|
|
|
|
|
|
|
|
Municipio de
Mérida Yucatán |
|
|
|
|
|
|
Subdirección de
Contabilidad y Administración |
|
|
|
|
|
|
Desgloce de Egresos |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cuenta |
Nombre |
ENERO |
FEBRERO |
MARZO |
ABRIL |
MAYO |
TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1000 |
SERVICIOS PERSONALES |
$48,738,257.55 |
$50,977,166.73 |
$50,360,909.15 |
$54,576,168.88 |
$49,167,522.88 |
$253,820,025.19 |
|
|
|
|
|
|
|
|
1000.1100 |
REMUNERACION AL PERSONAL |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
1000.1100.1101 |
SUELDO BASE |
$14,069,522.03 |
14,187,361.96 |
14,183,938.92 |
15,695,004.56 |
14,359,816.83 |
$72,495,644.30 |
1000.1100.1102 |
SUELDO SUPERNUMERARIO |
$12,686,244.34 |
12,812,410.39 |
12,650,719.74 |
12,791,905.46 |
12,598,565.29 |
$63,539,845.22 |
1000.1100.1103 |
SUELDO EVENTUAL |
$693,532.01 |
779,763.59 |
795,620.53 |
802,333.59 |
526,915.27 |
$3,598,164.99 |
|
|
$27,449,298.38 |
$27,779,535.94 |
$27,630,279.19 |
$29,289,243.61 |
$27,485,297.39 |
$139,633,654.51 |
|
|
|
|
|
|
|
|
1000.1300 |
PRESTACIONES LABORALES OBLIGAT |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
1000.1300.1301 |
GRATIFICACION DE FIN DE AÑO |
$3,235,482.40 |
3,726,147.75 |
3,480,806.24 |
3,487,093.88 |
3,477,667.82 |
$17,407,198.09 |
1000.1300.1302 |
PRIMA VACACIONAL Y DOMINICAL |
$468,056.61 |
520,199.94 |
712,514.56 |
935,006.95 |
328,183.50 |
$2,963,961.56 |
1000.1300.1303 |
PRIMA QUINQUENAL POR AÑOS DE S |
$510,396.63 |
516,572.29 |
520,858.90 |
577,640.78 |
528,738.25 |
$2,654,206.85 |
|
|
$4,213,935.64 |
$4,762,919.98 |
$4,714,179.70 |
$4,999,741.61 |
$4,334,589.57 |
23,025,366.50 |
|
|
|
|
|
|
|
|
1000.1400 |
REMUNERACIONES ADICIONALES Y E |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
1000.1400.1401 |
COMPENSACION GARANTIZADA |
$1,035,338.60 |
1,024,876.81 |
1,040,396.55 |
1,062,023.48 |
1,011,921.33 |
$5,174,556.77 |
1000.1400.1405 |
COMISIONES EDILICIAS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
1000.1400.1406 |
COMPENSACION EXTRAORDINARIA |
$2,411,842.47 |
3,264,260.09 |
3,540,522.30 |
3,807,533.03 |
2,966,071.47 |
$15,990,229.36 |
1000.1400.1407 |
GASTOS DE EJECUCION |
$25,397.16 |
12,660.25 |
3,410.86 |
0.00 |
20,479.34 |
$61,947.61 |
1000.1400.1408 |
HONORARIOS POR NOTIFICACION |
$145,672.80 |
913.50 |
272,501.60 |
0.00 |
84,065.80 |
$503,153.70 |
|
|
$3,618,251.03 |
$4,302,710.65 |
$4,856,831.31 |
$4,869,556.51 |
$4,082,537.94 |
21,729,887.44 |
|
|
|
|
|
|
|
|
1000.1500 |
PAGOS POR CONCEPTO DE SEGURIDA |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
1000.1500.1501 |
CUOTAS DE SEGURIDAD SOCIAL |
$2,275,953.71 |
2,526,175.49 |
1,873,329.21 |
2,601,891.10 |
2,200,986.56 |
$11,478,336.07 |
1000.1500.1504 |
SERVICIOS MEDICOS DIVERSOS |
$905,432.37 |
1,325,926.40 |
1,065,711.58 |
1,392,884.90 |
907,259.61 |
$5,597,214.86 |
1000.1500.1507 |
APORTACION AL SIRJUM |
$1,495,868.55 |
1,506,719.73 |
1,507,869.99 |
1,628,626.95 |
1,503,343.86 |
$7,642,429.08 |
1000.1500.1509 |
APORTACION AL FONDO DE AHORRO |
$499,494.63 |
501,884.18 |
492,980.07 |
495,780.68 |
488,524.06 |
$2,478,663.62 |
|
|
$5,176,749.26 |
$5,860,705.80 |
$4,939,890.85 |
$6,119,183.63 |
$5,100,114.09 |
27,196,643.63 |
|
|
|
|
|
|
|
|
1000.1600 |
PAGO DE PRESTACIONES DE CARÁCT |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
1000.1600.1603 |
LIQUIDACIONES POR INDEMNIZACIO |
$62,655.55 |
266,932.89 |
126,609.45 |
172,048.55 |
77,392.65 |
$705,639.09 |
1000.1600.1604 |
INDEMNIZACION POR ACCIDENTE DE |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
1000.1600.1605 |
DESPENSAS |
$6,639,055.34 |
6,383,318.00 |
6,367,188.33 |
6,342,168.90 |
6,348,053.34 |
$32,079,783.91 |
1000.1600.1606 |
APOYOS PARA TRANSPORTE |
$430,196.70 |
428,677.03 |
428,527.78 |
505,607.59 |
431,669.82 |
$2,224,678.92 |
1000.1600.1607 |
OTRAS PRESTACIONES |
$0.00 |
0.00 |
15,556.72 |
1,016,224.54 |
107,314.82 |
$1,139,096.08 |
1000.1600.1610 |
APORTACIONES AL FONDO DE LA VI |
$1,147,715.65 |
1,157,365.53 |
1,156,523.82 |
1,237,678.89 |
1,165,245.26 |
$5,864,529.15 |
1000.1600.1616 |
APOYO PARA LA ADQUISICIÓN DE L |
$400.00 |
28,499.91 |
11,400.00 |
11,950.00 |
21,400.00 |
$73,649.91 |
1000.1600.1617 |
APOYOS DE BECAS A HIJOS DEL PE |
$0.00 |
0.00 |
108,000.00 |
0.00 |
0.00 |
$108,000.00 |
1000.1600.1618 |
APOYOS POR DEFUNCIÓN |
$0.00 |
6,501.00 |
5,922.00 |
12,765.05 |
13,908.00 |
$39,096.05 |
1000.1600.1619 |
SUBSIDIO PARA EL EMPLEO |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$8,280,023.24 |
$8,271,294.36 |
$8,219,728.10 |
$9,298,443.52 |
$8,164,983.89 |
42,234,473.11 |
|
|
|
|
|
|
|
|
2000 |
MATERIAL Y SUMINISTROS |
$818,852.89 |
$2,887,759.20 |
$5,781,838.30 |
$3,969,396.65 |
$3,971,921.28 |
$17,429,768.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2000.2100 |
MATERIALES Y ÚTILES DE
ADMINI |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2100.2101 |
MATERIAL DE OFICINA |
$9,225.91 |
68,485.75 |
549,208.87 |
144,666.60 |
444,872.12 |
$1,216,459.25 |
2000.2100.2102 |
MATERIAL DE LIMPIEZA |
$5,881.23 |
69,313.91 |
175,142.06 |
27,632.98 |
135,875.20 |
$413,845.38 |
2000.2100.2103 |
MATERIAL DIDÁCTICO |
$15,256.00 |
19,104.00 |
16,133.29 |
11,215.00 |
7,752.00 |
$69,460.29 |
2000.2100.2104 |
MATERIALES Y UTILES DE IMPRESI |
$4,795.48 |
116,517.29 |
734,563.49 |
416,617.46 |
263,449.67 |
$1,535,943.39 |
2000.2100.2105 |
MATERIAL DE FOTOGRAFIA Y FILMA |
$144.60 |
3,699.05 |
3,964.24 |
778.10 |
7,370.24 |
$15,956.23 |
|
|
$35,303.22 |
$277,120.00 |
$1,479,011.95 |
$600,910.14 |
$859,319.23 |
3,251,664.54 |
|
|
|
|
|
|
|
|
2000.2200 |
COMBUSTIBLES, LUBRICANTES Y AD |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2200.2201 |
COMBUSTIBLE |
$544,975.90 |
1,803,954.56 |
2,438,522.75 |
1,950,216.89 |
1,901,422.91 |
$8,639,093.01 |
2000.2200.2202 |
LUBRICANTES Y ADITIVOS |
$0.00 |
3,333.38 |
7,058.70 |
70,975.47 |
65,544.07 |
$146,911.62 |
2000.2200.2203 |
GAS L.P. |
$10,419.92 |
135,812.84 |
290,489.87 |
233,310.59 |
286,030.63 |
$956,063.85 |
|
|
$555,395.82 |
$1,943,100.78 |
$2,736,071.32 |
$2,254,502.95 |
$2,252,997.61 |
9,742,068.48 |
|
|
|
|
|
|
|
|
2000.2300 |
MATERIALES Y ARTÍCULOS DE CONS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2300.2301 |
MATERIALES DE CONSTRUCCION |
$2,558.25 |
10,272.71 |
8,483.47 |
2,439.48 |
5,495.03 |
$29,248.94 |
2000.2300.2302 |
ESTRUCTURAS Y MANUFACTURAS |
$6,557.92 |
16,195.28 |
51,902.59 |
22,470.66 |
65,548.62 |
$162,675.07 |
2000.2300.2303 |
MATERIALES ELÉCTRICOS Y ELECTR |
$8,863.77 |
30,247.64 |
26,152.32 |
13,202.15 |
16,353.30 |
$94,819.18 |
2000.2300.2304 |
PINTURAS Y ACCESORIOS |
$4,981.57 |
6,606.50 |
197,302.89 |
37,922.23 |
8,757.82 |
$255,571.01 |
2000.2300.2306 |
MATERIALES COMPLEMENTARIOS |
$2,237.11 |
3,372.10 |
12,154.45 |
16,876.76 |
4,434.98 |
$39,075.40 |
|
|
$25,198.62 |
$66,694.23 |
$295,995.72 |
$92,911.28 |
$100,589.75 |
581,389.60 |
|
|
|
|
|
|
|
|
2000.2400 |
PRODUCTOS QUÍMICOS, FARMACÉUTI |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2400.2401 |
SUSTANCIAS QUIMICAS |
$0.00 |
5,158.25 |
372.60 |
0.00 |
372.60 |
$5,903.45 |
2000.2400.2402 |
PLAGUICIDAS, ABONOS Y FERTILIZ |
$0.00 |
0.00 |
36.50 |
765.60 |
96.00 |
$898.10 |
2000.2400.2403 |
MEDICINAS, PRODUCTOS FARMACÉUT |
$412.91 |
605.91 |
23,640.93 |
64,520.24 |
43,891.45 |
$133,071.44 |
2000.2400.2405 |
MATERIALES, ACCESORIOS Y SUMIN |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$412.91 |
$5,764.16 |
$24,050.03 |
$65,285.84 |
$44,360.05 |
139,872.99 |
|
|
|
|
|
|
|
|
2000.2500 |
ALIMENTOS Y UTENSILIOS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2500.2501 |
ALIMENTOS DE PERSONAS |
$159,598.53 |
328,180.35 |
478,740.57 |
269,190.24 |
268,316.16 |
$1,504,025.85 |
2000.2500.2504 |
UTENSILIOS PARA EL SERVICIO DE |
$1,027.05 |
2,264.27 |
7,798.40 |
3,715.17 |
5,521.72 |
$20,326.61 |
|
|
$160,625.58 |
$330,444.62 |
$486,538.97 |
$272,905.41 |
$273,837.88 |
1,524,352.46 |
|
|
|
|
|
|
|
|
2000.2600 |
VESTUARIO DE TRABAJO Y DEPORTI |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2600.2601 |
VESTUARIO, UNIFORMES Y BLANCOS |
$0.00 |
7,225.80 |
69,868.25 |
20,778.99 |
86,753.89 |
$184,626.93 |
2000.2600.2602 |
PRENDAS DE PROTECCIÓN Y ACCESO |
$507.14 |
10,378.50 |
94,664.29 |
8,538.03 |
5,327.98 |
$119,415.94 |
2000.2600.2603 |
ARTICULOS DEPORTIVOS |
$150.52 |
0.00 |
22,972.65 |
0.00 |
19,550.00 |
$42,673.17 |
|
|
$657.66 |
$17,604.30 |
$187,505.19 |
$29,317.02 |
$111,631.87 |
346,716.04 |
|
|
|
|
|
|
|
|
2000.2700 |
MATERIALES EXPLOSIVOS Y DE SEG |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2700.2702 |
MATERIALES DE SEGURIDAD PUBLIC |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
0.00 |
|
|
|
|
|
|
|
|
2000.2800 |
REFACCIONES, ACCESORIOS Y HERR |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2800.2801 |
REFACCIONES Y ACCESORIOS PARA |
$24,644.83 |
29,377.97 |
258,307.68 |
408,540.78 |
77,469.50 |
$798,340.76 |
2000.2800.2802 |
REFACCIONES Y ACCESORIOS PARA |
$3,548.08 |
14,710.43 |
11,512.51 |
9,896.26 |
6,188.56 |
$45,855.84 |
2000.2800.2803 |
REFACCIONES Y ACCESORIOS PARA |
$5,570.22 |
95,477.21 |
187,364.70 |
116,712.35 |
123,673.36 |
$528,797.84 |
2000.2800.2804 |
REFACCIONES Y ACCESORIOS PARA |
$3,171.29 |
49,203.10 |
47,983.94 |
26,680.27 |
60,023.55 |
$187,062.15 |
2000.2800.2805 |
HERRAMIENTAS E INSTRUMENTOS ME |
$2,246.38 |
3,538.72 |
8,885.85 |
32,224.06 |
15,832.04 |
$62,727.05 |
|
|
$39,180.80 |
$192,307.43 |
$514,054.68 |
$594,053.72 |
$283,187.01 |
1,622,783.64 |
|
|
|
|
|
|
|
|
2000.2900 |
OTROS MATERIALES Y SUMINISTROS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
2000.2900.2901 |
NOMENCLATURA GENERAL |
$0.00 |
5,508.50 |
31,385.95 |
258.75 |
250.13 |
$37,403.33 |
2000.2900.2902 |
ENMARCADOS Y ORNAMENTOS |
$2,078.28 |
1,047.85 |
1,266.49 |
2,361.24 |
1,127.75 |
$7,881.61 |
2000.2900.2903 |
MATERIALES Y SUMINISTROS PARA |
$0.00 |
48,167.33 |
25,958.00 |
56,890.30 |
44,620.00 |
$175,635.63 |
|
|
$2,078.28 |
$54,723.68 |
$58,610.44 |
$59,510.29 |
$45,997.88 |
220,920.57 |
|
|
|
|
|
|
|
|
3000 |
SERVICIOS GENERALES |
$5,878,575.87 |
$8,561,375.61 |
$12,066,492.42 |
$11,929,848.99 |
$10,859,869.64 |
$49,296,162.53 |
|
|
|
|
|
|
|
|
3000.3100 |
SERVICIOS BASICOS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3100.3101 |
SERVICIO POSTAL Y PAQUETERIA |
$10,781.64 |
342,544.44 |
349,681.12 |
464,503.55 |
17,470.70 |
$1,184,981.45 |
3000.3100.3103 |
SERVICIO TELEFONICO Y TELEFAX |
$265,306.14 |
497,939.99 |
477,152.25 |
671,722.80 |
503,829.65 |
$2,415,950.83 |
3000.3100.3104 |
SERVICIO DE ENERGIA ELECTRICA |
$1,281,037.18 |
979,852.00 |
1,160,174.00 |
991,777.00 |
1,080,484.00 |
$5,493,324.18 |
3000.3100.3105 |
SERVICIO DE AGUA POTABLE |
$1,469.00 |
232,996.00 |
-2,834.00 |
201,793.00 |
1,571.00 |
$434,995.00 |
3000.3100.3106 |
SERVICIO DE ENLACES Y REDES |
$35,955.49 |
66,743.87 |
68,411.81 |
35,003.70 |
89,282.47 |
$295,397.34 |
|
|
$1,594,549.45 |
$2,120,076.30 |
$2,052,585.18 |
$2,364,800.05 |
$1,692,637.82 |
9,824,648.80 |
|
|
|
|
|
|
|
|
3000.3200 |
SERVICIOS DE ARRENDAMIENTO |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3200.3201 |
ARRENDAMIENTO DE EDIFICIOS Y L |
$557,434.25 |
869,616.20 |
808,999.35 |
766,533.98 |
843,918.83 |
$3,846,502.61 |
3000.3200.3202 |
ARRENDAMIENTO DE TERRENOS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3200.3203 |
ARRENDAMIENTO DE MAQUINARIA Y |
$2,494.12 |
0.00 |
631.76 |
287.50 |
328.00 |
$3,741.38 |
3000.3200.3204 |
ARRENDAMIENTO DE MOBILIARIO Y |
$157,028.13 |
260,076.61 |
190,636.42 |
122,749.79 |
154,889.93 |
$885,380.88 |
3000.3200.3205 |
ARRENDAMIENTO DE VEHÍCULOS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$716,956.50 |
$1,129,692.81 |
$1,000,267.53 |
$889,571.27 |
$999,136.76 |
4,735,624.87 |
|
|
|
|
|
|
|
|
3000.3300 |
SERVICIOS COMERCIAL Y BANCARIO |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3300.3301 |
ALMACENAJE, EMBALAJE Y ENVASE |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3300.3302 |
FLETES Y MANIOBRAS |
$0.00 |
0.00 |
5,807.50 |
21,850.00 |
0.00 |
$27,657.50 |
3000.3300.3303 |
LAVANDERIA, LIMPIEZA, HIGIENE |
$407,621.25 |
408,293.37 |
451,527.41 |
455,694.90 |
72,895.11 |
$1,796,032.04 |
3000.3300.3304 |
SERVICIO DE VIGILANCIA |
$746,665.96 |
770,241.09 |
779,805.20 |
756,535.38 |
153,824.42 |
$3,207,072.05 |
3000.3300.3306 |
OTROS IMPUESTOS Y DERECHOS |
$0.00 |
160,140.00 |
244,754.00 |
729,279.00 |
13,586.30 |
$1,147,759.30 |
3000.3300.3308 |
IMPRESIÓN DE FORMAS ADMINISTRA |
$33,746.56 |
22,083.45 |
164,925.53 |
28,277.45 |
41,490.85 |
$290,523.84 |
3000.3300.3349 |
SERVICIOS COMERCIALES COMPLEME |
$156,489.98 |
198,774.98 |
271,767.51 |
192,209.46 |
457,812.43 |
$1,277,054.36 |
3000.3300.3350 |
RESGUARDO DE VALORES |
$0.00 |
81,896.07 |
9,694.50 |
262,138.00 |
93,461.17 |
$447,189.74 |
3000.3300.3351 |
SEGUROS Y FIANZAS SOBRE BIENES |
$0.00 |
250,000.00 |
7,635.72 |
0.00 |
20,197.50 |
$277,833.22 |
3000.3300.3352 |
INTERESES, DESCUENTOS Y COMISI |
$483,934.68 |
84,767.15 |
301,202.51 |
107,160.80 |
106,710.39 |
$1,083,775.53 |
3000.3300.3353 |
DIFERENCIAS EN CAMBIOS |
$0.00 |
220.00 |
0.00 |
0.00 |
0.00 |
$220.00 |
|
|
$1,828,458.43 |
$1,976,416.11 |
$2,237,119.88 |
$2,553,144.99 |
$959,978.17 |
9,555,117.58 |
|
|
|
|
|
|
|
|
3000.3400 |
SERVICIOS DE MANTENIMIENTO, CO |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3400.3401 |
SERVICIOS DE MANTENIMIENTO, RE |
$45,783.90 |
59,006.18 |
106,639.61 |
69,643.33 |
116,477.18 |
$397,550.20 |
3000.3400.3402 |
MANTENIMIENTO Y CONSERVACION D |
$211,551.67 |
386,225.71 |
1,120,745.17 |
1,190,564.65 |
1,054,337.94 |
$3,963,425.14 |
3000.3400.3403 |
MANTENIMIENTO Y CONSERVACION D |
$2,495.55 |
51,173.77 |
108,317.44 |
89,581.16 |
179,243.66 |
$430,811.58 |
3000.3400.3404 |
MANTENIMIENTO Y CONSERVACIÓN D |
$236,240.13 |
650,590.87 |
1,809,310.17 |
2,075,067.07 |
1,527,201.09 |
$6,298,409.33 |
3000.3400.3406 |
MANTENIMIENTO Y CONSERVACIÓN D |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3400.3407 |
INSTALACIONES |
$155.25 |
32,884.49 |
49,364.05 |
70,947.11 |
55,095.88 |
$208,446.78 |
|
|
$496,226.50 |
$1,179,881.02 |
$3,194,376.44 |
$3,495,803.32 |
$2,932,355.75 |
11,298,643.03 |
|
|
|
|
|
|
|
|
3000.3500 |
SERVICIOS DE CAPACITACION, ASE |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3500.3501 |
ASESORIAS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3500.3502 |
ESTUDIOS E INVESTIGACION |
$0.00 |
291,921.75 |
137,199.60 |
38,527.30 |
262,584.10 |
$730,232.75 |
3000.3500.3503 |
CAPACITACION |
$6,951.44 |
61,378.55 |
269,477.21 |
85,810.78 |
68,109.44 |
$491,727.42 |
3000.3500.3504 |
HONORARIOS A TERCEROS |
$82,050.50 |
234,310.50 |
127,418.00 |
240,865.50 |
271,052.05 |
$955,696.55 |
3000.3500.3505 |
SERVICIOS DE INFORMATICA |
$0.00 |
0.00 |
0.00 |
23,388.06 |
120,010.00 |
$143,398.06 |
3000.3500.3506 |
SERVICIOS DE CALIDAD |
$2,847.93 |
100,176.09 |
169,257.50 |
172,646.93 |
126,665.81 |
$571,594.26 |
3000.3500.3507 |
CUOTAS A ORGANISMOS INTERNACIO |
$0.00 |
0.00 |
84,864.69 |
0.00 |
0.00 |
$84,864.69 |
3000.3500.3508 |
CUOTAS A ORGANISMOS NACIONALES |
$0.00 |
4,185.00 |
0.00 |
0.00 |
0.00 |
$4,185.00 |
|
|
$91,849.87 |
$691,971.89 |
$788,217.00 |
$561,238.57 |
$848,421.40 |
2,981,698.73 |
|
|
|
|
|
|
|
|
3000.3600 |
SERVICIO DE INFORMACIÓN Y DIFU |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3600.3601 |
GASTOS DE INFORMACIÓN |
$892,610.54 |
1,264,766.18 |
2,547,332.75 |
1,465,772.03 |
2,102,768.76 |
$8,273,250.26 |
3000.3600.3603 |
PUBLICACIONES OFICIALES |
$17,500.70 |
38,042.92 |
109,530.14 |
53,229.82 |
101,015.77 |
$319,319.35 |
|
|
$910,111.24 |
$1,302,809.10 |
$2,656,862.89 |
$1,519,001.85 |
$2,203,784.53 |
8,592,569.61 |
|
|
|
|
|
|
|
|
3000.3700 |
SERVICIOS DE TRASLADO E INSTAL |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3700.3701 |
PASAJES |
$15,963.97 |
38,419.16 |
59,693.38 |
92,789.97 |
41,642.71 |
$248,509.19 |
3000.3700.3702 |
GASTOS EN COMISIONES OFICIALES |
$20,401.07 |
44,691.64 |
41,941.13 |
27,468.24 |
23,344.20 |
$157,846.28 |
|
|
$36,365.04 |
$83,110.80 |
$101,634.51 |
$120,258.21 |
$64,986.91 |
406,355.47 |
|
|
|
|
|
|
|
|
3000.3800 |
SERVICIOS OFICIALES |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
3000.3800.3801 |
GASTOS DE CEREMONIA Y DE ORDEN |
$49,582.18 |
46,370.58 |
30,748.99 |
367,619.23 |
1,029,830.86 |
$1,524,151.84 |
3000.3800.3802 |
CONGRESO, CONVENCIONES Y FOROS |
$0.00 |
4,650.00 |
4,185.00 |
56,111.50 |
53,814.26 |
$118,760.76 |
3000.3800.3803 |
GASTOS MENORES |
$276.00 |
140.00 |
495.00 |
2,300.00 |
0.00 |
$3,211.00 |
3000.3800.3804 |
EVENTOS DE ORDEN SOCIAL |
$154,200.66 |
26,257.00 |
0.00 |
0.00 |
74,923.18 |
$255,380.84 |
|
|
$204,058.84 |
$77,417.58 |
$35,428.99 |
$426,030.73 |
$1,158,568.30 |
1,901,504.44 |
|
|
|
|
|
|
|
|
4000 |
AYUDAS, SUBSIDIOS, APORTACIONE |
$14,251,105.18 |
$16,233,566.20 |
$16,671,146.46 |
$20,016,307.78 |
$18,336,706.22 |
$85,508,831.84 |
|
|
|
|
|
|
|
|
4000.4100 |
BECAS, AYUDAS Y SUBSIDIOS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4100.4101 |
AYUDAS PARA GASTOS DE DEFUNCIO |
$0.00 |
0.00 |
7,705.00 |
83,842.50 |
22,332.00 |
$113,879.50 |
4000.4100.4102 |
BECAS |
$144,507.00 |
2,161,512.00 |
401,287.00 |
2,206,307.65 |
344,855.00 |
$5,258,468.65 |
4000.4100.4103 |
AYUDAS A PERSONAS DE ESCASOS R |
$1,811.22 |
59,271.28 |
127,866.25 |
180,929.66 |
109,382.01 |
$479,260.42 |
4000.4100.4104 |
APOYO A INSTITUCIONES SIN FINE |
$257,880.31 |
394,761.38 |
397,379.43 |
316,191.68 |
480,142.06 |
$1,846,354.86 |
4000.4100.4105 |
OTRAS AYUDAS Y SUBSIDIOS |
$5,115.07 |
58,863.53 |
63,873.00 |
82,151.05 |
155,795.13 |
$365,797.78 |
4000.4100.4107 |
SUBSIDIOS A EMPRESAS RECOLECTO |
$205,066.62 |
1,121,671.08 |
2,424,256.98 |
2,280,765.28 |
2,514,471.10 |
$8,546,231.06 |
4000.4100.4109 |
ESTIMULO A CONTRIBUYENTES |
$0.00 |
51.00 |
287.50 |
2,996.88 |
61,429.34 |
$64,764.72 |
4000.4100.4110 |
APOYO AL PLAN ESTRATEGICO |
$0.00 |
0.00 |
1,035,000.00 |
0.00 |
0.00 |
$1,035,000.00 |
|
|
$614,380.22 |
$3,796,130.27 |
$4,457,655.16 |
$5,153,184.70 |
$3,688,406.64 |
17,709,756.99 |
|
|
|
|
|
|
|
|
4000.4200 |
PROGRAMAS CULTURALES EN COLONI |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4200.4201 |
EVENTOS TRADICIONALES |
$104,902.74 |
403,735.95 |
544,478.08 |
896,853.56 |
812,396.17 |
$2,762,366.50 |
4000.4200.4202 |
PROMOCION Y DESARROLLO DE TALL |
$163,048.45 |
189,430.28 |
187,596.86 |
209,004.67 |
199,032.68 |
$948,112.94 |
4000.4200.4203 |
EVENTOS CULTURALES |
$6,751,397.91 |
2,967,285.30 |
1,017,310.07 |
1,303,100.53 |
768,829.16 |
$12,807,922.97 |
4000.4200.4204 |
CENTROS CULTURALES Y EXPOSICIO |
$215,979.49 |
1,011,255.17 |
560,638.41 |
586,105.51 |
546,671.78 |
$2,920,650.36 |
4000.4200.4205 |
APOYOS AL COMITÉ DEL CARNAVAL |
$0.00 |
0.00 |
0.00 |
199,475.80 |
246,100.00 |
$445,575.80 |
4000.4200.4206 |
APOYO AL PATRONATO DEL CENTRO |
|
|
0.00 |
1,041,664.00 |
416,667.00 |
$1,458,331.00 |
|
|
$7,235,328.59 |
$4,571,706.70 |
$2,310,023.42 |
$4,236,204.07 |
$2,989,696.79 |
21,342,959.57 |
|
|
|
|
|
|
|
|
4000.4300 |
PROGRAMA TURISTICOS Y PROMOCIÓ |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4300.4301 |
PROMOCIÓN TURÍSTICA |
$21,020.46 |
63,179.27 |
171,258.45 |
87,130.65 |
117,865.45 |
$460,454.28 |
4000.4300.4302 |
CAPACITACIÓN Y FOMENTO AL EMPL |
$6,564.09 |
15,013.49 |
22,290.40 |
30,323.75 |
43,651.33 |
$117,843.06 |
4000.4300.4303 |
PROGRAMAS DE FOMENTO ECONÓMICO |
$23,020.75 |
22,765.84 |
836,315.17 |
176,926.79 |
21,386.88 |
$1,080,415.43 |
4000.4300.4304 |
RELACIONES PÚBLICAS |
$13,621.52 |
54,276.29 |
62,312.05 |
138,381.18 |
17,848.75 |
$286,439.79 |
|
|
$64,226.82 |
$155,234.89 |
$1,092,176.07 |
$432,762.37 |
$200,752.41 |
1,945,152.56 |
|
|
|
|
|
|
|
|
4000.4400 |
PROGRAMAS DE EDUCACION EN COLO |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4400.4401 |
PROGRAMAS EDUCATIVOS |
$61,913.58 |
246,008.20 |
333,440.52 |
293,825.75 |
217,274.68 |
$1,152,462.73 |
4000.4400.4402 |
CENTROS EDUCATIVOS |
$23,921.45 |
116,812.53 |
142,610.84 |
51,306.35 |
87,424.23 |
$422,075.40 |
4000.4400.4403 |
PROGRAMA DE SERVICIO SOCIAL |
$59,515.00 |
72,511.70 |
71,863.57 |
61,169.00 |
53,263.68 |
$318,322.95 |
|
|
$145,350.03 |
$435,332.43 |
$547,914.93 |
$406,301.10 |
$357,962.59 |
1,892,861.08 |
|
|
|
|
|
|
|
|
4000.4500 |
PROGRAMAS DEPORTIVOS EN COLONI |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4500.4501 |
PROGRAMAS DEPORTIVOS |
$189,700.86 |
487,114.24 |
471,745.74 |
263,324.59 |
192,305.90 |
$1,604,191.33 |
4000.4500.4502 |
CENTROS DEPORTIVOS |
$3,450.00 |
185,050.46 |
1,156,401.79 |
414,600.85 |
337,167.02 |
$2,096,670.12 |
4000.4500.4503 |
APOYOS A LA COMISION DE BOX Y |
$2,503.23 |
2,999.23 |
14,175.26 |
2,503.23 |
3,197.23 |
$25,378.18 |
|
|
$195,654.09 |
$675,163.93 |
$1,642,322.79 |
$680,428.67 |
$532,670.15 |
3,726,239.63 |
|
|
|
|
|
|
|
$0.00 |
4000.4600 |
PROGRAMAS ASISTENCIALES Y TRAN |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4600.4601 |
CENTROS DE CAPACITACION |
$32,366.89 |
40,921.55 |
37,110.17 |
36,881.72 |
33,586.80 |
$180,867.13 |
4000.4600.4602 |
PROGRAMAS PARA APOYOS ASISTENC |
$1,464,339.93 |
897,441.68 |
672,423.13 |
888,508.98 |
929,482.98 |
$4,852,196.70 |
4000.4600.4603 |
ESTANCIAS INFANTILES |
$211,825.95 |
253,906.43 |
265,218.39 |
232,946.88 |
225,285.17 |
$1,189,182.82 |
4000.4600.4604 |
JUBILADOS |
$1,341,579.50 |
1,334,888.65 |
1,316,960.47 |
1,397,297.19 |
1,345,736.94 |
$6,736,462.75 |
4000.4600.4605 |
PENSIONADOS |
$1,525,518.00 |
1,549,728.50 |
1,565,854.98 |
1,621,389.22 |
1,534,615.89 |
$7,797,106.59 |
4000.4600.4606 |
APOYOS A EMPRESAS PARAMUNICIPA |
$0.00 |
25,000.00 |
0.00 |
2,181,830.16 |
1,736,880.97 |
$3,943,711.13 |
4000.4600.4607 |
FORTALECIMIENTO DE LOS PROGRAM |
$717,956.40 |
865,338.79 |
878,770.78 |
889,402.52 |
933,957.60 |
$4,285,426.09 |
4000.4600.4608 |
APORTACIÓN PROGRAMAS FEDERALES |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4600.4609 |
CIAVI |
$94,541.68 |
123,337.21 |
152,059.81 |
192,672.86 |
139,957.17 |
$702,568.73 |
4000.4600.4610 |
TRANSFERENCIAS PARA ORGANISMOS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$5,388,128.35 |
$5,090,562.81 |
$4,888,397.73 |
$7,440,929.53 |
$6,879,503.52 |
29,687,521.94 |
|
|
|
|
|
|
|
|
4000.4700 |
PROGRAMAS DE SALUD EN COLONIAS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4700.4701 |
ATENCION MEDICA A LA POBLACION |
$113,833.38 |
388,056.88 |
536,585.18 |
576,573.52 |
768,140.18 |
$2,383,189.14 |
4000.4700.4702 |
PROGRAMAS DE SALUD |
$175,062.41 |
425,339.54 |
387,182.57 |
433,322.71 |
902,145.56 |
$2,323,052.79 |
|
|
$288,895.79 |
$813,396.42 |
$923,767.75 |
$1,009,896.23 |
$1,670,285.74 |
4,706,241.93 |
|
|
|
|
|
|
|
|
4000.4800 |
OTROS PROGRAMAS EN COLONIAS Y |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4800.4801 |
PARTICIPACIÓN CIUDADANA |
$38,375.45 |
411,704.48 |
421,517.03 |
187,525.32 |
261,585.35 |
$1,320,707.63 |
4000.4800.4803 |
CONSTRUCCION Y REMODELACION DE |
$35,880.00 |
35,880.00 |
36,657.40 |
40,850.88 |
400,881.26 |
$550,149.54 |
4000.4800.4804 |
AYUNTATEL |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$74,255.45 |
$447,584.48 |
$458,174.43 |
$228,376.20 |
$662,466.61 |
1,870,857.17 |
|
|
|
|
|
|
|
|
4000.4900 |
SISTEMA DE INFORMACION GEOGRAF |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
4000.4900.4901 |
SISTEMAS DE INFORMACION GEOGRA |
$244,885.84 |
248,454.27 |
350,714.18 |
428,224.91 |
1,354,961.77 |
$2,627,240.97 |
|
|
$244,885.84 |
$248,454.27 |
$350,714.18 |
$428,224.91 |
$1,354,961.77 |
2,627,240.97 |
|
|
|
|
|
|
|
|
5000 |
BIENES MUEBLES E INMUEBLES |
$8,008.15 |
$588,295.33 |
$203,845.49 |
$794,519.61 |
$5,676,454.69 |
$7,271,123.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5000.5100 |
MAQUINARIA Y EQUIPO DE TRABAJO |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
5000.5100.5102 |
MAQUINARIA Y EQUIPO ELECTRICO |
$0.00 |
322,966.55 |
20,700.00 |
77,510.00 |
22,225.00 |
$443,401.55 |
5000.5100.5103 |
EQUIPO MEDICO Y DE DISCAPACIDA |
|
0.00 |
42,500.00 |
6,615.95 |
0.00 |
$49,115.95 |
5000.5100.5105 |
EQUIPO DE TRABAJO |
|
0.00 |
1,552.50 |
30,348.50 |
0.00 |
$31,901.00 |
|
|
$0.00 |
$322,966.55 |
$64,752.50 |
$114,474.45 |
$22,225.00 |
524,418.50 |
|
|
|
|
|
|
|
|
5000.5200 |
MOBILIARIO Y EQUIPO DE ADMINIS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
5000.5200.5201 |
MOBILIARIO DE OFICINA |
$0.00 |
1,999.00 |
998.00 |
2,553.00 |
17,334.65 |
$22,884.65 |
5000.5200.5202 |
EQUIPO DE ADMINISTRACION |
$1,900.00 |
19,261.82 |
23,876.97 |
14,512.47 |
75,116.58 |
$134,667.84 |
5000.5200.5203 |
EQUIPO DE COMPUTO Y PERIFERICO |
$0.00 |
213,406.97 |
78,867.58 |
182,073.05 |
67,211.70 |
$541,559.30 |
5000.5200.5204 |
EQUIPO Y APARATOS DE COMUNICAC |
$0.00 |
27,665.99 |
17,962.44 |
16,999.92 |
61,162.97 |
$123,791.32 |
5000.5200.5205 |
EQUIPO DE SONIDO, FOTOGRAFICO |
$5,108.15 |
2,995.00 |
0.00 |
0.00 |
1,436,025.08 |
$1,444,128.23 |
5000.5200.5206 |
EQUIPO EDUCACIONAL Y RECREATIV |
|
0.00 |
0.00 |
2,436.72 |
4,416.72 |
$6,853.44 |
5000.5200.5207 |
BIENES ARTISTICOS Y CULTURALES |
$1,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$1,000.00 |
|
|
$8,008.15 |
$265,328.78 |
$121,704.99 |
$218,575.16 |
$1,661,267.70 |
2,274,884.78 |
|
|
|
|
|
|
|
|
5000.5300 |
VEHICULOS Y EQUIPO TERRESTRE |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
5000.5300.5301 |
VEHICULOS DE TRABAJO |
$0.00 |
0.00 |
0.00 |
461,470.00 |
3,992,961.99 |
$4,454,431.99 |
|
|
$0.00 |
$0.00 |
$0.00 |
$461,470.00 |
$3,992,961.99 |
4,454,431.99 |
|
|
|
|
|
|
|
$0.00 |
5000.5400 |
HERRAMIENTAS, REFACCIONES Y AC |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
5000.5400.5405 |
HERRAMIENTAS Y EQUIPO MAYORES |
$0.00 |
0.00 |
17,388.00 |
0.00 |
0.00 |
$17,388.00 |
|
|
$0.00 |
$0.00 |
$17,388.00 |
$0.00 |
$0.00 |
17,388.00 |
|
|
|
|
|
|
|
|
5000.5500 |
|
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
5000.5500.5501 |
EQUIPO DE DEFENSA PUBLICA |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
|
|
|
|
|
|
|
|
6000 |
OBRAS Y SERVICIOS PUBLICOS |
$10,532,988.70 |
$30,936,717.12 |
$32,042,643.73 |
$40,337,964.34 |
$44,594,817.84 |
$158,445,131.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6000.6100 |
CALLES Y VIALIDADES |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6100.6103 |
BARRIDO Y LIMPIEZA |
$113,921.05 |
498,243.13 |
580,356.90 |
1,469,002.74 |
1,346,595.27 |
$4,008,119.09 |
6000.6100.6104 |
CONSTRUCCION DE CALLES |
$0.00 |
698,466.16 |
1,159,533.35 |
2,593,492.55 |
3,814,945.74 |
$8,266,437.80 |
6000.6100.6105 |
BACHEO DE CALLES |
$0.00 |
48,212.49 |
3,136.63 |
120,410.75 |
178,602.02 |
$350,361.89 |
6000.6100.6106 |
CONSTRUCCION DE POZOS Y ZANJAS |
$0.00 |
892,843.85 |
740,057.06 |
1,068,954.33 |
1,393,662.78 |
$4,095,518.02 |
6000.6100.6108 |
NOMENCLATURA URBANA |
$0.00 |
48,941.27 |
214,495.77 |
59,421.66 |
20,090.50 |
$342,949.20 |
6000.6100.6109 |
REPAVIMENTACION DE CALLES |
$0.00 |
580,940.11 |
419,403.83 |
1,262,586.86 |
5,998,605.56 |
$8,261,536.36 |
6000.6100.6110 |
BANQUETAS Y GUARNICIONES |
$0.00 |
2,957,452.16 |
2,249,659.73 |
973,972.27 |
3,277,785.49 |
$9,458,869.65 |
6000.6100.6111 |
CONSTRUCCION DE MONUMENTOS CIV |
$0.00 |
0.00 |
0.00 |
125,457.41 |
0.00 |
$125,457.41 |
6000.6100.6112 |
ADECUACION DE VIALIDADES |
$0.00 |
0.00 |
64,178.86 |
1,323,605.74 |
22,164.88 |
$1,409,949.48 |
6000.6100.6113 |
APORTACIÓN PROGRAMAS FEDERALES |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$113,921.05 |
$5,725,099.17 |
$5,430,822.13 |
$8,996,904.31 |
$16,052,452.24 |
36,319,198.90 |
|
|
|
|
|
|
|
|
6000.6200 |
ALUMBRADO PUBLICO |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6200.6202 |
HABILITACION Y MANTENIMIENTO D |
$0.00 |
424,657.22 |
253,647.87 |
3,668,129.76 |
4,306,786.06 |
$8,653,220.91 |
6000.6200.6203 |
FIESTAS PATRIAS Y NAVIDEÑAS |
$0.00 |
0.00 |
|
0.00 |
|
$0.00 |
6000.6200.6204 |
SERVICIO DEL ALUMBRADO PUBLICO |
$8,883,627.00 |
8,812,942.00 |
8,393,038.00 |
8,587,653.00 |
8,560,387.00 |
$43,237,647.00 |
|
|
$8,883,627.00 |
$9,237,599.22 |
$8,646,685.87 |
$12,255,782.76 |
$12,867,173.06 |
51,890,867.91 |
|
|
|
|
|
|
|
|
6000.6300 |
CONSTRUCCION Y MANTENIMIENTO D |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6300.6301 |
MANTENIMIENTO DE MERCADOS |
$1,953.36 |
69,412.85 |
196,483.63 |
625,738.42 |
591,307.85 |
$1,484,896.11 |
6000.6300.6302 |
CONSTRUCCION Y REMODELACION DE |
$0.00 |
16,850.19 |
0.00 |
324,987.70 |
9,554.68 |
$351,392.57 |
|
|
$1,953.36 |
$86,263.04 |
$196,483.63 |
$950,726.12 |
$600,862.53 |
1,836,288.68 |
|
|
|
|
|
|
|
|
6000.6400 |
PARQUES Y JARDINES |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6400.6401 |
REMODELACION DE
PARQUES RECRE |
$0.00 |
168,789.06 |
1,828,523.34 |
1,127,887.23 |
990,446.71 |
$4,115,646.34 |
6000.6400.6402 |
CONSTRUCC. DE
AVENIDAS, GLORI |
$472,232.49 |
240,119.38 |
124,200.00 |
0.00 |
0.00 |
$836,551.87 |
6000.6400.6403 |
CENTROS DE RECREACION Y ENTRET |
$0.00 |
129,690.96 |
1,025,594.54 |
805,504.54 |
868,126.28 |
$2,828,916.32 |
6000.6400.6404 |
MANTENIMIENTO Y CONSERVACION D |
$948,822.83 |
3,182,393.08 |
2,552,161.29 |
5,666,959.76 |
3,204,755.82 |
$15,555,092.78 |
6000.6400.6408 |
CONSTRUCCIÓN DE PARQUES RECREA |
$0.00 |
6,438,069.49 |
912,889.42 |
49,007.08 |
909,686.50 |
$8,309,652.49 |
|
|
$1,421,055.32 |
$10,159,061.97 |
$6,443,368.59 |
$7,649,358.61 |
$5,973,015.31 |
31,645,859.80 |
|
|
|
|
|
|
|
|
6000.6500 |
CAMPOS DEPORTIVOS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6500.6501 |
CONSTRUCCION DE CANCHAS Y CAMP |
|
|
|
|
0.00 |
$0.00 |
6000.6500.6502 |
MANTENIMIENTO Y CONSERVACION D |
$0.00 |
349,568.44 |
106,297.41 |
476,893.73 |
2,031,070.76 |
$2,963,830.34 |
|
|
$0.00 |
$349,568.44 |
$106,297.41 |
$476,893.73 |
$2,031,070.76 |
2,963,830.34 |
|
|
|
|
|
|
|
|
6000.6600 |
REVITALIZACIONES GENERALES |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6600.6602 |
CONSTRUCCIÓN EN CEMENTERIOS Y |
$0.00 |
561,582.99 |
0.00 |
505,148.05 |
218,867.58 |
$1,285,598.62 |
6000.6600.6603 |
MANTENIMIENTO DE CEMENTERIOS Y |
$0.00 |
19,026.72 |
22,529.88 |
39,002.03 |
18,125.34 |
$98,683.97 |
|
|
$0.00 |
$580,609.71 |
$22,529.88 |
$544,150.08 |
$236,992.92 |
1,384,282.59 |
|
|
|
|
|
|
|
|
6000.6700 |
CENTRO HISTORICO Y EDIFICIOS P |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6700.6701 |
CONSTRUCCION Y REMODELACIÓN DE |
$0.00 |
603,490.94 |
452,362.49 |
178,726.62 |
373,561.22 |
$1,608,141.27 |
6000.6700.6702 |
ESCUELAS Y CENTROS ASISTENCIAL |
$103,763.97 |
1,609,253.59 |
2,905,164.16 |
2,590,004.50 |
2,946,779.07 |
$10,154,965.29 |
6000.6700.6703 |
MANTENIMIENTO Y CONSERVACION D |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$103,763.97 |
$2,212,744.53 |
$3,357,526.65 |
$2,768,731.12 |
$3,320,340.29 |
11,763,106.56 |
|
|
|
|
|
|
|
|
6000.6800 |
ECOLOGIA Y MEDIO AMBIENTE |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6800.6801 |
PLANTA DE COMPOSTA |
$0.00 |
2,438.89 |
6,979.33 |
1,437.50 |
40,014.33 |
$50,870.05 |
6000.6800.6802 |
RESERVA ECOLOGICA CUXTAL |
$0.00 |
19,731.33 |
46,571.87 |
8,981.09 |
8,978.00 |
$84,262.29 |
6000.6800.6803 |
SERVICIOS DE DISPOSICION FINAL |
$0.00 |
299,586.47 |
6,307,130.99 |
4,551,331.72 |
2,436,823.19 |
$13,594,872.37 |
|
|
$0.00 |
$321,756.69 |
$6,360,682.19 |
$4,561,750.31 |
$2,485,815.52 |
13,730,004.71 |
|
|
|
|
|
|
|
|
6000.6900 |
AGUA POTABLE Y ELECTRIFICACION |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
6000.6900.6901 |
CONSTRUCCION DE SISTEMAS Y RED |
$0.00 |
0.00 |
15,396.46 |
174,639.41 |
197,257.66 |
$387,293.53 |
6000.6900.6902 |
MANTEMIENTO Y CONSERVACION DE |
$8,668.00 |
330,700.27 |
193,873.60 |
1,595,233.53 |
231,323.57 |
$2,359,798.97 |
6000.6900.6903 |
ELECTRIFICACION |
$0.00 |
1,933,314.08 |
1,268,977.32 |
363,794.36 |
598,513.98 |
$4,164,599.74 |
|
|
$8,668.00 |
$2,264,014.35 |
$1,478,247.38 |
$2,133,667.30 |
$1,027,095.21 |
6,911,692.24 |
|
|
|
|
|
|
|
|
7000 |
INVERSION FINANCIERA Y OTRAS E |
$577.00 |
$30,549.50 |
$82,365.83 |
$8,222.50 |
$5,300.00 |
$127,014.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7000.7100 |
EROGACIONES DIVERSAS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
7000.7100.7101 |
REINTEGROS POR COBROS INDEBIDO |
$577.00 |
28,100.00 |
82,365.83 |
747.50 |
5,300.00 |
$117,090.33 |
7000.7100.7102 |
INDEMINIZACIONES A DAÑOS A TER |
$0.00 |
2,449.50 |
0.00 |
7,475.00 |
0.00 |
$9,924.50 |
7000.7100.7103 |
CUENTAS INCOBRABLES |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$577.00 |
$30,549.50 |
$82,365.83 |
$8,222.50 |
$5,300.00 |
127,014.83 |
|
|
|
|
|
|
|
|
7000.7200 |
CONTINGENCIAS |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
7000.7200.7201 |
FONDO DE CONTINGENCIA MUNICIPA |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
|
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
0.00 |
|
|
|
|
|
|
|
|
9000 |
DEUDA PUBLICA |
$10,933,757.18 |
$10,784,929.11 |
$10,502,161.05 |
$10,503,863.42 |
$10,251,038.85 |
$52,975,749.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9000.9100 |
AMORTIZACIÓN DE LA DEUDA PUBLI |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
9000.9100.9101 |
AMORTIZACIÓN DE CAPITAL |
$9,220,309.75 |
9,188,888.33 |
9,252,224.75 |
9,220,309.74 |
9,220,309.75 |
$46,102,042.32 |
|
|
$9,220,309.75 |
$9,188,888.33 |
$9,252,224.75 |
$9,220,309.74 |
$9,220,309.75 |
46,102,042.32 |
|
|
|
|
|
|
|
|
9000.9200 |
INTERESES DE LA DEUDA PUBLICA |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
9000.9200.9201 |
SERVICIOS DE LA DEUDA PÚBLICA. |
$1,690,447.43 |
1,573,040.78 |
1,249,936.30 |
1,237,553.68 |
1,007,729.10 |
$6,758,707.29 |
|
|
$1,690,447.43 |
$1,573,040.78 |
$1,249,936.30 |
$1,237,553.68 |
$1,007,729.10 |
6,758,707.29 |
|
|
|
|
|
|
|
|
9000.9400 |
GASTOS DE LA DEUDA PÚBLICA |
$0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
$0.00 |
9000.9400.9401 |
GASTO DE LA DEUDA PÚBLICA |
$23,000.00 |
23,000.00 |
0.00 |
46,000.00 |
23,000.00 |
$115,000.00 |
|
|
$23,000.00 |
$23,000.00 |
$0.00 |
$46,000.00 |
$23,000.00 |
115,000.00 |
|
|
|
|
|
|
|
|
TOTALES |
|
$91,162,122.52 |
$121,000,358.80 |
$127,711,402.43 |
$142,136,292.17 |
$142,863,631.40 |
$624,873,807.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|