|
|
|
|
|
|
DOSSIER FINANCIERO DEL GAMLP 2021 |
|
|
|
|
|
Estados Financieros -
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GOBIERNO AUTONOMO
MUNICIPAL DE LA PAZ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GOBIERNO AUTONOMO MUNICIPAL DE LA PAZ (1201) |
|
|
|
|
|
ESTADO DE FLUJO DE EFECTIVO COMPARATIVO |
|
|
|
|
|
Del 1 de enero al 31 de diciembre de 2012 y 2011 |
|
|
|
|
|
(Expresado en Bolivianos) |
|
|
|
|
|
|
|
|
|
Fecha de Emisión: 30 de enero de 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
2011* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
INGRESOS CORRIENTES (A) |
1,446,791,633.42 |
|
1,276,075,990.20 |
|
|
|
|
|
112 |
Venta de Bienes y Servicios de las Administraciones Públicas |
71,648,581.83 |
|
61,157,546.91 |
|
|
|
|
|
113 |
Ingresos Tributarios |
372,575,498.95 |
|
339,619,742.78 |
|
|
|
|
|
1131 |
Impuestos municipales |
372,575,498.95 |
|
339,619,742.78 |
|
|
|
|
|
114 |
Regalías |
59,095.58 |
|
57,773.88 |
|
|
|
|
|
1141 |
Regalías Mineras |
59,095.58 |
|
57,773.88 |
|
|
|
|
|
115 |
Otros Ingresos No tributarios Propios |
111,760,709.28 |
|
105,518,716.66 |
|
|
|
|
|
1151 |
Tasas |
62,495,987.56 |
|
62,902,122.37 |
|
|
|
|
|
1153 |
Alquiler de Edificios y/o Equipos |
22,825,766.70 |
|
17,886,931.90 |
|
|
|
|
|
1155 |
Multas |
8,325,882.05 |
|
12,567,782.18 |
|
|
|
|
|
1156 |
Intereses Penales |
708,134.00 |
|
408,378.27 |
|
|
|
|
|
1158 |
Otros |
17,404,938.97 |
|
11,753,501.94 |
|
|
|
|
|
116 |
Intereses y Otras Rentas de la Propiedad |
5,480,815.98 |
|
6,763,637.18 |
|
|
|
|
|
1163 |
Alquiler de Tierras y Terrenos |
5,480,815.98 |
|
6,763,637.18 |
|
|
|
|
|
118 |
Donaciones Corrientes |
4,702,189.98 |
|
6,523,663.93 |
|
|
|
|
|
1181 |
Donaciones Corrientes Internas |
1,782,826.41 |
|
5,779,386.52 |
|
|
|
|
|
1182 |
Donaciones Corrientes Externas |
2,919,363.57 |
|
744,277.41 |
|
|
|
|
|
119 |
Transferencias Corrientes |
880,564,741.82 |
|
756,434,908.87 |
|
|
|
|
|
1191 |
Del Sector Privado |
0.00 |
|
0.00 |
|
|
|
|
|
1192 |
Del Sector Público |
880,564,741.82 |
|
756,434,908.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
GASTOS CORRIENTES (B) |
781,111,820.16 |
|
724,488,541.17 |
|
|
|
|
|
212 |
Gastos de Consumo |
697,948,688.06 |
|
642,881,709.34 |
|
|
|
|
|
2121 |
Remuneraciones |
333,583,945.28 |
|
276,784,209.25 |
|
|
|
|
|
2122 |
Bienes y Servicios |
362,799,952.04 |
|
364,416,263.53 |
|
|
|
|
|
2123 |
Impuestos, Regalías, Tasas y Otros |
1,564,790.74 |
|
1,681,236.56 |
|
|
|
|
|
213 |
Intereses y Otras Rentas de la Propiedad |
20,097,921.47 |
|
21,412,624.71 |
|
|
|
|
|
2131 |
Intereses |
20,097,921.47 |
|
21,412,624.71 |
|
|
|
|
|
216 |
Otros Gastos |
7,485,715.72 |
|
16,157,109.65 |
|
|
|
|
|
2161 |
Pérdidas en Operaciones Cambiarias |
1,812,770.45 |
|
1,064,993.43 |
|
|
|
|
|
2164 |
Otras Pérdidas no de Operación |
5,672,945.27 |
|
15,092,116.22 |
|
|
|
|
|
217 |
Transferencias Corrientes |
55,579,494.91 |
|
44,037,097.47 |
|
|
|
|
|
2171 |
Al Sector Privado |
3,997,431.86 |
|
3,961,519.50 |
|
|
|
|
|
2172 |
Al Sector Público |
51,582,063.05 |
|
40,047,949.32 |
|
|
|
|
|
2173 |
Al Sector Externo |
0.00 |
|
27,628.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FLUJO DE EFECTIVO POR OPERACIONES CORRIENTES (C=A-B) |
665,679,813.26 |
|
551,587,449.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 |
RECURSOS DE CAPITAL (D) |
18,575,975.14 |
|
32,529,109.37 |
|
|
|
|
|
122 |
Donaciones de Capital |
6,658,819.97 |
|
14,058,773.56 |
|
|
|
|
|
1221 |
Donaciones de Capital Internas |
1,776,596.23 |
|
1,678,977.65 |
|
|
|
|
|
1222 |
Donaciones de Capital Externas |
4,882,223.74 |
|
12,379,795.91 |
|
|
|
|
|
123 |
Transferencias de Capital |
11,917,155.17 |
|
18,470,335.81 |
|
|
|
|
|
1232 |
Del Sector Público |
11,917,155.17 |
|
18,470,335.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
GASTOS DE CAPITAL ( E ) |
436,857,791.69 |
|
407,772,234.55 |
|
|
|
|
|
221 |
Inversión Real Directa |
436,404,099.39 |
|
405,911,669.02 |
|
|
|
|
|
2211 |
Formación Bruta de Capital Fijo |
429,673,599.89 |
|
396,401,298.60 |
|
|
|
|
|
2213 |
Tierras y Terrenos |
5,889,240.00 |
|
9,155,520.07 |
|
|
|
|
|
2214 |
Activos Intangibles |
841,259.50 |
|
354,850.34 |
|
|
|
|
|
222 |
Transferencias de Capital |
453,692.30 |
|
1,860,565.53 |
|
|
|
|
|
2221 |
Al Sector Privado |
453,692.30 |
|
1,860,565.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FLUJO DE EFECTIVO POR ACTIVIDADES DE INVERSION (F=D-E) |
(418,281,816.55) |
|
(375,243,125.17) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GOBIERNO AUTONOMO
MUNICIPAL DE LA PAZ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GOBIERNO AUTONOMO MUNICIPAL DE LA PAZ (1201) |
|
|
|
|
|
ESTADO DE FLUJO DE EFECTIVO COMPARATIVO |
|
|
|
|
|
Del 1 de enero al 31 de diciembre de 2012 y 2011 |
|
|
|
|
|
(Expresado en Bolivianos) |
|
|
|
|
|
|
|
|
|
Fecha de Emisión: 30 de enero de 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
2011* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 |
FUENTES FINANCIERAS (G) |
70,062,713.89 |
|
146,446,721.80 |
|
|
|
|
|
131 |
Disminución de la Inversión Financiera |
0.00 |
|
58,274,330.67 |
|
|
|
|
|
1314 |
Disminución de Otros Activos Financieros |
0.00 |
|
58,274,330.67 |
|
|
|
|
|
132 |
Endeudamiento |
70,062,713.89 |
|
88,172,391.13 |
|
|
|
|
|
1322 |
Endeudamiento Externo |
34,789,615.55 |
|
78,275,133.07 |
|
|
|
|
|
1323 |
Incremento de Otros Pasivos |
35,273,098.34 |
|
9,897,258.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
APLICACIONES FINANCIERAS (H) |
208,537,909.98 |
|
168,040,659.76 |
|
|
|
|
|
231 |
Inversión Financiera |
5,634,615.39 |
|
0.00 |
|
|
|
|
|
2314 |
Incremento de Otros Activos Financieros |
5,634,615.39 |
|
0.00 |
|
|
|
|
|
232 |
Amortización de la Deuda Pública |
202,903,294.59 |
|
168,040,659.76 |
|
|
|
|
|
2321 |
Amortización Deuda Pública Interna |
18,155,880.49 |
|
22,230,610.79 |
|
|
|
|
|
2322 |
Amortización Deuda Pública Externa |
17,781,911.62 |
|
15,399,088.57 |
|
|
|
|
|
2324 |
Amortización Deuda Flotante |
166,965,502.48 |
|
130,410,960.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FLUJO DE EFECTIVO POR ACTIVIDADES DE FINANCIAMIENTO (I=G-H) |
(138,475,196.09) |
|
(21,593,937.95) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VARIACIÓN DEL EFECTIVO DURANTE EL PERIODO (J=C+F+I) |
108,922,800.62 |
|
154,750,385.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALDO INICIAL DEL PERIODO (K) |
475,587,421.32 |
|
343,641,452.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALDO FINAL DEL PERIODO (L=K+J) |
584,510,221.94 |
|
498,391,838.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Las notas que se
acompañan forman parte integrante de este estado. |
|
|
|
|
|
|
|
|
* Datos reexpresados en
UFV, de acuerdo a datos de cierre del BCB. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|