{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["BALANZA DE COMPROBACION ","ESF SNS","ERF SRS","Efectivo","Cuenta por Cobrar","Inventario","CXP Corto plazo","Retenciones y Acum.","Benef. Empl x p Corto Plazo","Patrimonio","Ingresos","Total Gasto"],"not_rendered":{"images":3,"external_links":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"BALANZA DE COMPROBACION ","index":0,"n_rows":84,"n_cols":8,"rows_kept":84,"merged":[[3,0,3,5],[5,0,5,5],[6,0,6,5],[7,0,7,5],[8,1,9,2],[74,0,74,2],[74,3,74,5],[75,0,75,2],[75,3,75,5],[76,0,76,2],[76,3,76,5],[81,1,81,5],[82,1,82,5],[83,1,83,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
["HOSPITAL JOSE MARIA CABRAL Y BAEZ"]
[]
["BALANZA DE COMPROBACION"]
[" Desde : 01 de Diciembre Hasta : 31 de Diciembre"]
["Año : 2024"]
[null,"EESS : "]
[]
["BALANCE INICIAL","CUENTA","CONCEPTO","DEBITO","CREDITO","BALANCE"]
[{"v":108535020.62,"d":"108,535,020.62"},1101020103,"VENTAS DE SERVICIOS (FONDOS SENASA) ",{"v":149477563.01,"d":"149,477,563.01"},{"v":41980645.46,"d":"41,980,645.46"},{"v":107496917.54999998,"d":"107,496,917.55"}]
[{"v":4036.29,"d":"4,036.29"},1101020104," FONDO OPERATIVO # 314-0000385",{"v":4036.29,"d":"4,036.29"},{"v":325,"d":"325.00"},{"v":3711.29,"d":"3,711.29"}]
[{"v":2937290.65,"d":"2,937,290.65"},1101020205,"CIMBIOCLI (Investigacion clinica)",{"v":2937290.65,"d":"2,937,290.65"},{"v":18702.75,"d":"18,702.75"},{"v":2918587.9,"d":"2,918,587.90"}]
[null,1106,"Inventario",{"v":62828740.19,"d":"62,828,740.19"},null,{"v":62828740.19,"d":"62,828,740.19"}]
[null,1298980001,"Activos Diversos",{"v":50209040.7239999,"d":"50,209,040.72"},null,{"v":50209040.7239999,"d":"50,209,040.72"}]
[null,1104020001,"Cuentas por Cobrar",{"v":40790627.15,"d":"40,790,627.15"},null,{"v":40790627.15,"d":"40,790,627.15"}]
[null,210102,"Cuentas por Pagar",null,{"v":5589707.31,"d":"5,589,707.31"},{"v":-5589707.31,"d":"(5,589,707.31)"}]
[null,210398,"Otas Cuentas por pagar a corto plazo",null,{"v":8615115.87,"d":"8,615,115.87"},{"v":-8615115.87,"d":"(8,615,115.87)"}]
[null,210301,"Beneficios a empleados a corto plazo",null,{"v":14146749.564000003,"d":"14,146,749.56"},{"v":-14146749.564000003,"d":"(14,146,749.56)"}]
[null,2206,"Impuestos Por Pagar",null,{"v":1276535.7299999997,"d":"1,276,535.73"},{"v":-1276535.7299999997,"d":"(1,276,535.73)"}]
[null,3101,"Capital",null,{"v":236433861.81,"d":"236,433,861.81"},{"v":-236433861.81,"d":"(236,433,861.81)"}]
[null,4,"Ingresos",null,{"v":40942542.39000001,"d":"40,942,542.39"},{"v":-40942542.39000001,"d":"(40,942,542.39)"}]
[null,51010100010001,"Sueldos",{"v":108000,"d":"108,000.00"},null,{"v":108000,"d":"108,000.00"}]
[null,5101010003,"Compensaciones Especiales",{"v":782105.73,"d":"782,105.73"},null,{"v":782105.73,"d":"782,105.73"}]
[null,5101010002,"Sueldo Personal Temporero",{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"}]
[null,5101010002,"Incentivo por rendimiento Individual ",null,null,0]
[null,5101010002,"Prestación laboral por desvinculación",null,null,0]
[null,5101010004,"Sueldo Anual No. 13",{"v":1123019.15,"d":"1,123,019.15"},null,{"v":1123019.15,"d":"1,123,019.15"}]
[null,{"v":5.1010200010999e+17,"d":"510102000109990000"},"Comisiones y Gastos Bancarios",{"v":62285.91999999999,"d":"62,285.92"},null,{"v":62285.91999999999,"d":"62,285.92"}]
[null,51010200010006,"telefono local",null,null,0]
[null,510102000100020,"Viaticos ",null,null,0]
[null,510102000100023,"Alquileres y Rentas",null,null,0]
[null,510102000100030,"Impresión y Encuadernación",{"v":668800.4,"d":"668,800.40"},null,{"v":668800.4,"d":"668,800.40"}]
[null,51010200020002,"Transporte y Almacenaje",{"v":254903.31,"d":"254,903.31"},null,{"v":254903.31,"d":"254,903.31"}]
[null,510102000100025,"Seguros",null,null,0]
[null,510102000100026,"Mantenimiento y reparación de equipos sanitarios y de laboratorio",{"v":2126896.9,"d":"2,126,896.90"},null,{"v":2126896.9,"d":"2,126,896.90"}]
[null,510102000100027,"Mantenimiento y rep. de equipo de tecnologia e informatica",{"v":47724,"d":"47,724.00"},null,{"v":47724,"d":"47,724.00"}]
[null,510102000100028,"Mantenimiento y reparación de equipos de transporte, trac. y elev.",{"v":164020.46,"d":"164,020.46"},null,{"v":164020.46,"d":"164,020.46"}]
[null,510102000100029,"Mantenimiento y reparación de equipo de oficina y muebles",null,null,0]
[null,510102000100030,"Mant. Y reparacion de equipos industriales y produccion ",{"v":3600,"d":"3,600.00"},null,{"v":3600,"d":"3,600.00"}]
[null,510102000100024,"Fumigacion ",{"v":252402,"d":"252,402.00"},null,{"v":252402,"d":"252,402.00"}]
[null,510102000100031,"Servicios de capacitación",null,null,0]
[null,51010200010012,"Limpieza E Higiene",{"v":18155.13,"d":"18,155.13"},null,{"v":18155.13,"d":"18,155.13"}]
[null,51010200010013,"Servicios de alimentación ",{"v":27568,"d":"27,568.00"},null,{"v":27568,"d":"27,568.00"}]
[null,51010200010015,"Impuestos",null,null,0]
[null,510102000100029,"Otros servicios técnicos profesionales",{"v":437160,"d":"437,160.00"},null,{"v":437160,"d":"437,160.00"}]
[null,51010200020001,"Alimentos y Productos Agroforestales",{"v":4555990.119999999,"d":"4,555,990.12"},null,{"v":4555990.119999999,"d":"4,555,990.12"}]
[null,51010200020002,"Textiles y Vestuarios ",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"}]
[null,51010200020003,"Productos de Papel, Carton e Impresos",{"v":766359.99,"d":"766,359.99"},null,{"v":766359.99,"d":"766,359.99"}]
[null,51010200020005,"Combustibles y Lubricantes",{"v":1118340,"d":"1,118,340.00"},null,{"v":1118340,"d":"1,118,340.00"}]
[null,51010200020006,"Productos químicos y conexos",{"v":21548041.590000004,"d":"21,548,041.59"},null,{"v":21548041.590000004,"d":"21,548,041.59"}]
[null,51010200020915,"Llantas y neumáticos",null,null,0]
[null,51010200020903,"Articulos Plasticos",null,null,0]
[null,51010200020904,"Productos y Utiles varios",null,null,0]
[null,51010200020905,"Articulos de Caucho",null,null,0]
[null,51010200020902,"Material de Limpieza",{"v":452468.47,"d":"452,468.47"},null,{"v":452468.47,"d":"452,468.47"}]
[null,51010200020911,"Productos Medicinales",{"v":2299976.79,"d":"2,299,976.79"},null,{"v":2299976.79,"d":"2,299,976.79"}]
[null,51010200020913,"Útiles de escritorio, oficina e informática ",{"v":726021.15,"d":"726,021.15"},null,{"v":726021.15,"d":"726,021.15"}]
[null,51010200020914,"Útiles menores médico quirurgicos Y De laboratorio",{"v":4548906.999999999,"d":"4,548,907.00"},null,{"v":4548906.999999999,"d":"4,548,907.00"}]
[null,51010200020910,"Productos de Minerales, Metálicos y No Metálicos",{"v":164081.87,"d":"164,081.87"},null,{"v":164081.87,"d":"164,081.87"}]
[null,51010200020908,"Repuestos y accesorios menores",{"v":120461.47,"d":"120,461.47"},null,{"v":120461.47,"d":"120,461.47"}]
[null,51010200020910,"Muebles, de alojamiento",null,null,0]
[null,51010200020915,"Utiles de cocina y comedor",null,null,0]
[null,51010200020906,"Equipo Medico y de Laboratorio",{"v":84039.6,"d":"84,039.60"},null,{"v":84039.6,"d":"84,039.60"}]
[null,51010200020907,"Instrumental médico y de laboratorio",null,null,0]
[null,51010200020908,"Electrodomésticos",{"v":20534.22,"d":"20,534.22"},null,{"v":20534.22,"d":"20,534.22"}]
[null,51010200020911,"Equipo de tecnologia de la informacion y comunicación",{"v":67550,"d":"67,550.00"},null,{"v":67550,"d":"67,550.00"}]
[null,51010200020912,"Programas de informática",{"v":3751.28,"d":"3,751.28"},null,{"v":3751.28,"d":"3,751.28"}]
[null,51010200020903,"Productos Electricos",{"v":96223.32,"d":"96,223.32"},null,{"v":96223.32,"d":"96,223.32"}]
[null,"","TOTAL",{"v":349004185.88399994,"d":"349,004,185.88"},{"v":349004185.884,"d":"349,004,185.88"}]
[]
[]
[{"$nulls":7},0]
["Preparado por: Lic. Yeniffer Castillo",null,null,"Revisado por: Lic. Adriano Ureña"]
["                    Enc. Interina depto. de  Contabilidad                         ",null,null,"Adm. General"]
["                  H.R.U.J.M.C.B.                       ",null,null,"   H.R.U.J.M.B."]
[]
[]
[]
[]
[null,"Aprobado por: Dr. Jose Luis Bautista"]
[null,"Director General"]
[null,"H.R.U.J.M.C.YB.         "]

{"sheet":"ESF SNS","index":1,"n_rows":82,"n_cols":9,"rows_kept":82,"merged":[[4,2,4,5],[5,2,5,5],[6,2,6,5],[7,2,7,5],[8,2,8,5],[9,2,9,5],[71,2,71,3],[72,2,72,3],[72,7,72,9],[73,2,73,3],[77,3,77,5],[78,3,78,5],[79,3,79,5],[81,3,81,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,null,"Servicio Nacional de Salud"]
[null,null,"Hospital Jose Maria Cabral y Baez"]
[null,null,"Estado de Situación Financiera"]
[null,null,"Desde el 1 Al 31 de Diciembre del 2024"]
[null,null,"(Valores en RD$)"]
[]
["Mapeo",null,"Activos"]
[null,null,"Activos corrientes"]
["0001",null,null,"Efectivo y equivalentes de efectivo (Nota 7)",null,{"v":110419216.74000001,"d":"110,419,216.74"}]
["0002",null,null,"Inversiones a corto plazo (Nota 8)"]
["0003",null,null,"Porción corriente de documentos por cobrar (Nota 9)"]
["0004",null,null,"Cuenta por cobrar a corto plazo (Notas 8)",null,{"v":40790627.15,"d":"40,790,627.15"}]
["0005",null,null,"Inventarios (Nota 9)",null,{"v":62828740.19,"d":"62,828,740.19"}]
["0006",null,null,"Pagos anticipados (Nota)"]
["0007",null,null,"Otros activos corrientes (Nota 12)"]
[null,null,"Total activos corrientes",null,null,{"v":214038584.08,"d":"214,038,584.08"}]
[]
[null,null,"Activos no corrientes"]
["0008",null,null,"Cuentas por cobrar a largo plazo (Notas 14)"]
["0009",null,null,"Documentos por cobrar (Nota 15)",null,{"$error":"#REF!"}]
["0010",null,null,"Inversiones a largo plazo (Nota 16)"]
["0011",null,null,"Otros activos financieros (Notas 17)"]
["0012",null,null,"Mobiliarios y equipos neto (Nota 10)"]
["0013",null,null,"Activos intangibles (Nota 10) "]
["0014",null,null,"Otros activos no financieros (Nota 12) ",null,{"v":50209040.7239999,"d":"50,209,040.72"}]
[null,null,"Total activos no corrientes",null,null,{"v":50209040.7239999,"d":"50,209,040.72"}]
[]
[null,null,"Total activos",null,null,{"v":264247624.8039999,"d":"264,247,624.80"}]
[{"$nulls":3}," "]
[null,null,"Pasivos"]
[null,null,"Pasivos corrientes"]
["0015",null,null,"Sobregiro bancario (Nota 21)"]
["0016",null,null,"Cuentas por pagar a corto plazo (Nota 11)",null,{"v":5589707.31,"d":"5,589,707.31"}]
[{"$nulls":3},"Otras cuentas por pagar a corto plazo",null,{"v":8615115.87,"d":"8,615,115.87"}]
["0017",null,null,"Préstamos a corto plazo (Nota 23)"]
["0018",null,null,"Parte corriente de préstamos a largo plazo (Nota 24)"]
["0019",null,null,"Retenciones y acumulaciones por pagar (Nota 12)",null,{"v":1276535.7299999997,"d":"1,276,535.73"}]
["0020",null,null,"Provisiones a corto plazo (Nota 26)"]
["0021",null,null,"Beneficios a empleados a corto plazo (Nota 13)",null,{"v":14146749.564000003,"d":"14,146,749.56"}]
["0022",null,null,"Pensiones (Nota 28)"]
["0023",null,null,"Otros pasivos corrientes (Nota )"]
[null,null,"Total pasivos corrientes",null,null,{"v":29628108.474000003,"d":"29,628,108.47"}]
[]
[null,null,"Pasivos no corrientes"]
["0024",null,null,"Cuentas por pagar a largo plazo (Nota 14)"]
["0025",null,null,"Préstamos a largo plazo (Nota 31)"]
["0026",null,null,"Instrumentos de deuda (Nota 32)"]
["0027",null,null,"Provisiones a largo plazo (Nota 33)"]
["0028",null,null,"Beneficios a empleados a largo plazo (Nota 15)"]
["0029",null,null,"Otros pasivos no corrientes (Nota 35)"]
[null,null,"Total pasivos no corrientes"]
[null,null,"Total pasivos ",null,null,{"v":29628108.474000003,"d":"29,628,108.47"}]
[]
[null,null,"Activos Netos/Patrimonio (Nota 16)"]
["0030",null,null,"Capital",null,{"v":236433861.81,"d":"236,433,861.81"}]
["0031",null,null,"Reservas"]
["0032",null,null,"Resultados positivos (ahorro) / negativo (desahorro)",null,{"v":-1814345.4799999893,"d":"(1,814,345.48)"}]
["0033",null,null,"Resultados acumulados "]
["0034",null,null,"Intereses minoritarios"]
[null,null,"Total activos netos/patrimonio",null,null,{"v":234619516.33,"d":"234,619,516.33"}]
[]
[null,null,"Total pasivos y activos netos/patrimonio",null,null,{"v":264247624.80400002,"d":"264,247,624.80"}]
[]
[]
[]
[{"$nulls":8},0]
[null,null,"Preparado por: Lic. Yeniffer Castillo",null,null,"Revisado por: Lic. Adriano Ureña"]
[null,null," Enc. Contabilidad                         ",null,null,"Adm. General"]
[null,null,"H.R.U.J.M.C.B.                       ",null,null,"H.R.U.J.M.B."]
[]
[]
[]
[{"$nulls":3},"  Aprobado por: Dr. Jose Luis Bautista"]
[{"$nulls":3},"       Director General"]
[{"$nulls":3},"                  H.R.U.J.M.C.YB.         "]
[]
[{"$nulls":3},"Nota: se esta registrando el monto de 8,615,115.87 en Otras cuentas  por pagar a corto plazo, Correspondientes a suplidores que presente problemas fiscales y RPE inhabilitado, de los cuales 1,213,376.26 corresponden a medicamentos, 3,207,369.76 a Material Medico Gastable, 717,619.00 a Productos Quimicos y Conexos, 1,855,606.96 a Productos de Limpieza, 629,761.76 a Productos Plasticos, 812,780.57 a Alimentos y 112,085.56 a Mantenimiento Equipos. "]

{"sheet":"ERF SRS","index":2,"n_rows":57,"n_cols":8,"rows_kept":57,"merged":[[9,2,9,7],[10,3,10,7],[11,2,11,7],[12,2,12,7],[13,2,13,7],[49,2,49,3],[50,2,50,3],[50,4,50,5],[50,6,50,7],[54,3,54,5],[55,3,55,5],[56,1,56,5]],"flags":["formulas_cached_only"]}
{"$rows_empty":9}
[null,null,"Servicio Nacional de Salud"]
[{"$nulls":3},"Hospital Jose Maria Cabral y Baez"]
[null,null,"Estado de Rendimiento Financiero"]
[null,null,"Del ejercicio terminado Desde el 1 Al 31 de Diciembre del 2024"]
[null,null,"(Valores en RD$)"]
[]
[{"$nulls":7},2016]
[null,null,"Ingresos (Nota 17)"]
["0035",null,null,"Impuestos "]
["0036",null,null,"Ingresos por transacciones con contraprestación",null,{"v":38989411.330000006,"d":"38,989,411.33"}]
["0037",null,null,"Transferencias",null,{"v":1953131.06,"d":"1,953,131.06"}]
["0038",null,null,"Recargos, multas y otros ingresos",null,0]
[null,null,"Total ingresos",null,null,{"v":40942542.39000001,"d":"40,942,542.39"},null,0]
[{"$nulls":3}," "]
[null,null,"Gastos (Notas 18, 19, 20, 21 y 22)"]
["0039",null,null,"Sueldos, salarios y beneficios a empleados",null,{"v":2113124.88,"d":"2,113,124.88"}]
["0040",null,null,"Subvenciones y otros pagos por transferencias"]
["0041",null,null,"Suministros y materiales para consumo",null,{"v":36404371.769999996,"d":"36,404,371.77"}]
["0042",null,null,"Gasto de depreciación y amortización"]
["0043",null,null,"Deterioro del valor de propiedad, planta y equipo"]
["0044",null,null,"Otros gastos",null,{"v":4239391.22,"d":"4,239,391.22"}]
["0045",null,null,"Gastos financieros",{"$nulls":3},{"$error":"#VALUE!"}]
[null,null,"Total gastos",null,null,{"v":42756887.87,"d":"42,756,887.87"},null,{"$error":"#VALUE!"}]
[]
["0046",null,null,"Ganancia (pérdida) por diferencia cambiaria",null,0,null,0]
[]
["0047",null,null,"Participación en resultado de asociadas ",null,0,null,0]
[]
[null,null,"Resultados positivos (ahorro) / negativo (desahorro)",null,null,{"v":-1814345.4799999893,"d":"(1,814,345.48)"},null,{"$error":"#VALUE!"}]
[]
[null,null,"Atribuible a:"]
["0048",null,null,"Propietarios de la entidad controladora",null,0,null,0]
["0049",null,null,"Intereses minoritarios ",null,0,null,0]
[{"$nulls":5},0,null,0]
[]
[]
[]
[]
[]
[]
[null,null,"Preparado por: Lic. Yeniffer Castillo",null,null,"Revisado por:  Lic. Adriano Ureña"]
[null,null," Enc. Contabilidad                         ",null,"Adm. General"]
[{"$nulls":3},"            H.R.J.M.C.B.                       ",null,"  H.R.J.M.B."]
[]
[]
[{"$nulls":3},"  Aprobado por: Dr.  Jose Luis Bautista"]
[{"$nulls":3},"       Director General"]
[null,"                                           H.R.J.M.C.B.                       "]

{"sheet":"Efectivo","index":3,"n_rows":36,"n_cols":3,"rows_kept":36,"merged":[[0,1,0,2],[1,1,1,2],[2,1,2,2],[3,1,3,2],[6,2,7,2]],"flags":["formulas_cached_only"]}
[null,"EESS"]
[null,"Nota # 7: Efectivo Caja y Bancos "]
[null,"Del ejercicio terminado Desde el 1 Al 31 de Diciembre del 2024"]
[null,"(Valores en RD$)"]
[]
[]
["# Cta.","Nombre de cuenta","Monto"]
[]
[null,"Caja Chica"]
[300105134,"Operaciones Ex PSS"]
[null,"Fondo Salud Ex-PSS "]
["160-112014","Servicio Nacional de Salud (Fondos Senasa)"]
["314-0000776","Fondo Operativo ",{"v":3711.29,"d":"3,711.29"}]
["240-020561-7","Cuenta Nueva Ranchito "]
["314-00145-4","Fondos Especiales CDC "]
["314-0000920-0","Cuenta VIH "]
["314-000181-0","Cuenta Tuberculosis "]
[null,"Aportes y Donaciones "]
[null,"Venta de Servicios",{"v":107496917.55,"d":"107,496,917.55"}]
[null,"CIMBIOCLI",{"v":2918587.9,"d":"2,918,587.90"}]
[null,"Anticipo Financieros"]
[null,"Cta. Nomina"]
[null,"Total balance cuentas de bancarias del Reservas",{"v":110419216.74000001,"d":"110,419,216.74"}]
[]
[]
["# Cta.","Tesoreria Nacional","Monto"]
[9995028000,"Fondo de la Direccion Central Servicio Nacional de Salud"]
[9995028001,"Sud- Cuenta Cuota de Pago Direccion Central Servicio Nacional de Salud"]
[2110003000,"Cuenta Direccion Central SNS"]
[9998014000,"Recaudacion Establecimiento de Salud PSS"]
[null,"Cuenta Colectora Recursos Directos PSS"]
[100198000,"Sud- Cuenta Disponibilidad Direccion Central Servicio Nacional de Salud"]
[100198001,"Sub-Cuota de Pago Direccion Central Servicio Nacional de Salud"]
[null,"Total balance cuentas de bancarias tesoreria nacional"]
[]
[null,"Total efectivo y equivalentes de efectivo",{"v":110419216.74000001,"d":"110,419,216.74"}]

{"sheet":"Cuenta por Cobrar","index":4,"n_rows":16,"n_cols":2,"rows_kept":16,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[7,0,9,0],[7,1,9,1]],"flags":["formulas_cached_only"]}
["EESS"]
["Notas # 8: Cuenta Por Cobrar"]
["Desde el 1 Al 31 de Diciembre del 2024"]
["(Valores en RD$)"]
[]
[]
[]
["Detalle","Monto"]
[]
[]
["Cuentas Por Cobrar  Colaboradores"]
["Otras  Cuentas Por Cobrar (Retencion IR-3)"]
["Cuentas por Cobrar Proyecto FGBRSS"]
["Cuentas por Cobrar Ventas de Servicios ",{"v":40790627.15,"d":"40,790,627.15"}]
["Anticipos financieros"]
["Total Cuentas Por Cobrar",{"v":40790627.15,"d":"40,790,627.15"}]

{"sheet":"Inventario","index":5,"n_rows":13,"n_cols":2,"rows_kept":13,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[6,0,8,0],[6,1,8,1]],"flags":["formulas_cached_only"]}
["EESS"]
[" Inventario"]
["Del ejercicio terminado Desde el 1 Al 31 de Diciembre del 2024"]
["(Valores en RD$)"]
[]
[]
["Descripción","Monto"]
[]
[]
["Inventario de Útiles  y Suministro  de Oficina",{"v":2003320.02,"d":"2,003,320.02"}]
["Inventario de Farmacia",{"v":57894732.12,"d":"57,894,732.12"}]
["Inventario de Despensa",{"v":2930688.05,"d":"2,930,688.05"}]
["Total Inventario",{"v":62828740.19,"d":"62,828,740.19"}]

{"sheet":"CXP Corto plazo","index":6,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[7,0,9,0],[7,1,9,1]],"flags":["formulas_cached_only"]}
["EESS"]
["Nota # 11: Cuentas por Pagar a Corto Plazo"]
["Del ejercicio terminado Desde el 1 Al 31 de Diciembre del 2024"]
["(Valores en RD$)"]
[]
[]
[]
["Detalle","Monto"]
[]
[]
["Cuentas por Pagar Suplidores",{"v":5589707.31,"d":"5,589,707.31"}]
["Total Cuentas Por Pagar a Corto Plazo",{"v":5589707.31,"d":"5,589,707.31"}]

{"sheet":"Retenciones y Acum.","index":7,"n_rows":19,"n_cols":2,"rows_kept":19,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[7,0,9,0],[7,1,9,1]],"flags":["formulas_cached_only"]}
["EESS"]
["Nota #12:  Retenciones y Acumulaciones"]
["Del ejercicio terminado Desde el 1 Al 31 de Diciembre del 2024"]
["(Valores en RD$)"]
[]
[]
[]
["Detalle","Monto"]
[]
[]
["Retenciones ISR Empleados"]
["Retencion ISR 5%",{"v":1276535.7299999997,"d":"1,276,535.73"}]
["Retenciones ISR 10%"]
["Retencion ITBIS "]
["Infotep"]
["Retencion Seguridad Social"]
["Retencion de Supervision de Obras"]
["Retencion ley 6-86 Pensiones"]
["Total Retenciones y Acumulaciones ",{"v":1276535.7299999997,"d":"1,276,535.73"}]

{"sheet":"Benef. Empl x p Corto Plazo","index":8,"n_rows":13,"n_cols":2,"rows_kept":13,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[6,0,8,0],[6,1,8,1]],"flags":["formulas_cached_only"]}
["Servicio  Regional de Salud"]
["Nota # 13: Beneficios a Empleados por Pagar a Corto Plazo"]
["Del ejercicio terminado Desde el 1 Al 31 Diciembre del 2024"]
["(Valores en RD$)"]
[]
[]
["Detalle","Monto"]
[]
[]
["Incentivos  ",{"v":14087365.564000003,"d":"14,087,365.56"}]
["Viaticos Empleados ",{"v":59384,"d":"59,384.00"}]
["Prestaciones Laborales Por Pagar Empleados "]
["Total Beneficios a Empleados por Pagar a Corto Plazo",{"v":14146749.564000003,"d":"14,146,749.56"}]

{"sheet":"Patrimonio","index":9,"n_rows":14,"n_cols":2,"rows_kept":14,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[7,0,9,0],[7,1,9,1]],"flags":["formulas_cached_only"]}
["EESS"]
["Nota #16: Patrimonio "]
["Del ejercicio terminado Desde el 1 Al 31 de Diciembre del 2024"]
["(Valores en RD$)"]
[]
[]
[]
["Detalle","Monto"]
[]
[]
["Capital                                                                      "]
["Resultados positivos (ahorro)/negativo (desahorro)",{"v":-1814345.4799999893,"d":"(1,814,345.48)"}]
["Resultado acumulado                                                       ",{"v":-1814345.4799999893,"d":"(1,814,345.48)"}]
["Total Patrimonio Neto",{"v":-1814345.4799999893,"d":"(1,814,345.48)"}]

{"sheet":"Ingresos","index":10,"n_rows":28,"n_cols":2,"rows_kept":28,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[6,0,7,0],[6,1,7,1],[11,1,12,1]],"flags":["formulas_cached_only"]}
["EESS"]
["Nota 17: Ingresos"]
["Del ejercicio terminado Desde el 1 Al 31 de diciembre 2024"]
["(Valores en RD$)"]
[]
[]
["Ingresos con Contraprestacion de Servicios","Monto"]
[]
["Venta de Servicios",{"v":38989411.330000006,"d":"38,989,411.33"}]
["Sub-Total",{"v":38989411.330000006,"d":"38,989,411.33"}]
[]
["Ingresos sin  Contraprestacion de Servicios","Monto"]
[]
["Otros Ingresos"]
["Operaciones Ex PSS"]
["Fondo Salud Ex-PSS "]
["Fondo Operativo "]
["Cuenta Nueva Ranchito "]
["Fondos Especiales CDC "]
["Cafeteria"]
["Cuenta Tuberculosis "]
["Aportes y Donaciones",{"v":1953131.06,"d":"1,953,131.06"}]
["Cuenta Proyecto FGRSS"]
["Anticipo Financieros"]
["Cuenta Direccion Central SNS"]
["Sud- Cuenta Disponibilidad Direccion Central Servicio Nacional de Salud"]
["Sub-Total",{"v":1953131.06,"d":"1,953,131.06"}]
["Total",{"v":40942542.39000001,"d":"40,942,542.39"}]

{"sheet":"Total Gasto","index":11,"n_rows":99,"n_cols":2,"rows_kept":99,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1]],"flags":["formulas_cached_only"]}
["EESS"]
["Nota #18,19,20,21 y 22 Gastos Generales"]
["Del ejercicio terminado Desde el 1 Al 31 Diciembre 2024"]
["(Valores en RD$)"]
[]
["Detalles","Monto"]
["Gastos de Consumo"]
["Remuneraciones",{"v":2113124.88,"d":"2,113,124.88"}]
["Sueldos para Cargos Fijos",{"v":108000,"d":"108,000.00"}]
["Sueldo Empleados Temporales",{"v":100000,"d":"100,000.00"}]
["Incentivo por rendimiento Individual "]
["Sueldo Anual No. 13",{"v":1123019.15,"d":"1,123,019.15"}]
["Compensaciones Directas al Personal"]
["compensaciones especiales",{"v":782105.73,"d":"782,105.73"}]
["Jornales"]
["Honorarios"]
["Dietas y Gastos de Representacion"]
["Prestaciones y Bonificaciones"]
["Contribuciones a la Seguridad Social"]
["Otros Servicios Personales"]
["Servicios no Personales",{"v":4063516.1199999996,"d":"4,063,516.12"}]
["Servicios de Comunicaciones"]
["Servicios Basicos"]
["Impresiones y Encuadernaciones",{"v":668800.4,"d":"668,800.40"}]
["pasajes"]
["Viaticos Dentro y Fuera del Pais"]
["Transporte y Almacenaje",{"v":254903.31,"d":"254,903.31"}]
["Licencias Informaticas"]
["Alquileres de Equipos Sanitarios y de Laboratorio "]
["Alquileres de muebles oficina"]
["Gratificaciones al personal"]
["Seguros"]
["Mantenimiento y reparación de equipo de oficina y muebles"]
["Mantenimiento y rep. De tecnologia e informatica",{"v":47724,"d":"47,724.00"}]
["Mantenimiento y reparación de equipos sanitarios y de laboratorio",{"v":2126896.9,"d":"2,126,896.90"}]
["Mantenimiento y Reparacion Equipos de tras. Y elevacion ",{"v":164020.46,"d":"164,020.46"}]
["Mant. Y reparacion de equipos industriales y produccion ",{"v":3600,"d":"3,600.00"}]
["Comisiones y Gastos bancarios ",{"v":62285.91999999999,"d":"62,285.92"}]
["fumigacion ",{"v":252402,"d":"252,402.00"}]
["Limpieza e Higiene",{"v":18155.13,"d":"18,155.13"}]
["Servicios de Alimentacion ",{"v":27568,"d":"27,568.00"}]
["Otros Alquileres"]
["impuestos"]
["Servicios de capacitación"]
["Otros Servicios Tecnicos Profesionales",{"v":437160,"d":"437,160.00"}]
["Materiales y Suministros",{"v":36404371.769999996,"d":"36,404,371.77"}]
["Alimentos y Productos Agroforestales",{"v":4555990.119999999,"d":"4,555,990.12"}]
["Productos Forestales"]
["Textiles y Vestuarios",{"v":7500,"d":"7,500.00"}]
["Productos de Papel, Carton e Impresos",{"v":766359.99,"d":"766,359.99"}]
["Productos de artes graficas"]
["Productos Farmaceuticos ",{"v":2299976.79,"d":"2,299,976.79"}]
["Combustibles, Lubricantes, Productos Quimicos y Conexos",{"v":22666381.590000004,"d":"22,666,381.59"}]
["Productos de Cuero, Caucho y Plastico"]
["Productos de arcilla"]
["Material de Limpieza",{"v":452468.47,"d":"452,468.47"}]
["Utiles de Escritorio Oficina e Informatica",{"v":726021.15,"d":"726,021.15"}]
["Utiles Menores Medicos Quirurgico",{"v":4548906.999999999,"d":"4,548,907.00"}]
["Productos de Minerales Metalicos y no Metalicos",{"v":164081.87,"d":"164,081.87"}]
["utiles de cocina y comedor"]
["Productos Electricos ",{"v":96223.32,"d":"96,223.32"}]
["Productos y Utiles Varios"]
["Ayuda y Donaciones a personas "]
["Repuesto y Accesorios Menores",{"v":120461.47,"d":"120,461.47"}]
["Muebles de oficina y estanteria"]
["Muebles de alojamientos"]
["Otros Materiales y Suministros"]
["bienes muebles, inmuebles e intangibles",{"v":175875.1,"d":"175,875.10"}]
["Equipos de Generacion Electricas"]
["Electrodomesticos ",{"v":20534.22,"d":"20,534.22"}]
["Equipo medico y de Laboratorio",{"v":84039.6,"d":"84,039.60"}]
["Instrumental medico y de laboratorio"]
["Equipo de Tecnologia de la Informacion ",{"v":67550,"d":"67,550.00"}]
["Equipo de generación eléctrica y a fines"]
["Equipos de Seguridad"]
["Sistemas y equipos de climatización"]
["Herramientas y máquinas-herramientas"]
["Base de Datos"]
["Programas informaticos",{"v":3751.28,"d":"3,751.28"}]
["Direccion general de Contabilidad Gubernamental"]
["Plan de Cuentas General Para el Sector Publico"]
["Gastos por Cuentas Incobrables"]
["Perdidas en Rentas por Recaudar"]
["Perdidas en Cuentas Por Cobrar"]
["Gastos Financieros"]
["Intereses de la Deuda Interna"]
["Intereses de la Deuda Externa"]
["Comisiones de la Deuda Interna"]
["Comisiones de la Deuda Externa"]
["Perdida en Operaciones Financieras"]
["Transferencias y Donaciones Corrientes"]
["Transferencias Corrientes"]
["Prestaciones de la Seguridad Social"]
["Transferencias al Sector Privado"]
["Transferencias al Sector Publico"]
["Transferencias al Sector Externo"]
["Donaciones Dorrientes"]
["Donaciones a Gobiernos Exranjeros"]
["Total Gastos Generales",{"v":42756887.87,"d":"42,756,887.87"}]