control presupuestario enero - junio...

10
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

Upload: others

Post on 06-Jun-2020

13 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!"#$%&#'(%)*&#*+,'$#-,*&#*.%'%$/",$

!"#$%$&$'()*+%'"*,(-.(/*-%'(0(1.,.2%#%3"(-.,(4.56

!0123!31245 !0123!31245

61 .56787+965

9!104309 0!1*:05;*<<=>?<@= 0!1*:05;*<<A>?<@= 0!1*:05;*<B@>?<@= 7:C01252

+;!;7 831:41*61*87:9:+79.71:45 7:C01252 29D65*E9D9:+; 29D65*E9D9:+; 29D65*E9D9:+; F!7.G

<H 01+30252**6701+4;01+936; ?IJJ?I<<< K<<I<<< ?I=<?IJJA B@KIL=? BILK@I?AH

(7(((((((((((((((((((((!"85.#'#((45.#&9&.#$*5%'# :;<<:;=== :;<<:;===

(7>?(((((((((((((((((@."$*((-.(A%.".#(0(B.52%+%'#(0((C.5.+D'#(E-F> :;<<:;=== :;<<:;===

(7>?>?((((((((((((((@."$*((-.(B.52%+%'# :;<<:;=== :;<<:;===

(7>?>?>:(((((((((((B.52%+%'(-.(15*"#9'5$.(0(G'F&"%+*+%'".# :;<<:;=== :;<<:;===

(7>?>?>:>:((((((((B.52%+%'(-.(G'F&"%+*+%'".# :;<<:;=== :;<<:;===

(7>?>?>:>:>?(((((B.52%+%'#(4&H,%+%$*5%'#(0(-.(/*-%'-%I&#%'" :;<<:;=== :;<<:;===

(7((((((((((((((((((((((!"85.#'#((45.#&9&.#$*5%'# = J==;=== :;?=:;<<K L7J;M?: ?;<7N;:KN

(7>N(((((((((((((((((((B*,-'#((-.(A*,*"+. = J==;=== :;?=:;<<K L7J;M?: ?;<7N;:KN

(7>N>7(((((((((((((((((B*,-'#((-.(A*,*"+. = J==;=== :;?=:;<<K L7J;M?: ?;<7N;:KN

(7>N>7>7((((((((((((((B*,-'#((-.(A*,*"+. = J==;=== :;?=:;<<K L7J;M?: ?;<7N;:KN

(7>N>7>7>7((((((((((((B*,-'#((-.(A*,*"+. = J==;=== :;?=:;<<K L7J;M?: ?;<7N;:KN

(7>N>7>7>7>7(((((((((B*,-'#((-.(A*,*"+. = J==;=== :;?=:;<<K L7J;M?: ?;<7N;:KN

4549D**C1:109D********2M; ?IJJ?I<<< K<<I<<< ?I=<?IJJA B@KIL=? BILK@I?AH

*1:105*>**N3:75****?<@=.56787+9+75:12****!0123!312490792

.90+5**!0123!31249D**61**7:C01252**61D*7:2474345*:9+75:9D*61*09675*O**O*41D1P7275:**9**:7P1D****61**12!1+787+9*61**7:C01252

1

Page 2: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!"#$%&#'(%)*&#+*,-'$#.-*&#*/%'%$0"-$

!"#$%$&$'()*+%'"*,(-.(/*-%'(0(1.,.2%#%3"(-.,(4.56

!1234!42356 !1234!42356

72 8935854,869:;

RPE NRO. 003 RPE NRO. 007 RPE NRO. 051 ,1278563 :94;:,86923 /678<8,:76

G.G <42952*72*<89:9,8:/= :!21541: SALDO BALANC. SALDO BALANC. SALDO BALANC. >!8/?(

00 12,41363**61789:1863 @ABCDEB@AC FBF@ABGHH IFBF@ABGHH @ABCDEB@AC

FHHE**:((%-'#$*,#'0")+#$ EABHFHBGJK ABHFEBDGD IAD@BGDJ EFBDEGBDEJ

J=E(4.5#'"*,(0(78,%9*+%'".#(:'+%*,.# ;<=>?<>@; ?>><?;? A?<=== B<@C><BD@

J=C((E%.".#((0(:.52%+%'# ?<B;><>@> ><;@=<FBG ADDG<@>G @F<?@;<@;>

J=D*(H-I&%#%+%'"(-.(H+$%2'#("'(J%"*"+%.5'# F @<;DD<;GG F @<;DD<;GGFHHJ**:$%L')(%-'#$*!"#$MNM#$0)+#$*OM#*'-*"#$M+0)'*#'*!"-&M(0-$

DHBJ@EBCJA GBKKCB@AG IFBGH@BFCK AAB@G@BEGE

J=E(4.5#'"*,(0(78,%9*+%'".#(:'+%*,.# @F<FB@<B?C @<@BB<?=F A@@=<?DG @@<@=D<BDD

J=C((E%.".#((0(:.52%+%'# >=<FGG<=?? ><F;B<DBB A;<FFF<F== @G<@;;<G=>

J=D*(H-I&%#%+%'"(-.(H+$%2'#("'(J%"*"+%.5'# >B<@FF<@D= @<;=?<=CB A=<>GC<FC; >D<CCC<CDC

09 12,41363**7812,5:/2952*12,:47:763 JBGGJBHHH DHHBHHH JBCHJBGG@ AEDBKCJ ABKAGBCEF IABKAGBCEF ABKDEBJ@F

FHHE**:((%-'#$*,#'0")+#$ EBEJHBHHH EHHBHHH EEDB@FK IDHHBCH@ @CDBGFE

J=C((E%.".#((0(:.52%+%'# B>F<FFF @FF<FFF ?B<?F> ACFF<=G= DFB<CFG

J=A*(7$5'#(K*#$'# CFF<FFF F A@B@<@;C >>?<?=;

J=D*(H-I&%#%+%'"(-.(H+$%2'#("'(J%"*"+%.5'# F >?<GG; A>?<BDF >C;FHHJ**:$%L')(%-'#$*!"#$MNM#$0)+#$*OM#*'-*"#$M+0)'*#'*!"-&M(0-$

EBCJJBHHH AHHBHHH JBCHJBGG@ AEDBKCJ AB@C@BAJE IABJAGBHEJ ABEJGB@KK

J=C((E%.".#((0(:.52%+%'# G>><FFF =FF<FFF D@;<?=> ;??<>D; A=BD<;;D ><FD@<C>=

J=A*(7$5'#(K*#$'# F @B@<@BC A@F @B@<@;C

J=D*(H-I&%#%+%'"(-.(H+$%2'#("'(J%"*"+%.5'# CFF<FFF >FF<FFF ><=F><CCB C<?B?<FG@ AC<?B?<==B ><GF><>F@

565:;**P2921:;****3Q= @@BKHCB@AC DHHBHHH JBCHJBGG@ AEDBKCJ EABKJFB@EF IEABKJFB@EF KEBJJCBHCJ

/678<8,:,86923****!1234!4235:18:3

:**98R2;*8935854,869:; 98R2;*<49,869:;*!16P=

:**98R2;***<42952**72**<89:9,8:/8295629216**I***S4986***JHEC

/:1,6**;2P:;**72*P:3563**!61**,:52P618:**T**!16P1:/:*!1234!4235:;**72;**!;82P6*EEDU*815!

1 1

1

Page 3: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!"#$%&#'(%)*&#+**,-'$#.-*&#*/%'%$0"-$

!"#$%$&$'()*+%'"*,(-.(/*-%'(0(1.,.2%#%3"(-.,(4.56

!1234!42356 !1234!42356

72 8935854,869:;

RPE NRO. 003 RPE NRO. 007 RPE NRO. 051 ,1278563 :94;:,86923 /678<8,:76G.G <42952*72*<89:9,8:/= :!21541: SALDO BALANC. SALDO BALANC. SALDO BALANC. >!8/?

(

00 12,41363**61789:1863 @ABCDEB@AC FBF@ABGHH IFBF@ABGHH @ABCDEB@AC

2.1 4.5#'"*,(0(78,%9*+%'".#(:'+%*,.# ;<=>??=??? @=???=<AB C;@@=;A@ ;B=@DB=E?<

2.3 F%.".#((0(:.52%+%'# G;=B<;=<?? >=<B?=<E< C<=EEA=;<@ @A=ABG=?A>

2.6 H-I&%#%+%'"(-.(H+$%2'#("'(J%"*"+%.5'# @D=;??=;EG G=@A>=?>< CG=@A>=?>< @D=;??=;EG

09 12,41363**7812,5:/2952*12,:47:763 JBGGJBHHH DHHBHHH JBCHJBGG@ AEDBKCJ ABKAGBCEF IABKAGBCEF ABKDEBJ@F

2.3 F%.".#((0(:.52%+%'# ;=<>@=??? >??=??? E;<=BG@ DD<=?EB CDD<=?EB @=EEB=BG@

2.5 7$5'#(K*#$'# >??=??? ;D;=;D> C;D;=;D> >??=???

2.6 H-I&%#%+%'"(-.(H+$%2'#("'(J%"*"+%.5'# >??=??? @??=??? @=G?@=>>D >=A?D=?BD C>=A?D=?BD @=A?@=>>D

565:;**L2921:;****3M= @@BKHCB@AC DHHBHHH JBCHJBGG@ AEDBKCJ EABKJFB@EF IEABKJFB@EF KEBJJCBHCJ

!1234!42356 !1234!42356

72 8935854,869:;

RPE NRO. 003 RPE NRO. 007 RPE NRO. 051 ,1278563 :94;:,86923 /678<8,:76

G.G 567:*<42952**72*<89:9,8:/82956 :!21541: SALDO BALANC. SALDO BALANC. SALDO BALANC. >!8/?(

2.1 4.5#'"*,(0(78,%9*+%'".#(:'+%*,.# ;<=>??=??? @=???=<AB C;@@=;A@ ;B=@DB=E?<

2.3 F%.".#((0(:.52%+%'# GG=E?G=<?? >??=??? E;<=BG@ E=>E<=D;> CD=GGE=@@? G@=E>;=A@<

2.5 7$5'#(K*#$'# >??=??? ;D;=;D> C;D;=;D> >??=???

2.6 H-I&%#%+%'"(-.(H+$%2'#("'(J%"*"+%.5'# @D=E??=;EG @??=??? @=G?@=>>D B=@?;=;GG CB=@?;=;GG G?=??@=<??

565:;**L2921:;****3M= @@BKHCB@AC DHHBHHH JBCHJBGG@ AEDBKCJ EABKJFB@EF IEABKJFB@EF KEBJJCBHCJ

:**98N2;*8935854,869:; 98N2;*<49,869:;*!16L=

/678<8,:,86923****!1234!4235:18:3

:**98N2;*8935854,869:; 98N2;*<49,869:;*!16L=

/:1,6**;2L:;*72**L:3563*72;*893585456*9:,869:;*72*1:786*O*52;2N83869*72;*!214!61*****<42952**72**<89:9,8:/82956

29216**I***P4986****JHEC/678<8,:,86923****!1234!4235:18:3

1 1 1 1

Page 4: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!!"#$%&'$()&*!!'$+!),(%$-,!'$!!.&(&%/#,%

!!!!!!!!"#$%&%'%(!)*+&(#*,!-.!/*-&(!0!1.,.2&$&3#!-.,!4.56

TOTALCODIGO DENOMINACION PIM ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE INGRESOS

RECURSOS DIRECTAMENTE RECAUDADOS 5,861,279 3,175,450.36 297,188.72 367,586.25 372,135.02 742,455.56 74,757.55 0.00 0.00 0.00 0.00 0.00 0.00 5,029,573.46

1 INGRESOS PRESUPUESTARIOS 5,861,279 3,175,450.36 297,188.72 367,586.25 372,135.02 742,455.56 74,757.55 0.00 0.00 0.00 0.00 0.00 0.00 5,029,573.46

01210131014 7.#%*!!-.!8*$.$!9&+&%*+&(#!4':,&+*+&3# ;<== >?<>@ =<== ;<== =<== =<== =<== =<== =<== =<== =<== =<== 48.32

0121410510100 A++.$(!*!,*!&#B(5C*+&(#!D':,&+* =<@? =<E? =<== F<GG HHG<E@ =<== =<== =<== =<== =<== =<== =<== 122.62

01212141410 I.52&+&(!1.,.B(#&+(!!J*K ;;<G? =<== F><=F =<== =<== =<== =<== =<== =<== =<== =<== =<== 118.54

01212141412 I.52&+&(!4':,&+&%*5&($!0!-.!/*-&(-&B'$&(# @LGG@L=== @H@L?GM<F@ @EGL@EM<E> @;MLF@@<GH >F@LHFH<H@ @=>LFFE<G= M>L??H<?F =<== =<== =<== =<== =<== =<== 1,404,480.34

01212161010 N-&B&+&($!!.!"#$%*,*+&(#.$ HL@@M<?F HL@G@<>= HL@G?<;= HL@GM<;M HL@M><== =<== =<== =<== =<== =<== =<== =<== 6,239.23

01212131417 I.52&+&($!!-.!4':,&+&-*-!.!"CD5.$&3# @MLMH?<GG ;H<F; MML?;;<;? @MF<E= H?L>M;<;@ =<== =<== =<== =<== =<== =<== =<== 124,278.09

01212131413 I.52&+&($!!*!1.5+.5($ =<== =<== =<== =<== =<== ?M;<FE =<== =<== =<== =<== =<== =<== 875.69

01610101010 "#%.5.$.$!D(5!!-.D($&%(!-&$%&#%($! =<== =<== ;;F<HG @F;<@@ =<== =<== =<== =<== =<== =<== =<== =<== 821.36

016101012133 O%5($!"#P5.$($ Q@HE<F> Q>M=<F? QGFM<;; Q@LM=;<@H QM;=<EE =<== =<== =<== =<== =<== =<== =<== -4,514.06

016101018133 O%5($!"#%.5.$.$ =<== =<== =<== HH<?G =<== =<== =<== =<== =<== =<== =<== =<== 11.84

016101412133 R%&,&-*-.$!!-.!(%5*$!.CD5.$*$ =<== =<== =<== FLMHE<=? =<== =<== =<== =<== =<== =<== =<== =<== 6,719.08

01614141012 NS.+'+&(#!-.!P*5*#%&* =<== HG<;= =<== HL?;=<== =<== =<== =<== =<== =<== =<== =<== =<== 1,864.50

016161018133 O%5($!&#P5.$($!-&2.5$($ =<== =<== =<== F;F<>@ HL>HE<@G =<== =<== =<== =<== =<== =<== =<== 1,975.56

01310101010 I*,-(!-.!8*,*#+. >LGHEL@ME @LE>>L?H;<>H HLEH><M@ >=LM=?<HH HLFG=<MG ;H?LG;G<GM =<== =<== =<== =<== =<== =<== =<== 3,486,532.35

TOTAL RDR S/. 5,861,279 3,175,450.36 297,188.72 367,586.25 372,135.02 742,455.56 74,757.55 0.00 0.00 0.00 0.00 0.00 0.00 5,029,573.46

RECAUDACION MENSUAL

#$%9.$(!'$!#$)*9'*)&,(!'$!!!&(:#$%,%!!!$($#,!;!!!-9(&,!!!4502

Page 5: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

PRESIDENCIA DEL CONSEJO DE MINISTROS

CODIGO DENOMINACIONIEI (PIA)

(4)=(3)/(1)IEI (PIM)

(5)=(3)/(2)

RECURSOS DIRECTAMENTE RECAUDADOS 2,442,000 5,861,279 5,029,573.46 205.96% 85.81%1 INGRESOS PRESUPUESTARIOS 2,442,000 5,861,279 5,029,573.46 205.96% 85.81%

!"#"!"$"!"% !"#$%&&'"&(%)")&*+,+$%,+-#&./01+,%,+2# 48.32 0.00% 0.00%

!"#"%"!&"!"!! 3,,")-&%&1%&+#4-56%,+-#&7/01+,% 122.62 0.00% 0.00%

!"#"#"%"%"! 8"59+,+-&:"1"4-#+,-&&;%< 118.54 0.00% 0.00%

!"#"#"%"%"# 8"59+,+-&./01+,+$%5+-)&=&'"&>%'+-'+4/)+-# 2,442,000 2,442,000 1,404,480.34 57.51% 57.51%

!"#"#"'"!"! ?'+4+,+-)&&"&@#)$%1%,+-#") 6,239.23 0.00% 0.00%

!"#"#"$"%"( 8"59+,+-)&&'"&./01+,+'%'&"&@675")+2# 124,278.09 0.00% 0.00%

!"#"#"$"%"$ 8"59+,+-)&&%&:"5,"5-) 875.69 0.00% 0.00%

!"'"!"!"!"! @#$"5")")&7-5&&'"7-)+$-&'+)$+#$-)& 0 0 821.36 0.00% 0.00%

!"'"!"!"#"$$ A$5-)&@#B5")-) 0 0 -4,514.06 0.00% 0.00%

!"'"!"!")"$$ A$5-)&@#$"5")") 0 0 11.84 0.00% 0.00%

!"'"!"%"#"$$ C$+1+'%'")&&'"&-$5%)&"675")%) 0 0 6,719.08 0.00% 0.00%

!"'"%"%"!"# ?D",/,+-#&'"&B%5%#$+% 0 0 1,864.50 0.00% 0.00%

!"'"'"!")"$$ A$5-)&+#B5")-)&'+9"5)-) 1,975.56 0.00% 0.00%

!"$"!"!"!"! 8%1'-&'"&(%1%#," 3,419,279 3,486,532.35 0.00% 0.00%

TOTAL RDR S/. 2,442,000 5,861,279 5,029,573.46 205.96% 85.81%

Instituto Nacional de Radio y Televisión del Perú

INDICADOR DE EFICACIA

RESUMEN DE RECAUDACION DE INGRESOS ENERO - JUNIO 2013

PRESUPUESTO INICIAL (1)

PRESUPUESTO MODIFICADO

(2)

RECAUDACION ENE-JUN 2013

(3)

Page 6: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!"#$%&#'(%)*&#*+,'$#-,*&#*.%'%$/",$

!"#$%$&$'()*+%'"*,(-.(/*-%'(0(1.,.2%#%3"(-.,(4.56

!0123!31245 45467 26785* 9

:;24:43+:5;67* 1<1+3+:5;* !0123!312467 6=6;+1

G.G >31;41*81*>:;6;+:6.? .58:>:+685 ENERO FEBRERO MARZO ABRIL MAYO JUNIO <37:5 6@5245 214:1.A01 5+43A01 ;5=:1.A01 8:+:1.A01 1;1B<3; 6>*B*CDEF( ( (

00 01+30252**508:;60:52 GHIFJEIGHF HIFCDIECG?HF FIKJJILDE?KH HIDHFIFCG?FK LIFHDIGHL?DJ HIDCEIHHJ?MJ JIECKIFCH?KH D?DD D?DD D?DD D?DD D?DD D?DD CMIGLDILMF?JF LHIJCEICHM?FG FM?LJ9

MDDE**6((%,'#$*+#'/")N#$ EMIJELIJEC EIGDFIEMK?ME EILFMICGC?KL EIFDDIHLK?CC EIFKMIKKL?DK EIGEMIDKF?CJ CIHKGILHL?LM D?DD D?DD D?DD D?DD D?DD D?DD EDIEFMILLE?KD MILGHIEGD?CD HE?JM9

C?E(4.5#'"*,(0(78,%9*+%'".#(:'+%*,.# ;<=>?<;@= >A=<=;BC?D @?E<=A@CB> FEB<?F;CE> >>F<AFECA> >DD<@>DCD> @EE<FD>C;? DCDD DCDD DCDD DCDD DCDD DCDD ?<BF?<DAACFB ><F=D<AB>CA? FECA@G

C?F((H%.".#((0(:.52%+%'# =D<B=A<=A? =<?>?<D?DC;= E=D<=D;CDD ED?<F=DC?B E>A<?>>C>> =<FDD<?AFC?? =<EAE<F>ECFA DCDD DCDD DCDD DCDD DCDD DCDD ;<?;D<?E@CD= F<@>@<BAACEE A;C??G

C?J*(I-J&%#%+%'"(-.(I+$%2'#("'(K%"*"+%.5'# =<A@@<AEE DCDD DCDD DCDD DCDD =B<?BDCDD =B<BDDC>= DCDD DCDD DCDD DCDD DCDD DCDD F;<DBDC>= =<A=B<A=BC@E ?C?>G

MDDC**6$%O')(%,'#$*!"#$PQP#$/)N#$*RP#*',*"#$PN/)'*#'*!",&P(/,$

HHIGLGIELE FIJEJIMCK?JC CILCGIECM?DE FIGHCIGGM?EJ CIMJDIKJM?MK FIFDCILGF?GD FIHLDIKGE?FJ D?DD D?DD D?DD D?DD D?DD D?DD EMIJDEIDHE?KF FJIELJIDKM?EG FH?EJ9

C?E(4.5#'"*,(0(78,%9*+%'".#(:'+%*,.# ==<=F@<;@@ ;FD<FBDC@@ ;F><B;>C=A A@?<D?FC?A AE><@;@C>@ ;AA<D=;CD? =<;=?<DF=CEA DCDD DCDD DCDD DCDD DCDD DCDD @<?BE<ED?C>D @<B>@<B@?CAD >;C@DG

C?F((H%.".#((0(:.52%+%'# =E<=AA<EF? ?<BBA<@>BCD; =<@EB<A@?C=D F<DA=<=BECBD =<BB@<>??CFF =<EB=<@;EC== =<A>E<DE=C=> DCDD DCDD DCDD DCDD DCDD DCDD =F<DA?<>B?C@@ A<=D><>>EC>@ ABC=@G

C?J*(I-J&%#%+%'"(-.(I+$%2'#("'(K%"*"+%.5'# ?@<>>><>@> DCDD EF<AD?C;@ FE<@AAC=D FBD<B;?C?D @@><B;;C@; =;E<;>BC?A DCDD DCDD DCDD DCDD DCDD DCDD =<?>B<AAACBB ?><=E@<;B;C=? >CE=G

09 01+30252**8:01+46.1;41*01+6386852 HIKJEICGM CJGIMFE?LD JGJICHH?HE FDKIFLC?LC CLDICFH?JD LMICEE?MH EEDIHCE?HE D?DD D?DD D?DD D?DD D?DD D?DD EIJHCILMK?FM LICDKIGKD?JE CK?EM9

MDDE**6((%,'#$*+#'/")N#$ GFJILME EELICLH?EC ECMIFDE?LE LEIFKK?ML FHIKCJ?HE FKIMEL?HL FDIEME?HE D?DD D?DD D?DD D?DD D?DD D?DD FKMIKJK?DF FLJIJCC?MG HC?ML9

C?F((H%.".#((0(:.52%+%'# @D;<>DE ??<B=BCE? ;F<EDECBD >=<FBBCE> FD<D>DCB> F;<>EECAB ?B<BE>C@B DCDD DCDD DCDD DCDD DCDD DCDD ?F><@@?C;A ?;?<B@AC?> >AC?FG

C?H*(7$5'#(L*#$'# ??B<BFA E=<>?AC?D @@<FE=CA= DCDD @<;B@CA; =<>=>CBA =<?EACEF DCDD DCDD DCDD DCDD DCDD DCDD =@@<F=@C?; ;F<@?DC;F A;CB;G

C?J*(I-J&%#%+%'"(-.(I+$%2'#("'(K%"*"+%.5'# ?>A DCDD DCDD DCDD DCDD DCDD DCDD DCDD DCDD DCDD DCDD DCDD DCDD DCDD ?>ACDD DCDDG

MDDC**6$%O')(%,'#$*!"#$PQP#$/)N#$*RP#*',*"#$PN/)'*#'*!",&P(/,$

HIECLIGKK EHFIJKJ?CK HLJIMHL?ED CJJIMHF?LK CDLILDM?DM EDICMG?LE KDIFFD?DD D?DD D?DD D?DD D?DD D?DD D?DD EICJCIJFD?FJ FIKJCIEHG?JL CL?JL9

C?F((H%.".#((0(:.52%+%'# ?<D@=<>?F =D=<F>>C?B ?@=<?FFCB> ?=><;FAC;B =D><?F?C;E A<?DEC>= ;A<E;EC=B DCDD DCDD DCDD DCDD DCDD DCDD ;@><;FAC?B =<?EA<ABAC;? FAC;EG

C?H*(7$5'#(L*#$'# =;=<=A> @?<F>?CDD F?<BDBCDD =<D>@C?> ;@<BDEC@A F<EDDCDD =<FDDCDD DCDD DCDD DCDD DCDD DCDD DCDD =A;<?D>CBD F<E@EC?D E;CAEG

C?J*(I-J&%#%+%'"(-.(I+$%2'#("'(K%"*"+%.5'# ?<ED?<?D= DCDD ?A?<E=?C?A @=<=;=C>A ?><FAAC;> =BBCDD ?<D@DCB? DCDD DCDD DCDD DCDD DCDD DCDD F>D<ABEC?B ?<@A=<@==C;? ==C;>G

45467**@1;1067****2S? KEICCFIDFC HIHKKIDHK?MF LIHLCIJHG?FJ HIFJEIJJM?KD LIHMDIMKM?JJ HIDGDIGJK?ME JICFKIKLG?FJ D?DD D?DD D?DD D?DD D?DD D?DD FEIFMCIMMC?DC LMIKFDIDFM?MK FK?JH9

!"#$%&#'(%)*&#*+,'$#-,*&#*.%'%$/",$

.60+5*!0123!312460:5*=2?**1<1+3+:5;**81**+5.!05.:252**!50**+641@50:6**T**[email protected]*!0123!312467**817**!7:1@5*EEJU*:04!6**;:=17***>31;41**81**>:;6;+:6.:1;45

1;105**B***<3;:5****CDEF1<1+3+:5;**.1;2367**81***+5.!05.:252

Page 7: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!"#$%$&$'()*+%'"*,(-.(/*-%'(0(1.,.2%#%3"(-.,(4.56

!"#$%!%#$&' &'&() $()*'+ ,

-.$&-&%/-'.()+ #0#/%/-'.+ !"#$%!%#$&() (1(./#

G.G 2%#.&#+*#+2-.(./-(34 3'*-2-/(*' ENERO FEBRERO MARZO ABRIL MAYO JUNIO 0%)-' (5'$&' $#&-#36"# '/&%6"# .'1-#36"# *-/-#36"# #.#70%. (2+7+89:;( ( (

00 "#/%"$'$++'"*-.("-'$ <=>;?:><=; =>;89>:8<4=; ;>@??>A9:4@= =>9=;>;8<4;@ A>;=9><=A49? =>98:>==?4B? ?>:8@>;8=4@= 9499 9499 9499 9499 9499 9499 8B><A9>AB;4?; A=>?8:>8=B4;< ;B4A?,

2.1 4.5#'"*,(0(78,%9*+%'".#(:'+%*,.# ;<=>?<=@AB ;=;C;=@@<D?@ ;=>BE=AEADAA ;=A@A=>B;D>A ;=;F<=>;@DAC ;=;BB=@@?DAB >=F;;=FFBDB< ADAA ADAA ADAA ADAA ADAA ADAA <=;>;=CB<D?< ;A=;@B=@F?D>> EEDEFG

2.3 H%.".#((0(:.52%+%'# >C=C<F=ACE E=;><=@B<D?< >=@A<=?@CD;A F=CBF=@AADA< >=<F;=BBBD?? F=><;=<E>DFF F=B;<=EEAD@A ADAA ADAA ADAA ADAA ADAA ADAA >A=FF>=???D@B C=B@A=F;BDEE B?D<;G

2.6 I-J&%#%+%'"(-.(I+$%2'#("'(K%"*"+%.5'# >?=;AA=;@F ADAA CF=BA>D?@ FC=@BBD;A F<A=<?>D>A @?F=;@?D@? ;C<=@E<DB? ADAA ADAA ADAA ADAA ADAA ADAA ;=><@=?E?D>C >@=<;E=EA@D?; ED?EG

09 "#/%"$'$++*-"#/&(3#.&#+"#/(%*(*'$ =>@?:>8<B 8?<>B;:4A9 ?<?>8==4=: ;9@>;A84A8 8A9>8;=4?9 AB>8::4B= ::9>=8:4=: 9499 9499 9499 9499 9499 9499 :>?=8>AB@4;B A>89@><@94?: 8@4:B,

2.3 H%.".#((0(:.52%+%'# >=@@<=<F> ;>E=;BFD>A F>@=;EFDBE >@B=;>@D?> ;FE=>?FDBF EF=?ACDAC ;A@=<?FD?B ADAA ADAA ADAA ADAA ADAA ADAA C<C=><CDAE ;=@BC=@E>DCB F<DBBG

2.5 7$5'#(L*#$'# EAA=AAA ;EF=?B<D>A <<=;CCDB; ;=AE@D>E <;=@C@D>F @=F;ED<B >=@CBDCF ADAA ADAA ADAA ADAA ADAA ADAA F>>=@>ADA? ??=E?CDCF <ADBFG

2.6 I-J&%#%+%'"(-.(I+$%2'#("'(K%"*"+%.5'# >=CA>=EE? ADAA >B>=C;>D>B @;=;?;DEB >E=FBBD?E ;<<DAA >=A@AD<> ADAA ADAA ADAA ADAA ADAA ADAA FEA=B<CD>< >=@B;=?@?D?> ;;D?EG

&'&()++5#.#"()++++$C4 @:>88;>9;8 =>=@@>9=@4B; A>=A8>?=<4;? =>;?:>??B4@9 A>=B9>B@B4?? =>9<9><?@4B: ?>8;@>@A<4;? 9499 9499 9499 9499 9499 9499 ;:>;B8>BB8498 AB>@;9>9;B4B@ ;@4?=,

!"#$%!%#$&' &'&() $()*'+ ,

-.$&-&%/-'.()+ #0#/%/-'.+ !"#$%!%#$&() (1(./#

G.G 2%#.&#+*#+2-.(./-(34 3'*-2-/(*' ENERO FEBRERO MARZO ABRIL MAYO JUNIO 0%)-' (5'$&' $#&-#36"# '/&%6"# .'1-#36"# *-/-#36"# #.#70%. (2+7+89:;( ( (

2.1 4.5#'"*,(0(78,%9*+%'".#(:'+%*,.# ;<=>?<=@AB ;=;C;=@@<D?@ ;=>BE=AEADAA ;=A@A=>B;D>A ;=;F<=>;@DAC ;=;BB=@@?DAB >=F;;=FFBDB< ADAA ADAA ADAA ADAA ADAA ADAA <=;>;=CB<D?< ;A=;@B=@F?D>> EEDEFG

2.3 H%.".#((0(:.52%+%'# F>=@E;=C>B E=>@>=?F;DC< >=<FF=CA>D?E E=>;C=B>@D<A >=CB@=CEADEA F=F>@=@@;DE> F=?>E=F;ED>B ADAA ADAA ADAA ADAA ADAA ADAA >;=F>>=ABBDBA ;;=>;C=<@CDEA B@D@>G

2.5 7$5'#(L*#$'# EAA=AAA ;EF=?B<D>A <<=;CCDB; ;=AE@D>E <;=@C@D>F @=F;ED<B >=@CBDCF ADAA ADAA ADAA ADAA ADAA ADAA F>>=@>ADA? ??=E?CDCF <ADBFG

2.6 I-J&%#%+%'"(-.(I+$%2'#("'(K%"*"+%.5'# FA=AA>=BAA ADAA F@B=@;@DA; CA=?F?D@B EA@=>F<DCE @?F=FE@D@? >AA=@CCDEC ADAA ADAA ADAA ADAA ADAA ADAA ;=B>B=EFBD@? ><=F?B=;BFDEF @DE>G

&'&()++5#.#"()++++$C4 @:>88;>9;8 =>=@@>9=@4B; A>=A8>?=<4;? =>;?:>??B4@9 A>=B9>B@B4?? =>9<9><?@4B: ?>8;@>@A<4;? 9499 9499 9499 9499 9499 9499 ;:>;B8>BB8498 AB>@;9>9;B4B@ ;@4?=,

#0#/%/-'.++3#.$%()++*#+++/'3!"'3-$'$

3("/'+!"#$%!%#$&("-'+1$4++#0#/%/-'.++++!'"++5#.#"-/(++*#+5($&'++D+2%#.&#++*#+2-.(./-(3-#.&'++*#)++!)-#5'+::?E+-"&!(++.-1#)+++2%#.&#++*#++2-.(./-(3-#.&'

#.#"'+7++0%.-'+++89:;#0#/%/-'.++3#.$%()++*#+++/'3!"'3-$'$

Page 8: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!"#$%&'(")

*'$+,*,$+#"-

*'&%'".")

*'$+,*,$+#"-

*'&/,!#&))0)

*'&1$!#&"!#(2(/"/)0)"!!(&3)0)&4'" 5,3!(&3

/(2(+(&3)

5,3!(&3"-%',*&)))5,3!(&3"- 5(3"-(/"/)).$#" %6% *(" *(.

$7$!,!(&3))

!&.*'&.(+&)

$3$)8)7,3

9)"2"3!$ +"-/&

"!!(&3$+))!$3#'"-$+

:;;< "!!(&3$+)=+(3)*'&%'".">

?6:::::: +(3))*'&/,!#&

@6;;;;;< *-"3$".($3#&)1)*'$+,*,$+#&

<A !&.,3(!"!(&3$+

;;B*-"3$".($3#&)

%,4$'3".$3#"- !"#$%&' &!%$"'( )%*$!&&+"( !%+*,- %(&$)&!+%(;;;@ *-"3$".($3#&))(3+#(#,!(&3"- ;<<C: *DEFGEHIGFJK)L)*MGNOPOGNJK Q6< !!"#$%& !!"#$%! '"#$'$()* ))()%+ %",#,))(*"

Q6? !&"#&)* )-"#"*$ %&%#,"&()" ",(,%+ %&!#&!!(**@6;;;;;Q !&3/,!!(&3)1)&'($3#"!(&3)+,*$'(&' Q6A - %"#")- %%#*)!(-- $-(*%+ !#',$(--

<A !&.,3(!"!(&3$+

;;A %$+#(&3 '$&)*$#), '$"*#$!)% #%,$!"%+%) &)+%%- *&)$#!#+,*

;;;C /('$!!(&3)1)+,*$'2(+(&3)+,*$'(&' ;;;<C "RRIKFGN)SG))DE)"DJE)/IMGRRITFQ6< %#-),#",- %#-),#%"* "&"#&*'($* ")('"+ &$"#&'$(%"Q6? "$,#")* '",#,)! "$%#*,$("* *"(!)+ !*$#!))(&"

@6;;;;;? %$+#(&3)"/.(3(+#'"#(2" Q6A - )"& !-'(-- *-(--+ %)$(--<A !&.,3(!"!(&3$+

;;A %$+#(&3 '%$%%*$!,, '"$''%$!)& *$*!!$,""+"( &'+,*- *$),*$"!"+%(;;;U "+$+&'".($3#&)1)"*&1& ;;;Q: "RJIVISESGN)"SHIFINJMEJIVEN Q6< "#'"&#*)" &#&*-#,), !#%""#!!)($' )$(&*+ )#"%*#'%&(%)

Q6? $#%,!#$)! ,#*$!#"$- *#&%,#$,'(%& *'()"+ )#%*!#&$!($&Q6@ "--#--- !!$#$)* %&&#)%&(!' *'($'+ ')#&!-(')

@6;;;;;B "+$+&'".($3#&)#$!3(!&)1)7,'(/(!& Q6A - %#*"%#%'- !&#!"%("% %(&"+ %#*%&#,!$(&,<A !&.,3(!"!(&3$+

;;A %$+#(&3 !,!$&*! !#*$'*( )#,$*#(+"" &#+,(- )('$)*#+)%

;;;U "+$+&'".($3#&)7,'(/(!& ;;;QB"RJIVISESGN)7OMISKRK)

"SHIFINJMEJIVK Q6< !*"#%!- !*)#**$ %!$#!'!($" "$(*&+ %)&#),&(%*Q6? !--#"*" !)"#&%! %*$#*%'(,) '%(,-+ *&#$,"(-'

@6;;;;;A "!!(&3$+))/$)!&3#'&-)1)",/(#&'("

<A !&.,3(!"!(&3$+

;;A %$+#(&3 %##$'(' !(($)!" )')$*')+%! &%+'"- '*"$!%!+,,;;<Q !&3#'&-))(3#$'3& ;;@?C !KFJMKD))L)"OSIJKMIE Q6< &"#%&' &"#%$* )-#%!)("& &&(&,+ !"#-*!(&&

Q6? )""#,"" )"*#-*% %$!#*$$($, &!(',+ %*)#)'!(%%"+(%3"!(&3$+)*'$+,*,$+#"'("+)W,$))3&))'$+,-#"3)$3))*'&/,!#&+))="*3&*>

:;;Q "+(3"!(&3$+)=+(3))*'&%'".">

?6:::::: +(3))*'&/,!#&

@6;;<;@?*'&/,!!(&3)1)#'"3+.(+(&3)/$)*'&%'"."+)

$/,!"#(2&+)/$)'"/(&)1)#2

<A !&.,3(!"!(&3$+ )#$##%$%)# %'$&!!$#"" '!$&*!$!*!+(! !,+)%- ',$#,($!#)+#,;?U #$-$!&.,3(!"!(&3$+ Q6< '#,*)#*)" ,#%)&#$&$ "#%!)#!$%($* "&(%)+ &#-%!#&'*(%"

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;<Q?U

*MKXMEHEN)'ESIEDGN)L)

#GDGVINIVKNY)$SOREJIVKN)G)

(FZKMHEJIVK

Q6? %&#!!!#,-- %*#!))#""' %-#!*$#&*$(,! *)(!*+ &#,*"#$'$(-$

Q6@ - '-#)-- **#)"-($- ,"()'+ )#,&,(!-Q6A *#$-*#',& *#%-&#)'! %!*#!,!("* !(-'+ &#,',#-',(&"

@6;;<CUQ ."3#$3(.($3#&)/$))-&+))+$'2(!(&+

<A !&.,3(!"!(&3$+

;?U #$-$!&.,3(!"!(&3$+ ))$&)&$##, '"$"&#$%"" &$&()$'#%+'( %(+#*- ')$)&"$'*%+#(

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;<;[email protected])SG))DKN)

+GMVIRIKN Q6< !#%-$#%&- %#,,,#$,' %#%**#*!-(&" &$())+ $))#!'*("*Q6? $#',$#"$$ "#,,%#-!* )#&"$#*",(,% '%(%-+ %#""!#)'*(-,Q6@ - %--#$*" %--#$*"(-- %--(--+ -(--Q6A %%#*%,#)&$ %-#**'#&,- *$*#-&$(*& *(")+ ,#,$%#&)%()&

@6;;<U;@ "/,(+(!(&3)."W,(3"'("))1)$W,(*&

<A !&.,3(!"!(&3$+

;?U #$-$!&.,3(!"!(&3$+ !(($((( )$*##$,#% %!($&('+)* ''+"!- )$&&#$'#)

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;;<;Q"S[OINIRITF)SG).E[OIFEMIE)L)

$[OIPKQ6A "--#--- !#$,,#*,) )"-#&-%(!$ %%('"+ !#&&,#%,%('!

Q6<<Q<:; .&/$'3(\"!(&3)#$!3&-&%(!"))/$)-"))*'&/,!!(&3)!,-#,'"-))/$)-")#$-$2(+(&3))3"!(&3"-))/$-))*$',

A6;;;;;@ "/W,(+(!(&3)/$))$W,(*&+

<A !&.,3(!"!(&3$+

;?U #$-$!&.,3(!"!(&3$+ *$,"!$((( *$,"!$((( !%,$&(%+"" &+(%- *$)%"$!#,+)%

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;;<;Q"S[OINIRIKF)SG)).E[OIFEMIE))L)

$[OIPK Q6A $#*'"#--- $#*'"#--- ")*#&-)('' &(-)+ $#!)'#",*(!)

#&#"-))*-($%&)))))))))))))))))))))))))])) CCYU;?YC@? U<YQQ?Y;?Q ?<Y?:QY::Q6;Q %*+,&- B:YU?;Y;?:6:U

."'!&))2N6))$7$!,!(&3)/$))!&.*'&.(+&+))*&')!"#$%&'(")1)*'&%'"."))*'$+,*,$+#"-))*$'(&/&)))))$3$'&)8)7,3(&))))Q;<?

5,$3#$))/$))5(3"3!(".($3#&]))))))#&/"))))5,$3#$)))

*'$+,*,$+#&)))(3+#(#,!(&3"-)))*&')!"#$%&'("Y)*'&%'".")*'$+,*,$+#"-) *'$+,*,$+#&))"*'&4"/&)))"5)8)Q;<?

Page 9: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!"#$%&'(")

*'$+,*,$+#"-

*'&%'".")

*'$+,*,$+#"-

*'&/,!#&))0)

*'&1$!#&"!#(2(/"/)0)"!!(&3)0)&4'" 5,3!(&3

/(2(+(&3)

5,3!(&3"-%',*&)))5,3!(&3"- 5(3"-(/"/)).$#" %6% *(" *(.

$7$!,!(&3))

!&.*'&.(+&)

$3$)8)7,3

9)

"2"3!$+"-/&

"!!(&3$+))!$3#'"-$+

:;;< "!!(&3$+)=+(3)*'&%'".">

?6:::::: +(3))*'&/,!#&

@6;;;;;< *-"3$".($3#&)1)*'$+,*,$+#&

<A !&.,3(!"!(&3$+

;;B*-"3$".($3#&)

%,4$'3".$3#"- !"#$%&' &!%$()* +%*$%&%,") !%,*&- %)&$+&!,%);;;@ *-"3$".($3#&))(3+#(#,!(&3"- ;<<C: *DEFGEHIGFJK)L)*MGNOPOGNJK Q6< !!"#$%& !!"#$%! '"#$'$()* ))()%+ %",#,))(*"

Q6? !&"#&)* )-"#)** %&%#$")()" ",($,+ %&!#&!!(**

@6;;;;;Q!&3/,!!(&3)1)&'($3#"!(&3)+,*$'(&'

Q6A - %"#")- %%#*)!(-- $-(*%+ !#',$(--<A !&.,3(!"!(&3$+

;;A %$+#(&3 '$&)!$#+( '$"('$%!! #+*$('%,+" &+,"+- *%+$"%),"%

;;;C /('$!!(&3)1)+,*$'2(+(&3)+,*$'(&' ;;;<C "RRIKFGN)SG))DE)"DJE)/IMGRRITFQ6< %#-),#",- %#-),#%"* "&"#&*'($* ")('"+ &$"#&'$(%"Q6? "*&#")* '!%#$&) "')#$)$("% *&(*"+ !"$#-%"(&,

@6;;;;;? %$+#(&3)"/.(3(+#'"#(2" Q6A - )"& !-'(-- *-(--+ %)$(--<A !&.,3(!"!(&3$+

;;A %$+#(&3 '+$+!+$!(( '($!'&$((! *$!(&$#%#,'% &',&"- "$#!#$"+!,*";;;U "+$+&'".($3#&)1)"*&1& ;;;Q: "RJIVISESGN)"SHIFINJMEJIVEN Q6< "#'"&#*)" &#&*-#,), !#%""#!!)($' )$(&*+ )#"%*#'%&(%)

Q6? '#",*#$)! ,#!%)#$-% *#!,*#"')($& *$()"+ !#,%'#)!'(%&Q6A - %#*"-#,!" !&#!"%("% %(&"+ %#*%&#*$!(&,

@6;;;;;B "+$+&'".($3#&)#$!3(!&)1)7,'(/(!&

<A !&.,3(!"!(&3$+

;;A %$+#(&3 !(!$&*! !#!$"%% +#%$"+%,%( &#,%"- +)'$))#,(!

;;;U "+$+&'".($3#&)7,'(/(!& ;;;QB"RJIVISESGN)7OMISKRK)

"SHIFINJMEJIVK Q6< !*"#%!- !*)#**$ %!$#!'!($" "$(*&+ %)&#),&(%*Q6? !--#"*" !)%#-*& %*&#"&-(&! '%(*-+ *&#*%"("$

@6;;;;;A "!!(&3$+))/$)!&3#'&-)1)",/(#&'("

<A !&.,3(!"!(&3$+

;;A %$+#(&3 %##$')' %##$*'" +'+$*'+,%! &%,+%- '*"$))!,((;;<Q !&3#'&-))(3#$'3& ;;@?C !KFJMKD))L)"OSIJKMIE Q6< &"#%&' &"#%$* )-#%!)("& &&(&,+ !"#-*!(&&

Q6? )""#,"" )"&#*)% %$!#*$$($, &!($*+ %*!#,"!(%%"+(%3"!(&3$+)*'$+,*,$+#"'("+)W,$))3&))'$+,-#"3)$3))*'&/,!#&+))="*3&*>

:;;Q "+(3"!(&3$+)=+(3))*'&%'".">

?6:::::: +(3))*'&/,!#&

@6;;<;@?

*'&/,!!(&3)1)#'"3+.(+(&3)/$)

*'&%'"."+)$/,!"#(2&+)/$)'"/(&)1)

#2

<A !&.,3(!"!(&3$+ +#$*%#$!+' %)$))($(%" '%$#(+$%%",+* !(,&%- '($)!!$+##,"+;?U #$-$!&.,3(!"!(&3$+ Q6< '#,*)#*)" ,#%)&#$&$ "#%!)#!$%($* "&(%)+ &#-%!#&'*(%"

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;<Q?U

*MKXMEHEN)'ESIEDGN)L)

#GDGVINIVKNY)$SOREJIVKN)G)

(FZKMHEJIVK

Q6? %&#-*$#,,! %"#'*'#,%& ,#'%!#,&-(,* *&(''+ &#-&"#,*"(-"

Q6A *#$-*#',& *#%-!#$*" %!*#%-"("* !(-'+ &#,'*#'&,(&"@6;;<CUQ ."3#$3(.($3#&)/$))-&+))+$'2(!(&+

<A !&.,3(!"!(&3$+

;?U #$-$!&.,3(!"!(&3$+ +'$"&"$#)! '"$)(&$#&) &$+)+$+'),"* %),!*- ''$*(%$"%#,++

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;<;[email protected])SG))DKN)

+GMVIRIKN Q6< !#%-$#%&- %#,,,#$,' %#%**#*!-(&" &$())+ $))#!'*("*Q6? $#-)-#),* "#),$#"*) )#)",#&)%(&, '*(%&+ %#-"$#,)%("%Q6A %%#*%,#)&$ %-#**'#&,- *$*#-&$(*& *(")+ ,#,$%#&)%()&

Q6<<Q<:; .&/$'3(["!(&3)#$!3&-&%(!"))/$)-"))*'&/,!!(&3)!,-#,'"-))/$)-")#$-$2(+(&3))3"!(&3"-))/$-))*$',

A6;;;;;@ "/W,(+(!(&3)/$))$W,(*&+

<A !&.,3(!"!(&3$+

;?U #$-$!&.,3(!"!(&3$+ *$("!$))) *$("!$))) !%($&)%,"" &,)%- *$+%"$!#(,+%

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;;<;Q"S\OINIRIKF)SG)).E\OIFEMIE))L)

$\OIPK Q6A $#*'"#--- $#*'"#--- ")*#&-)('' &(-)+ $#!)'#",*(!)

#&#"-),3(/"/))$7$!,#&'")] C@Y?A<YC@? C@Y?A<YC@? Q:YCB;YB:?6A? ?:6BA9 B@YAQ<YQ@:6?C

#&#"-))*-($%&)))))))))))))))))))))))))])) C@Y?A<YC@? C@Y?A<YC@? Q:YCB;YB:?6A? ?:6BA9 B@YAQ<YQ@:6?C

*'$+,*,$+#&)))(3+#(#,!(&3"-)))*&')!"#$%&'("Y)*'&%'".")*'$+,*,$+#"-) *'$+,*,$+#&))"*'&4"/&)))"5)8)Q;<?

*$'(&/&)))))$3$'&)8)7,3(&))))Q;<?

."'!&))2N6))$7$!,!(&3)/$))!&.*'&.(+&+))*&')!"#$%&'(")1)*'&%'"."))*'$+,*,$+#"-))

5,$3#$))/$))5(3"3!(".($3#&)))]))))'$!,'+&+))&'/(3"'(&+

Page 10: CONTROL PRESUPUESTARIO ENERO - JUNIO 2013storeirtp.blob.core.windows.net/archivos/marcopresiyetrim2013-2.pdfcontrol presupuestario enero - junio 2013.xls 7/9/2013 9:27:35 pm

!"#$%&'(")

*'$+,*,$+#"-

*'&%'".")

*'$+,*,$+#"-

*'&/,!#&))0)

*'&1$!#&"!#(2(/"/)0)"!!(&3)0)&4'" 5,3!(&3

/(2(+(&3)

5,3!(&3"-%',*&)))5,3!(&3"- 5(3"-(/"/)).$#" %6% *(" *(.

$7$!,!(&3))

!&.*'&.(+&)

$3$)8)7,3

9)"2"3!$ +"-/&

"!!(&3$+))!$3#'"-$+

:;;< "!!(&3$+)=+(3)*'&%'".">

?6:::::: +(3))*'&/,!#&

@6;;;;;< *-"3$".($3#&)1)*'$+,*,$+#&

<A !&.,3(!"!(&3$+

;;B*-"3$".($3#&)

%,4$'3".$3#"-! "!# "!#$!! !$!!% !$!!

;;;@ *-"3$".($3#&))(3+#(#,!(&3"- ;<<C: *DEFGEHIGFJK)L)*MGNOPOGNJK Q6? ! "!# "!#$!! !$!!% !$!!

@6;;;;;Q !&3/,!!(&3)1)&'($3#"!(&3)+,*$'(&'

<A !&.,3(!"!(&3$+

;;A %$+#(&3 #&'!!! #('!)* )'(+!$!, #)$**% #!'#"($*,

;;;C /('$!!(&3)1)+,*$'2(+(&3)+,*$'(&' ;;;<C "RRIKFGN)SG))DE)"DJE)/IMGRRITF Q6? #&'!!! #('!)* )'(+!$!, #)$**% #!'#"($*,

@6;;;;;? %$+#(&3)"/.(3(+#'"#(2"

<A !&.,3(!"!(&3$+

;;A %$+#(&3 "'!*+'!!! +*)')+" -)(')-($,) ,&$#(% -"*'!##$&-;;;U "+$+&'".($3#&)1)"*&1& ;;;Q: "RJIVISESGN)"SHIFINJMEJIVEN Q6? +*+'!!! &+('+)* ##-'&#-$-! &)$+)% #&,'#,,$)!

Q6@ &!!'!!! ##('(-+ ",,'-",$#) +)$()% )-',#!$)-Q6A ! #&+ !$!! !$!!% #&+$!!

@6;;;;;B "+$+&'".($3#&)#$!3(!&)1)7,'(/(!&

<A !&.,3(!"!(&3$+

;;A %$+#(&3 ! -'&&) -'"+)$&" !$!!% #)*$,*

;;;U "+$+&'".($3#&)7,'(/(!& ;;;QB"RJIVISESGN)7OMISKRK)

"SHIFINJMEJIVKQ6? ! -'&&) -'"+)$&" !$!!% #)*$,*

!$!!@6;;;;;A "!!(&3$+))/$)!&3#'&-)1)",/(#&'("

<A !&.,3(!"!(&3$+

;;A %$+#(&3 ! &-! !$!! !$!!% &-!$!!;;<Q !&3#'&-))(3#$'3& ;;@?C !KFJMKD))L)"OSIJKMIE Q6? ! &-! !$!! !$!!% &-!$!!

Q6@ ! ! !$!! !$!!% !$!!"+(%3"!(&3$+)*'$+,*,$+#"'("+)W,$))3&))'$+,-#"3)$3))*'&/,!#&+))="*3&*>

:;;Q "+(3"!(&3$+)=+(3))*'&%'".">

?6:::::: +(3))*'&/,!#&

@6;;<;@?

*'&/,!!(&3)1)#'"3+.(+(&3)/$)

*'&%'"."+)$/,!"#(2&+)/$)'"/(&)1)

#2

<A !&.,3(!"!(&3$+ ",-'*!( "',-('-&! +##'"&+$)+ &!$&&% *"+'"*-$#&;?U #$-$!&.,3(!"!(&3$+ Q6? ",-'*!( "'&+,',-# ,,,'+")$*+ -)$*"% *!*'*"&$!&

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;<Q?U

*MKXMEHEN)'ESIEDGN)L)

#GDGVINIVKNY)$SOREJIVKN)G)

(FZKMHEJIVK

Q6@ ! )!'-!! ++'-&!$(! !$!!% -'*,*$#!

@6;;<CUQ ."3#$3(.($3#&)/$))-&+))+$'2(!(&+ Q6A ! #',!( "(($!! !$!!% #'-#!$!!<A !&.,3(!"!(&3$+

;?U #$-$!&.,3(!"!(&3$+ )+('!*# +*-'&#) #**'*(#$-# &-$#+% -*-'&&&$+(

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;<;Q@ .EFJGFIHIGFJK)SG))DKN)+GMVIRIKN Q6? )+('!*# ,*#',+- "**'""($-# --$+!% -*-'&&&$+(

Q6@ ! "!!'(+& "!!'(+&$!! !$!!% !$!!@6;;<U;@ "/,(+(!(&3)."W,(3"'("))1)$W,(*&

<A !&.,3(!"!(&3$+

;?U #$-$!&.,3(!"!(&3$+ &!!'!!! #'(**'+*- -&!',!"$#( ""$)&% #',,*'"*#

;;CU +$'2(!(&)/$)#$-$!&.,3(!"!(&3$+ ;;<;Q"S[OINIRITF)SG).E[OIFEMIE)L)

$[OIPKQ6A &!!'!!! #'(**'+*- -&!',!"$#( ""$)&% #',,*'"*"$)#

#&#"-),3(/"/))$7$!,#&'")\ QYBBQY;;; @YUA<YQC: <YA@QYB:U6?: QU6<:9 BYQ;UYCU;6A<

#&#"-))*-($%&)))))))))))))))))))))))))\)) QYBBQY;;; @YUA<YQC: <YA@QYB:U6?: QU6<:9 BYQ;UYCU;6A<

*'$+,*,$+#&)))(3+#(#,!(&3"-)))*&')!"#$%&'("Y)*'&%'".")*'$+,*,$+#"-) *'$+,*,$+#&))"*'&4"/&)))"5)8)Q;<?

."'!&))2N6))$7$!,!(&3)/$))!&.*'&.(+&+))*&')!"#$%&'(")1)*'&%'"."))*'$+,*,$+#"-))

*$'(&/&)))))$3$'&)8)7,3(&))))Q;<?5,$3#$))/$))5(3"3!(".($3#&)))\))))'$!,'+&+)))/('$!#".$3#$)))'$!",/"/&+