| fila | Cuenta |
Categoria |
Descripcion |
Asignado |
Modificado |
Codificado |
Monto certificado |
Comprometido |
Devengado |
Pagado |
Saldo por comprometer |
Saldo por devengar |
Saldo por pagar |
Porcentaje de ejecucion |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 5101 |
Egresos en personal |
Remuneraciones Basicas |
$42.432.00 |
0.00 |
42432.00 |
$3.536.00 |
$3.536.00 |
$3.536.00 |
$- |
$38.896.00 |
$38.896.00 |
$42.432.00 |
$- |
| 2 | 5101050 |
Egresos en personal |
Remuneraciones Unificados |
$42.432.00 |
0.00 |
42432.00 |
$3.536.00 |
$3.536.00 |
$3.536.00 |
$- |
$38.896.00 |
$38.896.00 |
$42.432.00 |
$- |
| 3 | 5102 |
Egresos en personal |
Remuneraciones Complementarias |
$5.496.00 |
$- |
5496.00 |
$- |
$- |
$- |
$- |
$5.496.00 |
$5.496.00 |
$5.496.00 |
$- |
| 4 | 5102030 |
Egresos en personal |
Decimo Tercer Sueldo |
$3.536.00 |
0.00 |
3536.00 |
$- |
$- |
$- |
$- |
$3.536.00 |
$3.536.00 |
$3.536.00 |
$- |
| 5 | 5102040 |
Egresos en personal |
Decimo Cuarto Sueldo |
$2.410.00 |
$- |
2410.00 |
$- |
$- |
$- |
$- |
$2.410.00 |
$2.410.00 |
$2.410.00 |
$- |
| 6 | 5106 |
Egresos en personal |
Aportes Patronales a la Seguridad Social |
$9.151.75 |
0.00 |
9151.75 |
$706.53 |
$706.53 |
$706.53 |
$- |
$8.445.22 |
$8.445.22 |
$9.151.75 |
$- |
| 7 | 5106010 |
Egresos en personal |
Aporte Patronal |
$5.617.16 |
0.00 |
5617.16 |
$411.96 |
$411.96 |
$411.96 |
- |
$5.205.20 |
$5.205.20 |
$5.617.16 |
$- |
| 8 | 5106020 |
Egresos en personal |
Fondo de Reserva |
$3.534.59 |
0.00 |
3534.59 |
$294.57 |
$294.57 |
$294.57 |
$- |
$3.240.02 |
$3.240.02 |
$3.534.59 |
$- |
| 9 | 5702 |
Otros Egresos Corrientes |
Seguros, Costos Financieros y Otros Egresos |
$370.00 |
$- |
370.00 |
$2.50 |
$2.50 |
$2.50 |
$2.50 |
$367.50 |
$367.50 |
$367.50 |
$0.68 |
| 10 | 5702010 |
Otros Egresos Corrientes |
Seguros |
$300.00 |
0.00 |
300.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$300.00 |
$300.00 |
$300.00 |
$- |
| 11 | 5702030 |
Otros Egresos Corrientes |
Comisiones Bancarias |
70.00 |
0.00 |
70.00 |
$2.50 |
$2.50 |
$2.50 |
$2.50 |
$67.50 |
$67.50 |
$67.50 |
$3.57 |
| 12 | 5801 |
Transferencias y Donaciones Corrientes |
Transferencias Corrientes Al Sector Publico |
$9.174.42 |
$- |
9174.42 |
$- |
$- |
$- |
$- |
$9.174.42 |
$9.174.42 |
$9.174.42 |
$- |
| 13 | 5801010 |
Transferencias y Donaciones Corrientes |
A Entidades del Presupuesto General del Estado |
$1.310.63 |
0.00 |
1310.63 |
$- |
$- |
$- |
$- |
$1.310.63 |
$1.310.63 |
$1.310.63 |
$- |
| 14 | 5801020 |
Transferencias y Donaciones Corrientes |
A Entidades Descentralizadas y Autonomas |
$0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 15 | 5801040 |
Transferencias y Donaciones Corrientes |
A Gobiernos Autonomos Descentralizados |
$7.863.78 |
$- |
7863.78 |
$- |
$- |
$- |
$- |
$7.863.78 |
$7.863.78 |
$7.863.78 |
$- |
| 16 | 7101 |
Egresos de Inversion |
Remuneraciones Basicas |
$25.920.00 |
$- |
25920.00 |
$2.160.00 |
$2.160.00 |
$2.160.00 |
$- |
$23.760.00 |
$23.760.00 |
$25.920.00 |
$- |
| 17 | 7101050 |
Egresos de Inversion |
Remuneraciones Unificados |
$25.920.00 |
$- |
25920.00 |
$2.160.00 |
$2.160.00 |
$2.160.00 |
$- |
$23.760.00 |
$23.760.00 |
$25.920.00 |
$- |
| 18 | 7102 |
Egresos de Inversion |
Remuneraciones Complementarias |
$3.609.00 |
$- |
3609.00 |
$- |
$- |
$- |
$- |
$3.609.00 |
$3.609.00 |
$3.609.00 |
$- |
| 19 | 7102030 |
Egresos de Inversion |
Decimo Tercer Sueldo |
$2.160.00 |
0.00 |
2160.00 |
$- |
$- |
$- |
$- |
$2.160.00 |
$2.160.00 |
$2.160.00 |
$- |
| 20 | 7102040 |
Egresos de Inversion |
Decimo Cuarto Sueldo |
$1.449.00 |
$- |
1449.00 |
$- |
$- |
$- |
$- |
$1.449.00 |
$1.449.00 |
$1.449.00 |
$- |
| 21 | 7105 |
Egresos de Inversion |
Remuneraciones Temporales |
$19.985.93 |
$- |
19985.93 |
$- |
$- |
$- |
$- |
$19.985.93 |
$19.985.93 |
$19.985.93 |
$- |
| 22 | 7105100 |
Egresos de Inversion |
Servicios Personales de Contrato |
$16.449.93 |
$- |
16449.93 |
$- |
$- |
$- |
$- |
$16.449.93 |
$16.449.93 |
$16.449.93 |
$- |
| 23 | 7105120 |
Egresos de Inversion |
Subrogacion |
$3.536.00 |
$- |
3536.00 |
$- |
$- |
$- |
$- |
$3.536.00 |
$3.536.00 |
$3.536.00 |
$- |
| 24 | 7106 |
Egresos de Inversion |
Aportes Patronales a la Seguridad Social |
$5.178.82 |
$- |
5178.82 |
$435.26 |
$435.26 |
$435.26 |
$- |
$4.743.56 |
$4.743.56 |
$5.178.82 |
$- |
| 25 | 7106010 |
Egresos de Inversion |
Aporte Patronal |
$3.019.68 |
$- |
3019.68 |
$255.33 |
$255.33 |
$255.33 |
$- |
$2.764.35 |
$2.764.35 |
$3.019.68 |
$- |
| 26 | 7106020 |
Egresos de Inversion |
Fondo de Reserva |
$2.159.14 |
$- |
2159.14 |
$179.93 |
$179.93 |
$179.93 |
$- |
$1.979.21 |
$1.979.21 |
$2.159.14 |
$- |
| 27 | 7301 |
Bienes y Servicios para Inversion |
Servicios Basicos |
$3.284.40 |
0.00 |
3284.40 |
$135.86 |
$135.86 |
$135.86 |
$- |
$3.148.54 |
$3.148.54 |
$3.284.40 |
$- |
| 28 | 7301010 |
Bienes y Servicios para Inversion |
Agua Potable |
$174.40 |
0.00 |
174.40 |
0.00 |
0.00 |
0.00 |
0.00 |
$174.40 |
$174.40 |
$174.40 |
$- |
| 29 | 7301040 |
Bienes y Servicios para Inversion |
Energia Electrica |
$2.000.00 |
0.00 |
2000.00 |
$1.503.29 |
$135.86 |
$135.86 |
$- |
$1.864.14 |
$1.864.14 |
$2.000.00 |
$- |
| 30 | 7301050 |
Bienes y Servicios para Inversion |
Telecomunicaciones |
$1.110.00 |
0.00 |
1110.00 |
$- |
$- |
$- |
$- |
$1.110.00 |
$1.110.00 |
$1.110.00 |
$- |
| 31 | 7302 |
Bienes y Servicios para Inversion |
Servicios Generales |
$27.900.02 |
$- |
27900.02 |
$- |
$- |
$- |
$- |
$27.900.02 |
$27.900.02 |
$27.900.02 |
$- |
| 32 | 7302030 |
Bienes y Servicios para Inversion |
Almacenamiento, Embalaje, Desembalaje, Envase |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 33 | 7302040 |
Bienes y Servicios para Inversion |
Edicion, Impresi�n, Reprodccion, S |
$700.00 |
$- |
700.00 |
$- |
$- |
$- |
$- |
$700.00 |
$700.00 |
$700.00 |
$- |
| 34 | 7302050 |
Bienes y Servicios para Inversion |
Espectaculos Culturales y Sociales |
$16.200.00 |
$- |
16200.00 |
$- |
$- |
$- |
$- |
$16.200.00 |
$16.200.00 |
$16.200.00 |
$- |
| 35 | 7302070 |
Bienes y Servicios para Inversion |
Difusion, Informacion y Publicidad |
$1.000.00 |
$- |
1000.00 |
$- |
$- |
$- |
$- |
$1.000.00 |
$1.000.00 |
$1.000.00 |
$- |
| 36 | 7302090 |
Bienes y Servicios para Inversion |
Servicios de Aseo, Lavado de Vestimenta de Trabajo |
$0.02 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.02 |
$0.02 |
$0.02 |
$- |
| 37 | 7302550 |
Bienes y Servicios para Inversion |
Combustibles |
$10.000.00 |
0.00 |
10000.00 |
$- |
$- |
$- |
$- |
$10.000.00 |
$10.000.00 |
$10.000.00 |
$- |
| 38 | 7303 |
Bienes y Servicios para Inversion |
Traslados, Instalaciones, Viaticos y Subsistencia |
$78.01 |
0.00 |
78.01 |
$58.80 |
$58.80 |
$58.80 |
$- |
$19.21 |
$19.21 |
$78.01 |
$- |
| 39 | 7303030 |
Bienes y Servicios para Inversion |
Viaticos y Subsistencias en el Interior |
$78.00 |
0.00 |
78.00 |
$58.80 |
$58.80 |
$58.80 |
$- |
$19.20 |
$19.20 |
$78.00 |
$- |
| 40 | 7304 |
Bienes y Servicios para Inversion |
Instalacion, Mantenimiento y Reparacion |
$29.900.01 |
$- |
29900.01 |
$- |
$- |
$- |
$- |
$29.900.01 |
$29.900.01 |
$29.900.01 |
$- |
| 41 | 7304020 |
Bienes y Servicios para Inversion |
Edificios, Locales, Residencias y Cableado Estructura |
$4.500.00 |
$- |
4500.00 |
$- |
$- |
$- |
$- |
$4.500.00 |
$4.500.00 |
$4.500.00 |
$- |
| 42 | 7304030 |
Bienes y Servicios para Inversion |
Mobiliarios (Instalacion, Mantenimiento y Reparacion) |
$1.600.00 |
$- |
1600.00 |
$- |
$- |
$- |
$- |
$1.600.00 |
$1.600.00 |
$1.600.00 |
$- |
| 43 | 7304040 |
Bienes y Servicios para Inversion |
Maquinarias y Equipos (instalacion, Mantenimiento) |
$23.800.00 |
$- |
23800.00 |
$- |
$- |
$- |
$- |
$23.800.00 |
$23.800.00 |
$23.800.00 |
$- |
| 44 | 734170 |
Bienes y Servicios para Inversion |
Infraestructura |
$0.01 |
$- |
0.01 |
$- |
$- |
$- |
$- |
$0.01 |
$0.01 |
$0.01 |
$- |
| 45 | 734190 |
Bienes y Servicios para Inversion |
Instalaci�n, Mantenimiento y Reparaci�n de Bienes Deportivos |
$0.01 |
$- |
0.01 |
$- |
$- |
$- |
$- |
$0.01 |
$0.01 |
$0.01 |
$- |
| 46 | 7305 |
Bienes y Servicios para Inversion |
Arrendamiento de Bienes |
6300.00 |
$- |
6300.00 |
$- |
$- |
$- |
$- |
$6.300.00 |
$6.300.00 |
$6.300.00 |
$- |
| 47 | 7305020 |
Bienes y Servicios para Inversion |
Edificios, Locales, Residencias, Parqueaderos, Casilleros Judiciales y Bancarios (Arrendamiento) |
$0.01 |
$- |
0.01 |
$- |
$- |
$- |
$- |
$0.01 |
$0.01 |
$0.01 |
$- |
| 48 | 7305040 |
Bienes y Servicios para Inversion |
Maquinarias y Equipos (arrendamiento) |
6300.00 |
$- |
6300.00 |
$- |
$- |
$- |
$- |
$6.300.00 |
$6.300.00 |
$6.300.00 |
$- |
| 49 | 7306 |
Bienes y Servicios para Inversion |
Contratacion de Estudios, Investigaciones y Servicios |
$32.415.64 |
$- |
32415.64 |
$- |
$- |
$- |
$- |
$32.415.64 |
$32.415.64 |
$32.415.64 |
$- |
| 50 | 7306010 |
Bienes y Servicios para Inversion |
Contrtaciones de Estudios e Invesiagaciones |
$2.500.00 |
$- |
2500.00 |
$- |
$- |
$- |
$- |
$2.500.00 |
$2.500.00 |
$2.500.00 |
$- |
| 51 | 7306040 |
Bienes y Servicios para Inversion |
Fiscalizacion e Inspecciones Tecnicas |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 52 | 7306050 |
Bienes y Servicios para Inversion |
Estudio y Dise�o de Proyectos |
$0.01 |
0.00 |
0.01 |
$- |
$- |
$- |
$- |
$0.01 |
$0.01 |
$0.01 |
$- |
| 53 | 7306060 |
Bienes y Servicios para Inversion |
Honorarios por Contratos Civilies de Servicios |
9600.00 |
$- |
9600.00 |
$- |
$- |
$- |
$- |
$9.600.00 |
$9.600.00 |
$9.600.00 |
$- |
| 54 | 7306120 |
Bienes y Servicios para Inversion |
Capacitaci�n a Servidores P�blicos |
$0.01 |
$- |
0.01 |
$- |
$- |
$- |
$- |
$0.01 |
$0.01 |
$0.01 |
$- |
| 55 | 7306130 |
Bienes y Servicios para Inversion |
Capacitacion por la Ciudadania en General |
$20.315.62 |
0.00 |
20315.62 |
$- |
$- |
$- |
$- |
$20.315.62 |
$20.315.62 |
$20.315.62 |
$- |
| 56 | 7307 |
Bienes y Servicios para Inversion |
Gastos en Informatica |
$2.060.00 |
$- |
2060.00 |
$- |
$- |
$- |
$- |
$2.060.00 |
$2.060.00 |
$2.060.00 |
$- |
| 57 | 7307010 |
Bienes y Servicios para Inversion |
Desarrollo, Actualizacion, Asistencia Tecnica y Sop |
300.00 |
$- |
300.00 |
$- |
$- |
$- |
$- |
$300.00 |
$300.00 |
$300.00 |
$- |
| 58 | 7307020 |
Bienes y Servicios para Inversion |
Arrendamiento Licencias de Uso de Paquetes Informaticos |
$760.00 |
0.00 |
760.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$760.00 |
$760.00 |
$760.00 |
$- |
| 59 | 7307040 |
Bienes y Servicios para Inversion |
Mantenimiento y Reparacion de Equipos y Sistemas |
$999.96 |
$- |
999.96 |
$- |
$- |
$- |
$- |
$999.96 |
$999.96 |
$999.96 |
$- |
| 60 | 7308 |
Bienes y Servicios para Inversion |
Bienes de Uso y Consumo de Inversion |
$13.800.04 |
$- |
13800.04 |
$- |
$- |
$- |
$- |
$13.800.04 |
$13.800.04 |
$13.800.04 |
$- |
| 61 | 7308020 |
Bienes y Servicios para Inversion |
Vestuario, Lenceria, Prendas de Produccion y Acceso |
$0.01 |
$- |
0.01 |
$- |
$- |
$- |
$- |
$0.01 |
$0.01 |
$0.01 |
$- |
| 62 | 7308040 |
Bienes y Servicios para Inversion |
Materiales de Oficina |
$6.000.00 |
$- |
6000.00 |
$- |
$- |
$- |
$- |
$6.000.00 |
$6.000.00 |
$6.000.00 |
$- |
| 63 | 7308050 |
Bienes y Servicios para Inversion |
Materiales de Aseo |
2000.00 |
$- |
2000.00 |
$- |
$- |
$- |
$- |
$2.000.00 |
$2.000.00 |
$2.000.00 |
$- |
| 64 | 7308070 |
Bienes y Servicios para Inversion |
Materiales Impresi�n, Fotografia, Reproduccion |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 65 | 7308080 |
Bienes y Servicios para Inversion |
Instrumental Medico Qirurgico |
$1.000.00 |
0.00 |
1000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$1.000.00 |
$1.000.00 |
$1.000.00 |
$- |
| 66 | 7308110 |
Bienes y Servicios para Inversion |
Insumos, Materiales y Suministros para Construccion |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 67 | 7308130 |
Bienes y Servicios para Inversion |
Repuestos y Accesorios |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 68 | 7308240 |
Bienes y Servicios para Inversion |
Insumos, Bienes y Materiales para la Produccion |
$4.800.00 |
$- |
4800.00 |
$- |
$- |
$- |
$- |
$4.800.00 |
$4.800.00 |
$4.800.00 |
$- |
| 69 | 7308460 |
Bienes y Servicios para Inversion |
Insumos para Medicina Alternativa |
$0.01 |
$- |
0.01 |
$- |
$- |
$- |
$- |
$0.01 |
$0.01 |
$0.01 |
$- |
| 70 | 7501 |
Obras Publicas |
Obras de Infraestructura |
$43.310.79 |
$- |
43310.79 |
0.00 |
0.00 |
0.00 |
0.00 |
$43.310.79 |
$43.310.79 |
$43.310.79 |
$- |
| 71 | 7501040 |
Obras Publicas |
Urbanizacion y Embellecimiento |
$10.000.00 |
0.00 |
10000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$10.000.00 |
$10.000.00 |
$10.000.00 |
$- |
| 72 | 7501050 |
Obras Publicas |
Transporte y Vias |
$10.000.00 |
0.00 |
10000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$10.000.00 |
$10.000.00 |
$10.000.00 |
$- |
| 73 | 7501070 |
Obras Publicas |
Construcciones y Edificaciones |
$10.000.00 |
$- |
10000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$10.000.00 |
$10.000.00 |
$10.000.00 |
$- |
| 74 | 7501140 |
Obras Publicas |
Control de inundaciones y estabilizacion de cauces |
$13.310.78 |
0.00 |
13310.78 |
0.00 |
0.00 |
0.00 |
0.00 |
$13.310.78 |
$13.310.78 |
$13.310.78 |
$- |
| 75 | 7501990 |
Obras Publicas |
Otras Obras de Infraestructura |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 76 | 7505 |
Obras Publicas |
Mantenimiento y Reparacion de Infraestructura |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 77 | 7505010 |
Obras Publicas |
Obras de Infraestructura |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 78 | 7702 |
Otros Egresos de Inversion |
Seguros, Costos Financieros y Otros Egresos |
$2.200.00 |
$- |
2200.00 |
$- |
$- |
$- |
$- |
$2.200.00 |
$2.200.00 |
$2.200.00 |
$- |
| 79 | 7702010 |
Otros Egresos de Inversion |
Seguros |
$2.200.00 |
$- |
2200.00 |
$- |
$- |
$- |
$- |
$2.200.00 |
$2.200.00 |
$2.200.00 |
$- |
| 80 | 8401 |
Egresos de Capital |
Bienes Muebles |
$4.000.03 |
$- |
4000.03 |
$- |
$- |
$- |
$- |
$4.000.03 |
$4.000.03 |
$4.000.03 |
$- |
| 81 | 8401030 |
Egresos de Capital |
Mobiliarios |
$4.000.00 |
$- |
4000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$4.000.00 |
$4.000.00 |
$4.000.00 |
$- |
| 82 | 8401040 |
Egresos de Capital |
Maquinarias y Equipos |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 83 | 8401070 |
Egresos de Capital |
Equipos, Sistemas y Paquetes Informaticos |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 84 | 8401130 |
Egresos de Capital |
Equipos Medicos |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.01 |
$0.01 |
$0.01 |
$- |
| 85 | 9701 |
Aplicaci�n del Financiamiento |
Deuda Flotante |
$90.433.81 |
0.00 |
90433.81 |
$1.397.58 |
$1.397.58 |
$1.397.58 |
$- |
$89.036.23 |
$89.036.23 |
$90.433.81 |
$- |
| 86 | 9701010 |
Aplicaci�n del Financiamiento |
De Cuentas por Pagar |
$90.433.81 |
0.00 |
90433.81 |
$1.397.58 |
$1.397.58 |
$1.397.58 |
$- |
$89.036.23 |
$89.036.23 |
$90.433.81 |
$- |
| 87 | - |
- |
- |
- |
- |
- |
. |
- |
- |
- |
- |
- |
- |
- |