Professional Documents
Culture Documents
FechadeImpresion: 13/04/2012
HoradeImpresion: 18:56:49
PginaNmero: 1de4
EJECUCIONPRESUPUESTARIABRUTA
PRESUPUESTODEGASTOSCONSOLIDADO(TOTALEJECUTADO)
Cod.Rep.:RGEC02R
Procesadodel1deEnerode2011al31deDiciembrede2011
ExpresadoenBolivianos
CONSOLIDADO
PRESUPUESTO
Gasto
Descripcin
COMPROMISO
DEVENGADO
PAGADO
Inicial
Traspasos/Modif.
TotalActual
Compromiso
Acumulado
Saldo
Devengado
Acumulado
Saldo
Pagado
Saldo
10000 SERVICIOSPERSON
358,234.00
30,849.07
389,083.07
382,362.23
382,362.23
6,720.84
382,362.23
382,362.23
6,720.84
382,362.23
0.00
11000 EmpleadosPermanentes
302,900.00
7,000.00
309,900.00
308,687.93
308,687.93
1,212.07
308,687.93
308,687.93
1,212.07
308,687.93
0.00
23,300.00
7,000.00
30,300.00
29,087.93
29,087.93
1,212.07
29,087.93
29,087.93
1,212.07
29,087.93
0.00
11700 Sueldos
116,400.00
0.00
116,400.00
116,400.00
116,400.00
0.00
116,400.00
116,400.00
0.00
116,400.00
0.00
11800 Dietas
163,200.00
0.00
163,200.00
163,200.00
163,200.00
0.00
163,200.00
163,200.00
0.00
163,200.00
0.00
11820 OtrasDietas
163,200.00
0.00
163,200.00
163,200.00
163,200.00
0.00
163,200.00
163,200.00
0.00
163,200.00
0.00
17,000.00
15,461.07
32,461.07
26,953.20
26,953.20
5,507.87
26,953.20
26,953.20
5,507.87
26,953.20
0.00
12100 PersonalEventual
17,000.00
15,461.07
32,461.07
26,953.20
26,953.20
5,507.87
26,953.20
26,953.20
5,507.87
26,953.20
0.00
13000 PrevisinSocial
38,334.00
8,388.00
46,722.00
46,721.10
46,721.10
0.90
46,721.10
46,721.10
0.90
46,721.10
0.00
32,742.00
8,388.00
41,130.00
41,129.10
41,129.10
0.90
41,129.10
41,129.10
0.90
41,129.10
0.00
27,960.00
0.00
27,960.00
27,960.00
27,960.00
0.00
27,960.00
27,960.00
0.00
27,960.00
0.00
4,782.00
0.00
4,782.00
4,781.10
4,781.10
0.90
4,781.10
4,781.10
0.90
4,781.10
0.00
0.00
8,388.00
8,388.00
8,388.00
8,388.00
0.00
8,388.00
8,388.00
0.00
8,388.00
0.00
0.00
8,388.00
8,388.00
8,388.00
8,388.00
0.00
8,388.00
8,388.00
0.00
8,388.00
0.00
5,592.00
0.00
5,592.00
5,592.00
5,592.00
0.00
5,592.00
5,592.00
0.00
5,592.00
0.00
149,267.00
796,207.07
945,474.07
475,405.74
475,405.74
470,068.33
475,405.74
475,405.74
470,068.33
475,405.74
0.00
21000 ServiciosBsicos
0.00
22,387.43
22,387.43
18,778.28
18,778.28
3,609.15
18,778.28
18,778.28
3,609.15
18,778.28
0.00
21200 EnergaElctrica
0.00
20,696.43
20,696.43
17,088.05
17,088.05
3,608.38
17,088.05
17,088.05
3,608.38
17,088.05
0.00
21300 Agua
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21400 Telefonia
0.00
1,691.00
1,691.00
1,690.23
1,690.23
0.77
1,690.23
1,690.23
0.77
1,690.23
0.00
0.00
18,086.52
18,086.52
12,256.00
12,256.00
5,830.52
12,256.00
12,256.00
5,830.52
12,256.00
0.00
22100 Pasajes
0.00
115.00
115.00
115.00
115.00
0.00
115.00
115.00
0.00
115.00
0.00
0.00
115.00
115.00
115.00
115.00
0.00
115.00
115.00
0.00
115.00
0.00
22200 Viticos
0.00
510.00
510.00
510.00
510.00
0.00
510.00
510.00
0.00
510.00
0.00
0.00
510.00
510.00
510.00
510.00
0.00
510.00
510.00
0.00
510.00
0.00
22600 TransportedePersonal
0.00
17,461.52
17,461.52
11,631.00
11,631.00
5,830.52
11,631.00
11,631.00
5,830.52
11,631.00
0.00
23000 Alquileres
0.00
14,749.81
14,749.81
14,646.00
14,646.00
103.81
14,646.00
14,646.00
103.81
14,646.00
0.00
23100 AlquilerdeEdificios
0.00
6,750.00
6,750.00
6,750.00
6,750.00
0.00
6,750.00
6,750.00
0.00
6,750.00
0.00
23400 OtrosAlquileres
0.00
7,999.81
7,999.81
7,896.00
7,896.00
103.81
7,896.00
7,896.00
103.81
7,896.00
0.00
24000 Instalacin,Mantenimi
0.00
127,132.27
127,132.27
81,282.00
81,282.00
45,850.27
81,282.00
81,282.00
45,850.27
81,282.00
0.00
0.00
80,516.27
80,516.27
47,024.00
47,024.00
33,492.27
47,024.00
47,024.00
33,492.27
47,024.00
0.00
0.00
34,068.00
34,068.00
25,322.00
25,322.00
8,746.00
25,322.00
25,322.00
8,746.00
25,322.00
0.00
0.00
46,448.27
46,448.27
21,702.00
21,702.00
24,746.27
21,702.00
21,702.00
24,746.27
21,702.00
0.00
0.00
20,000.00
20,000.00
12,426.00
12,426.00
7,574.00
12,426.00
12,426.00
7,574.00
12,426.00
0.00
24300 OtrosGastosporConc
0.00
26,616.00
26,616.00
21,832.00
21,832.00
4,784.00
21,832.00
21,832.00
4,784.00
21,832.00
0.00
128,267.00
553,038.04
681,305.04
326,661.29
326,661.29
354,643.75
326,661.29
326,661.29
354,643.75
326,661.29
0.00
128,267.00
113,853.20
242,120.20
58,828.02
58,828.02
183,292.18
58,828.02
58,828.02
183,292.18
58,828.02
0.00
25110 GastosdelSegurodeS
0.00
68,488.00
68,488.00
15,199.22
15,199.22
53,288.78
15,199.22
15,199.22
53,288.78
15,199.22
0.00
128,267.00
45,365.20
173,632.20
43,628.80
43,628.80
130,003.40
43,628.80
43,628.80
130,003.40
43,628.80
0.00
0.00
314,686.00
314,686.00
218,008.00
218,008.00
96,678.00
218,008.00
218,008.00
96,678.00
218,008.00
0.00
11400 Aguinaldos
C:\SWP2011\DATA\
1242GMMUNICIPALIDADDECHARAA
FechadeImpresion: 13/04/2012
HoradeImpresion: 18:56:49
PginaNmero: 2de4
EJECUCIONPRESUPUESTARIABRUTA
PRESUPUESTODEGASTOSCONSOLIDADO(TOTALEJECUTADO)
Cod.Rep.:RGEC02R
Procesadodel1deEnerode2011al31deDiciembrede2011
ExpresadoenBolivianos
CONSOLIDADO
PRESUPUESTO
Gasto
Descripcin
COMPROMISO
DEVENGADO
PAGADO
Inicial
Traspasos/Modif.
TotalActual
Compromiso
Acumulado
Saldo
Devengado
Acumulado
Saldo
Pagado
Saldo
0.00
159,160.00
159,160.00
72,164.00
72,164.00
86,996.00
72,164.00
72,164.00
86,996.00
72,164.00
0.00
25220 ConsultoresdeLnea
0.00
82,226.00
82,226.00
81,264.00
81,264.00
962.00
81,264.00
81,264.00
962.00
81,264.00
0.00
25230 AuditoriasExternas
0.00
73,300.00
73,300.00
64,580.00
64,580.00
8,720.00
64,580.00
64,580.00
8,720.00
64,580.00
0.00
0.00
11,395.18
11,395.18
11,163.22
11,163.22
231.96
11,163.22
11,163.22
231.96
11,163.22
0.00
25500 Publicidad
0.00
390.00
390.00
390.00
390.00
0.00
390.00
390.00
0.00
390.00
0.00
0.00
17,947.00
17,947.00
8,587.30
8,587.30
9,359.70
8,587.30
8,587.30
9,359.70
8,587.30
0.00
25700 CapacitacindelPersonal
0.00
45,000.00
45,000.00
9,458.75
9,458.75
35,541.25
9,458.75
9,458.75
35,541.25
9,458.75
0.00
25900 ServiciosManuales
0.00
49,766.66
49,766.66
20,226.00
20,226.00
29,540.66
20,226.00
20,226.00
29,540.66
20,226.00
0.00
21,000.00
60,813.00
81,813.00
21,782.17
21,782.17
60,030.83
21,782.17
21,782.17
60,030.83
21,782.17
0.00
0.00
7,100.00
7,100.00
7,100.00
7,100.00
0.00
7,100.00
7,100.00
0.00
7,100.00
0.00
21,000.00
53,713.00
74,713.00
14,682.17
14,682.17
60,030.83
14,682.17
14,682.17
60,030.83
14,682.17
0.00
26990 Otros
21,000.00
53,713.00
74,713.00
14,682.17
14,682.17
60,030.83
14,682.17
14,682.17
60,030.83
14,682.17
0.00
19,875.00
809,507.43
829,382.43
292,637.72
292,637.72
536,744.71
292,637.72
292,637.72
536,744.71
292,637.72
0.00
0.00
221,631.00
221,631.00
58,437.80
58,437.80
163,193.20
58,437.80
58,437.80
163,193.20
58,437.80
0.00
0.00
188,631.00
188,631.00
47,877.80
47,877.80
140,753.20
47,877.80
47,877.80
140,753.20
47,877.80
0.00
0.00
27,845.00
27,845.00
6,958.80
6,958.80
20,886.20
6,958.80
6,958.80
20,886.20
6,958.80
0.00
0.00
20,786.00
20,786.00
10,829.00
10,829.00
9,957.00
10,829.00
10,829.00
9,957.00
10,829.00
0.00
31130 DesayunoEscolar
0.00
140,000.00
140,000.00
30,090.00
30,090.00
109,910.00
30,090.00
30,090.00
109,910.00
30,090.00
0.00
0.00
33,000.00
33,000.00
10,560.00
10,560.00
22,440.00
10,560.00
10,560.00
22,440.00
10,560.00
0.00
0.00
10,393.82
10,393.82
9,238.00
9,238.00
1,155.82
9,238.00
9,238.00
1,155.82
9,238.00
0.00
32100 Papel
0.00
10,393.82
10,393.82
9,238.00
9,238.00
1,155.82
9,238.00
9,238.00
1,155.82
9,238.00
0.00
33000 TextilesyVestuario
0.00
5,340.00
5,340.00
2,643.20
2,643.20
2,696.80
2,643.20
2,643.20
2,696.80
2,643.20
0.00
33200 ConfeccionesTextiles
0.00
3,840.00
3,840.00
2,240.00
2,240.00
1,600.00
2,240.00
2,240.00
1,600.00
2,240.00
0.00
33300 PrendasdeVestir
0.00
1,366.80
1,366.80
270.00
270.00
1,096.80
270.00
270.00
1,096.80
270.00
0.00
33400 Calzados
0.00
133.20
133.20
133.20
133.20
0.00
133.20
133.20
0.00
133.20
0.00
34000 Combustibles,Prod,Qu
0.00
469,471.32
469,471.32
164,763.03
164,763.03
304,708.29
164,763.03
164,763.03
304,708.29
164,763.03
0.00
34100 Combustibles,Lubrica
0.00
74,697.68
74,697.68
17,448.53
17,448.53
57,249.15
17,448.53
17,448.53
57,249.15
17,448.53
0.00
34110 Combustibles,Lubrica
0.00
74,697.68
74,697.68
17,448.53
17,448.53
57,249.15
17,448.53
17,448.53
57,249.15
17,448.53
0.00
0.00
12,971.52
12,971.52
6,873.50
6,873.50
6,098.02
6,873.50
6,873.50
6,098.02
6,873.50
0.00
34300 LlantasyNeumticos
0.00
16,000.00
16,000.00
2,570.00
2,570.00
13,430.00
2,570.00
2,570.00
13,430.00
2,570.00
0.00
34400 ProductosdeCueroy
0.00
500.00
500.00
272.00
272.00
228.00
272.00
272.00
228.00
272.00
0.00
0.00
276,417.12
276,417.12
100,936.00
100,936.00
175,481.12
100,936.00
100,936.00
175,481.12
100,936.00
0.00
34600 ProductosMetlicos
0.00
71,685.00
71,685.00
25,084.00
25,084.00
46,601.00
25,084.00
25,084.00
46,601.00
25,084.00
0.00
34800 HerramientasMenores
0.00
17,200.00
17,200.00
11,579.00
11,579.00
5,621.00
11,579.00
11,579.00
5,621.00
11,579.00
0.00
19,875.00
102,671.29
122,546.29
57,555.69
57,555.69
64,990.60
57,555.69
57,555.69
64,990.60
57,555.69
0.00
39100 MaterialdeLimpieza
0.00
15,530.60
15,530.60
2,980.80
2,980.80
12,549.80
2,980.80
2,980.80
12,549.80
2,980.80
0.00
0.00
26,130.00
26,130.00
13,149.00
13,149.00
12,981.00
13,149.00
13,149.00
12,981.00
13,149.00
0.00
0.00
15,992.00
15,992.00
10,583.20
10,583.20
5,408.80
10,583.20
10,583.20
5,408.80
10,583.20
0.00
0.00
11,709.50
11,709.50
8,709.50
8,709.50
3,000.00
8,709.50
8,709.50
3,000.00
8,709.50
0.00
0.00
18,618.00
18,618.00
17,567.00
17,567.00
1,051.00
17,567.00
17,567.00
1,051.00
17,567.00
0.00
39000 ProductosVarios
Sincon2011,V.5.0.4
C:\SWP2011\DATA\
1242GMMUNICIPALIDADDECHARAA
FechadeImpresion: 13/04/2012
HoradeImpresion: 18:56:49
PginaNmero: 3de4
EJECUCIONPRESUPUESTARIABRUTA
PRESUPUESTODEGASTOSCONSOLIDADO(TOTALEJECUTADO)
Cod.Rep.:RGEC02R
Procesadodel1deEnerode2011al31deDiciembrede2011
ExpresadoenBolivianos
CONSOLIDADO
PRESUPUESTO
Gasto
Descripcin
COMPROMISO
DEVENGADO
PAGADO
Inicial
Traspasos/Modif.
TotalActual
Compromiso
Acumulado
Saldo
Devengado
Acumulado
Saldo
Pagado
Saldo
19,875.00
14,691.19
34,566.19
4,566.19
4,566.19
30,000.00
4,566.19
4,566.19
30,000.00
4,566.19
0.00
19,875.00
14,691.19
34,566.19
4,566.19
4,566.19
30,000.00
4,566.19
4,566.19
30,000.00
4,566.19
0.00
40000 ACTIVOSREALES
682,206.00
1,518,888.84
2,201,094.84
762,997.47
762,997.47
1,438,097.37
762,997.47
762,997.47
1,438,097.37
762,997.47
0.00
42000 Construcciones
682,206.00
1,244,980.97
1,927,186.97
690,224.35
690,224.35
1,236,962.62
690,224.35
690,224.35
1,236,962.62
690,224.35
0.00
570,069.00
698,059.91
1,268,128.91
573,943.49
573,943.49
694,185.42
573,943.49
573,943.49
694,185.42
573,943.49
0.00
547,530.00
702,293.91
1,249,823.91
573,943.49
573,943.49
675,880.42
573,943.49
573,943.49
675,880.42
573,943.49
0.00
22,539.00
4,234.00
18,305.00
0.00
0.00
18,305.00
0.00
0.00
18,305.00
0.00
0.00
112,137.00
546,921.06
659,058.06
116,280.86
116,280.86
542,777.20
116,280.86
116,280.86
542,777.20
116,280.86
0.00
103,298.00
546,921.06
650,219.06
116,280.86
116,280.86
533,938.20
116,280.86
116,280.86
533,938.20
116,280.86
0.00
8,839.00
0.00
8,839.00
0.00
0.00
8,839.00
0.00
0.00
8,839.00
0.00
0.00
43000 MaquinariayEquipo
0.00
115,117.87
115,117.87
72,773.12
72,773.12
42,344.75
72,773.12
72,773.12
42,344.75
72,773.12
0.00
0.00
72,064.00
72,064.00
51,305.00
51,305.00
20,759.00
51,305.00
51,305.00
20,759.00
51,305.00
0.00
0.00
16,846.00
16,846.00
15,846.00
15,846.00
1,000.00
15,846.00
15,846.00
1,000.00
15,846.00
0.00
43120 EquipodeComputacin
0.00
55,218.00
55,218.00
35,459.00
35,459.00
19,759.00
35,459.00
35,459.00
19,759.00
35,459.00
0.00
0.00
15,693.90
15,693.90
13,153.12
13,153.12
2,540.78
13,153.12
13,153.12
2,540.78
13,153.12
0.00
0.00
1,160.00
1,160.00
1,160.00
1,160.00
0.00
1,160.00
1,160.00
0.00
1,160.00
0.00
0.00
1,160.00
1,160.00
1,160.00
1,160.00
0.00
1,160.00
1,160.00
0.00
1,160.00
0.00
0.00
22,024.97
22,024.97
2,980.00
2,980.00
19,044.97
2,980.00
2,980.00
19,044.97
2,980.00
0.00
0.00
4,175.00
4,175.00
4,175.00
4,175.00
0.00
4,175.00
4,175.00
0.00
4,175.00
0.00
0.00
158,790.00
158,790.00
0.00
0.00
158,790.00
0.00
0.00
158,790.00
0.00
0.00
0.00
64,000.00
64,000.00
0.00
0.00
64,000.00
0.00
0.00
64,000.00
0.00
0.00
0.00
64,000.00
64,000.00
0.00
0.00
64,000.00
0.00
0.00
64,000.00
0.00
0.00
0.00
94,790.00
94,790.00
0.00
0.00
94,790.00
0.00
0.00
94,790.00
0.00
0.00
0.00
94,790.00
94,790.00
0.00
0.00
94,790.00
0.00
0.00
94,790.00
0.00
0.00
0.00
15,100.00
15,100.00
15,100.00
15,100.00
0.00
15,100.00
15,100.00
0.00
15,100.00
0.00
0.00
15,100.00
15,100.00
15,100.00
15,100.00
0.00
15,100.00
15,100.00
0.00
15,100.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15,100.00
15,100.00
15,100.00
15,100.00
0.00
15,100.00
15,100.00
0.00
15,100.00
0.00
116,881.00
41,755.67
158,636.67
158,444.92
158,444.92
191.75
158,444.92
158,444.92
191.75
158,444.92
0.00
12,827.00
12,370.67
25,197.67
25,197.67
25,197.67
0.00
25,197.67
25,197.67
0.00
25,197.67
0.00
12,827.00
12,370.67
25,197.67
25,197.67
25,197.67
0.00
25,197.67
25,197.67
0.00
25,197.67
0.00
0.00
1,282.67
1,282.67
1,282.67
1,282.67
0.00
1,282.67
1,282.67
0.00
1,282.67
0.00
71620 AComitesdeVigilancia
12,827.00
11,088.00
23,915.00
23,915.00
23,915.00
0.00
23,915.00
23,915.00
0.00
23,915.00
0.00
104,054.00
29,385.00
133,439.00
133,247.25
133,247.25
191.75
133,247.25
133,247.25
191.75
133,247.25
0.00
104,054.00
29,385.00
133,439.00
133,247.25
133,247.25
191.75
133,247.25
133,247.25
191.75
133,247.25
0.00
90000 OTROSGASTOS
1,589,835.00
1,133,533.00
456,302.00
0.00
0.00
456,302.00
0.00
0.00
456,302.00
0.00
0.00
1,589,835.00
1,133,533.00
456,302.00
0.00
0.00
456,302.00
0.00
0.00
456,302.00
0.00
0.00
1,589,835.00
1,133,533.00
456,302.00
0.00
0.00
456,302.00
0.00
0.00
456,302.00
0.00
0.00
70000 TRANSFERENCIAS
Sincon2011,V.5.0.4
C:\SWP2011\DATA\
1242GMMUNICIPALIDADDECHARAA
FechadeImpresion: 13/04/2012
HoradeImpresion: 18:56:49
PginaNmero: 4de4
EJECUCIONPRESUPUESTARIABRUTA
PRESUPUESTODEGASTOSCONSOLIDADO(TOTALEJECUTADO)
Cod.Rep.:RGEC02R
Procesadodel1deEnerode2011al31deDiciembrede2011
ExpresadoenBolivianos
CONSOLIDADO
PRESUPUESTO
Gasto
Descripcin
TOTALES DE LA
Sincon2011,V.5.0.4
COMPROMISO
DEVENGADO
PAGADO
Inicial
Traspasos/Modif.
TotalActual
Compromiso
Acumulado
Saldo
Devengado
Acumulado
Saldo
Pagado
Saldo
2,916,298.00
2,078,775.08
4,995,073.08
2,086,948.08
2,086,948.08
2,908,125.00
2,086,948.08
2,086,948.08
2,908,125.00
2,086,948.08
0.00
C:\SWP2011\DATA\