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 | 5.1.01.05 |
GASTOS CORRIENTES |
REMUNERACIONES |
$69.168.00 |
$- |
$69.168.00 |
$69.168.00 |
$28.792.77 |
$28.792.77 |
$27.999.61 |
$40.375.23 |
$40.375.23 |
$- |
42% |
2 | 5.1.02.03 |
GASTOS CORRIENTES |
DECIMOTERCER SUELDO |
$6.176.25 |
0 |
$6.176.25 |
$6.176.25 |
$351.43 |
$351.43 |
$351.43 |
$5.824.82 |
$5.824.82 |
$- |
6% |
3 | 5.1.02.04 |
GASTOS CORRIENTES |
DECIMOCUARTO SUELDO |
$3.375.00 |
0 |
$3.375.00 |
$3.375.00 |
$2.471.30 |
$2.471.30 |
$2.471.30 |
$903.70 |
$903.70 |
$- |
73% |
4 | 5.1.05.12 |
GASTOS CORRIENTES |
SUBROGACIÓN |
$5.764.00 |
0 |
$5.764.00 |
$5.764.00 |
$340.00 |
$340.00 |
$340.00 |
$5.424.00 |
$5.424.00 |
$- |
6% |
5 | 5.1.06.01 |
GASTOS CORRIENTES |
APORTE PATRONAL |
$8.729.58 |
0 |
$8.729.58 |
$8.729.58 |
$3.354.38 |
$3.354.38 |
$3.354.38 |
$5.375.20 |
$5.375.20 |
$- |
38% |
6 | 5.1.06.02 |
GASTOS CORRIENTES |
FONDOS DE RESERVA |
$3.618.51 |
0 |
$3.618.51 |
$3.618.51 |
$706.69 |
$706.69 |
$540.83 |
$2.911.82 |
$2.911.82 |
$- |
20% |
7 | 5.1.07.07 |
GASTOS CORRIENTES |
COMPENSACIÓN POR VACACIONES NO GOZADAS |
$509.02 |
0 |
$509.02 |
$509.02 |
$509.02 |
$509.02 |
$509.02 |
$- |
$- |
$- |
100% |
8 | 5.6.02.01 |
GASTOS CORRIENTES |
INTERESES Y OTROS CARGOS DE LA DEUDA PUBLICA |
$16.000.00 |
0 |
$16.000.00 |
$16.000.00 |
$2.102.02 |
$2.102.02 |
$2.102.02 |
$13.897.98 |
$13.897.98 |
$- |
13% |
9 | 5.7.02.01 |
GASTOS CORRIENTES |
SEGUROS |
$200.00 |
0 |
$200.00 |
$200.00 |
$- |
$- |
$- |
$200.00 |
$200.00 |
$- |
0% |
10 | 5.7.02.03 |
GASTOS CORRIENTES |
COMISIONES BANCARIAS |
$100.00 |
0 |
$100.00 |
$100.00 |
$53.41 |
$53.41 |
$53.41 |
$46.59 |
$46.59 |
$- |
53% |
11 | 5.8.01.01 |
GASTOS CORRIENTES |
AL GOBIERNO CENTRAL (Contraloria) |
$2.522.76 |
$-922.76 |
$1.600.00 |
$1.600.00 |
$420.46 |
$420.46 |
$420.46 |
$1.179.54 |
$1.179.54 |
$- |
26% |
12 | 5.8.01.04 |
GASTOS CORRIENTES |
A GOBIERNOS AUTONONOMOS DESCENTRALIZADOS (Conagopare) |
$11.400.77 |
$-1.811.55 |
$9.589.22 |
$9.589.22 |
$3.196.40 |
$3.196.40 |
$3.196.40 |
$6.392.82 |
$6.392.82 |
$- |
33% |
13 | 7.1.01.05 |
GASTOS DE INVERSIÓN |
SUELDOS |
$21.300.00 |
0 |
$21.300.00 |
$21.300.00 |
$8.800.00 |
$8.800.00 |
$8.419.57 |
$12.500.00 |
$12.500.00 |
- |
41% |
14 | 7.1.02.03 |
GASTOS DE INVERSIÓN |
DECIMOTERCER SUELDO |
$1.922.92 |
0 |
$1.922.92 |
$1.922.92 |
$- |
$- |
$- |
$1.922.92 |
$1.922.92 |
- |
0% |
15 | 7.1.02.04 |
GASTOS DE INVERSIÓN |
DECIMOCUARTO SUELDO |
$1.537.50 |
0 |
$1.537.50 |
$1.537.50 |
$1.380.00 |
$1.380.00 |
$1.380.00 |
$157.50 |
$157.50 |
- |
90% |
16 | 7.1.06.01 |
GASTOS DE INVERSIÓN |
APORTE PATRONAL |
$2.803.61 |
0 |
$2.803.61 |
$2.803.61 |
$1.069.20 |
$1.069.20 |
$855.36 |
$1.734.41 |
$1.734.41 |
- |
38% |
17 | 7.1.06.02 |
GASTOS DE INVERSIÓN |
FONDO DE RESERVA |
$1.775.00 |
0 |
$1.775.00 |
$1.775.00 |
$733.05 |
$733.05 |
$683.07 |
$1.041.95 |
$1.041.95 |
- |
41% |
18 | 7.1.05.12 |
GASTOS DE INVERSIÓN |
SUBROGACIÓN |
$1.775.00 |
0 |
$1.775.00 |
$1.775.00 |
$- |
$- |
$- |
$1.775.00 |
$1.775.00 |
- |
0% |
19 | 7.1.05.10 |
GASTOS DE INVERSIÓN |
SERVICIOS PERSONALES POR CONTRATO |
$15.456.00 |
$-3.456.00 |
$12.000.00 |
$12.000.00 |
$2.760.00 |
$2.760.00 |
$2.668.00 |
$9.240.00 |
$9.240.00 |
- |
23% |
20 | 7.3.01.01 |
GASTOS DE INVERSIÓN |
AGUA POTABLE |
$600.00 |
0 |
$600.00 |
$600.00 |
$- |
$- |
$- |
$600.00 |
$600.00 |
- |
0% |
21 | 7.3.01.04 |
GASTOS DE INVERSIÓN |
ENERGÍA ELÉCTRICA |
$2.500.00 |
0 |
$2.500.00 |
$2.500.00 |
$- |
$- |
$- |
$2.500.00 |
$2.500.00 |
- |
0% |
22 | 7.3.01.05 |
GASTOS DE INVERSIÓN |
TELECOMUNICACIONES |
$500.00 |
0 |
$500.00 |
$500.00 |
$176.37 |
$176.37 |
$176.37 |
$323.63 |
$323.63 |
- |
35% |
23 | 7.3.02.04 |
GASTOS DE INVERSIÓN |
EDICIÒN, IMPRESIÓN, REPRODUCCIÓN, PUBLICACIONES, SUBS |
$1.000.00 |
0 |
$1.000.00 |
$1.000.00 |
$- |
$- |
$- |
$1.000.00 |
$1.000.00 |
- |
0% |
24 | 7.3.02.05 |
GASTOS DE INVERSIÓN |
ESPECTÁCULOS CULTURALES Y SOCIALES |
$13.000.00 |
0 |
$13.000.00 |
$13.000.00 |
$420.00 |
$420.00 |
$420.00 |
$12.580.00 |
$12.580.00 |
- |
3% |
25 | 7.3.02.01 |
GASTOS DE INVERSIÓN |
TRANSPORTE DE PERSONAL |
$1.687.50 |
0 |
$1.687.50 |
$1.687.50 |
$250.00 |
$250.00 |
$247.50 |
$1.437.50 |
$1.437.50 |
- |
15% |
26 | 7.3.04.02 |
GASTOS DE INVERSIÓN |
EDIFICIOS, LOCALES Y RESIDENCIA |
$1.000.00 |
0 |
$1.000.00 |
$1.000.00 |
$1.000.00 |
$1.000.00 |
$1.000.00 |
$- |
$- |
- |
100% |
27 | 7.3.04.04 |
GASTOS DE INVERSIÓN |
MAQUINARIA Y EQUIPO |
$12.349.24 |
$3.980.00 |
$16.329.24 |
$16.394.24 |
$13.200.00 |
$13.200.00 |
$13.200.00 |
$3.129.24 |
$3.129.24 |
- |
81% |
28 | 7.3.04.18 |
GASTOS DE INVERSIÓN |
MANTENIMIENTO DE ÁREAS VERDES Y ARREGLO DE VIAS INTERNAS |
$2.000.00 |
0 |
$2.000.00 |
$2.000.00 |
$- |
$- |
$- |
$2.000.00 |
$2.000.00 |
- |
0% |
29 | 7.3.05.01 |
GASTOS DE INVERSIÓN |
TERRENOS (ARRENDAMIENTO) |
$8.960.00 |
0 |
$8.960.00 |
$8.960.00 |
$2.160.00 |
$2.160.00 |
$2.082.00 |
$6.800.00 |
$6.800.00 |
- |
24% |
30 | 7.3.06.01 |
GASTOS DE INVERSIÓN |
CONTRATACIONES DE ESTUDIOS E INVESTIGACIONES |
$30.000.00 |
0 |
$30.000.00 |
$30.000.00 |
$26.700.00 |
$26.700.00 |
$26.700.00 |
$3.300.00 |
$3.300.00 |
- |
89% |
31 | 7.3.06.06 |
GASTOS DE INVERSIÓN |
HONORARIOS POR SERVICIOS CIVILES |
$17.007.40 |
$-7.841.16 |
$9.166.24 |
$9.166.24 |
$9.571.43 |
$9.571.43 |
$9.501.43 |
$-405.19 |
$-405.19 |
- |
104% |
32 | 7.3.06.13 |
GASTOS DE INVERSIÓN |
CAPACITACION PARA LA CIUDADANIA EN GENERAL |
$16.932.50 |
0 |
$16.932.50 |
$16.932.50 |
$6.500.00 |
$6.500.00 |
$6.500.00 |
$10.432.50 |
$10.432.50 |
- |
38% |
33 | 7.3.07.02 |
GASTOS DE INVERSIÓN |
ARRENDAMIENTO Y LICENCIAS DE USO Y PAQUETES INFORMATICOS |
$728.00 |
$-200.00 |
$528.00 |
$528.00 |
$250.00 |
$250.00 |
$250.00 |
$278.00 |
$278.00 |
- |
47% |
34 | 7.3.07.04 |
GASTOS DE INVERSIÓN |
MANTENIMIENTO Y REPARACIÓN DE EQUIPOS Y SISTEMAS INFOR |
$250.00 |
$200.00 |
$450.00 |
$450.00 |
$- |
$- |
$- |
$450.00 |
$450.00 |
- |
0% |
35 | 7.3.08.02 |
GASTOS DE INVERSIÓN |
VESTUARIO |
$1.000.00 |
0 |
$1.000.00 |
$1.000.00 |
$- |
$- |
$- |
$1.000.00 |
$1.000.00 |
- |
0% |
36 | 7.3.08.03 |
GASTOS DE INVERSIÓN |
COMBUSTIBLES Y LUBRICANTES |
$13.213.16 |
$-1.798.53 |
$11.414.63 |
$11.414.63 |
$3.502.61 |
$3.502.61 |
$3.502.61 |
$7.912.02 |
$7.912.02 |
- |
31% |
37 | 7.3.08.04 |
GASTOS DE INVERSIÓN |
MATERIALES DE OFICINA |
$750.00 |
0 |
$750.00 |
$750.00 |
$440.51 |
$440.51 |
$440.51 |
$309.49 |
$309.49 |
- |
59% |
38 | 7.3.08.05 |
GASTOS DE INVERSIÓN |
MATERIALES DE ASEO |
$700.00 |
0 |
$700.00 |
$700.00 |
$261.62 |
$261.62 |
$261.62 |
$438.38 |
$438.38 |
- |
37% |
39 | 7.3.08.07 |
GASTOS DE INVERSIÓN |
MATERIALES DE IMPRESIÓN |
$1.016.00 |
0 |
$1.016.00 |
$1.016.00 |
$911.74 |
$911.74 |
$911.74 |
$104.26 |
$104.26 |
- |
90% |
40 | 7.3.08.13 |
GASTOS DE INVERSIÓN |
REPUESTOS Y ACCESORIOS |
$12.000.00 |
$-5.550.00 |
$6.450.00 |
$6.450.00 |
$3.586.75 |
$3.586.75 |
$3.586.75 |
$2.863.25 |
$2.863.25 |
- |
56% |
41 | 7.3.08.14 |
GASTOS DE INVERSIÓN |
SUMINISTRO PARA ACTIVIDADES AGROPECUARIAS, PEZCA Y CAZA |
$5.000.00 |
$-3.000.00 |
$2.000.00 |
$2.000.00 |
$- |
$- |
$- |
$2.000.00 |
$2.000.00 |
- |
0% |
42 | 7.5.01.04 |
GASTOS DE INVERSIÓN |
URBANIZACION Y EMBELLECIMIENTO |
$3.000.00 |
0 |
$3.000.00 |
$3.000.00 |
$- |
$- |
$- |
$3.000.00 |
$3.000.00 |
- |
0% |
43 | 7.5.01.05 |
GASTOS DE INVERSIÓN |
TRANSPORTE Y VIAS |
$75.199.46 |
0 |
$75.199.46 |
$75.199.46 |
$- |
$- |
$- |
$75.199.46 |
$75.199.46 |
- |
0% |
44 | 7.5.01.07 |
GASTOS DE INVERSIÓN |
CONSTRUCCIONES Y EDIFICACIONES |
$113.606.57 |
$80.000.00 |
$193.606.57 |
$193.606.57 |
$98.831.36 |
$98.831.36 |
$98.831.36 |
$94.775.21 |
$94.775.21 |
- |
51% |
45 | 7.5.01.99 |
GASTOS DE INVERSIÓN |
OTRAS OBRAS DE INFRAESTRUCTURA |
$70.000.00 |
0 |
$70.000.00 |
$70.000.00 |
$- |
$- |
$- |
$70.000.00 |
$70.000.00 |
- |
0% |
46 | 7.7.01.02 |
GASTOS DE INVERSIÓN |
TASAS GENERALES |
$650.00 |
0 |
$650.00 |
$650.00 |
$169.23 |
$169.23 |
$169.23 |
$480.77 |
$480.77 |
- |
26% |
47 | 7.7.02.01 |
GASTOS DE INVERSIÓN |
SEGURO |
$10.000.00 |
0 |
$10.000.00 |
$10.000.00 |
$3.232.81 |
$3.232.81 |
$3.232.81 |
$6.767.19 |
$6.767.19 |
- |
32% |
48 | 8.4.01.03 |
GASTOS DE INVERSIÓN |
MOBILIARIOS (LARGA DURACIÓN) |
$68.072.58 |
$-39.984.87 |
$28.087.71 |
$28.087.71 |
$- |
$- |
$- |
$28.087.71 |
$28.087.71 |
- |
0% |
49 | 9.6.02.01 |
GASTOS DE INVERSIÓN |
CREDITOS DEL SECTOR PUBLICO FINANCIERO |
$29.572.00 |
$-1.153.32 |
$28.418.68 |
$28.418.68 |
$2.883.98 |
$2.883.98 |
$2.883.98 |
$25.534.70 |
$25.534.70 |
- |
10% |
50 | 9.7.01.01 |
GASTOS DE INVERSIÓN |
DE CUENTAS POR PAGAR |
$2.791.06 |
$1.153.32 |
$3.944.38 |
$3.944.38 |
$3.944.38 |
$3.944.38 |
$3.944.38 |
$- |
$- |
- |
100% |