Documentos de Académico
Documentos de Profesional
Documentos de Cultura
FL
RUBROS
I
II
Al 31.12.2006
(EJECUTADO)
INGRESOS DE OPERACIN
Aportes
Otros Aportes
Aportes a Largo Plazo
Alquiler
Prestamo al Personal
Otros
EGRESOS DE OPERACION
Compra de Bienes
Nichos
Nichos - Provincia
Atades
Cremaciones
Urnas
tiles Diversos
Reembolsos
Nichos - Tumbas
Cremaciones
Atades
Carroza
Camioneta Portaflores
Capilla Ardiente
Saln Velatorial
Traslado
Gastos Administrativos
Cheques de Gerencia
Cartas de Garanta
Renuncia
Ayuda Econmica
Gastos de Personal
Sueldo
Gratificacin
Escolaridad
Vacaciones
Polos - Ternos - Vales - Juguetes
C.T.S.
Lactancia
Liquidacin
Prstamo
Essalud
O.N.P.
A.F.P.
Dietas
0.00
0.00
0.00
0.00
FLUJO DE CA
ENERO
50,000.00
20,002.00
15,000.00
FEBRERO
MARZO
20,002.00
15,000.00
20,002.00
15,000.00
5,000.00
5,000.00
5,000.00
2.00
2.00
2.00
14,970.06
1,050.00
1,000.00
15,706.35
1,050.00
1,000.00
16,590.26
1,050.00
1,000.00
50.00
1,070.00
1,000.00
50.00
1,000.00
1,000.00
50.00
1,000.00
1,000.00
300.00
200.00
3,882.50
3,250.00
500.00
300.00
200.00
3,882.50
3,250.00
2,382.62
500.00
300.00
200.00
3,882.50
3,250.00
50.00
50.00
50.00
292.50
100.00
190.00
6,000.00
292.50
100.00
190.00
7,500.00
292.50
100.00
190.00
6,000.00
70.00
1,191.31
0.00
0.00
0.00
0.00
0.00
930.00
180.00
930.00
180.00
930.00
180.00
500.00
500.00
500.00
200.00
200.00
200.00
50.00
50.00
50.00
150.00
100.00
150.00
100.00
150.00
100.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
35.00
35.00
35.00
5.00
36.25
5.34
4.41
5.00
33.85
7.35
5.00
35.14
1.17
7.47
19.50
7.00
19.50
7.00
19.50
7.00
55,031.94
59,327.59
62,739.33
IV INGRESOS DE CAPITAL
Aportes de capital
Ventas de activo fijo
Otros
0
0
0
0
0
0
GASTOS DE CAPITAL
Proyectos de inversin
Gastos de capital no ligados a proyectos
Otros
VI TRANSFERENCIAS NETAS
Ingresos por Transferencias
Egresos por Transferencias
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,031.94
59,327.59
62,739.33
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,031.94
50,000.00
105,031.94
0.00
59,327.59
105,031.94
164,359.53
0.00
62,739.33
164,359.53
227,098.86
0.00
0
0
0
0
0
0
25,000.00
25,000.00
50,000.00
0.00
RESULTADO PRIMARIO
0.00
55,031.94
59,327.59
62,739.33
20,002.00
15,000.00
20,002.00
15,000.00
20,002.00
15,000.00
20,002.00
15,000.00
20,002.00
15,000.00
20,002.00
15,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
14,221.77
1,050.00
1,000.00
15,402.79
1,050.00
1,000.00
15,699.00
1,050.00
1,000.00
29,150.05
1,050.00
1,000.00
17,357.58
1,050.00
1,000.00
16,896.19
1,050.00
1,000.00
20,066.00
1,050.00
1,000.00
50.00
1,020.00
1,000.00
50.00
1,000.00
1,000.00
50.00
1,000.00
1,000.00
50.00
1,040.00
1,000.00
50.00
1,000.00
1,000.00
50.00
1,000.00
1,000.00
50.00
1,080.00
1,000.00
500.00
300.00
200.00
3,882.50
3,250.00
1,191.31
500.00
300.00
200.00
3,882.50
3,250.00
500.00
300.00
200.00
3,882.50
3,250.00
500.00
300.00
200.00
3,882.50
3,250.00
1,191.30
500.00
300.00
200.00
3,882.50
3,250.00
500.00
300.00
200.00
3,885.50
3,250.00
50.00
50.00
50.00
40.00
1,191.31
500.00
300.00
200.00
7,132.50
3,250.00
3,250.00
50.00
50.00
50.00
53.00
292.50
100.00
190.00
6,000.00
292.50
100.00
190.00
6,000.00
292.50
100.00
190.00
7,500.00
292.50
100.00
190.00
15,000.00
292.50
100.00
190.00
7,500.00
292.50
100.00
190.00
7,500.00
292.50
100.00
190.00
7,500.00
20.00
80.00
930.00
180.00
930.00
180.00
930.00
180.00
2,391.50
180.00
2,587.50
180.00
930.00
180.00
5,214.00
180.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
4,284.00
1,461.50
1,657.50
50.00
50.00
50.00
50.00
50.00
50.00
50.00
150.00
100.00
150.00
100.00
150.00
100.00
150.00
100.00
150.00
100.00
150.00
100.00
150.00
100.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
5.00
29.27
2.77
5.00
38.98
5.10
7.38
5.00
26.50
5.00
34.74
5.00
27.58
5.00
32.39
5.00
26.50
8.24
1.08
12.89
19.50
7.00
19.50
7.00
19.50
7.00
19.50
7.00
19.50
7.00
19.50
19.50
7.00
68,519.56
73,118.77
77,421.77
68,273.72
70,918.14
74,023.95
73,959.95
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68,519.56
73,118.77
77,421.77
68,273.72
70,918.14
74,023.95
73,959.95
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68,519.56
227,098.86
295,618.42
0.00
73,118.77
295,618.42
368,737.19
0.00
77,421.77
368,737.19
446,158.96
0.00
68,273.72
446,158.96
514,432.68
0.00
70,918.14
514,432.68
585,350.82
0.00
74,023.95
585,350.82
659,374.77
0.00
73,959.95
659,374.77
733,334.72
0.00
68,519.56
73,118.77
77,421.77
68,273.72
70,918.14
74,023.95
73,959.95
MES DE NOVIEMBRE
NOVIEMBRE
DICIEMBRE
20,002.00
15,000.00
20,002.00
15,000.00
5,000.00
5,000.00
2.00
2.00
18,058.00
1,050.00
1,000.00
27,162.00
1,050.00
1,000.00
50.00
1,000.00
1,000.00
50.00
1,060.00
1,000.00
60.00
53.00
500.00
300.00
200.00
7,785.50
3,250.00
3,250.00
53.00
292.50
100.00
190.00
7,500.00
292.50
750.00
190.00
15,000.00
300.00
200.00
3,885.50
3,250.00
TOTAL
240,024.00
180,000.00
0.00
60,000.00
0.00
0.00
24.00
221,280.05
12,600.00
12,000.00
0.00
0.00
0.00
0.00
600.00
12,270.00
12,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
270.00
7,147.85
5,000.00
3,600.00
2,400.00
53,749.00
39,000.00
6,500.00
609.00
0.00
0.00
0.00
0.00
0.00
0.00
3,510.00
1,850.00
2,280.00
99,000.00
%
100%
74.993
0.000
24.998
0.000
0.000
0.010
100%
95.238
0.000
0.000
0.000
0.000
4.762
100%
97.800
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.200
100%
72.559
12.093
1.133
0.000
0.000
0.000
0.000
0.000
0.000
6.530
3.442
4.242
100%
5.694
5.545
3.230
2.260
1.627
1.085
24.290
44.740
3,786.00
180.00
930.00
180.00
500.00
500.00
200.00
2,856.00
200.00
50.00
50.00
150.00
100.00
150.00
100.00
50.00
155.00
100.00
20.00
50.00
155.00
100.00
20.00
35.00
35.00
5.00
26.50
5.00
26.50
19.50
7.00
19.50
7.00
75,903.95
68,743.95
21,419.00
2,160.00
0.00
0.00
6,000.00
0.00
0.00
0.00
0.00
0.00
2,400.00
7,140.00
3,119.00
0.00
0.00
0.00
600.00
0.00
0.00
0.00
1,800.00
1,200.00
0.00
0.00
0.00
600.00
1,860.00
1,200.00
240.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
420.00
0.00
60.00
374.20
21.73
41.47
0.00
234.00
77.00
100%
10.085
0.000
0.000
28.013
0.000
0.000
0.000
0.000
0.000
11.205
33.335
14.562
0.000
0.000
0.000
2.801
0.000
0.000
0.000
100%
66.667
0.000
0.000
0.000
33.333
100%
64.516
12.903
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
22.581
0.000
100%
5.807
11.082
0.000
62.533
20.577
9.680
0.813
0.841
0.027
0.169
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,903.95
68,743.95
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,903.95
733,334.72
809,238.67
0.00
68,743.95
809,238.67
877,982.62
0.00
68,743.95
809,238.67
877,982.62
68,743.95
75,903.95
68,743.95
68,743.95