VISOR DE DATOS
| fila | Cuenta |
Categoría |
Descripción |
Asignado |
Reformas |
Codificado |
Comprometido |
Devengado |
Pagado |
Saldo por comprometer |
Saldo por devengar |
Porcentaje de ejecución |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 5 |
EGRESOS CORRIENTES |
Egresos Corrientes |
87,598.47 |
2,262.07 |
89,860.54 |
21,865.21 |
21,865.21 |
20,559.91 |
65,733.26 |
67,995.33 |
24.33% |
| 2 | 51 |
EGRESOS EN PERSONAL |
Egresos En Personal |
73,010.96 |
0.00 |
73,010.96 |
18,699.26 |
18,699.26 |
17,393.96 |
54,311.70 |
54,311.70 |
25.61% |
| 3 | 5101 |
EGRESOS EN PERSONAL |
Remuneraciones Basicas |
54,804.00 |
0.00 |
54,804.00 |
12,849.00 |
12,849.00 |
12,040.35 |
41,955.00 |
41,955.00 |
23.45% |
| 4 | 5101050 |
EGRESOS EN PERSONAL |
Remuneraciones Unificadas |
54,804.00 |
0.00 |
54,804.00 |
12,849.00 |
12,849.00 |
12,040.35 |
41,955.00 |
41,955.00 |
23.45% |
| 5 | 5102 |
EGRESOS EN PERSONAL |
Remuneraciones Complementarias |
8,067.00 |
0.00 |
8,067.00 |
3,290.00 |
3,290.00 |
3,290.00 |
4,777.00 |
4,777.00 |
40.78% |
| 6 | 5102030 |
EGRESOS EN PERSONAL |
Decimo Tercer Sueldo |
4,567.00 |
0.00 |
4,567.00 |
0.00 |
0.00 |
0.00 |
4,567.00 |
4,567.00 |
0.00% |
| 7 | 5102040 |
EGRESOS EN PERSONAL |
Decimo Cuarto Sueldo |
3,500.00 |
0.00 |
3,500.00 |
3,290.00 |
3,290.00 |
3,290.00 |
210.00 |
210.00 |
94.00% |
| 8 | 5150 |
EGRESOS EN PERSONAL |
Remuneraciones Temporales |
18.45 |
0.00 |
18.45 |
0.00 |
0.00 |
0.00 |
18.45 |
18.45 |
0.00% |
| 9 | 5105070 |
EGRESOS EN PERSONAL |
Honorarios |
18.45 |
0.00 |
18.45 |
0.00 |
0.00 |
0.00 |
18.45 |
18.45 |
0.00% |
| 10 | 5106 |
EGRESOS EN PERSONAL |
Aportes Patronales a la Seguridad Social |
10,121.51 |
0.00 |
10,121.51 |
2,560.26 |
2,560.26 |
2,063.61 |
7,561.25 |
7,561.25 |
25.30% |
| 11 | 5106010 |
EGRESOS EN PERSONAL |
Aporte Patronal |
5,890.20 |
0.00 |
5,890.20 |
1,489.95 |
1,489.95 |
993.30 |
4,400.25 |
4,400.25 |
25.30% |
| 12 | 5106020 |
EGRESOS EN PERSONAL |
Fondo de Reserva |
4,231.31 |
0.00 |
4,231.31 |
1,070.31 |
1,070.31 |
1,070.31 |
3,161.00 |
3,161.00 |
25.30% |
| 13 | 56 |
GASTOS FINANCIEROS |
Gastos Financieros |
5,244.55 |
0.00 |
5,244.55 |
1,421.58 |
1,421.58 |
1,421.58 |
3,822.97 |
3,822.97 |
27.11% |
| 14 | 5602 |
GASTOS FINANCIEROS |
Intereses y Otros Cargos de la Deuda Publica Interna |
5,244.55 |
0.00 |
5,244.55 |
1,421.58 |
1,421.58 |
1,421.58 |
3,822.97 |
3,822.97 |
27.11% |
| 15 | 5602010 |
GASTOS FINANCIEROS |
Sector Publico Financiero |
5,244.55 |
0.00 |
5,244.55 |
1,421.58 |
1,421.58 |
1,421.58 |
3,822.97 |
3,822.97 |
27.11% |
| 16 | 57 |
OTROS EGRESOS CORRIENTES |
Otros Egresos Corrientes |
504.00 |
0.00 |
504.00 |
36.82 |
36.82 |
36.82 |
467.18 |
467.18 |
7.31% |
| 17 | 5702 |
OTROS EGRESOS CORRIENTES |
Seguros, Costos Financieros y Otros Egresos |
504.00 |
0.00 |
504.00 |
36.82 |
36.82 |
36.82 |
467.18 |
467.18 |
7.31% |
| 18 | 5702010 |
OTROS EGRESOS CORRIENTES |
Seguros |
300.00 |
0.00 |
300.00 |
0.00 |
0.00 |
0.00 |
300.00 |
300.00 |
0.00% |
| 19 | 5702030 |
OTROS EGRESOS CORRIENTES |
Comisiones Bancarias |
204.00 |
0.00 |
204.00 |
36.82 |
36.82 |
36.82 |
167.18 |
167.18 |
18.05% |
| 20 | 58 |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
Transferencias y Donaciones Corrientes |
8,838.96 |
2,262.07 |
11,101.03 |
1,707.55 |
1,707.55 |
1,707.55 |
9,393.48 |
9,393.48 |
15.38% |
| 21 | 5801 |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
Transferencias Corrientes al Sector Publico |
8,838.96 |
2,262.07 |
11,101.03 |
1,707.55 |
1,707.55 |
1,707.55 |
9,393.48 |
9,393.48 |
15.38% |
| 22 | 5801010 |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
A Entidades del Presupuesto General del Estado |
1,585.08 |
0.78 |
1,585.86 |
121.69 |
121.69 |
121.69 |
1,464.17 |
1,464.17 |
7.67% |
| 23 | 5801040 |
TRANSFERENCIAS Y DONACIONES CORRIENTES |
A Gobiernos Autonomos Descentralizados |
7,253.88 |
2,261.29 |
9,515.17 |
1,585.86 |
1,585.86 |
1,585.86 |
7,929.31 |
7,929.31 |
16.67% |
| 24 | 7 |
EGRESOS INVERSION |
Egresos de Inversion |
163,972.64 |
78,157.86 |
242,130.50 |
19,271.99 |
19,271.99 |
19,271.99 |
222,858.51 |
222,858.51 |
7.96% |
| 25 | 71 |
EGRESOS EN PERSONAL PARA INVERSION |
Egresos en Personal para Inversion |
7,800.00 |
0.00 |
7,800.00 |
1,870.00 |
1,870.00 |
1,870.00 |
5,930.00 |
5,930.00 |
23.97% |
| 26 | 7105 |
EGRESOS EN PERSONAL PARA INVERSION |
Remuneraciones Temporales |
7,800.00 |
0.00 |
7,800.00 |
1,870.00 |
1,870.00 |
1,870.00 |
5,930.00 |
5,930.00 |
23.97% |
| 27 | 7105070 |
EGRESOS EN PERSONAL PARA INVERSION |
Honorarios |
3,200.00 |
0.00 |
3,200.00 |
0.00 |
0.00 |
0.00 |
3,200.00 |
3,200.00 |
0.00% |
| 28 | 7105120 |
EGRESOS EN PERSONAL PARA INVERSION |
Subrogación |
0.00 |
0.00 |
0.00 |
470.00 |
470.00 |
470.00 |
-470.00 |
-470.00 |
#¡DIV/0! |
| 29 | 7101050 |
EGRESOS EN PERSONAL PARA INVERSION |
Servicios Personales por contrato |
4,600.00 |
0.00 |
4,600.00 |
1,400.00 |
1,400.00 |
1,400.00 |
3,200.00 |
3,200.00 |
30.43% |
| 30 | 73 |
BIENES Y SERVICIOS PARA INVERSION |
Bienes y Servicion para Inversion |
76,866.38 |
8,042.00 |
84,908.38 |
10,197.16 |
10,197.16 |
9,482.95 |
74,711.22 |
74,711.22 |
12.01% |
| 31 | 7301 |
BIENES Y SERVICIOS PARA INVERSION |
Servicios Basicos |
6,354.40 |
0.00 |
6,354.40 |
862.97 |
862.97 |
862.97 |
5,491.43 |
5,491.43 |
13.58% |
| 32 | 7301010 |
BIENES Y SERVICIOS PARA INVERSION |
Agua Potable |
40.00 |
0.00 |
40.00 |
0.00 |
0.00 |
0.00 |
40.00 |
40.00 |
0.00% |
| 33 | 7301040 |
BIENES Y SERVICIOS PARA INVERSION |
Energia Electrica |
3,000.00 |
0.00 |
3,000.00 |
34.37 |
34.37 |
34.37 |
2,965.63 |
2,965.63 |
1.15% |
| 34 | 7301050 |
BIENES Y SERVICIOS PARA INVERSION |
Telecomunicaciones |
3,314.40 |
0.00 |
3,314.40 |
828.60 |
828.60 |
828.60 |
2,485.80 |
2,485.80 |
25.00% |
| 35 | 7302 |
BIENES Y SERVICIOS PARA INVERSION |
Servicios Generales |
25,376.71 |
0.00 |
25,376.71 |
6,480.00 |
6,480.00 |
5,832.00 |
18,896.71 |
18,896.71 |
25.54% |
| 36 | 7302010 |
BIENES Y SERVICIOS PARA INVERSION |
Transporte de Personal |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00% |
| 37 | 7302020 |
BIENES Y SERVICIOS PARA INVERSION |
Fletes y maniobras |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00% |
| 38 | 7302050 |
BIENES Y SERVICIOS PARA INVERSION |
Espectaculos Culturales y Sociales |
6,896.69 |
0.00 |
6,896.69 |
0.00 |
0.00 |
0.00 |
6,896.69 |
6,896.69 |
0.00% |
| 39 | 7302070 |
BIENES Y SERVICIOS PARA INVERSION |
Difusión, información y publicidad |
18,480.00 |
0.00 |
18,480.00 |
6,480.00 |
6,480.00 |
5,832.00 |
12,000.00 |
12,000.00 |
35.06% |
| 40 | 7306 |
BIENES Y SERVICIOS PARA INVERSION |
Contratación de Estudios, Investigaciones y Servicios Técnicos Especializados. |
30,875.27 |
8,042.00 |
38,917.27 |
1,800.00 |
1,800.00 |
1,740.00 |
37,117.27 |
37,117.27 |
4.63% |
| 41 | 7306060 |
BIENES Y SERVICIOS PARA INVERSION |
Honorarios por Contratos Civiles de Servicios |
7,200.00 |
0.00 |
7,200.00 |
1,800.00 |
1,800.00 |
1,740.00 |
5,400.00 |
5,400.00 |
25.00% |
| 42 | 7306120 |
BIENES Y SERVICIOS PARA INVERSION |
Capacitación a Servidores Públicos |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00% |
| 43 | 7306130 |
BIENES Y SERVICIOS PARA INVERSION |
Capacitación para la Ciudadanía en General |
23,675.26 |
8,042.00 |
31,717.26 |
0.00 |
0.00 |
0.00 |
31,717.26 |
31,717.26 |
0.00% |
| 44 | 7307 |
BIENES Y SERVICIOS PARA INVERSION |
Gastos en Informatica |
1,010.00 |
0.00 |
1,010.00 |
350.00 |
350.00 |
346.50 |
660.00 |
660.00 |
34.65% |
| 45 | 7307020 |
BIENES Y SERVICIOS PARA INVERSION |
Arrendamiento Licencias de Uso de Paquetes |
1,010.00 |
0.00 |
1,010.00 |
350.00 |
350.00 |
346.50 |
660.00 |
660.00 |
34.65% |
| 46 | 7308 |
BIENES Y SERVICIOS PARA INVERSION |
Bienes de Uso y Consumo de Inversion |
13,250.00 |
0.00 |
13,250.00 |
704.19 |
704.19 |
701.48 |
12,545.81 |
12,545.81 |
5.31% |
| 47 | 7308040 |
BIENES Y SERVICIOS PARA INVERSION |
Materiales de Oficina |
450.00 |
0.00 |
450.00 |
445.80 |
445.80 |
443.09 |
4.20 |
4.20 |
99.07% |
| 48 | 7308050 |
BIENES Y SERVICIOS PARA INVERSION |
Materiales de Aseo |
300.00 |
0.00 |
300.00 |
258.39 |
258.39 |
258.39 |
41.61 |
41.61 |
86.13% |
| 49 | 7308110 |
BIENES Y SERVICIOS PARA INVERSION |
Insumos, Materiales y Suministros para Construcción, Electricidad, Plomería, Carpintería, Señalización Vial, Navegación, Contra Incendios y Placas |
6,500.00 |
0.00 |
6,500.00 |
0.00 |
0.00 |
0.00 |
6,500.00 |
6,500.00 |
0.00% |
| 50 | 7308130 |
BIENES Y SERVICIOS PARA INVERSION |
Repuestos y Accesorios |
6,000.00 |
0.00 |
6,000.00 |
0.00 |
0.00 |
0.00 |
6,000.00 |
6,000.00 |
0.00% |
| 51 | 75 |
OBRAS PUBLICAS |
Obras Publicas |
78,490.63 |
70,115.86 |
148,606.49 |
7,204.83 |
7,204.83 |
7,078.75 |
141,401.66 |
141,401.66 |
4.85% |
| 52 | 7501 |
OBRAS PUBLICAS |
Obras de Infraestructura |
78,490.63 |
70,115.86 |
148,606.49 |
7,204.83 |
7,204.83 |
7,078.75 |
141,401.66 |
141,401.66 |
4.85% |
| 53 | 7501050 |
OBRAS PUBLICAS |
Transporte y Vias |
78,490.63 |
70,115.86 |
148,606.49 |
7,204.83 |
7,204.83 |
7,078.75 |
141,401.66 |
141,401.66 |
4.85% |
| 54 | 77 |
OTROS EGRESOS DE INVERSION |
Otros Egresos de Inversion |
815.63 |
0.00 |
815.63 |
0.00 |
0.00 |
0.00 |
815.63 |
815.63 |
0.00% |
| 55 | 7702 |
OTROS EGRESOS DE INVERSION |
Seguros, Costos Financieros y Otros Egresos |
815.63 |
0.00 |
815.63 |
0.00 |
0.00 |
0.00 |
815.63 |
815.63 |
0.00% |
| 56 | 7702010 |
OTROS EGRESOS DE INVERSION |
Seguros |
815.63 |
0.00 |
815.63 |
0.00 |
0.00 |
0.00 |
815.63 |
815.63 |
0.00% |
| 57 | 8 |
EGRESOS DE CAPITAL |
Egresos De Capital |
850.00 |
0.00 |
850.00 |
0.00 |
0.00 |
0.00 |
850.00 |
850.00 |
0.00% |
| 58 | 84 |
BIENES DE LARGA DURACION |
Bienes de Larga Duracion |
850.00 |
0.00 |
850.00 |
0.00 |
0.00 |
0.00 |
850.00 |
850.00 |
0.00% |
| 59 | 8401 |
BIENES DE LARGA DURACION |
Bienes Muebles |
850.00 |
0.00 |
850.00 |
0.00 |
0.00 |
0.00 |
850.00 |
850.00 |
0.00% |
| 60 | 8401030 |
BIENES DE LARGA DURACION |
Mobiliarios |
250.00 |
0.00 |
250.00 |
0.00 |
0.00 |
0.00 |
250.00 |
250.00 |
0.00% |
| 61 | 8401070 |
BIENES DE LARGA DURACION |
Equipos, Sistemas y Paquetes Informáticos |
600.00 |
0.00 |
600.00 |
0.00 |
0.00 |
0.00 |
600.00 |
600.00 |
0.00% |
| 62 | 9 |
APLICACIÓN DEL FINANCIAMIENTO |
Aplicación del Financiamiento |
33,163.00 |
0.00 |
33,163.00 |
5,869.22 |
5,869.22 |
5,869.22 |
27,293.78 |
27,293.78 |
17.70% |
| 63 | 96 |
AMORTIZACION DE LA DEUDA PUBLICA |
Amortizacion de la Deuda Publica |
14,893.37 |
0.00 |
14,893.37 |
3,612.90 |
3,612.90 |
1,169.32 |
11,280.47 |
11,280.47 |
24.26% |
| 64 | 9602 |
AMORTIZACION DE LA DEUDA PUBLICA |
Amortizacion Deuda Interna |
14,893.37 |
0.00 |
14,893.37 |
3,612.90 |
3,612.90 |
1,169.32 |
11,280.47 |
11,280.47 |
24.26% |
| 65 | 9602010 |
AMORTIZACION DE LA DEUDA PUBLICA |
Al Sector Publico Financiero |
14,893.37 |
0.00 |
14,893.37 |
3,612.90 |
3,612.90 |
1,169.32 |
11,280.47 |
11,280.47 |
24.26% |
| 66 | 97 |
AMORTIZACION DE LA DEUDA PUBLICA |
Pasivo Circulante |
18,269.63 |
0.00 |
18,269.63 |
2,256.32 |
2,256.32 |
2,256.32 |
16,013.31 |
16,013.31 |
12.35% |
| 67 | 9701 |
AMORTIZACION DE LA DEUDA PUBLICA |
Deuda Flotante |
18,269.63 |
0.00 |
18,269.63 |
2,256.32 |
2,256.32 |
2,256.32 |
16,013.31 |
16,013.31 |
12.35% |
| 68 | 9701010 |
AMORTIZACION DE LA DEUDA PUBLICA |
De Cuentas por Pagar |
18,269.63 |
0.00 |
18,269.63 |
2,256.32 |
2,256.32 |
2,256.32 |
16,013.31 |
16,013.31 |
12.35% |