Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
DESCRIPCION DE CARGOS
N
NIVEL
SALARIAL
MESES
HABER BASICO
TOTAL
ANUAL
APORTES PATRONALES
CNS 10%
AFP 1,71%
F. SOLID 3%
FONVIS 2%
Alcalde Municipal
E01
8000
12
96,000.00
9,600.00
1,641.60
2,880.00
1,920.00
E02
6800
12
81,600.00
8,160.00
1,395.36
2,448.00
1,632.00
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
10
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
11
A03
6300
12
75,600.00
7,560.00
1,292.76
2,268.00
1,512.00
12
E04
6000
12
72,000.00
7,200.00
1,231.20
2,160.00
1,440.00
13
Auditor Interno
E04
6000
12
72,000.00
7,200.00
1,231.20
2,160.00
1,440.00
14
A05
5800
12
69,600.00
6,960.00
1,190.16
2,088.00
1,392.00
15
Jefe de Contrataciones
A05
5800
12
69,600.00
6,960.00
1,190.16
2,088.00
1,392.00
16
A05
5800
12
69,600.00
6,960.00
1,190.16
2,088.00
1,392.00
17
Administrador de Hospitales
A06
4800
12
57,600.00
5,760.00
984.96
1,728.00
1,152.00
18
Contador I
A06
4800
12
57,600.00
5,760.00
984.96
1,728.00
1,152.00
19
Contador II
A06
4800
12
57,600.00
5,760.00
984.96
1,728.00
1,152.00
20
Tecnico de Presupuesto
A06
4800
12
57,600.00
5,760.00
984.96
1,728.00
1,152.00
21
A06
4800
12
57,600.00
5,760.00
984.96
1,728.00
1,152.00
DESCRIPCION DE CARGOS
N
NIVEL
SALARIAL
MESES
HABER BASICO
TOTAL
ANUAL
APORTES PATRONALES
CNS 10%
AFP 1,71%
F. SOLID 3%
FONVIS 2%
22
A06
4800
12
57,600.00
5,760.00
984.96
1,728.00
1,152.00
23
Recursos Humanos
A06
4800
12
57,600.00
5,760.00
984.96
1,728.00
1,152.00
24
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
25
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
26
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
27
Responsable en Sistemas
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
28
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
29
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
30
Resp. Agropecuario
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
31
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
32
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
33
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
34
Tecnico de Catastro II
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
35
36
Responsable de la SLIM
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
37
Responsable de la DNNA
O07
4300
12
51,600.00
5,160.00
882.36
1,548.00
1,032.00
41
O08
4200
12
50,400.00
5,040.00
861.84
1,512.00
1,008.00
42
O08
4200
12
50,400.00
5,040.00
861.84
1,512.00
1,008.00
43
O08
4200
12
50,400.00
5,040.00
861.84
1,512.00
1,008.00
44
Trabajadora Social I
O08
4200
12
50,400.00
5,040.00
861.84
1,512.00
1,008.00
45
Trabajadora Social II
O08
4200
12
50,400.00
5,040.00
861.84
1,512.00
1,008.00
38
Tec. En Educacion
O09
3800
12
45,600.00
4,560.00
779.76
1,368.00
912.00
39
O09
3800
12
45,600.00
4,560.00
779.76
1,368.00
912.00
40
O09
3800
12
45,600.00
4,560.00
779.76
1,368.00
912.00
DESCRIPCION DE CARGOS
N
NIVEL
SALARIAL
MESES
HABER BASICO
TOTAL
ANUAL
APORTES PATRONALES
CNS 10%
AFP 1,71%
F. SOLID 3%
FONVIS 2%
46
O09
3800
12
45,600.00
4,560.00
779.76
1,368.00
912.00
47
Intendente Municipal
O09
3800
12
45,600.00
4,560.00
779.76
1,368.00
912.00
48
Contador de Hospitales
O10
3600
12
43,200.00
4,320.00
738.72
1,296.00
864.00
49
O10
3600
12
43,200.00
4,320.00
738.72
1,296.00
864.00
O10
3600
12
43,200.00
4,320.00
738.72
1,296.00
864.00
50
Chofer Ejecutivo I
O11
3300
12
39,600.00
3,960.00
677.16
1,188.00
792.00
51
Asistente de Contrataciones
O11
3300
12
39,600.00
3,960.00
677.16
1,188.00
792.00
52
Tec de RUAT
O11
3300
12
39,600.00
3,960.00
677.16
1,188.00
792.00
53
Asistente de Caja
O11
3300
12
39,600.00
3,960.00
677.16
1,188.00
792.00
54
Asistente de Comunicaciones
O11
3300
12
39,600.00
3,960.00
677.16
1,188.00
792.00
55
O11
3300
12
39,600.00
3,960.00
677.16
1,188.00
792.00
56
Auxiliar de Contrataciones
O12
3000
12
36,000.00
3,600.00
615.60
1,080.00
720.00
57
Jardinero I
O12
3000
12
36,000.00
3,600.00
615.60
1,080.00
720.00
58
Comisario I
O13
2500
12
30,000.00
3,000.00
513.00
900.00
600.00
59
Comisario II
O13
2500
12
30,000.00
3,000.00
513.00
900.00
600.00
60
Sub-Alcalde D. I
O13
2300
12
27,600.00
2,760.00
471.96
828.00
552.00
61
Sub-Alcalde D. II
O13
2300
12
27,600.00
2,760.00
471.96
828.00
552.00
62
O13
2300
12
27,600.00
2,760.00
471.96
828.00
552.00
63
Sub-Alcalde D. IV Chore FC
O13
2300
12
27,600.00
2,760.00
471.96
828.00
552.00
64
Sub-Alcalde D. V Km 21 FC
O13
2300
12
27,600.00
2,760.00
471.96
828.00
552.00
65
O13
2300
12
27,600.00
2,760.00
471.96
828.00
552.00
66
O13
2300
2300
2300
2300
2300
2300
2200
12
27,600.00
2,760.00
471.96
828.00
552.00
12
27,600.00
2,760.00
471.96
828.00
552.00
12
27,600.00
2,760.00
471.96
828.00
552.00
12
27,600.00
2,760.00
471.96
828.00
552.00
12
12
12
27,600.00
27,600.00
26,400.00
2,760.00
2,760.00
2,640.00
471.96
471.96
451.44
828.00
828.00
792.00
552.00
552.00
528.00
67
68
69
70
71
72
O13
O13
O13
O13
O13
O14
DESCRIPCION DE CARGOS
N
NIVEL
SALARIAL
73
74
75
76
MESES
HABER BASICO
2200
2200
2200
2000
O14
O14
O14
O15
TOTALES:
314,700.00
TOTAL
ANUAL
12
12
12
12
APORTES PATRONALES
CNS 10%
AFP 1,71%
F. SOLID 3%
FONVIS 2%
26,400.00
26,400.00
26,400.00
24,000.00
2,640.00
2,640.00
2,640.00
2,400.00
451.44
451.44
451.44
410.40
792.00
792.00
792.00
720.00
528.00
528.00
528.00
480.00
3,776,400.00
377,640.00
64,576.44
113,292.00
75,528.00
1era CUMBRE
2DA CUMBRE
TERCERA CUMBRE
8/14/2014
8/22/2014
8/29/2014
comisiones
Credenciales y Acreditacion
Registro
Alimentacion y Refrigerio
Finanzas
Pollo
Fotocopias
Almacenes
Seguridad
Gendarmeria
Moderadores
Desarrollo Humano
DESCRIPCION DE CARGOS
N
NIVEL
SALARIAL
Logistica
Sistemas
MESES
HABER BASICO
TOTAL
ANUAL
APORTES PATRONALES
CNS 10%
AFP 1,71%
F. SOLID 3%
FONVIS 2%
TOTAL
APORTES
TOTAL
AGUINALDOS
GENERAL
DESCUENTO
LIQ. PAGABLE
16,041.60
8,000.00
120,041.60
1,016.80
6,983.20
13,635.36
6,800.00
102,035.36
864.28
5,935.72
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,632.76
6,300.00
94,532.76
800.73
5,499.27
12,031.20
6,000.00
90,031.20
12,031.20
6,000.00
90,031.20
11,630.16
5,800.00
87,030.16
737.18
5,062.82
11,630.16
5,800.00
87,030.16
737.18
5,062.82
11,630.16
5,800.00
87,030.16
737.18
5,062.82
9,624.96
4,800.00
72,024.96
610.08
4,189.92
9,624.96
4,800.00
72,024.96
610.08
4,189.92
9,624.96
4,800.00
72,024.96
610.08
4,189.92
9,624.96
4,800.00
72,024.96
610.08
4,189.92
9,624.96
4,800.00
72,024.96
610.08
4,189.92
TOTAL
APORTES
TOTAL
AGUINALDOS
GENERAL
DESCUENTO
9,624.96
4,800.00
72,024.96
9,624.96
4,800.00
8,622.36
LIQ. PAGABLE
610.08
4,189.92
72,024.96
610.08
4,189.92
4,300.00
64,522.36
546.53
3,753.47
8,622.36
4,300.00
64,522.36
546.53
3,753.47
8,622.36
4,300.00
64,522.36
546.53
3,753.47
8,622.36
4,300.00
64,522.36
546.53
3,753.47
8,622.36
4,300.00
64,522.36
546.53
3,753.47
8,622.36
4,300.00
64,522.36
546.53
3,753.47
8,622.36
4,300.00
64,522.36
546.53
3,753.47
8,622.36
4,300.00
64,522.36
8,622.36
4,300.00
64,522.36
8,622.36
4,300.00
64,522.36
8,622.36
4,300.00
64,522.36
8,622.36
4,300.00
64,522.36
546.53
3,753.47
8,622.36
4,300.00
64,522.36
8,622.36
4,300.00
64,522.36
8,421.84
4,200.00
63,021.84
8,421.84
4,200.00
63,021.84
8,421.84
4,200.00
63,021.84
8,421.84
4,200.00
63,021.84
8,421.84
4,200.00
63,021.84
7,619.76
3,800.00
57,019.76
482.98
3,317.02
7,619.76
3,800.00
57,019.76
482.98
3,317.02
7,619.76
3,800.00
57,019.76
482.98
3,317.02
TOTAL
APORTES
TOTAL
AGUINALDOS
GENERAL
DESCUENTO
7,619.76
3,800.00
57,019.76
7,619.76
3,800.00
57,019.76
7,218.72
3,600.00
54,018.72
7,218.72
3,600.00
54,018.72
LIQ. PAGABLE
482.98
3,317.02
457.56
3,142.44
457.56
3,142.44
457.56
3,142.44
7,218.72
3,600.00
54,018.72
6,617.16
3,300.00
49,517.16
6,617.16
3,300.00
49,517.16
419.43
2,880.57
6,617.16
3,300.00
49,517.16
419.43
2,880.57
6,617.16
3,300.00
49,517.16
419.43
2,880.57
6,617.16
3,300.00
49,517.16
419.43
2,880.57
6,617.16
3,300.00
49,517.16
419.43
2,880.57
6,015.60
3,000.00
45,015.60
381.30
2,618.70
6,015.60
3,000.00
45,015.60
381.30
2,618.70
5,013.00
2,500.00
37,513.00
5,013.00
2,500.00
37,513.00
4,611.96
2,300.00
34,511.96
292.33
2,007.67
4,611.96
2,300.00
34,511.96
292.33
2,007.67
4,611.96
2,300.00
34,511.96
292.33
2,007.67
4,611.96
2,300.00
34,511.96
292.33
2,007.67
4,611.96
2,300.00
34,511.96
292.33
2,007.67
4,611.96
2,300.00
34,511.96
4,611.96
2,300.00
34,511.96
292.33
292.33
2,007.67
2,007.67
4,611.96
2,300.00
34,511.96
4,611.96
2,300.00
34,511.96
292.33
292.33
2,007.67
2,007.67
4,611.96
2,300.00
34,511.96
4,611.96
4,611.96
4,411.44
2,300.00
2,300.00
2,200.00
34,511.96
34,511.96
33,011.44
292.33
292.33
2,007.67
2,007.67
TOTAL
APORTES
TOTAL
AGUINALDOS
GENERAL
DESCUENTO
4,411.44
4,411.44
4,411.44
4,010.40
2,200.00
2,200.00
2,200.00
2,000.00
33,011.44
33,011.44
33,011.44
30,010.40
631,036.44
314,700.00
4,722,136.44
29,321.97
LIQ. PAGABLE
201,378.03
TOTAL
APORTES
TOTAL
AGUINALDOS
GENERAL
DESCUENTO
LIQ. PAGABLE
DESCRIPCION DE
CARGOS
NIVEL
SALARIAL
HABER
BSICO
BONO DE ANTG
HABER
BSICO
MESES
TOTAL
ANUAL
CNS 10%
APORTES PATRONALES
AFP 1,71%
F. SOLID 3%
FONVIS 2%
1
2
Presidente
Vice-Presidente
E01
E01
7,500.00
7,500.00
7,500.00
7,500.00
12
12
90,000.00
90,000.00
9,000.00
9,000.00
1,539.00
1,539.00
2,700.00
2,700.00
1,800.00
1,800.00
3
4
Secretario
Concejal
E01
E01
7,500.00
7,500.00
7,500.00
7,500.00
12
12
90,000.00
90,000.00
9,000.00
9,000.00
1,539.00
1,539.00
2,700.00
2,700.00
1,800.00
1,800.00
5
6
Concejal
Concejal
E01
E01
7,500.00
7,500.00
7,500.00
7,500.00
12
12
90,000.00
90,000.00
9,000.00
9,000.00
1,539.00
1,539.00
2,700.00
2,700.00
1,800.00
1,800.00
7
8
9
Concejal
Concejal
Concejal
E01
E01
E01
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
12
7
7
90,000.00
52,500.00
52,500.00
9,000.00
5,250.00
5,250.00
1,539.00
897.75
897.75
2,700.00
1,575.00
1,575.00
1,800.00
1,050.00
1,050.00
67,500.00
67,500.00
735,000.00
73,500.00
12,568.50
22,050.00
14,700.00
T O T A L E S
HABER
BASICO
4,700.00
HABER
BONO DE ANTG
MESES
TOTAL
APORTES PATRONALES
12
ANUAL
56,400.00
CNS 10%
5,640.00
AFP 1,71%
964.44
5,968.80
12
71,625.60
7,162.56
F. SOLID 3%
1,692.00
FONVIS 2%
1,128.00
1,224.80
2,148.77
1,432.51
11
Secretaria Gral
O06
4,500.00
12
Tecnico
Administrativo
contable
O11
3,000.00
3,000.00
12
36,000.00
3,600.00
615.60
1,080.00
720.00
13
Secretaria
Administrativa
Concejo
O11
3,000.00
3,000.00
12
36,000.00
3,600.00
615.60
1,080.00
720.00
14
O11
3,000.00
3,000.00
12
36,000.00
3,600.00
615.60
1,080.00
720.00
15
O11
3,000.00
3,000.00
12
36,000.00
3,600.00
615.60
1,080.00
720.00
16
Resp. De Archivos y
Mensajeria
O11
3,000.00
3,475.20
12
41,702.40
4,170.24
713.11
1,251.07
834.05
O14
O14
2,000.00
2,000.00
2,000.00
2,000.00
12
12
24,000.00
24,000.00
2,400.00
2,400.00
410.40
410.40
720.00
720.00
480.00
480.00
30,144.00
361,728.00
36,172.80
6,185.55
10,851.84
7,234.56
97,644.00
1,096,728.00
109,672.80
18,754.05
32,901.84
21,934.56
17
18
Encargada lLimpieza
y Porteria
Sereno
T O T A L E S
28,200.00
95,700.00
1,468.80
BSICO
4700
475.20
23,328.00
1,096,728.00 109,672.80
18,754.05
32,901.84
21,934.56
TOTAL
APORTES
AGUINALDOS
TOTAL
GENERAL
15,039.00
15,039.00
7,500.00
7,500.00
112,539.00
112,539.00
15,039.00
15,039.00
7,500.00
7,500.00
112,539.00
112,539.00
15,039.00
15,039.00
7,500.00
7,500.00
112,539.00
112,539.00
15,039.00
8,772.75
8,772.75
7,500.00
4,375.00
4,375.00
112,539.00
65,647.75
65,647.75
122,818.50
61,250.00
919,068.50
TOTAL
APORTES
9,424.44
AGUINALDOS
TOTAL
4,700.00
GENERAL
70,524.44
11,968.64
4,500.00
88,094.24
6,015.60
3,000.00
45,015.60
6,015.60
3,000.00
45,015.60
6,015.60
3,000.00
45,015.60
6,015.60
3,000.00
45,015.60
6,968.47
3,000.00
51,670.87
4,010.40
4,010.40
2,000.00
2,000.00
30,010.40
30,010.40
60,444.75
28,200.00
450,372.75
183,263.25
89,450.00
1,369,441.25
6800
864.28
5935.72
183,263.25
89,450.00 1,369,441.25
PRESUPUESTO 2015
GASTO DE FUNCIONAMIENTO DEL EJECUTIVO MUNICIPAL
PARTIDA
DESCRIPCION
PRESUP
C. T.
R. P.
FTE: 41
FTE: 20
ET: 113
OF: 0000
ET: 210
OF: 0000
4,722,136.44
57,600.00
4,091,100.00
57,600.00
11400
11600
11700
13000
314,700.00
0.00
3,776,400.00
631,036.44
0.00
57,600.00
0.00
0.00
377,640.00
0.00
64,576.44
113,292.00
75,528.00
0.00
0.00
0.00
2,582,131.35
235,201.04
66,235.51
40,000.00
7,000.00
65,500.00
0.00
117,000.00
60,000.00
7,000.00
50,000.00
65,200.00
28,000.00
0.00
26,000.00
65,500.00
2,436,900.00
2,426,900.00
10,000.00
0.00
13,495.84
13,495.84
111,502.32
11,200.00
53,001.04
0.00
13,001.04
40,000.00
0.00
176,405.16
0.00
0.00
31110 Refrigerio
0.00
Aguinaldo
Asignacion Familiares
Sueldos
PREVISION SOCIAL
SERVICIOS BASICOS
Energa Elctrica
Agua
Servicios Telefnicos
SER. TRANSPORTE Y SEGURO
Seguros de Movilidades
SERVICIOS PROF. Y COMERCIALES
Consultores en Linea
Comisiones y Gastos Bancarios
Imprenta
OTROS SERVICIOS NO PERSONALES
Gastos Judiciales
MATERIALES Y SUMINISTROS
19,235.51
45,933.13
83,000.00
45,933.13
80,000.00
0.00
3,000.00
20,000.00
20,000.00
20,000.00
45,569.19
4,090.46
20,000.00
73,405.16
22,000.00
41,478.73
51,405.16
32500 Peridicos
COMBUSTIBLES, PRODUCTOS QUIMICOS,
TOTAL GENERAL
7,415,770.11
469,206.20
7,415,770.11
0.00
469,206.20
0.00
O MUNICIPAL
TOTAL
PRESUPUESTO
4,779,736.44
4,148,700.00
314,700.00
57,600.00
3,776,400.00
631,036.44
247
160
170
93
377,640.00
694
1364
100
64,576.44
113,292.00
75,528.00 FALTA
2,817,332.39
183,235.51
100,000.00
14,000.00
69,235.51
130,700.00
28,000.00
26,000.00
76,700.00
2,489,901.04
2,426,900.00
23,001.04
40,000.00
13,495.84
13,495.84
287,907.48
52500
0.00
0.00
128,933.13
125,933.13
3,000.00
40,000.00
40,000.00
118,974.35
26,090.46
total
concejo
92,883.89 FALTA
ejecutivo
7,884,976.31 7,884,976.31
0.00
7,884,976.31
0.00
0.00
10,513,301.75
2,628,325.44
7,884,976.31
PRESUPUESTO 2015
GASTO DE FUNCIONAMIENTO H. CONCEJO
C.T.
DESCRIPCION
FTE: 41
ET: 113
OF: 0000
PARTIDA
PRESUP
R. P.
FTE: 20
ET: 210
OF: 0000
1,392,769.25
17,280.00
11000
11220
11400
11600
11700
11820
1,209,506.00
23,328.00
89,450.00
0.00
361,728.00
735,000.00
17,280.00
183,263.25
0.00
109,672.80
0.00
18,754.05
0.00
32,901.84
0.00
21,934.56
0.00
420,500.00
94,600.00
34,600.00
14,600.00
21200
21400
21400
21600
16,000.00
600.00
15,000.00
3,000.00
10,000.00
600.00
3,000.00
1,000.00
15,000.00
20,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
10,000.00
17,000.00
11,000.00
5,000.00
0.00
10,000.00
10,000.00
2,000.00
1,000.00
353,900.00
49,000.00
40,000.00
30,000.00
302,400.00
0.00
1,000.00
500.00
25500 Publicidad
5,000.00
2,000.00
3,000.00
10,000.00
1,500.00
1,500.00
1,000.00
5,000.00
58,324.42
42,500.00
EMPLEADOS PERMANENTES
Bono de Antigedad
Aguinaldo
Asignacion Familiares
Sueldos
Dietas de Concejo
0.00
17,280.00
0.00
0.00
PARTIDA
PRESUP
DESCRIPCION
C.T.
FTE: 41
ET: 113
OF: 0000
R. P.
FTE: 20
ET: 210
OF: 0000
5,000.00
2,000.00
31110 Refrigerio
5,000.00
2,000.00
1,500.00
20,000.00
1,500.00
5,000.00
2,000.00
3,000.00
34000
20,000.00
0.00
29,000.00
18,000.00
15,000.00
16,000.00
14,000.00
2,000.00
17,824.42
2,500.00
5,000.00
0.00
5,000.00
0.00
6,000.00
1,000.00
1,824.42
1,500.00
25,000.00
13,000.00
25,000.00
13,000.00
9,000.00
0.00
10,000.00
8,000.00
2,000.00
0.00
4,000.00
5,000.00
1,896,593.67
167,380.00
1,896,593.67
167,380.00
0.00
0.00
EQUIP. CONCEJO
Dos Aires acondicionados
Sistema de Vigilancia
Sistema de Audio y microfono
Sillones para sala de espera
Estantes
Guillotinas
Fotocopiadora
Computadoras
Escritorios
Silla Giratoria
Scaner
CANTIDAD
PU
2.00
7,000.00
4.00
1.00
1.00
4.00
4.00
4.00
1.00
1,500.00
800.00
10,500.00
3,800.00
750.00
400.00
3,500.00
PARTIDA
PRESUP
DESCRIPCION
Cocina de 4 Hornallas
Garrafas
Juego de Ollas
Batidor
Licuadora
Sanguichera
Juego de te
Linterna
Vitrinas para cocina
Poleras Deportivos
Dos Balones
Chalecos de Concejo
Gorras con logos
Telefonos Corporativos
C.T.
FTE: 41
ET: 113
OF: 0000
R. P.
FTE: 20
ET: 210
OF: 0000
1.00
2.00
5,000.00
350.00
1.00
1.00
1.00
350.00
350.00
350.00
1.00
1.00
2.00
35.00
700.00
15.00
15.00
15.00
250.00
50.00
960.00
EJO
TOTAL
PRESU_
PUESTO
1,410,049.25
1,226,786.00
23,328.00
89,450.00
17,280.00
361,728.00
735,000.00
183,263.25
109,672.80
18,754.05
32,901.84
21,934.56
515,100.00
49,200.00
26,000.00
1,200.00
18,000.00
4,000.00
35,000.00
10,000.00
10,000.00
15,000.00
28,000.00
5,000.00
20,000.00
3,000.00
402,900.00
70,000.00
302,400.00
1,500.00
7,000.00
13,000.00
3,000.00
6,000.00
100,824.42
TOTAL
PRESU_
PUESTO
7,000.00
7,000.00
21,500.00
20,000.00
1,500.00
5,000.00
2,000.00
3,000.00
47,000.00
31,000.00
16,000.00
20,324.42
5,000.00
5,000.00
7,000.00
3,324.42
38,000.00
38,000.00
9,000.00
18,000.00
400
2,000.00
9,000.00
2,063,973.67
2,063,973.67
0.00
COSTO ESTIMADO
14,000.00
5,000.00
5,000.00
7,000.00
6,000.00
800.00
10,500.00
15,200.00
3,000.00
1,600.00
3,500.00
ok
ok
ok
21,900.00
ok
3800
TOTAL
PRESU_
PUESTO
5,000.00
700.00
1,000.00
350.00
350.00
350.00
300.00
35.00
700.00
ok
ok
ok
ok
ok
ok
ok
ok
ok
3,750.00 ok
750.00 ok
14,400.00 ok
99,285.00
11400
HABER
SIGLA
EJE
EJE
EJE
ADM
ADM
ADM
OPE
OPE
OPE
OPE
OPE
OPE
OPE
OPE
OPE
ADM
MENSUAL
8,000.00
7,500.00
6,800.00
6,300.00
#REF!
4,800.00
4,300.00
4,300.00
#REF!
3,600.00
3,300.00
3,000.00
#REF!
#REF!
2,000.00
2,300.00
TOTAL
TOTAL
FRE_
CUENCIA
1
7
1
6
3
6
10
7
10
2
10
5
2
16
3
11
100
TOTAL
COSTO
8,000.00
52,500.00
6,800.00
37,800.00
#REF!
28,800.00
43,000.00
30,100.00
#REF!
7,200.00
33,000.00
15,000.00
#REF!
#REF!
6,000.00
25,300.00
#REF!
8000
7000
6000
5000
4000
3000
2000
1000
0
EJE
01
EJE
02
EJE
03
ADM
04
ADM
05
ADM
06
OPE
07
OPE
08
OPE
09
OPE
10
OPE
11
ADM
12
APORTE
12.71%
1,016.80
953.25
864.28
800.73
#REF!
610.08
546.53
546.53
#REF!
457.56
419.43
381.30
#REF!
#REF!
254.20
292.33
#REF!
LIQ.
6,983.20
6,546.75
5,935.72
5,499.27
#REF!
4,189.92
3,753.47
3,753.47
#REF!
3,142.44
2,880.57
2,618.70
#REF!
#REF!
1,745.80
2,007.67
#REF!
OPE
08
OPE
09
OPE
10
OPE
11
ADM
12
DESCRIPCION DE CARGOS
HABER
BSICO
5,500.00
5,000.00
6,000.00
6,000.00
4,500.00
3,500.00
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
4,500.00
4,500.00
4,300.00
4,300.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
3,800.00
3,800.00
3,800.00
3,800.00
3,500.00
3,800.00
3,800.00
3,800.00
3,500.00
3,500.00
3,000.00
2,800.00
2,500.00
MESES
12
12
12
12
12
12
12
12
9
9
12
9
12
12
12
12
12
12
12
12
12
12
10
10
12
12
12
12
12
12
12
12
12
12
12
12
12
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
Tec. Catastro I
Tecnica de Refaccion de U.E.
Asesor Legal Externo I
Asesor Legal Externo II
Asistente de Auditoria Interna
Asistente Tec. En la Unid. De Transparencia
Operador Motoniveladora I
Operador Motoniveladora II
Operador Motoniveladora III
Operador Motoniveladora IV
Operador Retroexcabadora
Operador de Oruga
Operador de Pala Cargadora I
Operador de Pala Cargadora II
Resp. De Control y Regulacion Ambiental
Resp. De Aridos y Agregados
Asesor legal SLIM
Asesor Legal DNNA
Electricista de Unidades Educativas I
Electricista de Unidades Educativas II
Topgrafo II
Topgrafo III
Topgrafo IV
Topgrafo V
Chofer de Carro Basurero I
Chofer de Carro Basurero II
Plomero I
Plomero II
Facilitadora PIAN 6 y Desayuno Escolar
Chofer Volqueta I
Chofer Volqueta II
Chofer Volqueta III
Chofer de Ejecutivo II
Chofer de Obras Publicas
Aux. de RUAT
Encargado de Cementerio I Km 6
Encargado de Cementerio II Gral
38
2,500.00
12
2,500.00
Secretaria de Despacho
Limpieza de Edificio Municipal
Secretaria de Asesoria Legal
Seguro del SSPAM
2,500.00
2,500.00
2,500.00
2,500.00
12
12
12
12
12
39
40
41
42
2,500.00
44
2,500.00
45 Asistente de Sistemas
46 Encargado de Cuidado y Limpieza del Coliseo Municipal
47 Encargado de Cuidado de Vivero Municipal
48 Secretaria de Finanzas
49 Secretaria de Desarrollo Humano
50 Secretaria de Obras Publicas
51 Secretaria de Desarrollo Productivo
52 Secretaria de Servicio de Trmites
53 Encargado de Almacen
54 Secretaria DNNA - SLIM
55 Secretaria de Recepcin
56 Secretaria de SEGIP
57 Secretaria de Trafico y Transporte
58 Apoyo a tercera Edad
T O T A L E S
2,800.00
2,500.00
2,500.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
2,200.00
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
6
3ra SECCIN - PROVINCIA ICHILO
SANTA CRUZ - BOLIVIA
PERSONAL DE CONTRATO CONCEJO MUNICIPAL
N
1
2
3
4
DESCRIPCION DE CARGOS
Asesor Legal I
Asesor Legal II
Asesor Financiero
Asesor Tecnico
T O T A L E S
HABER
MESES
BSICO
12
6,300.00
12
6,300.00
12
6,300.00
12
6,300.00
2,800.00
4,500.00
3,800.00
2,500.00
TOTAL
ANUAL
66,000.00
60,000.00
72,000.00
72,000.00
54,000.00
42,000.00
56,400.00
56,400.00
42,300.00
42,300.00
56,400.00
42,300.00
56,400.00
56,400.00
54,000.00
54,000.00
51,600.00
51,600.00
48,000.00
48,000.00
48,000.00
48,000.00
40,000.00
40,000.00
45,600.00
45,600.00
45,600.00
45,600.00
42,000.00
45,600.00
45,600.00
45,600.00
42,000.00
42,000.00
36,000.00
33,600.00
30,000.00
30,000.00
4,706.90
4,279.00
5,134.80
677.74
677.74
4,022.26
4,022.26
677.74
677.74
677.74
677.74
648.9
4,022.26
4,022.26
4,022.26
4,022.26
3,851.10
576.8
576.8
576.8
576.8
576.8
576.8
547.96
547.96
547.96
547.96
504.7
547.96
547.96
547.96
504.7
504.7
432.6
3,423.20
3,423.20
3,423.20
3,423.20
3,423.20
3,423.20
3,252.04
3,252.04
3,252.04
3,252.04
2,995.30
3,252.04
3,252.04
3,252.04
2,995.30
2,995.30
2,567.40
360.5
2,139.50
360.5
2,139.50
360.5
360.5
360.5
360.5
2,139.50
2,139.50
2,139.50
2,139.50
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
6300
908.46
504.7
504.7
#VALUE!
30,000.00
360.5
2,139.50
30,000.00
360.5
2,139.50
33,600.00
30,000.00
30,000.00
26,400.00
26,400.00
26,400.00
26,400.00
26,400.00
26,400.00
26,400.00
26,400.00
26,400.00
26,400.00
26,400.00
2,426,900.00
403.76
360.5
360.5
317.24
317.24
317.24
317.24
317.24
317.24
317.24
317.24
317.24
317.24
317.24
2,396.24
2,139.50
2,139.50
1,882.76
1,882.76
1,882.76
1,882.76
1,882.76
1,882.76
1,882.76
1,882.76
1,882.76
1,882.76
1,882.76
TOTAL
ANUAL
75,600.00
75,600.00
75,600.00
75,600.00
302,400.00
720000
ORGANIGRAMA
Concejo Municipal
Alcalde Municipal
Auditor Interno
Lucha contra la
Corrupcion
Oficial Mayor
Administrativo
Asesor Legal
Dir. de Desarrollo
Humano y Social
Jefe de
Contrataciones.
Contador 2
Tec. Adm.
Contable
Resp. Tc. de
Recaudaciones
Adm. de
Hospitales
Tec. de Presup
Resp. de
sistema
Resp. Cult.
y Dep
Asistente
de DNNA
Contador
Hospitales
Asist. de
Contratacion
Resp. de RUAT
Resp. de
Caja
Intendente
Municipal
Trab.Social
DNNA
T.Social SLIM
Psicologa
de DNNA
Psicologa
SLIM
Asesor
de DNNA
Asesor
de DSLIM
Tec. de Medio
Ambiente
Tec.
Agropecuario
Almacen y
Activos Fijos
Tec. de Forestal
y Turismo
Tec. de
Residuos
Solidos
T. Social
DNNA SanGerman
Resp. de
Comunicacin
Gestin y Coord. de
Proyecto
Asesor Legal de
Ord. Territorial
Resp. Tec. en
Catastro y Urbanismo
Topografo I
Tecnico Prog y
Digitalizador
Topografo II
Resp. Tec. de
Trafico Trasp.
Apoyo y Seguimiento
de Maquinaria
Electrisita de Unid
educativas
PLOMERO I
Asistente de
SLIM
Asist. de
Comunicacin
Chofer
Ejecutivo I
Resp. de
Activo Fijo
Auxiliar de
Contratacion
Director de Obras
Publicas
Director de Ordenamiento
Dir. Desarrollo Rural y MedioTerritorial
Ambiente
Jefe de Contab. y
Presup.
Contador 1
Asistente
Legal
Secretaria
General
Encargado de
Ornato Publico
Comisario I
Comisario II
Secretario
de DNNA
Encargada de
Biblioteca
Asist. Dir.
D. Humano
Encarg de
Limpieza y
cuidado casa de
Justicia
Stria de
Recepcin
Mensajero
Sub Alcaldes
Sereno
Edif.Mcpl.1
Sereno
Edif.Mcpl. 2
Asist., de
Desarrollo
Productivo
Asist. Serv.
Tramites
Asist. Dir.
O.Publicas
Portero y Sereno
Maestranza
Stria Gral
Chofer del
Concejo I
Chofer del
Concejo II
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
EJE
EJE
EJE
ADM
ADM
ADM
OPE
OPE
OPE
OPE
OPE
OPE
OPE
OPE
OPE
ADM
7,500.00
7,500.00
6,400.00
5,700.00
5,300.00
4,500.00
4,000.00
3,800.00
3,500.00
3,400.00
3,000.00
2,800.00
2,500.00
2,000.00
1,800.00
1,200.00
0.00
87,691,951.36
87,691,951.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,000,000.00
35,763,022.00
17,110,607.00
110,861.00
241,877.00
937,447.00
41,205.00
7,945,569.79
8,334,612.58
8,381,917.90
1,260,356.36
1,462,214.19
5,000,000.00
35,763,022.00
17,110,607.00
110,861.00
241,877.00
937,447.00
41,205.00
7,945,569.79
8,334,612.58
8,381,917.90
1,260,356.36
1,462,214.19
CATEG. PROG.
DESCRIPCION
7,415,770.11
469,206.20
7,415,770.11
167,380.00
1,896,593.67
167,380.00
1,896,593.67
1,402,000.00
115,000.00
1,147,000.00
1 CONCEJO MUNICIPAL
1000000
10000005
50,000.00
15,000.00
100,000.00
10,000.00
20,000.00
11 SANEAMIENTO BASICO
110000001
200,000.00
1,528,200.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
363,377.58
0.00
0.00
0.00
0.00
363,377.58
140,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
910,179.70
0.00
0.00
50,000.00
200,000.00
100,000.00
100,000.00
10,000.00
20,000.00
69,000.00
348,000.00
50,000.00
150,000.00
30,000.00
0.00
538,021.17
25480.22
25,480.22
20,000.00
40,000.00
45,000.00
20-210 R.P
90000.00
348,000.00
15,000.00
69,000.00
110000005
42-230 GOB.
80,000.00
41-119 IDH
80,000.00
10000200
Forestal
50,000.00
90,000.00
100,000.00
70%
20,000.00
200,000.00
44-115 HIPIC
20%
20,000.00
10%
41-119 IDH
100,000.00
100,000.00
10000009
469,206.20
01 0000 001
20-210 RP
7,884,976.31
7,884,976.31
2,063,973.67
2,063,973.67
0 EJECUTIVO MUNICIPAL
00 0000 001
PRESUP. TOTAL
20000.00
40000.00
45000.00
30,460.00
30,460.00
25,480.22
25,480.22
CATEG. PROG.
110000007
DESCRIPCION
AMPLIACION DE RED DE AGUA DEL SIND. NUEVO HORIZONTE DE
LA CENTRAL NUEVO HORIZONTE
PRESUP. TOTAL
20,000.00
30,000.00
110000011
45,640.29
110000010
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
45,640.29
20,000.00
30,000.00
300,000.00
300,000.00
20,000.00
20,000.00
110000012
50,000.00
50,000.00
11000100
80,000.00
11000200
11000300
70000.00
70,000.00
60000.00
60,000.00
50000.00
50,000.00
25960.44
25,960.44
20,000.00
20,000.00
22,538.82
11000700
22,538.82
11000800
39,334.00
11000900
80000.00
39,334.00
181,672.00
181,672.00
20,000.00
20,000.00
45,000.00
92,882.04
92,882.04
95,626.42
95,626.42
11001300
11001400
73,126.42
2,236,138.73
150,000.00
100,000.00
13000007
45,000.00
73,126.42
0.00
1,538,795.00
40,000.00
0.00
0.00
0.00
41,205.00
60,000.00
0.00
0.00
0.00
616,138.73
90,000.00
40000.00
60,000.00
50,000.00
40,000.00
10,000.00
100,000.00
50,000.00
50,000.00
70,000.00
60,000.00
150,000.00
58,795.00
50,000.00
50,000.00
10,000.00
41205.00
50,000.00
0.00
CATEG. PROG.
13000008
DESCRIPCION
APOYO TECNICO PARA DIAGNOSTICO DE IMPACTO AMBIENTAL DE
LA ZONA CHORE
14000100
16 ALUMBRADO PBLICO
16000001 MANTENIMIENTO DE ALUMBRADO PUBLICO
16000002 ADQUISICION PANTALLAS DE ALUMBRADO PUBLICO
ADQUISICION DE PANTALLAS PARA SIND. NUEVO HORIZONTE DE
16000003
LA CENTRAL NUEVO HORIZONTE
16000004 ILUMINACION DE CEMENTERIOS
16000005 ILUMINACION DEL CEMENTERIO DE PALMAR KM 21
PRESUP. TOTAL
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
20,000.00
20,000.00
130,000.00
130,000.00
229,138.73
30,000.00
259,138.73
20,000.00
20,000.00
20,000.00
20,000.00
52,000.00
52,000.00
30,000.00
30,000.00
35,000.00
35,000.00
1,000,000.00
1,000,000.00
1,654,207.33
142,097.59
1,190,000.00
190,000.00
40,000.00
104,207.33
30,000.00
32,097.59
867,902.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
644,207.33
750,000.00
440,000.00
117,902.41
40,000.00
20,000.00
0.00
20,000.00
74,207.33
30,000.00
30,000.00
20,000.00
20,000.00
50,000.00
30,000.00
80,000.00
623,286.00
240,000.00
200,000.00
170,000.00
50,000.00
100,000.00
273,286.00
30,000.00
45,000.00
40,000.00
50,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
183,286.00
20,000.00
123,286.00
100,000.00
30,000.00
30,000.00
15,000.00
40,000.00
40,000.00
40,000.00
16000007
25,000.00
25,000.00
24,271,335.87
1,655,960.44
4,986,191.35
2,954,061.34
0.00
0.00
0.00
0.00 2,572,578.23
4,328,250.42 7,440,451.07
0.00
109,666.00
128,166.42
111809.42
16,357.00
272,780.00
250000.00
22,780.00
5,000.00
5,000.00
CATEG. PROG.
DESCRIPCION
17000005
17000006
PRESUP. TOTAL
25,000.00
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
25,000.00
20,000.00
20,000.00
50,000.00
50,000.00
25,000.00
25,000.00
17000008
17000009
17000010
17000011
100,000.00
100,000.00
10,000.00
10,000.00
40,000.00
40,000.00
50,000.00
50,000.00
50,000.00
50,000.00
17000013
17000014
17000015
17000016
17000017
17000018
17000019
17000020
25,000.00
25,000.00
30,000.00
30,000.00
40,000.00
40,000.00
26,000.00
26,000.00
19,000.00
19,000.00
150,000.00
150,000.00
50,000.00
50,000.00
30000
30,000.00
50,000.00
50,000.00
50,000.00
50,000.00
30,000.00
30,000.00
1,500,000.00
1,500,000.00
CATEG. PROG.
DESCRIPCION
170000300
170000400
170000500
170000800
170001300
170001400
170001500
170001600
170001700
170001800
170001900
PRESUP. TOTAL
20-210 RP
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
400,000.00
20,000.00
20,000.00
100,000.00
100,000.00
55,000.00
55,000.00
100,000.00
100,000.00
50,000.00
50,000.00
145,000.00
145,000.00
70,000.00
70,000.00
80,000.00
80,000.00
103,779.50
103,779.50
100,320.15
100,320.15
40,000.00
40,000.00
100,000.00
100,000.00
107535.00
107,535.00
210715.00
210,715.00
110,000.00
110,000.00
100,000.00
100,000.00
100,000.00
100,000.00
175,500.00
186,029.00
170002100 CONSTRUCCION DE LA SUB-ALCALDIA SAN JUAN CAMPO VIBORA
50,000.00
50,000.00
CONTRAPARTE PARA CONSTRUCCION DE TRES PUENTES EN
SAN GERMAN AREA URBANA
10%
400,000.00
170002200
41-119 IDH
100,000.00
100,000.00
10,529.00
CATEG. PROG.
DESCRIPCION
PRESUP. TOTAL
20-210 RP
41-119 IDH
80,000.00
80,000.00
170002400
170002500
170002600
170002700
170002800
170002900
170003000
170003100
170003200
170003300
170003400
150,000.00
150,000.00
100,000.00
100,000.00
84,604.42
84,604.42
80000.00
80,000.00
30,960.44
30,960.44
103,779.50
103,779.50
103,779.50
103,779.50
103,779.50
103,779.50
103,779.50
103,779.50
103,779.50
103,779.50
103,779.50
103,779.50
30,000.00
30,000.00
170003600 CONTRAPARTE ENLOSETADO DE CALLE DEL B/ STA ROSA
CONTRAPARTE PAVIMENTO RIGIDO DE LA AV. JUAN DE DIOS DIAZ
170003700 1ERA FASE (10 CUADRAS BARRIO COMERCIAL, ALIANZA NORTE y
ORIENTAL)
CONTRAPARTE DE ENLOSETADO. DE CALLES DI (CONCLUSION
170003800
DE LA 2DA FASE CASCO VIEJO)
CONTRAPARTE PARA CONCLUSION DE SALA DE CAPACITACION
170003900
EN LOS POZOS CON YPFB -ANDINA
170004000
170004100
170004200
50,000.00
50,000.00
200,000.00
200,000.00
550,000.00
550,000.00
90,000.00
90,000.00
20,000.00
20,000.00
200,000.00
200,000.00
348,000.00
348,000.00
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
CATEG. PROG.
DESCRIPCION
170004400
17004500
17004600
17004700
PRESUP. TOTAL
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
110,000.00
110,000.00
80,000.00
80,000.00
1,284,978.00
200,000.00
1,013,563.41
2,498,541.41
60,000.00
60,000.00
50,000.00
50,000.00
80,000.00
60,000.00
664,351.77
1,280,841.77
10,000.00
616,490.00
10,000.00
120,000.00
120,000.00
17005100
17005200
17005300
17005400
17005500
17005600
17005700
17005800
175,000.00
175,000.00
100,000.00
100,000.00
50,000.00
50,000.00
15,960.44
15,960.44
100,000.00
100,000.00
50,000.00
50,000.00
150,000.00
150,000.00
220,889.85
220,889.85
279,110.15
775,375.46
17006100
17006200
279,110.15
217,494.95
200,000.00
232,283.14
46,942.00
1,224,372.00
113,163.95
113,163.95
CONTRAPARTE CONSTRUCCION DE PUENTE EN SINDICO
ABANICO KM 9 FN DE LA CENTRAL KM 18 FN
124,546.00
124,546.00
1,360,413.32
89,099.32
46,937.12
46,937.12
130,027.81
130,027.81
20-210 R.P
CATEG. PROG.
17006600
17006700
PRESUP. TOTAL
DESCRIPCION
CONST. DE PAVIMENTO AV. SAN RAFAEL INGRESO A CEMENTERIO
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
1,171,663.06
5,858,315.06
CONSTRUCCIN DE PUENTE CENTRAL CHALLAVITO SIND. 16 DE JULIO
42-230 GOB.
20-210 R.P
4,686,652.00
79,900.00
79,900.00
195,000.00
17006900 Construccion de Puente Vibora Coop. Nuevo Horizonte
195,000.00
228,517.52
17007000 Construccion de la Plaza Principal en Nuevo Horizonte
228,517.52
80,519.00
80,519.00
17007200
17007800
17007900
180000002
173,744.86
173,744.86
326,014.62
843,985.38
1,170,000.00
23,365.77
23,365.77
20,000.00
20,000.00
CONSTRUCCION DE DEFENSIVOS RIO YAPACANI
38,599.90
180000007
290,383.00
180000006
283,580.52
391,616.56
290,383.00
180000001
48,056.29
10,000.00
10,000.00
6,045,573.64
0.00
2,989,497.52
34695.32
0.00
0.00
937,447.00
0.00
94,984.45
670,336.73
244,472.00
0.00
189,609.02
5304.68
40,000.00
50000.00
50,000.00
423,980.49
40,000.00
552,083.29
30000.00
61,930.00
10500.00
93,609.24
50000.00
50,000.00
75,000.00
75,000.00
60,960.44
10,000.00
231,670.88
60,960.44
10,000.00
40000.00
40,000.00
180000011
30,000.00
180000012
50,960.44
30000.00
50960.44
31,930.00
18,798.00
CATEG. PROG.
DESCRIPCION
PRESUP. TOTAL
180000013
30,000.00
180000014
10,960.44
180000017
180000018
25,000.00
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
30000.00
10960.44
25,000.00
79,750.00
79,750.00
35,000.00
35,000.00
50000.00
50,000.00
13,000.00
13,000.00
20,000.00
20,000.00
ADQUISICION DE ALCANTARILLAS PARA AREA URBANA DE
180000021 PUERTO CHORE
180000100
30,000.00
30,000.00
150,000.00
150,000.00
120,221.00
120,221.00
150,000.00
150,000.00
200000.00
200,000.00
200,960.44
200,960.44
180000600
60,000.00
180000800
180000900
180001000
180001100
180001200
180001300
60,000.00
190460.44
190,460.44
80000.00
215,142.00
50960.44
50,960.44
225000.00
225,000.00
80000.00
80,000.00
50000.00
50,000.00
30,960.44
30,960.44
CATEG. PROG.
DESCRIPCION
PRESUP. TOTAL
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
13,796.26
180001400 MEJORAMIENTO DE CAMINOS DE LA CENTRAL KM 35 F N
50,960.44
200000.00
264,756.70
180001500 MEJORAMIENTO DE CAMINOS DE LA CENTRAL P. GRETHER
200000.00
45,000.00
245,000.00
180001600
180001900
180002000
180002100
180002200
180002300
180002400
180002500
180002600
180002700
80,000.00
80,000.00
80,000.00
80,000.00
250000.00
250,000.00
110000.00
110,000.00
40000.00
40,000.00
30000.00
30,000.00
30,000.44
30,000.44
170000.00
170,000.00
70000.00
70,000.00
80000.00
80,000.00
80000.00
80,000.00
100,000.00
100,000.00
100,960.44
100,960.44
100,000.00
100,000.00
80000.00
80,000.00
200,000.00
71,016.00
71,016.00
59,320.98
8,881.02
68,202.00
180003400
50,000.00
249,720.00
199,720.00
CATEG. PROG.
180003500
PRESUP. TOTAL
DESCRIPCION
MEJ. DE CAMINOS Y ALCANTARILLADO CENTRAL PUERTO CHORE
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
20,523.00
42,523.00
26,700.00
50,000.00
20-210 R.P
44,752.00
44,752.00
42-230 GOB.
22,000.00
26,700.00
19000005
20 SERVICIOS DE SALUD
20000001 APOYO Y FORTALECIMIENTO DEL HOSPITAL 1ER Y 2DO NIVEL
20000002 PAGO DE SERVICIOS BASICOS HOSPITAL Y SECTORES
150,000.00
99,984.45
726,000.00
580,000.00
0.00
0.00
0.00
0.00
0.00
0.00
94,984.45
5,000.00
50,000.00
0.00
20000004
0.00
96,000.00
50,000.00
50,000.00
400,000.00
400,000.00
80,000.00
80,000.00
50,000.00
50,000.00
50,000.00
50,000.00
26,000.00
26,000.00
70,000.00
70,000.00
12,814,693.08
2,500,000.00
749,184.89
7,996,425.82
46,842.59
2,453,157.41
858,481.59 110,861.00
301,639.00
350,000.00
0.00
0.00
0.00 2,744,658.78
48361.00
21,342.00
20000003 REFACCION Y EQUIPAMIENTO DE LA POSTA DE SALUD CASCABEL
0.00
20500.00
41,842.00
42000.00
42,000.00
20,000.00
20,000.00
120,000.00
120,000.00
20,000.00
20,000.00
20,000.00
30,000.00
50,000.00
20,000.00
30,000.00
50,000.00
100,000.00
100,000.00
50,000.00
20,000.00
20,000.00
50,000.00
17,342.30
2657.70
20,000.00
0.00
0.00
0.00
314,246.54
CATEG. PROG.
DESCRIPCION
PRESUP. TOTAL
20-210 RP
41-119 IDH
30,000.00
30,000.00
20,000.00
20,000.00
20000019
20000020
20000021
20000024
APOYO SUPERVISION DE DIRECCION Y GERENCIA DE RED NORTE
20000025 PROYECTO MI SALUD MUNICIPAL
20000026 APOYO A MEDICOS QUIRURGICOS Y OTRAS ESPECIALIDADES
20000300
21000004
30,000.00
40,000.00
10,000.00
200,000.00
50,000.00
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
100,000.00
40,000.00
40,000.00
10,000.00
84,184.89
84,184.89
5,000.00
70%
30,000.00
100,000.00
40,000.00
44-115 HIPIC
20%
100000.00
100,000.00
20000018
10%
5,000.00
200,000.00
50,000.00
30,276.00
100,000.00
100,000.00
19,441.54
30,000.00
2,588,968.65
5,543,268.41
8,132,237.06
100,000.00
100,000.00
184,805.00
184,805.00
110,000.00
110,000.00
34,348.13
34,348.13
9,704,015.69
345,000.00
570,960.44
299083.44
300,000.00
75,000.00
550,000.00
350,000.00
5,641,823.38
75,000.00
550000.00
350000.00
0.00
241,877.00
916.56
0.00
0.00
66,692.29
1,981,305.56
661,726.00
0.00
45,000.00
CATEG. PROG.
DESCRIPCION
21000015
21000018
21000019
PRESUP. TOTAL
50,000.00
50,000.00
21000500
21000600
50,000.00
100,000.00
45,000.00
48,000.00
35,000.00
35,000.00
20,000.00
15,000.00
15,000.00
30,000.00
30,000.00
30,000.00
30,000.00
20,000.00
37,698.00
60000.00
60,000.00
40000.00
85,000.00
150,000.00
150000.00
100000.00
100,000.00
70000.00
70,000.00
150000.00
150,000.00
42-230 GOB.
661,726.00
80000.00
48,000.00
87,000.00
41-119 IDH
50,000.00
45,000.00
50,000.00
250,000.00
100,000.00
Forestal
200,000.00
50,000.00
70%
50,000.00
80,000.00
20,000.00
44-115 HIPIC
20%
300000.00
250,000.00
50,000.00
20,000.00
10%
50,000.00
861,726.00
41-119 IDH
300000.00
300,000.00
30,000.00
30,000.00
300,000.00
21000100
20-210 RP
45,000.00
20-210 R.P
CATEG. PROG.
DESCRIPCION
21000800
PRESUP. TOTAL
20-210 RP
41-119 IDH
195,000.00
50,000.00
200,000.00
200,000.00
70000.00
40,000.00
40000.00
100,000.00
150,000.00
21003600
41-119 IDH
145000.00
70,000.00
50000.00
50,000.00
Forestal
100000.00
100,000.00
40000.00
70%
40000.00
40,000.00
44-115 HIPIC
20%
40,000.00
10%
50,000.00
200,000.00
145,000.00
145,000.00
75,000.00
50,000.00
50000.00
50000.00
150000.00
145000.00
75000.00
40000.00
150,000.00
150000.00
100,000.00
100000.00
100,000.00
130,000.00
70,000.00
103,779.50
100000.00
130000.00
70000.00
40960.44
40,960.44
100,960.44
100,960.44
25,000.00
25,000.00
50,000.00
50,000.00
180,000.00
130000.00
200,000.00
40,000.00
30,000.00
50000.00
145000.00
40,000.00
153,779.50
50,000.00
100000.00
200000.00
40000.00
30000.00
50,000.00
42-230 GOB.
20-210 R.P
CATEG. PROG.
DESCRIPCION
21003900
21004100
PRESUP. TOTAL
21005100
Forestal
41-119 IDH
45,960.44
20-210 R.P
9,670.98
90,100.00
90,100.00
440,000.00
440,000.00
185,591.67
200,000.00
23,118.00
23,118.00
135,000.00
135,000.00
162,055.00
162,055.00
75,240.00
75,240.00
30,000.00
30,000.00
34,371.00
34,371.00
10,000.00
10,000.00
10,985.00
21005500
145000.00
42-230 GOB.
55,960.44
200,000.00
70%
50000.00
145,000.00
21005000
44-115 HIPIC
20%
100000.00
21004500
10%
100,000.00
185,591.67
41-119 IDH
50000.00
50,000.00
50,000.00
21004400
20-210 RP
10,985.00
5,000.00
5,000.00
56,010.00
56,010.00
50,162.68
50,162.68
57,173.00
57,173.00
44,130.23
44,130.23
80,000.00
80,000.00
130,000.00
130,000.00
21,692.29
21,692.29
60,000.00
4,216,224.76
15,000.00
45,000.00
75,000.00
3,476,974.96
1,072,890.66
1,072,890.66
100,000.00
100,000.00
0.00
0.00
0.00
0.00
0.00
564,095.48
0.00
0.00
0.00
100,154.32
CATEG. PROG.
DESCRIPCION
PRESUP. TOTAL
20-210 RP
25,960.44
29,604.42
29,604.42
50,000.00
200,000.00
50,000.00
200,000.00
150,000.00
160,000.00
22001700
22001800
22001900
25,960.44
Forestal
15,000.00
160,000.00
22001000
70%
15,000.00
150,000.00
44-115 HIPIC
20%
40,960.44
160,000.00
22000700
10%
100,960.44
41-119 IDH
160,000.00
80,000.00
80,000.00
80,000.00
80,000.00
100,000.00
100,000.00
160,000.00
160,000.00
100,000.00
100,000.00
160,000.00
160,000.00
103,779.50
103,779.50
80,000.00
160,000.00
103,779.50
80,000.00
160,000.00
103,779.50
150,000.00
150,000.00
50,000.00
50,000.00
160,000.00
160,000.00
69,149.80
69,149.80
160,000.00
60,000.00
160,000.00
60,000.00
80,000.00
80,000.00
80,000.00
80,000.00
41-119 IDH
42-230 GOB.
20-210 R.P
CATEG. PROG.
DESCRIPCION
PRESUP. TOTAL
105,100.00
80,000.00
10,000.00
10,000.00
50,000.00
15,000.00
20,000.00
215,000.00
0.00
10,154.32
0.00
0.00
0.00
15,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30,000.00
20,000.00
95,000.00
75,000.00
20,000.00
0.00
3,040,000.00
10,000.00
600,000.00
40,000.00
30,000.00
2,400,000.00
0.00
350,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
415,792.00
0.00
0.00
0.00
350,000.00
0.00
0.00
100000.00
100,000.00
201,131.00
0.00
80,000.00
2,400,000.00
156,717.00
57,944.00
0.00
40,000.00
70,000.00
724,222.00
0.00
75,000.00
600,000.00
1,140,014.00
0.00
25,000.00
30,000.00
350,000.00
0.00
20,000.00
75,000.00
350,000.00
250,000.00
15,000.00
0.00
3,070,000.00
20-210 R.P
50,000.00
105,000.00
100,000.00
10,000.00
25,000.00
42-230 GOB.
30,000.00
80,000.00
25,000.00
28000001
41-119 IDH
5,000.00
75,000.00
40,000.00
26000002
Forestal
150,000.00
30,000.00
40,000.00
15,000.00
30,000.00
70%
10,000.00
100,000.00
25,000.00
26000001
44-115 HIPIC
20%
80,000.00
20,000.00
10%
105,100.00
315,000.00
41-119 IDH
20,000.00
9,845.68
280,000.00
150,000.00
30,000.00
5,000.00
23 DESARROLLO DE LA CULTURA
20-210 RP
0.00
0.00
724,222.00
724222.00
156,717.00
57,944.00
201,131.00
CATEG. PROG.
34
DESCRIPCION
FORTALECIMIENTO INSTITUCIONAL (INCLUYE LAS
TRANSFERENCIA AL CONTROL SOCIAL)
PRESUP. TOTAL
2,261,241.61
84,500.00
30,000.00
34000002
FORTALECIMIENTO
A
LA
GESTION
Y
PLANIFICACION
PARTICIPATIVA MUNICIPAL (CUMBRES POA 2016)
10,000.00
34000003
720,000.00
20-210 RP
1,438,815.11
50,000.00
50,000.00
92,000.00
50,000.00
20,000.00
20,000.00
34,500.00
34,500.00
98
70%
0.00
0.00
Forestal
0.00
620,926.50
41-119 IDH
0.00
42-230 GOB.
0.00
0.00
20-210 R.P
117,000.00
42,000.00
50,000.00
50,000.00
30,000.00
44-115 HIPIC
20%
720,000.00
350,000.00
10%
0.00
10,000.00
350,000.00
34000008
0.00
30,000.00
34000005
41-119 IDH
30,000.00
20,000.00
20,000.00
325,500.00
325,500.00
50,000.00
50,000.00
250,000.00
250,000.00
5,000.00
5,000.00
4,088,380.52
45,426.50
178,815.11
224,241.61
0.00
143,052.09
3,124,500.00
3,103,808.00
3103808.00
20,692.00
20692.00
0.00
0.00
0.00
0.00
749,109.89
0.00
0.00
0.00
749,109.89
820,828.43
143,052.09
71,718.54
71,718.54
143,052.09
448,311.70
121,032.52
327,279.18
0.00
87,328,573.78
5,000,000.00
134,541.04
0.00
0.00
0.00
0.00
0.00
134,541.04
35,763,022.00
17,110,607.00
110,861.00
241,877.00
937,447.00
41,205.00
119,146.59
28,748.17
35,268.83
10.30
130,533.77
117,189.59
1,886.00
10.30
1,957.00
644.00
28,104.17
33,382.83
1,239.63
129,294.14
7,945,569.79
8,334,612.58
8,381,917.90
1,260,356.36
1,462,214.19
CATEG. PROG.
DESCRIPCION
PRESUP. TOTAL
21,692.29
99,984.45
60,000.00
20,000.00
201,676.74
20-210 RP
41-119 IDH
10%
44-115 HIPIC
20%
70%
Forestal
41-119 IDH
42-230 GOB.
20-210 R.P
0.00
0.00
0.00
0.00
0.00
40,834.46
149,631.02
687,619.04
38,599.90
185,577.12
40,834.46
149,631.02
687,619.04
38,599.90
185,577.12
28,486,932.36
ANTICIPOS
44-115 HIPIC 10 44-115 HIPIC 20 44-115 HIPIC 70
20-230 Aridos
42-230 GOB.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SALDOS sisin
0.00
25
363,377.58
#DIV/0!
0.00
363,377.58
0.00 S
0.00
0.00
0.00
77,743,001.38
0.00
0.00
0.00
0.00
0.00
2200
5500
15000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 S
960,179.70
0.00
0.00
0.00
0.00
0.00
0.00
4500
27200
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
S
300,000.00
0.00
0.00
0.00
0.00
0.00
S
S
S
S
S
S
S
0.00
0.00
0.00
0.00
20,000.00
22,538.82
39,334.00
181,672.00
20,000.00
45,000.00
92,882.04
95,626.42
73,126.42
0.00 S
616,138.73
616,139
90,000.00
0.00
S
S
S
S
S
60,000.00
10,000.00
50,000.00
10,000.00
50,000.00
0.00
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
S
229,138.73
0.00
0.00
S
52,000.00
S
30,000.00
S
35,000.00
0.00 S
644,207.33
440,000.00
40,000.00
0.00
0.00
0.00
0.00
0.00
S
S
286556 95518.66667
20,000.00
74,207.33
LLEVAR A MEDIO AMBIENTE
0.00
S
20,000.00
S
50,000.00
0.00
0.00
0.00
0.00
0.00 S
S
S
183,286.00
20,000.00
123,286.00
0.00
15,000.00
0.00
0.00
S
0.00
0.00
25,000.00
14,675,122.74
16,357.00
22,780.00
0.00
14,695,124
20,001
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S
50,000.00
S
0.00
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
150000
32,891,966.28
0.00
1210974.78
0.00
0.00
3084670.31
4295645.09
0.00
0.00
28,596,321.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S
10,529.00
0.00
150000
0.00
20-230 Aridos
42-230 GOB.
SALDOS sisin
68021
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
S
2,298,541.41
0.00
S
S
0.00
20,000.00
616,490.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S
S
125,597.37 S
S
220,889.85
279,110.15
775,375.46
113,163.95
S
124,546.00
S
1,360,413.32
S
46,937.12
S
130,027.81
20-230 Aridos
42-230 GOB.
SALDOS sisin
S
S
5,858,315.06
79,900.00
S
195,000.00
S
228,517.52
S
80,519.00
S
59,979.75 S
S
S
S
S
S
38,599.90
0.00
0.00 687,556.04
0.00
10,000.00
391,616.56
290,383.00
173,744.86
1,170,000.00
23,365.77
20,000.00
38,599.90
0.00 S
1,737,038
1,886,958.24
-149,921
0.00
0.00
0.00
0.00
512,083.29
512,083.29
31,930.00
31,930.00
83,109.24
83,109.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11111.11111111
88,102.80
S
S
64,311.24
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13,000.00
13,000.00
20,000.00
20,000.00
30,000.00
30,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
135,142.00
135,142.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
135,142.00
S
350
350
350
20-230 Aridos
42-230 GOB.
SALDOS sisin
S
13,796.26
13,796.26
45,000.00
45,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200,000.00
200,000.00
71,016.00
71,016.00
68,202.00
68,202.00
249,720.00
249,720.00
200,000.00
S
S
20-230 Aridos
42-230 GOB.
SALDOS sisin
S
S
S
50,000.00
150,000.00
44,752.00
44,752.00
42,523.00
42,523.00
26,700.00
26,700.00
50,000.00
50,000.00
150,000.00
150,000.00
0.00
0.00
0.00
0.00
0.00 S
146,000.00
0.00
0.00
0.00
0.00
S
S
S
40,834.46
0.00
0.00
0.00
0.00 S
50,000.00
26,000.00
70,000.00
3,099,739.78
3,099,740
0
0.00
0.00
S
21,342.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30,276.00
30,276.00
S
100,000.00
10,558.46
S
30,000.00
S
2,588,968.65
0.00
S
184,805.00
S
110,000.00
S
0.00 149,631.02
0.00
0.00
0.00 S
34,348.13
2,904,354.87
2,789,965
114,390.29
0.00
0.00
0.00
0.00
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
0.00
S
9451.06
661,726.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50,000.00
49,302.00
50,000.00
0.00
S
45,000.00
0.00
0.00
0.00
0.00
652,274.94
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S
50,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50,000.00
50,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50,000.00
0.00
0.00
0.00
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
0.00
329.02
S
S
S
S
S
S
90,100.00
440,000.00
185,591.67
200,000.00
23,118.00
135,000.00
S
162,055.00
S
75,240.00
S
30,000.00
S
S
S
34,371.00
10,000.00
10,985.00
S
5,000.00
S
S
S
S
56,010.00
50,162.68
57,173.00
44,130.23
S
80,000.00
S
130,000.00
S
S
0.00
0.00
0.00
0.00
0.00 S
664,249.80
0.00
0.00
639,150
20-230 Aridos
42-230 GOB.
SALDOS sisin
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S
69,149.80
S
S
S
S
160,000.00
60,000.00
80,000.00
80,000.00
20-230 Aridos
42-230 GOB.
SALDOS sisin
S
S
S
105,100.00
80,000.00
10,000.00
0.00
0.00
0.00
0.00
0.00 S
15,000.00
0.00
0.00
0.00
0.00
0.00
15,000.00
0.00
0.00
0.00
0.00
0.00
0.00 S
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 S
10,000.00
0.00
0.00
0.00
0.00
0.00
0.00 S
10,000.00
30,000.00
0.00
30,000.00
0.00
0.00
0.00
0.00
0.00
0.00 S
0.00
0.00
0.00
0.00
0.00 S
0.00
0.00
0.00
0.00
0.00
0.00 S
415,792.00
0.00
0.00
0.00
0.00
S
S
S
156,717.00
57,944.00
201,131.00
0.00
0.00
0.00
20-230 Aridos
0.00
42-230 GOB.
SALDOS sisin
0.00 S
737,926.50
0.00
0.00
0.00
0.00
0.00
42,000.00
0.00
0.00
0.00
0.00
S
S
S
S
0.00
0.00
0.00
0.00
20,000.00
325,500.00
50,000.00
250,000.00
45,426.50
0.00 S
820,828.43
0.00
0.00
S
820,828.43
0.00
0.00
0.00
63.00
0.00
0.00 S
63.00
S
S
40,834.46
149,631.02
687,619.04
38,599.90
185,577.12
313,770.66
121,032.52
192,738.14
28,486,932.36
26
20-230 Aridos
42-230 GOB.
SALDOS sisin
163200
RECURSOS
1 Participacin Popular
2 Recursos Propios
3 Hipc II (100 %)
4 Patentes Forestales
5 IDH
TOTAL RECURSOS
35,763,022.00
5,000,000.00
1,290,185.00
41,205.00
17,110,607.00
59,205,019.00
TECHO 2013
28,712,192.00 18,484,865.00
DIFERENCIA
10,227,327.00
5,000,000.00
5,000,000.00
0.00
1,686,217.00
1,805,031.00
-118,814.00
138,518.00
0.00
138,518.00
13,905,865.00 10,259,418.00
49,442,792.00
###
3,646,447.00
13,893,478.00
42,053,207.00
10,513,301.75
actual concejo
2,628,325.44
2063973.67
saldo
564,351.77
9,948,949.98
564,351.77
720000
6000
rafa
pedro
edy
guery
cuchallo
jaime
10
60000
12
720000