SUPERINTENDENCIA
NACIONAL DE ADMINISTRACIÓN TRIBUTARIA
EJECUCION DEL
PRESUPUESTO DE INGRESOS Y EGRESOS AÑO 2005
DESAGREGADO TRIMESTRAL
( En Nuevos Soles )
CADENA DEL GASTO |
PRESUPUESTO 2005 |
EJECUCION - AÑO 2005 |
|||||||||
|
|
I TRIM |
II TRIM |
III TRIM |
IV TRIM |
TOTAL |
|||||
SALDO INGRESOS - EGRESOS |
0 |
0 |
91,980,634 |
56,972,466 |
56,523,105 |
-35,868,287 |
169,607,918 |
||||
INGRESOS |
|
|
|
|
|
|
|
||||
1 |
0 |
0 |
INGRESOS CORRIENTES |
911,240,100 |
911,240,100 |
225,796,365 |
260,111,536 |
236,963,786 |
242,378,450 |
965,250,137 |
|
1 |
4 |
0 |
VENTA DE BIENES |
224,000 |
224,000 |
38,403 |
86,942 |
60,014 |
43,971 |
229,330 |
|
1 |
5 |
0 |
PRESTACION DE SERVICIOS |
874,860,600 |
874,860,600 |
214,327,050 |
250,115,096 |
225,251,414 |
234,904,040 |
924,597,600 |
|
1 |
6 |
0 |
RENTAS DE LA PROPIEDAD |
5,843,100 |
5,843,100 |
3,238,337 |
1,725,951 |
4,666,567 |
2,225,095 |
11,855,950 |
|
1 |
7 |
0 |
MULTAS, SANCIONES Y OTROS |
212,000 |
212,000 |
123,982 |
188,709 |
169,935 |
189,233 |
671,860 |
|
1 |
8 |
0 |
OTROS INGRESOS CORRIENTES |
30,100,400 |
30,100,400 |
8,068,592 |
7,994,838 |
6,815,856 |
5,016,111 |
27,895,397 |
|
3 |
0 |
0 |
TRANSFERENCIAS |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
4 |
0 |
0 |
FINANCIAMIENTO |
10,590,000 |
22,971,725 |
82,885,065 |
1,438,710 |
0 |
0 |
84,323,775 |
|
4 |
1 |
0 |
OPERACIONES OFICIALES DE CREDITO |
10,590,000 |
10,590,000 |
0 |
1,438,710 |
0 |
0 |
1,438,710 |
|
4 |
2 |
0 |
SALDO DE BALANCE |
0 |
12,381,725 |
82,885,065 |
0 |
0 |
0 |
82,885,065 |
|
TOTAL DE INGRESOS |
921,830,100 |
934,211,825 |
308,681,430 |
261,550,246 |
236,963,786 |
242,378,450 |
1,049,573,912 |
||||
EGRESOS |
|
|
|
|
|
|
|
||||
5. |
GASTOS CORRIENTES |
839,092,480 |
842,539,745 |
214,112,004 |
193,611,328 |
173,987,078 |
233,784,152 |
815,494,562 |
|||
5. |
1. |
PERSONAL Y OBLIGACIONES SOCIALES |
570,213,475 |
551,147,625 |
137,659,322 |
135,636,825 |
135,650,271 |
142,201,181 |
551,147,599 |
||
5. |
1. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
|
5. |
1. |
11. |
08. |
Retribuciones y Complementos-Contrato a Plazo Indeterminado (Reg. Laboral Privado) |
373,342,304 |
356,439,970 |
87,901,020 |
89,241,493 |
88,906,282 |
90,391,172 |
356,439,967 |
5. |
1. |
11. |
10. |
Retribuciones y Complementos-Contrato a Plazo Fijo (Reg. Laboral Privado) |
35,379,550 |
36,396,992 |
9,283,548 |
9,095,855 |
8,992,074 |
9,025,511 |
36,396,988 |
5. |
1. |
11. |
11. |
Obligaciones del Empleador |
50,354,934 |
42,362,596 |
10,453,920 |
10,459,589 |
10,455,980 |
10,993,102 |
42,362,591 |
5. |
1. |
11. |
13. |
Gastos Variables y Ocasionales |
45,300,856 |
47,868,203 |
11,902,830 |
10,555,786 |
10,702,382 |
14,707,201 |
47,868,199 |
5. |
1. |
11. |
18. |
Escolaridad, Aginaldos y Gratificaciones |
64,498,671 |
68,066,816 |
18,115,743 |
16,276,915 |
16,593,553 |
17,080,599 |
68,066,810 |
5. |
1. |
11. |
71. |
Gastos de Ejercicios Anteriores |
1,337,160 |
13,048 |
2,261 |
7,187 |
0 |
3,595 |
13,044 |
5. |
2. |
OBLIGACIONES PREVISIONALES |
42,937,251 |
42,937,251 |
4,274,354 |
3,823,338 |
8,193,031 |
26,646,527 |
42,937,251 |
||
5. |
2. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
|
5. |
2. |
11. |
14. |
Pensiones |
16,727,200 |
15,066,301 |
3,778,779 |
3,816,830 |
3,749,736 |
3,720,955 |
15,066,302 |
5. |
2. |
11. |
18. |
Escolaridad, Aguinaldos y Gratificaciones |
1,120,000 |
1,158,900 |
495,575 |
6,508 |
329,500 |
327,317 |
1,158,900 |
5. |
2. |
11. |
40. |
Subvenciones Sociales |
25,090,051 |
26,712,050 |
0 |
0 |
4,113,795 |
22,598,255 |
26,712,050 |
5. |
3. |
BIENES Y SERVICIOS |
199,401,665 |
182,031,544 |
55,812,208 |
51,130,773 |
24,641,499 |
26,781,871 |
158,366,351 |
||
5. |
3. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
|
5. |
3. |
11. |
20. |
Viáticos y Asignaciones |
3,656,135 |
3,656,135 |
727,474 |
665,190 |
806,350 |
356,009 |
2,555,023 |
5. |
3. |
11. |
21. |
Viáticos y Fletes /Cambio de Colocación) |
734,749 |
734,749 |
55,052 |
8,955 |
6,723 |
10,967 |
81,697 |
5. |
3. |
11. |
22. |
Vestuario |
2,461,424 |
761,424 |
55,024 |
6,930 |
43,216 |
179,663 |
284,833 |
5. |
3. |
11. |
23. |
Combustibles y Lubricantes |
3,951,535 |
3,601,535 |
1,514,866 |
1,261,916 |
267,788 |
0 |
3,044,570 |
5. |
3. |
11. |
24. |
Alimentos de Personas |
738,731 |
738,731 |
109,426 |
250,775 |
189,009 |
129,900 |
679,111 |
5. |
3. |
11. |
26. |
Materiales Explosivos y Municiones |
28,020 |
28,020 |
0 |
231 |
0 |
0 |
231 |
5. |
3. |
11. |
27. |
Servicios no Personales |
665,778 |
665,778 |
236,404 |
234,947 |
85,408 |
0 |
556,759 |
5. |
3. |
11. |
28. |
Propinas |
0 |
1,710,000 |
471,136 |
417,167 |
305,573 |
513,311 |
1,707,187 |
5. |
3. |
11. |
30. |
Bienes de Consumo |
24,048,112 |
15,755,612 |
2,422,482 |
5,203,186 |
1,860,835 |
2,219,236 |
11,705,738 |
5. |
3. |
11. |
32. |
Pasajes y Gastos de Transporte |
3,546,357 |
4,984,357 |
874,970 |
785,550 |
1,628,439 |
1,534,137 |
4,823,096 |
5. |
3. |
11. |
33. |
Servicio de Consultoría |
6,024,850 |
3,104,850 |
143,156 |
763,422 |
112,529 |
129,887 |
1,148,994 |
5. |
3. |
11. |
34. |
Contratación con Empresas de Servicios |
23,950,000 |
21,770,000 |
18,648,992 |
1,612,770 |
24,216 |
322,131 |
20,608,108 |
5. |
3. |
11. |
39. |
Otros Servicios de Terceros |
79,398,523 |
75,487,035 |
20,535,554 |
20,735,138 |
14,336,418 |
16,586,316 |
72,193,426 |
5. |
3. |
11. |
45. |
Medicamentos |
182,902 |
182,902 |
23,961 |
11,453 |
47,058 |
90,411 |
172,884 |
5. |
3. |
11. |
46. |
Insumos Médicos, Quirurgicos u Odontológicos y de Laboratorio |
200,000 |
200,000 |
4,293 |
2,537 |
4,894 |
58,764 |
70,488 |
5. |
3. |
11. |
48. |
Materiales de Enseñanza |
50,000 |
50,000 |
0 |
0 |
1,600 |
0 |
1,600 |
5. |
3. |
11. |
49. |
Materiales de Escritorio |
4,385,834 |
7,795,167 |
830,541 |
4,885,458 |
32,271 |
1,868,044 |
7,616,315 |
5. |
3. |
11. |
52. |
Alquiler de Bienes Muebles |
578,292 |
701,772 |
541,674 |
60,249 |
13,990 |
0 |
615,913 |
5. |
3. |
11. |
53. |
Materiales de Instalación Eléctrica y Electrónica |
250,000 |
299,600 |
78,934 |
71,926 |
70,888 |
72,197 |
293,946 |
5. |
3. |
11. |
55. |
Servicio de Luz |
5,549,466 |
5,549,466 |
743,721 |
1,363,159 |
1,234,328 |
1,394,578 |
4,735,786 |
5. |
3. |
11. |
56. |
Servicio de Agua y Desague |
1,387,366 |
1,387,366 |
80,077 |
207,310 |
266,031 |
34,390 |
587,809 |
5. |
3. |
11. |
57. |
Servicio de Telefonía Móvil y Fija |
7,452,931 |
5,592,931 |
887,202 |
1,114,804 |
1,750,034 |
1,112,444 |
4,864,484 |
5. |
3. |
11. |
58. |
Otros Servicios de Comunicación |
12,160,045 |
8,145,045 |
1,463,416 |
4,270,285 |
753,499 |
0 |
6,487,199 |
5. |
3. |
11. |
59. |
Arbitrios |
1,000,000 |
1,200,000 |
830,260 |
273,396 |
29,152 |
21,437 |
1,154,246 |
5. |
3. |
11. |
65. |
Alquiler de Bienes Inmuebles |
5,237,316 |
4,537,316 |
2,107,849 |
975,230 |
307,468 |
134,621 |
3,525,168 |
5. |
3. |
11. |
66. |
Correos y Servicio de Mensajería |
6,480,952 |
5,868,186 |
1,166,277 |
2,725,252 |
372,169 |
0 |
4,263,698 |
5. |
3. |
11. |
68. |
Publicidad |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5. |
3. |
11. |
71. |
Gastos de Ejercicios Anteriores |
273,347 |
434,567 |
134,185 |
234,203 |
51,899 |
13,427 |
433,715 |
5. |
3. |
11. |
75. |
Seguro de Bienes Muebles e Inmuebles |
3,308,999 |
3,308,999 |
855,861 |
1,617,233 |
0 |
0 |
2,473,094 |
5. |
3. |
11. |
76. |
Seguro Obligatorio Accidentes de Tránsito -SOAT |
100,001 |
100,001 |
0 |
62,655 |
0 |
0 |
62,655 |
5. |
3. |
11. |
77. |
Otros Seguros |
1,600,000 |
3,680,000 |
269,421 |
1,309,444 |
39,713 |
0 |
1,618,579 |
5. |
3. |
11. |
96. |
Insumos y Suministros |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5. |
4. |
OTROS GASTOS CORRIENTES |
26,540,089 |
66,423,325 |
16,366,119 |
3,020,391 |
5,502,277 |
38,154,573 |
63,043,360 |
||
5. |
4. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
|
5. |
4. |
11. |
12. |
Otros Beneficios |
44,805 |
44,805 |
6,797 |
7,156 |
13,360 |
12,890 |
40,204 |
5. |
4. |
11. |
40. |
Subvenciones Sociales |
9,657,951 |
62,391,521 |
14,685,325 |
2,320,750 |
4,754,286 |
37,377,626 |
59,137,986 |
5. |
4. |
11. |
42. |
Cuotas |
223,985 |
223,985 |
0 |
0 |
196,576 |
2,254 |
198,830 |
5. |
4. |
11. |
44. |
Impuestos, Multas y Contribuciones |
9,983,348 |
2,741,116 |
1,433,944 |
531,231 |
328,372 |
350,899 |
2,644,446 |
5. |
4. |
11. |
70. |
Sentencias Judiciales |
6,630,000 |
1,021,898 |
240,053 |
161,253 |
209,683 |
410,903 |
1,021,894 |
6. |
GASTOS DE CAPITAL |
82,282,274 |
91,216,734 |
2,553,051 |
10,957,799 |
6,400,896 |
44,457,583 |
64,369,330 |
|||
6. |
5. |
INVERSIONES |
30,379,929 |
57,577,389 |
0 |
0 |
0 |
40,711,795 |
40,711,795 |
||
6. |
5. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
|
6. |
5. |
11. |
10. |
Retribuciones y Complementos-Contrato a Plazo Fijo (Reg. Laboral Privado) |
692,234 |
692,234 |
0 |
0 |
0 |
0 |
0 |
6. |
5. |
11. |
20. |
Viáticos y Asignaciones |
874,450 |
874,450 |
0 |
0 |
0 |
0 |
0 |
6. |
5. |
11. |
30. |
Bienes de Consumo |
3,285,102 |
3,285,102 |
0 |
0 |
0 |
0 |
0 |
6. |
5. |
11. |
33. |
Servicio de Consultoría |
2,517,743 |
8,258,203 |
0 |
0 |
0 |
5,599,795 |
5,599,795 |
6. |
5. |
11. |
39. |
Otros Servicios de Terceros |
1,463,470 |
1,463,470 |
0 |
0 |
0 |
0 |
0 |
6. |
5. |
11. |
50. |
Servicio de Terceros-Obras por Contrato (Título Oneroso) o Convenio (Título Gratuito) |
6,700,000 |
23,996,000 |
0 |
0 |
0 |
23,408,000 |
23,408,000 |
6. |
5. |
11. |
51. |
Equipamiento y Bienes Duraderos |
7,009,930 |
19,007,930 |
0 |
0 |
0 |
11,704,000 |
11,704,000 |
6. |
5. |
11. |
60. |
Adquisición de Inmuebles |
7,837,000 |
0 |
0 |
0 |
0 |
0 |
0 |
6. |
7. |
OTROS GASTOS DE CAPITAL |
51,902,345 |
33,639,345 |
2,553,051 |
10,957,799 |
6,400,896 |
3,745,788 |
23,657,535 |
||
6. |
7. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
|
6. |
7. |
11. |
51. |
Equipamiento y Bienes Duraderos |
51,902,345 |
33,639,345 |
2,553,051 |
10,957,799 |
6,400,896 |
3,745,788 |
23,657,535 |
7. |
SERVICIO DE LA DEUDA |
455,346 |
455,346 |
35,741 |
8,653 |
52,707 |
5,002 |
102,102 |
|||
7 |
8. |
INTERESES Y CARGOS DE LA DEUDA |
455,346 |
455,346 |
35,741 |
8,653 |
52,707 |
5,002 |
102,102 |
||
7. |
8. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
|
7. |
8. |
11. |
81. |
Comisiones de Gestion |
455,346 |
455,346 |
35,741 |
8,653 |
52,707 |
5,002 |
102,102 |
TOTAL DE GASTOS |
921,830,100 |
934,211,825 |
216,700,795 |
204,577,780 |
180,440,682 |
278,246,737 |
879,965,994 |
NOTA: |
|
La partida 5.4.11.40. Subvenciones sociales, registra bono de productividad, por el importe de S/. 17,239,389. |
|
Los pasajes y viáticos se encuentran registrados en la partida correspondiente. |
|
El gasto de telefonía móvil se encuentra registrado dentro del rubro Tarifa de Telefonía Móvil y Fija, por el importe de: |
I TRIM |
II TRIM |
III TRIM |
IV TRIM |
TOTAL |
48565.00 |
49857.00 |
5563.00 |
19090.00 |
123075.00 |