fila | Cuenta |
Categoría |
Descripción |
Asignado |
Modificado |
Codificado |
Monto certificado |
Comprometido |
Devengado |
Pagado |
Saldo por comprometer |
Saldo por devengar |
Saldo por pagar |
Porcentaje de ejecución |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | 5 |
Egresos en personal |
EGRESOS CORRIENTES |
73,265.83 |
0 |
73,265.83 |
73,265.83 |
56,792.92 |
56,792.92 |
47,702.96 |
16,472.91 |
16,472.91 |
16,472.91 |
77.52% |
2 | 51 |
Egresos en personal |
EGRESOS EN PERSONAL |
61,241.29 |
0 |
61,241.29 |
61,241.29 |
48,268.60 |
48,268.60 |
39,178.64 |
12,972.69 |
12,972.69 |
12,972.69 |
78.82% |
3 | 5101 |
Egresos en personal |
Remuneraciones Básicas |
45,846.00 |
0 |
45,846.00 |
45,846.00 |
37,880.00 |
37,880.00 |
30,303.81 |
7,966.00 |
7,966.00 |
7,966.00 |
82.62% |
4 | 5101050 |
Egresos en personal |
Remuneraciones Unificadas |
45,846.00 |
0 |
45,846.00 |
45,846.00 |
37,880.00 |
37,880.00 |
30,303.81 |
7,966.00 |
7,966.00 |
7,966.00 |
82.62% |
5 | 5102 |
Egresos en personal |
Remuneraciones Complementarias |
6,670.50 |
0 |
6,670.50 |
6,670.50 |
2,820.00 |
2,820.00 |
2,820.00 |
3,850.50 |
3,850.50 |
3,850.50 |
42.28% |
6 | 5102030 |
Egresos en personal |
Decimo Tercer Sueldo |
3,820.50 |
0 |
3,820.50 |
3,820.50 |
0 |
0 |
0 |
3,820.50 |
3,820.50 |
3,820.50 |
0.00% |
7 | 5102040 |
Egresos en personal |
Decimo Cuarto Sueldo |
2,850.00 |
0 |
2,850.00 |
2,850.00 |
2,820.00 |
2,820.00 |
2,820.00 |
30 |
30 |
30.00 |
98.95% |
8 | 5106 |
Egresos en personal |
Aportes Patronales a la Seguridad Social |
8,724.79 |
0 |
8,724.79 |
8,724.79 |
7,568.60 |
7,568.60 |
6,054.83 |
1,156.19 |
1,156.19 |
1,156.19 |
86.75% |
9 | 5106010 |
Egresos en personal |
Aporte Patronal |
5,341.06 |
0 |
5,341.06 |
5,341.06 |
4,413.20 |
4,413.20 |
3,530.51 |
927.86 |
927.86 |
927.86 |
82.63% |
10 | 5106020 |
Egresos en personal |
Fondo de Reserva |
3,383.73 |
0 |
3,383.73 |
3,383.73 |
3,155.40 |
3,155.40 |
2,524.32 |
228.33 |
228.33 |
228.33 |
93.25% |
11 | 56 |
Gastos Financieros |
GASTOS FINANCIEROS |
4,395.18 |
0 |
4,395.18 |
4,395.18 |
3,375.70 |
3,375.70 |
3,375.70 |
1,019.48 |
1,019.48 |
1,019.48 |
76.80% |
12 | 5602 |
Gastos Financieros |
Intereses y Otros Cargos de la Deuda Pública Interna |
4,395.18 |
0 |
4,395.18 |
4,395.18 |
3,375.70 |
3,375.70 |
3,375.70 |
1,019.48 |
1,019.48 |
1,019.48 |
76.80% |
13 | 5602010 |
Gastos Financieros |
Sector Público Financiero |
4,395.18 |
0 |
4,395.18 |
4,395.18 |
3,375.70 |
3,375.70 |
3,375.70 |
1,019.48 |
1,019.48 |
1,019.48 |
76.80% |
14 | 57 |
Otros Egresos Corrientes |
OTROS EGRESOS CORRIENTES |
150 |
0 |
150 |
150 |
102.27 |
102.27 |
102.27 |
47.73 |
47.73 |
47.73 |
68.18% |
15 | 5702 |
Otros Egresos Corrientes |
Seguros, Costos Financieros y Otros Egresos |
150 |
0 |
150 |
150 |
102.27 |
102.27 |
102.27 |
47.73 |
47.73 |
47.73 |
68.18% |
16 | 5702030 |
Otros Egresos Corrientes |
Comisiones Bancarias |
150 |
0 |
150 |
150 |
102.27 |
102.27 |
102.27 |
47.73 |
47.73 |
47.73 |
68.18% |
17 | 58 |
Transferencias y donaciones corrientes |
TRANSFERENCIAS Y DONACIONES CORRIEN |
7,479.36 |
0 |
7,479.36 |
7,479.36 |
5,046.35 |
5,046.35 |
5,046.35 |
2,433.01 |
2,433.01 |
2,433.01 |
67.47% |
18 | 5801 |
Transferencias y donaciones corrientes |
Transferencias Corrientes al Sector Público |
7,479.36 |
0 |
7,479.36 |
7,479.36 |
5,046.35 |
5,046.35 |
5,046.35 |
2,433.01 |
2,433.01 |
2,433.01 |
67.47% |
19 | 5801010 |
Transferencias y donaciones corrientes |
A Entidades del Presupuesto General del Estado |
1,200.00 |
0 |
1,200.00 |
1,200.00 |
511.59 |
511.59 |
511.59 |
688.41 |
688.41 |
688.41 |
42.63% |
20 | 5801040 |
Transferencias y donaciones corrientes |
A Gobiernos Autónomos Descentralizados |
6,279.36 |
0 |
6,279.36 |
6,279.36 |
4,534.76 |
4,534.76 |
4,534.76 |
1,744.60 |
1,744.60 |
1,744.60 |
72.22% |
21 | 7 |
Bienes y servicio de inversion |
EGRESOS DE INVERSIÓN |
124,710.24 |
16,021.11 |
140,731.35 |
147,852.16 |
82,282.09 |
82,282.09 |
73,410.08 |
58,449.26 |
58,449.26 |
58,449.26 |
58.47% |
22 | 71 |
Bienes y servicio de inversion |
EGRESOS EN PERSONAL PARA INVERSIÓN |
54,212.14 |
-1,924.11 |
52,288.03 |
60,288.03 |
40,550.80 |
40,550.80 |
33,679.92 |
11,737.23 |
11,737.23 |
11,737.23 |
77.55% |
23 | 7101 |
Bienes y servicio de inversion |
Remuneraciones Básicas |
33,828.00 |
0 |
33,828.00 |
33,828.00 |
28,090.00 |
28,090.00 |
22,471.98 |
5,738.00 |
5,738.00 |
5,738.00 |
83.04% |
24 | 7101050 |
Bienes y servicio de inversion |
Remuneraciones Unificadas |
33,828.00 |
0 |
33,828.00 |
33,828.00 |
28,090.00 |
28,090.00 |
22,471.98 |
5,738.00 |
5,738.00 |
5,738.00 |
83.04% |
25 | 7102 |
Bienes y servicio de inversion |
Remuneraciones Complementarias |
5,194.00 |
0 |
5,194.00 |
5,194.00 |
2,350.00 |
2,350.00 |
2,350.00 |
2,844.00 |
2,844.00 |
2,844.00 |
45.24% |
26 | 7102030 |
Bienes y servicio de inversion |
Decimo Tercer Sueldo |
2,819.00 |
0 |
2,819.00 |
2,819.00 |
0 |
0 |
0 |
2,819.00 |
2,819.00 |
2,819.00 |
0.00% |
27 | 7102040 |
Bienes y servicio de inversion |
Decimo Cuarto Sueldo |
2,375.00 |
0 |
2,375.00 |
2,375.00 |
2,350.00 |
2,350.00 |
2,350.00 |
25 |
25 |
25.00 |
98.95% |
28 | 7105 |
Bienes y servicio de inversion |
Remuneraciones Temporales |
8,600.44 |
-2,000.00 |
6,600.44 |
14,600.44 |
4,358.00 |
4,358.00 |
4,358.00 |
2,242.44 |
2,242.44 |
2,242.44 |
66.03% |
29 | 7105100 |
Bienes y servicio de inversion |
Servicios Personales por Contrato |
6,225.44 |
-2,000.00 |
4,225.44 |
12,225.44 |
3,888.00 |
3,888.00 |
3,888.00 |
337.44 |
337.44 |
337.44 |
92.01% |
30 | 7105120 |
Bienes y servicio de inversion |
Subrogación |
2,375.00 |
0 |
2,375.00 |
2,375.00 |
470 |
470 |
470 |
1,905.00 |
1,905.00 |
1,905.00 |
19.79% |
31 | 7106 |
Bienes y servicio de inversion |
Aportes Patronales a la Seguridad Social |
6,589.69 |
75.89 |
6,665.58 |
6,665.58 |
5,752.80 |
5,752.80 |
4,499.94 |
912.78 |
912.78 |
912.78 |
86.31% |
32 | 7106010 |
Bienes y servicio de inversion |
Aporte Patronal |
3,771.82 |
75.89 |
3,847.71 |
3,847.71 |
3,412.90 |
3,412.90 |
2,730.32 |
434.81 |
434.81 |
434.81 |
88.70% |
33 | 7106020 |
Bienes y servicio de inversion |
Fondo de Reserva |
2,817.87 |
0 |
2,817.87 |
2,817.87 |
2,339.90 |
2,339.90 |
1,769.62 |
477.97 |
477.97 |
477.97 |
83.04% |
34 | 7107 |
Bienes y servicio de inversion |
Indemnizaciones |
0.01 |
0 |
0.01 |
0.01 |
0 |
0 |
0 |
0.01 |
0.01 |
0.01 |
0.00% |
35 | 7107070 |
Bienes y servicio de inversion |
Compensación por Vacaciones no Gozadas por Cesa |
0.01 |
0 |
0.01 |
0.01 |
0 |
0 |
0 |
0.01 |
0.01 |
0.01 |
0.00% |
36 | 73 |
Bienes y servicio de inversion |
BIENES Y SERVICIOS PARA INVERSION |
64,234.17 |
17,951.18 |
82,185.35 |
78,910.78 |
39,330.75 |
39,330.75 |
38,752.88 |
42,854.60 |
42,854.60 |
42,854.60 |
47.86% |
37 | 7301 |
Bienes y servicio de inversion |
Servicios Básicos |
2,050.00 |
450 |
2,500.00 |
2,050.00 |
1,873.38 |
1,873.38 |
1,716.61 |
626.62 |
626.62 |
626.62 |
74.94% |
38 | 7301010 |
Bienes y servicio de inversion |
Agua Potable |
350 |
150 |
500 |
350 |
257.5 |
257.5 |
257.5 |
242.5 |
242.5 |
242.50 |
51.50% |
39 | 7301040 |
Bienes y servicio de inversion |
Energía Eléctrica |
800 |
300 |
1,100.00 |
800 |
911.54 |
911.54 |
755.55 |
188.46 |
188.46 |
188.46 |
82.87% |
40 | 7301050 |
Bienes y servicio de inversion |
Telecomunicaciones |
900 |
0 |
900 |
900 |
704.34 |
704.34 |
703.56 |
195.66 |
195.66 |
195.66 |
78.26% |
41 | 7302 |
Bienes y servicio de inversion |
Servicios Generales |
16,150.00 |
6,603.93 |
22,753.93 |
23,150.00 |
11,467.76 |
11,467.76 |
11,452.91 |
11,286.17 |
11,286.17 |
11,286.17 |
50.40% |
42 | 7302020 |
Bienes y servicio de inversion |
Fletes y Maniobras |
150 |
0 |
150 |
150 |
0 |
0 |
0 |
150 |
150 |
150.00 |
0.00% |
43 | 7302040 |
Bienes y servicio de inversion |
Edición, Impresión, Reproducción, Publicaciones, S |
500 |
0 |
500 |
500 |
0 |
0 |
0 |
500 |
500 |
500.00 |
0.00% |
44 | 7302050 |
Bienes y servicio de inversion |
Espectáculos Culturales y Sociales |
5,000.00 |
0 |
5,000.00 |
5,000.00 |
0 |
0 |
0 |
5,000.00 |
5,000.00 |
5,000.00 |
0.00% |
45 | 7302070 |
Bienes y servicio de inversion |
Difusión, Información y Publicidad |
500 |
40 |
540 |
500 |
540 |
540 |
525.15 |
0 |
0 |
0.00 |
100.00% |
46 | 7302550 |
Bienes y servicio de inversion |
Combustibles |
10,000.00 |
6,563.93 |
16,563.93 |
17,000.00 |
10,927.76 |
10,927.76 |
10,927.76 |
5,636.17 |
5,636.17 |
5,636.17 |
65.97% |
47 | 7304 |
Bienes y servicio de inversion |
Instalación, Mantenimiento y Reparación |
5,350.00 |
4,382.00 |
9,732.00 |
5,350.00 |
9,382.00 |
9,382.00 |
9,382.00 |
350 |
350 |
350.00 |
96.40% |
48 | 7304020 |
Bienes y servicio de inversion |
Edificios, Locales, Residencias y Cableado Estructu |
250 |
0 |
250 |
250 |
0 |
0 |
0 |
250 |
250 |
250.00 |
0.00% |
49 | 7304040 |
Bienes y servicio de inversion |
Maquinarias y Equipos (Instalación, Mantenimiento |
5,000.00 |
4,382.00 |
9,382.00 |
5,000.00 |
9,382.00 |
9,382.00 |
9,382.00 |
0 |
0 |
0.00 |
100.00% |
50 | 7304050 |
Bienes y servicio de inversion |
Vehículos (Servicio para Mantenimiento y Reparació |
100 |
0 |
100 |
100 |
0 |
0 |
0 |
100 |
100 |
100.00 |
0.00% |
51 | 7306 |
Bienes y servicio de inversion |
Contratación de Estudios, Investigaciones y Servicio |
27,931.20 |
7,714.53 |
35,645.73 |
27,931.20 |
7,638.52 |
7,638.52 |
7,284.67 |
28,007.21 |
28,007.21 |
28,007.21 |
21.43% |
52 | 7306010 |
Bienes y servicio de inversion |
Contrataciones de Estudios e Investigaciones |
7,000.00 |
-1,800.00 |
5,200.00 |
7,000.00 |
0 |
0 |
0 |
5,200.00 |
5,200.00 |
5,200.00 |
0.00% |
53 | 7306060 |
Bienes y servicio de inversion |
Honorarios por Contratos Civiles de Servicios |
0 |
8,000.00 |
8,000.00 |
- |
7,638.52 |
7,638.52 |
7,284.67 |
361.48 |
361.48 |
361.48 |
95.48% |
54 | 7306130 |
Bienes y servicio de inversion |
Capacitación para la Ciudadanía en General |
20,931.20 |
1,514.53 |
22,445.73 |
20,931.20 |
0 |
0 |
0 |
22,445.73 |
22,445.73 |
22,445.73 |
0.00% |
55 | 7307 |
Bienes y servicio de inversion |
Gastos en Informática |
900 |
250 |
1,150.00 |
1,150.00 |
799 |
799 |
799 |
351 |
351 |
351.00 |
69.48% |
56 | 7307020 |
Bienes y servicio de inversion |
Arrendamiento Licencias de Uso de Paquetes Inform |
550 |
250 |
800 |
800 |
799 |
799 |
799 |
1 |
1 |
1.00 |
99.88% |
57 | 7307040 |
Bienes y servicio de inversion |
Mantenimiento y Reparación de Equipos y Sistemas |
350 |
0 |
350 |
350 |
0 |
0 |
0 |
350 |
350 |
350.00 |
0.00% |
58 | 7308 |
Bienes y servicio de inversion |
Bienes de Uso y Consumo de Inversión |
11,850.00 |
-1,449.28 |
10,400.72 |
11,850.00 |
8,170.09 |
8,170.09 |
8,117.69 |
2,230.63 |
2,230.63 |
2,230.63 |
78.55% |
59 | 7308030 |
Bienes y servicio de inversion |
Combustibles y Lubricantes |
4,000.00 |
-2,576.08 |
1,423.92 |
4,000.00 |
0 |
0 |
0 |
1,423.92 |
1,423.92 |
1,423.92 |
0.00% |
60 | 7308040 |
Bienes y servicio de inversion |
Materiales de Oficina |
850 |
-240 |
610 |
850 |
152.22 |
152.22 |
152.22 |
457.78 |
457.78 |
457.78 |
24.95% |
61 | 7308050 |
Bienes y servicio de inversion |
Materiales de Aseo |
850 |
0 |
850 |
850 |
651.07 |
651.07 |
651.07 |
198.93 |
198.93 |
198.93 |
76.60% |
62 | 7308110 |
Bienes y servicio de inversion |
Insumos, Materiales y Suministros para Construcció |
50 |
0 |
50 |
50 |
0 |
0 |
0 |
50 |
50 |
50.00 |
0.00% |
63 | 7308130 |
Bienes y servicio de inversion |
Repuestos y Accesorios |
6,000.00 |
1,366.80 |
7,366.80 |
6,000.00 |
7,366.80 |
7,366.80 |
7,314.40 |
0.00 |
0.00 |
0.00 |
100.00% |
64 | 7308170 |
Bienes y servicio de inversion |
Productos Agrícolas |
50 |
0 |
50 |
50 |
0 |
0 |
0 |
50 |
50 |
50.00 |
0.00% |
65 | 7308270 |
Bienes y servicio de inversion |
Uniformes Deportivos |
50 |
0 |
50 |
50 |
0 |
0 |
0 |
50 |
50 |
50.00 |
0.00% |
66 | 7314 |
Bienes y servicio de inversion |
Bienes Muebles no Depreciables |
2.97 |
0 |
2.97 |
2.97 |
0 |
0 |
0 |
2.97 |
2.97 |
2.97 |
0.00% |
67 | 7314040 |
Bienes y servicio de inversion |
Maquinarias y Equipos |
2.97 |
0 |
2.97 |
2.97 |
0 |
0 |
0 |
2.97 |
2.97 |
2.97 |
0.00% |
68 | 75 |
Bienes y servicio de inversion |
OBRAS PUBLICAS |
2,263.93 |
-833.24 |
1,430.69 |
2,263.93 |
0 |
0 |
0 |
1,430.69 |
1,430.69 |
1,430.69 |
0.00% |
69 | 7501 |
Bienes y servicio de inversion |
Obras de Infraestructura |
1,263.93 |
-1,013.93 |
250.00 |
1,263.93 |
0 |
0 |
0 |
250.00 |
250.00 |
250.00 |
0.00% |
70 | 7501040 |
Bienes y servicio de inversion |
Urbanización y Embellecimiento |
250 |
0 |
250 |
250 |
0 |
0 |
0 |
250 |
250 |
250.00 |
0.00% |
71 | 7501050 |
Bienes y servicio de inversion |
Transporte y Vías |
1,013.93 |
-1,013.93 |
0.00 |
1,013.93 |
0 |
0 |
0 |
0.00 |
0.00 |
0.00 |
100.00% |
72 | 7505 |
Bienes y servicio de inversion |
Mantenimiento y Reparaciones de Infraestructura |
1,000.00 |
180.69 |
1,180.69 |
1,000.00 |
0 |
0 |
0 |
1,180.69 |
1,180.69 |
1,180.69 |
0.00% |
73 | 7505010 |
Bienes y servicio de inversion |
Obras de Infraestructura |
1,000.00 |
180.69 |
1,180.69 |
1,000.00 |
0 |
0 |
0 |
1,180.69 |
1,180.69 |
1,180.69 |
0.00% |
74 | 77 |
Bienes y servicio de inversion |
OTROS EGRESOS DE INVERSIÓN |
4,000.00 |
827.28 |
4,827.28 |
4,000.00 |
2,400.54 |
2,400.54 |
977.28 |
2,426.74 |
2,426.74 |
2,426.74 |
49.73% |
75 | 7701 |
Bienes y servicio de inversion |
Impuestos, Tasas y Contribuciones |
150 |
827.28 |
977.28 |
150 |
977.28 |
977.28 |
977.28 |
0 |
0 |
0.00 |
100.00% |
76 | 7701020 |
Bienes y servicio de inversion |
Tasas Generales, Impuestos, Contribuciones, Permis |
150 |
827.28 |
977.28 |
150 |
977.28 |
977.28 |
977.28 |
0 |
0 |
0.00 |
100.00% |
77 | 7702 |
Bienes y servicio de inversion |
Seguros, Costos Financieros y Otros Egresos |
3,850.00 |
0 |
3,850.00 |
3,850.00 |
1,423.26 |
1,423.26 |
0 |
2,426.74 |
2,426.74 |
2,426.74 |
36.97% |
78 | 7702010 |
Bienes y servicio de inversion |
Seguros |
3,850.00 |
0 |
3,850.00 |
3,850.00 |
1,423.26 |
1,423.26 |
0 |
2,426.74 |
2,426.74 |
2,426.74 |
36.97% |
79 | 8 |
Bienes y servicio de inversion |
EGRESOS DE CAPITAL |
1,500.01 |
4,645.00 |
6,145.01 |
1,500.01 |
697.55 |
697.55 |
697.55 |
5,447.46 |
5,447.46 |
5,447.46 |
11.35% |
80 | 84 |
Bienes y servicio de inversion |
BIENES DE LARGA DURACION |
1,500.01 |
4,645.00 |
6,145.01 |
1,500.01 |
697.55 |
697.55 |
697.55 |
5,447.46 |
5,447.46 |
5,447.46 |
11.35% |
81 | 8401 |
Bienes y servicio de inversion |
Bienes Muebles |
1,500.01 |
4,645.00 |
6,145.01 |
1,500.01 |
697.55 |
697.55 |
697.55 |
5,447.46 |
5,447.46 |
5,447.46 |
11.35% |
82 | 8401030 |
Bienes y servicio de inversion |
Mobiliarios |
1,000.00 |
4,445.00 |
5,445.00 |
2,000.00 |
0 |
0 |
0 |
5,445.00 |
5,445.00 |
5,445.00 |
0.00% |
83 | 8401040 |
Bienes y servicio de inversion |
Maquinarias y Equipos |
500 |
200 |
700 |
700 |
697.55 |
697.55 |
697.55 |
2.45 |
2.45 |
2.45 |
99.65% |
84 | 8401070 |
Bienes y servicio de inversion |
Equipos, Sistemas y Paquetes Informáticos |
0.01 |
0 |
0.01 |
0.01 |
0 |
0 |
0 |
0.01 |
0.01 |
0.01 |
0.00% |
85 | 9 |
Bienes y servicio de inversion |
APLICACION DEL FINANCIAMIENTO |
82,876.27 |
0 |
82,876.27 |
82,876.27 |
18,120.61 |
18,120.61 |
18,120.61 |
64,755.66 |
64,755.66 |
64,755.66 |
21.86% |
86 | 96 |
Bienes y servicio de inversion |
AMORTIZACION DE LA DEUDA PUBLICA |
10,544.36 |
0 |
10,544.36 |
10,544.36 |
7,836.45 |
7,836.45 |
7,836.45 |
2,707.91 |
2,707.91 |
2,707.91 |
74.32% |
87 | 9602 |
Bienes y servicio de inversion |
Amortización Deuda Interna |
10,544.36 |
0 |
10,544.36 |
10,544.36 |
7,836.45 |
7,836.45 |
7,836.45 |
2,707.91 |
2,707.91 |
2,707.91 |
74.32% |
88 | 9602010 |
Bienes y servicio de inversion |
Al Sector Público Financiero |
10,544.36 |
0 |
10,544.36 |
10,544.36 |
7,836.45 |
7,836.45 |
7,836.45 |
2,707.91 |
2,707.91 |
2,707.91 |
74.32% |
89 | 97 |
Bienes y servicio de inversion |
Pasivo Circulante |
72,331.91 |
0 |
72,331.91 |
72,331.91 |
10,284.16 |
10,284.16 |
10,284.16 |
62,047.75 |
62,047.75 |
62,047.75 |
14.22% |
90 | 9701 |
Bienes y servicio de inversion |
Deuda Flotante |
72,331.91 |
0 |
72,331.91 |
72,331.91 |
10,284.16 |
10,284.16 |
10,284.16 |
62,047.75 |
62,047.75 |
62,047.75 |
14.22% |
91 | 9701010 |
Bienes y servicio de inversion |
De Cuentas por Pagar |
72,331.91 |
0 |
72,331.91 |
72,331.91 |
10,284.16 |
10,284.16 |
10,284.16 |
62,047.75 |
62,047.75 |
62,047.75 |
14.22% |