MONOGRAFIA
MONOGRAFIA
1. Asiento de Apertura:
CUENTAS CONCEPTO
Presupuesto de gastos
Cuenta
Presupuesto institucional de apertura, modificaciones y
8101
presupuesto institucional modificado
8101.01 Recursos ordinarios
8101.0101 Recursos ordinarios
8101.02 Recursos directamente recaudados
8101.0201 Recursos directamente recaudados
8101.04 Donaciones y transferencias
8101.0401 Donaciones
8101.0402 Transferencias
8101.05 Recursos determinados
8101.0502 Fondo de compensacion municipal
8101.0504 Canon y sobrecanon, regalias renta de aduanas y participaci
8301 Preupuesto de gastos
8301.01 Recursos ordinarios
8301.0101 Recursos ordinarios
8301.02 Recursos directamente recaudados
8301.0201 Recursos directamente recaudados
8301.04 Donaciones y transferencias
8301.0401 Donaciones
8301.0402 Transferencias
8301.05 Recursos determinados
8301.0502 Fondo de compensacion municipal
8301.0504 Canon y sobrecanon, regalias renta de aduanas y participaci
Por el Registro del PIA, correspondiente a Gastos
3. Se registra el Saldo de Balance del año anterior, con ampliación del marco presu
Resitro de saldo de balance del año anterior
Presupuesto de ingresos
Cuentas
8201 Presupuesto de ingresos
8201.02 Recursos directamente recaudados
8201.0201 Recursos directamente recaudados
8201.04 Donaciones y transferencias
8201.0401 Donaciones
8201.0402 Transferencias
8201.05 Recursos determinados
8201.0502 Fondo de compensacion municipal
8201.0504 Canon y sobrecanon, regalias renta de aduanas y participaci
Presupuesto institucional de apertura, modificaciones y
8101
presupuesto institucional modificado
8101.02 Recursos directamente recaudados
8101.0201 Recursos directamente recaudados
8101.04 Donaciones y transferencias
8101.0401 Donaciones
8101.0402 Transferencias
8101.05 Recursos determinados
8101.0502 Fondo de compensacion municipal
8101.0504 Canon y sobrecanon, regalias renta de aduanas y participaci
Presupuesto de gastos
Cuenta
Presupuesto institucional de apertura, modificaciones y
8101
presupuesto institucional modificado
8101.02 Recursos directamente recaudados
8101.0201 Recursos directamente recaudados
8101.04 Donaciones y transferencias
8101.0401 Donaciones
8101.0402 Transferencias
8101.05 Recursos determinados
8101.0502 Fondo de compensacion municipal
8101.0504 Canon y sobrecanon, regalias renta de aduanas y participaci
8301 Preupuesto de gastos
8301.02 Recursos directamente recaudados
8301.0201 Recursos directamente recaudados
8301.04 Donaciones y transferencias
8301.0401 Donaciones
8301.0402 Transferencias
8301.05 Recursos determinados
8301.0502 Fondo de compensacion municipal
8301.0504 Canon y sobrecanon, regalias renta de aduanas y participaci
Ejecucion de ingresos
Cuenta
8501 Ejecucion de ingresos
8501.02 Recursos Directamente Recaudados
8501.0201 Recursos Directamente Recaudados
8501.04 Donaciones Y Transferencias
8501.0401 Donaciones
8501.0402 Transferencias
8501.05 Recursos Determinados
8501.0502 Fondo De Compensación Municipal
8501.0504 Canon Y Sobrecanon, Regalías, Renta De Aduanas Y Particip
8201 Presupuesto de ingresos
8201.02 Recursos directamente recaudados
8201.0201 Recursos directamente recaudados
8201.04 Donaciones y transferencias
8201.0401 Donaciones
8201.0402 Transferencias
8201.05 Recursos determinados
8201.0502 Fondo de compensacion municipal
8201.0504 Canon y sobrecanon, regalias renta de aduanas y participaci
Cuentas
8301 Presupuesto de gastos
8301.02 Recursos Directamente recaudados
8301.0201 Recursos Directamente recaudados
8401 Asignaciones comprometidas
8401.02 Recursos Directamente recaudados
8401.0201 Recursos Directamente recaudados
Por la ejecucuion presupuestal del compromiso
Depreciacion de edificios
Cuentas
5801 Estimacion del ejercicio
5801.01 Depreciacion de edificios y estructuras
5801.0101 Edificios residenciales
1508 Depreciacion, amortizacion y agotamiento
1508.01 Depreciacion acumulada edificios y estructuras
1508.0101 Edificios residenciales
Por la provision de depreciacion de edificios
TOTAL
LE GUBERNAMENTAL MONOGRAFÍA
Importe en
soles
S/ 140,832.00
S/ 520,000.00
S/ 12,000.00
S/ 60,000.00
S/ 283,000.00
S/ 240,820.00
S/ 11,600.00
S/ 12,340.00
S/ 10,880.00
S/ 21,950.00
S/ 320,138.00
S/ 1,520,400.00
S/ 680,340.00
S/ 499,082.00
S/ 180,240.00
S/ 18,240.00
S/ 295,400.00
S/ 474,495.00
S/ 630,145.00
S/ 10,240.00
S/ 15,580.00
S/ 344,080.00
S/ 204,102.00
S/ 99,816.00
S/ 824.00
S/ 195,240.00
S/ 145,580.00
S/ 820,320.00
S/ 3,743,696.00
S/ 404,064.00
DEBE HABER
S/ 140,832.00
S/ 140,832.00
S/ 140,832.00
S/ 1,115,820.00
S/ 520,000.00
S/ 520,000.00
S/ 595,820.00
S/ 283,000.00
S/ 183,000.00
S/ 100,000.00
S/ 312,820.00
S/ 12,000.00
S/ 60,000.00
S/ 240,820.00
S/ 25,820.00
S/ 15,580.00
S/ 10,240.00
S/ 34,820.00
S/ 11,600.00
S/ 11,600.00
S/ 12,340.00
S/ 12,340.00
S/ 10,880.00
S/ 10,880.00
S/ 21,950.00
S/ 21,950.00
S/ 21,950.00
S/ 1,700,640.00
S/ 180,240.00
S/ 180,240.00
S/ 1,520,400.00
S/ 1,520,400.00
S/ 320,138.00
S/ 320,138.00
S/ 320,138.00
S/ 1,179,422.00
S/ 1,179,422.00
S/ 680,340.00
S/ 499,082.00
S/ 1,104,640.00 S/ 1,104,640.00
S/ 474,495.00
S/ 630,145.00
S/ 313,640.00
S/ 295,400.00
S/ 295,400.00
S/ 18,240.00
S/ 18,240.00
S/ 648,822.00
S/ 344,080.00
S/ 344,080.00
rias y otros S/ 303,918.00
S/ 204,102.00
S/ 99,816.00
S/ 824.00
S/ 824.00
S/ 820,320.00
S/ 820,320.00
S/ 820,320.00
S/ 340,820.00
S/ 340,820.00
S/ 195,240.00
S/ 145,580.00
S/ 3,743,696.00 S/ 3,743,696.00
S/ 3,743,696.00
S/ 404,064.00
S/ 404,064.00
S/ 404,064.00
S/ 6,850,000.00
S/ 1,000,000.00
S/ 1,000,000.00
S/ 350,000.00
S/ 150,000.00
S/ 200,000.00
S/ 5,500,000.00
S/ 500,000.00
S/ 5,000,000.00
S/ 7,350,000.00
S/ 500,000.00
S/ 500,000.00
S/ 1,000,000.00
S/ 1,000,000.00
S/ 350,000.00
S/ 150,000.00
S/ 200,000.00
S/ 5,500,000.00
S/ 500,000.00
S/ 5,000,000.00
S/ 7,350,000.00
S/ 500,000.00
S/ 500,000.00
S/ 1,000,000.00
S/ 1,000,000.00
S/ 350,000.00
S/ 150,000.00
S/ 200,000.00
S/ 5,500,000.00
S/ 500,000.00
S/ 5,000,000.00
S/ 630,000.00
S/ 10,000.00
S/ 10,000.00
S/ 70,000.00
S/ 50,000.00
S/ 20,000.00
S/ 550,000.00
S/ 500,000.00
S/ 50,000.00
Total
S/ 630,000.00
S/ 10,000.00
S/ 10,000.00
S/ 70,000.00
S/ 50,000.00
S/ 20,000.00
S/ 550,000.00
S/ 500,000.00
S/ 50,000.00
S/ 630,000.00
S/ 10,000.00
S/ 10,000.00
S/ 70,000.00
S/ 50,000.00
S/ 20,000.00
S/ 550,000.00
S/ 50,000.00
S/ 500,000.00
Total
Monto Debe Haber
S/ 630,000.00
S/ 10,000.00
S/ 10,000.00
S/ 70,000.00
S/ 50,000.00
S/ 20,000.00
S/ 550,000.00
S/ 50,000.00
S/ 500,000.00
S/ 630,000.00
S/ 10,000.00
S/ 10,000.00
S/ 70,000.00
S/ 50,000.00
S/ 20,000.00
S/ 550,000.00
S/ 50,000.00
S/ 500,000.00
Total
os Municipales:
S/ 688,000.00
S/ 688,000.00
S/ 40,000.00
S/ 40,000.00
S/ 648,000.00
S/ 648,000.00
S/ 600,000.00
S/ 48,000.00
Total
en cuenta corriente
Monto Debe Haber
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
S/ 1,100,800.00
ma vaso de leche
Monto Debe Haber
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
ado se encuentra aprovado en el estado A
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 194,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 6,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
S/ 200,000.00
mi juridiccion
minados, Fondo de Compensación Municipal - FONCOMUN.
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
ados - FONCOMUN
Monto Debe Haber
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
sa constructora ABC S.A
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 300,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
amiento- FONCOMUN
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 291,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
GV retenido
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
parte de la Sunat
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 9,000.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 87,494.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
S/ 2,706.00
Monto Debe Haber
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
S/ 90,200.00
a y Enseñanza
Monto Debe Haber
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 2,500.00
S/ 3,800.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,300.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 6,111.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 189.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
gaciones el 3%
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 492.00
S/ 492.00
S/ 492.00
S/ 492.00
S/ 492.00
S/ 492.00
S/ 492.00
S/ 492.00
S/ 492.00
S/ 492.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
Monto Debe Haber
S/ 8,200.00
d y difuncion S/ 8,200.00
y difuncion E imagen institucional
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 8,200.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 7,954.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 246.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
Monto Debe Haber
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 107,000.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 107,000.00
S/ 107,000.00
S/ 107,000.00
ciones y presupuesto institucional modificado S/ 107,000.00
S/ 107,000.00
S/ 107,000.00
S/ 107,000.00
S/ 107,000.00
S/ 107,000.00
S/ 107,000.00
S/ 107,000.00
S/ 107,000.00
Registro Civil
Monto Debe Haber
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 29,000.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,800.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 380.00
S/ 200.00
S/ 200.00
S/ 880.00
S/ 880.00
eparaciones S/ 600.00
S/ 600.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 3,000.00
S/ 289,000.00
S/ 289,000.00
S/ 289,000.00
S/ 289,000.00
S/ 289,000.00
S/ 289,000.00
S/ 289,000.00
S/ 289,000.00
S/ 280,330.00
S/ 280,330.00
S/ 280,330.00
S/ 280,330.00
S/ 280,330.00
S/ 280,330.00
S/ 280,330.00
S/ 280,330.00
S/ 280,330.00
S/ 280,330.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
or el gasto girado
S/ 289,000.00
S/ 289,000.00
S/ 289,000.00
S/ 289,000.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 8,670.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 42,200.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 40,934.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
or el gasto girado
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 1,266.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 7,732.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 2,268.00
S/ 1,000.00
S/ 1,000.00
S/ 1,268.00
S/ 1,268.00
S/ 7,732.00
S/ 7,732.00
S/ 7,732.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
ria de gastos girado
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
S/ 10,000.00
ervicio Diversas
Monto Debe Haber
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 3,000.00
S/ 3,250.00
S/ 17,800.00
arrollados por personal naturales
S/ 15,000.00
S/ 2,800.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
del gasto girado
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 24,050.00
S/ 80,280.00
S/ 80,280.00
S/ 80,280.00
S/ 80,280.00
S/ 80,280.00
S/ 80,280.00
S/ 480,000.00
S/ 480,000.00
S/ 480,000.00
S/ 480,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 271,600.00
S/ 271,600.00
S/ 271,600.00
S/ 271,600.00
S/ 271,600.00
S/ 271,600.00
S/ 271,600.00
S/ 271,600.00
S/ 271,600.00
S/ 271,600.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
gaciones el 3%
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 8,400.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
S/ 280,000.00
Monto Debe Haber
S/ 43,507.00
S/ 43,507.00
S/ 43,507.00
S/ 43,507.00
S/ 49,908.00
S/ 49,908.00
S/ 49,908.00
S/ 49,908.00
rias y otros vehiculos S/ 49,908.00
S/ 49,908.00
S/ 146,362.00
S/ 146,362.00
S/ 146,362.00
S/ 146,362.00
S/ 36,180,293.00 S/ 36,180,293.00
Valor de venta
90200
2706 IGV 3%
87494
2500 Materiales de limpieza
3800 Materiales de enseñanza
6300 Total
Tota .v 6300
IGV retenido 189
V de venta 6111
4100 Computadoras
2 C/U
8200 Total
7954
246
8200
7954
246
8200
9000
1000
10%
10000
S/ 280,330.00
S/ 8,670.00
S/ 289,000.00
S/ 40,934.00
S/ 1,266.00
S/ 42,200.00
8732
1268 1000
10000 10000
7732
15000
3000
2800
3250
24050
S/ 10,800.00
S/ 80,280.00
S/ 91,080.00
280000
8400
271600
S/ 43,507.00
S/ 45,612.00
S/ 170,085.00
S/ 49,908.00
S/ 146,362.00
S/ 455,474.00
84276030 84276030
1101 1201
DEBE HABER DEBE HABER
S/ 1,100,800.00 S/ 1,100,800.00 S/ 1,376,000.00 S/ 1,100,800.00
S/ 1,100,800.00 S/ 291,000.00 S/ 29,000.00 S/ 29,000.00
S/ 300,000.00 S/ 9,000.00 S/ 43,507.00
S/ 800,000.00 S/ 87,494.00
S/ 107,000.00 S/ 2,706.00
S/ 3,800.00 S/ 2,706.00
S/ 29,000.00 S/ 6,111.00
S/ 3,800.00 S/ 189.00
S/ 7,954.00
S/ 246.00 S/ 1,405,000.00 S/ 1,173,307.00
S/ 10,000.00
S/ 3,800.00
S/ 3,800.00 1501
S/ 3,800.00 DEBE HABER
S/ 3,000.00 S/ 90,200.00
S/ 280,330.00 S/ 90,200.00 S/ 480,000.00
S/ 8,670.00 S/ 90,200.00 S/ 280,000.00
S/ 40,934.00 S/ 480,000.00
S/ 1,266.00 S/ 280,000.00
S/ 10,000.00 S/ 280,000.00
S/ 10,000.00
S/ 24,050.00
S/ 3,445,200.00 S/ 1,907,856.00
S/ 1,220,400.00 S/ 850,200.00
2101 2102
DEBE HABER DEBE HABER
S/ 6,000.00 S/ 6,000.00 S/ 9,000.00 S/ 9,000.00
S/ 9,000.00 S/ 9,000.00 S/ 146,362.00
S/ 2,706.00 S/ 2,706.00
S/ 2,706.00 S/ 189.00
S/ 189.00 S/ 492.00
S/ 246.00 S/ 246.00
S/ 246.00 S/ 1,000.00
S/ 1,000.00 S/ 8,670.00
S/ 8,670.00 S/ 1,266.00 S/ 9,000.00 S/ 155,362.00
S/ 1,266.00 S/ 2,268.00
S/ 2,268.00 S/ 8,400.00
S/ 8,400.00
S/ 42,697.00 S/ 40,237.00
4302 4402
DEBE HABER DEBE HABER
S/ 29,000.00 S/ 200,000.00
S/ 300,000.00
S/ 8,200.00
S/ 280,000.00
S/ - S/ 29,000.00 S/ - S/ 788,200.00
5202 5301
DEBE HABER DEBE HABER
S/ 200,000.00 S/ 6,300.00
S/ 3,000.00
S/ 200,000.00 S/ - S/ 9,300.00 S/ -
8201 8301
DEBE HABER DEBE HABER
S/ 6,850,000.00 S/ 630,000.00 S/ 200,000.00 S/ 7,350,000.00
S/ 630,000.00 S/ 1,100,800.00 S/ 300,000.00 S/ 630,000.00
S/ 107,000.00 S/ 300,000.00 S/ 90,200.00 S/ 107,000.00
S/ 800,000.00 S/ 6,300.00
S/ 107,000.00 S/ 8,200.00
S/ 29,000.00 S/ 8,200.00
S/ 10,000.00
S/ 3,800.00
S/ 3,000.00
S/ 7,587,000.00 S/ 2,966,800.00 S/ 289,000.00
S/ 42,200.00
S/ 10,000.00
S/ 10,000.00
S/ 24,050.00
S/ 280,000.00
S/ 1,284,950.00 S/ 8,087,000.00
9101 9102
DEBE HABER DEBE HABER
S/ 200,000.00 S/ 200,000.00 S/ 200,000.00 S/ 200,000.00
S/ 300,000.00 S/ 300,000.00 S/ 300,000.00 S/ 300,000.00
S/ 90,200.00 S/ 90,200.00 S/ 90,200.00 S/ 90,200.00
S/ 6,300.00 S/ 3,800.00 S/ 3,800.00 S/ 6,300.00
S/ 6,300.00 S/ 10,000.00 S/ 10,000.00 S/ 6,300.00
S/ 8,200.00 S/ 24,050.00 S/ 24,050.00 S/ 8,200.00
S/ 8,200.00 S/ 8,200.00
S/ 8,200.00 S/ 8,200.00
S/ 8,200.00 S/ 8,200.00
S/ 3,800.00 S/ 3,800.00
S/ 289,000.00 S/ 289,000.00
S/ 289,000.00 S/ 289,000.00
S/ 42,200.00 S/ 42,200.00
S/ 42,200.00 S/ 42,200.00
S/ 10,000.00 S/ 10,000.00
S/ 10,000.00 S/ 10,000.00
S/ 10,000.00 S/ 10,000.00
S/ 24,050.00 S/ 24,050.00
S/ 280,000.00 S/ 280,000.00
S/ 280,000.00 S/ 280,000.00
S/ 1,915,850.00 S/ 628,050.00 S/ 628,050.00 S/ 1,915,850.00
1206 1301
DEBE HABER DEBE
S/ 200,000.00 S/ 194,000.00 S/ 6,300.00
S/ 8,200.00 S/ 6,000.00 S/ 10,800.00
S/ 7,954.00 S/ 7,954.00
S/ 246.00 S/ 246.00
S/ 280,000.00 S/ 271,600.00
S/ 8,400.00
1503 1505
DEBE HABER DEBE
S/ 8,200.00 S/ 289,000.00
S/ 80,280.00
S/ 88,480.00 S/ - S/ 289,000.00
2103 4102
DEBE HABER DEBE
S/ 194,000.00 S/ 200,000.00
S/ 6,000.00 S/ 300,000.00
S/ 291,000.00 S/ 90,200.00
S/ 9,000.00 S/ 6,300.00
S/ 87,494.00 S/ 8,200.00
S/ 2,706.00 S/ 8,200.00
S/ 6,111.00 S/ 3,800.00
S/ 189.00 S/ 3,000.00
S/ 7,954.00 S/ 289,000.00 S/ -
S/ 492.00 S/ 42,200.00
S/ 7,954.00 S/ 10,000.00
S/ 246.00 S/ 7,732.00
S/ 3,800.00 S/ 24,050.00
S/ 3,000.00 S/ 280,000.00
S/ 280,330.00
S/ 8,670.00
S/ 40,934.00
S/ 1,266.00
S/ 10,000.00
S/ 7,732.00
S/ 24,050.00
S/ 271,600.00
S/ 8,400.00
S/ 1,272,928.00 S/ 1,272,682.00
4404 4504
DEBE HABER DEBE
S/ 800,000.00
S/ 7,954.00
S/ 246.00
S/ - S/ 808,200.00 S/ -
5302 5801
DEBE HABER DEBE
S/ 300,000.00 S/ 43,507.00
S/ 8,200.00 S/ 45,612.00
S/ 3,800.00 S/ 170,085.00
S/ 42,200.00 S/ 49,908.00
S/ 10,000.00
S/ 10,000.00
S/ 24,050.00
S/ 398,250.00 S/ -
S/ 309,112.00
8401 8501
DEBE HABER DEBE
S/ 194,000.00 S/ 200,000.00 S/ 630,000.00
S/ 6,000.00 S/ 300,000.00 S/ 1,100,800.00
S/ 291,000.00 S/ 90,200.00 S/ 300,000.00
S/ 9,000.00 S/ 6,300.00 S/ 800,000.00
S/ 87,494.00 S/ 8,200.00 S/ 107,000.00
S/ 87,494.00 S/ 8,200.00 S/ 29,000.00
S/ 2,706.00 S/ 10,000.00
S/ 6,111.00 S/ 3,800.00
S/ 189.00 S/ 3,000.00 S/ 2,966,800.00
S/ 7,954.00 S/ 289,000.00
S/ 246.00 S/ 42,200.00
S/ 7,954.00 S/ 10,000.00
S/ 246.00 S/ 10,000.00
S/ 10,000.00 S/ 24,050.00
S/ 3,800.00 S/ 280,000.00
S/ 3,000.00
S/ 280,330.00
S/ 8,670.00
S/ 40,934.00
S/ 1,266.00
S/ 10,000.00
S/ 10,000.00
S/ 24,050.00
S/ 271,600.00
S/ 8,400.00
S/ 1,372,444.00 S/ 1,284,950.00
9103 9104
DEBE HABER DEBE
S/ 194,000.00 S/ 6,000.00 S/ 6,000.00
S/ 6,000.00 S/ 291,000.00 S/ 291,000.00
S/ 6,000.00 S/ 9,000.00 S/ 9,000.00
S/ 291,000.00 S/ 87,494.00 S/ 87,494.00
S/ 9,000.00 S/ 2,706.00 S/ 2,706.00
S/ 87,494.00 S/ 6,111.00 S/ 6,111.00
S/ 87,494.00 S/ 189.00 S/ 189.00
S/ 2,706.00 S/ 7,954.00 S/ 7,954.00
S/ 6,111.00 S/ 492.00 S/ 492.00
S/ 189.00 S/ 7,954.00 S/ 7,954.00
S/ 7,954.00 S/ 246.00 S/ 246.00
S/ 246.00 S/ 10,000.00 S/ 10,000.00
S/ 7,954.00 S/ 29,000.00 S/ 29,000.00
S/ 246.00 S/ 3,000.00 S/ 3,000.00
S/ 10,000.00 S/ 280,330.00 S/ 280,330.00
S/ 3,800.00 S/ 8,670.00 S/ 8,670.00
S/ 3,800.00 S/ 40,934.00 S/ 40,934.00
S/ 3,000.00 S/ 1,266.00 S/ 1,266.00
S/ 280,330.00 S/ 10,000.00 S/ 10,000.00
S/ 289,000.00 S/ 10,000.00 S/ 10,000.00
S/ 40,934.00 S/ 24,050.00 S/ 24,050.00
S/ 1,266.00 S/ 271,600.00 S/ 271,600.00
S/ 10,000.00 S/ 8,400.00 S/ 8,400.00
S/ 10,000.00
S/ 24,050.00
S/ 271,600.00
S/ 8,400.00
S/ 1,662,574.00 S/ 1,116,396.00 S/ 1,116,396.00
1301 1303
HABER DEBE HABER
S/ 6,300.00 S/ 200,000.00 S/ 200,000.00
1505 1508
HABER DEBE HABER
S/ 45,612.00
S/ 170,085.00
S/ 49,908.00
S/ - S/ - S/ 265,605.00
4102 4103
HABER DEBE HABER
S/ 728,000.00 S/ 648,000.00
S/ 728,000.00 S/ - S/ 648,000.00
4504 5101
HABER DEBE HABER
S/ 107,000.00 S/ 10,000.00
S/ 10,800.00 S/ 146,362.00
S/ 80,280.00
S/ 198,080.00 S/ 156,362.00 S/ -
5801 8101
HABER DEBE HABER
S/ 7,350,000.00 S/ 6,850,000.00
S/ 630,000.00 S/ 630,000.00
S/ 107,000.00 S/ 107,000.00
S/ -
S/ 8,087,000.00 S/ 7,587,000.00
8501
HABER 8601
DEBE HABER
S/ 194,000.00
S/ 6,000.00
S/ 291,000.00
S/ 9,000.00
S/ 87,494.00
S/ 87,494.00
S/ 2,706.00
S/ - S/ 6,111.00
S/ 189.00
S/ 7,954.00
S/ 246.00
S/ 7,954.00
S/ 246.00
S/ 10,000.00
S/ 3,800.00
S/ 3,000.00
S/ 280,330.00
S/ 8,670.00
S/ 40,934.00
S/ 1,266.00
S/ 10,000.00
S/ 10,000.00
S/ 24,050.00
S/ 271,600.00
S/ 8,400.00
S/ - S/ 1,372,444.00
9104
HABER
S/ 194,000.00
S/ 6,000.00
S/ 6,000.00
S/ 291,000.00
S/ 9,000.00
S/ 87,494.00
S/ 87,494.00
S/ 2,706.00
S/ 6,111.00
S/ 189.00
S/ 7,954.00
S/ 246.00
S/ 7,954.00
S/ 246.00
S/ 10,000.00
S/ 3,800.00
S/ 3,800.00
S/ 3,000.00
S/ 280,330.00
S/ 289,000.00
S/ 40,934.00
S/ 1,266.00
S/ 10,000.00
S/ 10,000.00
S/ 24,050.00
S/ 271,600.00
S/ 8,400.00
S/ 1,662,574.00
CTA
1101
1201
1203
1205
1206
1301
1303
1402
1501
1502
1503
1505
1506
1507
1508
2101
2102
2103
3101
3401
4102
4103
4302
4402
4404
4504
5101
5202
5301
5302
5801
8101
8202
8301
8401
8501
8601
9101
9102
9103
9104
SUBTOTAL (I+II+III)
DENOMINACION DE LA CUENTA
CAJA Y BANCOS
CUENTAS POR COBRAR
PRÉSTAMOS
SERVICIOS Y OTROS CONTRATADOS POR ANTICIPADO
RECURSOS - TESORO PÚBLICO
BIENES Y SUMINISTROS DE FUNCIONAMIENTO
BIENES DE ASISTENCIA SOCIAL
ACCIONES Y PARTICIPACIONES DE CAPITAL
EDIFICIOS Y ESTRUCTURAS
ACTIVOS NO PRODUCIDOS
VEHÍCULOS, MAQUINARIAS Y OTROS
ESTUDIOS Y PROYECTOS
OBJETOS DE VALOR
OTROS ACTIVOS
DEPRECIACIÓN, AMORTIZACIÓN Y AGOTAMIENTO (CR)
IMPUESTOS, CONTRIBUCIONES Y OTROS
REMUNERACIONES, PENSIONES Y BENEFICIOS POR PAGAR
CUENTAS POR PAGAR
HACIENDA NACIONAL
RESULTADOS ACUMULADOS
IMPUESTO A LA PROPIEDAD
IMPUESTOS A LA PRODUCCIÓN Y EL CONSUMO
VENTA DE DERECHOS Y TASAS ADMINISTRATIVOS
TRASPASOS Y REMESAS CORRIENTES RECIBIDOS
TRASPASOS Y REMESAS DE CAPITAL RECIBIDOS
TRANSFERENCIAS VOLUNTARIAS DISTINTA A DONACIONES
PERSONAL Y OBLIGACIONES SOCIALES - RETRIBUCIONES Y COMPLEMENTOS EN EFECTIVO
PRESTACIONES Y ASISTENCIA SOCIAL
CONSUMO DE BIENES
CONTRATACION DE SERVICIOS
ESTIMACIONES DEL EJERCICIO
SUBTOTAL (I)
PRESUPUESTO INSTITUCIONAL DE APERTURA
PRESUPUESTO DE INGRESOS
PRESUPUESTO DE GASTOS
ASIGNACIONES COMPROMETIDAS
EJECUCIÓN DE INGRESOS
EJECUCIÓN DE GASTOS
SUBTOTAL (II)
CONTRATOS Y COMPROMISOS APROBADOS
CONTRATOS Y COMPROMISOS POR CONTRA
VALORES Y GARANTÍAS
VALORES Y GARANTÍAS POR CONTRA
SUBTOTAL (III)
SUBTOTAL (I+II+III)
BALANCE CONSTRUCTIVO AL 31 DE DICIEMBRE DE 2020
SALDO DE APERTURA
MOVIMIENTO ACUMULADO
S/728,000.00
S/648,000.00
S/29,000.00
S/788,200.00
S/808,200.00
S/198,080.00
S/156,362.00
S/200,000.00
S/9,300.00
S/398,250.00
S/309,112.00
S/1,073,024.00 S/3,199,480.00
S/500,000.00
S/4,620,200.00
S/6,802,050.00
S/87,494.00
S/2,966,800.00
S/1,372,444.00
S/8,174,494.00 S/8,174,494.00
S/1,073,024.00 S/3,199,480.00 S/8,174,494.00 S/8,174,494.00
S/2,126,456.00
S/3,199,480.00 S/3,199,480.00
EJERCICIO 2019
(Expresado en Nuevos soles)
ACTIVO
ACTIVO CORRIENTE
Caja S/ 1,678,176.00
Cuentas por cobrar S/ 751,693.00
Prestamos S/ 595,820.00
Servicios y otros contratados por anticipado S/ 25,820.00
Tesoro Publico - CUT S/ 8,200.00
Bienes y sumnistros de funcionamiento S/ 45,620.00
Acciones y participaciones de capital S/ 21,950.00
Activos no producidos S/ 320,138.00
Estudios y proyectos S/ 289,000.00
Objetos de valor S/ 1,104,640.00
Otros activos S/ 313,640.00
TOTAL DE ACTIVO CORRIENTE S/ 5,154,697.00
ACTIVO NO CORRIENTE
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
Impuestos, contribuciones y otros S/ 2,460.00
Remuneraciones, pensiones y beneficios por pagar S/ 966,682.00
Cuentas por pagar S/ 340,574.00
PASIVO NO CORRIENTE
PATRIMONIO NETO
Hacienda Nacional S/ 3,743,696.00
Resultados acumulados S/ 2,530,520.00