Enlace
Balance de Ejecución Presupuestaria / Municipal / Periodo 2026 · pdf · documento original ↗
Tabla 1 (página 1 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-00-00-000-000-000 | ACREEDORES PRESUPU | 57,044,299,479 | 62,524,564,756 | 41,921,461,577 | 5,811,018,608 | 19,697,879,461 | 32 | 6,134,567,288 | 20,603,103,179 | 5,107,959,509 | 14,779,446,856 | 5,823,656,323 |
| 215-21-00-000-000-000 | GASTOS EN PERSONAL | 18,496,983,000 | 18,496,983,000 | 12,116,031,376 | 1,652,231,220 | 6,417,984,926 | 35 | 1,618,737,741 | 6,380,951,624 | 1,613,844,514 | 6,374,565,194 | 6,386,430 |
| 215-21-01-000-000-000 | PERSONAL DE PLANTA | 10,290,000,000 | 10,290,000,000 | 7,203,140,486 | 825,905,827 | 3,086,859,514 | 30 | 825,905,827 | 3,086,859,514 | 825,812,506 | 3,086,467,774 | 391,740 |
| 215-21-01-001-000-000 | SUELDOS Y SOBRESUEL | 8,416,245,600 | 8,416,245,600 | 5,756,684,963 | 714,294,667 | 2,659,560,637 | 32 | 714,294,667 | 2,659,560,637 | 714,464,666 | 2,659,560,637 | |
| 215-21-01-001-001-000 | SUELDOS BASE | 2,918,643,000 | 2,918,643,000 | 2,122,215,001 | 196,784,470 | 796,427,999 | 27 | 196,784,470 | 796,427,999 | 196,954,469 | 796,427,999 | |
| 215-21-01-001-002-000 | ASIGNACION DE ANTIGU | 185,325,000 | 185,325,000 | 154,318,769 | 8,407,006 | 31,006,231 | 17 | 8,407,006 | 31,006,231 | 8,407,006 | 31,006,231 | |
| 215-21-01-001-002-002 | ASIG. DE ANTIGUEDAD, | 185,325,000 | 185,325,000 | 154,318,769 | 8,407,006 | 31,006,231 | 17 | 8,407,006 | 31,006,231 | 8,407,006 | 31,006,231 | |
| 215-21-01-001-003-000 | ASIGNACION PROFESIO | 407,400,000 | 407,400,000 | 228,696,634 | 44,631,781 | 178,703,366 | 44 | 44,631,781 | 178,703,366 | 44,631,781 | 178,703,366 | |
| 215-21-01-001-003-001 | ASIGNACION PROFESIO | 407,400,000 | 407,400,000 | 228,696,634 | 44,631,781 | 178,703,366 | 44 | 44,631,781 | 178,703,366 | 44,631,781 | 178,703,366 | |
| 215-21-01-001-007-000 | ASIGNACIONES DEL D.L. | 2,310,000,000 | 2,310,000,000 | 1,304,409,553 | 285,153,154 | 1,005,590,447 | 44 | 285,153,154 | 1,005,590,447 | 285,153,154 | 1,005,590,447 | |
| 215-21-01-001-007-001 | ASIG. MUNIC., ART. 24 y | 2,310,000,000 | 2,310,000,000 | 1,304,409,553 | 285,153,154 | 1,005,590,447 | 44 | 285,153,154 | 1,005,590,447 | 285,153,154 | 1,005,590,447 | |
| 215-21-01-001-010-000 | ASIGNACIÓN PERDIDA D | 1,386,000 | 1,386,000 | 976,046 | 100,470 | 409,954 | 30 | 100,470 | 409,954 | 100,470 | 409,954 | |
| 215-21-01-001-010-001 | ASIG. PERDIDA DE CAJA | 1,386,000 | 1,386,000 | 976,046 | 100,470 | 409,954 | 30 | 100,470 | 409,954 | 100,470 | 409,954 | |
| 215-21-01-001-011-000 | ASIGNACIÓN DE MOVILI | 30,072,000 | 30,072,000 | 25,345,918 | 1,249,386 | 4,726,082 | 16 | 1,249,386 | 4,726,082 | 1,249,386 | 4,726,082 | |
| 215-21-01-001-011-001 | ASIG. MOVILIZACIÓN , A | 30,072,000 | 30,072,000 | 25,345,918 | 1,249,386 | 4,726,082 | 16 | 1,249,386 | 4,726,082 | 1,249,386 | 4,726,082 | |
| 215-21-01-001-014-000 | ASIGNACIONES COMPEN | 1,127,595,000 | 1,127,595,000 | 724,334,443 | 109,649,722 | 403,260,557 | 36 | 109,649,722 | 403,260,557 | 109,649,722 | 403,260,557 | |
| 215-21-01-001-014-001 | INCREMENTO PREVIS., A | 414,750,000 | 414,750,000 | 250,625,176 | 41,818,538 | 164,124,824 | 40 | 41,818,538 | 164,124,824 | 41,818,538 | 164,124,824 | |
| 215-21-01-001-014-002 | BONIF. COMPENS. DE SA | 165,900,000 | 165,900,000 | 95,824,324 | 19,877,589 | 70,075,676 | 42 | 19,877,589 | 70,075,676 | 19,877,589 | 70,075,676 | |
| 215-21-01-001-014-003 | BONIF. COMPENS., ART 1 | 386,400,000 | 386,400,000 | 225,101,965 | 45,309,311 | 161,298,035 | 42 | 45,309,311 | 161,298,035 | 45,309,311 | 161,298,035 | |
| 215-21-01-001-014-004 | BONIF. ADICIONAL, ART. | 945,000 | 945,000 | 945,000 | 0 | |||||||
| 215-21-01-001-014-999 | OTRAS ASIGNACIONES C | 159,600,000 | 159,600,000 | 151,837,978 | 2,644,284 | 7,762,022 | 5 | 2,644,284 | 7,762,022 | 2,644,284 | 7,762,022 | |
| 215-21-01-001-015-000 | ASIGNACIONES SUSTITU | 236,250,000 | 236,250,000 | 148,108,215 | 24,154,976 | 88,141,785 | 37 | 24,154,976 | 88,141,785 | 24,154,976 | 88,141,785 | |
| 215-21-01-001-015-001 | ASIG. UNICA, ART 4º, LE | 236,250,000 | 236,250,000 | 148,108,215 | 24,154,976 | 88,141,785 | 37 | 24,154,976 | 88,141,785 | 24,154,976 | 88,141,785 | |
| 215-21-01-001-019-000 | ASIGNACION DE RESPO | 51,450,000 | 51,450,000 | 37,129,415 | 3,597,782 | 14,320,585 | 28 | 3,597,782 | 14,320,585 | 3,597,782 | 14,320,585 | |
| 215-21-01-001-019-002 | ASIGNACION DE RESPO | 51,450,000 | 51,450,000 | 37,129,415 | 3,597,782 | 14,320,585 | 28 | 3,597,782 | 14,320,585 | 3,597,782 | 14,320,585 | |
| 215-21-01-001-022-000 | COMPONENTE BASE ASI | 735,000,000 | 735,000,000 | 709,128,652 | 11,292,948 | 25,871,348 | 4 | 11,292,948 | 25,871,348 | 11,292,948 | 25,871,348 | |
| 215-21-01-001-025-000 | ASIG. ART. 1. LEY 19.112 | 6,501,600 | 6,501,600 | 3,094,324 | 866,051 | 3,407,276 | 52 | 866,051 | 3,407,276 | 866,051 | 3,407,276 | |
| 215-21-01-001-025-001 | ASIG. ESPECIAL PROF. L | 1,451,100 | 1,451,100 | 871,207 | 147,137 | 579,893 | 40 | 147,137 | 579,893 | 147,137 | 579,893 | |
| 215-21-01-001-025-002 | ASIG. ESPECIAL PROF., L | 5,050,500 | 5,050,500 | 2,223,117 | 718,914 | 2,827,383 | 56 | 718,914 | 2,827,383 | 718,914 | 2,827,383 | |
| 215-21-01-001-043-000 | ASIGNACION INHERENT | 22,050,000 | 22,050,000 | 6,201,220 | 3,981,713 | 15,848,780 | 72 | 3,981,713 | 15,848,780 | 3,981,713 | 15,848,780 | |
| 215-21-01-001-998-000 | APLICACION INCISO 5° D | 0 | ||||||||||
| 215-21-01-001-999-000 | OTRAS ASIGNACIONES | 384,573,000 | 384,573,000 | 292,726,773 | 24,425,208 | 91,846,227 | 24 | 24,425,208 | 91,846,227 | 24,425,208 | 91,846,227 | |
| 215-21-01-001-999-001 | OTRAS ASIGNACIONES P | 341,491,500 | 341,491,500 | 257,948,107 | 22,339,274 | 83,543,393 | 24 | 22,339,274 | 83,543,393 | 22,339,274 | 83,543,393 | |
| 215-21-01-001-999-002 | ASIGNACIÓN DE JUECES | 22,764,000 | 22,764,000 | 14,461,166 | 2,085,934 | 8,302,834 | 36 | 2,085,934 | 8,302,834 | 2,085,934 | 8,302,834 |
Tabla 2 (página 2 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-21-01-001-999-003 | ASIGNACIÓN RESPONSA | 20,317,500 | 20,317,500 | 20,317,500 | 0 | |||||||
| 215-21-01-002-000-000 | APORTES DEL EMPLEAD | 241,500,000 | 241,500,000 | 133,875,845 | 29,003,844 | 107,624,155 | 45 | 29,003,844 | 107,624,155 | 29,003,844 | 107,624,155 | |
| 215-21-01-002-002-000 | OTRAS COTIZACIONES P | 241,500,000 | 241,500,000 | 133,875,845 | 29,003,844 | 107,624,155 | 45 | 29,003,844 | 107,624,155 | 29,003,844 | 107,624,155 | |
| 215-21-01-003-000-000 | ASIGNACIONES POR DES | 749,501,760 | 749,501,760 | 715,003,242 | 14,526,534 | 34,498,518 | 5 | 14,526,534 | 34,498,518 | 14,526,534 | 34,498,518 | |
| 215-21-01-003-001-000 | DESEMPEÑO INSTITUCIO | 356,801,760 | 356,801,760 | 341,663,871 | 5,722,393 | 15,137,889 | 4 | 5,722,393 | 15,137,889 | 5,722,393 | 15,137,889 | |
| 215-21-01-003-001-001 | ASIG. DE MEJORAM. DE | 356,801,760 | 356,801,760 | 341,663,871 | 5,722,393 | 15,137,889 | 4 | 5,722,393 | 15,137,889 | 5,722,393 | 15,137,889 | |
| 215-21-01-003-002-000 | DESEMPEÑO COLECTIV | 376,950,000 | 376,950,000 | 363,151,859 | 6,022,897 | 13,798,141 | 4 | 6,022,897 | 13,798,141 | 6,022,897 | 13,798,141 | |
| 215-21-01-003-002-001 | ASIG. DE MEJORAM. DE | 376,950,000 | 376,950,000 | 363,151,859 | 6,022,897 | 13,798,141 | 4 | 6,022,897 | 13,798,141 | 6,022,897 | 13,798,141 | |
| 215-21-01-003-003-000 | DESEMPEÑO INDIVIDUA | 15,750,000 | 15,750,000 | 10,187,512 | 2,781,244 | 5,562,488 | 35 | 2,781,244 | 5,562,488 | 2,781,244 | 5,562,488 | |
| 215-21-01-003-003-001 | ASIG. MEJ. GESTIÓN MU | 15,750,000 | 15,750,000 | 10,187,512 | 2,781,244 | 5,562,488 | 35 | 2,781,244 | 5,562,488 | 2,781,244 | 5,562,488 | |
| 215-21-01-003-003-002 | ASIG. DE INCENTIVO PO | 0 | ||||||||||
| 215-21-01-004-000-000 | REMUNERACIONES VAR | 601,689,480 | 601,689,480 | 390,466,103 | 67,176,054 | 211,223,377 | 35 | 67,176,054 | 211,223,377 | 66,912,734 | 210,831,637 | 391,740 |
| 215-21-01-004-005-000 | TRABAJOS EXTRAORDIN | 595,861,980 | 595,861,980 | 386,105,870 | 66,570,418 | 209,756,110 | 35 | 66,570,418 | 209,756,110 | 66,570,418 | 209,627,690 | 128,420 |
| 215-21-01-004-006-000 | COMISIONES DE SERVICI | 5,827,500 | 5,827,500 | 4,360,233 | 605,636 | 1,467,267 | 25 | 605,636 | 1,467,267 | 342,316 | 1,203,947 | 263,320 |
| 215-21-01-004-006-001 | COMISIONES DE SERVICI | 1,102,500 | 1,102,500 | -364,767 | 605,636 | 1,467,267 | 133 | 605,636 | 1,467,267 | 342,316 | 1,203,947 | 263,320 |
| 215-21-01-004-006-002 | COMISIONES DE SERVIC | 4,725,000 | 4,725,000 | 4,725,000 | 0 | |||||||
| 215-21-01-004-007-000 | COMISIONES DE SERVICI | 0 | ||||||||||
| 215-21-01-004-007-001 | COMISIONES DE SERVICI | 0 | ||||||||||
| 215-21-01-004-007-002 | COMISIONES DE SERVICI | 0 | ||||||||||
| 215-21-01-005-000-000 | AGUINALDOS Y BONOS | 281,063,160 | 281,063,160 | 207,110,333 | 904,728 | 73,952,827 | 26 | 904,728 | 73,952,827 | 904,728 | 73,952,827 | |
| 215-21-01-005-001-000 | AGUINALDOS | 40,740,000 | 40,740,000 | 39,252,398 | 1,487,602 | 4 | 1,487,602 | 1,487,602 | ||||
| 215-21-01-005-001-001 | AGUINALDO FIESTAS PA | 22,365,000 | 22,365,000 | 22,365,000 | 0 | |||||||
| 215-21-01-005-001-002 | AGUINALDO DE NAVIDA | 18,375,000 | 18,375,000 | 16,887,398 | 1,487,602 | 8 | 1,487,602 | 1,487,602 | ||||
| 215-21-01-005-002-000 | BONO DE ESCOLARIDAD | 10,185,000 | 10,185,000 | 5,325,562 | 490,402 | 4,859,438 | 48 | 490,402 | 4,859,438 | 490,402 | 4,859,438 | |
| 215-21-01-005-003-000 | BONOS ESPECIALES | 227,156,160 | 227,156,160 | 162,375,323 | 64,780,837 | 29 | 64,780,837 | 64,780,837 | ||||
| 215-21-01-005-003-001 | BONO EXTRAORDINARI | 227,156,160 | 227,156,160 | 162,375,323 | 64,780,837 | 29 | 64,780,837 | 64,780,837 | ||||
| 215-21-01-005-004-000 | BONIFICACION ADICION | 2,982,000 | 2,982,000 | 157,050 | 414,326 | 2,824,950 | 95 | 414,326 | 2,824,950 | 414,326 | 2,824,950 | |
| 215-21-02-000-000-000 | PERSONAL A CONTRAT | 4,116,000,000 | 4,116,000,000 | 2,585,403,957 | 337,135,726 | 1,530,596,043 | 37 | 337,135,726 | 1,530,596,043 | 331,787,820 | 1,525,169,943 | 5,426,100 |
| 215-21-02-001-000-000 | SUELDOS Y SOBRESUEL | 3,190,445,425 | 3,190,445,425 | 1,921,325,811 | 287,322,898 | 1,269,119,614 | 40 | 287,322,898 | 1,269,119,614 | 282,458,724 | 1,264,177,246 | 4,942,368 |
| 215-21-02-001-001-000 | SUELDOS BASE | 930,882,126 | 930,882,126 | 519,064,267 | 89,574,294 | 411,817,859 | 44 | 89,574,294 | 411,817,859 | 88,524,368 | 410,689,739 | 1,128,120 |
| 215-21-02-001-002-000 | ASIGNACION DE ANTIGU | 20,576,591 | 20,576,591 | 9,852,092 | 2,606,068 | 10,724,499 | 52 | 2,606,068 | 10,724,499 | 2,606,068 | 10,724,499 | |
| 215-21-02-001-002-002 | ASIG. DE ANTIGUEDAD, | 20,576,591 | 20,576,591 | 9,852,092 | 2,606,068 | 10,724,499 | 52 | 2,606,068 | 10,724,499 | 2,606,068 | 10,724,499 | |
| 215-21-02-001-003-000 | ASIGNACION PROFESIO | 267,244,742 | 267,244,742 | 138,980,372 | 31,260,213 | 128,264,370 | 48 | 31,260,213 | 128,264,370 | 30,422,134 | 127,426,291 | 838,079 |
| 215-21-02-001-003-001 | ASIGNACION PROFESIO | 267,244,742 | 267,244,742 | 138,980,372 | 31,260,213 | 128,264,370 | 48 | 31,260,213 | 128,264,370 | 30,422,134 | 127,426,291 | 838,079 |
Tabla 3 (página 3 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-21-02-001-007-000 | ASIGNACIONES DEL DL | 919,557,965 | 919,557,965 | 489,796,459 | 98,677,660 | 429,761,506 | 47 | 98,677,660 | 429,761,506 | 96,513,956 | 427,597,802 | 2,163,704 |
| 215-21-02-001-007-001 | ASIG. MUNICIPAL, ART. 2 | 919,557,965 | 919,557,965 | 489,796,459 | 98,677,660 | 429,761,506 | 47 | 98,677,660 | 429,761,506 | 96,513,956 | 427,597,802 | 2,163,704 |
| 215-21-02-001-010-000 | ASIG. PERDIDA DE CAJA | 1,941,835 | 1,941,835 | 1,423,314 | 101,152 | 518,521 | 27 | 101,152 | 518,521 | 101,152 | 518,521 | |
| 215-21-02-001-010-001 | ASIG. PERDIDA DE CAJA, | 1,941,835 | 1,941,835 | 1,423,314 | 101,152 | 518,521 | 27 | 101,152 | 518,521 | 101,152 | 518,521 | |
| 215-21-02-001-011-000 | ASIGNACIÓN MOVILIZA | 3,772,135 | 3,772,135 | 2,170,396 | 479,342 | 1,601,739 | 42 | 479,342 | 1,601,739 | 479,342 | 1,601,739 | |
| 215-21-02-001-011-001 | ASIGNACIÓN MOVILIZA | 3,772,135 | 3,772,135 | 2,170,396 | 479,342 | 1,601,739 | 42 | 479,342 | 1,601,739 | 479,342 | 1,601,739 | |
| 215-21-02-001-013-000 | ASIGNACIONES COMPEN | 514,430,471 | 514,430,471 | 322,083,406 | 43,701,178 | 192,347,065 | 37 | 43,701,178 | 192,347,065 | 42,996,771 | 191,642,658 | 704,407 |
| 215-21-02-001-013-001 | INCREMENTO PREVIS., A | 195,891,911 | 195,891,911 | 110,371,494 | 19,216,594 | 85,520,417 | 44 | 19,216,594 | 85,520,417 | 18,990,860 | 85,294,683 | 225,734 |
| 215-21-02-001-013-002 | BONIF. COMPENS. DE SA | 66,736,754 | 66,736,754 | 35,575,432 | 7,155,592 | 31,161,322 | 47 | 7,155,592 | 31,161,322 | 7,007,997 | 31,013,727 | 147,595 |
| 215-21-02-001-013-003 | BONIF. COMPENSATORI | 161,998,940 | 161,998,940 | 86,394,387 | 17,313,724 | 75,604,553 | 47 | 17,313,724 | 75,604,553 | 16,982,646 | 75,273,475 | 331,078 |
| 215-21-02-001-013-004 | BONIF. ADICIONAL, ART. | 116,002 | 116,002 | 55,229 | 15,268 | 60,773 | 52 | 15,268 | 60,773 | 15,268 | 60,773 | |
| 215-21-02-001-013-999 | OTRAS ASIGNACIONES C | 89,686,864 | 89,686,864 | 89,686,864 | 0 | |||||||
| 215-21-02-001-014-000 | ASIGNACIONES SUSTITU | 111,410,409 | 111,410,409 | 62,622,094 | 10,828,374 | 48,788,315 | 44 | 10,828,374 | 48,788,315 | 10,784,775 | 48,744,716 | 43,599 |
| 215-21-02-001-014-001 | ASIG. UNICA, ART 4º, LE | 111,410,409 | 111,410,409 | 62,622,094 | 10,828,374 | 48,788,315 | 44 | 10,828,374 | 48,788,315 | 10,784,775 | 48,744,716 | 43,599 |
| 215-21-02-001-018-001 | ASIGNACION DE RESPO | 0 | ||||||||||
| 215-21-02-001-021-000 | COMPONENTE BASE ASI | 310,338,983 | 310,338,983 | 310,338,983 | 0 | |||||||
| 215-21-02-001-998-000 | APLICACION INCISO 5° D | 0 | ||||||||||
| 215-21-02-001-999-000 | OTRAS ASIGNACIONES | 110,290,168 | 110,290,168 | 64,994,428 | 10,094,617 | 45,295,740 | 41 | 10,094,617 | 45,295,740 | 10,030,158 | 45,231,281 | 64,459 |
| 215-21-02-002-000-000 | APORTES DEL EMPLEAD | 120,794,057 | 120,794,057 | 64,660,647 | 12,847,484 | 56,133,410 | 46 | 12,847,484 | 56,133,410 | 12,625,192 | 55,911,118 | 222,292 |
| 215-21-02-002-002-000 | OTRAS COTIZACIONES P | 120,794,057 | 120,794,057 | 64,660,647 | 12,847,484 | 56,133,410 | 46 | 12,847,484 | 56,133,410 | 12,625,192 | 55,911,118 | 222,292 |
| 215-21-02-003-000-000 | ASIGNACION POR DESE | 316,627,396 | 316,627,396 | 315,709,814 | 917,582 | 0 | 917,582 | 917,582 | ||||
| 215-21-02-003-001-000 | ASIG. DE MEJORAM. DE | 154,167,662 | 154,167,662 | 153,250,080 | 917,582 | 1 | 917,582 | 917,582 | ||||
| 215-21-02-003-001-001 | ASIG. DE MEJORAM. DE | 154,167,662 | 154,167,662 | 153,250,080 | 917,582 | 1 | 917,582 | 917,582 | ||||
| 215-21-02-003-002-001 | ASIG. DE MEJORAM. DE | 162,459,734 | 162,459,734 | 162,459,734 | 0 | |||||||
| 215-21-02-004-000-000 | REMUNERACIONES VAR | 378,303,716 | 378,303,716 | 217,084,999 | 36,166,698 | 161,218,717 | 43 | 36,166,698 | 161,218,717 | 35,905,258 | 160,957,277 | 261,440 |
| 215-21-02-004-005-000 | TRABAJOS EXTRAORDIN | 372,551,016 | 372,551,016 | 212,812,457 | 35,716,701 | 159,738,559 | 43 | 35,716,701 | 159,738,559 | 35,716,701 | 159,738,559 | |
| 215-21-02-004-006-000 | COMISIONES DE SERVICI | 3,141,878 | 3,141,878 | 1,661,720 | 449,997 | 1,480,158 | 47 | 449,997 | 1,480,158 | 188,557 | 1,218,718 | 261,440 |
| 215-21-02-004-007-000 | COMISIONES DE SERVICI | 2,610,822 | 2,610,822 | 2,610,822 | 0 | |||||||
| 215-21-02-005-000-000 | AGUINALDOS Y BONOS | 109,829,406 | 109,829,406 | 66,622,686 | 798,646 | 43,206,720 | 39 | 798,646 | 43,206,720 | 798,646 | 43,206,720 | |
| 215-21-02-005-001-000 | AGUINALDOS | 35,251,478 | 35,251,478 | 34,384,340 | 867,138 | 2 | 867,138 | 867,138 | ||||
| 215-21-02-005-001-001 | AGUINALDO DE FIESTAS | 11,508,819 | 11,508,819 | 11,508,819 | 0 | |||||||
| 215-21-02-005-001-002 | AGUINALDO DE NAVIDA | 23,742,659 | 23,742,659 | 22,875,521 | 867,138 | 4 | 867,138 | 867,138 | ||||
| 215-21-02-005-002-000 | BONO DE ESCOLARIDAD | 3,796,793 | 3,796,793 | 898,963 | 534,984 | 2,897,830 | 76 | 534,984 | 2,897,830 | 534,984 | 2,897,830 | |
| 215-21-02-005-003-001 | BONO EXTRAORDINARI | 69,932,025 | 69,932,025 | 31,770,917 | 38,161,108 | 55 | 38,161,108 | 38,161,108 |
Tabla 4 (página 4 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-21-02-005-004-000 | BONIFICACION ADICION | 849,110 | 849,110 | -431,534 | 263,662 | 1,280,644 | 151 | 263,662 | 1,280,644 | 263,662 | 1,280,644 | |
| 215-21-03-000-000-000 | OTRAS REMUNERACIO | 1,545,586,000 | 1,545,586,000 | 918,086,192 | 158,587,597 | 632,011,607 | 41 | 157,615,621 | 627,499,808 | 158,163,621 | 627,499,808 | |
| 215-21-03-001-000-000 | HONORARIOS A SUMA A | 594,586,000 | 594,586,000 | 340,904,230 | 70,895,520 | 258,193,569 | 43 | 69,923,544 | 253,681,770 | 70,471,544 | 253,681,770 | |
| 215-21-03-004-000-000 | REMUNERACIONES REG | 950,000,000 | 950,000,000 | 576,621,962 | 87,692,077 | 373,378,038 | 39 | 87,692,077 | 373,378,038 | 87,692,077 | 373,378,038 | |
| 215-21-03-004-001-000 | SUELDO BASE | 756,191,216 | 756,191,216 | 430,893,830 | 78,721,157 | 325,297,386 | 43 | 78,721,157 | 325,297,386 | 78,721,157 | 325,297,386 | |
| 215-21-03-004-002-000 | APORTE DEL EMPLEADO | 37,835,720 | 37,835,720 | 18,142,138 | 4,789,318 | 19,693,582 | 52 | 4,789,318 | 19,693,582 | 4,789,318 | 19,693,582 | |
| 215-21-03-004-003-000 | REMUNERACION VARIA | 30,641,048 | 30,641,048 | 13,585,532 | 4,181,602 | 17,055,516 | 56 | 4,181,602 | 17,055,516 | 4,181,602 | 17,055,516 | |
| 215-21-03-004-004-000 | AGUINALDOS Y BONOS | 125,332,016 | 125,332,016 | 114,000,462 | 11,331,554 | 9 | 11,331,554 | 11,331,554 | ||||
| 215-21-03-007-000-000 | ALUMNOS EN PRACTICA | 1,000,000 | 1,000,000 | 560,000 | 440,000 | 44 | 440,000 | 440,000 | ||||
| 215-21-04-000-000-000 | OTROS GASTOS EN PER | 2,545,397,000 | 2,545,397,000 | 1,409,400,741 | 330,602,070 | 1,168,517,762 | 46 | 298,080,567 | 1,135,996,259 | 298,080,567 | 1,135,427,669 | 568,590 |
| 215-21-04-003-000-000 | DIETAS A JUNTAS, CONS | 112,000,000 | 112,000,000 | 72,301,640 | 8,892,224 | 39,698,360 | 35 | 8,892,224 | 39,698,360 | 8,892,224 | 39,698,360 | |
| 215-21-04-003-001-000 | DIETAS CONCEJALES | 112,000,000 | 112,000,000 | 72,301,640 | 8,892,224 | 39,698,360 | 35 | 8,892,224 | 39,698,360 | 8,892,224 | 39,698,360 | |
| 215-21-04-003-002-000 | GASTOS POR COMISION | 0 | ||||||||||
| 215-21-04-004-000-000 | PRESTACIONES DE SERV | 2,433,397,000 | 2,433,397,000 | 1,337,099,101 | 321,709,846 | 1,128,819,402 | 46 | 289,188,343 | 1,096,297,899 | 289,188,343 | 1,095,729,309 | 568,590 |
| 215-21-04-004-001-000 | PRESTACIONES DE SER | 0 | ||||||||||
| 215-21-04-004-002-000 | PRESTACIONES SERVICI | 2,433,397,000 | 2,433,397,000 | 1,337,099,101 | 321,709,846 | 1,128,819,402 | 46 | 289,188,343 | 1,096,297,899 | 289,188,343 | 1,095,729,309 | 568,590 |
| 215-21-04-004-002-001 | PRESTACIONES SERVICI | 2,433,397,000 | 1,133,819,053 | 813,244,553 | 130,942,358 | 353,096,003 | 31 | 98,420,855 | 320,574,500 | 98,420,855 | 320,005,910 | 568,590 |
| 215-21-04-004-002-002 | DEPARTAMENTO DE OP | 97,833,444 | 36,198,104 | 16,428,786 | 61,635,340 | 63 | 16,428,786 | 61,635,340 | 16,428,786 | 61,635,340 | ||
| 215-21-04-004-002-003 | VINCULACION COMUNIT | 71,987,466 | 27,399,322 | 11,147,036 | 44,588,144 | 62 | 11,147,036 | 44,588,144 | 11,147,036 | 44,588,144 | ||
| 215-21-04-004-002-004 | DAO - EDUCACION AMBI | 0 | ||||||||||
| 215-21-04-004-002-005 | DAO - RECUPERACION D | 14,760,130 | 4,548,207 | 4,347,927 | 10,211,923 | 69 | 4,347,927 | 10,211,923 | 4,347,927 | 10,211,923 | ||
| 215-21-04-004-002-006 | DAO - PROGRAMA DE RE | 9,096,414 | 1,516,069 | 1,516,069 | 7,580,345 | 83 | 1,516,069 | 7,580,345 | 1,516,069 | 7,580,345 | ||
| 215-21-04-004-002-007 | DIDECO - ORGANIZACIO | 100,867,578 | 50,302,340 | 15,245,135 | 50,565,238 | 50 | 15,245,135 | 50,565,238 | 15,245,135 | 50,565,238 | ||
| 215-21-04-004-002-008 | DIDECO - TURISMO SOCI | 6,575,000 | 2,191,840 | 1,095,790 | 4,383,160 | 67 | 1,095,790 | 4,383,160 | 1,095,790 | 4,383,160 | ||
| 215-21-04-004-002-009 | DIDECO - SECCION VIVIE | 56,325,882 | 18,775,294 | 9,387,647 | 37,550,588 | 67 | 9,387,647 | 37,550,588 | 9,387,647 | 37,550,588 | ||
| 215-21-04-004-002-010 | DIDECO - UNIDAD ESTR | 5,000,000 | 289,692 | 1,177,577 | 4,710,308 | 94 | 1,177,577 | 4,710,308 | 1,177,577 | 4,710,308 | ||
| 215-21-04-004-002-011 | DIDECO - UNIDAD DE AS | 16,548,774 | 5,516,258 | 2,758,129 | 11,032,516 | 67 | 2,758,129 | 11,032,516 | 2,758,129 | 11,032,516 | ||
| 215-21-04-004-002-012 | DIDECO - SUBSIDIOS SO | 0 | ||||||||||
| 215-21-04-004-002-013 | DIDECO - SALUBRIDAD P | 0 | ||||||||||
| 215-21-04-004-002-014 | DIDECO - PROTECCION S | 44,899,695 | 15,202,090 | 7,483,280 | 29,697,605 | 66 | 7,483,280 | 29,697,605 | 7,483,280 | 29,697,605 | ||
| 215-21-04-004-002-015 | DIDECO - GESTION INTE | 67,650,550 | 22,201,950 | 8,386,657 | 45,448,600 | 67 | 8,386,657 | 45,448,600 | 8,386,657 | 45,448,600 | ||
| 215-21-04-004-002-016 | DIDECO - PROGRAMA C | 45,000,000 | 14,222,280 | 7,469,430 | 30,777,720 | 68 | 7,469,430 | 30,777,720 | 7,469,430 | 30,777,720 | ||
| 215-21-04-004-002-017 | DIDECO - OFICINA DE PU | 5,000,000 | 5,000,000 | 0 | ||||||||
| 215-21-04-004-002-018 | DIDECO - OFICINA DE LA | 18,500,000 | 6,262,580 | 3,059,355 | 12,237,420 | 66 | 3,059,355 | 12,237,420 | 3,059,355 | 12,237,420 |
Tabla 5 (página 5 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-21-04-004-002-019 | DIDECO - OFICINA INTER | 7,500,000 | 2,821,636 | 1,169,591 | 4,678,364 | 62 | 1,169,591 | 4,678,364 | 1,169,591 | 4,678,364 | ||
| 215-21-04-004-002-020 | DIDECO - OFICINA DE M | 0 | ||||||||||
| 215-21-04-004-002-021 | DIDECO - ASUNTOS RELI | 7,561,644 | 2,520,548 | 1,260,274 | 5,041,096 | 67 | 1,260,274 | 5,041,096 | 1,260,274 | 5,041,096 | ||
| 215-21-04-004-002-022 | DIDECO - BIBLIOTECA M | 18,898,632 | 4,801,689 | 3,149,772 | 14,096,943 | 75 | 3,149,772 | 14,096,943 | 3,149,772 | 14,096,943 | ||
| 215-21-04-004-002-023 | DIDECO - OFICINA DE LA | 25,000,000 | 12,564,928 | 2,877,724 | 12,435,072 | 50 | 2,877,724 | 12,435,072 | 2,877,724 | 12,435,072 | ||
| 215-21-04-004-002-024 | DIDECO - UNIDAD DE CA | 15,000,000 | 3,780,836 | 2,039,848 | 11,219,164 | 75 | 2,039,848 | 11,219,164 | 2,039,848 | 11,219,164 | ||
| 215-21-04-004-002-025 | DIDECO - DEPTO. DE SAL | 69,000,000 | 23,838,200 | 11,290,450 | 45,161,800 | 65 | 11,290,450 | 45,161,800 | 11,290,450 | 45,161,800 | ||
| 215-21-04-004-002-026 | DIDECO - OFICINA MUNI | 14,924,616 | 5,974,872 | 2,237,436 | 8,949,744 | 60 | 2,237,436 | 8,949,744 | 2,237,436 | 8,949,744 | ||
| 215-21-04-004-002-027 | DIDECO - OPTICA COMU | 30,000,000 | 10,909,164 | 4,772,709 | 19,090,836 | 64 | 4,772,709 | 19,090,836 | 4,772,709 | 19,090,836 | ||
| 215-21-04-004-002-028 | DIDECO - FARMACIA CO | 15,000,000 | 5,512,000 | 2,372,000 | 9,488,000 | 63 | 2,372,000 | 9,488,000 | 2,372,000 | 9,488,000 | ||
| 215-21-04-004-002-029 | DIDECO - SALUD MENTA | 8,987,130 | 2,995,710 | 1,497,855 | 5,991,420 | 67 | 1,497,855 | 5,991,420 | 1,497,855 | 5,991,420 | ||
| 215-21-04-004-002-030 | DIDECO - OFICINA DE PE | 95,000,000 | 44,291,793 | 13,758,268 | 50,708,207 | 53 | 13,758,268 | 50,708,207 | 13,758,268 | 50,708,207 | ||
| 215-21-04-004-002-031 | DIDECO - ATENCION A P | 17,873,991 | -1,247,689 | 4,780,420 | 19,121,680 | 107 | 4,780,420 | 19,121,680 | 4,780,420 | 19,121,680 | ||
| 215-21-04-004-002-032 | DIDECO - PRODUCCION | 73,408,206 | 53,324,207 | 5,145,573 | 20,083,999 | 27 | 5,145,573 | 20,083,999 | 5,145,573 | 20,083,999 | ||
| 215-21-04-004-002-033 | DIDECO - LUDOTECA MU | 14,629,000 | 8,409,150 | 1,260,568 | 6,219,850 | 43 | 1,260,568 | 6,219,850 | 1,260,568 | 6,219,850 | ||
| 215-21-04-004-002-034 | DIDECO - OFICINA DE PA | 16,548,762 | 8,036,802 | 1,497,853 | 8,511,960 | 51 | 1,497,853 | 8,511,960 | 1,497,853 | 8,511,960 | ||
| 215-21-04-004-002-035 | PROGRAMA DE SANITIZ | 186,086,573 | 85,140,483 | 24,898,060 | 100,946,090 | 54 | 24,898,060 | 100,946,090 | 24,898,060 | 100,946,090 | ||
| 215-21-04-004-002-036 | PROGRAMA SANEAMEN | 0 | ||||||||||
| 215-21-04-004-002-037 | SERVICIO DE ATENCION | 0 | ||||||||||
| 215-21-04-004-002-038 | TRANSITO - SERV. DE AT | 0 | ||||||||||
| 215-21-04-004-002-039 | TRANSITO - CAMPAÑA P | 0 | ||||||||||
| 215-21-04-004-002-040 | SECMU - PRESTACIONES | 0 | ||||||||||
| 215-21-04-004-002-041 | DIDECO - BIG BAND | 28,169,500 | 9,837,490 | 4,247,280 | 18,332,010 | 65 | 4,247,280 | 18,332,010 | 4,247,280 | 18,332,010 | ||
| 215-21-04-004-002-042 | JPL - JUZGADOS DE POLI | 31,350,294 | 9,906,145 | 5,125,049 | 21,444,149 | 68 | 5,125,049 | 21,444,149 | 5,125,049 | 21,444,149 | ||
| 215-21-04-004-002-043 | ALCALDIA - VINCULACI | 42,654,972 | 14,218,324 | 7,109,162 | 28,436,648 | 67 | 7,109,162 | 28,436,648 | 7,109,162 | 28,436,648 | ||
| 215-21-04-004-002-044 | SECMU - CONCEJALES | 0 | ||||||||||
| 215-21-04-004-002-045 | ADMUN - SISTEMA GEST | 0 | ||||||||||
| 215-21-04-004-002-046 | ADMUN - CUADRILLA D | 0 | ||||||||||
| 215-21-04-004-002-047 | DIDECO - TALLERES DE | 0 | ||||||||||
| 215-21-04-004-002-048 | DIDECO - PLAZAS ACTIV | 0 | ||||||||||
| 215-21-04-004-002-049 | ADMUN - SERV. DE INFO | 0 | ||||||||||
| 215-21-04-004-002-050 | INSPECCION - EQUIPO D | 0 | ||||||||||
| 215-21-04-004-002-051 | DIDECO - FESTIVAL DE A | 0 | ||||||||||
| 215-21-04-004-002-052 | PROGRAMA DE INFORM | 20,019,694 | 4,672,234 | 774,778 | 15,347,460 | 77 | 774,778 | 15,347,460 | 774,778 | 15,347,460 |
Tabla 6 (página 6 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-21-04-004-002-053 | DIDECO - OFICINA DE C | 1,920,000 | 1,920,000 | 0 | ||||||||
| 215-21-04-004-002-054 | DIDECO - LA ESTACION | 0 | ||||||||||
| 215-21-04-004-003-000 | PRESTACIONES DE SERV | 0 | ||||||||||
| 215-21-04-004-004-000 | PRESTACIONES DE SERV | 0 | ||||||||||
| 215-21-04-004-005-000 | PRESTACIONES DE SERV | 0 | ||||||||||
| 215-22-00-000-000-000 | CxP BIENES Y SERVICI | 21,818,360,479 | 17,522,117,000 | 12,243,499,836 | 1,400,287,045 | 4,808,325,357 | 27 | 1,499,352,028 | 5,278,617,164 | 544,929,458 | 1,430,318,377 | 3,848,298,787 |
| 215-22-01-000-000-000 | ALIMENTOS Y BEBIDAS | 115,235,000 | 115,235,000 | 96,962,183 | 13,133,267 | 11 | 5,930,070 | 18,272,817 | 12,342,747 | 5,930,070 | ||
| 215-22-01-001-000-000 | ALIMENTOS Y BEBIDAS | 115,235,000 | 114,735,000 | 96,722,183 | 12,873,267 | 11 | 5,930,070 | 18,012,817 | 12,082,747 | 5,930,070 | ||
| 215-22-01-001-001-000 | PARA PERSONAS (ACTI | 115,235,000 | 114,735,000 | 96,722,183 | 12,873,267 | 11 | 5,930,070 | 18,012,817 | 12,082,747 | 5,930,070 | ||
| 215-22-01-001-002-000 | PARA PERSONAS (PROG. | 0 | ||||||||||
| 215-22-01-002-000-000 | PARA ANIMALES | 500,000 | 240,000 | 260,000 | 52 | 260,000 | 260,000 | |||||
| 215-22-02-000-000-000 | TEXTILES, VESTUARIO | 170,220,000 | 170,220,000 | 169,360,345 | 654,499 | 859,655 | 1 | 654,499 | 859,655 | 205,156 | 205,156 | 654,499 |
| 215-22-02-002-000-000 | VESTUARIO, ACCESORIO | 150,000,000 | 150,000,000 | 149,140,345 | 654,499 | 859,655 | 1 | 654,499 | 859,655 | 205,156 | 205,156 | 654,499 |
| 215-22-02-003-000-000 | CALZADO | 20,220,000 | 20,220,000 | 20,220,000 | 0 | |||||||
| 215-22-03-000-000-000 | COMBUSTIBLES Y LUB | 170,576,000 | 170,576,000 | 110,316,000 | 18,359,995 | 63,619,995 | 37 | 15,000,000 | 60,260,000 | 15,000,000 | 60,260,000 | |
| 215-22-03-001-000-000 | PARA VEHICULOS | 160,000,000 | 160,000,000 | 99,740,000 | 15,000,000 | 60,260,000 | 38 | 15,000,000 | 60,260,000 | 15,000,000 | 60,260,000 | |
| 215-22-03-002-000-000 | PARA MAQ. EQUIPOS DE | 0 | ||||||||||
| 215-22-03-003-000-000 | PARA CALEFACCIÓN | 0 | ||||||||||
| 215-22-03-999-000-000 | PARA OTROS | 10,576,000 | 10,576,000 | 10,576,000 | 3,359,995 | 3,359,995 | 32 | |||||
| 215-22-03-999-001-000 | LUBRICANTES | 10,576,000 | 10,576,000 | 10,576,000 | 3,359,995 | 3,359,995 | 32 | |||||
| 215-22-03-999-002-000 | COMBUSTIBLE | 0 | ||||||||||
| 215-22-04-000-000-000 | MATERIALES DE USO O | 1,773,144,000 | 1,773,144,000 | 1,508,964,073 | 45,691,549 | 192,751,118 | 11 | 60,300,647 | 264,179,927 | 54,675,208 | 85,843,587 | 178,336,340 |
| 215-22-04-001-000-000 | MATERIALES DE OFICIN | 130,000,000 | 130,000,000 | 73,758,751 | 249,900 | 11,612,917 | 9 | 249,900 | 56,241,249 | 34,609,960 | 46,453,792 | 9,787,457 |
| 215-22-04-002-000-000 | TEXTOS Y OTROS MATE | 1,200,000 | 1,200,000 | 1,200,000 | 0 | |||||||
| 215-22-04-003-000-000 | PRODUCTOS QUIMICOS( | 0 | ||||||||||
| 215-22-04-004-000-000 | PRODUCTOS FARMACEU | 1,000,000,000 | 1,000,000,000 | 878,130,815 | 35,036,460 | 121,869,185 | 12 | 35,036,460 | 121,869,185 | 10,680,236 | 12,462,975 | 109,406,210 |
| 215-22-04-005-000-000 | MATERIALES Y UTILES | 18,969,000 | 18,969,000 | 18,532,370 | 436,630 | 2 | 436,630 | 436,630 | 436,630 | |||
| 215-22-04-006-000-000 | FERTILIZANTES, INSECTI | 30,000,000 | 30,000,000 | 26,473,137 | 3,526,863 | 12 | 3,526,863 | 3,526,863 | ||||
| 215-22-04-007-000-000 | MATERIALES Y UTILES | 60,000,000 | 60,000,000 | 47,702,084 | 1,767,150 | 3,271,780 | 5 | 1,767,150 | 12,297,916 | 12,297,916 | ||
| 215-22-04-008-000-000 | MENAJE PARA OFICINA, | 0 | ||||||||||
| 215-22-04-009-000-000 | INSUMOS, REPUESTOS Y | 60,000,000 | 60,000,000 | 38,232,326 | 2,427,600 | 20,877,328 | 35 | 2,427,600 | 21,767,674 | 1,112,055 | 7,454,755 | 14,312,919 |
| 215-22-04-010-000-000 | MAT.PARA MANTENIMIE | 60,000,000 | 60,000,000 | 49,317,904 | 4,808,802 | 8,080,042 | 13 | 7,410,856 | 10,682,096 | 700,000 | 9,982,096 | |
| 215-22-04-011-000-000 | REPUESTOS Y ACC. PAR | 20,000,000 | 20,000,000 | 20,000,000 | 714,400 | 714,400 | 4 | |||||
| 215-22-04-012-000-000 | OTROS MATERIALES, RE | 50,000,000 | 50,000,000 | 47,696,048 | 2,303,952 | 5 | 2,303,952 | 817,547 | 817,547 | 1,486,405 |
Tabla 7 (página 7 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-22-04-013-000-000 | EQUIPOS MENORES | 15,397,000 | 15,397,000 | 14,842,222 | 554,778 | 4 | 554,778 | 249,900 | 249,900 | 304,878 | ||
| 215-22-04-015-000-000 | PRODUCTOS AGROPEC | 15,000,000 | 15,000,000 | 15,000,000 | 0 | |||||||
| 215-22-04-999-000-000 | OTROS | 312,578,000 | 312,578,000 | 278,078,416 | 687,237 | 19,503,243 | 6 | 12,972,051 | 34,499,584 | 7,205,510 | 17,704,618 | 16,794,966 |
| 215-22-04-999-001-000 | FARMACIA COMUNAL ( | 120,000,000 | 120,000,000 | 113,202,720 | 6,797,280 | 6 | 6,797,280 | 6,797,280 | 6,797,280 | |||
| 215-22-04-999-002-000 | FARMACIA COMUNAL ( | 0 | ||||||||||
| 215-22-04-999-003-000 | OTROS | 26,988,000 | 26,988,000 | 25,483,523 | 687,237 | 1,504,477 | 6 | 1,116,537 | 1,504,477 | 1,504,477 | ||
| 215-22-04-999-004-000 | OPTICA COMUNAL | 100,000,000 | 100,000,000 | 76,980,108 | 8,023,551 | 8 | 11,855,514 | 23,019,892 | 408,230 | 10,907,338 | 12,112,554 | |
| 215-22-04-999-005-000 | PRODUCTOS VETERINA | 65,590,000 | 65,590,000 | 62,412,065 | 3,177,935 | 5 | 3,177,935 | 3,177,935 | ||||
| 215-22-05-000-000-000 | SERVICIOS BASICOS | 3,425,660,000 | 3,425,660,000 | 2,531,736,534 | 119,638,611 | 893,923,466 | 26 | 119,638,611 | 893,923,466 | 50,363,946 | 393,180,905 | 500,742,561 |
| 215-22-05-001-000-000 | ELECTRICIDAD | 2,065,790,000 | 2,065,790,000 | 1,504,253,122 | 46,964,062 | 561,536,878 | 27 | 46,964,062 | 561,536,878 | 102,772 | 183,554,301 | 377,982,577 |
| 215-22-05-001-001-000 | ELECTRICIDAD DEPEND | 200,000,000 | 200,000,000 | 167,781,701 | 3,121,900 | 32,218,299 | 16 | 3,121,900 | 32,218,299 | 102,772 | 374,833 | 31,843,466 |
| 215-22-05-001-002-000 | ALUMBRADO PUBLICO | 1,865,790,000 | 1,865,790,000 | 1,336,471,421 | 43,842,162 | 529,318,579 | 28 | 43,842,162 | 529,318,579 | 183,179,468 | 346,139,111 | |
| 215-22-05-001-002-001 | ALUMBRADO PUBLICO ( | 1,865,790,000 | 1,865,790,000 | 1,336,471,421 | 43,842,162 | 529,318,579 | 28 | 43,842,162 | 529,318,579 | 183,179,468 | 346,139,111 | |
| 215-22-05-002-000-000 | AGUA | 393,150,000 | 393,150,000 | 291,046,878 | 17,429,266 | 102,103,122 | 26 | 17,429,266 | 102,103,122 | 9,673,395 | 56,596,557 | 45,506,565 |
| 215-22-05-002-001-000 | AGUA DEPENDENCIAS | 93,150,000 | 93,150,000 | 74,629,840 | 7,336,111 | 18,520,160 | 20 | 7,336,111 | 18,520,160 | 7,219,758 | 17,030,805 | 1,489,355 |
| 215-22-05-002-002-000 | AREAS VERDES, GRIFOS | 300,000,000 | 300,000,000 | 216,417,038 | 10,093,155 | 83,582,962 | 28 | 10,093,155 | 83,582,962 | 2,453,637 | 39,565,752 | 44,017,210 |
| 215-22-05-003-000-000 | GAS | 10,000,000 | 10,000,000 | 9,959,559 | 13,826 | 40,441 | 0 | 13,826 | 40,441 | 18,479 | 21,962 | |
| 215-22-05-004-000-000 | CORREOS | 500,000,000 | 500,000,000 | 373,903,105 | 23,159,432 | 126,096,895 | 25 | 23,159,432 | 126,096,895 | 40,587,779 | 80,937,463 | 45,159,432 |
| 215-22-05-005-000-000 | TELEFONIA FIJA | 71,200,000 | 71,200,000 | 55,141,483 | 1,408,420 | 16,058,517 | 23 | 1,408,420 | 16,058,517 | 14,650,097 | 1,408,420 | |
| 215-22-05-006-000-000 | TELEFONIA CELULAR | 70,000,000 | 70,000,000 | 67,754,317 | 2,245,683 | 3 | 2,245,683 | 2,245,683 | ||||
| 215-22-05-007-000-000 | ACCESO A INTERNET | 205,520,000 | 205,520,000 | 139,801,467 | 16,219,582 | 65,718,533 | 32 | 16,219,582 | 65,718,533 | 49,498,951 | 16,219,582 | |
| 215-22-05-008-000-000 | ENLACES DE TELECOMU | 110,000,000 | 110,000,000 | 89,876,603 | 14,444,023 | 20,123,397 | 18 | 14,444,023 | 20,123,397 | 5,679,374 | 14,444,023 | |
| 215-22-06-000-000-000 | MANTENIMIENTO Y RE | 249,304,000 | 249,304,000 | 234,513,364 | 833,000 | 11,183,270 | 4 | 1,982,302 | 14,790,636 | 1,863,302 | 5,449,174 | 9,341,462 |
| 215-22-06-001-000-000 | MANTENIM. Y REPARAC | 60,000,000 | 60,000,000 | 54,126,434 | 833,000 | 5,635,566 | 9 | 952,000 | 5,873,566 | 119,000 | 780,166 | 5,093,400 |
| 215-22-06-002-000-000 | MANTENIM. Y REPARAC | 130,000,000 | 130,000,000 | 125,870,300 | 4,129,700 | 3 | 4,129,700 | 1,000,000 | 3,129,700 | |||
| 215-22-06-003-000-000 | MANTENIMIENTO Y REP | 0 | ||||||||||
| 215-22-06-004-000-000 | MANTENIM. Y REPARAC. | 12,000,000 | 12,000,000 | 9,732,098 | 0 | 523,600 | 2,267,902 | 1,744,302 | 1,744,302 | 523,600 | ||
| 215-22-06-006-000-000 | MANTENIM. Y REPARAC. | 39,928,000 | 39,928,000 | 39,928,000 | 0 | |||||||
| 215-22-06-007-000-000 | MANTENIM Y REPARACI | 7,376,000 | 7,376,000 | 4,856,532 | 1,418,004 | 19 | 506,702 | 2,519,468 | 1,924,706 | 594,762 | ||
| 215-22-06-999-000-000 | OTROS | 0 | ||||||||||
| 215-22-07-000-000-000 | PUBLICIDAD Y DIFUSIO | 148,000,000 | 148,000,000 | 130,808,224 | 3,863,930 | 15,478,176 | 10 | 4,720,730 | 17,191,776 | 830,620 | 2,518,040 | 14,673,736 |
| 215-22-07-001-000-000 | SERVICIOS DE PUBLICID | 20,000,000 | 20,000,000 | 16,585,747 | 830,620 | 1,700,653 | 9 | 1,687,420 | 3,414,253 | 830,620 | 2,518,040 | 896,213 |
| 215-22-07-002-000-000 | SERVICIOS DE IMPRESIO | 126,000,000 | 126,000,000 | 112,222,477 | 3,033,310 | 13,777,523 | 11 | 3,033,310 | 13,777,523 | 13,777,523 | ||
| 215-22-07-002-001-000 | SERVICIOS DE IMPRESIÓ | 100,000,000 | 100,000,000 | 86,222,477 | 3,033,310 | 13,777,523 | 14 | 3,033,310 | 13,777,523 | 13,777,523 |
Tabla 8 (página 8 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-22-07-002-002-000 | SERVICIOS DE IMPRESIÓ | 26,000,000 | 26,000,000 | 26,000,000 | 0 | |||||||
| 215-22-07-003-000-000 | SERVICIOS DE ENCUADE | 2,000,000 | 2,000,000 | 2,000,000 | 0 | |||||||
| 215-22-08-000-000-000 | SERVICIOS GENERALE | 9,717,113,000 | 9,717,113,000 | 6,169,550,351 | 1,170,456,034 | 3,438,379,831 | 35 | 1,205,197,746 | 3,547,562,649 | 330,697,562 | 578,776,723 | 2,968,785,926 |
| 215-22-08-001-000-000 | SERVICIOS DE ASEO | 8,073,000,000 | 8,073,000,000 | 4,923,143,612 | 1,090,857,741 | 3,149,856,388 | 39 | 1,090,857,741 | 3,149,856,388 | 243,786,450 | 363,424,290 | 2,786,432,098 |
| 215-22-08-001-001-000 | ASEO DEPENDENCIAS | 0 | ||||||||||
| 215-22-08-001-002-000 | SERVICIO DE ASEO SERV | 8,073,000,000 | 8,073,000,000 | 4,923,143,612 | 1,090,857,741 | 3,149,856,388 | 39 | 1,090,857,741 | 3,149,856,388 | 243,786,450 | 363,424,290 | 2,786,432,098 |
| 215-22-08-002-000-000 | SERVICIOS DE VIGILANC | 211,200,000 | 216,348,741 | 154,853,954 | 23,644,405 | 11 | 61,494,787 | 25,233,588 | 37,942,788 | 23,551,999 | ||
| 215-22-08-003-000-000 | SERVICIOS DE MANTEN | 0 | ||||||||||
| 215-22-08-003-001-000 | MANT. JARDINES-DEPEN | 0 | ||||||||||
| 215-22-08-003-002-000 | MANT- JARDINES-PLAZA | 0 | ||||||||||
| 215-22-08-004-000-000 | SERVICIOS DE MANTEN | 229,913,000 | 229,913,000 | 187,859,352 | 5,401,648 | 5,401,648 | 2 | 23,727,648 | 42,053,648 | 42,053,648 | ||
| 215-22-08-005-000-000 | SERVICIOS DE MANTEN | 215,000,000 | 210,000,000 | 180,877,940 | 11,214,336 | 5 | 29,122,060 | 8,953,862 | 20,168,198 | 8,953,862 | ||
| 215-22-08-006-000-000 | SERVICIOS DE MANT. DE | 300,000,000 | 300,000,000 | 286,534,688 | 0 | 13,465,312 | 13,465,312 | 13,465,312 | ||||
| 215-22-08-007-000-000 | PASAJES, FLETES Y BOD | 28,800,000 | 28,800,000 | 15,795,835 | 3,642,499 | 13,004,165 | 45 | 3,642,499 | 13,004,165 | 2,042,062 | 8,737,558 | 4,266,607 |
| 215-22-08-008-000-000 | SALAS CUNAS Y/O JARD | 50,000,000 | 50,000,000 | 36,840,000 | 2,800,000 | 10,400,000 | 21 | 5,560,000 | 13,160,000 | 2,800,000 | 10,400,000 | 2,760,000 |
| 215-22-08-008-001-000 | SALA CUNA | 12,500,000 | 12,500,000 | 12,500,000 | 0 | |||||||
| 215-22-08-008-002-000 | CUIDADOS DOMICILIARI | 37,500,000 | 37,500,000 | 24,340,000 | 2,800,000 | 10,400,000 | 28 | 5,560,000 | 13,160,000 | 2,800,000 | 10,400,000 | 2,760,000 |
| 215-22-08-009-000-000 | SERVICIOS DE PAGO Y C | 180,000,000 | 180,000,000 | 66,936,733 | 60,614,936 | 113,063,267 | 63 | 60,614,936 | 113,063,267 | 6,900,000 | 59,348,331 | 53,714,936 |
| 215-22-08-010-000-000 | SERVICIOS DE SUSCRIPC | 0 | ||||||||||
| 215-22-08-011-000-000 | SERVICIOS DE PRODUCC | 350,000,000 | 344,851,259 | 233,184,709 | 6,950,000 | 111,119,150 | 32 | 7,140,400 | 111,666,550 | 40,981,600 | 78,755,558 | 32,910,992 |
| 215-22-08-011-001-000 | SERVICIOS DE PRODUC | 350,000,000 | 344,851,259 | 233,184,709 | 6,950,000 | 111,119,150 | 32 | 7,140,400 | 111,666,550 | 40,981,600 | 78,755,558 | 32,910,992 |
| 215-22-08-011-002-000 | SERVICIOS DE PRODUC | 0 | ||||||||||
| 215-22-08-999-000-000 | OTROS | 79,200,000 | 84,200,000 | 83,523,528 | 189,210 | 676,472 | 1 | 189,210 | 676,472 | 676,472 | ||
| 215-22-09-000-000-000 | ARRIENDOS | 1,082,422,000 | 1,032,422,000 | 733,163,004 | 26,694,140 | 134,574,141 | 13 | 35,434,052 | 299,258,996 | 52,397,206 | 180,536,067 | 118,722,929 |
| 215-22-09-002-000-000 | ARRIENDO DE EDIFICIOS | 449,382,000 | 397,882,000 | 266,592,259 | 25,504,140 | 131,289,741 | 33 | 25,504,140 | 131,289,741 | 20,897,085 | 102,253,940 | 29,035,801 |
| 215-22-09-003-000-000 | ARRIENDO DE VEHICUL | 537,260,000 | 538,760,000 | 396,923,900 | 1,190,000 | 1,190,000 | 0 | 1,190,000 | 141,836,100 | 27,798,400 | 68,972,400 | 72,863,700 |
| 215-22-09-003-001-000 | ARRIENDO DE VEHICUL | 422,260,000 | 422,260,000 | 281,613,900 | 0 | 140,646,100 | 27,798,400 | 68,972,400 | 71,673,700 | |||
| 215-22-09-003-002-000 | ARRIENDO DE VEHICUL | 115,000,000 | 116,500,000 | 115,310,000 | 1,190,000 | 1,190,000 | 1 | 1,190,000 | 1,190,000 | 1,190,000 | ||
| 215-22-09-004-000-000 | ARRIENDO DE MOBILIA | 74,600,000 | 74,600,000 | 54,833,617 | 2,094,400 | 3 | 7,027,171 | 19,766,383 | 3,513,606 | 9,121,612 | 10,644,771 | |
| 215-22-09-005-000-000 | ARRIENDO DE MAQUINA | 21,180,000 | 21,180,000 | 14,813,228 | 0 | 1,712,741 | 6,366,772 | 188,115 | 188,115 | 6,178,657 | ||
| 215-22-09-006-000-000 | ARRIENDO DE EQUIPOS I | 0 | ||||||||||
| 215-22-09-999-000-000 | OTROS | 0 | ||||||||||
| 215-22-10-000-000-000 | SERVICIOS FINANCIER | 4,386,243,479 | 140,000,000 | 101,959,796 | 16,061,989 | 11 | 38,040,204 | 21,978,215 | 38,040,204 | |||
| 215-22-10-002-000-000 | PRIMAS Y GASTOS DE SE | 140,000,000 | 140,000,000 | 101,959,796 | 16,061,989 | 11 | 38,040,204 | 21,978,215 | 38,040,204 |
Tabla 9 (página 9 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-22-10-999-000-000 | OTROS | 4,246,243,479 | 0 | |||||||||
| 215-22-11-000-000-000 | SERVICIOS TECNICOS | 515,143,000 | 515,143,000 | 399,599,875 | 9,044,000 | 19,626,536 | 4 | 45,442,084 | 115,543,125 | 16,321,735 | 69,052,041 | 46,491,084 |
| 215-22-11-001-000-000 | ESTUDIOS E INVESTIGA | 35,000,000 | 24,000,000 | 21,620,000 | 2,380,000 | 2,380,000 | 10 | 2,380,000 | 2,380,000 | 2,380,000 | ||
| 215-22-11-002-000-000 | CURSOS DE CAPACITACI | 16,830,000 | 10,830,000 | 9,781,000 | 1,049,000 | 10 | 1,049,000 | 1,049,000 | ||||
| 215-22-11-003-000-000 | SERVICIOS INFORMATIC | 463,313,000 | 446,727,616 | 334,613,491 | 6,664,000 | 16,197,536 | 4 | 43,062,084 | 112,114,125 | 16,321,735 | 69,052,041 | 43,062,084 |
| 215-22-11-999-000-000 | OTROS | 33,585,384 | 33,585,384 | 0 | ||||||||
| 215-22-12-000-000-000 | OTROS GASTOS EN BIE | 65,300,000 | 65,300,000 | 56,566,087 | 5,051,287 | 8,733,913 | 13 | 5,051,287 | 8,733,913 | 596,508 | 4,113,733 | 4,620,180 |
| 215-22-12-002-000-000 | GASTOS MENORES | 30,000,000 | 30,000,000 | 27,203,738 | 1,496,262 | 2,796,262 | 9 | 1,496,262 | 2,796,262 | 596,508 | 1,896,508 | 899,754 |
| 215-22-12-003-000-000 | GASTOS DE REPRESENT | 11,600,000 | 11,600,000 | 8,708,300 | 2,891,700 | 2,891,700 | 25 | 2,891,700 | 2,891,700 | 2,891,700 | ||
| 215-22-12-004-000-000 | INTERESES, MULTAS Y R | 14,000,000 | 11,000,000 | 8,038,737 | 663,325 | 2,961,263 | 27 | 663,325 | 2,961,263 | 2,132,537 | 828,726 | |
| 215-22-12-005-000-000 | DERECHOS Y TASAS | 2,700,000 | 2,700,000 | 2,700,000 | 0 | |||||||
| 215-22-12-006-000-000 | CONTRIBUCIONES | 5,000,000 | 5,000,000 | 5,000,000 | 0 | |||||||
| 215-22-12-999-000-000 | OTROS | 2,000,000 | 5,000,000 | 4,915,312 | 84,688 | 2 | 84,688 | 84,688 | ||||
| 215-22-12-999-001-000 | OTROS | 3,000,000 | 2,915,312 | 84,688 | 3 | 84,688 | 84,688 | |||||
| 215-22-12-999-002-000 | GASTOS NOTARIALES Y | 2,000,000 | 2,000,000 | 2,000,000 | 0 | |||||||
| 215-23-00-000-000-000 | CxP PRESTACIONES DE | 960,000,000 | 590,464,040 | -370,482,811 | 389,720,974 | 960,946,851 | 163 | 389,720,974 | 960,946,851 | 534,751 | 571,225,877 | 389,720,974 |
| 215-23-01-000-000-000 | PRESTACIONES PREVIS | 650,000,000 | 320,464,040 | -250,227,086 | 570,691,126 | 178 | 570,691,126 | 570,691,126 | ||||
| 215-23-01-004-000-000 | DESAHUCIOS E INDEMNI | 650,000,000 | 320,464,040 | -250,227,086 | 570,691,126 | 178 | 570,691,126 | 570,691,126 | ||||
| 215-23-03-000-000-000 | PRESTACIONES SOCIA | 310,000,000 | 270,000,000 | -120,255,725 | 389,720,974 | 390,255,725 | 145 | 389,720,974 | 390,255,725 | 534,751 | 534,751 | 389,720,974 |
| 215-23-03-001-000-000 | INDEMNIZACIÓN DE CA | 250,000,000 | 250,000,000 | -139,720,974 | 389,720,974 | 389,720,974 | 156 | 389,720,974 | 389,720,974 | 389,720,974 | ||
| 215-23-03-004-000-000 | OTRAS INDEMNIZACION | 60,000,000 | 20,000,000 | 19,465,249 | 534,751 | 3 | 534,751 | 534,751 | 534,751 | |||
| 215-24-00-000-000-000 | CxP TRANSFERENCIAS | 7,288,737,000 | 7,288,737,000 | 4,321,568,785 | 1,953,400,434 | 2,945,353,614 | 40 | 1,971,487,522 | 2,967,168,215 | 1,945,173,729 | 2,726,782,365 | 240,385,850 |
| 215-24-01-000-000-000 | AL SECTOR PRIVADO | 3,181,200,000 | 3,181,200,000 | 2,277,014,429 | 246,282,420 | 882,370,970 | 28 | 264,369,508 | 904,185,571 | 244,000,000 | 711,747,706 | 192,437,865 |
| 215-24-01-001-000-000 | FONDOS DE EMERGENCI | 130,000,000 | 130,000,000 | 107,641,979 | 2,282,420 | 22,358,021 | 17 | 2,282,420 | 22,358,021 | 22,358,021 | ||
| 215-24-01-001-001-000 | FONDOS DE EMERGENCI | 100,000,000 | 100,000,000 | 77,641,979 | 2,282,420 | 22,358,021 | 22 | 2,282,420 | 22,358,021 | 22,358,021 | ||
| 215-24-01-001-002-000 | PREVENCION DE RIESGO | 30,000,000 | 30,000,000 | 30,000,000 | 0 | |||||||
| 215-24-01-004-000-000 | ORGANIZACIONES COM | 638,000,000 | 638,000,000 | 638,000,000 | 0 | |||||||
| 215-24-01-004-001-000 | ORGANIZACIONES COM | 600,000,000 | 600,000,000 | 600,000,000 | 0 | |||||||
| 215-24-01-004-001-001 | FONDOS CONCURSABLE | 350,000,000 | 350,000,000 | 350,000,000 | 0 | |||||||
| 215-24-01-004-001-002 | FONDOS PARTICIPATIVO | 250,000,000 | 250,000,000 | 250,000,000 | 0 | |||||||
| 215-24-01-004-002-000 | ASOCIACION REGION M | 8,000,000 | 8,000,000 | 8,000,000 | 0 | |||||||
| 215-24-01-004-003-000 | CORPORACION DE DEPO | 15,000,000 | 15,000,000 | 15,000,000 | 0 | |||||||
| 215-24-01-004-004-000 | ASOCIACION DE FUTBOL | 15,000,000 | 15,000,000 | 15,000,000 | 0 | |||||||
| 215-24-01-004-014-000 | CLUB ADULTO MAYOR F | 0 |
Tabla 10 (página 10 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-24-01-004-061-000 | CLUB ADULTO MAYOR L | 0 | ||||||||||
| 215-24-01-004-064-000 | CORPORACION DE DEPO | 0 | ||||||||||
| 215-24-01-004-067-000 | CLUB DEPORTIVO REAL | 0 | ||||||||||
| 215-24-01-004-195-000 | ASOCIACION DE FUTBOL | 0 | ||||||||||
| 215-24-01-004-196-000 | CLUB DEL ADULTO MAY | 0 | ||||||||||
| 215-24-01-004-197-000 | CLUB DEL ADULTO MAY | 0 | ||||||||||
| 215-24-01-004-198-000 | CENTRO CULTURAL Y S | 0 | ||||||||||
| 215-24-01-005-000-000 | OTRAS PERSONAS JURID | 1,724,000,000 | 1,724,000,000 | 1,085,000,000 | 227,000,000 | 639,000,000 | 37 | 227,000,000 | 639,000,000 | 227,000,000 | 639,000,000 | |
| 215-24-01-005-001-000 | CORPORACION CULTUR | 350,000,000 | 350,000,000 | 133,000,000 | 118,000,000 | 217,000,000 | 62 | 118,000,000 | 217,000,000 | 118,000,000 | 217,000,000 | |
| 215-24-01-005-002-000 | CORPORACIÓN DE DEPO | 1,000,000,000 | 1,000,000,000 | 700,000,000 | 80,000,000 | 300,000,000 | 30 | 80,000,000 | 300,000,000 | 80,000,000 | 300,000,000 | |
| 215-24-01-005-003-000 | CORPORACION MUNICIP | 350,000,000 | 350,000,000 | 228,000,000 | 29,000,000 | 122,000,000 | 35 | 29,000,000 | 122,000,000 | 29,000,000 | 122,000,000 | |
| 215-24-01-005-004-000 | BOMBEROS DE CHILE | 24,000,000 | 24,000,000 | 24,000,000 | 0 | |||||||
| 215-24-01-007-000-000 | ASISTENCIA SOCIAL A P | 475,000,000 | 475,000,000 | 232,238,443 | 17,000,000 | 220,946,956 | 47 | 35,087,088 | 242,761,557 | 17,000,000 | 72,747,706 | 170,013,851 |
| 215-24-01-007-001-000 | SUBSIDIOS ECONOMICO | 475,000,000 | 475,000,000 | 232,238,443 | 17,000,000 | 220,946,956 | 47 | 35,087,088 | 242,761,557 | 17,000,000 | 72,747,706 | 170,013,851 |
| 215-24-01-008-000-000 | PREMIOS Y OTROS | 29,200,000 | 29,200,000 | 29,134,007 | 65,993 | 0 | 65,993 | 65,993 | ||||
| 215-24-01-008-001-000 | PREMIOS Y OTROS (A.M) | 29,200,000 | 29,200,000 | 29,134,007 | 65,993 | 0 | 65,993 | 65,993 | ||||
| 215-24-01-999-000-000 | OTRAS TRANSFERENCIA | 185,000,000 | 185,000,000 | 185,000,000 | 0 | |||||||
| 215-24-03-000-000-000 | A OTRAS ENTIDADES P | 4,107,537,000 | 4,107,537,000 | 2,044,554,356 | 1,707,118,014 | 2,062,982,644 | 50 | 1,707,118,014 | 2,062,982,644 | 1,701,173,729 | 2,015,034,659 | 47,947,985 |
| 215-24-03-002-000-000 | A LOS SERVICIOS DE SA | 0 | ||||||||||
| 215-24-03-002-001-000 | MULTA LEY DE ALCOHO | 0 | ||||||||||
| 215-24-03-080-000-000 | A LAS ASOCIACIONES | 146,537,000 | 146,537,000 | 42,870,315 | 19,894,485 | 103,666,685 | 71 | 19,894,485 | 103,666,685 | 13,950,200 | 55,718,700 | 47,947,985 |
| 215-24-03-080-001-000 | A LA ASOCIACION CHILE | 15,000,000 | 15,000,000 | 1,049,800 | 13,950,200 | 93 | 13,950,200 | 13,950,200 | 13,950,200 | |||
| 215-24-03-080-002-000 | A OTRAS ASOCIACIONES | 131,537,000 | 131,537,000 | 41,820,515 | 19,894,485 | 89,716,485 | 68 | 19,894,485 | 89,716,485 | 41,768,500 | 47,947,985 | |
| 215-24-03-080-002-001 | ASOCIACION DE FUNCIO | 27,430,000 | 27,430,000 | 13,715,000 | 13,715,000 | 50 | 13,715,000 | 13,715,000 | ||||
| 215-24-03-080-002-002 | ASOC. DE FUNC. TRABAJ | 56,107,000 | 56,107,000 | 56,107,000 | 100 | 56,107,000 | 28,053,500 | 28,053,500 | ||||
| 215-24-03-080-002-003 | ASOCIACIÓN DE MUNICI | 20,000,000 | 20,000,000 | 105,515 | 19,894,485 | 19,894,485 | 99 | 19,894,485 | 19,894,485 | 19,894,485 | ||
| 215-24-03-080-002-004 | ASOCIACION DE MUNICI | 13,000,000 | 13,000,000 | 13,000,000 | 0 | |||||||
| 215-24-03-080-002-005 | ASOC MUNICIPIOS SEG. | 15,000,000 | 15,000,000 | 15,000,000 | 0 | |||||||
| 215-24-03-080-002-006 | ASOC. FUNCIONARIOS N | 0 | ||||||||||
| 215-24-03-080-002-007 | ASOC MUNICIPIOS SEG. | 0 | ||||||||||
| 215-24-03-090-000-000 | AL FDO. COMUN MUNIC. | 3,211,000,000 | 3,211,000,000 | 1,443,015,896 | 1,543,082,604 | 1,767,984,104 | 55 | 1,543,082,604 | 1,767,984,104 | 1,543,082,604 | 1,767,984,104 | |
| 215-24-03-090-001-000 | APORTE AÑO VIGENTE | 3,188,000,000 | 3,188,000,000 | 1,420,015,896 | 1,543,082,604 | 1,767,984,104 | 55 | 1,543,082,604 | 1,767,984,104 | 1,543,082,604 | 1,767,984,104 | |
| 215-24-03-090-002-000 | APORTE OTROS AÑOS | 23,000,000 | 23,000,000 | 23,000,000 | 0 | |||||||
| 215-24-03-090-003-000 | INTERESES Y REAJUSTE | 0 |
Tabla 11 (página 11 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-24-03-092-000-000 | AL FONDO COMUN MUN | 350,000,000 | 350,000,000 | 158,668,145 | 144,140,925 | 191,331,855 | 55 | 144,140,925 | 191,331,855 | 144,140,925 | 191,331,855 | |
| 215-24-03-092-001-000 | ART. 14, Nº6 ,INC 1°, LEY | 0 | ||||||||||
| 215-24-03-092-002-000 | Multas art. 14 Nº6 Inc. 2 Ley | 300,000,000 | 300,000,000 | 108,668,145 | 144,140,925 | 191,331,855 | 64 | 144,140,925 | 191,331,855 | 144,140,925 | 191,331,855 | |
| 215-24-03-092-003-000 | Multas art. 42 decreto 900 de | 50,000,000 | 50,000,000 | 50,000,000 | 0 | |||||||
| 215-24-03-099-000-000 | A OTRAS ENTIDADES PU | 0 | ||||||||||
| 215-24-03-100-000-000 | A OTRAS MUNICIPALIDA | 400,000,000 | 400,000,000 | 400,000,000 | 0 | |||||||
| 215-24-03-100-001-000 | A OTRAS MUNICIPALIDA | 200,000,000 | 200,000,000 | 200,000,000 | 0 | |||||||
| 215-24-03-100-002-000 | A OTRAS MUNICIPALIDA | 200,000,000 | 200,000,000 | 200,000,000 | 0 | |||||||
| 215-24-03-101-000-000 | A SERVICIOS INCORPOR | 0 | ||||||||||
| 215-24-03-101-001-000 | A EDUCACION | 0 | ||||||||||
| 215-24-03-101-002-000 | A SALUD | 0 | ||||||||||
| 215-24-03-101-003-000 | APORTES JUNJI | 0 | ||||||||||
| 215-25-00-000-000-000 | INTEGROS AL FISCO | 0 | ||||||||||
| 215-25-01-000-000-000 | IMPUESTOS | 0 | ||||||||||
| 215-26-00-000-000-000 | CxP OTROS GASTOS CO | 555,116,000 | 605,116,000 | 297,394,877 | 32,492,196 | 307,721,123 | 51 | 32,492,196 | 307,721,123 | 91,249,617 | 192,698,244 | 115,022,879 |
| 215-26-01-000-000-000 | DEVOLUCIONES | 67,000,000 | 267,000,000 | 92,640,719 | 174,359,281 | 65 | 174,359,281 | 62,383,269 | 62,974,880 | 111,384,401 | ||
| 215-26-01-001-000-000 | DEVOLUCIONES | 42,000,000 | 242,000,000 | 67,640,719 | 174,359,281 | 72 | 174,359,281 | 62,383,269 | 62,974,880 | 111,384,401 | ||
| 215-26-01-002-000-000 | DEVOLUCIONES DE FAR | 25,000,000 | 25,000,000 | 25,000,000 | 0 | |||||||
| 215-26-02-000-000-000 | COMPENSACIONES PO | 418,116,000 | 268,116,000 | 134,766,788 | 32,492,196 | 133,349,212 | 50 | 32,492,196 | 133,349,212 | 28,853,718 | 129,710,734 | 3,638,478 |
| 215-26-04-000-000-000 | APLICACION FONDOS | 70,000,000 | 70,000,000 | 69,987,370 | 12,630 | 0 | 12,630 | 12,630 | 12,630 | |||
| 215-26-04-001-000-000 | ARANCEL AL R. M.T.N.P. | 70,000,000 | 70,000,000 | 69,987,370 | 12,630 | 0 | 12,630 | 12,630 | 12,630 | |||
| 215-29-00-000-000-000 | CxP ADQUISICION DE A | 664,404,000 | 646,747,847 | 590,070,588 | 2,307,557 | 57,214,901 | 9 | 1,769,915 | 56,677,259 | 35,274,461 | 40,531,792 | 16,145,467 |
| 215-29-01-000-000-000 | C X P ADQUISICION DE | 0 | ||||||||||
| 215-29-02-000-000-000 | EDIFICIOS | 40,000,000 | 40,000,000 | 40,000,000 | 0 | |||||||
| 215-29-03-000-000-000 | VEHICULOS (S.C.) | 260,000,000 | 260,000,000 | 260,000,000 | 0 | |||||||
| 215-29-04-000-000-000 | MOBILIARIO Y OTROS | 50,000,000 | 50,000,000 | 40,877,313 | 1,631,875 | 9,122,687 | 18 | 1,631,875 | 9,122,687 | 463,743 | 723,074 | 8,399,613 |
| 215-29-05-000-000-000 | MAQUINAS Y EQUIPOS | 174,404,000 | 156,747,847 | 148,194,793 | 138,040 | 8,553,054 | 5 | 138,040 | 8,553,054 | 818,399 | 5,816,399 | 2,736,655 |
| 215-29-05-001-000-000 | MAQUINAS Y EQUIPOS D | 13,200,000 | 13,200,000 | 12,164,700 | 138,040 | 1,035,300 | 8 | 138,040 | 1,035,300 | 1,035,300 | ||
| 215-29-05-002-000-000 | MAQUINAS Y EQUIPOS P | 0 | ||||||||||
| 215-29-05-999-000-000 | OTRAS | 161,204,000 | 143,547,847 | 136,030,093 | 7,517,754 | 5 | 7,517,754 | 818,399 | 5,816,399 | 1,701,355 | ||
| 215-29-06-000-000-000 | EQUIPOS INFORMATIC | 90,000,000 | 90,000,000 | 56,007,681 | 537,642 | 34,529,961 | 38 | 33,992,319 | 33,992,319 | 33,992,319 | ||
| 215-29-06-001-000-000 | EQUIPOS COMPUTACION | 90,000,000 | 90,000,000 | 56,007,681 | 537,642 | 34,529,961 | 38 | 33,992,319 | 33,992,319 | 33,992,319 | ||
| 215-29-06-002-000-000 | EQUIPOS DE COMUNICA | 0 | ||||||||||
| 215-29-07-000-000-000 | PROGRAMAS INFORMA | 50,000,000 | 50,000,000 | 44,990,801 | 5,009,199 | 10 | 5,009,199 | 5,009,199 |
Tabla 12 (página 12 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-29-07-001-000-000 | PROGRAMAS COMPUTA | 50,000,000 | 50,000,000 | 44,990,801 | 5,009,199 | 10 | 5,009,199 | 5,009,199 | ||||
| 215-29-99-000-000-000 | OTROS ACTIVOS NO FI | 0 | ||||||||||
| 215-30-00-000-000-000 | CxP ADQUISICION DE A | 0 | ||||||||||
| 215-30-01-000-000-000 | COMPRA DE TITULOS | 0 | ||||||||||
| 215-30-01-999-000-000 | OTROS (PACTO DE REDC | 0 | ||||||||||
| 215-31-00-000-000-000 | CxP INICIATIVAS DE IN | 3,629,043,000 | 14,194,346,736 | 12,672,908,422 | 355,787,209 | 1,070,750,060 | 8 | 596,214,939 | 1,521,438,314 | 700,418,993 | 1,411,782,823 | 109,655,491 |
| 215-31-02-000-000-000 | PROYECTOS | 3,629,043,000 | 14,194,346,736 | 12,672,908,422 | 355,787,209 | 1,070,750,060 | 8 | 596,214,939 | 1,521,438,314 | 700,418,993 | 1,411,782,823 | 109,655,491 |
| 215-31-02-001-000-000 | GASTOS ADMINISTRATI | 0 | ||||||||||
| 215-31-02-002-000-000 | CONSULTORÍAS | 270,000,000 | 270,000,000 | 184,472,833 | 85,527,167 | 85,527,167 | 32 | 85,527,167 | 85,527,167 | 85,527,167 | 85,527,167 | |
| 215-31-02-002-001-000 | CENTRO CULTURAL | 0 | ||||||||||
| 215-31-02-002-002-000 | OTRAS CONSULTORIAS | 270,000,000 | 270,000,000 | 184,472,833 | 85,527,167 | 85,527,167 | 32 | 85,527,167 | 85,527,167 | 85,527,167 | 85,527,167 | |
| 215-31-02-003-000-000 | TERRENOS | 0 | ||||||||||
| 215-31-02-004-000-000 | OBRAS CIVILES | 3,359,043,000 | 13,924,346,736 | 12,488,435,589 | 270,260,042 | 985,222,893 | 7 | 510,687,772 | 1,435,911,147 | 614,891,826 | 1,326,255,656 | 109,655,491 |
| 215-31-02-004-001-000 | DEMARCACION PAVIME | 0 | ||||||||||
| 215-31-02-004-002-000 | INSTALACIONES PILON | 19,000,000 | 19,000,000 | 0 | ||||||||
| 215-31-02-004-003-000 | CONSTRUCCIONES DE L | 0 | ||||||||||
| 215-31-02-004-004-000 | PROGRAMA DE BACHEO | 400,000,000 | 400,000,000 | 296,989,518 | 0 | 103,010,482 | 103,010,482 | 103,010,482 | 103,010,482 | |||
| 215-31-02-004-005-000 | SEÑALES VIALES | 90,000,000 | 90,000,000 | 90,000,000 | 0 | |||||||
| 215-31-02-004-006-000 | CONST. Y MEJORAMIEN | 150,000,000 | 150,000,000 | 109,474,793 | 4,373,333 | 40,525,207 | 27 | 4,373,333 | 40,525,207 | 4,373,333 | 40,525,207 | |
| 215-31-02-004-007-000 | CONST. Y MEJORAMIEN | 0 | ||||||||||
| 215-31-02-004-008-000 | APORTE MUNICIPAL PR | 0 | ||||||||||
| 215-31-02-004-008-001 | P.M.U. IRAL | 0 | ||||||||||
| 215-31-02-004-009-000 | PROYECTOS DE ILUMIN | 20,000,000 | 20,000,000 | 20,000,000 | 0 | |||||||
| 215-31-02-004-010-000 | PMU PROG. DE MEJORA | 1,347,945,649 | 1,244,942,060 | 0 | 60,491,044 | 103,003,589 | 60,491,044 | 60,491,044 | 42,512,545 | |||
| 215-31-02-004-010-001 | PMU.REPARACION MUL | 0 | ||||||||||
| 215-31-02-004-010-002 | PMU. REPARACION MUL | 0 | ||||||||||
| 215-31-02-004-010-003 | PMU. REPOSICION BAÑO | 0 | ||||||||||
| 215-31-02-004-010-004 | PMU. RESTAURACION V | 0 | ||||||||||
| 215-31-02-004-010-005 | PMU. AMPLIACION SEDE | 0 | ||||||||||
| 215-31-02-004-010-006 | PMU. CONSTRUCCION S | 0 | ||||||||||
| 215-31-02-004-010-007 | PMU. INSTALACION DE | 0 | ||||||||||
| 215-31-02-004-010-008 | PMU. MEJORAM. Y AMPL | 0 | ||||||||||
| 215-31-02-004-010-009 | PMU. CONST. CANCHA D | 0 | ||||||||||
| 215-31-02-004-010-010 | PMU. MANTENIMIENTO | 0 |
Tabla 13 (página 13 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-31-02-004-010-011 | PMU. MANTENIMIENTO | 0 | ||||||||||
| 215-31-02-004-010-012 | PMU REPARACION MUL | 0 | ||||||||||
| 215-31-02-004-010-013 | PMU, MEJORAMIENTO E | 0 | ||||||||||
| 215-31-02-004-010-014 | PMU IRAL, MEJORAMIEN | 0 | ||||||||||
| 215-31-02-004-010-015 | MEJORAMIENTO PAVIM | 2,623,950 | 2,623,950 | 0 | ||||||||
| 215-31-02-004-010-016 | MEJORAMIENTO PAVIM | 2,623,950 | 2,623,950 | 0 | ||||||||
| 215-31-02-004-010-017 | MEJORAMIENTO PAVIM | 2,389,222 | 2,389,222 | 0 | ||||||||
| 215-31-02-004-010-018 | PMU CONST. DE VESTID | 9,396,844 | 9,396,844 | 0 | ||||||||
| 215-31-02-004-010-019 | PMU CONSERVACION D | 0 | ||||||||||
| 215-31-02-004-010-020 | PMU.MEJORAM.PAVIME | 3,026,226 | 3,026,226 | 0 | ||||||||
| 215-31-02-004-010-021 | PMU.MEJORAM.PAVIME | 3,585,098 | 3,585,098 | 0 | ||||||||
| 215-31-02-004-010-022 | PMU.MEJORAM.PAVIME | 0 | ||||||||||
| 215-31-02-004-010-023 | PMU. MEJORAM. PAVIM | 1,682,660 | 1,682,660 | 0 | ||||||||
| 215-31-02-004-010-024 | PMU. MEJORAM. PAVIM | 1,172,076 | 1,172,076 | 0 | ||||||||
| 215-31-02-004-010-025 | PMU. MEJORAM. PAVIM | 2,595,167 | 2,595,167 | 0 | ||||||||
| 215-31-02-004-010-026 | PMU. MEJORAM. PAVIM | 1,317,776 | 1,317,776 | 0 | ||||||||
| 215-31-02-004-010-027 | PMU. MEJORAM. PAVIM | 3,464,480 | 3,464,480 | 0 | ||||||||
| 215-31-02-004-010-028 | PMU. MEJORAM. PAVIM | 74,761 | 74,761 | 0 | ||||||||
| 215-31-02-004-010-029 | PMU IRAL REPOSICION D | 0 | ||||||||||
| 215-31-02-004-010-030 | PMU IRAL REPOSICION D | 0 | ||||||||||
| 215-31-02-004-010-031 | PMU MEJORAMIENTO P | 0 | ||||||||||
| 215-31-02-004-010-032 | PMU MEJORAMIENTO P | 0 | ||||||||||
| 215-31-02-004-010-033 | PMU MEJORAMIENTO P | 0 | ||||||||||
| 215-31-02-004-010-034 | PMU REPOSICION PAVIM | 0 | ||||||||||
| 215-31-02-004-010-035 | PMU REOPSICION PAVIM | 0 | ||||||||||
| 215-31-02-004-010-036 | PMU REPOSICION PAVIM | 0 | ||||||||||
| 215-31-02-004-010-037 | PMU MEJORAMIENTO 3 | 49,878,143 | 7,365,598 | 0 | 42,512,545 | 42,512,545 | ||||||
| 215-31-02-004-010-038 | PMU REPOSICION DE PA | 15,232,208 | 15,232,208 | 0 | ||||||||
| 215-31-02-004-010-039 | PMU REPOSICION PAVI | 482,049 | 482,049 | 0 | ||||||||
| 215-31-02-004-010-040 | PMU REPOSICION PAVIM | 1,232,214 | 1,232,214 | 0 | ||||||||
| 215-31-02-004-010-041 | PMU REPOSICION DE VE | 8,840,451 | 8,840,451 | 0 | ||||||||
| 215-31-02-004-010-042 | ASISTENCIA TECNICA P | 34,800,000 | 34,800,000 | 0 | ||||||||
| 215-31-02-004-010-043 | ASISTNCIA TECNICA PR | 19,568,666 | 19,568,666 | 0 | ||||||||
| 215-31-02-004-010-044 | MEJORAMIENTO DE PLA | 1,220 | 1,220 | 0 |
Tabla 14 (página 14 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-31-02-004-010-045 | MEJORAMIENTO DE PLA | 144,813,559 | 144,813,559 | 0 | ||||||||
| 215-31-02-004-010-046 | CONTRUCCION CIERRE P | 9,084,377 | 9,084,377 | 0 | ||||||||
| 215-31-02-004-010-047 | CONSERVACION CIERRO | 2,512,985 | 2,512,985 | 0 | ||||||||
| 215-31-02-004-010-048 | MEJORAMIENTO PLATA | 4,137,145 | 4,137,145 | 0 | ||||||||
| 215-31-02-004-010-049 | MEJORAMIENTO PLATA | 143,898,493 | 143,898,493 | 0 | ||||||||
| 215-31-02-004-010-050 | MEJORAMIENTO DE PLA | 92,686,008 | 92,686,008 | 0 | ||||||||
| 215-31-02-004-010-051 | MEJORAMIENTO DE PLA | 54,326,920 | 54,326,920 | 0 | ||||||||
| 215-31-02-004-010-052 | MEJORAMIENTO ACCES | 146,403,178 | 146,403,178 | 0 | ||||||||
| 215-31-02-004-010-053 | HABILITACION CALLE L | 150,898,491 | 90,407,447 | 0 | 60,491,044 | 60,491,044 | 60,491,044 | 60,491,044 | ||||
| 215-31-02-004-010-054 | PMU MEJORAMIENTO PL | 155,037,921 | 155,037,921 | 0 | ||||||||
| 215-31-02-004-010-055 | CONSTRUCCION PUMP T | 168,528,877 | 168,528,877 | 0 | ||||||||
| 215-31-02-004-010-056 | MEJORAMIENTO DE MU | 111,630,534 | 111,630,534 | 0 | ||||||||
| 215-31-02-004-011-000 | CENTRO CULTURAL | 0 | ||||||||||
| 215-31-02-004-012-000 | APORTE PARA REPARAC | 0 | ||||||||||
| 215-31-02-004-013-000 | PROGRAMAS PRBIPE DE | 4,943,747,865 | 4,488,683,873 | 37,874,036 | 185,453,609 | 4 | 156,351,518 | 455,063,992 | 264,470,671 | 441,409,039 | 13,654,953 | |
| 215-31-02-004-013-001 | PROG. PRBIPE: REVITALI | 0 | ||||||||||
| 215-31-02-004-013-002 | EQUIPAMIENTO DE OFI | 0 | ||||||||||
| 215-31-02-004-013-003 | MEJORAMIENTO ALUMB | 0 | ||||||||||
| 215-31-02-004-013-004 | MEJORAMIENTO ALUM | 0 | ||||||||||
| 215-31-02-004-013-005 | DISEÑO MEJ. AV. PADRE | 22,691,775 | 22,691,775 | 0 | ||||||||
| 215-31-02-004-013-006 | PLANES DE REVITALIZA | 0 | ||||||||||
| 215-31-02-004-013-007 | DESARROLLO E IMPLEM | 0 | ||||||||||
| 215-31-02-004-013-008 | PASEO PEATONAL INTE | 0 | ||||||||||
| 215-31-02-004-013-009 | PASO PEATONAL INTELI | 0 | ||||||||||
| 215-31-02-004-013-010 | FORTALECIMIENTO INST | 0 | ||||||||||
| 215-31-02-004-013-011 | MURALES EN POLIGONO | 0 | ||||||||||
| 215-31-02-004-013-012 | MURALES EN POLIGONO | 0 | ||||||||||
| 215-31-02-004-013-013 | HABILITACION DE COMP | 0 | ||||||||||
| 215-31-02-004-013-014 | DISEÑO ESPACIO PUBLI | 4,578,000 | 4,578,000 | 0 | ||||||||
| 215-31-02-004-013-015 | CIRCO SOCIAL POLIGON | 0 | ||||||||||
| 215-31-02-004-013-016 | CAMARAS DE TELE VIGI | 0 | ||||||||||
| 215-31-02-004-013-017 | CAMARAS DE TELE VIGI | 0 | ||||||||||
| 215-31-02-004-013-018 | REPOSICION DE VEREDA | 0 | ||||||||||
| 215-31-02-004-013-019 | REPOSICION DE VEREDA | 0 |
Tabla 15 (página 15 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-31-02-004-013-020 | REPOSICION DE VEREDA | 0 | ||||||||||
| 215-31-02-004-013-021 | REPOSICION DE VEREDA | 0 | ||||||||||
| 215-31-02-004-013-022 | REPOSICION DE VEREDA | 0 | ||||||||||
| 215-31-02-004-013-023 | REPOSICION DE VEREDA | 0 | ||||||||||
| 215-31-02-004-013-024 | REPOSICION DE VEREDA | 0 | ||||||||||
| 215-31-02-004-013-025 | REP. DE VEREDAS EJE P | 0 | ||||||||||
| 215-31-02-004-013-026 | REP. VEREDAS EX FABR | 0 | ||||||||||
| 215-31-02-004-013-027 | HABILITACION PLAZA A | 0 | ||||||||||
| 215-31-02-004-013-028 | DISEÑO ARQUITECTURA | 0 | ||||||||||
| 215-31-02-004-013-029 | FONDO DE EMERGENCIA | 0 | ||||||||||
| 215-31-02-004-013-030 | FORTALECIMIENTO INST | 0 | ||||||||||
| 215-31-02-004-013-031 | ESCUELA DE LIDERAZG | 72,484,738 | 72,484,738 | 0 | ||||||||
| 215-31-02-004-013-032 | FONDO DE EMPRENDED | 0 | ||||||||||
| 215-31-02-004-013-033 | CIRCUITO PARTICIPATIV | 0 | ||||||||||
| 215-31-02-004-013-034 | FORTALECIMIENTO INS | 0 | ||||||||||
| 215-31-02-004-013-036 | CONSERVACION DE CAL | 0 | ||||||||||
| 215-31-02-004-013-037 | MEJORAMIENTO DE PLA | 8,711,353 | 8,711,353 | 100 | 8,711,353 | 8,711,353 | 8,711,353 | |||||
| 215-31-02-004-013-038 | FONDO CONCURSABLE I | 36,333,288 | 36,333,288 | 100 | 36,333,288 | 36,333,288 | 36,333,288 | |||||
| 215-31-02-004-013-039 | MEJORAMIENTO DE PLA | 26,116,646 | 26,116,646 | 0 | ||||||||
| 215-31-02-004-013-040 | COLECTIVO PARA GESTI | 55,144,727 | 36,144,473 | 0 | 19,000,254 | 19,000,254 | 19,000,254 | 19,000,254 | ||||
| 215-31-02-004-013-041 | ESCUELA DIRIGENTES C | 73,617,500 | 73,617,500 | 0 | ||||||||
| 215-31-02-004-013-042 | IMPLEMENTACION SOCI | 50,061,000 | 39,061,000 | 11,000,000 | 22 | 11,000,000 | 11,000,000 | |||||
| 215-31-02-004-013-043 | DESARROLLO ART. ACT. | 73,997,000 | 73,997,000 | 0 | ||||||||
| 215-31-02-004-013-044 | REP. VEREDAS PARA CA | 268,621,831 | 268,621,831 | 0 | ||||||||
| 215-31-02-004-013-045 | SISTEMA BARRIAL , PLA | 150,000,000 | 98,600,000 | 0 | 51,400,000 | 51,400,000 | 51,400,000 | 51,400,000 | ||||
| 215-31-02-004-013-046 | PLAN ACOMP. Y ASESOR | 120,000,000 | 85,440,000 | 0 | 34,560,000 | 34,560,000 | 34,560,000 | |||||
| 215-31-02-004-013-047 | HABILITACION DE PLAT | 7,392,718 | 7,392,718 | 100 | 7,392,718 | 7,392,718 | 7,392,718 | |||||
| 215-31-02-004-013-048 | MEJORAMIENTO DE PAS | 233,448,318 | 233,448,318 | 0 | ||||||||
| 215-31-02-004-013-049 | MEJORAMIENTO DE PAS | 269,983,920 | 269,983,920 | 0 | ||||||||
| 215-31-02-004-013-050 | REPARACION DE VERED | 59,351,173 | 15,213,835 | 15,252,319 | 26 | 28,885,019 | 44,137,338 | 44,137,338 | 44,137,338 | |||
| 215-31-02-004-013-051 | REPOSICION DE VEREDA | 163,869,135 | 163,869,135 | 0 | ||||||||
| 215-31-02-004-013-052 | FORTALECIMIENTO INST | 0 | ||||||||||
| 215-31-02-004-013-053 | HABILITACIÓN DE PLAZ | 53,701,876 | 43,808,439 | 4,356,181 | 8 | 5,537,256 | 9,893,437 | 5,537,256 | 9,893,437 | |||
| 215-31-02-004-013-054 | MEJORAMIENTO PLAZA | 221,489,269 | 205,126,471 | 16,362,798 | 16,362,798 | 7 | 16,362,798 | 16,362,798 | 16,362,798 | 16,362,798 |
Tabla 16 (página 16 · 36 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-31-02-004-013-055 | MEJORAMIENTO PLAZA | 236,946,190 | 236,946,190 | 0 | ||||||||
| 215-31-02-004-013-056 | MEJORAMIENTO PLAZA | 26,785,405 | 26,785,405 | 0 | ||||||||
| 215-31-02-004-013-057 | MEJORAMIENTO DE PLA | 184,996,669 | 184,996,669 | 0 | ||||||||
| 215-31-02-004-013-058 | MEJORAMIENTO DE ARE | 227,654,619 | 213,999,666 | 0 | 13,654,953 | 13,654,953 | 13,654,953 | |||||
| 215-31-02-004-013-059 | RENOVACION DE EQUIP. | 261,137 | 261,137 | 0 | ||||||||
| 215-31-02-004-013-060 | MEJORAMIENTO DE VER | 256,844,783 | 256,844,783 | 0 | ||||||||
| 215-31-02-004-013-061 | HABILITACION DE ILUMI | 268,663,765 | 268,663,765 | 0 | ||||||||
| 215-31-02-004-013-062 | FORTALECIMIENTO INST | 0 | ||||||||||
| 215-31-02-004-013-063 | MEJORAMIENTO DE FAC | 308,230,561 | 308,230,561 | 0 | ||||||||
| 215-31-02-004-013-064 | REPOSICION DE VEREDA | 251,343,531 | 197,469,151 | 0 | 53,874,380 | 53,874,380 | ||||||
| 215-31-02-004-013-065 | MEJORAMIENTO INTEGR | 93,588,353 | 30,889,832 | 0 | 62,698,521 | 19,524,428 | 62,698,521 | |||||
| 215-31-02-004-013-066 | FORTALECIMIENTO 2025 | 10,800,000 | 10,800,000 | 0 | ||||||||
| 215-31-02-004-013-067 | HABILITACION DE PAV. | 156,807,734 | 156,807,734 | 0 | ||||||||
| 215-31-02-004-013-068 | MEJORAMIENTO DE MU | 153,844,487 | 153,844,487 | 0 | ||||||||
| 215-31-02-004-013-069 | HABILITACION DE SEÑA | 200,532,374 | 200,532,374 | 0 | ||||||||
| 215-31-02-004-013-070 | FORTALECIMIENTO INST | 258,134,856 | 172,089,904 | 21,511,238 | 86,044,952 | 33 | 21,511,238 | 86,044,952 | 21,511,238 | 86,044,952 | ||
| 215-31-02-004-013-071 | MEJORAMIENTO DE ARE | 336,719,134 | 336,719,134 | 0 | ||||||||
| 215-31-02-004-014-000 | CONST. MEJORAM. DE P | 200,000,000 | 200,000,000 | 182,876,562 | 17,123,438 | 9 | 17,123,438 | 2,499,000 | 3,644,494 | 13,478,944 | ||
| 215-31-02-004-015-000 | MANTENCION AREAS VE | 2,373,543,000 | 2,373,543,000 | 1,664,482,691 | 225,394,673 | 735,924,309 | 31 | 183,843,395 | 709,060,309 | 180,047,296 | 677,175,390 | 31,884,919 |
| 215-31-02-004-016-000 | MEJORAMIENTO DE ESP | 125,500,000 | 125,500,000 | 117,375,870 | 2,618,000 | 6,196,330 | 5 | 2,618,000 | 8,124,130 | 8,124,130 | ||
| 215-31-02-004-017-000 | FRC- PROYECTO MEJOR | 4,254,610,222 | 4,254,610,222 | 0 | ||||||||
| 215-31-02-004-065-000 | MEJORAMIENTO INTEGR | 0 | ||||||||||
| 215-31-02-005-000-000 | EQUIPAMIENTO | 0 | ||||||||||
| 215-31-02-005-001-000 | MÁQUINAS DE EJERCICI | 0 | ||||||||||
| 215-31-02-005-002-000 | CONSTRUCCION AREAS | 0 | ||||||||||
| 215-32-00-000-000-000 | PRESTAMOS | 0 | ||||||||||
| 215-32-06-000-000-000 | POR ANTICIPO A CONT | 0 | ||||||||||
| 215-33-00-000-000-000 | CxP TRANSFERENCIAS | 20,000,000 | 71,343,847 | 46,551,874 | 24,791,973 | 24,791,973 | 35 | 24,791,973 | 24,791,973 | 24,791,973 | ||
| 215-33-03-000-000-000 | A OTRAS ENTIDADES P | 20,000,000 | 71,343,847 | 46,551,874 | 24,791,973 | 24,791,973 | 35 | 24,791,973 | 24,791,973 | 24,791,973 | ||
| 215-33-03-001-000-000 | A LOS SERVICIOS REGIO | 20,000,000 | 20,000,000 | 20,000,000 | 0 | |||||||
| 215-33-03-001-001-000 | PROGRAMA DE PAVIME | 20,000,000 | 20,000,000 | 20,000,000 | 0 | |||||||
| 215-33-03-099-000-000 | A OTRAS ENTIDADES PU | 51,343,847 | 26,551,874 | 24,791,973 | 24,791,973 | 48 | 24,791,973 | 24,791,973 | 24,791,973 | |||
| 215-33-03-099-001-000 | PROYECTO LICEO DE ES | 24,791,973 | 24,791,973 | 24,791,973 | 100 | 24,791,973 | 24,791,973 | 24,791,973 | ||||
| 215-33-03-099-002-000 | PROYECTO COLEGIO CA | 26,551,874 | 26,551,874 | 0 |
Tabla 17 (página 17 · 23 filas)
| C U E N T A S | PRESUPUESTO | PRESUPUESTO | SALDO | OBLIGADO | % OBLIG | DEVENGADO | PAGADO | POR PAGAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CODIGO | DENOMINACION | INICIAL | VIGENTE | PRESUPUES. | PARCIAL | ACUMULADO | A LA FECHA | PARCIAL | ACUMULADO | PARCIAL | ACUMULADO | PARCIAL |
| (1) | (1)-(6) | (3) | (4) | (4) / (1) | (5) | (6) | (7) | (8) | (6) - (8) | |||
| 215-34-00-000-000-000 | CxP SERVICIO DE LA DE | 3,611,656,000 | 3,108,709,286 | 3,918,630 | 3,104,790,656 | 100 | 3,104,790,656 | 176,533,986 | 2,031,542,184 | 1,073,248,472 | ||
| 215-34-01-000-000-000 | AMORTIZACIÓN DEUD | 0 | ||||||||||
| 215-34-01-003-000-000 | CREDITO DE PROVEEDO | 0 | ||||||||||
| 215-34-03-000-000-000 | INTERESES DEUDA INT | 0 | ||||||||||
| 215-34-03-003-000-000 | CREDITO DE PROVEEDO | 0 | ||||||||||
| 215-34-07-000-000-000 | DEUDA FLOTANTE | 3,611,656,000 | 3,108,709,286 | 3,918,630 | 3,104,790,656 | 100 | 3,104,790,656 | 176,533,986 | 2,031,542,184 | 1,073,248,472 | ||
| 215-34-07-001-000-000 | DEUDA - GASTOS EN PE | 3,611,656,000 | 9,589,002 | 9,589,002 | 0 | |||||||
| 215-34-07-002-000-000 | DEUDA - BIENES Y SERV | 2,124,738,225 | -21,794 | 2,124,760,019 | 100 | 2,124,760,019 | 104,756,489 | 1,662,904,665 | 461,855,354 | |||
| 215-34-07-003-000-000 | DEUDA - PRESTACIONES | 15,525,890 | 15,525,890 | 100 | 15,525,890 | 848,515 | 1,073,766 | 14,452,124 | ||||
| 215-34-07-004-000-000 | DEUDA - TRANSFERENCI | 319,486,959 | -457,500 | 319,944,459 | 100 | 319,944,459 | 26,357,736 | 79,729,282 | 240,215,177 | |||
| 215-34-07-005-000-000 | DEUDA - INTEGROS AL F | 0 | ||||||||||
| 215-34-07-006-000-000 | DEUDA - OTROS GASTOS | 127,637,097 | 127,637,097 | 100 | 127,637,097 | 1,784,622 | 124,436,100 | 3,200,997 | ||||
| 215-34-07-006-001-000 | DEUDA - OTROS GASTOS | 41,706,986 | 41,706,986 | 100 | 41,706,986 | 1,784,622 | 38,505,989 | 3,200,997 | ||||
| 215-34-07-006-002-000 | DEUDA - OTROS GASTOS | 85,930,111 | 85,930,111 | 100 | 85,930,111 | 85,930,111 | ||||||
| 215-34-07-007-000-000 | DEUDA - ADQUISICION | 105,860,792 | -321,300 | 106,182,092 | 100 | 106,182,092 | 5,522,359 | 41,025,974 | 65,156,118 | |||
| 215-34-07-008-000-000 | DEUDA - INICIATIVAS D | 129,085,936 | -4,869,778 | 133,955,714 | 104 | 133,955,714 | 33,868,054 | 61,750,063 | 72,205,651 | |||
| 215-34-07-009-000-000 | DEUDA - DE CAPITAL | 55,993,665 | 55,993,665 | 100 | 55,993,665 | 55,993,665 | ||||||
| 215-34-07-010-000-000 | DEUDA - DEUDA AÑOS A | 49,814,076 | 49,814,076 | 100 | 49,814,076 | 49,814,076 | ||||||
| 215-34-07-011-000-000 | DEUDA DEM | 170,977,644 | 170,977,644 | 100 | 170,977,644 | 3,396,211 | 4,628,669 | 166,348,975 | ||||
| 215-35-00-000-000-000 | SALDO FINAL DE CAJA | 0 | ||||||||||
| T O T A L | 57,044,299,479 | 62,524,564,756 | 41,921,461,577 | 5,811,018,608 | 19,697,879,461 | 31.50 | 6,134,567,288 | 20,603,103,179 | 5,107,959,509 | 14,779,446,856 | 5,823,656,323 |