Cantidades expresadas en €.
Adm.General del Estado 13 LABORALES 131 Laboral eventual
COD. |
SUBCONCEPTO |
PRESUP.INICIAL |
PRESUP. MODIFICACIONES |
PRESUPUESTO. FINAL |
GASTOS COMPROMETIDOS |
OBLIGACIONES RECONOCIDAS NETAS |
PAGOS |
OBLIGACIONES PENDIENTES DE PAGO A 31 DE DIC |
REMANENTES DE CRÉDITO |
DESVIACION |
---|---|---|---|---|---|---|---|---|---|---|
131 | LABORAL EVENTUAL | 134.710 | 0 | 134.710 | 100.257,54 | 100.257,54 | 100.257,54 | 0 | 34.452,46 | -25.58% |
131 | LABORAL EVENTUAL | 98.400 | 0 | 98.400 | 98.264,38 | 78.510,02 | 78.510,02 | 0 | 19.889,98 | -20.21% |
131 | LABORAL EVENTUAL | 8.768.270 | -194.451,33 | 8.573.818,67 | 0 | 0 | 0 | 0 | 8.573.818,67 | -100% |
131 | LABORAL EVENTUAL | 102.450 | 0 | 102.450 | 84.733,71 | 75.824,71 | 75.824,71 | 0 | 26.625,29 | -25.99% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 40.291,05 | 40.274,66 | 40.274,66 | 0 | -40.274,66 | INF% |
131 | LABORAL EVENTUAL | 5.411.150 | 0 | 5.411.150 | 0 | 0 | 0 | 0 | 5.411.150 | -100% |
131 | LABORAL EVENTUAL | 0 | 2.261.617,29 | 2.261.617,29 | 7.670.339,29 | 7.159.586,71 | 7.159.586,71 | 0 | -4.897.969,42 | 216.57% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 3.034,95 | 0 | 0 | 0 | 0 | 216.57% |
131 | LABORAL EVENTUAL | 2.724.480 | 1.947.852,82 | 4.672.332,82 | 4.557.332,82 | 500.518,95 | 500.518,95 | 0 | 4.171.813,87 | -89.29% |
131 | LABORAL EVENTUAL | 38.120 | 0 | 38.120 | 0 | 0 | 0 | 0 | 38.120 | -100% |
131 | LABORAL EVENTUAL | 693.150 | 279.603,34 | 972.753,34 | 690.638,09 | 633.972,68 | 633.972,68 | 0 | 338.780,66 | -34.83% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 53.688,86 | 52.021,93 | 52.021,93 | 0 | -52.021,93 | INF% |
131 | LABORAL EVENTUAL | 1.463.200 | 27.616,18 | 1.490.816,18 | 0 | 0 | 0 | 0 | 1.490.816,18 | -100% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100% |
131 | LABORAL EVENTUAL | 30.170 | 1.700 | 31.870 | 32.560,37 | 32.559,92 | 32.559,92 | 0 | -689,92 | 2.16% |
131 | LABORAL EVENTUAL | 13.637.080 | -2.964.631,5 | 10.672.448,5 | 10.490.739,47 | 10.199.601,2 | 10.199.601,2 | 0 | 472.847,3 | -4.43% |
131 | LABORAL EVENTUAL | 890.680 | -60.000 | 830.680 | 830.680 | 702.450,13 | 702.450,13 | 0 | 128.229,87 | -15.44% |
131 | LABORAL EVENTUAL | 27.120 | 197.378,09 | 224.498,09 | 249.744,53 | 245.303,04 | 245.303,04 | 0 | -20.804,95 | 9.27% |
131 | LABORAL EVENTUAL | 106.530 | 424.658,44 | 531.188,44 | 0 | 0 | 0 | 0 | 531.188,44 | -100% |
131 | LABORAL EVENTUAL | 51.740 | 1.106,86 | 52.846,86 | 0 | 0 | 0 | 0 | 52.846,86 | -100% |
131 | LABORAL EVENTUAL | 134.960 | 0 | 134.960 | 130.085,69 | 125.637,45 | 125.637,45 | 0 | 9.322,55 | -6.91% |
131 | LABORAL EVENTUAL | 488.940 | 223.277,45 | 712.217,45 | 712.217,45 | 696.770,96 | 696.770,96 | 0 | 15.446,49 | -2.17% |
131 | LABORAL EVENTUAL | 58.500 | 0 | 58.500 | 0 | 0 | 0 | 0 | 58.500 | -100% |
131 | LABORAL EVENTUAL | 674.400 | 0 | 674.400 | 503.648,11 | 503.648,11 | 503.648,11 | 0 | 170.751,89 | -25.32% |
131 | LABORAL EVENTUAL | 0 | 24.410,48 | 24.410,48 | 23.918,51 | 20.590,27 | 20.590,27 | 0 | 3.820,21 | -15.65% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 53.867,13 | 31.643,65 | 31.643,65 | 0 | -31.643,65 | INF% |
131 | LABORAL EVENTUAL | 19.060 | 0 | 19.060 | 0 | 0 | 0 | 0 | 19.060 | -100% |
131 | LABORAL EVENTUAL | 39.000 | 0 | 39.000 | 0 | 0 | 0 | 0 | 39.000 | -100% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 2.000 | 0 | 0 | 0 | 0 | -100% |
131 | LABORAL EVENTUAL | 80.370 | 0 | 80.370 | 234.331,72 | 224.870,2 | 224.870,2 | 0 | -144.500,2 | 179.79% |
131 | LABORAL EVENTUAL | 278.490 | 0 | 278.490 | 0 | 0 | 0 | 0 | 278.490 | -100% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 19.888,82 | 2.727,86 | 2.727,86 | 0 | -2.727,86 | INF% |
131 | LABORAL EVENTUAL | 162.660 | -98.635,9 | 64.024,1 | 0 | 0 | 0 | 0 | 64.024,1 | -100% |
131 | LABORAL EVENTUAL | 4.806.760 | 0 | 4.806.760 | 5.607.949,76 | 5.583.223,28 | 5.583.223,28 | 0 | -776.463,28 | 16.15% |
131 | LABORAL EVENTUAL | 703.720 | 489.260,98 | 1.192.980,98 | 763.307,89 | 707.912,71 | 707.912,71 | 0 | 485.068,27 | -40.66% |
131 | LABORAL EVENTUAL | 34.510 | 0 | 34.510 | 0 | 0 | 0 | 0 | 34.510 | -100% |
131 | LABORAL EVENTUAL | 67.360 | 0 | 67.360 | 0 | 0 | 0 | 0 | 67.360 | -100% |
131 | LABORAL EVENTUAL | 67.740 | 0 | 67.740 | 67.740 | 64.636,52 | 64.636,52 | 0 | 3.103,48 | -4.58% |
131 | LABORAL EVENTUAL | 306.820 | 0 | 306.820 | 242.475,57 | 242.475,57 | 242.475,57 | 0 | 64.344,43 | -20.97% |
131 | LABORAL EVENTUAL | 1.542.520 | 0 | 1.542.520 | 942.520 | 877.729,13 | 877.729,13 | 0 | 664.790,87 | -43.1% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 118.850 | 44.551,18 | 44.551,18 | 0 | -44.551,18 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 9.017.398,52 | 6.931.848,95 | 6.931.848,95 | 0 | -6.931.848,95 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | INF% |
131 | LABORAL EVENTUAL | 0 | 503.216 | 503.216 | 57.510,4 | 29.178,08 | 29.178,08 | 0 | 474.037,92 | -94.2% |
131 | LABORAL EVENTUAL | 1.315.800 | 17.574,56 | 1.333.374,56 | 0 | 0 | 0 | 0 | 1.333.374,56 | -100% |
131 | LABORAL EVENTUAL | 572.950 | 0 | 572.950 | 461.411,42 | 461.411,42 | 461.411,42 | 0 | 111.538,58 | -19.47% |
131 | LABORAL EVENTUAL | 108.280 | -11.890 | 96.390 | 79.877,92 | 74.684,04 | 74.684,04 | 0 | 21.705,96 | -22.52% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.52% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 8.226.984,6 | 6.588.873,29 | 6.588.873,29 | 0 | -6.588.873,29 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 309.246 | 271.820,48 | 271.820,48 | 0 | -271.820,48 | INF% |
131 | LABORAL EVENTUAL | 1.178.510 | -640.000 | 538.510 | 623.317,64 | 623.317,64 | 623.317,64 | 0 | -84.807,64 | 15.75% |
131 | LABORAL EVENTUAL | 492.730 | 0 | 492.730 | 0 | 0 | 0 | 0 | 492.730 | -100% |
131 | LABORAL EVENTUAL | 185.670 | 0 | 185.670 | 148.969,29 | 148.969,29 | 148.969,29 | 0 | 36.700,71 | -19.77% |
131 | LABORAL EVENTUAL | 3.250.000 | 0 | 3.250.000 | 2.710.171,3 | 2.601.873,13 | 2.601.873,13 | 0 | 648.126,87 | -19.94% |
131 | LABORAL EVENTUAL | 371.630 | 213.914,75 | 585.544,75 | 495.114,2 | 417.073,51 | 417.073,51 | 0 | 168.471,24 | -28.77% |
131 | LABORAL EVENTUAL | 73.010 | 0 | 73.010 | 62.347,18 | 58.150,85 | 58.150,85 | 0 | 14.859,15 | -20.35% |
131 | LABORAL EVENTUAL | 30.170 | 0 | 30.170 | 30.009,23 | 24.093,49 | 24.093,49 | 0 | 6.076,51 | -20.14% |
131 | LABORAL EVENTUAL | 222.290 | 0 | 222.290 | 209.541,3 | 153.177,36 | 153.177,36 | 0 | 69.112,64 | -31.09% |
131 | LABORAL EVENTUAL | 1.774.590 | 0 | 1.774.590 | 2.172.897,45 | 1.841.165,25 | 1.841.165,25 | 0 | -66.575,25 | 3.75% |
131 | LABORAL EVENTUAL | 31.230 | -31.230 | 0 | 960 | 959,23 | 959,23 | 0 | -959,23 | INF% |
131 | LABORAL EVENTUAL | 395.190 | -75.000 | 320.190 | 234.479,43 | 213.673,97 | 213.673,97 | 0 | 106.516,03 | -33.27% |
131 | LABORAL EVENTUAL | 41.620 | 21.000 | 62.620 | 62.228,21 | 61.820,1 | 61.820,1 | 0 | 799,9 | -1.28% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 447.144,59 | 203.090,7 | 203.090,7 | 0 | -203.090,7 | INF% |
131 | LABORAL EVENTUAL | 189.050 | 0 | 189.050 | 0 | 0 | 0 | 0 | 189.050 | -100% |
131 | LABORAL EVENTUAL | 0 | 37.106 | 37.106 | 36.417,32 | 35.507,05 | 35.507,05 | 0 | 1.598,95 | -4.31% |
131 | LABORAL EVENTUAL | 45.130 | 0 | 45.130 | 25.559,66 | 0 | 0 | 0 | 45.130 | -100% |
131 | LABORAL EVENTUAL | 77.370 | 9.000 | 86.370 | 85.435,16 | 80.887,38 | 80.887,38 | 0 | 5.482,62 | -6.35% |
131 | LABORAL EVENTUAL | 2.661.820 | 15.827.943,12 | 18.489.763,12 | 1.878.561,39 | 1.411.810,53 | 1.411.810,53 | 0 | 17.077.952,59 | -92.36% |
131 | LABORAL EVENTUAL | 0 | 71.888 | 71.888 | 0 | 0 | 0 | 0 | 71.888 | -100% |
131 | LABORAL EVENTUAL | 193.000 | 181.627,95 | 374.627,95 | 241.825,34 | 150.587,02 | 150.587,02 | 0 | 224.040,93 | -59.8% |
131 | LABORAL EVENTUAL | 1.120.880 | 1.536,94 | 1.122.416,94 | 0 | 0 | 0 | 0 | 1.122.416,94 | -100% |
131 | LABORAL EVENTUAL | 30.320 | 0 | 30.320 | 0 | 0 | 0 | 0 | 30.320 | -100% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100% |
131 | LABORAL EVENTUAL | 431.620 | 0 | 431.620 | 0 | 0 | 0 | 0 | 431.620 | -100% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 956.728,06 | 946.670,42 | 946.670,42 | 0 | -946.670,42 | INF% |
13100 | RETRIBUCIONES BÁSICAS | 0 | 0 | 0 | 1.913.249,22 | 1.912.414,55 | 1.912.414,55 | 0 | -1.912.414,55 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 6.621.190,81 | 6.271.324,68 | 6.271.324,68 | 0 | -6.271.324,68 | INF% |
13100 | CONTRATADOS | 25.000 | 0 | 25.000 | 25.000 | 25.000 | 25.000 | 0 | 0 | 0% |
13100 | RETRIBUCIONES BÁSICAS | 0 | 0 | 0 | 250.000 | 195.975,47 | 195.975,47 | 0 | -195.975,47 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 550.687,93 | 253.933,63 | 253.933,63 | 0 | -253.933,63 | INF% |
13100 | RETRIBUCIONES BÁSICAS | 0 | 0 | 0 | 76.000 | 75.432,86 | 75.432,86 | 0 | -75.432,86 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 174.933,59 | 141.630,19 | 141.630,19 | 0 | -141.630,19 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 203.398,61 | 199.811,21 | 199.811,21 | 0 | -199.811,21 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 33.483,08 | 33.183,08 | 33.183,08 | 0 | -33.183,08 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 29.684,9 | 29.684,9 | 29.684,9 | 0 | -29.684,9 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 882.366,92 | 758.881,22 | 758.881,22 | 0 | -758.881,22 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 80.808,26 | 79.128,24 | 79.128,24 | 0 | -79.128,24 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 1.786.536,41 | 1.609.435,44 | 1.609.435,44 | 0 | -1.609.435,44 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 30.500 | 20.913 | 20.913 | 0 | -20.913 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 110.723,8 | 54.493,28 | 54.493,28 | 0 | -54.493,28 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 13.533,88 | 10.605,24 | 10.605,24 | 0 | -10.605,24 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 22.228,19 | 21.975,27 | 21.975,27 | 0 | -21.975,27 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 4.524 | 3.635 | 3.635 | 0 | -3.635 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 953,53 | 0 | 0 | 0 | 0 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 110.385,16 | 70.932,76 | 70.932,76 | 0 | -70.932,76 | INF% |
1310100 | INDEMNIZACIONES POR RESIDENCIA PERSONAL LABORAL TEMPORAL | 0 | 0 | 0 | 58.382,36 | 58.382,36 | 58.382,36 | 0 | -58.382,36 | INF% |
13150 | RETRIBUCIONES AL PERSONAL PROGRAMA TANDEM | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | INF% |
TOTAL | 58.460.920 | 18.687.450,52 | 77.148.370,52 | 75.877.811,97 | 64.104.713,94 | 64.104.713,94 | 0 | 13.043.656,58 | -16.91% |