SUPERINTENDENCIA
NACIONAL DE ADMINISTRACIÓN TRIBUTARIA
EJECUCION DEL
PRESUPUESTO DE INGRESOS Y EGRESOS AÑO 2006
DESAGREGADO TRIMESTRAL
( En Nuevos Soles )
CADENA DEL GASTO |
PRESUPUESTO 2006 |
EJECUCION - AÑO 2006 |
||||||||||
|
|
I TRIM |
II TRIM |
III TRIM |
IV TRIM |
TOTAL |
||||||
SALDO INGRESOS - EGRESOS |
0 |
0 |
23,607,845 |
134,881,356 |
28,825,617 |
98,435,614 |
285,750,432 |
|||||
INGRESOS |
|
|
|
|
|
|
|
|
||||
1 |
0 |
0 |
INGRESOS CORRIENTES |
899,694,555 |
1,004,778,874 |
273,817,894 |
329,802,801 |
298,270,081 |
301,894,452 |
1,203,785,229 |
||
1 |
4 |
0 |
VENTA DE BIENES |
160,000 |
160,000 |
54,352 |
59,931 |
49,491 |
41,175 |
204,949 |
||
1 |
5 |
0 |
PRESTACION DE SERVICIOS |
872,680,000 |
977,764,319 |
265,798,668 |
322,385,710 |
288,984,554 |
293,636,513 |
1,170,805,444 |
||
1 |
6 |
0 |
RENTAS DE LA PROPIEDAD |
8,195,555 |
8,195,555 |
3,884,440 |
2,739,536 |
5,196,493 |
4,196,539 |
16,017,008 |
||
1 |
7 |
0 |
MULTAS, SANCIONES Y OTROS |
513,000 |
513,000 |
208,572 |
447,871 |
409,965 |
245,113 |
1,311,521 |
||
1 |
8 |
0 |
OTROS INGRESOS CORRIENTES |
18,146,000 |
18,146,000 |
3,871,863 |
4,169,753 |
3,629,578 |
3,775,113 |
15,446,307 |
||
3 |
0 |
0 |
TRANSFERENCIAS |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
4 |
0 |
0 |
FINANCIAMIENTO |
9,960,000 |
14,652,236 |
4,692,236 |
0 |
0 |
815,336 |
5,507,572 |
||
4 |
1 |
0 |
OPERACIONES OFICIALES DE CREDITO |
9,960,000 |
9,960,000 |
0 |
0 |
0 |
815,336 |
815,336 |
||
4 |
2 |
0 |
SALDO DE BALANCE |
0 |
4,692,236 |
4,692,236 |
0 |
0 |
0 |
4,692,236 |
||
TOTAL DE INGRESOS |
909,654,555 |
1,019,431,110 |
278,510,130 |
329,802,801 |
298,270,081 |
302,709,788 |
1,209,292,801 |
|||||
EGRESOS |
|
|
|
|
|
|
|
|||||
5. |
GASTOS CORRIENTES |
851,796,882 |
956,330,607 |
244,915,748 |
183,271,798 |
268,915,401 |
203,235,311 |
900,338,258 |
||||
5. |
1. |
PERSONAL Y OBLIGACIONES SOCIALES |
572,872,632 |
565,309,970 |
141,270,962 |
139,242,496 |
142,945,400 |
141,849,047 |
565,307,904 |
|||
5. |
1. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
||
5. |
1. |
11. |
08. |
Retribuciones y Complementos-Contrato a Plazo Indeterminado (Reg. Laboral Privado) |
335,779,421 |
363,645,065 |
90,445,899 |
90,436,108 |
91,992,508 |
90,770,550 |
363,645,065 |
|
5. |
1. |
11. |
10. |
Retribuciones y Complementos-Contrato a Plazo Fijo (Reg. Laboral Privado) |
50,007,000 |
39,859,824 |
9,038,963 |
9,585,817 |
10,559,597 |
10,675,444 |
39,859,821 |
|
5. |
1. |
11. |
11. |
Obligaciones del Empleador |
49,066,739 |
43,333,264 |
10,694,064 |
10,708,338 |
11,003,908 |
10,926,780 |
43,333,090 |
|
5. |
1. |
11. |
13. |
Gastos Variables y Ocasionales |
57,565,848 |
47,895,712 |
12,385,548 |
11,435,490 |
11,771,261 |
12,301,532 |
47,893,831 |
|
5. |
1. |
11. |
18. |
Escolaridad, Aginaldos y Gratificaciones |
79,101,104 |
70,499,139 |
18,629,527 |
17,076,743 |
17,618,126 |
17,174,740 |
70,499,136 |
|
5. |
1. |
11. |
71. |
Gastos de Ejercicios Anteriores |
1,352,520 |
76,966 |
76,961 |
0 |
0 |
0 |
76,961 |
|
5. |
2. |
OBLIGACIONES PREVISIONALES |
17,866,600 |
56,331,712 |
4,192,677 |
3,727,680 |
9,684,590 |
38,726,764 |
56,331,711 |
|||
5. |
2. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
||
5. |
2. |
11. |
14. |
Pensiones |
15,676,200 |
18,755,784 |
3,705,227 |
3,723,130 |
7,579,949 |
3,747,478 |
18,755,784 |
|
5. |
2. |
11. |
18. |
Escolaridad, Aguinaldos y Gratificaciones |
1,190,400 |
2,923,332 |
487,450 |
4,550 |
2,104,641 |
326,690 |
2,923,331 |
|
5. |
2. |
11. |
40. |
Subvenciones Sociales |
1,000,000 |
34,652,596 |
0 |
0 |
0 |
34,652,596 |
34,652,596 |
|
5. |
3. |
BIENES Y SERVICIOS |
243,827,568 |
228,641,705 |
91,595,707 |
37,032,881 |
26,330,232 |
19,234,947 |
174,193,767 |
|||
5. |
3. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
||
5. |
3. |
11. |
20. |
Viáticos y Asignaciones |
5,548,261 |
3,545,209 |
594,485 |
639,663 |
682,718 |
364,334 |
2,281,200 |
|
5. |
3. |
11. |
21. |
Viáticos y Fletes /Cambio de Colocación) |
1,327,833 |
1,542,860 |
792,505 |
90,440 |
17,504 |
473,182 |
1,373,630 |
|
5. |
3. |
11. |
22. |
Vestuario |
2,499,925 |
2,284,898 |
255,428 |
1,136 |
26,308 |
2,216 |
285,088 |
|
5. |
3. |
11. |
23. |
Combustibles y Lubricantes |
6,260,771 |
5,080,686 |
2,628,023 |
157,753 |
138,187 |
0 |
2,923,963 |
|
5. |
3. |
11. |
24. |
Alimentos de Personas |
1,228,956 |
1,228,956 |
465,813 |
110,284 |
123,635 |
75,459 |
775,191 |
|
5. |
3. |
11. |
26. |
Materiales Explosivos y Municiones |
143,200 |
143,200 |
0 |
0 |
0 |
0 |
0 |
|
5. |
3. |
11. |
27. |
Servicios no Personales |
3,130,671 |
1,039,999 |
719,952 |
41,989 |
29,695 |
0 |
791,636 |
|
5. |
3. |
11. |
28. |
Propinas |
2,748,000 |
6,187,100 |
964,620 |
1,132,945 |
1,246,932 |
1,904,381 |
5,248,877 |
|
5. |
3. |
11. |
30. |
Bienes de Consumo |
33,373,477 |
26,034,158 |
8,114,643 |
2,327,896 |
2,754,069 |
1,742,179 |
14,938,787 |
|
5. |
3. |
11. |
32. |
Pasajes y Gastos de Transporte |
6,970,232 |
6,383,347 |
2,746,512 |
766,643 |
912,440 |
0 |
4,425,595 |
|
5. |
3. |
11. |
33. |
Servicio de Consultoría |
10,106,468 |
3,865,974 |
931,817 |
458,925 |
224,394 |
0 |
1,615,136 |
|
5. |
3. |
11. |
34. |
Contratación con Empresas de Servicios |
28,044,065 |
27,880,330 |
19,356,791 |
3,087,288 |
459 |
901,453 |
23,345,991 |
|
5. |
3. |
11. |
39. |
Otros Servicios de Terceros |
75,882,073 |
76,766,472 |
29,609,695 |
16,249,496 |
15,398,479 |
9,882,014 |
71,139,685 |
|
5. |
3. |
11. |
45. |
Medicamentos |
270,368 |
838,633 |
41,729 |
11,249 |
38,805 |
716,572 |
808,355 |
|
5. |
3. |
11. |
46. |
Insumos Médicos, Quirurgicos u Odontológicos y de Laboratorio |
50,000 |
53,459 |
9,320 |
4,024 |
2,708 |
36,113 |
52,164 |
|
5. |
3. |
11. |
48. |
Materiales de Enseñanza |
51,949 |
51,949 |
0 |
441 |
2,323 |
6,350 |
9,114 |
|
5. |
3. |
11. |
49. |
Materiales de Escritorio |
7,879,361 |
3,166,446 |
903,791 |
69,666 |
1,551,503 |
0 |
2,524,960 |
|
5. |
3. |
11. |
52. |
Alquiler de Bienes Muebles |
777,774 |
777,774 |
346,413 |
108,880 |
118,342 |
0 |
573,635 |
|
5. |
3. |
11. |
53. |
Materiales de Instalación Eléctrica y Electrónica |
487,933 |
505,321 |
90,922 |
47,098 |
93,337 |
125,888 |
357,246 |
|
5. |
3. |
11. |
55. |
Servicio de Luz |
5,553,441 |
6,144,634 |
1,388,818 |
2,477,107 |
0 |
1,500,451 |
5,366,376 |
|
5. |
3. |
11. |
56. |
Servicio de Agua y Desague |
881,669 |
877,517 |
234,683 |
215,156 |
59,488 |
133,188 |
642,514 |
|
5. |
3. |
11. |
57. |
Servicio de Telefonía Móvil y Fija |
6,569,534 |
6,744,595 |
1,147,187 |
2,396,080 |
26,053 |
939,241 |
4,508,561 |
|
5. |
3. |
11. |
58. |
Otros Servicios de Comunicación |
5,389,880 |
8,452,332 |
1,761,716 |
711,967 |
252,577 |
0 |
2,726,260 |
|
5. |
3. |
11. |
59. |
Arbitrios |
1,346,246 |
1,869,286 |
794,040 |
25,040 |
7,752 |
32,232 |
859,063 |
|
5. |
3. |
11. |
65. |
Alquiler de Bienes Inmuebles |
6,420,018 |
6,306,041 |
2,473,871 |
444,524 |
699,718 |
248,732 |
3,866,844 |
|
5. |
3. |
11. |
66. |
Correos y Servicio de Mensajería |
9,243,006 |
8,943,006 |
2,055,026 |
1,637,373 |
1,468,007 |
0 |
5,160,405 |
|
5. |
3. |
11. |
68. |
Publicidad |
15,498,219 |
13,733,378 |
6,761,548 |
3,065,817 |
0 |
0 |
9,827,365 |
|
5. |
3. |
11. |
71. |
Gastos de Ejercicios Anteriores |
162,488 |
1,277,527 |
169,047 |
485,117 |
368,933 |
150,964 |
1,174,061 |
|
5. |
3. |
11. |
75. |
Seguro de Bienes Muebles e Inmuebles |
4,155,623 |
4,606,623 |
4,188,568 |
209,536 |
62,924 |
0 |
4,461,028 |
|
5. |
3. |
11. |
76. |
Seguro Obligatorio Accidentes de Tránsito -SOAT |
90,295 |
90,295 |
11,653 |
376 |
0 |
0 |
12,029 |
|
5. |
3. |
11. |
77. |
Otros Seguros |
1,735,832 |
2,219,700 |
2,037,092 |
58,974 |
22,943 |
0 |
2,119,009 |
|
5. |
3. |
11. |
96. |
Insumos y Suministros |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
5. |
4. |
OTROS GASTOS CORRIENTES |
17,230,082 |
106,047,220 |
7,856,402 |
3,268,742 |
89,955,179 |
3,424,553 |
104,504,876 |
|||
5. |
4. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
||
5. |
4. |
11. |
12. |
Otros Beneficios |
40,800 |
40,800 |
8,766 |
3,999 |
11,300 |
12,022 |
36,087 |
|
5. |
4. |
11. |
40. |
Subvenciones Sociales |
10,889,066 |
34,778,144 |
2,373,093 |
2,374,652 |
27,544,028 |
2,402,871 |
34,694,643 |
|
5. |
4. |
11. |
42. |
Cuotas |
214,825 |
214,825 |
0 |
207,989 |
444 |
0 |
208,433 |
|
5. |
4. |
11. |
44. |
Impuestos, Multas y Contribuciones |
4,544,991 |
4,464,575 |
1,805,559 |
457,735 |
328,705 |
427,461 |
3,019,460 |
|
5. |
4. |
11. |
70. |
Sentencias Judiciales |
1,540,400 |
1,620,816 |
415,458 |
224,367 |
396,168 |
582,200 |
1,618,193 |
|
5. |
4. |
11. |
78. |
Bono de Productividad - Convenio por Resultados |
0 |
3,253,526 |
3,253,526 |
0 |
0 |
0 |
3,253,526 |
|
5. |
4. |
22 |
40. |
Subvenciones Sociales |
0 |
61,674,534 |
0 |
0 |
61,674,534 |
0 |
61,674,534 |
|
6. |
GASTOS DE CAPITAL |
57,439,074 |
62,681,904 |
9,949,581 |
11,645,105 |
475,277 |
1,001,143 |
23,071,106 |
||||
6. |
5. |
INVERSIONES |
16,190,312 |
17,178,142 |
0 |
391,073 |
0 |
1,001,143 |
1,392,216 |
|||
6. |
5. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
||
6. |
5. |
11. |
10. |
Retribuciones y Complementos-Contrato a Plazo Fijo (Reg. Laboral Privado) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
6. |
5. |
11. |
20. |
Viáticos y Asignaciones |
855,564 |
855,564 |
0 |
0 |
0 |
0 |
0 |
|
6. |
5. |
11. |
30. |
Bienes de Consumo |
199,200 |
199,200 |
0 |
0 |
0 |
0 |
0 |
|
6. |
5. |
11. |
33. |
Servicio de Consultoría |
3,449,812 |
4,347,479 |
0 |
390,997 |
0 |
599,253 |
990,250 |
|
6. |
5. |
11. |
39. |
Otros Servicios de Terceros |
272,240 |
272,240 |
0 |
76 |
0 |
31,524 |
31,600 |
|
6. |
5. |
11. |
50. |
Servicio de Terceros-Obras por Contrato (Título Oneroso) o Convenio (Título Gratuito) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
6. |
5. |
11. |
51. |
Equipamiento y Bienes Duraderos |
11,413,496 |
11,503,659 |
0 |
0 |
0 |
370,366 |
370,366 |
|
6. |
5. |
11. |
60. |
Adquisición de Inmuebles |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
6. |
7. |
OTROS GASTOS DE CAPITAL |
41,248,762 |
45,503,762 |
9,949,581 |
11,254,032 |
475,277 |
0 |
21,678,890 |
|||
6. |
7. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
||
6. |
7. |
11. |
51. |
Equipamiento y Bienes Duraderos |
41,248,762 |
45,503,762 |
9,949,581 |
11,254,032 |
475,277 |
0 |
21,678,890 |
|
7. |
SERVICIO DE LA DEUDA |
418,599 |
418,599 |
36,958 |
4,542 |
53,787 |
37,720 |
133,006 |
||||
7 |
8. |
INTERESES Y CARGOS DE LA DEUDA |
418,599 |
418,599 |
36,958 |
4,542 |
53,787 |
37,720 |
133,006 |
|||
7. |
8. |
11. |
Aplicaciones Directas |
|
|
|
|
|
|
|
||
7. |
8. |
11. |
81. |
Intereses y Otros Cargos por Deuda Externa Contratada |
418,599 |
418,599 |
36,958 |
4,542 |
53,787 |
37,720 |
133,006 |
|
TOTAL DE GASTOS |
909,654,555 |
1,019,431,110 |
254,902,286 |
194,921,445 |
269,444,465 |
204,274,174 |
923,542,369 |
NOTA : |
Clasificador según el nuevo clasificador 2006 de la DNPP |
La partida 5.4.11.78. Gasto corriente registra bono de productividad del año 2005 por el importe de S/. 3,253,525.66 | |
Los gastos por pasajes y viáticos se encuentran registrados en las partidas correspondientes | |
Los gastos por Telefonía móvil y de Servicio Inalámbrico de Voz y Datos, se encuentran registrados dentro de los rubros Servicio de Telefonía Móvil y Fija, y Otros Servicios de Comunicación, respectivamente. |
PERIODO |
I TRIM |
II TRIM |
III TRIM |
IV TRIM |
TOTAL |
Serv. Inalamb. de Voz y Datos |
324151.63 |
154306.67 |
41157.18 |
195851.71 |
715467.19 |
Telefonía Móvil |
7582.32 |
16616.62 |
6434.37 |
24517.97 |
55151.28 |