Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Coordinador:
Econ. Fernando Paredes Nuez.
Especialista Parlamentario
Equipo Tcnico:
Econ. Ernesto Lpez Marino.
Econ. Wilfredo Chino Villegas
SETIEMBRE 2014
CONTIENE
ANALISIS NUMERICO DEL PROYECTO DE PRESUPUESTO DEL SECTOR PBLICO 2015
- Anlisis numrico del proyecto de presupuesto 2015
- Fuentes de financiamiento del proyecto de presupuesto 2015.
- Destino del gasto pblico proyecto 2015
- Asignacin presupuestal departamental por niveles de gobierno
ANALISIS NUMERICO COMPARATIVO DEL PROYECTO DE PRESUPUESTO DEL SECTOR
PBLICO 2015 vs 2014.
I.
Evolucin histrica del presupuesto.
II.
Anlisis comparativo del presupuesto 2015 vs 2014.
- Estructura del Presupuesto Publico 2015 vs 2014
- Fuentes del Financiamiento del presupuesto pblico 2015 vs 2014
- Concepto y estructura de la fuente de financiamiento Recursos Ordinarios
2015 vs 2014.
- Estructura del gasto publico 2015 vs 2014.
- Gasto por categoras presupuestarias y Reserva de Contingencia 2015 vs
2014.
- Asignacin de recursos por niveles de gobierno 2015 vs 2014.
- Asignacin de recurso por Funciones 2015 vs 2014.
- Distribucin geogrfica del Gasto de Capital 2015 vs 2014.
- Asignacin del presupuesto por sectores del gobierno nacional 2015 vs 2014.
- Asignaciones del presupuesto a las universidades pblica 2015 vs 2014.
- Transferencia de recursos determinados (data histrica).
I.
ANEXOS
- Presupuesto de los Pliegos del Gobierno Nacional 2015 vs. 2014.
- Presupuesto de las Universidades Pblica 2015 vs 2014.
- Presupuesto de los Gobiernos Regionales 2015 vs 2014
Grafica 01
Cuadro 02
Cuadro 03
Cuadro 05
Cuadro 07
III.
10
11
12
13
14
ASIGNACION DEL PRESUPUESTO POR SECTORES DEL GOBIERNO NACIONAL 2015 vs 2014
15
16
Conceptos
2000
2005
2006
1 399
2 032
2 389
2 806
Canon y Sobrecanon
462
1 908
3 035
407
55
0
0
0
0
0
0
159
576
888
113
29
1
302
63
209
215
711
1 746
128
50
7
394
119
386
239
Foncomun
Total
2007
2008
2009
2010
2011
2012
2013
3 263
3 015
3 284
3 760
4 141
4 479
6 700
6 404
5 072
5 367
7 152
9 121
8 051
732
5 157
153
47
7
604
127
499
271
1 015
4 436
146
70
5
732
176
512
326
586
3 515
135
63
0
773
185
325
264
750
3 185
150
57
4
1 222
313
597
334
980
4 254
131
32
0
1 756
482
864
375
1 375
5 170
90
157
2
2 328
428
521
399
1 393
3 897
212
128
0
2 422
499
502
425
2 020 4 427 6 168 10 403 10 681 8 859 9 895 12 633 14 609 13 954
17
18
ANEXOS
19
PIA 2015
PIA 2014
Variacion
Absoluta
130.621.290.973
118.934.253.913
11.687.037.060
95.387.154.088
83.195.553.964
12.191.600.124
1.789.722.913
1.632.957.028
156.765.885
162.675.026
188.885.879
-26.210.853
135.185.697
114.109.757
21.075.940
11.501.000
12.000.000
-499.000
72.997.026
65.062.986
7.934.040
64.962.021
64.529.997
432.024
39.927.897
33.412.100
6.515.797
252.642.952
228.312.435
24.330.517
14.395.000
14.603.000
-208.000
18.428.000
18.926.106
-498.106
96.000.000
79.000.000
17.000.000
328.446.286
320.561.461
7.884.825
26.981.702
26.126.908
854.794
66.512.505
42.944.300
23.568.205
87.108.088
76.427.000
10.681.088
20.785.000
20.020.142
764.858
10.609.520
8.657.207
1.952.313
67.120.000
68.931.000
-1.811.000
85.206.351
55.608.750
29.597.601
74.403.000
56.808.000
17.595.000
153.835.842
138.030.000
15.805.842
383.781.027
317.790.940
65.990.087
003: M. DE CULTURA
345.459.236
271.917.621
73.541.615
11.852.000
13.772.139
-1.920.139
26.469.791
32.101.180
-5.631.389
1.710.843.221
1.561.556.599
149.286.622
1.694.507.774
1.548.685.331
145.822.443
16.335.447
12.871.268
3.464.179
534.628.342
380.017.415
154.610.927
191.215.603
163.684.250
27.531.353
20
65.286.888
48.408.914
16.877.974
154.533.160
61.010.160
93.523.000
16.700.000
16.700.000
29.907.323
25.895.834
4.011.489
26.016.981
28.203.467
-2.186.486
50.968.387
52.814.790
-1.846.403
1.702.796.432
1.574.321.829
128.474.603
006: M. DE JUSTICIA
512.235.723
491.158.579
21.077.144
657.560.709
589.429.106
68.131.603
533.000.000
493.734.144
39.265.856
8.213.612.376
6.953.112.916
1.260.499.460
8.044.474.166
6.810.230.996
1.234.243.170
69.099.914
84.692.753
-15.592.839
28.631.822
24.504.971
4.126.851
71.406.474
33.684.196
37.722.278
581.080.666
572.592.463
8.488.203
570.762.666
563.274.463
7.488.203
10.318.000
9.318.000
1.000.000
26.547.667.220
23.711.467.763
2.836.199.457
18.054.552.304
15.602.041.446
2.452.510.858
227.745.578
433.353.041
-205.607.463
2.243.000.000
2.114.158.609
128.841.391
55.689.739
49.123.592
6.566.147
58.353.250
55.093.303
3.259.947
5.908.326.349
5.457.697.772
450.628.577
13.446.046.456
9.938.708.354
3.507.338.102
010: M. DE EDUCACION
9.658.620.087
6.261.490.413
3.397.129.674
24.368.372
21.018.623
3.349.749
55.449.400
46.498.609
8.950.791
194.435.887
181.215.949
13.219.938
447.391.382
413.466.261
33.925.121
187.202.374
191.376.197
-4.173.823
153.784.583
148.887.434
4.897.149
210.926.577
202.174.210
8.752.367
246.189.228
233.813.695
12.375.533
132.308.135
119.294.977
13.013.158
73.103.115
81.561.377
-8.458.262
95.643.028
100.062.392
-4.419.364
113.396.932
101.825.271
11.571.661
73.552.648
73.794.455
-241.807
21
167.008.471
154.742.216
12.266.255
140.102.800
125.105.459
14.997.341
69.729.597
71.732.934
-2.003.337
145.904.455
137.159.726
8.744.729
180.270.304
173.131.079
7.139.225
64.308.435
64.893.164
-584.729
50.637.996
47.128.014
3.509.982
59.042.011
68.528.409
-9.486.398
93.917.309
79.158.552
14.758.757
79.963.057
86.367.810
-6.404.753
87.249.689
80.450.607
6.799.082
63.479.502
61.219.750
2.259.752
53.867.453
65.915.930
-12.048.477
65.206.506
59.740.701
5.465.805
43.269.056
45.549.671
-2.280.615
59.089.457
57.514.073
1.575.384
36.076.094
47.962.794
-11.886.700
37.999.678
43.287.121
-5.287.443
31.779.753
28.812.926
2.966.827
25.689.320
30.180.704
-4.491.384
17.504.040
-17.504.040
33.637.744
36.041.392
-2.403.648
14.884.934
15.340.551
-455.617
13.544.236
13.763.496
-219.260
21.197.215
16.034.502
5.162.713
18.811.393
23.412.683
-4.601.290
20.172.997
28.349.635
-8.176.638
18.322.775
13.683.895
4.638.880
25.028.899
23.481.863
1.547.036
12.816.385
14.041.821
-1.225.436
13.245.951
14.275.087
-1.029.136
3.967.250
4.493.880
-526.630
16.506.421
13.224.006
3.282.415
4.223.250
4.223.250
8.724.315
8.724.315
8.317.303.282
6.319.703.364
1.997.599.918
011: M. DE SALUD
3.750.124.131
4.571.948.599
-821.824.468
137.111.500
132.357.234
4.754.266
47.500.729
25.691.899
21.808.830
1.705.312.645
1.392.323.301
312.989.344
286.425.589
197.382.331
89.043.258
2.390.828.688
2.390.828.688
285.919.068
278.911.828
7.007.240
208.173.068
218.911.828
-10.738.760
77.746.000
60.000.000
17.746.000
22
FISCALIZACION LABORAL
Sector 13: AGRICULTURA
1.953.400.015
1.581.379.826
372.020.189
1.347.018.931
1.164.666.476
182.352.455
188.498.514
180.121.000
8.377.514
193.055.080
60.006.678
133.048.402
167.488.677
176.585.672
-9.096.995
57.338.813
57.338.813
593.704.230
574.522.630
19.181.600
502.961.230
485.291.630
17.669.600
27.743.000
27.731.000
12.000
63.000.000
61.500.000
1.500.000
451.029.185
357.341.350
93.687.835
451.029.185
357.341.350
93.687.835
56.802.000
49.952.000
6.850.000
56.802.000
49.952.000
6.850.000
25.153.997
22.646.600
2.507.397
25.153.997
22.646.600
2.507.397
1.331.958.217
1.188.535.197
143.423.020
1.331.958.217
1.188.535.197
143.423.020
28.737.000
28.724.000
13.000
28.737.000
28.724.000
13.000
7.106.464.786
6.847.872.429
258.592.357
026: M. DE DEFENSA
7.060.186.383
6.842.256.429
217.929.954
8.597.709
5.616.000
2.981.709
3.525.000
3.525.000
17.077.847
13.583.000
3.494.847
17.077.847
13.583.000
3.494.847
490.408.700
496.270.114
-5.861.414
490.408.700
496.270.114
-5.861.414
48.379.076
120.842.357
-72.463.281
48.379.076
120.842.357
-72.463.281
148.745.896
334.707.058
-185.961.162
148.745.896
334.707.058
-185.961.162
218.899.541
214.419.396
4.480.145
218.899.541
214.419.396
4.480.145
499.383.213
431.277.289
68.105.924
196.923.400
245.009.000
-48.085.600
283.168.484
166.833.379
116.335.105
19.291.329
19.434.910
-143.581
8.727.583.782
8.962.768.251
-235.184.469
8.677.920.993
8.906.015.214
-228.094.221
39.827.000
32.295.000
7.532.000
23
MERCANCIAS-SUTRAN
214: AUTORIDAD PORTUARIA NACIONAL
Sector 37: VIVIENDA CONSTRUCCION Y
SANEAMIENTO
037: MINISTERIO DE VIVIENDA, CONSTRUCCION Y
SANEAMIENTO
056: SUPERINTENDENCIA NACIONAL DE BIENES
ESTATALES
205: SERVICIO NACIONAL DE CAPACITACION
PARA LA INDUSTRIA DE LA CONSTRUCCION
207: ORGANISMO TECNICO DE LA
ADMINISTRACION DE LOS SERVICIOS DE
SANEAMIENTO
211: COMISION DE FORMALIZACION DE LA
PROPIEDAD INFORMAL
9.835.789
24.458.037
-14.622.248
4.937.846.602
4.560.304.970
377.541.632
4.740.274.088
4.368.652.708
371.621.380
16.248.740
15.438.800
809.940
100.627.024
96.491.462
4.135.562
1.000.000
1.000.000
79.696.750
79.722.000
-25.250
491.101.272
343.414.073
147.687.199
259.746.898
144.666.322
115.080.576
89.231.301
78.185.898
11.045.403
89.995.021
86.482.853
3.512.168
52.128.052
34.079.000
18.049.052
359.089.420
326.883.412
32.206.008
346.664.420
315.523.000
31.141.420
12.425.000
11.360.412
1.064.588
4.422.144.000
3.498.969.513
923.174.487
24
130.621.290.973
118.934.253.913
11.687.037.060
19.423.143.802
PIA 2015
18.795.075.027
PIA 2014
628.068.775
Var. Abs
1.370.398.392
1.133.290.853
237.107.539
701.906.385
650.758.799
51.147.586
802.765.540
756.502.794
46.262.746
1.223.545.512
1.178.825.115
44.720.397
1.128.752.390
1.084.801.354
43.951.036
789.923.607
749.068.871
40.854.736
945.103.295
907.837.930
37.265.365
1.070.196.608
1.033.347.506
36.849.102
702.714.683
666.011.213
36.703.470
784.439.070
749.296.318
35.142.752
1.102.725.226
1.077.923.976
24.801.250
849.620.638
825.909.188
23.711.450
679.028.569
655.670.470
23.358.099
512.114.032
490.628.170
21.485.862
845.057.374
824.423.856
20.633.518
474.864.565
457.592.924
17.271.641
334.172.916
322.998.744
11.174.172
618.932.337
610.576.555
8.355.782
242.089.097
238.303.539
3.785.558
344.511.600
341.318.448
3.193.152
345.876.385
345.157.410
718.975
51.495.058
51.488.107
6.951
1.020.111.428
1.021.916.978
-1.805.550
305.053.756
319.998.554
-14.944.798
1.295.495.380
1.346.443.811
-50.948.431
882.249.959
954.983.544
-72.733.585
25