepto
Prestaciones y Asistencia Social
TOTAL
2014
2013
4,572.00
6,095.00
4,572.00
6,095.00
Concepto
Donaciones y Transferencias O.
TOTAL
2014
2013
6,761.00
6,760.66
6,761.00
6,760.66
Concepto
Estimaciones del Ejercicio
TOTAL
2014
2013
58,244.49
77,659.32
58,244.49
77,659.32
TOTAL
58,244.49
77,659.32
OTROS GASTOS
Concepto
Otros Gastos Diversos
TOTAL
2014
2013
8,150.00
8,000.00
8,150.00
8,000.00
Variacin
47,911.82
47,911.82
Variacin
0.00
0.00
Variacin
0.00
0.00
Variacin
-6,760.00
-6,760.00
Variacin
402.74
2,761.00
3,163.74
Variacin
0.00
0.00
543,105.92
0.00
0.00
0.00
0.00
0.00
-35,962.92
-318.69
506,824.31
Variacin
0.00
1,302.00
1,500.00
0.00
0.00
0.00
0.00
-21,962.88
-19,160.88
Variacin
-22,577.27
-22,577.27
Variacin
0.00
68.00
0.00
2,240.00
21,562.83
0.00
23,870.83
Variacin
0.00
0.00
Variacin
1,376.00
1,376.00
Variacin
787.50
787.50
Variacin
0.00
0.00
0.00
Variacin
0.00
0.00
Variacin
561,539.24
0.00
-33,017.31
528,521.93
Variacin
-637.90
-5,587.90
-6,225.80
Variacin
1,238.00
115,472.37
24,948.00
-154,231.43
-12,573.06
Variacin
-100,000.00
-100,000.00
Variacin
7,992.77
7,992.77
Variacin
6.71
-15,301.30
-15,294.59
Variacin
-20,187.09
-38,355.29
-58,542.38
Variacin
-13,042.50
-711.00
-13,753.50
Variacin
-1,523.00
-1,523.00
Variacin
0.34
0.34
Variacin
-19,414.83
-19,414.83
-19,414.83
Variacin
150.00
150.00
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
1202.08 Al Personal
1202.98 Al Personal
TOTAL
Cta. Divis.
Concepto
Cta. Divis.
1205.04 Anticipo a Contratistas
Concepto
1205.98 Otros
1206.01 Tesoro Publico
TOTAL
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Concepto
TOTAL
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
3101.01
3101.03
Cta. Divis.
3401.01
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
4403.01 En Efectivo
TOTAL
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
Cta. Divis.
Concepto
HUACRAPUQUIO
EFECTIVO
2014
2013
Variacin
5,200.00
4,200.00
1,000.00
93,237.55
76,742.54
16,495.01
4,101.07
44,125.44
3,596.07
0.00
505.00
44,125.44
146,664.06
84,538.61
62,125.45
2014
2013
Variacin
0.00
0.00
0.00
0.00
24.00
-24.00
0.00
24.00
-24.00
2014
2013
Variacin
1,016.82
1,016.82
0.00
3,985.90
3,985.90
0.00
5,002.72
5,002.72
0.00
2014
2013
Variacin
4,600.00
4,450.00
150.00
4,600.00
4,450.00
150.00
2014
1,500.00
2013
1,500.00
Variacin
0.00
334.51
334.51
0.00
4,593.00
0.00
4,593.00
6,427.51
1,834.51
4,593.00
2014
2013
Variacin
496,014.03
496,014.03
0.00
146,954.74
146,954.74
0.00
11,670.00
11,670.00
0.00
2,738,988.59
2,738,988.59
0.00
2,943,674.09
2,938,672.14
5,001.95
14,500.00
14,500.00
0.00
815.31
815.31
0.00
76,096.94
76,096.94
0.00
-401,310.57
-386,847.30
-14,463.27
-53,970.28
-50,850.25
-3,120.03
5,973,432.85
5,986,014.20
-12,581.35
2014
2013
Variacin
70.13
0.00
70.13
9,800.00
9,800.00
0.00
17,488.00
17,488.00
0.00
94,951.02
94,951.02
0.00
93,520.00
77,500.00
16,020.00
568,157.97
568,157.97
0.00
25,610.42
25,610.42
0.00
288,883.81
13,095.00
275,788.81
-339,938.12
-318,115.64
-21,822.48
758,543.23
488,486.77
270,056.46
2014
2013
Variacin
95,383.71
665,110.50
-569,726.79
95,383.71
665,110.50
-569,726.79
2014
2013
Variacin
49,541.20
49,541.20
49,541.20
0.00
49,541.20
2014
2013
Variacin
11,140.90
4,190.90
6,950.00
14,721.68
46,059.50
-31,337.82
550.00
550.00
0.00
26,412.58
50,800.40
-24,387.82
2014
2013
Variacin
32,926.67
32,926.67
0.00
32,926.67
32,926.67
0.00
2014
2013
Variacin
6,490.03
5,173.03
1,317.00
6,490.03
5,173.03
1,317.00
2014
2013
3,051,390.17
3,051,390.17
0.00
2,808,104.18
2,808,104.18
0.00
5,859,494.35
5,859,494.35
0.00
2014
2013
590,427.59
Variacin
Variacin
0.00
590,427.59
-490,723.67
-440,723.67
-50,000.00
724,717.91
397,569.53
327,148.38
824,421.83
-43,154.14
867,575.97
2014
2013
Variacin
3,351.00
1,142.50
2,208.50
3,351.00
1,142.50
2,208.50
2014
2013
Variacin
1,426.00
823.70
602.30
916.00
374.00
542.00
0.00
46.00
-46.00
226.50
152.00
74.50
620.00
629.00
-9.00
3,188.50
2,024.70
1,163.80
2014
2013
Variacin
38,043.00
33,024.00
5,019.00
341,754.95
235,874.82
105,880.13
539,869.81
119,392.54
420,477.27
3,012.00
268,021.77
-265,009.77
922,679.76
656,313.13
266,366.63
2014
2013
Variacin
1,743.17
70.25
1,672.92
1,743.17
70.25
1,672.92
2014
18,853.95
2013
19,899.71
Variacin
-1,045.76
51,720.38
63,551.10
-11,830.72
70,574.33
83,450.81
-12,876.48
2013
Variacin
0.00
0.00
0.00
2014
0.00
2013
0.00
Variacin
31,025.16
20,718.80
10,306.36
118,466.61
159,032.45
-40,565.84
149,491.77
179,751.25
-30,259.48
2014
2013
Variacin
56,664.30
76,103.57
-19,439.27
2,844.00
4,012.00
-1,168.00
59,508.30
80,115.57
-20,607.27
2014
2013
Variacin
16,803.00
22,404.00
-5,601.00
16,803.00
22,404.00
-5,601.00
2014
2013
Variacin
10,620.00
10,620.00
0.00
10,620.00
10,620.00
0.00
2014
2013
Variacin
39,405.78
52,541.04
-13,135.26
39,405.78
52,541.04
-13,135.26
2014
2013
Variacin
990.00
0.00
990.00
990.00
0.00
990.00
2013
Variacin
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cta. Divis.
1101.01
1101.02
1101.03
1101.12
TOTAL
Cta. Divis.
1201.03
1201.98
TOTAL
Cta. Divis.
1202.02
1202.08
TOTAL
Cta. Divis.
1205.05
TOTAL
Cta. Divis.
1205.04
1205.06
1205.98
TOTAL
Cta. Divis.
1501.02
1501.03
1501.07
1501.08
1502.01
1503.01
1503.02
1503.04
1503.05
1508.01
1508.02
TOTAL
Cta. Divis.
1101.05
1504.04
1504.05
1504.07
1505.01
1505.02
1505.03
1507.01
1507.99
1508.03
TOTAL
Cta. Divis.
2105.01
2105.02
TOTAL
Cta. Divis.
2101.01
2101.03
2101.09
2102.01
2102.03
2103.01
2103.02
TOTAL
Cta. Divis.
2302.01
TOTAL
Cta. Divis.
2103.99
TOTAL
Cta. Divis.
2102.03
TOTAL
Cta. Divis.
3101.01
3101.03
TOTAL
Cta. Divis.
3201.01
TOTAL
Cta. Divis.
3401.01
3401.02
6101.02
TOTAL
Cta. Divis.
4102.01
TOTAL
Cta. Divis.
4302.01
4302.09
4303.05
4303.09
TOTAL
Cta. Divis.
4402.01
4402.03
4404.03
TOTAL
Cta. Divis.
4401.01
TOTAL
Cta. Divis.
4501.01
TOTAL
Cta. Divis.
4501.02
4505.01
TOTAL
Cta. Divis.
5301
5302
TOTAL
Cta. Divis.
5101.01
5101.09
5101.10
5103.01
TOTAL
Cta. Divis.
5202
TOTAL
Cta. Divis.
5401.01
TOTAL
Cta. Divis.
5801.01
5801.02
5801.03
TOTAL
Cta. Divis.
5601.02
TOTAL
Cta. Divis.
5504.01
5506.99
TOTAL
CUENCA
Concepto
2014
Caja
2013
29.80
29.80
5,250.70
6,400.00
190,543.05
214,647.32
488,639.93
0.00
684,463.48
221,077.12
Fondos Fijos
TOTAL
Concepto
2014
2013
26.50
26.50
11.70
11.70
38.20
38.20
TOTAL
Concepto
2014
2013
Subsidios - Essalud
5,390.08
5,390.08
Al Personal
9,392.22
9,392.22
14,782.30
14,782.30
TOTAL
Concepto
Entregas a Rendir Cuenta
TOTAL
2014
2013
323,201.81
324,379.41
323,201.81
324,379.41
Concepto
Anticipo a Contratistas
2014
2013
1,110,532.89
1,037,998.76
Encargos Generales
49,787.56
49,787.56
Otros
36,979.48
12,925.00
1,197,299.93
1,100,711.32
2014
2013
TOTAL
Concepto
Edificios O Unidades No Residenciales
251,183.33
251,183.33
Estructuras
721,606.21
721,606.21
1,197,117.68
977,273.69
Construccin de Estructuras
5,586,001.24
4,832,725.99
72,288.45
70,788.45
Vehculos
252,229.21
252,229.21
Maquinarias, Equipo
179,656.37
179,656.37
370,600.00
370,600.00
10,299.00
7,300.00
-554,934.10
-548,992.10
-330,310.44
-314,830.44
7,755,736.95
6,799,540.71
2014
2013
Tierras y Terrenos
TOTAL
Concepto
Fondos Sujetos A Restriccin
367.56
28,358.50
Diseo de Instrumentos
28,358.50
17,179.94
Formacin y Capacitacin
45,069.74
0.00
22,100.00
130,290.00
163,790.00
846,983.60
1,020,373.60
17,537.10
23,537.10
631,010.70
Bienes Agropecuarios
681,086.60
0.00
11,500.00
0.00
-455,896.78
Estudio de Preinversin
Elaboracin de Expediente Tcnico
Otros
Amortizacion Acumulada de Intangibles
TOTAL
-536,896.78
1,459,286.32
1,215,463.06
Concepto
2014
2013
Gastos Corrientes
85,639.80
131,437.45
Gastos de Capital
44,408.06
46,728.66
130,047.86
178,166.11
TOTAL
Concepto
Impuestos y Contribuciones
2014
2013
1,988.42
2,108.42
12,854.69
11,837.14
393.75
0.00
8,027.21
5,173.31
25,109.73
0.00
21,435.89
18,022.01
26,807.33
13,172.13
96,617.02
50,313.01
Seguridad Social
Otros
Remuneraciones Por Pagar
TOTAL
Concepto
2014
Internas
TOTAL
2013
0.00
0.00
0.00
0.00
Concepto
Otras Cuentas Por Pagar
TOTAL
2014
2013
56,364.54
49,423.24
56,364.54
49,423.24
Concepto
2014
2013
0.00
22,282.23
0.00
22,282.23
HACIENDA NACIONAL
Concepto
2014
2013
6,762,162.00
9,123,355.78
3,563,576.09
0.00
10,325,738.09
9,123,355.78
TOTAL
Concepto
2014
Traspasos y Remesas
TOTAL
2013
-960.50
0.00
-960.50
0.00
ULTADOS ACUMULADOS
Concepto
Superavit Acumulado
Dficit Acumulado
Resultados del Ejercicio
TOTAL
2014
2013
1,206,317.07
1,202,382.31
-992,513.47
-991,552.97
613,198.38
41,622.41
827,001.98
252,451.75
Concepto
2014
2013
884.00
0.00
884.00
0.00
RESOS NO TRIBUTARIOS
Concepto
Derechos Administrativos Generales
2014
1,948.20
Derechos Administrativos
Ingresos Por Alquileres
818.90
55.00
60.00
4,428.00
416.00
234.40
25.00
6,665.60
1,319.90
2013
Concepto
2014
2013
159,080.72
13,004.00
804,248.50
88,071.33
95,118.63
0.00
1,058,447.85
101,075.33
Y TRANSFERENCIAS RECIBIDAS
Concepto
2014
En Efectivo
TOTAL
2013
0.00
0.00
0.00
0.00
GRESOS FINANCIEROS
Concepto
Rentas de la Propiedad
TOTAL
2014
2013
6,918.38
15.30
6,918.38
15.30
OTROS INGRESOS
Concepto
Rentas de la Propiedad Real
2014
17,908.49
1,126.17
0.00
42,564.71
17,908.49
43,690.88
Ingresos Diversos
TOTAL
2013
S EN BIENES Y SERVICIOS
Concepto
Consumo de Bienes
Contratacion de Servicio
TOTAL
2014
2013
73,830.05
14,970.40
145,564.92
27,610.24
219,394.97
42,580.64
ASTOS DE PERSONAL
Concepto
Personal Administrativo
Gastos Variables y Ocasionales
Dietas
Obligaciones del Empleador
TOTAL
2014
2013
55,620.00
18,240.00
7,163.75
2,071.25
21,840.00
8,190.00
5,210.50
1,641.00
89,834.25
30,142.25
Concepto
Prestaciones y Asistencia Social
TOTAL
Y TRANSFERENCIAS OTORGADAS
2014
2013
50,898.72
1,500.00
50,898.72
1,500.00
Concepto
En Efectivo
TOTAL
2014
2013
66,252.00
13,004.00
66,252.00
13,004.00
Concepto
2014
2013
3,006.00
1,002.00
7,740.00
2,580.00
40,500.00
13,500.00
51,246.00
17,082.00
Amortizacion y Agotamiento
TOTAL
ASTOS FINANCIEROS
Concepto
2014
2013
0.00
170.11
0.00
170.11
9 OTROS GASTOS
Concepto
2014
2013
Al Gobierno Nacional
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL
Variacin
0.00
-1,149.30
-24,104.27
488,639.93
463,386.36
Variacin
0.00
0.00
0.00
Variacin
0.00
0.00
0.00
Variacin
-1,177.60
-1,177.60
Variacin
72,534.13
0.00
24,054.48
96,588.61
Variacin
0.00
0.00
219,843.99
753,275.25
1,500.00
0.00
0.00
0.00
2,999.00
-5,942.00
-15,480.00
956,196.24
Variacin
-27,990.94
11,178.56
45,069.74
-108,190.00
-683,193.60
1,002,836.50
-607,473.60
681,086.60
11,500.00
-81,000.00
243,823.26
Variacin
-45,797.65
-2,320.60
-48,118.25
Variacin
-120.00
1,017.55
393.75
2,853.90
25,109.73
3,413.88
13,635.20
46,304.01
Variacin
0.00 nooooo
0.00
Variacin
6,941.30
6,941.30
Variacin
-22,282.23
-22,282.23
Variacin
-2,361,193.78
3,563,576.09
1,202,382.31
Variacin
-960.50
-960.50
Variacin
3,934.76
-960.50
571,575.97
574,550.23
Variacin
884.00
884.00
Variacin
1,129.30
-5.00
4,012.00
209.40
5,345.70
Variacin
146,076.72
716,177.17
95,118.63
957,372.52
Variacin
0.00
noooooooooo
0.00
Variacin
6,903.08
6,903.08
Variacin
16,782.32
-42,564.71
-25,782.39
Variacin
58,859.65
117,954.68
176,814.33
Variacin
37,380.00
5,092.50
13,650.00
3,569.50
59,692.00
Variacin
49,398.72
49,398.72
Variacin
53,248.00
53,248.00
Variacin
2,004.00
5,160.00
27,000.00
34,164.00
Variacin
-170.11
-170.11
Variacin
0.00
0.00
0.00
noooooo
SALCAHUASI
NOTA 03: PRESUPUESTO INSTITUCIONAL MODIFICADO Y EJECUCION DE INGRESOS
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
13,000.00
3,000.00
39,060.00
0.00
0.00
26,962.00
0.00
0.00
11,715.00
13,000.00
3,000.00
77,737.00
TOTAL
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
1,612,065.00
1,612,065.00
1,612,066.00
815,994.00
815,993.37
0.00
2,428,059.00
2,428,058.37
1,612,066.00
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
5,000.00
0.00
5,000.00
6,751,589.00
5,984,823.44
2,949,145.00
14,342.00
13,673.72
0.00
1,090,408.00
915,394.29
558,943.00
7,861,339.00
6,913,891.45
3,513,088.00
2014
PP-2 PIM
2013
EP-2 EJECUCION
PP-2 PIM
106,637.00
97,745.32
106,637.00
21,975.00
21,975.00
21,975.00
0.00
0.00
4,707,010.00
TOTAL
128,612.00
119,720.32
4,835,622.00
PP-2 PIM
EP-2 EJECUCION
PP-2 PIM
13,000.00
0.00
66,787.00
0.00
0.00
10,950.00
13,000.00
0.00
77,737.00
2013
2014
PP-2 PIM
2013
EP-2 EJECUCION
PP-2 PIM
2,428,059.00
1,845,229.61
1,612,066.00
2,428,059.00
1,845,229.61
1,612,066.00
PP-2 PIM
2013
EP-2 EJECUCION
PP-2 PIM
246,564.00
195,190.35
246,564.00
771,553.00
503,107.04
584,161.00
51,120.00
37,840.00
28,800.00
6,792,102.00
4,880,318.69
2,653,563.00
7,861,339.00
5,616,456.08
3,513,088.00
CONCEPTO
03
2014
PIM
2013
EJECUCION
PIM
1,852,133.00
1,203,861.93
1,429,195.00
10 Agropecuario
149,720.00
112,718.43
308,228.00
15 Transporte
591,528.00
387,320.98
149,742.00
4,138,619.00
4,107,419.80
3,893,243.00
76,263.00
74,909.40
0.00
7,443.00
7,442.72
120,900.00
318,203.00
266,779.53
59,880.00
18 Saneamiento
19 Vivienda Y Desarrollo Urbano
20 Salud
21 Cultura y Deporte
22 Educacion
23 Proteccion Social
TOTAL
3,190,464.00
2,557,385.46
3,970,688.00
106,637.00
106,631.32
106,637.00
10,431,010.00
8,824,469.57
10,038,513.00
2013
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
29,370.00
-26,060.00
-26,370.00
36,651.14
-26,962.00
-36,651.14
11,714.20
-11,715.00
-11,714.20
77,735.34
-64,737.00
-74,735.34
2013
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
1,612,065.26
-1.00
-0.26
0.00
815,994.00
815,993.37
1,612,065.26
815,993.00
815,993.11
2013
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
0.00
0.00
0.00
2,102,309.78
3,802,444.00
3,882,513.66
6,522.52
14,342.00
7,151.20
558,942.38
531,465.00
356,451.91
2,667,774.68
4,348,251.00
4,246,116.77
2013
VARIACION
EP-2 EJECUCION
PP-2 PIM
EP-1 EJECUCION
106,636.14
0.00
-8,890.82
21,975.00
0.00
0.00
4,685,898.34
-4,707,010.00
-4,685,898.34
4,814,509.48
-4,707,010.00
2013
-4,694,789.16
VARIACION
EP-2 EJECUCION
PP-2 PIM
EP-1 EJECUCION
23,815.00
-53,787.00
-23,815.00
0.00
-10,950.00
0.00
23,815.00
-64,737.00
-23,815.00
2013
VARIACION
EP-2 EJECUCION
PP-2 PIM
EP-1 EJECUCION
1,378,847.26
815,993.00
466,382.35
1,378,847.26
815,993.00
466,382.35
2013
VARIACION
EP-2 EJECUCION
PP-2 PIM
EP-1 EJECUCION
243,683.22
0.00
-48,492.87
504,801.02
187,392.00
-1,693.98
17,280.00
22,320.00
20,560.00
984,320.16
4,138,539.00
3,895,998.53
1,750,084.40
4,348,251.00
3,866,371.68
2013
VARIACION
EJECUCION
PIM
EJECUCION
993,524.24
422,938.00
210,337.69
203,911.12
-158,508.00
-91,192.69
60,333.16
441,786.00
326,987.82
3,072,780.69
245,376.00
1,034,639.11
0.00
76,263.00
74,909.40
109,950.00
-113,457.00
-102,507.28
59,880.00
258,323.00
206,899.53
EP-3
3,360,240.79
-780,224.00
-802,855.33
106,636.14
0.00
-4.82
7,967,256.14
392,497.00
857,213.43
2014
2013
EP-1
EJECUCION
PP-1 PIM
PP-1 PIM
0.00
5,000.00
79,353.00
4,894.00
TOTAL
0.00
0.00
89,247.00
CONCEPTO
2013
2012
EP-1
EJECUCION
PP-1 PIM
PP-1 PIM
1.8 Endeudamiento
1.00
TOTAL
0.00
0.00
1.00
2013
2012
EP-1
EJECUCION
PP-1 PIM
PP-1 PIM
288,304.00
169,389.00
TOTAL
0.00
0.00
169,389.00
2013
PP-1 PIM
2012
EP-1
EJECUCION
PP-1 PIM
0.00
1,748,950.00
11.00
136,323.00
TOTAL
0.00
0.00
1,885,284.00
2013
2012
EP-1
EJECUCION
PP-2 PIM
PP-2 PIM
107,595.00
17,137.00
0.00
TOTAL
0.00
0.00
124,732.00
2013
2012
EP-1
EJECUCION
PP-2 PIM
PP-2 PIM
19,938.00
69,309.00
TOTAL
0.00
0.00
89,247.00
CONCEPTO
2014
2013
EP-1
EJECUCION
PP-1 PIM
PP-1 PIM
1.00
TOTAL
0.00
0.00
1.00
2013
2012
EP-1
EJECUCION
PP-2 PIM
10,000.00
PP-2 PIM
447,693.00
0.00
0.00
447,693.00
2013
2012
CONCEPTO
EP-1
EJECUCION
PP-2 PIM
PP-2 PIM
137,543.00
534,081.00
61,500.00
18,184.00
1,133,976.00
TOTAL
0.00
0.00
1,885,284.00
CONCEPTO
2013
PIM
2012
EJECUCION
PIM
918,167.00
10 Agropecuario
387,066.00
15 Transporte
236,099.00
17 Ambiente
0.00
18 Saneamiento
96,000.00
0.00
20 Salud
445,905.00
21 Cultura y Deporte
94,681.00
22 Educacion
0.00
23 Proteccion Social
361,307.00
24 Prevision Social
TOTAL
17,732.00
0.00
0.00
2,556,957.00
N DE INGRESOS
2013
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
0.00
0.00
0.00
3,130.20
-5,000.00
-3,130.20
75,929.38
-79,353.00
-75,929.38
4,893.03
-4,894.00
-4,893.03
83,952.61
-89,247.00
-83,952.61
2012
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
0.75
-1.00
-0.75
0.75
-1.00
-0.75
N DE INGRESOS
2012
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
200,062.00
-288,304.00
-200,062.00
169,388.50
-169,389.00
-169,388.50
169,388.50
-169,389.00
-169,388.50
N DE INGRESOS
2012
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
0.00
0.00
0.00
1,662,496.72
-1,748,950.00
-1,662,496.72
2,806.86
-11.00
-2,806.86
136,321.73
-136,323.00
-136,321.73
1,801,625.31
-1,885,284.00
-1,801,625.31
N DE GASTOS
2012
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1 EJECUCION
107,595.00
-107,595.00
-107,595.00
17,137.00
-17,137.00
-17,137.00
0.00
0.00
0.00
124,732.00
-124,732.00
-124,732.00
N DE GASTOS
2012
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1 EJECUCION
16,970.00
-19,938.00
-16,970.00
63,277.37
-69,309.00
-63,277.37
80,247.37
-89,247.00
-80,247.37
2013
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
0.00
-1.00
0.00
0.00
-1.00
0.00
N DE GASTOS
2012
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1 EJECUCION
0.00
-10,000.00
0.00
332,428.47
-447,693.00
-332,428.47
332,428.47
-447,693.00
-332,428.47
N DE GASTOS
2012
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1 EJECUCION
122,462.01
-137,543.00
-122,462.01
528,782.55
-534,081.00
-528,782.55
55,500.00
-61,500.00
-55,500.00
13,921.00
-18,184.00
-13,921.00
1,057,079.04
-1,133,976.00
-1,057,079.04
1,777,744.60
-1,885,284.00
-1,777,744.60
2012
VARIACION
EJECUCION
PIM
EJECUCION
837,304.00
-918,167.00
-837,304.00
349,663.27
-387,066.00
-349,663.27
233,879.81
-236,099.00
-233,879.81
0.00
0.00
0.00
91,316.70
-96,000.00
-91,316.70
0.00
0.00
0.00
336,262.90
-445,905.00
-336,262.90
91,999.41
-94,681.00
-91,999.41
0.00
0.00
0.00
356,994.35
-361,307.00
-356,994.35
17,732.00
-17,732.00
-17,732.00
2,315,152.44
-2,556,957.00
-2,315,152.44
EP-3
HUANCAN
listo 2013 y 2014 falta
NOTA 03: PRESUPUESTO INSTITUCIONAL MODIFICADO Y EJECUCION DE INGRESOS
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
0.00
491,582.00
126.00
17,796.00
TOTAL
0.00
0.00
509,504.00
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
100,000.00
TOTAL
0.00
0.00
100,000.00
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
224,428.00
2,813,647.00
0.00
476,996.00
TOTAL
0.00
0.00
3,515,071.00
2014
PP-2 PIM
2013
EP-1 EJECUCION
137,755.00
26,717.00
PP-2 PIM
6,895,693.00
0.00
0.00
7,060,165.00
2014
PP-2 PIM
2013
EP-1 EJECUCION
PP-2 PIM
42,132.00
400.00
457,061.00
2,911.00
2,000.00
TOTAL
0.00
0.00
461,972.00
2014
PP-2 PIM
2013
EP-1 EJECUCION
PP-2 PIM
100,000.00
TOTAL
0.00
0.00
100,000.00
2014
PP-2 PIM
2013
EP-1 EJECUCION
PP-2 PIM
287,821.00
10,810.00
858,650.00
47,400.00
2,328.00
2,308,062.00
TOTAL
0.00
0.00
3,515,071.00
CONCEPTO
03
2014
PIM
2013
EJECUCION
PIM
1,644,186.00
247,516.00
32,293.00
142,415.00
14,172.00
16 Comunicacines
0.00
17 Ambiente
239,383.00
18 Saneamiento
490,290.00
540,901.00
20 Salud
66,533.00
21 Cultura y Deporte
415,532.00
22 Educacion
6,941,792.00
23 Proteccion Social
398,917.00
24 Prevision Social
TOTAL
10,810.00
0.00
0.00
11,173,930.00
N DE INGRESOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-1 PIM
0.00
0.00
0.00
491,580.30
-491,582.00
-491,580.30
126.00
-126.00
-126.00
17,797.24
-17,796.00
-17,797.24
509,503.54
-509,504.00
-509,503.54
N DE INGRESOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-1 PIM
100,000.00
-100,000.00
-100,000.00
100,000.00
-100,000.00
-100,000.00
N DE INGRESOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-1 PIM
224,426.75
-224,428.00
-224,426.75
2,422,105.00
-2,813,647.00
-2,422,105.00
14,351.20
0.00
-14,351.20
473,310.12
-476,996.00
-473,310.12
3,134,193.07
-3,515,071.00
-3,134,193.07
N DE GASTOS
2013
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1
EJECUCION
137,755.00
-137,755.00
-137,755.00
26,717.00
-26,717.00
-26,717.00
5,204,331.12
-6,895,693.00
-5,204,331.12
5,368,803.12
-7,060,165.00
-5,368,803.12
N DE GASTOS
2013
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1
EJECUCION
42,007.00
-42,132.00
-42,007.00
400.00
-400.00
-400.00
432,171.60
-457,061.00
-432,171.60
7,911.00
-2,911.00
-7,911.00
2,000.00
-2,000.00
-2,000.00
442,082.60
-461,972.00
-442,082.60
N DE GASTOS
2013
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1
EJECUCION
99,988.61
-100,000.00
-99,988.61
99,988.61
-100,000.00
-99,988.61
N DE GASTOS
2013
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1
EJECUCION
286,671.94
-287,821.00
-286,671.94
10,810.00
-10,810.00
-10,810.00
844,061.95
-858,650.00
-844,061.95
47,400.00
-47,400.00
-47,400.00
1,792.00
-2,328.00
-1,792.00
1,806,073.12
-2,308,062.00
-1,806,073.12
2,996,809.01
-3,515,071.00
-2,996,809.01
2013
VARIACION
EJECUCION
PIM
EJECUCION
1,510,963.76
-1,644,186.00
-1,510,963.76
235,700.28
-247,516.00
-235,700.28
32,163.50
-32,293.00
-32,163.50
141,327.73
-142,415.00
-141,327.73
14,172.00
-14,172.00
-14,172.00
0.00
0.00
0.00
238,809.84
-239,383.00
-238,809.84
455,950.66
-490,290.00
-455,950.66
524,215.25
-540,901.00
-524,215.25
65,896.26
-66,533.00
-65,896.26
407,321.78
-415,532.00
-407,321.78
4,915,162.19
-6,941,792.00
-4,915,162.19
397,597.09
-398,917.00
-397,597.09
10,810.00
-10,810.00
-10,810.00
8,939,280.34
-11,173,930.00
-8,939,280.34
SAOS
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
0.00
57,300.00
1.3
0.00
0.00
TOTAL
0.00
0.00
57,300.00
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
100,000.00
TOTAL
0.00
0.00
100,000.00
2014
PP-1 PIM
2013
EP-1 EJECUCION
PP-1 PIM
51,000.00
698,535.00
0.00
104,380.00
TOTAL
0.00
0.00
853,915.00
2014
PP-2 PIM
2013
EP-1 EJECUCION
PP-2 PIM
63,012.00
15,845.00
1,498,471.00
0.00
0.00
1,577,328.00
2014
PP-2 PIM
2013
EP-1 EJECUCION
PP-2 PIM
2,300.00
0.00
55,000.00
0.00
0.00
TOTAL
0.00
0.00
55,000.00
2014
PP-2 PIM
2013
EP-1 EJECUCION
PP-2 PIM
100,000.00
TOTAL
0.00
0.00
100,000.00
2014
PP-2 PIM
2013
EP-1 EJECUCION
PP-2 PIM
106,432.00
0.00
439,677.00
0.00
0.00
307,806.00
TOTAL
0.00
0.00
853,915.00
CONCEPTO
03
2014
PIM
2013
EJECUCION
PIM
618,141.00
0.00
08 Comercio
0.00
10 Agropecuario
18,200.00
14 Industria
71,296.00
15 Transporte
938,452.00
16 Comunicacines
0.00
17 Ambiente
12,100.00
18 Saneamiento
0.00
653,676.00
20 Salud
86,226.00
21 Cultura y Deporte
18,060.00
22 Educacion
59,380.00
23 Proteccion Social
113,012.00
24 Prevision Social
TOTAL
0.00
0.00
0.00
2,588,543.00
N DE INGRESOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-1 PIM
0.00
0.00
0.00
34,958.39
-57,300.00
-34,958.39
5,100.00
0.00
-5,100.00
0.00
0.00
0.00
40,058.39
-57,300.00
-40,058.39
N DE INGRESOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-1 PIM
100,000.00
-100,000.00
-100,000.00
100,000.00
-100,000.00
-100,000.00
N DE INGRESOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-1 PIM
33,533.83
-51,000.00
-33,533.83
608,452.20
-698,535.00
-608,452.20
2,271.10
0.00
-2,271.10
54,380.00
-104,380.00
-54,380.00
698,637.13
-853,915.00
-698,637.13
N DE GASTOS
2013
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1
EJECUCION
63,009.16
-63,012.00
-63,009.16
15,845.00
-15,845.00
-15,845.00
1,498,467.62
-1,498,471.00
-1,498,467.62
1,577,321.78
-1,577,328.00
-1,577,321.78
N DE GASTOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-2 PIM
1,308.00
-2,300.00
-1,308.00
0.00
0.00
0.00
35,295.46
-55,000.00
-35,295.46
0.00
0.00
0.00
0.00
0.00
0.00
35,295.46
-55,000.00
-35,295.46
N DE GASTOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-2 PIM
91,261.00
-100,000.00
-91,261.00
91,261.00
-100,000.00
-91,261.00
N DE GASTOS
2013
VARIACION
EP-1 EJECUCION
EP-1
EJECUCION
PP-2 PIM
98,316.90
-106,432.00
-98,316.90
0.00
0.00
0.00
343,411.20
-439,677.00
-343,411.20
0.00
0.00
0.00
0.00
0.00
0.00
136,710.00
-307,806.00
-136,710.00
578,438.10
-853,915.00
-578,438.10
2013
VARIACION
EJECUCION
PIM
EJECUCION
462,675.49
-618,141.00
-462,675.49
0.00
0.00
0.00
0.00
0.00
0.00
16,610.00
-18,200.00
-16,610.00
44,295.60
928,562.19
-938,452.00
-928,562.19
0.00
0.00
0.00
7,300.00
-12,100.00
-7,300.00
0.00
0.00
0.00
646,674.53
-653,676.00
-646,674.53
0.00
-86,226.00
0.00
15,000.00
-18,060.00
-15,000.00
56,480.00
-59,380.00
-56,480.00
106,026.53
-113,012.00
-106,026.53
0.00
0.00
0.00
2,283,624.34
-2,517,247.00
-2,239,328.74
3/8/2014 SURCUBAMBA
listo
2013
PP-1 PIM
2012
EP-1 EJECUCION
PP-1 PIM
41,000.00
23,160.00
14,228.00
72,000.00
71,256.37
71,489.00
20,653.00
20,652.43
723,108.00
133,653.00
115,068.80
808,825.00
TOTAL
CONCEPTO
2013
PP-1 PIM
1.8 Endeudamiento
TOTAL
2012
EP-1 EJECUCION
PP-1 PIM
800,000.00
800,000.00
0.00
800,000.00
800,000.00
0.00
2013
PP-1 PIM
2012
EP-1 EJECUCION
PP-1 PIM
4,502,911.00
4,302,910.40
100,000.00
1,000.00
336.60
0.00
114,397.00
114,396.76
168,773.00
4,618,308.00
4,417,643.76
268,773.00
2013
PP-1 PIM
2012
EP-1 EJECUCION
PP-1 PIM
3,500.00
0.00
70,605.00
3,323,729.00
3,065,162.86
2,660,071.00
2,800.00
2,765.12
8,550.00
749,534.00
749,533.13
209,048.00
TOTAL
4,079,563.00
3,817,461.11
2,948,274.00
2013
PP-2 PIM
TOTAL
EP-1 EJECUCION
PP-2 PIM
120,180.00
120,115.20
120,180.00
25,549.00
25,549.00
25,549.00
1,523,588.00
1,523,588.00
2,416,214.00
1,669,317.00
1,669,252.20
2,561,943.00
2012
2013
PP-2 PIM
2012
EP-1 EJECUCION
PP-2 PIM
63,653.00
23,540.00
65,927.00
70,000.00
0.00
742,898.00
133,653.00
23,540.00
808,825.00
TOTAL
CONCEPTO
2013
PP-2 PIM
2012
EP-1 EJECUCION
PP-2 PIM
800,000.00
800,000.00
0.00
800,000.00
800,000.00
0.00
2013
PP-2 PIM
2012
EP-1 EJECUCION
PP-2 PIM
4,618,308.00
2,643,212.79
268,773.00
4,618,308.00
2,643,212.79
268,773.00
2013
PP-2 PIM
180,475.00
2012
EP-1 EJECUCION
179,459.61
PP-2 PIM
202,244.00
40,700.00
33,840.00
0.00
1,203,410.00
1,164,617.05
1,341,811.00
38,400.00
38,400.00
38,400.00
9,020.00
9,020.00
9,947.00
2,394,263.00
1,562,573.64
1,355,872.00
213,295.00
159,970.26
0.00
4,079,563.00
3,147,880.56
2,948,274.00
CONCEPTO
03 Planeamiento, Gestion y Reserva de Conti
2013
PIM
2012
EJECUCION
PIM
2,215,555.00
1,887,889.95
1,991,890.00
68,208.00
62,930.00
323,122.00
0.00
0.00
1,000.00
147,144.00
118,375.00
4,000.00
6,215,591.00
4,092,212.91
1,642,281.00
5,000.00
4,454.00
39,000.00
0.00
0.00
42,900.00
1,523,588.00
1,523,588.00
1,585,170.00
39,670.00
39,669.30
456,773.00
20 Salud
342,200.00
88,366.50
93,023.00
21 Cultura y Deporte
312,393.00
95,931.60
32,780.00
98,017.00
90,382.83
25,231.00
120,180.00
120,115.20
130,645.00
22 Educacion
23 Proteccion Social
25 Deuda Publica
TOTAL
213,295.00
159,970.26
0.00
11,300,841.00
8,283,885.55
6,367,815.00
DE INGRESOS
2012
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
3,400.00
26,772.00
19,760.00
71,487.45
511.00
-231.08
723,107.09
-702,455.00
-702,454.66
797,994.54
-675,172.00
-682,925.74
2012
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
0.00
800,000.00
800,000.00
0.00
800,000.00
800,000.00
DE INGRESOS
2012
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
100,000.00
4,402,911.00
4,202,910.40
0.00
1,000.00
336.60
168,772.76
-54,376.00
-54,376.00
268,772.76
4,349,535.00
4,148,871.00
DE INGRESOS
2012
VARIACION
EP-1 EJECUCION
PP-1 PIM
EP-1 EJECUCION
43,969.95
-67,105.00
-43,969.95
2,364,560.67
663,658.00
700,602.19
4,740.37
-5,750.00
-1,975.25
209,046.25
540,486.00
540,486.88
2,622,317.24
1,131,289.00
1,195,143.87
DE GASTOS
2012
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1 EJECUCION
120,180.00
0.00
-64.80
25,549.00
0.00
0.00
2,380,512.99
-892,626.00
-856,924.99
2,526,241.99
-892,626.00
-856,989.79
DE GASTOS
2012
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1 EJECUCION
52,586.52
-2,274.00
-29,046.52
142,896.90
-672,898.00
-142,896.90
195,483.42
-675,172.00
-171,943.42
2012
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1 EJECUCION
0.00
800,000.00
800,000.00
0.00
800,000.00
800,000.00
DE GASTOS
2012
VARIACION
EP-1 EJECUCION
PP-2 PIM
EP-1 EJECUCION
154,376.00
4,349,535.00
2,488,836.79
154,376.00
4,349,535.00
2,488,836.79
DE GASTOS
2012
VARIACION
EP-1 EJECUCION
168,129.52
PP-2 PIM
-21,769.00
EP-1 EJECUCION
11,330.09
0.00
40,700.00
33,840.00
624,432.64
-138,401.00
540,184.41
28,000.00
0.00
10,400.00
9,947.00
-927.00
-927.00
1,024,774.01
1,038,391.00
537,799.63
0.00
213,295.00
159,970.26
1,855,283.17
1,131,289.00
1,292,597.39
2012
VARIACION
EJECUCION
PIM
EJECUCION
1,273,032.36
223,665.00
614,857.59
290,448.30
-254,914.00
-227,518.30
0.00
-1,000.00
0.00
0.00
143,144.00
118,375.00
791,816.46
4,573,310.00
3,300,396.45
28,568.50
-34,000.00
-24,114.50
30,000.00
-42,900.00
-30,000.00
1,578,264.75
-61,582.00
-54,676.75
403,937.81
-417,103.00
-364,268.51
87,292.50
249,177.00
1,074.00
1,130.00
279,613.00
94,801.60
126,713.90
72,786.00
-36,331.07
120,180.00
-10,465.00
-64.80
0.00
213,295.00
159,970.26
4,731,384.58
4,933,026.00
3,552,500.97