Stt. | Item | Asig. | Denominación | Ley Inicial de Presupuestos 2013 | Decreto Nº 810 19-06-2013 | Decreto Nº 921 05-07-2013 | Decreto Nº 980 17-07-2013 | Decreto Nº1126 28-08-2013 | Decreto Nº1201 10-09-2013 | Decreto N°1380 18/10/2013 | Decreto N°895 03/07/2013 |
Decreto N°1479 19/10/2013 | Decreto N°705 31/05/2013 | Decreto N°1519 11/11/2013 | Decreto N° 1663 28/11/2013 | Ley Vigente de Presupuestos 2013 | Ejecución mensual Enero | Ejecución mensual Febrero | Ejecución mensual Marzo | Ejecución mensual Abril | Ejecución mensual Mayo | Ejecución mensual Junio | Ejecución mensual Julio | Ejecución mensual Agosto | Ejecución mensual Septiembre | Ejecución mensual Octubre | Ejecución mensual Noviembre | Ejecución mensual Diciembre | Ejecución Acumulada |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
INGRESOS | 6.966.310 | 2.369 | 150.000 | 0 | 57.212 | 748.950 | 4.404 | 0 | 0 | -49.609 | 2.302 | 87.729 | 7.969.667 | 1.377.652 | 705.410 | 654.313 | 462.218 | 45.918 | 42.500 | 452.519 | 46.000 | 1.794.500 | 784.194 | 994.244 | 555.884 | 7.915.352 | |||
05 | TRANSFERENCIAS | 228.340 | 0 | 150.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 378.340 | 0 | 15.819 | 92.356 | 44.079 | 0 | 0 | 0 | 0 | 150.000 | 38.472 | 0 | 37.613 | 378.339 | ||
02 | De otros Organismos Sector Público | ||||||||||||||||||||||||||||
002 | Armada de Chile | 15.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.819 | 0 | 15.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.819 | ||
003 | Fuerza Aerea de Chile | 92.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.356 | 0 | 0 | 92.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.356 | ||
005 | Ejército de Chile | 120.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120.165 | 0 | 0 | 0 | 44.079 | 0 | 0 | 0 | 0 | 0 | 38.472 | 0 | 37.613 | 120.164 | ||
007 | Subsecretaria FF.AA. | 0 | 0 | 150.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150.000 | 0 | 0 | 0 | 150.000 | ||
009 | Policia de Investigaciones | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
08 | OTROS INGRESOS CORRIENTES | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.774 | 32.774 | 0 | 475 | 26.373 | 0 | 0 | 0 | 9.019 | 0 | 0 | -3.093 | 0 | 0 | 32.774 | ||
99 | Otros | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.774 | 32.774 | 0 | 475 | 26.373 | 0 | 0 | 0 | 9.019 | 0 | 0 | -3.093 | 0 | 0 | 32.774 | ||
09 | APORTE FISCAL | 6.737.970 | 2.369 | 0 | 0 | 0 | 0 | 4.404 | 0 | 0 | -49.609 | 2.302 | 0 | 6.697.436 | 1.377.652 | 689.116 | 535.584 | 418.139 | 45.918 | 42.500 | 443.500 | 46.000 | 1.644.500 | 498.800 | 495.302 | 462.727 | 6.699.738 | ||
01 | Aporte Fiscal Libre | 6.737.970 | 2.369 | 0 | 0 | 0 | 0 | 4.404 | 0 | 0 | -49.609 | 2.302 | 0 | 6.697.436 | 1.377.652 | 689.116 | 535.584 | 418.139 | 45.918 | 42.500 | 443.500 | 46.000 | 1.644.500 | 498.800 | 495.302 | 462.727 | 6.699.738 | ||
10 | VENTA DE ACTIVOS NO FINANCIEROS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
03 | Vehículos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
11 | VENTA DE ACTIVOS FINANCIEROS | 0 | 0 | 0 | 0 | 0 | 748.950 | 0 | 0 | 0 | 0 | 0 | 54.955 | 803.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250.015 | 498.942 | 55.544 | 804.501 | ||
03 | Operaciones de Cambio | 0 | 0 | 0 | 0 | 0 | 748.950 | 0 | 0 | 0 | 0 | 0 | 54.955 | 803.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250.015 | 498.942 | 55.544 | 804.501 | ||
15 | SALDO INICIAL DE CAJA | 0 | 0 | 0 | 0 | 57.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
GASTOS | 6.966.310 | 2.369 | 150.000 | 0 | 57.212 | 748.950 | 4.404 | 0 | 0 | -49.609 | 2.302 | 87.729 | 7.969.667 | 185.002 | 382.896 | 399.023 | 387.714 | 514.132 | 346.204 | 492.469 | 521.407 | 1.294.755 | 643.323 | 663.184 | 1.868.464 | 7.698.573 | |||
21 | GASTOS EN PERSONAL | 518.065 | 0 | 0 | 0 | 0 | 0 | 2.204 | 0 | 0 | 0 | 0 | 0 | 520.269 | 39.579 | 40.072 | 41.982 | 44.215 | 43.168 | 40.834 | 39.400 | 39.429 | 40.012 | 44.386 | 50.099 | 56.077 | 519.253 | ||
01 | Personal de Planta | 33.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.583 | 0 | 367 | 1.407 | 4.471 | 2.875 | 648 | 1.210 | 1.240 | 1.416 | 4.452 | 5.136 | 9.448 | 32.670 | ||
02 | Personal a contrata | 2.125 | 0 | 0 | 0 | 0 | 0 | 2.204 | 0 | 0 | 0 | 0 | 0 | 4.329 | 0 | 125 | 389 | 163 | 108 | 0 | 0 | 97 | 15 | 1.657 | 843 | 928 | 4.325 | ||
03 | Otras Remuneraciones | 482.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 482.357 | 39.579 | 39.580 | 40.186 | 39.581 | 40.185 | 40.186 | 38.190 | 38.092 | 38.581 | 38.277 | 44.120 | 45.701 | 482.258 | ||
22 | BIENES Y SERVICIOS DE CONSUMO | 587.082 | 2.369 | 150.000 | 0 | 0 | 0 | 2.200 | 0 | 0 | -4.441 | 2.302 | 0 | 739.512 | 15.732 | 37.806 | 54.385 | 51.352 | 58.108 | 16.546 | 51.271 | 25.799 | 59.764 | 54.163 | 34.701 | 128.626 | 588.253 | ||
24 | TRANSFERENCIAS CORRIENTES | 5.737.506 | 0 | 0 | 0 | 0 | 748.950 | 0 | 0 | 0 | -45.168 | 0 | 87.729 | 6.529.017 | 72.479 | 305.018 | 292.086 | 285.406 | 374.603 | 282.770 | 391.699 | 454.538 | 1.177.954 | 524.554 | 574.281 | 1.678.404 | 6.413.792 | ||
02 | Al Gobierno Central | 0 | 0 | 0 | 34.965 | 0 | 0 | 0 | 11.210 | 137.000 | 0 | 0 | 0 | 183.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.965 | 0 | 148.210 | 0 | 183.175 | ||
001 | Subsecretaria de Defensa | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.210 | 0 | 0 | 0 | 0 | 11.210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.210 | 11.210 | |||
002 | Fuerza Aérea de Chile | 0 | 0 | 0 | 34.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.965 | 0 | 0 | 34.965 | |||
003 | Armada de Chile | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.000 | 0 | 0 | 0 | 137.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.000 | 137.000 | |||
03 | A otras Entidades Públicas | 5.737.506 | 0 | 0 | -34.965 | 0 | 748.950 | 0 | -11.210 | -137.000 | -45.168 | 0 | 87.729 | 6.345.842 | 72.479 | 305.018 | 292.086 | 285.406 | 374.603 | 282.770 | 391.699 | 454.538 | 1.142.989 | 524.554 | 426.071 | 1.678.404 | 6.230.617 | ||
037 | Comando Conjunto Austral | 172.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.968 | 188.742 | 4.240 | 6.090 | 5.096 | 6.524 | 18.712 | 24.488 | 13.239 | 12.416 | 9.666 | 13.920 | 8.231 | 66.120 | 188.742 | ||
041 | Fondo Para Misiones de Paz | 2.597.448 | 0 | 0 | 0 | 0 | 748.950 | 0 | -11.210 | -137.000 | -24.007 | 0 | 54.955 | 3.229.136 | 36.494 | 33.585 | 80.736 | 119.423 | 140.975 | 127.371 | 109.283 | 97.831 | 833.169 | 284.580 | 167.800 | 1.090.585 | 3.121.832 | ||
044 | Centro Nacional Desminado | 2.721.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.161 | 0 | 0 | 2.700.716 | 25.194 | 257.157 | 192.862 | 132.135 | 193.683 | 106.098 | 247.164 | 318.901 | 289.050 | 212.379 | 230.344 | 488.133 | 2.693.100 | ||
045 | Comando Conjunto Norte | 245.407 | 0 | 0 | -34.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.806 | 227.248 | 6.551 | 8.186 | 13.392 | 27.324 | 21.233 | 24.813 | 22.013 | 25.390 | 11.104 | 13.675 | 19.696 | 33.566 | 226.943 | ||
29 | ADQ. DE ACTIVOS NO FINANCIEROS | 123.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123.657 | 0 | 0 | 10.570 | 6.741 | 38.253 | 6.054 | 10.099 | 1.641 | 17.025 | 20.220 | 4.103 | 5.357 | 120.063 | ||
03 | Vehículos | 51.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.419 | 0 | 0 | 0 | 0 | 32.874 | 0 | 6.009 | 0 | 0 | 11.866 | 0 | 50.749 | |||
04 | Mobiliarios y otros | 23.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.652 | 0 | 0 | 811 | 454 | 4.832 | 240 | 1.508 | 923 | 4.060 | 6.161 | 798 | 2.202 | 21.989 | ||
05 | Máquinas y Equipos | 13.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.875 | 0 | 0 | 1.113 | 2.489 | 324 | 581 | 1.420 | 222 | 2.773 | 812 | 994 | 2.504 | 13.232 | ||
06 | Equipos Informáticos | 17.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.447 | 0 | 0 | 1.627 | 3.798 | 223 | 5.233 | 1.162 | 496 | 454 | 1.381 | 2.311 | 251 | 16.936 | ||
07 | Programas Informáticos | 17.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.264 | 0 | 0 | 7.019 | 0 | 0 | 0 | 0 | 0 | 9.738 | 0 | 0 | 400 | 17.157 | ||
99 | Otros Activos no Financieros | ||||||||||||||||||||||||||||
30 | ADQ. DE ACTIVOS FINANCIEROS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
03 | Operaciones de Cambio | ||||||||||||||||||||||||||||
34 | SERVICIO DE LA DEUDA | 0 | 0 | 0 | 0 | 57.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.212 | 57.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.212 | ||
Deuda Flotante | 0 | 0 | 0 | 0 | 57.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.212 | 57.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.212 | |||