Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Concepto
Denominacin
Pto. Prorrogado 2010
10
rganos de gobierno
34,943.00
12
Personal funcionario
38,498.00
13
Personal laboral
719,552.00
91,867.18
91,867.18
139,216.13
139,216.13
Programa 3
38,519.31
38,519.31
Programa 4
62,318.01
62,318.01
Programa 9
54,220.10
54,220.10
21
22.2
22.4
22.6
22.7
257,447.00
1,050,440.00
160,325.04
580,083.69
197,310.00
144,600.84
Programa 1
144,556.84
Programa 9
44.00
Material oficina
64,100.00
47,617.86
Programa 9
43,756.14
Suministros
212,018.00
14,566.54
Programa 3
20,674.58
Programa 9
105,429.19
28,280.00
40,000.00
145,362.00
620,491.00
31
91
18,005.26
18,704.31
171,990.88
586,212.63
Intereses de prstamos
Total gastos financieros
Amortizacin de prstamos
275,670.31
22,000.00
13,000.00
100,000.00
18,000.00
15,000.00
156,000.00
4,085.00
5,333.60
1,180,976.83
55,023.00
55,023.00
289,446.00
27,391.42
27,391.42
174,060.17
23,008.32
23,008.32
141,529.08
114,734.86
Dietas
Locomocin
Total operaciones corrientes
61,000.00
43,000.00
31,410.00
10,000.00
1,348,971.00
372,458.65
Programa 3
99,019.12
32,846.24
34,389.60
772,281.46
183,734.36
278,432.26
77,038.62
124,636.02
108,440.20
290,000.04
1,129,517.34
367,556.84
195,374.00
400,000.00
141,000.00
77,000.00
10,000.00
8,000.00
1,286,956.00
Programa 1
Anteproyecto 2011
220,000.00
2,956.00
140,670.31
Programa 2
Comunicaciones
Primas de seguro
Gastos diversos
129,675.04
935,574.42
91,374.00
Programa 3
Programa 9
23.0
23.1
16,423.12
17,194.80
386,140.73
Programa 2
22.1
16,423.12
17,194.80
386,140.73
Programa 1
16
22.0
36,005.26
33,704.31
327,990.88
1,204,212.63
14,085.00
13,333.60
3,597,450.17
50,399.74
50,399.74
315,589.25
289,446.00
2,743,880.00
174,060.17
1,962,512.11
141,529.08
2,000,927.05
315,589.25
3,963,439.16
% 2011/2010
0.94
0.89
1.07
1.13
1.08
1.86
3.05
1.30
1.27
0.84
2.26
1.94
0.45
1.33
1.83
0.92
0.92
1.09
1.09
1.44
% s/ pto. Total
0.01
0.01
0.19
0.07
0.28
0.09
0.05
0.07
0.01
0.01
0.08
0.30
0.00
0.00
0.62
0.01
0.01
0.08
0.08
1.00
Programa 0
Programa 1
Programa 2
Programa 3
Programa 4
Programa 9
Conceptos
Deuda pblica
31.- Intereses prstamos
91.- Amortizacin prstamos
Servicios pblicos bsicos
13.- Personal laboral
21.- Mantenimiento, conservacin
227.- Trabajos por empresas o profesionales
Actuaciones proteccin y promocin social
13.- Personal laboral
221.- Suministros
Total programas
365,988.99
50,399.74
315,589.25
1,320,749.85
183,734.36
364,556.84
772,458.65
314,998.80
278,432.26
36,566.54
475,065.92
77,038.62
108,617.86
33,674.58
255,734.86
124,636.02
124,636.02
1,361,999.58
32,846.24
34,389.60
108,440.20
290,000.04
3,000.00
86,756.14
205,429.19
36,005.26
33,704.31
327,990.88
176,019.12
14,085.00
13,333.60
3,963,439.16
3,963,439.16
% s/total
0.09
0.33
0.08
0.12
0.03
0.34
1.00