|
|
|
|
CUADRO 1 |
ADMINISTRACION NACIONAL |
EJERCICIO 1994 |
CUENTA AHORRO - INVERSION - FINANCIAMIENTO |
|
|
|
|
|
|
|
|
|
|
|
Administración |
Organismos |
Instituciones de |
Administración |
CONCEPTO |
Central |
Descentralizados |
Seguridad Social |
Nacional |
|
|
|
|
|
|
|
|
|
|
I INGRESOS CORRIENTES |
19,766,598,000.21 |
1,865,439,330.85 |
16,632,384,802.42 |
38,264,422,133.48 |
- Ingresos Tributarios |
17,138,980,304.17 |
747,157,583.44 |
3,106,135,239.45 |
20,992,273,127.06 |
- Contrib. a la Seguridad Social |
71,461,382.04 |
447,472,634.26 |
13,496,189,923.71 |
14,015,123,940.01 |
- Ingresos no Tributarios |
1,581,345,404.39 |
283,928,793.49 |
5,520,588.56 |
1,870,794,786.44 |
- Ventas de Bs. y Serv. de las Adm. Pub. |
51,859,820.24 |
345,097,920.35 |
|
396,957,740.59 |
- Rentas de la Propiedad |
896,961,828.54 |
14,508,458.72 |
24,539,050.70 |
936,009,337.96 |
- Transferencias Corrientes |
25,989,260.83 |
27,273,940.59 |
|
53,263,201.42 |
- Otros Recursos |
|
|
|
|
|
|
|
|
|
II GASTOS CORRIENTES |
15,390,054,418.58 |
2,795,403,548.86 |
19,717,844,902.29 |
37,903,302,869.73 |
- Gastos de Consumo |
6,561,255,888.78 |
2,242,765,011.45 |
305,715,847.61 |
9,109,736,747.84 |
. Remuneraciones |
4,828,691,723.19 |
1,550,965,088.59 |
177,446,699.78 |
6,557,103,511.56 |
. Bienes y Servicios |
1,732,331,023.34 |
687,546,483.35 |
128,269,147.83 |
2,548,146,654.52 |
. Otros Gastos |
233,142.25 |
4,253,439.51 |
|
4,486,581.76 |
- Rentas de la Propiedad |
3,096,926,096.24 |
95,455,724.96 |
1,329,494.25 |
3,193,711,315.45 |
. Intereses |
3,096,553,876.99 |
94,112,509.16 |
1,329,494.25 |
3,191,995,880.40 |
. Otras Rentas |
372,219.25 |
1,343,215.80 |
|
1,715,435.05 |
- Prestaciones de la Seguridad Social |
363,569,531.73 |
|
16,208,924,441.00 |
16,572,493,972.73 |
- Otros Gastos Corrientes |
976,722.94 |
409,877.36 |
346,351.91 |
1,732,952.21 |
- Transferencias Corrientes |
5,367,326,178.89 |
456,772,935.09 |
3,201,528,767.52 |
9,025,627,881.50 |
. Al Sector Privado |
435,961,407.06 |
432,032,237.46 |
2,919,812,938.48 |
3,787,806,583.00 |
. Al Sector Publico |
4,832,792,275.37 |
10,657,193.63 |
280,840,916.88 |
5,124,290,385.88 |
. Al Sector Externo |
98,572,496.46 |
14,083,504.00 |
874,912.16 |
113,530,912.62 |
|
|
|
|
|
III RESULT. ECON.: AHORRO/DESAHORRO (I-II) |
4,376,543,581.63 |
-929,964,218.01 |
-3,085,460,099.87 |
361,119,263.75 |
|
|
|
|
|
IV RECURSOS DE CAPITAL |
314,827,483.98 |
24,335,142.71 |
402,913,464.01 |
742,076,090.70 |
- Recursos Propios de Capital |
12,252,684.69 |
6,467,615.95 |
|
18,720,300.64 |
- Transferencias de Capital |
|
1,210,000.00 |
|
1,210,000.00 |
- Disminucion de la Inv. Financiera |
302,574,799.29 |
16,657,526.76 |
402,913,464.01 |
722,145,790.06 |
|
|
|
|
|
V GASTOS DE CAPITAL |
2,341,944,187.73 |
968,096,692.80 |
6,940,456.36 |
3,316,981,336.89 |
- Inversion Real Directa |
294,268,462.53 |
732,636,770.93 |
5,623,656.36 |
1,032,528,889.82 |
- Transferencias de Capital |
1,833,412,193.03 |
186,330,153.87 |
1,316,800.00 |
2,021,059,146.90 |
. Al Sector Privado |
119,373,627.21 |
90,155,003.04 |
1,316,800.00 |
210,845,430.25 |
. Al Sector Publico |
1,658,513,565.82 |
95,175,150.83 |
|
1,753,688,716.65 |
. Al Sector Externo |
55,525,000.00 |
1,000,000.00 |
|
56,525,000.00 |
- Inversion Financiera |
214,263,532.17 |
49,129,768.00 |
|
263,393,300.17 |
|
|
|
|
|
VI RESULT. FINANC. ANTES DE CONTRIBUCIONES |
2,349,426,877.88 |
-1,873,725,768.10 |
-2,689,487,092.22 |
-2,213,785,982.44 |
|
|
|
|
|
TOTAL RECURSOS (I+IV) |
20,081,425,484.19 |
1,889,774,473.56 |
17,035,298,266.43 |
39,006,498,224.18 |
TOTAL GASTOS (II+V) |
17,731,998,606.31 |
3,763,500,241.66 |
19,724,785,358.65 |
41,220,284,206.62 |
|
|
|
|
|
VII CONTRIBUCIONES FIGURATIVAS |
485,007,958.14 |
2,242,728,509.03 |
3,942,826,629.21 |
6,670,563,096.38 |
VIII GASTOS FIGURATIVOS |
4,739,348,019.02 |
186,979,837.40 |
1,744,235,239.96 |
6,670,563,096.38 |
|
|
|
|
|
IX RESULTADO FINANCIERO |
-1,904,913,183.00 |
182,022,903.53 |
-490,895,702.97 |
-2,213,785,982.44 |
|
|
|
|
|
X FUENTES FINANCIERAS |
8,887,637,723.38 |
1,593,810,686.96 |
4,318,114,257.37 |
14,799,562,667.71 |
|
|
|
|
|
- Disminucion de la Inv. Financiera |
780,568,325.89 |
794,061,847.36 |
2,317,480,524.13 |
3,892,110,697.38 |
Caja, Bancos e Inversiones Temporarias |
|
514,166,597.21 |
1,391,505,706.39 |
|
Otros Activos Financieros |
780,568,325.89 |
279,895,250.15 |
925,974,817.74 |
1,986,438,393.78 |
- Endeudamiento Publico e Incremento de Otros Pasivos |
8,107,069,397.49 |
789,132,968.64 |
1,996,671,167.09 |
10,892,873,533.22 |
Deuda Pública |
5,972,619,887.28 |
169,185,783.60 |
|
6,141,805,670.88 |
Otros Pasivos |
2,134,449,510.21 |
619,947,185.04 |
1,996,671,167.09 |
4,751,067,862.34 |
- Incremento del Patrimonio |
|
10,615,870.96 |
3,962,566.15 |
14,578,437.11 |
|
|
|
|
|
XI APLICACIONES FINANCIERAS |
6,982,724,540.38 |
1,775,833,590.49 |
3,827,218,554.40 |
12,585,776,685.27 |
|
|
|
|
|
- Inversion Financiera |
2,975,954,634.83 |
366,100,206.17 |
780,676,224.66 |
4,122,731,065.66 |
Caja, Bancos e Inversiones Temporarias |
2,139,662,666.61 |
|
|
233,990,363.01 |
Otros Activos Financieros |
836,291,968.22 |
366,100,206.17 |
780,676,224.66 |
1,983,068,399.05 |
- Amortizacion de Deudas y Disminucion de Otros Pasivos |
4,006,769,905.55 |
1,409,733,384.32 |
3,046,542,329.74 |
8,463,045,619.61 |
Deuda Pública |
3,315,177,885.57 |
164,157,827.70 |
1,158,438,936.13 |
4,637,774,649.40 |
Otros Pasivos |
691,592,019.98 |
1,245,575,556.62 |
1,888,103,393.61 |
3,825,270,970.21 |
- Disminucion del Patrimonio |
|
|
|
|