| | | | | | | | | | | | | |
| RESULTAS | 955.614 | 877.470 | 642 | 3.654 | 728 | 1.222 | 567 | 1.126 | 419 | 44 | 325 | 69.417 |
| | | | | | | | | | | | | |
| TOTAL | 11.765.339 | 11.779.674 | 16.291 | 46.423 | 13.292 | 5.910 | 16.195 | 12.722 | 6.698 | 1.238 | 1.649 | 850.838 |
| | | | | | | | | | | | | |
1 | GASTOS DE PERSONAL | 2.343.700 | 2.242.129 | 7.506 | 3.983 | 9.226 | 2.281 | 9.490 | 9.974 | 3.521 | 1.006 | 598 | 53.986 |
| | | | | | | | | | | | | |
10 | ALTOS CARGOS | 14.203 | 12.865 | 79 | 80 | 80 | 160 | 107 | 75 | 73 | 303 | 73 | 309 |
11 | PERSONAL EVENTUAL | 5.667 | 5.601 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 |
12 | FUNCIONARIOS | 1.616.535 | 1.563.995 | 5.650 | 2.444 | 5.033 | 1.505 | 2.256 | 7.491 | 2.640 | 515 | 388 | 24.617 |
13 | PERSONAL LABORAL | 140.708 | 117.357 | 0 | 527 | 1.896 | 36 | 4.658 | 75 | 0 | 0 | 0 | 16.160 |
14 | OTRO PERSONAL | 5.280 | 5.280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
16 | CUOTAS Y PREST. SOCIALES | 561.307 | 537.032 | 1.777 | 933 | 2.216 | 514 | 2.470 | 2.333 | 808 | 188 | 137 | 12.901 |
| | | | | | | | | | | | | |
2 | GASTOS DE FUNCIONAMIENTO | 4.005.531 | 3.958.282 | 6.982 | 6.569 | 3.931 | 1.965 | 4.893 | 1.450 | 1.612 | 232 | 335 | 19.280 |
| | | | | | | | | | | | | |
21 | ARRENDAMIENTOS Y CÁNONES | 19.738 | 17.603 | 97 | 450 | 198 | 7 | 376 | 3 | 10 | 5 | 0 | 990 |
22 | REP.Y CONSERVACIÓN | 44.782 | 42.987 | 32 | 2 | 162 | 27 | 584 | 300 | 26 | 19 | 19 | 625 |
23 | OTROS SERV. EXTERIORES | 497.078 | 453.932 | 6.854 | 6.115 | 3.570 | 1.931 | 3.929 | 1.147 | 1.520 | 207 | 316 | 17.556 |
24 | SERV. EXTER. SANITARIO | 3.415.897 | 3.415.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
28 | OTROS GASTOS | 28.036 | 27.863 | 0 | 2 | 0 | 0 | 4 | 0 | 56 | 1 | 0 | 110 |
| | | | | | | | | | | | | |
3 | GASTOS FINANCIEROS | 146.022 | 146.018 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 |
| | | | | | | | | | | | | |
31 | INT. EMPREST. Y EMISIONES ANÁLOG. | 96.699 | 96.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
32 | INTERESES DE DEUDAS CON SECTOR PÚBLICO DE LA CAE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
33 | INT. DEUDAS CON OTRAS ENTIDADES | 44.931 | 44.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
34 | GASTOS FORMALIZACIÓN DEUDAS | 4.200 | 4.200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
38 | OTROS GASTOS FINANCIEROS | 192 | 188 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 |
| | | | | | | | | | | | | |
4 | TRANSFERENCIAS CORRIENTES | 3.515.591 | 3.685.860 | 1.767 | 35.780 | 10 | 1.656 | 674 | 1.184 | 1.327 | 0 | 687 | 771.537 |
| | | | | | | | | | | | | |
41 | Al SP CAE y a entidades clasificadas AP-SEC CAE | 861.210 | 1.843.940 | 1.149 | 60 | 0 | 152 | 0 | 11 | 0 | 0 | 290 | 499 |
42 | A Diputaciones Forales y Entidades Locales del PV | 194.929 | 149.082 | 561 | 12.035 | 0 | 337 | 0 | 0 | 939 | 0 | 125 | 31.850 |
43 | A ENTID. S. PÚBL. ESPAÑOL | 148.972 | 1.980 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 146.992 |
44 | AL EXTERIOR | 1.715 | 1.675 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 |
45 | A EMPR., FAMILIAS, E ISFLSH | 2.308.764 | 1.689.182 | 57 | 23.685 | 10 | 1.167 | 674 | 1.133 | 388 | 0 | 272 | 592.197 |
| | | | | | | | | | | | | |
6 | INVERSIONES REALES | 162.194 | 155.054 | 30 | 67 | 121 | 3 | 1.138 | 113 | 215 | 0 | 29 | 5.423 |
| | | | | | | | | | | | | |
61 | Infraestruc. y bienes patrimonio histórico artíst | 3.284 | 3.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
62 | OTRAS INVERSIONES | 92.702 | 89.789 | 27 | 2 | 29 | 3 | 1.128 | 64 | 6 | 0 | 29 | 1.625 |
63 | INV. INMATERIALES | 16.696 | 12.469 | 3 | 65 | 93 | 0 | 10 | 49 | 209 | 0 | 0 | 3.798 |
64 | INV. GESTIONADAS PARA OTROS EE.PÚBLICOS | 49.512 | 49.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
7 | TRANSFERENCIAS DE CAPITAL | 684.936 | 685.017 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 605 |
| | | | | | | | | | | | | |
71 | Al SP CAE y a entidades clasificadas AP-SEC CAE | 364.769 | 365.470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
72 | A Diputaciones Forales y Entidades Locales del PV | 23.167 | 23.152 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 |
73 | A ENTID. DEL S. PÚBLICO ESPAÑOL | 4.009 | 4.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
74 | AL EXTERIOR | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
75 | A EMPR., FAMILIAS, E ISFLSH | 292.991 | 292.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 605 |
| | | | | | | | | | | | | |
8 | VARIACIÓN ACTIVOS FINANCIEROS | 220.726 | 220.675 | 6 | 24 | 4 | 6 | 0 | 0 | 5 | 0 | 0 | 6 |
| | | | | | | | | | | | | |
81 | In. Fin. en ent. SP CAE y ent. clasif. AP-SEC CAE | 182.302 | 182.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
82 | INVER. FINANC. EN OTRAS ENTIDADES | 38.424 | 38.373 | 6 | 24 | 4 | 6 | 0 | 0 | 5 | 0 | 0 | 6 |
88 | DEPÓSITOS CONSTITUIDOS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
9 | VARIACIÓN PASIVOS FINANCIEROS | 686.639 | 686.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
91 | EMPRÉSTITOS Y EMISIONES ANÁLOGAS | 81.330 | 81.330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
92 | DEUDAS CON EL SECTOR PÚBLICO DE LA CAE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
93 | DEUDAS CON OTRAS ENTIDADES | 605.309 | 605.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
94 | FIANZAS Y DEPÓSITOS RECIBIDOS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |