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 | 5101 |
EGRESOS EN PERSONAL |
Remuneraciones Básicas |
49,668.00 |
0.00 |
49,668.00 |
49,668.00 |
28,924.13 |
28,924.13 |
28,080.93 |
20,743.87 |
20,743.87 |
21,587.07 |
58.23% |
2 | 5101050 |
EGRESOS EN PERSONAL |
Remuneraciones Unificadas |
49,668.00 |
0.00 |
49,668.00 |
49,668.00 |
28,924.13 |
28,924.13 |
28,080.93 |
20,743.87 |
20,743.87 |
21,587.07 |
58.23% |
3 | 5102 |
EGRESOS EN PERSONAL |
Remuneraciones Complementarias |
6,959.00 |
0.00 |
6,959.00 |
6,959.01 |
2,901.45 |
2,901.45 |
2,901.45 |
4,057.55 |
4,057.55 |
4,057.56 |
41.69% |
4 | 5102030 |
EGRESOS EN PERSONAL |
Decimo Tercer Sueldo |
4,139.00 |
0.00 |
4,139.00 |
4,139.00 |
81.44 |
81.44 |
81.44 |
4,057.56 |
4,057.56 |
4,057.56 |
1.97% |
5 | 5102040 |
EGRESOS EN PERSONAL |
Decimo Cuarto Sueldo |
2,820.00 |
0.01 |
2,820.01 |
2,820.01 |
2,820.01 |
2,820.01 |
2,820.01 |
0.00 |
0.00 |
0.00 |
100.00% |
6 | 5105 |
EGRESOS EN PERSONAL |
Remuneraciones temporales |
2,358.00 |
0.00 |
2,358.00 |
2,358.00 |
1,834.00 |
1,834.00 |
1,834.00 |
524.00 |
524.00 |
524.00 |
77.78% |
7 | 510507 |
EGRESOS EN PERSONAL |
Honorarios |
2,358.00 |
0.00 |
2,358.00 |
2,358.00 |
1,834.00 |
1,834.00 |
1,834.00 |
524.00 |
524.00 |
524.00 |
77.78% |
8 | 5106 |
EGRESOS EN PERSONAL |
Aportes Patronales a la Seguridad Social |
9,923.66 |
0.00 |
9,923.66 |
9,923.66 |
5,779.17 |
5,779.17 |
4,975.43 |
4,144.49 |
4,144.49 |
4,948.23 |
58.24% |
9 | 5106010 |
EGRESOS EN PERSONAL |
Aporte Patronal |
5,786.32 |
0.00 |
5,786.32 |
5,786.32 |
3,369.78 |
3,369.78 |
2,887.52 |
2,416.54 |
2,416.54 |
2,898.80 |
58.24% |
10 | 5106020 |
EGRESOS EN PERSONAL |
Fondo de Reserva |
4,137.34 |
0.00 |
4,137.34 |
4,137.34 |
2,409.39 |
2,409.39 |
2,087.91 |
1,727.95 |
1,727.95 |
2,049.43 |
58.24% |
11 | 5107 |
EGRESOS EN PERSONAL |
Indemnizaciones |
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
#¡DIV/0! |
12 | 5107070 |
EGRESOS EN PERSONAL |
Compensación por Vacaciones no Gozadas por Cesación de Funciones |
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
#¡DIV/0! |
13 | 5307 |
BIENES Y SERVICIOS DE CONSUMO |
Egresos en Informatica |
350.00 |
-350.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
#¡DIV/0! |
14 | 5307010 |
EGRESOS EN PERSONAL |
Desarrollo, actualizacion, asistencia tecnica y Soporte |
350.00 |
-350.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
#¡DIV/0! |
15 | 5602 |
GASTOS FINANCIEROS |
Intereses y Otros Cargos de la Deuda Pública Interna |
333.16 |
0.00 |
333.16 |
333.16 |
0.00 |
0.00 |
0.00 |
333.16 |
333.16 |
333.16 |
0.00% |
16 | 5602010 |
GASTOS FINANCIEROS |
Sector Público Financiero |
333.16 |
0.00 |
333.16 |
333.16 |
0.00 |
0.00 |
0.00 |
333.16 |
333.16 |
333.16 |
0.00% |
17 | 5702 |
OTROS EGRESOS CORRIENTES |
Seguros, Costos Financieros y Otros Egresos |
260.00 |
0.00 |
260.00 |
260.00 |
7.72 |
7.72 |
7.72 |
252.28 |
252.28 |
252.28 |
2.97% |
18 | 5702010 |
OTROS EGRESOS CORRIENTES |
Seguros |
160.00 |
0.00 |
160.00 |
160.00 |
0.00 |
0.00 |
0.00 |
160.00 |
160.00 |
160.00 |
0.00% |
19 | 5702030 |
OTROS EGRESOS CORRIENTES |
Comisiones Bancarias |
100.00 |
0.00 |
100.00 |
100.00 |
7.72 |
7.72 |
7.72 |
92.28 |
92.28 |
92.28 |
7.72% |
20 | 5801 |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
Transferencias Corrientes al Sector Público |
8,388.16 |
350.00 |
8,738.16 |
8,738.16 |
3,603.44 |
3,603.44 |
3,603.44 |
5,134.72 |
5,134.72 |
5,134.72 |
41.24% |
21 | 5801010 |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
A Entidades del Presupuesto General del Estado |
2,376.72 |
0.00 |
2,376.72 |
2,376.72 |
138.54 |
138.54 |
138.54 |
2,238.18 |
2,238.18 |
2,238.18 |
5.83% |
22 | 5801040 |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
A Gobiernos Autónomos Descentralizados |
6,011.44 |
350.00 |
6,361.44 |
3,464.90 |
3,464.90 |
3,464.90 |
3,464.90 |
2,896.54 |
2,896.54 |
2,896.54 |
54.47% |
23 | 7101 |
EGRESOS EN PERSONAL PARA INVERSION |
Remuneraciones Basicas |
7,044.00 |
20,066.41 |
27,110.41 |
27,110.41 |
27,110.41 |
27,110.41 |
23,588.41 |
0.00 |
0.00 |
3,522.00 |
100.00% |
24 | 7101050 |
EGRESOS EN PERSONAL PARA INVERSION |
Remuneraciones Unificadas |
7,044.00 |
20,066.41 |
27,110.41 |
27,110.41 |
27,110.41 |
27,110.41 |
23,588.41 |
0.00 |
0.00 |
3,522.00 |
100.00% |
25 | 7102 |
EGRESOS EN PERSONAL PARA INVERSION |
Remuneraciones Complementarias |
0.02 |
4,051.60 |
4,051.62 |
4,051.62 |
3,151.26 |
3,151.26 |
2,701.08 |
900.36 |
900.36 |
1,350.54 |
77.78% |
26 | 7102030 |
EGRESOS EN PERSONAL PARA INVERSION |
Decimo Tercer Sueldo |
0.01 |
2,641.49 |
2,641.50 |
2,641.50 |
2,054.50 |
2,054.50 |
1,761.00 |
587.00 |
587.00 |
880.50 |
77.78% |
27 | 7102040 |
EGRESOS EN PERSONAL PARA INVERSION |
Decimo Cuarto Sueldo |
0.01 |
1,410.11 |
1,410.12 |
1,410.12 |
1,096.76 |
1,096.76 |
940.08 |
313.36 |
313.36 |
470.04 |
77.78% |
28 | 7105 |
EGRESOS EN PERSONAL PARA INVERSION |
Remuneraciones Temporales |
21,288.32 |
0.00 |
21,288.32 |
21,288.32 |
7,704.16 |
7,704.16 |
7,601.42 |
13,584.16 |
13,584.16 |
13,686.90 |
36.19% |
29 | 7105100 |
EGRESOS EN PERSONAL PARA INVERSION |
Servicios Personales por Contrato |
21,288.32 |
0.00 |
21,288.32 |
21,288.32 |
7,704.16 |
7,704.16 |
7,601.42 |
13,584.16 |
13,584.16 |
13,686.90 |
36.19% |
30 | 7106 |
EGRESOS EN PERSONAL PARA INVERSION |
Aportes Patronales a la Seguridad Social |
820.63 |
4,350.00 |
5,170.63 |
5,170.63 |
3,254.68 |
3,254.68 |
2,844.37 |
1,915.95 |
1,915.95 |
2,326.26 |
62.95% |
31 | 7106010 |
EGRESOS EN PERSONAL PARA INVERSION |
Aporte Patronal |
820.62 |
3,000.00 |
3,820.62 |
3,820.62 |
2,872.17 |
2,872.17 |
2,461.86 |
948.45 |
948.45 |
1,358.76 |
75.18% |
32 | 7106020 |
EGRESOS EN PERSONAL PARA INVERSION |
Fondo de Reserva |
0.01 |
1,350.00 |
1,350.01 |
1,350.01 |
382.51 |
382.51 |
382.51 |
967.50 |
967.50 |
967.50 |
28.33% |
33 | 7107 |
EGRESOS EN PERSONAL PARA INVERSION |
Indemnizaciones |
1,109.76 |
0.00 |
1,109.76 |
1,109.76 |
1,109.76 |
1,109.76 |
1,109.76 |
0.00 |
0.00 |
0.00 |
100.00% |
34 | 7107070 |
EGRESOS EN PERSONAL PARA INVERSION |
Compensación por Vacaciones no Gozadas por Cesación de Funciones |
1,109.76 |
0.00 |
1,109.76 |
1,109.76 |
1,109.76 |
1,109.76 |
1,109.76 |
0.00 |
0.00 |
0.00 |
100.00% |
35 | 7301 |
BIENES Y SERVICIOS PARA INVERSION |
Servicios Básicos |
5,113.57 |
0.00 |
5,113.57 |
5,113.57 |
0.00 |
0.00 |
0.00 |
5,113.57 |
5,113.57 |
5,113.57 |
0.00% |
36 | 7301010 |
BIENES Y SERVICIOS PARA INVERSION |
Agua Potable |
350.00 |
0.00 |
350.00 |
350.00 |
0.00 |
0.00 |
0.00 |
350.00 |
350.00 |
350.00 |
0.00% |
37 | 7301040 |
BIENES Y SERVICIOS PARA INVERSION |
Energía Eléctrica |
3,822.77 |
0.00 |
3,822.77 |
3,822.77 |
1,289.40 |
1,289.40 |
1,289.40 |
2,533.37 |
2,533.37 |
2,533.37 |
33.73% |
38 | 7301050 |
BIENES Y SERVICIOS PARA INVERSION |
Telecomunicaciones |
940.80 |
0.00 |
940.80 |
940.80 |
420.00 |
420.00 |
420.00 |
520.80 |
520.80 |
520.80 |
44.64% |
39 | 7302 |
BIENES Y SERVICIOS PARA INVERSION |
Servicios Generales |
7,479.22 |
0.00 |
7,479.22 |
7,479.22 |
0.00 |
0.00 |
0.00 |
7,479.22 |
7,479.22 |
7,479.22 |
0.00% |
40 | 7302010 |
BIENES Y SERVICIOS PARA INVERSION |
Transporte de Personal |
350.00 |
0.00 |
350.00 |
350.00 |
0.00 |
0.00 |
0.00 |
350.00 |
350.00 |
350.00 |
0.00% |
41 | 7302020 |
BIENES Y SERVICIOS PARA INVERSION |
Fletes y Maniobras |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
42 | 7302040 |
BIENES Y SERVICIOS PARA INVERSION |
Edición, Impresión, Reproducción, Publicaciones, Suscripciones, Fotocopiado, Traducción, Empastado, Enmarcación, Serigrafía, Fotografía, Carnetización |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
43 | 7302050 |
BIENES Y SERVICIOS PARA INVERSION |
Espectáculos Culturales y Sociales |
6,600.00 |
0.00 |
6,600.00 |
6,600.00 |
0.00 |
0.00 |
0.00 |
6,600.00 |
6,600.00 |
6,600.00 |
0.00% |
44 | 7302350 |
BIENES Y SERVICIOS PARA INVERSION |
Servicios de Alimentación |
529.20 |
0.00 |
529.20 |
529.20 |
0.00 |
0.00 |
0.00 |
529.20 |
529.20 |
529.20 |
0.00% |
45 | 7303 |
BIENES Y SERVICIOS PARA INVERSION |
Traslados, Instalaciones, Viaticos y Subsistencias |
1,411.20 |
0.00 |
1,411.20 |
1,411.20 |
705.60 |
705.60 |
705.60 |
705.60 |
705.60 |
705.60 |
50.00% |
46 | 7303030 |
BIENES Y SERVICIOS PARA INVERSION |
Viaticos y Subsistencias en el Interior |
1,411.20 |
0.00 |
1,411.20 |
1,411.20 |
705.60 |
705.60 |
705.60 |
705.60 |
705.60 |
705.60 |
50.00% |
47 | 7305 |
BIENES Y SERVICIOS PARA INVERSION |
Arrendamiento de Bienes |
0.01 |
0.00 |
0.01 |
0.01 |
2,625.00 |
2,625.00 |
0.00 |
-2,624.99 |
-2,624.99 |
0.01 |
26250000.00% |
48 | 7305050 |
BIENES Y SERVICIOS PARA INVERSION |
Vehiculos (Arrendamiento) |
0.01 |
5,200.00 |
5,200.01 |
5,200.01 |
2,625.00 |
2,625.00 |
2,566.56 |
2,575.01 |
2,575.01 |
2,633.45 |
50.48% |
49 | 7306 |
BIENES Y SERVICIOS PARA INVERSION |
Contratación de Estudios, Investigaciones y Servicios Técnicos Especializados. |
6,600.02 |
0.00 |
6,600.02 |
6,600.02 |
0.00 |
0.00 |
0.00 |
6,600.02 |
6,600.02 |
6,600.02 |
0.00% |
50 | 7306010 |
BIENES Y SERVICIOS PARA INVERSION |
Contrataciones de Estudios e Investigaciones |
0.01 |
10,000.00 |
10,000.01 |
10,000.01 |
10,000.00 |
10,000.00 |
9,000.00 |
0.01 |
0.01 |
1,000.01 |
100.00% |
51 | 7306120 |
BIENES Y SERVICIOS PARA INVERSION |
Capacitación a Servidores Públicos |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
52 | 7306130 |
BIENES Y SERVICIOS PARA INVERSION |
Capacitación para la Ciudadanía en General |
6,600.00 |
0.00 |
6,600.00 |
6,600.00 |
0.00 |
0.00 |
0.00 |
6,600.00 |
6,600.00 |
6,600.00 |
0.00% |
53 | 7307 |
BIENES Y SERVICIOS PARA INVERSION |
Gastos en Informática |
300.00 |
0.00 |
300.00 |
300.00 |
0.00 |
0.00 |
0.00 |
300.00 |
300.00 |
10.45 |
0.00% |
54 | 7307020 |
BIENES Y SERVICIOS PARA INVERSION |
Arrendamiento Licencias de Uso de Paquetes Informáticos |
300.00 |
80.00 |
380.00 |
380.00 |
380.00 |
380.00 |
369.55 |
0.00 |
0.00 |
10.45 |
100.00% |
55 | 7308 |
BIENES Y SERVICIOS PARA INVERSION |
Bienes de Uso y Consumo de Inversión |
20,568.86 |
0.00 |
20,568.86 |
20,568.86 |
0.00 |
0.00 |
0.00 |
20,568.86 |
20,568.86 |
20,568.86 |
0.00% |
56 | 7308020 |
BIENES Y SERVICIOS PARA INVERSION |
Vestuario, Lenceria, Prendas de Protección y Acceso |
827.53 |
0.00 |
827.53 |
827.53 |
0.00 |
0.00 |
0.00 |
827.53 |
827.53 |
827.53 |
0.00% |
57 | 7308040 |
BIENES Y SERVICIOS PARA INVERSION |
Materiales de Oficina |
2,500.00 |
426.47 |
2,926.47 |
2,926.47 |
2,646.47 |
2,646.47 |
2,885.72 |
280.00 |
280.00 |
40.75 |
90.43% |
58 | 7308050 |
BIENES Y SERVICIOS PARA INVERSION |
Materiales de Aseo |
600.00 |
- |
600.00 |
600.00 |
182.40 |
182.40 |
182.40 |
417.60 |
417.60 |
417.60 |
30.40% |
59 | 7308110 |
BIENES Y SERVICIOS PARA INVERSION |
Insumos, Materiales y Suministros para Construcción, Electricidad, Plomería, Carpintería, Señalización Vial, Navegación, C |
14641.28 |
0 |
14641.28 |
14641.28 |
0 |
0 |
0 |
14,641.28 |
14,641.28 |
14,641.28 |
0.00% |
60 | 7308120 |
BIENES Y SERVICIOS PARA INVERSION |
Materiales Didácticos |
0.01 |
0 |
0.01 |
0.01 |
0 |
0 |
0 |
0.01 |
0.01 |
0.01 |
0.00% |
61 | 7308140 |
BIENES Y SERVICIOS PARA INVERSION |
Suministros para Actividades Agropecuarias, Pesca y Caza |
0.01 |
5001.1 |
5001.11 |
5001.11 |
5001.1 |
5001.1 |
6878.58 |
0.01 |
0.01 |
-1,877.47 |
100.00% |
62 | 7308190 |
BIENES Y SERVICIOS PARA INVERSION |
Accesorios e Insumos Químicos y Orgánicos |
2000 |
0 |
2000 |
2000 |
2000 |
2000 |
1965 |
0.00 |
0.00 |
35.00 |
100.00% |
63 | 7308210 |
BIENES Y SERVICIOS PARA INVERSION |
Egresos para Situaciones de Emergencia |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
64 | 7308260 |
BIENES Y SERVICIOS PARA INVERSION |
Dispositivos Médicos de Uso General |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
65 | 7308460 |
BIENES Y SERVICIOS PARA INVERSION |
Insumos De Medicina Alternativa |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
66 | 7501 |
OBRAS PUBLICAS |
Obras de Infraestructura |
55,069.90 |
706.82 |
55,776.72 |
55,776.72 |
29,800.00 |
29,800.00 |
29,800.00 |
25,976.72 |
25,976.72 |
25,976.72 |
53.43% |
67 | 7501040 |
OBRAS PUBLICAS |
Urbanización y Embellecimiento |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
68 | 7501050 |
OBRAS PUBLICAS |
Transporte y Vías |
55,069.88 |
706.82 |
55,776.70 |
55,776.70 |
29,800.00 |
29,800.00 |
29,800.00 |
25,976.70 |
25,976.70 |
25,976.70 |
53.43% |
69 | 7501070 |
OBRAS PUBLICAS |
Construcciones y Edificaciones |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
70 | 7505 |
OBRAS PUBLICAS |
Mantenimiento y Reparaciones de Infraestructura |
6,600.00 |
0.00 |
6,600.00 |
6,600.00 |
0.00 |
0.00 |
0.00 |
6,600.00 |
6,600.00 |
6,600.00 |
0.00% |
71 | 750501 |
OBRAS PUBLICAS |
Obras de Infraestructura |
6,600.00 |
0.00 |
6,600.00 |
6,600.00 |
0.00 |
0.00 |
0.00 |
6,600.00 |
6,600.00 |
6,600.00 |
0.00% |
72 | 7702 |
OTROS EGRESOS DE INVERSION |
Seguros, Costos Financieros y Otros Egresos |
1,320.00 |
0.00 |
1,320.00 |
1,320.00 |
41.35 |
41.35 |
41.35 |
1,278.65 |
1,278.65 |
1,278.65 |
3.13% |
73 | 7702010 |
OTROS EGRESOS DE INVERSION |
Seguros |
1,200.00 |
0.00 |
1,200.00 |
1,200.00 |
0.00 |
0.00 |
0.00 |
1,200.00 |
1,200.00 |
1,200.00 |
0.00% |
74 | 7702030 |
OTROS EGRESOS DE INVERSION |
Comisiones Bancarias |
120.00 |
0.00 |
120.00 |
120.00 |
41.35 |
41.35 |
41.35 |
78.65 |
78.65 |
78.65 |
34.46% |
75 | 8401 |
BIENES DE LARGA DURACIÓN |
Bienes Muebles |
2,500.02 |
0.00 |
2,500.02 |
2,500.02 |
0.00 |
0.00 |
0.00 |
2,500.02 |
2,500.02 |
2,500.02 |
0.00% |
76 | 8401030 |
BIENES DE LARGA DURACIÓN |
Mobiliarios |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
77 | 8401060 |
BIENES DE LARGA DURACIÓN |
Herramientas |
0.01 |
-978.88 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
78 | 8401070 |
BIENES DE LARGA DURACIÓN |
Equipos, Sistemas y Paquetes Informáticos |
2,500.00 |
-978.88 |
1,521.12 |
1,521.12 |
1,343.49 |
1,343.49 |
1,325.23 |
177.63 |
177.63 |
195.89 |
88.32% |
79 | 9602 |
AMORTIZACIÓN DE LA DEUDA PUBLICA |
Amortización Deuda Interna |
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00% |
80 | 9602010 |
AMORTIZACIÓN DE LA DEUDA PUBLICA |
Al sector Publico Financiero |
0.01 |
0 |
0.01 |
0.01 |
0 |
0 |
0 |
0.01 |
0.01 |
0.01 |
0.00% |
81 | 9701 |
AMORTIZACIÓN DE LA DEUDA PUBLICA |
Deuda Flotante |
49,317.54 |
0.00 |
49,317.54 |
49,317.54 |
8,689.88 |
8,689.88 |
8,689.88 |
40,627.66 |
40,627.66 |
40,627.66 |
17.62% |
82 | 9701010 |
AMORTIZACIÓN DE LA DEUDA PUBLICA |
De cuentas por pagar |
49,317.54 |
0.00 |
49,317.54 |
49,317.54 |
8,689.88 |
8,689.88 |
8,689.88 |
40,627.66 |
40,627.66 |
40,627.66 |
17.62% |
83 | - |
- |
- |
264,783.07 |
29,174.82 |
293,957.89 |
293,957.90 |
127,242.01 |
127,242.01 |
118,484.84 |
166,715.88 |
166,715.88 |
175,183.51 |
#¡DIV/0! |