Instituto de Cultura del Estado de Durango

-$278,974.34. $771,744.00. 1590. Otras prestaciones sociales y económicas. $492,769.66. $0.00. $433,083.30. $0.00. $0.00. $492,769.66. $0.00. $0.00. $0.00.
176KB Größe 9 Downloads 58 vistas
Instituto de Cultura del Estado de Durango ESTADO DE DURANGO Estado del Ejercicio del Presupuesto por Capítulo del Gasto Al 31/mar/2016 Fecha y 25/abr/2017

F. Financiamiento: 01

Usr: FINANZAS 5

hora de Impresión

Rep: rptEstadoPresupuestoEgresos

Objeto

del

Gasto

Ampliaciones / (Reducciones) Al Aprobado 31/mar/2016

Presupuesto Vigente Al 31/mar/2016

02:01 p.m.

Comprometido

Presupuesto Disponible para Comprometer

Devengado

Comprometido No Devengado

Presupuesto Sin Devengar

Ejercido

Pagado

Cuentas por Pagar Deuda

1000

SERVICIOS PERSONALES

$48,197,347.00

$302,852.51

$48,500,199.51

$2,176,158.93

$41,799,042.81

$2,176,158.93

$0.00

$46,324,040.58

$2,176,158.93

$2,176,158.93

$0.00

1100

REMUNERACIONES AL PERSONAL DE CARÁCTER PERMANENTE $37,179,775.00

-$874,088.64

$36,305,686.36

$1,651,904.53

$31,350,779.23

$1,651,904.53

$0.00

$34,653,781.83

$1,651,904.53

$1,651,904.53

$0.00

1130

Sueldos base al personal permanente

$37,179,775.00

-$874,088.64

$36,305,686.36

$1,651,904.53

$31,350,779.23

$1,651,904.53

$0.00

$34,653,781.83

$1,651,904.53

$1,651,904.53

$0.00

1131

Sueldos base al personal permanente

$37,179,775.00

-$874,088.64

$36,305,686.36

$1,651,904.53

$31,350,779.23

$1,651,904.53

$0.00

$34,653,781.83

$1,651,904.53

$1,651,904.53

$0.00

1200

$60,000.00

$63,100.00

$123,100.00

$11,000.00

$90,100.00

$11,000.00

$0.00

$112,100.00

$11,000.00

$11,000.00

$0.00

1230

Retribuciones por servicios de carácter social

$60,000.00

$63,100.00

$123,100.00

$11,000.00

$90,100.00

$11,000.00

$0.00

$112,100.00

$11,000.00

$11,000.00

$0.00

1231

Retribuciones por servicios de carácter social

$60,000.00

$63,100.00

$123,100.00

$11,000.00

$90,100.00

$11,000.00

$0.00

$112,100.00

$11,000.00

$11,000.00

$0.00

$10,185,828.00

$1,118,466.79

$11,304,294.79

$306,679.92

$9,925,080.28

$306,679.92

$0.00

$10,997,614.87

$306,679.92

$306,679.92

$0.00

$6,646.00

$0.00

$6,646.00

$0.00

$6,646.00

$0.00

$0.00

$6,646.00

$0.00

$0.00

$0.00

1300

Remuneraciones al personal de carácter transitorio

REMUNERACIONES ADICIONALES Y ESPECIALES

1310

Primas por años de servicio efectivos prestados

1311

Primas por años de servicios efectivos prestados

$6,646.00

$0.00

$6,646.00

$0.00

$6,646.00

$0.00

$0.00

$6,646.00

$0.00

$0.00

$0.00

1320

Primas de vacaciones, dominical y gratificación de fin de año

$7,328,456.00

$363,020.83

$7,691,476.83

$0.00

$7,259,576.50

$0.00

$0.00

$7,691,476.83

$0.00

$0.00

$0.00

1321

Primas de vacaciones, dominical y gratificación de fin de año

$7,328,456.00

$363,020.83

$7,691,476.83

$0.00

$7,259,576.50

$0.00

$0.00

$7,691,476.83

$0.00

$0.00

$0.00

1330

Horas extraordinarias

$0.00

$42,795.61

$42,795.61

$11,361.96

$0.00

$11,361.96

$0.00

$31,433.65

$11,361.96

$11,361.96

$0.00

1331

Horas extraordinarias

$0.00

$42,795.61

$42,795.61

$11,361.96

$0.00

$11,361.96

$0.00

$31,433.65

$11,361.96

$11,361.96

$0.00

1340

Compensaciones

$2,850,726.00

$712,650.35

$3,563,376.35

$295,317.96

$2,658,857.78

$295,317.96

$0.00

$3,268,058.39

$295,317.96

$295,317.96

$0.00

1341

Compensaciones

$2,850,726.00

$712,650.35

$3,563,376.35

$295,317.96

$2,658,857.78

$295,317.96

$0.00

$3,268,058.39

$295,317.96

$295,317.96

$0.00

$0.00

$274,348.70

$274,348.70

$206,574.48

$0.00

$206,574.48

$0.00

$67,774.22

$206,574.48

$206,574.48

$0.00 $0.00

1400

SEGURIDAD SOCIAL

1410

Aportaciones de seguridad social

$0.00

$274,348.70

$274,348.70

$206,574.48

$0.00

$206,574.48

$0.00

$67,774.22

$206,574.48

$206,574.48

1411

Aportaciones de seguridad social

$0.00

$274,348.70

$274,348.70

$206,574.48

$0.00

$206,574.48

$0.00

$67,774.22

$206,574.48

$206,574.48

$0.00

$771,744.00

-$278,974.34

$492,769.66

$0.00

$433,083.30

$0.00

$0.00

$492,769.66

$0.00

$0.00

$0.00

1500

OTRAS PRESTACIONES SOCIALES Y ECONÓMICAS

1590

Otras prestaciones sociales y económicas

$771,744.00

-$278,974.34

$492,769.66

$0.00

$433,083.30

$0.00

$0.00

$492,769.66

$0.00

$0.00

$0.00

1591

OTRAS PRESTACIONES SOCIALES Y ECONÓMICAS

$771,744.00

-$278,974.34

$492,769.66

$0.00

$433,083.30

$0.00

$0.00

$492,769.66

$0.00

$0.00

$0.00

2000

MATERIALES Y SUMINISTRO

$0.00

$74,986.75

$74,986.75

$8,659.91

$40,749.29

$8,659.91

$0.00

$66,326.84

$8,659.91

$8,659.91

$0.00

2100

Materiales de administración, emisión de docuemntos y artículos de oficiales $0.00

$30,000.00

$30,000.00

$1,222.25

$16,636.34

$1,222.25

$0.00

$28,777.75

$1,222.25

$1,222.25

$0.00

2110

Materiales, útiles y equipos menores de oficina

$0.00

$30,000.00

$30,000.00

$1,222.25

$16,636.34

$1,222.25

$0.00

$28,777.75

$1,222.25

$1,222.25

$0.00

2111

Materiales, útiles y equipos menores de oficina

$0.00

$30,000.00

$30,000.00

$1,222.25

$16,636.34

$1,222.25

$0.00

$28,777.75

$1,222.25

$1,222.25

$0.00

2200

$0.00

$10,669.00

$10,669.00

$839.01

$6,610.99

$839.01

$0.00

$9,829.99

$839.01

$839.01

$0.00

2210

Productos alimenticios para personas

$0.00

$10,669.00

$10,669.00

$839.01

$6,610.99

$839.01

$0.00

$9,829.99

$839.01

$839.01

$0.00

2211

Productos alimenticios para personas

$0.00

$10,669.00

$10,669.00

$839.01

$6,610.99

$839.01

$0.00

$9,829.99

$839.01

$839.01

$0.00

MATERIALES Y ARTÍCULOS DE CONSTRUCCIÓN Y DE REPARACIÓN $0.00

$9,179.00

$9,179.00

$2,091.92

$5,908.08

$2,091.92

$0.00

$7,087.08

$2,091.92

$2,091.92

$0.00

2400

ALIMENTOS Y UTENSILIOS

2460

Material eléctrico y electrónico

$0.00

$1,179.00

$1,179.00

$0.00

$0.00

$0.00

$0.00

$1,179.00

$0.00

$0.00

$0.00

2461

Material eléctrico y electrónico

$0.00

$1,179.00

$1,179.00

$0.00

$0.00

$0.00

$0.00

$1,179.00

$0.00

$0.00

$0.00

2490

Otros materiales y artículos de construcción y reparación

$0.00

$8,000.00

$8,000.00

$2,091.92

$5,908.08

$2,091.92

$0.00

$5,908.08

$2,091.92

$2,091.92

$0.00

2491

Otros materiales y artículos de construcción y reparación

$0.00

$8,000.00

$8,000.00

$2,091.92

$5,908.08

$2,091.92

$0.00

$5,908.08

$2,091.92

$2,091.92

$0.00

$0.00

$20,000.00

$20,000.00

$3,126.33

$11,593.88

$3,126.33

$0.00

$16,873.67

$3,126.33

$3,126.33

$0.00

2600

COMBUSTIBLES, LUBRICANTES Y ADITIVOS

Page 1

Instituto de Cultura del Estado de Durango ESTADO DE DURANGO Estado del Ejercicio del Presupuesto por Capítulo del Gasto Al 31/mar/2016 Fecha y 25/abr/2017

F. Financiamiento: 01

Usr: FINANZAS 5

hora de Impresión

Rep: rptEstadoPresupuestoEgresos

Objeto

del

Gasto

Ampliaciones / (Reducciones) Al Aprobado 31/mar/2016

Presupuesto Vigente Al 31/mar/2016

02:01 p.m.

Comprometido

Presupuesto Disponible para Comprometer

Devengado

Comprometido No Devengado

Presupuesto Sin Devengar

Ejercido

Pagado

Cuentas por Pagar Deuda $0.00

2610

Combustibles, lubricantes y aditivos

$0.00

$20,000.00

$20,000.00

$3,126.33

$11,593.88

$3,126.33

$0.00

$16,873.67

$3,126.33

$3,126.33

2611

Combustibles, lubricantes y aditivos

$0.00

$20,000.00

$20,000.00

$3,126.33

$11,593.88

$3,126.33

$0.00

$16,873.67

$3,126.33

$3,126.33

$0.00

$0.00

$5,138.75

$5,138.75

$1,380.40

$0.00

$1,380.40

$0.00

$3,758.35

$1,380.40

$1,380.40

$0.00

2940

Refacciones y accesorios menores de equipo de cómputo y tecnologías de$0.00 información $2,331.55

$2,331.55

$1,380.40

$0.00

$1,380.40

$0.00

$951.15

$1,380.40

$1,380.40

$0.00

2941

Refacciones y accesorios menores de equipo de cómputo y tecnologías de$0.00 la información $2,331.55

$2,331.55

$1,380.40

$0.00

$1,380.40

$0.00

$951.15

$1,380.40

$1,380.40

$0.00

2960

Refacciones y accesorios menores de equipo de transporte

$0.00

$2,807.20

$2,807.20

$0.00

$0.00

$0.00

$0.00

$2,807.20

$0.00

$0.00

$0.00

2961

Refacciones y accesorios menores de equipo de transporte

$0.00

$2,807.20

$2,807.20

$0.00

$0.00

$0.00

$0.00

$2,807.20

$0.00

$0.00

$0.00

$1,779,286.00

-$87,376.85

$1,691,909.15

$217,945.27

$1,109,560.65

$217,945.27

$0.00

$1,473,963.88

$217,945.27

$217,945.27

$0.00

$607,929.00

$823.20

$608,752.20

$66,509.34

$438,775.06

$66,509.34

$0.00

$542,242.86

$66,509.34

$66,509.34

$0.00

2900

HERRAMIENTAS, REFACCIONES Y ACCESORIOS MENORES

3000

SERVICIOS GENERALES

3100

SERVICIOS BÁSICOS

3110

Energía eléctrica

$336,556.00

-$2,042.00

$334,514.00

$42,664.00

$215,636.00

$42,664.00

$0.00

$291,850.00

$42,664.00

$42,664.00

$0.00

3111

Energía eléctrica

$336,556.00

-$2,042.00

$334,514.00

$42,664.00

$215,636.00

$42,664.00

$0.00

$291,850.00

$42,664.00

$42,664.00

$0.00

3130

Agua

$52,373.00

$0.00

$52,373.00

$0.00

$30,791.60

$0.00

$0.00

$52,373.00

$0.00

$0.00

$0.00

3131

Agua

$52,373.00

$0.00

$52,373.00

$0.00

$30,791.60

$0.00

$0.00

$52,373.00

$0.00

$0.00

$0.00

3140

Telefonia Tradicional

$208,428.00

-$2,807.20

$205,620.80

$22,965.10

$182,655.70

$22,965.10

$0.00

$182,655.70

$22,965.10

$22,965.10

$0.00

3141

Telefonía tradicional

$208,428.00

-$2,807.20

$205,620.80

$22,965.10

$182,655.70

$22,965.10

$0.00

$182,655.70

$22,965.10

$22,965.10

$0.00

3150

Telefonia celular

$8,921.00

$0.00

$8,921.00

$0.00

$8,921.00

$0.00

$0.00

$8,921.00

$0.00

$0.00

$0.00

3151

Telefonía celular

$8,921.00

$0.00

$8,921.00

$0.00

$8,921.00

$0.00

$0.00

$8,921.00

$0.00

$0.00

$0.00

3180

Servicios postales y telegráficos

$1,651.00

$5,672.40

$7,323.40

$880.24

$770.76

$880.24

$0.00

$6,443.16

$880.24

$880.24

$0.00

3181

Servicios postales y telegráficos

$1,651.00

$5,672.40

$7,323.40

$880.24

$770.76

$880.24

$0.00

$6,443.16

$880.24

$880.24

$0.00

$906,866.00

-$276,499.47

$630,366.53

$0.00

$517,104.57

$0.00

$0.00

$630,366.53

$0.00

$0.00

$0.00

3200

SERVICIOS DE ARRENDAMIENTO

3220

Arrendamiento de edificios

$891,711.00

-$276,499.47

$615,211.53

$0.00

$501,949.57

$0.00

$0.00

$615,211.53

$0.00

$0.00

$0.00

3221

Arrendamiento de edificios

$891,711.00

-$276,499.47

$615,211.53

$0.00

$501,949.57

$0.00

$0.00

$615,211.53

$0.00

$0.00

$0.00

3230

Arrendamiento de mobiliario y equipo de administración, educacional$15,155.00 y recreativo

$0.00

$15,155.00

$0.00

$15,155.00

$0.00

$0.00

$15,155.00

$0.00

$0.00

$0.00

3231

Arrendamiento de mobiliario y equipo de administración, educacional$15,155.00 y recreativo

$0.00

$15,155.00

$0.00

$15,155.00

$0.00

$0.00

$15,155.00

$0.00

$0.00

$0.00

3300

SERVICIOS PROFESIONALES, CIENTÍFICOS, TÉCNICOS Y OTROS $10,459.00 SERVICIOS

$0.00

$10,459.00

$0.00

$4,987.30

$0.00

$0.00

$10,459.00

$0.00

$0.00

$0.00

3360

Servicios de apoyo administrativo, traducción, fotocopiado e impresíon $971.00

$0.00

$971.00

$0.00

$971.00

$0.00

$0.00

$971.00

$0.00

$0.00

$0.00

3361

Servicios de apoyo administrativo, fotocopiado e impresión

$971.00

$0.00

$971.00

$0.00

$971.00

$0.00

$0.00

$971.00

$0.00

$0.00

$0.00

3380

Servicios de vigilancia

$866.00

$0.00

$866.00

$0.00

$866.00

$0.00

$0.00

$866.00

$0.00

$0.00

$0.00

3381

Servicios de vigilancia

$866.00

$0.00

$866.00

$0.00

$866.00

$0.00

$0.00

$866.00

$0.00

$0.00

$0.00

3390

Servicios profesionales, científicos y técnoicos integrales

$8,622.00

$0.00

$8,622.00

$0.00

$3,150.30

$0.00

$0.00

$8,622.00

$0.00

$0.00

$0.00

3391 3400

Servicios profesionales, científicos y técnicos integrales SERVICIOS FINANCIEROS, BANCARIOS Y COMERCIALES

$8,622.00

$0.00

$8,622.00

$0.00

$3,150.30

$0.00

$0.00

$8,622.00

$0.00

$0.00

$0.00

$65,074.00

$3,978.02

$69,052.02

$29,545.30

$35,233.28

$29,545.30

$0.00

$39,506.72

$29,545.30

$29,545.30

$0.00

3410

Servicios financieros y bancarios

$42,350.00

$928.00

$43,278.00

$4,040.28

$34,964.28

$4,040.28

$0.00

$39,237.72

$4,040.28

$4,040.28

$0.00

3411

Servicios financieros y bancarios

$42,350.00

$928.00

$43,278.00

$4,040.28

$34,964.28

$4,040.28

$0.00

$39,237.72

$4,040.28

$4,040.28

$0.00

3440

Seguros de responsabilidad patrimonial y fianzas

$22,455.00

$3,050.02

$25,505.02

$25,505.02

$0.00

$25,505.02

$0.00

$0.00

$25,505.02

$25,505.02

$0.00

Page 2

Instituto de Cultura del Estado de Durango ESTADO DE DURANGO Estado del Ejercicio del Presupuesto por Capítulo del Gasto Al 31/mar/2016 Fecha y 25/abr/2017

F. Financiamiento: 01

Usr: FINANZAS 5

hora de Impresión

Rep: rptEstadoPresupuestoEgresos

Objeto

del

Gasto

Ampliaciones / (Reducciones) Al Aprobado 31/mar/2016

Presupuesto Vigente Al 31/mar/2016

Comprometido

Presupuesto Disponible para Comprometer

Devengado

Comprometido No Devengado

02:01 p.m.

Presupuesto Sin Devengar

Ejercido

Pagado

Cuentas por Pagar Deuda

3441

Seguros de responsabilidad patrimonial y fianzas

$22,455.00

$3,050.02

$25,505.02

$25,505.02

$0.00

$25,505.02

$0.00

$0.00

$25,505.02

$25,505.02

$0.00

3470

Fletes y maniobras

$269.00

$0.00

$269.00

$0.00

$269.00

$0.00

$0.00

$269.00

$0.00

$0.00

$0.00

3471

Fletes y maniobras

$269.00

$0.00

$269.00

$0.00

$269.00

$0.00

$0.00

$269.00

$0.00

$0.00

$0.00

SERVICIOS DE INSTALACIÓN, REPARACIÓN, MANTENIMIENTO Y $11,190.00 CONSERVACIÓN $164.00

$11,354.00

$1,925.10

$9,428.90

$1,925.10

$0.00

$9,428.90

$1,925.10

$1,925.10

$0.00

3500 3510

Conservación y mantenimiento menor de inmuebles

$1,154.00

$164.00

$1,318.00

$1,218.00

$100.00

$1,218.00

$0.00

$100.00

$1,218.00

$1,218.00

$0.00

3511

Conservación y mantenimiento menor de inmuebles

$1,154.00

$164.00

$1,318.00

$1,218.00

$100.00

$1,218.00

$0.00

$100.00

$1,218.00

$1,218.00

$0.00

3520

Instalación, reparación y mantenimiento de mobiliario y equipo de administración, $5,772.00 educacional $0.00 y recreativo

$5,772.00

$0.00

$5,772.00

$0.00

$0.00

$5,772.00

$0.00

$0.00

$0.00

3521

Instalación, reparación y mantenimiento de mobiliario y equipo de administración, $5,772.00 educacional $0.00 y recreativo

$5,772.00

$0.00

$5,772.00

$0.00

$0.00

$5,772.00

$0.00

$0.00

$0.00

3530

Instalación, reparación y mantenimiento de equipo de cómputo y tecnologías $1,732.00 de la información $0.00

$1,732.00

$0.00

$1,732.00

$0.00

$0.00

$1,732.00

$0.00

$0.00

$0.00

3531

Instalación, reparación y mantenimiento de equipo de cómputo y tecnologías $1,732.00 de la información $0.00

$1,732.00

$0.00

$1,732.00

$0.00

$0.00

$1,732.00

$0.00

$0.00

$0.00

3550

Reparación y mantenimiento de equipo de transporte

$2,532.00

$0.00

$2,532.00

$707.10

$1,824.90

$707.10

$0.00

$1,824.90

$707.10

$707.10

$0.00

3551

Reparación y mantenimiento de equipo de transporte

$2,532.00

$0.00

$2,532.00

$707.10

$1,824.90

$707.10

$0.00

$1,824.90

$707.10

$707.10

$0.00

$25,970.00

$2,274.00

$28,244.00

$1,368.00

$15,276.00

$1,368.00

$0.00

$26,876.00

$1,368.00

$1,368.00

$0.00

3600

SERVICIOS DE COMUNICACIÓN SOCIAL Y PUBLICIDAD

3610

Difusión por radio,televisión y otros medios de mensaje sobre programas y$0.00 actividades$21,600.00 gubernamentales

$21,600.00

$1,368.00

$8,632.00

$1,368.00

$0.00

$20,232.00

$1,368.00

$1,368.00

$0.00

3611

Difusión por radio, televisión y otros medios de mensajes sobre programas$0.00 y actividades $21,600.00 gubernamentales

$21,600.00

$1,368.00

$8,632.00

$1,368.00

$0.00

$20,232.00

$1,368.00

$1,368.00

$0.00

3640

Servicios de revelado de fotografías

$25,970.00

-$19,326.00

$6,644.00

$0.00

$6,644.00

$0.00

$0.00

$6,644.00

$0.00

$0.00

$0.00

3641

SERVICIOS DE REVELADO DE FOTOGRAFÍAS

$25,970.00

-$19,326.00

$6,644.00

$0.00

$6,644.00

$0.00

$0.00

$6,644.00

$0.00

$0.00

$0.00

3700

$118,330.00

-$10,674.00

$107,656.00

$13,017.70

$59,695.75

$13,017.70

$0.00

$94,638.30

$13,017.70

$13,017.70

$0.00

3710

Pasajes aéreos

$67,284.00

-$10,674.00

$56,610.00

$3,564.00

$31,932.00

$3,564.00

$0.00

$53,046.00

$3,564.00

$3,564.00

$0.00

3711

Pasajes aéreos

$67,284.00

-$10,674.00

$56,610.00

$3,564.00

$31,932.00

$3,564.00

$0.00

$53,046.00

$3,564.00

$3,564.00

$0.00

3720

Pasajes terrestres

$13,044.00

$0.00

$13,044.00

$1,250.00

$11,494.00

$1,250.00

$0.00

$11,794.00

$1,250.00

$1,250.00

$0.00

3721

Pasajes terrestres

$13,044.00

$0.00

$13,044.00

$1,250.00

$11,494.00

$1,250.00

$0.00

$11,794.00

$1,250.00

$1,250.00

$0.00

3750

Viáticos en el pais

$23,278.00

$0.00

$23,278.00

$6,055.67

$12,107.79

$6,055.67

$0.00

$17,222.33

$6,055.67

$6,055.67

$0.00

3751

Viáticos en el país

$23,278.00

$0.00

$23,278.00

$6,055.67

$12,107.79

$6,055.67

$0.00

$17,222.33

$6,055.67

$6,055.67

$0.00

3790

Otros servicios de traslado y hospedaje

$14,724.00

$0.00

$14,724.00

$2,148.03

$4,161.96

$2,148.03

$0.00

$12,575.97

$2,148.03

$2,148.03

$0.00

3791

OTROS SERVICIOS DE TRASLADO Y HOSPEDAJE

$14,724.00

$0.00

$14,724.00

$2,148.03

$4,161.96

$2,148.03

$0.00

$12,575.97

$2,148.03

$2,148.03

$0.00

3800

Servicios de traslados y viáticos

$15,276.00

$6,499.90

$21,775.90

$0.00

$15,967.79

$0.00

$0.00

$21,775.90

$0.00

$0.00

$0.00

3820

Gastos de orden social y cultural

$4,212.00

$0.00

$4,212.00

$0.00

$4,212.00

$0.00

$0.00

$4,212.00

$0.00

$0.00

$0.00

3821

Gastos de orden social y cultural

$4,212.00

$0.00

$4,212.00

$0.00

$4,212.00

$0.00

$0.00

$4,212.00

$0.00

$0.00

$0.00

3830

Congresos y convenciones

$11,064.00

$0.00

$11,064.00

$0.00

$11,064.00

$0.00

$0.00

$11,064.00

$0.00

$0.00

$0.00

3831

Congresos y convenciones

$11,064.00

$0.00

$11,064.00

$0.00

$11,064.00

$0.00

$0.00

$11,064.00

$0.00

$0.00

$0.00

3850

Gastos de representación

$0.00

$6,499.90

$6,499.90

$0.00

$691.79

$0.00

$0.00

$6,499.90

$0.00

$0.00

$0.00

3851

Gastos de representación

$0.00

$6,499.90

$6,499.90

$0.00

$691.79

$0.00

$0.00

$6,499.90

$0.00

$0.00

$0.00

$18,192.00

$186,057.50

$204,249.50

$105,579.83

$13,092.00

$105,579.83

$0.00

$98,669.67

$105,579.83

$105,579.83

$0.00

$18,192.00

$80,000.00

$98,192.00

$0.00

$13,092.00

$0.00

$0.00

$98,192.00

$0.00

$0.00

$0.00

3900 3920

SERVICIOS OFICIALES

OTROS SERVICIOS GENERALES Impuestos y derechos

Page 3

Instituto de Cultura del Estado de Durango ESTADO DE DURANGO Estado del Ejercicio del Presupuesto por Capítulo del Gasto Al 31/mar/2016 Fecha y 25/abr/2017

F. Financiamiento: 01

Usr: FINANZAS 5

hora de Impresión

Rep: rptEstadoPresupuestoEgresos

Objeto

del

Gasto

Ampliaciones / (Reducciones) Al Aprobado 31/mar/2016

Presupuesto Vigente Al 31/mar/2016

Comprometido

Presupuesto Disponible para Comprometer

Devengado

Comprometido No Devengado

Presupuesto Sin Devengar

Ejercido

02:01 p.m.

Pagado

Cuentas por Pagar Deuda

3921

Impuestos y derechos

$18,192.00

$80,000.00

$98,192.00

$0.00

$13,092.00

$0.00

$0.00

$98,192.00

$0.00

$0.00

$0.00

3950

Penas, multas, accesorios y actualizaciones

$0.00

$106,057.50

$106,057.50

$105,579.83

$0.00

$105,579.83

$0.00

$477.67

$105,579.83

$105,579.83

$0.00

3951

Penas, multas, accesorios y actualizaciones

$0.00

$106,057.50

$106,057.50

$105,579.83

$0.00

$105,579.83

$0.00

$477.67

$105,579.83

$105,579.83

$0.00

$500.00

$2,000,500.00

$500.00

$2,000,000.00

$500.00

$0.00

$2,000,000.00

$500.00

$500.00

$0.00

4000

$2,000,000.00 TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y OTROS SERVICIOS

4100

TRANSFERENCIAS INTERNAS Y ASIGNACIONES AL SECTOR PÚBLICO $300,000.00

$0.00

$300,000.00

$0.00

$300,000.00

$0.00

$0.00

$300,000.00

$0.00

$0.00

$0.00

4150

Transferencia internas otorgadas a entidades paraestatales no empresariales $300,000.00 y no financieras $0.00

$300,000.00

$0.00

$300,000.00

$0.00

$0.00

$300,000.00

$0.00

$0.00

$0.00

4151

Transferencias internas otorgadas a entidades paraestatales no empresariales $300,000.00y no financieras $0.00

$300,000.00

$0.00

$300,000.00

$0.00

$0.00

$300,000.00

$0.00

$0.00

$0.00

4200 4250 4251 4400

TRANSFERENCIAS AL RESTO DEL SECTOR PÚBLICO

$1,700,000.00

$0.00

$1,700,000.00

$0.00

$1,700,000.00

$0.00

$0.00

$1,700,000.00

$0.00

$0.00

$0.00

Transferencia a fidicomisos de entidades federativas y municipios$1,700,000.00

$0.00

$1,700,000.00

$0.00

$1,700,000.00

$0.00

$0.00

$1,700,000.00

$0.00

$0.00

$0.00

Transferencias a fideicomisos de entidades federativas y municipios $1,700,000.00 AYUDAS SOCIALES

$0.00

$1,700,000.00

$0.00

$1,700,000.00

$0.00

$0.00

$1,700,000.00

$0.00

$0.00

$0.00

$0.00

$500.00

$500.00

$500.00

$0.00

$500.00

$0.00

$0.00

$500.00

$500.00

$0.00

4450

Ayudas sociales a instituciones sin fines de lucro

$0.00

$500.00

$500.00

$500.00

$0.00

$500.00

$0.00

$0.00

$500.00

$500.00

$0.00

4451

Ayudas sociales a instituciones sin fines de lucro

$0.00

$500.00

$500.00

$500.00

$0.00

$500.00

$0.00

$0.00

$500.00

$500.00

$0.00

5000

BIENES MUEBLES, INMUEBLES E INTANGIBLES

$0.00

$12,818.10

$12,818.10

$6,516.88

$0.00

$6,516.88

$0.00

$6,301.22

$6,516.88

$6,516.88

$0.00

5100

MOBILIARIO Y EQUIPO DE ADMINISTRACIÓN

$0.00

$12,818.10

$12,818.10

$6,516.88

$0.00

$6,516.88

$0.00

$6,301.22

$6,516.88

$6,516.88

$0.00

5150

Equipos de cómputo y de tecnologías de la información

$0.00

$12,818.10

$12,818.10

$6,516.88

$0.00

$6,516.88

$0.00

$6,301.22

$6,516.88

$6,516.88

$0.00

5151

Equipo de cómputo y de tecnología de la información

$0.00

$12,818.10

$12,818.10

$6,516.88

$0.00

$6,516.88

$0.00

$6,301.22

$6,516.88

$6,516.88

$0.00

6000

INVERSIÓN PÚBLICA

$0.00 $10,999,072.00

$10,999,072.00

$0.00

$1,498,290.92

$1,969,790.88

-$1,969,790.88

$9,029,281.12

$3,470,827.42

$3,470,827.42

-$1,501,036.54

6100

OBRA PÚBLICA EN BIENES DE DOMINIO PÚBLICO

$0.00 $10,999,072.00

$10,999,072.00

$0.00

$1,498,290.92

$1,969,790.88

-$1,969,790.88

$9,029,281.12

$3,470,827.42

$3,470,827.42

-$1,501,036.54

6120

Edificación no habitacional

$0.00

$10,999,072.00

$10,999,072.00

$0.00

$1,498,290.92

$1,969,790.88

-$1,969,790.88

$9,029,281.12

$3,470,827.42

$3,470,827.42

-$1,501,036.54

6121

EDIFICACIÓN NO HABITACIONAL

$0.00

$10,999,072.00

$10,999,072.00

$0.00

$1,498,290.92

$1,969,790.88

-$1,969,790.88

$9,029,281.12

$3,470,827.42

$3,470,827.42

-$1,501,036.54

$51,976,633.00

$11,302,852.51

$63,279,485.51

$2,409,780.99

$46,447,643.67

$4,379,571.87

-$1,969,790.88

$58,899,913.64

$5,880,608.41

$5,880,608.41

-$1,501,036.54

Total

Page 4