fila | Cuenta |
Categoría |
Descripción |
Asignado |
Modificado |
Codificado |
Comprometido |
Devengado |
Pagado |
Saldo por comprometer |
Saldo por devengar |
Saldo por pagar |
Porcentaje de ejecución |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | 5 |
EGRESOS CORRIENTES |
EGRESOS CORRIENTES |
75,217.06 |
1,400.00 |
76,617.06 |
33,516.92 |
33,516.92 |
32,517.91 |
43,100.14 |
43,100.14 |
44,099.15 |
43.75% |
2 | 51 |
EGRESOS EN PERSONAL |
EGRESOS EN PERSONAL |
66,236.46 |
0.00 |
66,236.46 |
29,491.91 |
29,491.91 |
28,492.90 |
36,744.55 |
36,744.55 |
37,743.56 |
44.53% |
3 | 5101 |
EGRESOS EN PERSONAL |
Remuneraciones Básicas |
45,924.00 |
0.00 |
45,924.00 |
22,962.00 |
22,962.00 |
22,408.82 |
22,962.00 |
22,962.00 |
23,515.18 |
50.00% |
4 | 5101050 |
EGRESOS EN PERSONAL |
Remuneraciones Unificadas |
45,924.00 |
0.00 |
45,924.00 |
22,962.00 |
22,962.00 |
22,408.82 |
22,962.00 |
22,962.00 |
23,515.18 |
50.00% |
5 | 5102 |
EGRESOS EN PERSONAL |
Remuneraciones Complementarias |
6,527.00 |
0.00 |
6,527.00 |
2,293.60 |
2,293.60 |
2,293.60 |
4,233.40 |
4,233.40 |
4,233.40 |
35.14% |
6 | 5102030 |
EGRESOS EN PERSONAL |
Decimo Tercer Sueldo |
3,827.00 |
0.00 |
3,827.00 |
0.00 |
0.00 |
0.00 |
3,827.00 |
3,827.00 |
3,827.00 |
0.00% |
7 | 5102040 |
EGRESOS EN PERSONAL |
Decimo Cuarto Sueldo |
2,700.00 |
0.00 |
2,700.00 |
2,293.60 |
2,293.60 |
2,293.60 |
406.40 |
406.40 |
406.40 |
84.95% |
8 | 5106 |
EGRESOS EN PERSONAL |
Aportes Patronales a la Seguridad Social |
9,885.46 |
0.00 |
9,885.46 |
4,236.31 |
4,236.31 |
3,790.48 |
5,649.15 |
5,649.15 |
6,094.98 |
42.85% |
9 | 5106010 |
EGRESOS EN PERSONAL |
Aporte Patronal |
5,722.63 |
0.00 |
5,722.63 |
2,697.61 |
2,697.61 |
2,251.78 |
3,025.02 |
3,025.02 |
3,470.85 |
47.14% |
10 | 5106020 |
EGRESOS EN PERSONAL |
Fondo de Reserva |
4,162.83 |
0.00 |
4,162.83 |
1,538.70 |
1,538.70 |
1,538.70 |
2,624.13 |
2,624.13 |
2,624.13 |
36.96% |
11 | 5107 |
EGRESOS EN PERSONAL |
Indemnizaciones |
3,900.00 |
0.00 |
3,900.00 |
0.00 |
0.00 |
0.00 |
3,900.00 |
3,900.00 |
3,900.00 |
0.00% |
12 | 5107070 |
EGRESOS EN PERSONAL |
Compensación por Vacaciones no Gozadas por Cesación de Funciones |
3,900.00 |
0.00 |
3,900.00 |
0.00 |
0.00 |
0.00 |
3,900.00 |
3,900.00 |
3,900.00 |
0.00% |
13 | 56 |
GASTOS FINANCIEROS |
GASTOS FINANCIEROS |
380.60 |
0.00 |
380.60 |
273.43 |
273.43 |
273.43 |
107.17 |
107.17 |
107.17 |
71.84% |
14 | 5602010 |
GASTOS FINANCIEROS |
Sector Público Financiero |
380.60 |
0.00 |
380.60 |
273.43 |
273.43 |
273.43 |
107.17 |
107.17 |
107.17 |
71.84% |
15 | 57 |
OTROS EGRESOS CORRIENTES |
OTROS EGRESOS CORRIENTES |
300.00 |
0.00 |
300.00 |
47.01 |
47.01 |
47.01 |
252.99 |
252.99 |
252.99 |
15.67% |
16 | 5702030 |
OTROS EGRESOS CORRIENTES |
Comisiones Bancarias |
300.00 |
0.00 |
300.00 |
47.01 |
47.01 |
47.01 |
252.99 |
252.99 |
252.99 |
0.00% |
17 | 58 |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
8,300.00 |
1,400.00 |
9,700.00 |
3,704.57 |
3,704.57 |
3,704.57 |
5,995.43 |
5,995.43 |
5,995.43 |
38.19% |
18 | 5801010 |
Transferencias Corrientes al Sector Público |
A Entidades del Presupuesto General del Estado |
2,100.00 |
400.00 |
2,500.00 |
435.72 |
435.72 |
435.72 |
2,064.28 |
2,064.28 |
2,064.28 |
17.43% |
19 | 5801040 |
Transferencias Corrientes al Sector Público |
A Gobiernos Autónomos Descentralizados |
6,200.00 |
1,000.00 |
7,200.00 |
3,268.85 |
3,268.85 |
3,268.85 |
3,931.15 |
3,931.15 |
3,931.15 |
45.40% |
20 | 7 |
EGRESOS DE INVERSIÓN |
EGRESOS DE INVERSIÓN |
185,769.31 |
21,227.47 |
206,996.78 |
70,607.64 |
70,607.64 |
70,021.58 |
136,389.14 |
136,389.14 |
136,975.20 |
34.11% |
21 | 71 |
EGRESOS EN PERSONAL PARA INVERSIÓN |
EGRESOS EN PERSONAL PARA INVERSIÓN |
33,390.83 |
-5,733.36 |
27,657.47 |
13,623.42 |
13,623.42 |
13,155.17 |
14,034.05 |
14,034.05 |
14,502.30 |
49.26% |
22 | 7101050 |
EGRESOS PERSONAL DE INV |
Remuneraciones Unificadas |
18,600.00 |
0.00 |
18,600.00 |
9,360.00 |
9,360.00 |
9,076.24 |
9,240.00 |
9,240.00 |
9,523.76 |
50.32% |
23 | 7102 |
EGRESOS PERSONAL DE INV |
Remuneraciones Complementarias |
6,780.00 |
-3,993.36 |
2,786.64 |
1,226.64 |
1,226.64 |
1,226.64 |
1,560.00 |
1,560.00 |
1,560.00 |
0.00% |
24 | 7102030 |
EGRESOS PERSONAL DE INV |
Decimo Tercer Sueldo |
5,400.00 |
-3,840.00 |
1,560.00 |
0.00 |
0.00 |
0.00 |
1,560.00 |
1,560.00 |
1,560.00 |
0.00% |
25 | 7102040 |
EGRESOS PERSONAL DE INV |
Decimo Cuarto Sueldo |
1,380.00 |
-153.36 |
1,226.64 |
1,226.64 |
1,226.64 |
1,226.64 |
0.00 |
0.00 |
0.00 |
100.00% |
26 | 7105 |
EGRESOS PERSONAL DE INV |
Remuneraciones Temporales |
4,500.00 |
-1,740.00 |
2,760.00 |
1,380.00 |
1,380.00 |
1,380.00 |
1,380.00 |
1,380.00 |
1,380.00 |
0.00% |
27 | 7105100 |
EGRESOS PERSONAL DE INV |
Servicios Personales por Contrato |
4,500.00 |
-1,740.00 |
2,760.00 |
1,380.00 |
1,380.00 |
1,380.00 |
1,380.00 |
1,380.00 |
1,380.00 |
50.00% |
28 | 7106 |
EGRESOS PERSONAL DE INV |
Aportes Patronales a la Seguridad Social |
3,510.83 |
0.00 |
3,510.83 |
1,656.78 |
1,656.78 |
1,472.29 |
1,854.05 |
1,854.05 |
2,038.54 |
47.19% |
29 | 7106010 |
EGRESOS PERSONAL DE INV |
Aporte Patronal |
2,073.90 |
0.00 |
2,073.90 |
1,106.94 |
1,106.94 |
922.45 |
966.96 |
966.96 |
1,151.45 |
53.37% |
30 | 7106020 |
EGRESOS PERSONAL DE INV |
Fondo de Reserva |
1,436.93 |
0.00 |
1,436.93 |
549.84 |
549.84 |
549.84 |
887.09 |
887.09 |
887.09 |
38.26% |
31 | 73 |
BIENES Y SERVICIOS PARA INVERSION |
BIENES Y SERVICIOS PARA INVERSION |
76,025.76 |
8,700.95 |
84,726.71 |
51,653.09 |
51,653.09 |
51,535.28 |
33,073.62 |
33,073.62 |
33,191.43 |
60.96% |
32 | 7301 |
BIENES Y SERVICIOS PARA INVERSION |
Servicios Básicos |
1,400.00 |
540.00 |
1,940.00 |
707.16 |
707.16 |
655.85 |
1,232.84 |
1,232.84 |
1,284.15 |
36.45% |
33 | 7301010 |
BIENES Y SERVICIOS PARA INVERSION |
Agua Potable |
300.00 |
0.00 |
300.00 |
72.00 |
72.00 |
72.00 |
228.00 |
228.00 |
228.00 |
24.00% |
34 | 7301040 |
BIENES Y SERVICIOS PARA INVERSION |
Energía Eléctrica |
400.00 |
540.00 |
940.00 |
449.03 |
449.03 |
399.03 |
490.97 |
490.97 |
540.97 |
47.77% |
35 | 7301050 |
BIENES Y SERVICIOS PARA INVERSION |
Telecomunicaciones |
700.00 |
0.00 |
700.00 |
186.13 |
186.13 |
184.82 |
513.87 |
513.87 |
515.18 |
0.00% |
36 | 7302 |
BIENES Y SERVICIOS PARA INVERSION |
Servicios Generales |
13,479.29 |
7,800.00 |
21,279.29 |
17,530.99 |
17,530.99 |
17,529.49 |
3,748.30 |
3,748.30 |
3,749.80 |
82.39% |
37 | 7302010 |
BIENES Y SERVICIOS PARA INVERSION |
Transporte de Personal |
0.00 |
700.00 |
700.00 |
150.00 |
150.00 |
148.50 |
550.00 |
550.00 |
551.50 |
21.43% |
38 | 7302050 |
BIENES Y SERVICIOS PARA INVERSION |
Espectáculos Culturales y Sociales |
6,100.00 |
7,100.00 |
13,200.00 |
13,200.00 |
13,200.00 |
13,200.00 |
0.00 |
0.00 |
0.00 |
100.00% |
39 | 7302350 |
BIENES Y SERVICIOS PARA INVERSION |
Servicio de Alimentación |
1,679.29 |
0.00 |
1,679.29 |
1,679.29 |
1,679.29 |
1,679.29 |
0.00 |
0.00 |
0.00 |
100.00% |
40 | 7302550 |
BIENES Y SERVICIOS PARA INVERSION |
Combustibles |
5,700.00 |
0.00 |
5,700.00 |
2,501.70 |
2,501.70 |
2,501.70 |
3,198.30 |
3,198.30 |
3,198.30 |
43.89% |
41 | 7304 |
BIENES Y SERVICIOS PARA INVERSION |
Instalación, Mantenimiento y Reparación |
5,500.00 |
-349.05 |
5,150.95 |
1,850.00 |
1,850.00 |
1,850.00 |
3,300.95 |
3,300.95 |
3,300.95 |
35.92% |
42 | 7304040 |
BIENES Y SERVICIOS PARA INVERSION |
Maquinarias y Equipos (Instalación, Mantenimiento y Reparación) |
3,000.00 |
0.00 |
3,000.00 |
1,850.00 |
1,850.00 |
1,850.00 |
1,150.00 |
1,150.00 |
1,150.00 |
61.67% |
43 | 7304050 |
BIENES Y SERVICIOS PARA INVERSION |
Vehículos (Servicio para Mantenimiento y Reparación) |
2,500.00 |
-349.05 |
2,150.95 |
0.00 |
0.00 |
0.00 |
2,150.95 |
2,150.95 |
2,150.95 |
0.00% |
44 | 7306 |
BIENES Y SERVICIOS PARA INVERSION |
Contratación de Estudios, Investigaciones y Servicios Técnicos Especializados. |
42,326.47 |
3,000.00 |
45,326.47 |
26,600.00 |
26,600.00 |
26,535.00 |
18,726.47 |
18,726.47 |
18,791.47 |
58.69% |
45 | 7306010 |
BIENES Y SERVICIOS PARA INVERSION |
Contrataciones de Estudios e Investigaciones |
23,342.24 |
0.00 |
23,342.24 |
20,500.00 |
20,500.00 |
20,500.00 |
2,842.24 |
2,842.24 |
2,842.24 |
87.82% |
46 | 7306060 |
BIENES Y SERVICIOS PARA INVERSION |
Honorarios por Contratos Civiles de Servicios |
4,800.00 |
4,200.00 |
9,000.00 |
6,100.00 |
6,100.00 |
6,035.00 |
2,900.00 |
2,900.00 |
2,965.00 |
67.78% |
47 | 7306120 |
BIENES Y SERVICIOS PARA INVERSION |
Capacitación a Servidores Públicos |
1,500.00 |
0.00 |
1,500.00 |
0.00 |
0.00 |
0.00 |
1,500.00 |
1,500.00 |
1,500.00 |
0.00% |
48 | 7306130 |
BIENES Y SERVICIOS PARA INVERSION |
Capacitación para la Ciudadanía en General |
12,684.23 |
-1,200.00 |
11,484.23 |
0.00 |
0.00 |
0.00 |
11,484.23 |
11,484.23 |
11,484.23 |
0.00% |
49 | 7307 |
BIENES Y SERVICIOS PARA INVERSION |
Gastos en Informática |
1,000.00 |
260.00 |
1,260.00 |
1,010.00 |
1,010.00 |
1,010.00 |
250.00 |
250.00 |
250.00 |
80.16% |
50 | 7307010 |
BIENES Y SERVICIOS PARA INVERSION |
Desarrollo, Actualización, Asistencia Técnica y Soporte de Sistemas Informáticos |
500.00 |
360.00 |
860.00 |
760.00 |
760.00 |
760.00 |
100.00 |
100.00 |
100.00 |
88.37% |
51 | 7307020 |
BIENES Y SERVICIOS PARA INVERSION |
Arrendamiento Licencias de Uso de Paquetes Informáticos |
300.00 |
0.00 |
300.00 |
250.00 |
250.00 |
250.00 |
50.00 |
50.00 |
50.00 |
83.33% |
52 | 7307040 |
BIENES Y SERVICIOS PARA INVERSION |
Mantenimiento y Reparación de Equipos y Sistemas Informáticos |
200.00 |
-100.00 |
100.00 |
0.00 |
0.00 |
0.00 |
100.00 |
100.00 |
100.00 |
0.00% |
53 | 7308 |
BIENES Y SERVICIOS PARA INVERSION |
Bienes de Uso y Consumo de Inversión |
12,320.00 |
-2,550.00 |
9,770.00 |
3,954.94 |
3,954.94 |
3,954.94 |
5,815.06 |
5,815.06 |
5,815.06 |
40.48% |
54 | 7308020 |
BIENES Y SERVICIOS PARA INVERSION |
Vestuario, Lencería, Prendas de Protección y Accesorios para uniformes del personal de Protección, Vigilancia y Seguridad |
200.00 |
-50.00 |
150.00 |
0.00 |
0.00 |
0.00 |
150.00 |
150.00 |
150.00 |
0.00% |
55 | 7308030 |
BIENES Y SERVICIOS PARA INVERSION |
Combustibles y Lubricantes |
1,500.00 |
-500.00 |
1,000.00 |
0.00 |
0.00 |
0.00 |
1,000.00 |
1,000.00 |
1,000.00 |
0.00% |
56 | 7308040 |
BIENES Y SERVICIOS PARA INVERSION |
Materiales de Oficina |
420.00 |
0.00 |
420.00 |
0.00 |
0.00 |
0.00 |
420.00 |
420.00 |
420.00 |
0.00% |
57 | 7308070 |
BIENES Y SERVICIOS PARA INVERSION |
Materiales Impresión, Fotografía, Reproducción y Publicaciones |
300.00 |
0.00 |
300.00 |
260.00 |
260.00 |
260.00 |
40.00 |
40.00 |
40.00 |
86.67% |
58 | 7308110 |
BIENES Y SERVICIOS PARA INVERSION |
Insumos, Materiales y Suministros para Construcción, Electricidad, Plomería, Carpintería, Señalización Vial, Navegación, Contra Incendios y Placas |
900.00 |
-500.00 |
400.00 |
0.00 |
0.00 |
0.00 |
400.00 |
400.00 |
400.00 |
0.00% |
59 | 7308130 |
BIENES Y SERVICIOS PARA INVERSION |
Repuestos y Accesorios |
5,000.00 |
-500.00 |
4,500.00 |
3,694.94 |
3,694.94 |
3,694.94 |
805.06 |
805.06 |
805.06 |
82.11% |
60 | 7308140 |
BIENES Y SERVICIOS PARA INVERSION |
Suministros para Actividades Agropecuarias, Pesca y Caza |
4,000.00 |
-1,000.00 |
3,000.00 |
0.00 |
0.00 |
0.00 |
3,000.00 |
3,000.00 |
3,000.00 |
0.00% |
61 | 75 |
OBRAS PUBLICAS |
OBRAS PUBLICAS |
73,802.72 |
15,468.89 |
89,271.61 |
0.00 |
0.00 |
0.00 |
89,271.61 |
89,271.61 |
89,271.61 |
0.00% |
62 | 7501040 |
OBRAS PUBLICAS |
Urbanización y Embellecimiento |
27,132.83 |
5,684.26 |
32,817.09 |
0.00 |
0.00 |
0.00 |
32,817.09 |
32,817.09 |
32,817.09 |
0.00% |
63 | 7501050 |
OBRAS PUBLICAS |
Transporte y Vías |
20,000.00 |
0.00 |
20,000.00 |
0.00 |
0.00 |
0.00 |
20,000.00 |
20,000.00 |
20,000.00 |
0.00% |
64 | 7501070 |
OBRAS PUBLICAS |
Construcciones y Edificaciones |
26,669.89 |
0.00 |
26,669.89 |
0.00 |
0.00 |
0.00 |
26,669.89 |
26,669.89 |
26,669.89 |
0.00% |
65 | 7501990 |
OBRAS PUBLICAS |
Otras Obras de Infraestructura |
0.00 |
9,784.63 |
9,784.63 |
0.00 |
0.00 |
0.00 |
9,784.63 |
9,784.63 |
9,784.63 |
0.00% |
66 | 77 |
OTROS EGRESOS DE INVERSIÓN |
OTROS EGRESOS DE INVERSIÓN |
2,550.00 |
365.65 |
2,915.65 |
2,905.79 |
2,905.79 |
2,905.79 |
9.86 |
9.86 |
9.86 |
99.66% |
67 | 7701 |
OTROS EGRESOS DE INVERSIÓN |
Impuestos, Tasas y Contribuciones |
0.00 |
291.69 |
291.69 |
291.69 |
291.69 |
291.69 |
0.00 |
0.00 |
0.00 |
100.00% |
68 | 7701020 |
OTROS EGRESOS DE INVERSIÓN |
Tasas Generales, Impuestos, Contribuciones, Permisos, Licencias y Patentes |
0.00 |
291.69 |
291.69 |
291.69 |
291.69 |
291.69 |
0.00 |
0.00 |
0.00 |
100.00% |
69 | 7702 |
OTROS EGRESOS DE INVERSIÓN |
Seguros, Costos Financieros y Otros Egresos |
2,550.00 |
73.96 |
2,623.96 |
2,614.10 |
2,614.10 |
2,614.10 |
9.86 |
9.86 |
9.86 |
99.62% |
70 | 7702010 |
OTROS EGRESOS DE INVERSIÓN |
Seguros |
2,500.00 |
103.95 |
2,603.95 |
2,603.95 |
2,603.95 |
2,603.95 |
0.00 |
0.00 |
0.00 |
100.00% |
71 | 7702030 |
OTROS EGRESOS DE INVERSIÓN |
Comisiones Bancarias |
50.00 |
-29.99 |
20.01 |
10.15 |
10.15 |
10.15 |
9.86 |
9.86 |
9.86 |
50.72% |
72 | 78 |
TRANSFERENCIAS O DONACIONES PARA INVERSIÓN |
TRANSFERENCIAS O DONACIONES PARA INVERSIÓN |
0.00 |
2,425.34 |
2,425.34 |
2,425.34 |
2,425.34 |
2,425.34 |
0.00 |
0.00 |
0.00 |
100.00% |
73 | 7801 |
TRANSFERENCIAS O DONACIONES PARA INVERSIÓN |
Transferencias o Donaciones para Inversión al Sector Público |
0.00 |
2,425.34 |
2,425.34 |
2,425.34 |
2,425.34 |
2,425.34 |
0.00 |
0.00 |
0.00 |
100.00% |
74 | 7801080 |
TRANSFERENCIAS O DONACIONES PARA INVERSIÓN |
A Cuentas o Fondos Especiales |
0.00 |
2,425.34 |
2,425.34 |
2,425.34 |
2,425.34 |
2,425.34 |
0.00 |
0.00 |
0.00 |
100.00% |
75 | 8 |
EGRESOS DE CAPITAL |
EGRESOS DE CAPITAL |
2,778.69 |
-700.00 |
2,078.69 |
840.00 |
840.00 |
840.00 |
1,238.69 |
1,238.69 |
1,238.69 |
40.41% |
76 | 84 |
EGRESOS DE CAPITAL |
BIENES DE LARGA DURACION |
2,778.69 |
-700.00 |
2,078.69 |
840.00 |
840.00 |
840.00 |
1,238.69 |
1,238.69 |
1,238.69 |
40.41% |
77 | 8401 |
EGRESOS DE CAPITAL |
Bienes Muebles |
2,778.69 |
-700.00 |
2,078.69 |
840.00 |
840.00 |
840.00 |
1,238.69 |
1,238.69 |
1,238.69 |
40.41% |
78 | 8401030 |
EGRESOS DE CAPITAL |
Mobiliarios |
500.00 |
500.00 |
1,000.00 |
840.00 |
840.00 |
840.00 |
160.00 |
160.00 |
160.00 |
84.00% |
79 | 8401130 |
EGRESOS DE CAPITAL |
Equipos Médicos |
2,278.69 |
-1,200.00 |
1,078.69 |
0.00 |
0.00 |
0.00 |
1,078.69 |
1,078.69 |
1,078.69 |
0.00% |
80 | 96 |
AMORTIZACION DE LA DEUDA PUBLICA |
APLICACION DEL FINANCIAMIENTO |
13,823.90 |
0.00 |
13,823.90 |
6,939.07 |
6,939.07 |
6,939.07 |
6,884.83 |
6,884.83 |
6,884.83 |
50.20% |
81 | 9602 |
AMORTIZACION DE LA DEUDA PUBLICA |
Amortización Deuda Interna |
9,014.97 |
0.00 |
9,014.97 |
4,422.00 |
4,422.00 |
4,422.00 |
4,592.97 |
4,592.97 |
4,592.97 |
49.05% |
82 | 9602010 |
AMORTIZACION DE LA DEUDA PUBLICA |
Al Sector Público Financiero |
9,014.97 |
0.00 |
9,014.97 |
4,422.00 |
4,422.00 |
4,422.00 |
4,592.97 |
4,592.97 |
4,592.97 |
49.05% |
83 | 97 |
AMORTIZACION DE LA DEUDA PUBLICA |
Pasivo Circulante |
4,808.93 |
0.00 |
4,808.93 |
2,517.07 |
2,517.07 |
2,517.07 |
2,291.86 |
2,291.86 |
2,291.86 |
52.34% |
84 | 9701 |
AMORTIZACION DE LA DEUDA PUBLICA |
Deuda Flotante |
4,808.93 |
0.00 |
4,808.93 |
2,517.07 |
2,517.07 |
2,517.07 |
2,291.86 |
2,291.86 |
2,291.86 |
52.34% |
85 | 9701010 |
AMORTIZACION DE LA DEUDA PUBLICA |
De Cuentas por Pagar |
4,808.93 |
0.00 |
4,808.93 |
2,517.07 |
2,517.07 |
2,517.07 |
2,291.86 |
2,291.86 |
2,291.86 |
52.34% |