Академический Документы
Профессиональный Документы
Культура Документы
DEBE
Apertura
___________________________x________________________________
Cuentas Corrientes
S/. 70,000.00
S/. 50,000.00
S/. 50,000.00
S/. 50,000.00
S/. 50,500.00
S/. 25,430.00
1201.0402
S/. 25,430.00
1201.98
S/. 25,000.00
Prstamos concedidos
S/. 7,000.00
S/. 10,000.00
S/. 10,000.00
S/. 15,000.00
S/. 99,692.00
1205.0401
Contratistas
S/. 99,692.00
S/. 51,475.00
1301.0501
De Oficina
S/. 58,000.00
S/. 30,250.00
S/. 30,250.00
1301.0503
S/. 21,225.00
S/. 21,225.00
1301.11
S/. 19,250.00
1301.1105
S/. 19,250.00
S/. 1,395,000.00
S/. 495,500.00
1501.0202
Instalaciones Educativas
S/. 100,000.00
1501.0203
Instalaciones Mdicas
S/. 395,500.00
S/. 1,650,000.00
S/. 700,000.00
1503.0101
1503.02
S/. 1,050,000.00
1503.0201
Para Oficina
S/. 1,050,000.00
S/. 700,000.00
S/. 1,050,000.00
S/. 350,243.00
1508.0201
Vehculo
S/. 140,140.00
1508.0202
S/. 210,103.00
Traspasos de Documentos
S/. 100,000.00
S/. 4,824.00
S/. 4,824.00
S/. 176.00
S/. 1,485,500.00
S/. 495,500.00
S/. 495,500.00
S/. 495,500.00
3401.01
Superavit Acumulado
S/. 175,104.00
___________________________x________________________________
8201 PRESUPUESTO DE INGRESO
8201.02
Recursos Directamente Recaudados
S/. 850,000.00
S/. 100,000.00
8201.0201
S/. 100,000.00
8201.03
S/. 500,000.00
8201.0301
S/. 500,000.00
8201.04
Donaciones Y transferencias
S/. 25,000.00
8201.0401
Donaciones
S/. 25,000.00
S/. 100,000.00
8101.0201
S/. 100,000.00
8101.03
S/. 500,000.00
8101.0301
S/. 500,000.00
8101.04
Donaciones Y transferencias
S/. 25,000.00
8101.0401
Donaciones
S/. 25,000.00
S/. 1,450,000.00
S/. 900,000.00
8101.0101
Recursos Ordinarios
S/. 900,000.00
8101.02
S/. 100,000.00
8101.0201
S/. 100,000.00
8101.03
S/. 500,000.00
8101.0301
S/. 500,000.00
8101.04
Donaciones Y transferencias
S/. 25,000.00
8101.0401
Donaciones
S/. 25,000.00
S/. 900,000.00
8301.0101
Recursos Ordinarios
S/. 900,000.00
8301,02
S/. 100,000.00
8301.0201
S/. 100,000.00
8301.03
S/. 500,000.00
8301.0301
S/. 500,000.00
8301.04
Donaciones Y transferencias
S/. 25,000.00
8301.0401
Donaciones
S/. 25,000.00
___________________________x________________________________
9103 VALORES Y GARANTIA
9103.08
Cheques Girados
9104
9104.08
S/. 300.00
S/. 300.00
S/. 300.00
Por el registro del Asiento de Apertura de las Cuentas de Orden al inicio del ejercicio
___________________________x________________________________
9104 VALORES Y GARANTIA POR EL CONTRARIO
9104.08
Cheques Girados Por Entregar
9103
9103.08
VALORES Y GARANTIAS
Cheques Girados
S/. 300.00
S/. 300.00
S/. 300.00
___________________________x________________________________
2105 OBLIGACIONES TESORO PBLICO
2105.01
Gastos Corrientes
S/. 300.00
S/. 300.00
5301
5301.05
CONSUMO DE BIENES
Materiales y Utiles
S/. 300.00
5301.0501
De Oficina
S/. 300.00
___________________________x________________________________
8401 ASIGNACIONES COMPROMETIDAS
8401.01
Recursos Ordinarios
8401.0101
S/. 2,000.00
S/. 2,000.00
Recursos Ordinarios
S/. 2,000.00
S/. 2,000.00
8601.0101
Recursos Ordinarios
S/. 2,000.00
___________________________x________________________________
1101 CAJA Y BANCOS
1101.02
Fondos Fijos
1101.0201
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
___________________________x________________________________
2105 OBLIGACIONES TESORO PBLICO
2105.01
Gastos Corrientes
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
___________________________x________________________________
9103 VALORES Y GARANTIAS
9103.08
Cheques Girados
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
___________________________x________________________________
op.5
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
___________________________x________________________________
1201 CUENTAS POR COBRAR
1201.03
Venta de Bienes y Servicios Y Derechos Administrativos
1201.0302
1201.98
4302.030107 Matrculas
S/. 200,000.00
S/. 25,000.00
S/. 25,000.00
S/. 175,000.00
S/. 200,000.00
S/. 191,000.00
S/. 9,000.00
1201.98
S/. 200,000.00
S/. 200,000.00
S/. 25,000.00
S/. 25,000.00
S/. 175,000.00
Cuentas Corrientes
S/. 200,000.00
S/. 200,000.00
S/. 200,000.00
Caja M/N
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
8201.0201
S/. 200,000.00
___________________________x________________________________
8301 PRESUPUESTO DE GASTOS
8301.01
Recursos Ordinarios
8301.0101
S/. 7,500.00
S/. 7,500.00
Recursos Ordinarios
S/. 7,500.00
S/. 7,500.00
8401.0101
Recursos Ordinarios
S/. 7,500.00
___________________________x________________________________
9101 CONTRATOS Y COMPROMISOS APROBADOS
911.08
Ordenes de Compra Aprobadas
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
___________________________x________________________________
1301 BIENES Y SUMINISTROS DE FUNCIONAMIENTO
1301.05
Materiales y Utiles
1301.0501
De Oficina
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
2103.010101 Bienes
___________________________x________________________________
2103 CUENTAS POR PAGAR
2103.01
Bienes y Servicios Por Pagar
2103.0101
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
2103.010101 Bienes
2105
2105.01
S/. 7,500.00
Cancelacin de la Factura
___________________________x________________________________
9102 CONTRATOS Y COMPROMISOS POR EL CONTRARIO
9102.08
Ordenes de compra por ejecutar
9101
911.08
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
Recursos Ordinarios
S/. 7,500.00
S/. 7,500.00
8601.0101
Recursos Ordinarios
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
VALORES Y GARANTIAS
Cheques Girados
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
___________________________x________________________________
5301 CONSUMO DE BIENES
5301.05
Materiales y Utiles
5301.0501
S/. 2,500.00
S/. 2,500.00
De Oficina
S/. 2,500.00
S/. 2,500.00
1301.0501
De Oficina
S/. 2,500.00
___________________________x________________________________
8301 PRESUPUESTO DE GASTOS
8301.01
Recursos Ordinarios
S/. 40,000.00
S/. 40,000.00
8301.0101
Recursos Ordinarios
S/. 40,000.00
8401.01
ASIGNACIONES COMPROMETIDAS
Recursos Ordinarios
S/. 40,000.00
8401.0101
Recursos Ordinarios
S/. 40,000.00
8401
___________________________x________________________________
1205 SERVICIOS Y OTROS CONTRATADOS POR ANTICIPADO
1205.04
Anticipo a Contratistas y Proveedores
1205.0401
Contratistas
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
Gastos de Capital
S/. 40,000.00
Recursos Ordinarios
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
8601
EJECUCIN DE GASTOS
8601.01
Recursos Ordinarios
S/. 40,000.00
8601.0101
Recursos Ordinarios
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
Por el cobro
___________________________x________________________________
9104 VALORES Y GARANTIA POR EL CONTRARIO
9104.08
Cheques Girados Por Entregar
9103
9103.08
VALORES Y GARANTIAS
Cheques Girados
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
___________________________x________________________________
8301 PRESUPUESTO DE GASTOS
8301.01
Recursos Ordinarios
8301.0101
S/. 130,800.00
S/. 130,800.00
Recursos Ordinarios
S/. 130,800.00
S/. 130,800.00
8401.0101
Recursos Ordinarios
S/. 130,800.00
Personal Administrativo
S/. 120,000.00
S/. 120,000.00
S/. 120,000.00
S/. 120,000.00
S/. 10,800.00
5103.01
S/. 10,800.00
5103.0101
S/. 10,800.00
Prestaciones de Salud
S/. 10,800.00
S/. 10,800.00
S/. 10,800.00
2101.0302
S/. 15,600.00
S/. 104,400.00
Prestaciones de Salud
S/. 26,400.00
S/. 10,800.00
S/. 10,800.00
S/. 10,800.00
2101.0302
S/. 15,600.00
S/. 104,400.00
S/. 104,400.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
Recursos Ordinarios
S/. 130,800.00
S/. 130,800.00
8601.0101
Recursos Ordinarios
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 7,747,000.00
S/. 7,475,400.00
S/. 130,800.00
S/. 130,800.00
S/. 7,737,000.00
S/. 15,000.00
S/. 7,752,000.00
S/. 15,000.00
S/. 2,000.00
S/. 7,500.00
S/. 2,000.00
HABER
S/. 10,000.00
S/. 165,000.00
S/. 5,000.00
S/. 300.00
S/. 1,200,500.00
S/. 560,000.00
S/. 1,389,700.00
S/. 850,000.00
S/. 1,450,000.00
S/. 300.00
S/. 300.00
S/. 300.00
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
S/. 200,000.00
S/. 200,000.00
S/. 200,000.00
S/. 200,000.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 2,500.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 40,000.00
S/. 130,800.00
S/. 26,400.00
S/. 104,400.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 130,800.00
S/. 7,747,000.00
BALANCE GENERAL
al 31 de enero de 2012
ACTIVO
ACTIVO CORRIENTE
Efectivo y equivalente de efectivo 208,250
Cuentas por Cobrar (Neto)
35,430
Otras Cuentas por Cobrar
10,000
Gastos Pagados por Anticipado
99,692
PASIVO
PASIVO CORRIENTE
OBLIGACIONES TESORO PUBLICO
CUENTAS POR PAGAR
DEPRECIACION ACTIVO FIJO
Total Pasivo Corriente
353,372
ACTIVO NO CORRIENTE
BIENES Y SUMINISTROS DE FUNCIONAM.
70,725
EDIFICIOS Y ESTRUCTURAS
495,500
VEHICULOS, MAQUIN Y OTROS 1'811,200
OTRAS CUENTAS DEL ACTIVO
2'377425
2'730,797
PATRIMONIO
HACIENDA NACIONAL
HACIENDA NACIONAL ADICIONAL
RESULTADOS ACUMULADOS
RESULTADO AL 31-01-2011
ASIVO CORRIENTE
BLIGACIONES TESORO PUBLICO
UENTAS POR PAGAR
EPRECIACION ACTIVO FIJO
ATRIMONIO
ACIENDA NACIONAL
ACIENDA NACIONAL ADICIONAL
SULTADOS ACUMULADOS
SULTADO AL 31-01-2011
4,824
350,243
355067
1'485,500
495,500
175,104
219,626
2'375,730
2'730,797
2511171
ESTADO DE GESTION
Por el Periodo terminado al 31 de enero del 2012
(en nuevos soles)
INGRESOS
Venta de derechos y tasas administrativas
Traspaso y Remesas Corrientes recibidos
Traspaso y Remesas de Capital recibidos
Total Ingresos
COSTOS Y GASTOS
Consumo de Bienes
Remuneraciones
Total Costos y Gastos