Académique Documents
Professionnel Documents
Culture Documents
I - INGRESOS CORRIENTES 971.357.783 235.665.257 159.084.159 61.955.093 233.917.761 126.400.000 26.092.858.013 1.813.696.489 13.011.626 10.701.144 84.225.000 353.411.903 37.240.000 37.000.000 1.882.968.751
Ingresos Tributarios 0 0 0 0 0 0 11.230.700.000 1.787.400.000 0 0 0 0 0 0 0
Ingresos no Tributarios 4.899.454 0 6.459.000 12.000 0 126.400.000 240.000.000 0 6.511.626 100.000 0 205.400.000 0 0 228.000.000
Ventas de Bienes y Servicios 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Contrib. de la Seguridad Social 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Rentas de la Propiedad 966.458.329 235.665.257 152.625.159 6.943.093 4.952.955 0 47.684.013 26.296.489 6.500.000 10.601.144 4.225.000 2.028.000 37.240.000 0 0
Transferencias Corrientes 0 0 0 55.000.000 228.964.806 0 14.574.474.000 0 0 0 80.000.000 145.983.903 0 37.000.000 1.654.968.751
Del Tesoro Nacional 0 0 0 55.000.000 228.964.806 0 14.574.474.000 0 0 0 80.000.000 145.983.903 0 37.000.000 1.534.092.751
Otras Transferencias 0 0 0 0 0 0 0 0 0 0 0 0 0 0 120.876.000
II - GASTOS CORRIENTES 734.195.712 2.204.000 60.847.605 56.682.273 228.964.806 18.752.143 23.183.509.395 429.407.938 197.048 4.944.036 47.197.500 348.491.000 5.930.000 37.000.000 1.882.970.751
Remuneraciones 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Bienes y Servicios 3.356.000 2.204.000 12.926.900 55.000.000 0 18.752.143 2.640.000 35.332.136 96.800 820.000 2.400.000 408.000 3.200.000 0 468.000
Impuestos Indirectos 0 0 0 315.276 0 0 0 0 0 0 0 3.916.000 0 0 20.098.000
Depreciacin y Amortizacin 0 0 0 835.200 0 0 0 0 0 10.000 0 0 0 0 0
Previsiones 0 0 0 228.397 0 0 0 0 0 3.750.000 0 0 0 0 0
Ajuste por Variacin de Inventario 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intereses en Moneda Nacional 730.039.712 0 2.819.256 0 0 0 1.553.349.395 363.606.699 0 0 0 0 2.730.000 0 0
Intereses en Moneda Extranjera 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Transferencias Corrientes 0 0 13.006.529 0 228.964.806 0 21.610.000.000 0 0 314.036 44.797.500 344.167.000 0 37.000.000 1.862.404.751
Impuestos Directos 0 0 0 0 0 0 17.520.000 30.469.103 0 0 0 0 0 0 0
Otros 800.000 0 32.094.920 303.400 0 0 0 0 100.248 50.000 0 0 0 0 0
III - RESULTADO ECONMICO (I-II) 237.162.071 233.461.257 98.236.554 5.272.820 4.952.955 107.647.857 2.909.348.618 1.384.288.551 12.814.578 5.757.108 37.027.500 4.920.903 31.310.000 0 -2.000
V - GASTOS DE CAPITAL 210.000 0 1.160.200 500.000 0 1.222.750.079 2.200.000.000 1.994.000.000 0 50.000 0 33.085.097 0 0 0
Inversin Real 210.000 0 1.160.200 500.000 0 0 0 0 0 50.000 0 0 0 0 0
Transferencias de Capital 0 0 0 0 0 1.222.750.079 2.200.000.000 1.994.000.000 0 0 0 33.085.097 0 0 0
VI - INGRESOS TOTALES (I+IV) 971.357.783 235.665.257 159.084.159 67.790.293 233.917.761 1.223.150.079 26.092.858.013 1.833.696.489 13.011.626 76.545.515 84.225.000 386.497.000 37.240.000 37.000.000 1.882.968.751
VII- GASTOS TOTALES (II+V) 734.405.712 2.204.000 62.007.805 57.182.273 228.964.806 1.241.502.222 25.383.509.395 2.423.407.938 197.048 4.994.036 47.197.500 381.576.097 5.930.000 37.000.000 1.882.970.751
VIII - RESULTADO FINANCIERO (VI-VII) 236.952.071 233.461.257 97.076.354 10.608.020 4.952.955 -18.352.143 709.348.618 -589.711.449 12.814.578 71.551.479 37.027.500 4.920.903 31.310.000 0 -2.000
IX - FINANCIAMIENTO (X-XI) -236.952.071 -233.461.257 -97.076.354 -10.608.020 -4.952.955 18.352.143 -709.348.618 589.711.449 -12.814.578 -71.551.479 -37.027.500 -4.920.903 -31.310.000 0 2.000
X - FUENTES FINANCIERAS 25.814.998.619 0 554.057.518 10.306.827 57.435.377 18.352.143 0 704.664.286 6.127.201 134.013.514 9.995.000 1.490.000 99.212.021 0 2.000
Disminucin de Activos Financieros 15.465.517.006 0 554.057.518 10.078.430 57.435.377 18.352.143 0 9.664.286 6.127.201 27.263.514 9.995.000 1.490.000 20.900.000 0 2.000
Endeudamiento e Incremento de Otros Pasivos 10.349.481.613 0 0 228.397 0 0 0 695.000.000 0 6.750.000 0 0 0 0 0
.Endeudamiento en Moneda Nacional 9.003.000.000 0 0 0 0 0 0 695.000.000 0 0 0 0 0 0 0
.Endeudamiento en Moneda Extranjera 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
.Incremento de Otros Pasivos 1.346.481.613 0 0 228.397 0 0 0 0 0 6.750.000 0 0 0 0 0
Incremento del Patrimonio 0 0 0 0 0 0 0 0 0 100.000.000 0 0 78.312.021 0 0
XI - APLICACIONES FINANCIERAS 26.051.950.690 233.461.257 651.133.872 20.914.847 62.388.332 0 709.348.618 114.952.837 18.941.779 205.564.993 47.022.500 6.410.903 130.522.021 0 0
Aumento de Activos Financieros 16.603.522.208 155.149.236 589.703.264 20.914.847 62.388.332 0 267.800.663 0 18.941.779 205.564.993 47.022.500 6.410.903 120.022.021 0 0
Amort.de Deuda y Disminucin de Otros Pasivos 9.448.428.482 0 61.430.608 0 0 0 441.547.955 114.952.837 0 0 0 0 10.500.000 0 0
.Amortizacin en Moneda Nacional 8.374.587.941 0 61.430.608 0 0 0 441.547.955 114.952.837 0 0 0 0 9.200.000 0 0
.Amortizacin en Moneda Extranjera 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
.Disminucin de Otros Pasivos 1.073.840.541 0 0 0 0 0 0 0 0 0 0 0 1.300.000 0 0
Disminucin del Patrimonio 0 78.312.021 0 0 0 0 0 0 0 0 0 0 0 0 0