VISOR DE DATOS

fila

Cuenta

Categoría

Descripción

Asignado

Modificado

Codificado

Monto certificado

Comprometido

Devengado

Pagado

Saldo por comprometer

Saldo por devengar

Saldo por pagar

Porcentaje de ejecución

1

5

-

EGRESOS CORRIENTES

81,172.89

81,172.89

46.58

81,219.47

17,878.23

17,878.23

16,895.77

63,341.24

63,341.24

63,341.24

178.32

2

51

-

EGRESOS EN PERSONAL

70,371.52

70,371.52

0.00

70,371.52

17,0.31.88

17,0.31.88

16,049.42

53,339.64

53,339.64

53,339.64

170.32

3

5101

GASTO CORRIENTE

Remuneraciones Básicas

50,796.00

50,796.00

0.00

50,796.00

12,849.00

12,849.00

12.367.80

37,947.00

37,947.00

37,947.00

128.49

4

5101050

GASTO CORRIENTE

Remuneraciones Unificadas

50,796.00

50,796.00

0.00

50,796.00

12,849.00

12,849.00

12,367.80

37,947.00

37,947.00

37,947.00

128.49

5

5102

GASTO CORRIENTE

Remuneraciones Complementarias

7,383.00

7,383.00

0.00

7,383.00

2564.14

2564.14

2564.14

4,818.86

4,818.86

4,818.86

25.64

6

5102030

GASTO CORRIENTE

Decimo Tercer Sueldo

4,233.00

4,233.00

0.00

4,233.00

35.42

35.42

35.42

4,197.58

4,197.58

4,197.58

0.35

7

5102040

GASTO CORRIENTE

Decimo Cuarto Sueldo

3,150.00

3,150.00

0.00

3,150.00

2528.72

2528.72

2528.72

621.28

621.28

621.28

25.29

8

5105

GASTO CORRIENTE

Remuneraciones Temporales

3,050.00

3,050.00

0.00

3,050.00

0.00

0.00

0.00

3,050.00

3,050.00

3,050.00

0.00

9

5105120

GASTO CORRIENTE

Subrogación

3,050.00

3,050.00

0.00

3,050.00

0.00

0.00

0.00

3,050.00

3,050.00

3,050.00

0.00

10

5106

GASTO CORRIENTE

Aportes Patronales a la Seguridad Social

9,142.52

9,142.52

0.00

9,142.52

1,618.74

1,618.74

1117.48

7,523.78

7,523.78

7,523.78

16.19

11

5106010

GASTO CORRIENTE

Aporte Patronal

6,171.71

6,171.71

0.00

6,171.71

1,503.78

1,503.78

1002.52

4,667.93

4,667.93

4,667.93

15.04

12

5106020

GASTO CORRIENTE

Fondo de Reserva

2,970.81

2,970.81

0.00

2,970.81

114.96

114.96

114.96

2,855.85

2,855.85

2,855.85

1.15

13

53

GASTO CORRIENTE

BIENES Y SERVICIOS DE CONSUMO

100.00

100.00

0.00

100.00

0.00

0.00

0.00

100.00

100.00

100.00

0.00

14

5303

GASTO CORRIENTE

Traslados, Instalaciones, Viáticos y Subsistencias

100.00

100.00

0.00

100.00

0.00

0.00

0.00

100.00

100.00

100.00

0.00

15

5303030

GASTO CORRIENTE

Viáticos y Subsistencias en el Interior

100.00

100.00

0.00

100.00

0.00

0.00

0.00

100.00

100.00

100.00

0.00

16

56

GASTO CORRIENTE

GASTOS FINANCIEROS

0.01

0.01

0.00

0.01

0.00

0.00

0.00

0.01

0.01

0.01

0.00

17

5602

GASTO CORRIENTE

Intereses y Otros Cargos de la Deuda Pública Interna

0.01

0.01

0.00

0.01

0.00

0.00

0.00

0.01

0.01

0.01

0.00

18

5602010

GASTO CORRIENTE

Sector Público Financiero

0.01

0.01

0.00

0.01

0.00

0.00

0.00

0.01

0.01

0.01

0.00

19

57

GASTO CORRIENTE

OTROS EGRESOS CORRIENTES

1,700.00

1,700.00

46.58

1,746.58

142.47

142.47

142.47

1,604.11

1,604.11

1,604.11

0.96

20

5702

GASTO CORRIENTE

Seguros, Costos Financieros y Otros Egresos

1,700.00

1,700.00

46.58

1,746.58

142.47

142.47

142.47

1,604.11

1,604.11

1,604.11

0.96

21

5702010

GASTO CORRIENTE

Seguros

1,500.00

1,500.00

46.58

1,546.58

121.52

121.52

121.52

1,425.06

1,425.06

1,425.06

0.75

22

5702030

GASTO CORRIENTE

Comisiones Bancarias

200.00

200.00

0.00

200.00

20.95

20.95

20.95

179.05

179.05

179.05

0.21

23

58

GASTO CORRIENTE

TRANSFERENCIAS Y DONACIONES CORRIEN

9,001.36

9,001.36

0.00

9,001.36

703.88

703.88

703.88

8,297.48

8,297.48

8,297.48

7.04

24

5801

GASTO CORRIENTE

Transferencias Corrientes al Sector Público

9,001.36

9,001.36

0.00

9,001.36

703.88

703.88

703.88

8,297.48

8,297.48

8,297.48

7.04

25

5801010

GASTO CORRIENTE

A Entidades del Presupuesto General del Estado

1,285.91

1,285.91

0.00

1,285.91

133.65

133.65

133.65

1,152.26

1,152.26

1,152.26

1.34

26

5801040

GASTO CORRIENTE

A Gobiernos Autónomos Descentralizados

7,715.45

7,715.45

0.00

7,715.45

570.23

570.23

570.23

7,145.22

7,145.22

7,145.22

5.70

27

7

-

EGRESOS DE INVERSIÓN

322,789.72

322,789.72

0.00

322,789.72

52,028.17

52,028.17

48,995.44

270,761.55

270,761.55

270,761.55

520.28

28

71

-

EGRESOS EN PERSONAL PARA INVERSIÓN

93,373.63

93,373.63

0.00

93,373.63

3,971.25

3,971.25

3,732.35

89,402.38

89,402.38

89,402.38

39.71

29

7101

GASTO INVERSION

Remuneraciones Básicas

19,032.00

19,032.00

0.00

19,032.00

1,800.00

1,800.00

1,731.30

17,232.00

17,232.00

17,232.00

18.00

30

7101050

GASTO INVERSION

Remuneraciones Unificadas

19,032.00

19,032.00

0.00

19,032.00

1,800.00

1,800.00

1,731.30

17,232.00

17,232.00

17,232.00

18.00

31

7102

GASTO INVERSION

Remuneraciones Complementarias

2,486.00

2,486.00

0.00

2,486.00

361.61

361.61

361.61

2,124.39

2,124.39

2,124.39

3.62

32

7102030

GASTO INVERSION

Decimo Tercer Sueldo

1,586.00

1,586.00

0.00

1,586.00

0.00

0.00

0.00

1,586.00

1,586.00

1,586.00

0.00

33

7102040

GASTO INVERSION

Decimo Cuarto Sueldo

900.00

900.00

0.00

900.00

361.61

361.61

361.61

538.39

538.39

538.39

3.62

34

7105

GASTO INVERSION

Remuneraciones Temporales

67,957.92

67,957.92

0.00

67,957.92

1450.00

1450.00

1350.00

66,507.92

66,507.92

66,507.92

14.50

35

7105100

GASTO INVERSION

Servicios Personales por Contrato

67,957.92

67,957.92

0.00

67,957.92

1450.00

1450.00

1350.00

66,507.92

66,507.92

66,507.92

14.50

36

7106

GASTO INVERSION

Aportes Patronales a la Seguridad Social

3,897.71

3,897.71

0.00

3,897.71

359.64

359.64

289.74

3,538.07

3,538.07

3,538.07

3.60

37

7106010

GASTO INVERSION

Aporte Patronal

2,312.39

2,312.39

0.00

2,312.39

209.70

209.70

139.80

2,102.69

2,102.69

2,102.69

2.10

38

7106020

GASTO INVERSION

Fondo de Reserva

1,585.32

1,585.32

0.00

1,585.32

149.94

149.94

149.94

1,435.38

1,435.38

1,435.38

1.50

39

73

GASTO INVERSION

BIENES Y SERVICIOS PARA INVERSION

163,347.78

163,347.78

0.00

163,347.78

37058.82

37058.82

34,414.01

126,288.96

126,288.96

126,288.96

370.59

40

7301

GASTO INVERSION

Servicios Básicos

8,760.00

8,760.00

0.00

8,760.00

450.06

450.06

450.06

8,309.94

8,309.94

8,309.94

4.50

41

7301010

GASTO INVERSION

Agua Potable

2,340.00

2,340.00

0.00

2,340.00

132.11

132.11

132.11

2,207.89

2,207.89

2,207.89

1.32

42

7301040

GASTO INVERSION

Energía Eléctrica

4,320.00

4,320.00

0.00

4,320.00

14.73

14.73

14.73

4,305.27

4,305.27

4,305.27

0.15

43

7301050

GASTO INVERSION

Telecomunicaciones

2,100.00

2,100.00

0.00

2,100.00

303.22

303.22

303.22

1,796.78

1,796.78

1,796.78

3.03

44

7302

GASTO INVERSION

Servicios Generales

39,421.82

39,421.82

0.00

39,421.82

5,000.00

5,000.00

5,000.00

34,421.82

34,421.82

34,421.82

50.00

45

7302010

GASTO INVERSION

Transporte de Personal

2,345.38

2,345.38

0.00

2,345.38

0.00

0.00

0.00

2,345.38

2,345.38

2,345.38

0.00

46

7302040

GASTO INVERSION

Edición, Impresión, Reproducción, Publicaciones, S

526.84

526.84

0.00

526.84

0.00

0.00

0.00

526.84

526.84

526.84

0.00

47

7302050

GASTO INVERSION

Espectáculos Culturales y Sociales

32,180.00

32,180.00

0.00

32,180.00

5,000.00

5,000.00

5,000.00

27,180.00

27,180.00

27,180.00

50.00

48

7302090

GASTO INVERSION

Servicios de Aseo, Lavado de Vestimenta de Trabajo

4,369.60

4,369.60

0.00

4,369.60

0.00

0.00

0.00

4,369.60

4,369.60

4,369.60

0.00

49

7304

GASTO INVERSION

Instalación, Mantenimiento y Reparación

8,200.00

8,200.00

0.00

8,200.00

0.00

0.00

0.00

8,200.00

8,200.00

8,200.00

0.00

50

7304020

GASTO INVERSION

Edificios, Locales, Residencias y Cableado Estructu

7,000.00

7,000.00

0.00

7,000.00

0.00

0.00

0.00

7,000.00

7,000.00

7,000.00

0.00

51

7304040

GASTO INVERSION

Maquinarias y Equipos (Instalación, Mantenimiento

1,200.00

1,200.00

0.00

1,200.00

0.00

0.00

0.00

1,200.00

1,200.00

1,200.00

0.00

52

7305

GASTO INVERSION

Arrendamiento de Bienes

18,537.76

18,537.76

0.00

18,537.76

5000.00

5000.00

4862.50

13,537.76

13,537.76

13,537.76

50.00

53

7305010

GASTO INVERSION

Terrenos (Arrendamiento)

2,440.28

2,440.28

0.00

2,440.28

0.00

0.00

0.00

2,440.28

2,440.28

2,440.28

0.00

54

7305040

GASTO INVERSION

Maquinarias y Equipos (Arrendamiento)

16,097.48

16,097.48

0.00

16,097.48

5000.00

5000.00

4862.50

11,097.48

11,097.48

11,097.48

50.00

55

7306

GASTO INVERSION

Contratación de Estudios, Investigaciones y Servicio

33,200.00

33,200.00

0.00

33,200.00

25000.00

25000.00

22500.00

8,200.00

8,200.00

8,200.00

250.00

56

7306010

GASTO INVERSION

Contrataciones de Estudios e Investigaciones

25,000.00

25,000.00

0.00

25,000.00

25000.00

25000.00

22500.00

0.00

0.00

0.00

250.00

57

7306120

GASTO INVERSION

Capacitación a Servidores Públicos

2,000.00

2,000.00

0.00

2,000.00

0.00

0.00

0.00

2,000.00

2,000.00

2,000.00

0.00

58

7306130

GASTO INVERSION

Capacitación para la Ciudadanía en General

6,200.00

6,200.00

0.00

6,200.00

0.00

0.00

0.00

6,200.00

6,200.00

6,200.00

0.00

59

7308

GASTO INVERSION

Bienes de Uso y Consumo de Inversión

54,178.20

54,178.20

0.00

54,178.20

1,608.76

1,608.76

1,601.45

52,569.44

52,569.44

52,569.44

16.09

60

7308010

GASTO INVERSION

Alimentos y Bebidas

41,086.40

41,086.40

0.00

41,086.40

1,191.16

1,191.16

1,191.16

39,895.24

39,895.24

39,895.24

11.91

61

7308020

GASTO INVERSION

Vestuario, Lencería, Prendas de Protección y Acceso

780.00

780.00

0.00

780.00

0.00

0.00

0.00

780.00

780.00

780.00

0.00

62

7308040

GASTO INVERSION

Materiales de Oficina

1,200.00

1,200.00

0.00

1,200.00

417.60

417.60

410.29

782.40

782.40

782.40

4.18

63

7308050

GASTO INVERSION

Materiales de Aseo

600.00

600.00

0.00

600.00

0.00

0.00

0.00

600.00

600.00

600.00

0.00

64

7308090

GASTO INVERSION

Medicamentos

2,440.00

2,440.00

0.00

2,440.00

0.00

0.00

0.00

2,440.00

2,440.00

2,440.00

0.00

65

7308110

GASTO INVERSION

Insumos, Materiales y Suministros para Construcció

6,000.00

6,000.00

0.00

6,000.00

0.00

0.00

0.00

6,000.00

6,000.00

6,000.00

0.00

66

7308120

GASTO INVERSION

Materiales Didácticos

2,071.80

2,071.80

0.00

2,071.80

0.00

0.00

0.00

2,071.80

2,071.80

2,071.80

0.00

67

7314

GASTO INVERSION

Bienes Muebles no Depreciables

1,050.00

1,050.00

0.00

1,050.00

0.00

0.00

0.00

1,050.00

1,050.00

1,050.00

0.00

68

7314070

GASTO INVERSION

Equipos, Sistemas y Paquetes Informáticos

1,050.00

1,050.00

0.00

1,050.00

0.00

0.00

0.00

1,050.00

1,050.00

1,050.00

0.00

69

75

GASTO INVERSION

OBRAS PUBLICAS

60,500.01

60,500.01

0.00

60,500.01

5429.80

5429.80

5280.48

55,070.21

55,070.21

55,070.21

54.30

70

7501

GASTO INVERSION

Obras de Infraestructura

60,500.00

60,500.00

0.00

60,500.00

5429.80

5429.80

5280.48

55,070.20

55,070.20

55,070.20

54.30

71

7501040

GASTO INVERSION

Urbanización y Embellecimiento

5,000.00

5,000.00

0.00

5,000.00

0.00

0.00

0.00

5,000.00

5,000.00

5,000.00

0.00

72

7501050

GASTO INVERSION

Transporte y Vías

35,500.00

35,500.00

0.00

35,500.00

5426.80

5426.80

5280.48

30,070.20

30,070.20

30,070.20

54.30

73

7501070

GASTO INVERSION

Construcciones y Edificaciones

20,000.00

20,000.00

0.00

20,000.00

0.00

0.00

0.00

20,000.00

20,000.00

20,000.00

0.00

74

7505

GASTO INVERSION

Mantenimiento y Reparaciones de Infraestructura

0.01

0.01

0.00

0.01

0.00

0.00

0.00

0.01

0.01

0.01

0.00

75

7505010

GASTO INVERSION

Obras de Infraestructura

0.01

0.01

0.00

0.01

0.00

0.00

0.00

0.01

0.01

0.01

0.00

76

78

GASTO INVERSION

TRANSFERENCIAS O DONACIONES PARA INV

5,568.30

5,568.30

0.00

5,568.30

5,568.30

5,568.30

5,568.30

0.00

0.00

0.00

55.68

77

7801

GASTO INVERSION

Transferencias o Donaciones para Inversión al Secto

5,568.30

5,568.30

0.00

5,568.30

5,568.30

5,568.30

5,568.30

0.00

0.00

0.00

55.68

78

7801080

GASTO INVERSION

A Cuentas o Fondos Especiales

5,568.30

5,568.30

0.00

5,568.30

5,568.30

5,568.30

5,568.30

0.00

0.00

0.00

55.68

79

8

GASTO INVERSION

EGRESOS DE CAPITAL

6,600.00

6,600.00

0.00

6,600.00

0.00

0.00

0.00

6,600.00

6,600.00

6,600.00

0.00

80

84

GASTO INVERSION

BIENES DE LARGA DURACION

6,600.00

6,600.00

0.00

6,600.00

0.00

0.00

0.00

6,600.00

6,600.00

6,600.00

0.00

81

8401

GASTO INVERSION

Bienes Muebles

6,600.00

6,600.00

0.00

6,600.00

0.00

0.00

0.00

6,600.00

6,600.00

6,600.00

0.00

82

8401030

GASTO INVERSION

Mobiliarios

5,000.00

5,000.00

0.00

5,000.00

0.00

0.00

0.00

5,000.00

5,000.00

5,000.00

0.00

83

8401070

GASTO INVERSION

Equipos, Sistemas y Paquetes Informáticos

1,600.00

1,600.00

0.00

1,600.00

0.00

0.00

0.00

1,600.00

1,600.00

1,600.00

0.00

84

9

GASTO INVERSION

APLICACION DEL FINANCIAMIENTO

25,947.45

25,947.45

0.00

25,947.45

3,041.96

3,041.96

3,041.96

22,905.49

22,905.49

22,905.49

30.42

85

96

GASTO INVERSION

AMORTIZACION DE LA DEUDA PUBLICA

0.01

0.01

0.00

0.01

0.00

0.00

0.00

0.01

0.01

0.01

0.00

86

9602

GASTO INVERSION

Amortización Deuda Interna

0.01

0.01

0.00

0.01

0.00

0.00

0.00

0.01

0.01

0.01

0.00

87

9602010

GASTO INVERSION

Al Sector Público Financiero

0.01

0.01

0.00

0.01

0.00

0.00

0.00

0.01

0.01

0.01

0.00

88

97

GASTO INVERSION

Pasivo Circulante

25,947.44

25,947.44

0.00

25,947.44

3,041.96

3,041.96

3,041.96

22,905.48

22,905.48

22,905.48

30.42

89

9701

GASTO INVERSION

Deuda Flotante

25,947.44

25,947.44

0.00

25,947.44

3,041.96

3,041.96

3,041.96

22,905.48

22,905.48

22,905.48

30.42

90

9701010

GASTO INVERSION

De Cuentas por Pagar

25,947.44

25,947.44

0.00

25,947.44

3,041.96

3,041.96

3,041.96

22,905.48

22,905.48

22,905.48

30.42