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 | 0 | 0 | 0 | 123016.36 | 95646.59 | 95646.59 | 0 | -95646.59 | INF% |
131 | LABORAL EVENTUAL | 0 | 9387.39 | 9387.39 | 17592.87 | 13315.21 | 13315.21 | 0 | -3927.82 | 41.84% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 12855.64 | 11815.06 | 11815.06 | 0 | -11815.06 | INF% |
131 | LABORAL EVENTUAL | 2661820 | 7592275.69 | 10254095.69 | 2090945.59 | 1450898.47 | 1450898.47 | 0 | 8803197.22 | -85.85% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 72852.3 | 65436.41 | 65436.41 | 0 | -65436.41 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 46357.4 | 45072.72 | 45072.72 | 0 | -45072.72 | INF% |
131 | LABORAL EVENTUAL | 45130 | 0 | 45130 | 0 | 0 | 0 | 0 | 45130 | -100% |
131 | LABORAL EVENTUAL | 643560 | 183442.94 | 827002.94 | 716909.4 | 676184.8 | 676184.8 | 0 | 150818.14 | -18.24% |
131 | LABORAL EVENTUAL | 230240 | 0 | 230240 | 148758.89 | 148758.89 | 148758.89 | 0 | 81481.11 | -35.39% |
131 | LABORAL EVENTUAL | 61380 | 9000 | 70380 | 69683.41 | 69683.41 | 69683.41 | 0 | 696.59 | -0.99% |
131 | LABORAL EVENTUAL | 35110 | 2700 | 37810 | 37171.26 | 34483.01 | 34483.01 | 0 | 3326.99 | -8.8% |
131 | LABORAL EVENTUAL | 80480 | 0 | 80480 | 93163.49 | 93163.49 | 93163.49 | 0 | -12683.49 | 15.76% |
131 | LABORAL EVENTUAL | 193000 | 106936.46 | 299936.46 | 109462.9 | 107759.96 | 107759.96 | 0 | 192176.5 | -64.07% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 8139808.67 | 6944775.41 | 6944775.41 | 0 | -6944775.41 | INF% |
131 | LABORAL EVENTUAL | 0 | 8000 | 8000 | 7785.31 | 7299.82 | 7299.82 | 0 | 700.18 | -8.75% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 222392.96 | 201865.64 | 201865.64 | 0 | -201865.64 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 254174 | 219289.31 | 219289.31 | 0 | -219289.31 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 169264.56 | 156115.1 | 156115.1 | 0 | -156115.1 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 28514.63 | 20854.5 | 20854.5 | 0 | -20854.5 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 356010.69 | 354717.21 | 354717.21 | 0 | -354717.21 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 110327.39 | 58823.02 | 58823.02 | 0 | -58823.02 | INF% |
131 | LABORAL EVENTUAL | 931760 | 0 | 931760 | 910319.96 | 547494.04 | 547494.04 | 0 | 384265.96 | -41.24% |
131 | LABORAL EVENTUAL | 19060 | 0 | 19060 | 0 | 0 | 0 | 0 | 19060 | -100% |
131 | LABORAL EVENTUAL | 38120 | 0 | 38120 | 0 | 0 | 0 | 0 | 38120 | -100% |
131 | LABORAL EVENTUAL | 29510 | 0 | 29510 | 24740.42 | 24740.42 | 24740.42 | 0 | 4769.58 | -16.16% |
131 | LABORAL EVENTUAL | 1194090 | 0 | 1194090 | 803875.48 | 715693.67 | 715693.67 | 0 | 478396.33 | -40.06% |
131 | LABORAL EVENTUAL | 31900 | 1450 | 33350 | 33344.08 | 33344.08 | 33344.08 | 0 | 5.92 | -0.02% |
131 | LABORAL EVENTUAL | 693150 | 63818.48 | 756968.48 | 511297.47 | 184021.5 | 184021.5 | 0 | 572946.98 | -75.69% |
131 | LABORAL EVENTUAL | 3250000 | 900000 | 4150000 | 4179401.83 | 4179401.83 | 4179401.83 | 0 | -29401.83 | 0.71% |
131 | LABORAL EVENTUAL | 90920 | 0 | 90920 | 67999.46 | 66671.91 | 66671.91 | 0 | 24248.09 | -26.67% |
131 | LABORAL EVENTUAL | 60610 | 0 | 60610 | 64041.85 | 63349.42 | 63349.42 | 0 | -2739.42 | 4.52% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 19481.06 | 14546.1 | 14546.1 | 0 | -14546.1 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 17149.1 | 12137.46 | 12137.46 | 0 | -12137.46 | INF% |
131 | LABORAL EVENTUAL | 62880 | 0 | 62880 | 30000 | 20786.72 | 20786.72 | 0 | 42093.28 | -66.94% |
131 | LABORAL EVENTUAL | 115110 | 0 | 115110 | 123856.28 | 121348.37 | 121348.37 | 0 | -6238.37 | 5.42% |
131 | LABORAL EVENTUAL | 78990 | 0 | 78990 | 0 | 0 | 0 | 0 | 78990 | -100% |
131 | LABORAL EVENTUAL | 67740 | 0 | 67740 | 73232.48 | 48196.71 | 48196.71 | 0 | 19543.29 | -28.85% |
131 | LABORAL EVENTUAL | 67740 | 0 | 67740 | 0 | 0 | 0 | 0 | 67740 | -100% |
131 | LABORAL EVENTUAL | 60620 | 0 | 60620 | 63349.43 | 63349.43 | 63349.43 | 0 | -2729.43 | 4.5% |
131 | LABORAL EVENTUAL | 1774590 | 0 | 1774590 | 1985429.53 | 1308643.35 | 1308643.35 | 0 | 465946.65 | -26.26% |
131 | LABORAL EVENTUAL | 67740 | 0 | 67740 | 17740 | 0 | 0 | 0 | 67740 | -100% |
131 | LABORAL EVENTUAL | 191000 | 0 | 191000 | 466028.76 | 466028.76 | 466028.76 | 0 | -275028.76 | 143.99% |
131 | LABORAL EVENTUAL | 222010 | 0 | 222010 | 273650.07 | 273650.07 | 273650.07 | 0 | -51640.07 | 23.26% |
131 | LABORAL EVENTUAL | 106590 | 0 | 106590 | 139768.55 | 139768.55 | 139768.55 | 0 | -33178.55 | 31.13% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 1118.71 | 1118.71 | 1118.71 | 0 | -1118.71 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 2425.19 | 1674.76 | 1674.76 | 0 | -1674.76 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 1942.92 | 1013.23 | 1013.23 | 0 | -1013.23 | INF% |
131 | LABORAL EVENTUAL | 71890 | 0 | 71890 | 183507.27 | 175593.36 | 175593.36 | 0 | -103703.36 | 144.25% |
131 | LABORAL EVENTUAL | 503220 | 0 | 503220 | 654227.25 | 578528.74 | 578528.74 | 0 | -75308.74 | 14.97% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 15382.66 | 12839.84 | 12839.84 | 0 | -12839.84 | INF% |
131 | LABORAL EVENTUAL | 660000 | 0 | 660000 | 433972.73 | 433972.73 | 433972.73 | 0 | 226027.27 | -34.25% |
131 | LABORAL EVENTUAL | 98550 | 0 | 98550 | 250844.97 | 250844.97 | 250844.97 | 0 | -152294.97 | 154.54% |
131 | LABORAL EVENTUAL | 59420 | 0 | 59420 | 111156.39 | 111156.39 | 111156.39 | 0 | -51736.39 | 87.07% |
131 | LABORAL EVENTUAL | 16870 | 0 | 16870 | 0 | 0 | 0 | 0 | 16870 | -100% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 3376.23 | 3376.23 | 3376.23 | 0 | -3376.23 | INF% |
131 | LABORAL EVENTUAL | 368010 | 0 | 368010 | 368010 | 365852.84 | 365852.84 | 0 | 2157.16 | -0.59% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 191058.17 | 139971.74 | 139971.74 | 0 | -139971.74 | INF% |
131 | LABORAL EVENTUAL | 279140 | 0 | 279140 | 0 | 0 | 0 | 0 | 279140 | -100% |
131 | LABORAL EVENTUAL | 862590 | 0 | 862590 | 862590 | 257958.52 | 257958.52 | 0 | 604631.48 | -70.09% |
131 | LABORAL EVENTUAL | 4869170 | 0 | 4869170 | 4869170 | 1299676.59 | 1299676.59 | 0 | 3569493.41 | -73.31% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 1800 | 1346.02 | 1346.02 | 0 | -1346.02 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 14066 | 12898.94 | 12898.94 | 0 | -12898.94 | INF% |
131 | LABORAL EVENTUAL | 192860 | 0 | 192860 | 0 | 0 | 0 | 0 | 192860 | -100% |
131 | LABORAL EVENTUAL | 440280 | 0 | 440280 | 0 | 0 | 0 | 0 | 440280 | -100% |
131 | LABORAL EVENTUAL | 75670 | 0 | 75670 | 170826.7 | 140531.45 | 140531.45 | 0 | -64861.45 | 85.72% |
131 | LABORAL EVENTUAL | 496160 | 0 | 496160 | 0 | 0 | 0 | 0 | 496160 | -100% |
131 | LABORAL EVENTUAL | 35590 | 0 | 35590 | 0 | 0 | 0 | 0 | 35590 | -100% |
131 | LABORAL EVENTUAL | 1669780 | 1080525.75 | 2750305.75 | 2750305.75 | 40933.61 | 40933.61 | 0 | 2709372.14 | -98.51% |
131 | LABORAL EVENTUAL | 11198750 | 6353583.98 | 17552333.98 | 17269264.84 | 10315490.08 | 10315490.08 | 0 | 7236843.9 | -41.23% |
131 | LABORAL EVENTUAL | 110960 | 0 | 110960 | 0 | 0 | 0 | 0 | 110960 | -100% |
131 | LABORAL EVENTUAL | 6616000 | 0 | 6616000 | 0 | 0 | 0 | 0 | 6616000 | -100% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 110960 | 42828.89 | 42828.89 | 0 | -42828.89 | INF% |
131 | LABORAL EVENTUAL | 0 | 1373890.85 | 1373890.85 | 9253882.14 | 8541265.5 | 8541265.5 | 0 | -7167374.65 | 521.68% |
131 | LABORAL EVENTUAL | 322350 | 60969.36 | 383319.36 | 0 | 0 | 0 | 0 | 383319.36 | -100% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 550940.21 | 516426.24 | 516426.24 | 0 | -516426.24 | INF% |
131 | LABORAL EVENTUAL | 1604060 | 0 | 1604060 | 0 | 0 | 0 | 0 | 1604060 | -100% |
131 | LABORAL EVENTUAL | 51740 | 0 | 51740 | 0 | 0 | 0 | 0 | 51740 | -100% |
131 | LABORAL EVENTUAL | 4830270 | 1920625.93 | 6750895.93 | 17390785.36 | 9921898.14 | 9921898.14 | 0 | -3171002.21 | 46.97% |
131 | LABORAL EVENTUAL | 173290 | -50000 | 123290 | 0 | 0 | 0 | 0 | 123290 | -100% |
131 | LABORAL EVENTUAL | 314180 | 102932.35 | 417112.35 | 30910.36 | 30910.36 | 30910.36 | 0 | 386201.99 | -92.59% |
131 | LABORAL EVENTUAL | 6414820 | 0 | 6414820 | 0 | 0 | 0 | 0 | 6414820 | -100% |
131 | LABORAL EVENTUAL | 53270 | 0 | 53270 | 46245.23 | 46245.23 | 46245.23 | 0 | 7024.77 | -13.19% |
131 | LABORAL EVENTUAL | 0 | 70000 | 70000 | 18617.64 | 18617.64 | 18617.64 | 0 | 51382.36 | -73.4% |
131 | LABORAL EVENTUAL | 93490 | 0 | 93490 | 58013.09 | 58013.09 | 58013.09 | 0 | 35476.91 | -37.95% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 4083.45 | 4083.45 | 4083.45 | 0 | -4083.45 | INF% |
131 | LABORAL EVENTUAL | 0 | 0 | 0 | 93520.05 | 93520.05 | 93520.05 | 0 | -93520.05 | INF% |
131 | LABORAL EVENTUAL | 857550 | -100000 | 757550 | 239354.42 | 183926.43 | 183926.43 | 0 | 573623.57 | -75.72% |
131 | LABORAL EVENTUAL | 4337360 | 1587874.83 | 5925234.83 | 6783404.37 | 6463149.37 | 6463149.37 | 0 | -537914.54 | 9.08% |
131 | LABORAL EVENTUAL | 589330 | 0 | 589330 | 94091.78 | 77276.97 | 77276.97 | 0 | 512053.03 | -86.89% |
131 | LABORAL EVENTUAL | 29150 | 0 | 29150 | 42827.25 | 37310.14 | 37310.14 | 0 | -8160.14 | 27.99% |
131 | LABORAL EVENTUAL | 1557270 | -1557270 | 0 | 0 | 0 | 0 | 0 | 0 | 27.99% |
131 | LABORAL EVENTUAL | 2040620 | -1050000 | 990620 | 0 | 0 | 0 | 0 | 990620 | -100% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 782717.91 | 673057.87 | 673057.87 | 0 | -673057.87 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 34178.77 | 34178.77 | 34178.77 | 0 | -34178.77 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 214042.3 | 205193.82 | 205193.82 | 0 | -205193.82 | INF% |
13100 | CONTRATADOS | 650000 | 0 | 650000 | 650000 | 650000 | 650000 | 0 | 0 | 0% |
13100 | RETRIBUCIONES BÁSICAS | 0 | 0 | 0 | 220000 | 184521.11 | 184521.11 | 0 | -184521.11 | INF% |
13100 | RETRIBUCIONES BÁSICAS | 0 | 0 | 0 | 1949104.4 | 1940256.59 | 1940256.59 | 0 | -1940256.59 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 701624.67 | 622002.71 | 622002.71 | 0 | -622002.71 | INF% |
13100 | RETRIBUCIONES BÁSICAS | 0 | 0 | 0 | 80000 | 78971.92 | 78971.92 | 0 | -78971.92 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 70988.45 | 70493.19 | 70493.19 | 0 | -70493.19 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 101185.46 | 101153.71 | 101153.71 | 0 | -101153.71 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 5732173.31 | 5249605.49 | 5249605.49 | 0 | -5249605.49 | INF% |
13100 | RETRIBUCIONES BASICAS | 0 | 0 | 0 | 337450.4 | 303756.05 | 303756.05 | 0 | -303756.05 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 30000 | 16709.75 | 16709.75 | 0 | -16709.75 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 3625.52 | 3624.88 | 3624.88 | 0 | -3624.88 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 12117.74 | 12112.46 | 12112.46 | 0 | -12112.46 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 2270.94 | 2270.32 | 2270.32 | 0 | -2270.32 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 22265.54 | 22265.5 | 22265.5 | 0 | -22265.5 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 1946732.43 | 1833681.32 | 1833681.32 | 0 | -1833681.32 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 88197.59 | 57836.9 | 57836.9 | 0 | -57836.9 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 76075.17 | 64977.16 | 64977.16 | 0 | -64977.16 | INF% |
13101 | OTRAS REMUNERACIONES | 0 | 0 | 0 | 93181.73 | 56933.55 | 56933.55 | 0 | -56933.55 | INF% |
1310100 | INDEMNIZACIONES POR RESIDENCIA PERSONAL LABORAL TEMPORAL | 0 | 0 | 0 | 57258.83 | 40256.18 | 40256.18 | 0 | -40256.18 | INF% |
TOTAL | 65648510 | 18670144.01 | 84318654.01 | 98709625.82 | 71463239.92 | 71463239.92 | 0 | 12855414.09 | -15.25% |