| |
| |
TOTAL |
5,087,780,394 |
3,919,566,030 |
3,656,539,015 |
777,027,188 |
617,306,061 |
575,576,377 |
2,418,008,508 |
1,956,945,422 |
1,813,853,986 |
1,892,744,698 |
1,345,314,547 |
1,267,108,652 |
| |
| 1. |
EXPENDITURES ON PERSONNEL |
1,305,000,384 |
1,248,234,861 |
1,238,443,111 |
225,039,803 |
221,462,775 |
220,559,551 |
657,579,113 |
622,860,568 |
615,947,571 |
422,381,468 |
403,911,518 |
401,935,989 |
| |
10. HIGH POSITIONS. : |
29,418,073 |
27,911,568 |
27,778,644 |
3,635,397 |
3,630,775 |
3,610,058 |
14,788,263 |
13,919,767 |
13,845,495 |
10,994,413 |
10,361,026 |
10,323,091 |
| |
11. TEMPORARY CABINET PERSONNEL. : |
10,492,054 |
10,428,017 |
10,423,414 |
2,495,806 |
2,202,642 |
2,202,642 |
5,927,247 |
5,834,332 |
5,834,216 |
2,069,001 |
2,391,043 |
2,386,556 |
| |
12. PUBLIC AND STATUTARY SERVANTS. : |
726,580,572 |
705,531,914 |
704,731,344 |
120,425,177 |
118,271,256 |
118,234,355 |
351,377,999 |
339,138,543 |
338,998,727 |
254,777,396 |
248,122,115 |
247,498,262 |
| |
13. WORKING PERSONNEL. : |
195,056,725 |
185,941,346 |
185,095,014 |
17,885,752 |
17,511,291 |
17,456,306 |
126,888,567 |
120,292,653 |
120,113,689 |
50,282,406 |
48,137,402 |
47,525,019 |
| |
14. OTHER PERSONNEL. : |
25,046,415 |
23,246,249 |
23,244,535 |
23,012,198 |
23,194,786 |
23,194,786 |
0 |
0 |
0 |
2,034,217 |
51,463 |
49,749 |
| |
. : |
318,406,545 |
295,175,767 |
287,170,160 |
57,585,473 |
56,652,025 |
55,861,404 |
158,597,037 |
143,675,273 |
137,155,444 |
102,224,035 |
94,848,469 |
94,153,312 |
| |
| 2. |
EXPENSES IN GOODS AND SERVICES |
1,735,416,680 |
1,510,200,740 |
1,347,462,239 |
261,482,575 |
230,842,281 |
202,608,137 |
880,676,461 |
772,731,803 |
684,534,280 |
593,257,644 |
506,626,656 |
460,319,822 |
| |
20. LEASEHOLDS. : |
25,122,101 |
21,839,691 |
19,685,462 |
5,544,252 |
5,171,625 |
4,675,603 |
11,210,844 |
9,654,781 |
8,429,666 |
8,367,005 |
7,013,285 |
6,580,193 |
| |
21. REPAIRS, MAINTENANCE AND PRESERVATION. : |
171,314,660 |
147,830,338 |
131,669,333 |
24,713,459 |
20,879,162 |
18,223,573 |
102,540,714 |
90,999,711 |
81,023,346 |
44,060,487 |
35,951,465 |
32,422,414 |
| |
22. MATERIAL, SUPPLIES AND OTHERS. : |
1,530,052,715 |
1,333,284,198 |
1,189,344,875 |
229,764,123 |
203,534,511 |
178,542,829 |
762,013,598 |
668,060,374 |
591,344,462 |
538,274,994 |
461,689,313 |
419,457,584 |
| |
23. DOMPENSATION BY NATURE OF SERVICE. : |
8,927,204 |
7,246,513 |
6,762,569 |
1,460,741 |
1,256,983 |
1,166,132 |
4,911,305 |
4,016,937 |
3,736,806 |
2,555,158 |
1,972,593 |
1,859,631 |
| |
| 3. |
FINANCIAL COSTS |
10,024,225 |
9,120,792 |
9,018,148 |
3,226,809 |
3,074,483 |
3,041,275 |
2,174,590 |
1,621,302 |
1,615,524 |
4,622,826 |
4,425,007 |
4,361,349 |
| |
30. OF SHORT TERM DEBT. : |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
31. OF LONG TERM DEBT. : |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
32. OF SHORT TERM LOANS. : |
114,196 |
414 |
414 |
62,005 |
0 |
0 |
50,951 |
414 |
414 |
1,240 |
0 |
0 |
| |
33. OF LONG TERM LOANS. : |
7,836,833 |
8,008,459 |
7,948,886 |
2,723,635 |
2,774,926 |
2,774,208 |
1,259,005 |
1,257,167 |
1,257,167 |
3,854,193 |
3,976,366 |
3,917,511 |
| |
36. FROM DEPOSITS, SURETIES, GUARANTEES AND OTHERS. : |
2,073,196 |
1,111,919 |
1,068,848 |
441,169 |
299,557 |
267,067 |
864,634 |
363,721 |
357,943 |
767,393 |
448,641 |
443,838 |
| |
| 4. |
CURRENT TRANSFERS |
497,392,487 |
436,223,172 |
417,213,405 |
58,737,959 |
52,031,962 |
49,598,776 |
237,746,408 |
222,090,908 |
213,190,752 |
200,908,120 |
162,100,302 |
154,423,877 |
| |
40. TO THE STATE. : |
438,879 |
336,280 |
336,280 |
132,050 |
128,136 |
128,136 |
301,729 |
203,250 |
203,250 |
5,100 |
4,894 |
4,894 |
| |
41. TO THE BASQUE COUNTRY. : |
1,870,446 |
1,730,788 |
1,655,518 |
963,277 |
883,559 |
870,423 |
645,477 |
608,197 |
547,258 |
261,692 |
239,032 |
237,837 |
| |
420. To the Provincial Council and its bodies |
3,760,314 |
2,794,960 |
1,998,545 |
38,698 |
34,605 |
34,605 |
3,499,697 |
2,654,699 |
1,858,826 |
221,919 |
105,656 |
105,114 |
| |
42199. To Consortiums |
4,031,332 |
4,000,624 |
3,978,124 |
719,049 |
721,686 |
706,475 |
2,589,450 |
2,578,818 |
2,571,829 |
722,833 |
700,120 |
699,820 |
| |
432. Public Business Entities |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
433. To public companies belonging to the organization |
183,319,737 |
165,327,420 |
164,871,223 |
20,981,553 |
20,064,000 |
20,064,000 |
73,945,969 |
73,142,758 |
73,086,356 |
88,392,215 |
72,120,662 |
71,720,867 |
| |
435. To other dependet entities |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
436. To other entities |
9,858,661 |
9,725,762 |
9,657,220 |
0 |
0 |
0 |
7,693,793 |
7,628,310 |
7,628,310 |
2,164,868 |
2,097,452 |
2,028,910 |
| |
47. TO BUSINESSES. : |
82,870,828 |
75,336,839 |
72,058,677 |
774,733 |
588,831 |
400,156 |
52,297,502 |
49,689,136 |
49,277,046 |
29,798,593 |
25,058,872 |
22,381,475 |
| |
48. TO FAMILIES AND INSTITUTIONS WITHOUT LUCRATIVE ENDS. : |
209,314,161 |
175,428,178 |
161,189,775 |
34,901,999 |
29,431,957 |
27,257,944 |
95,385,252 |
84,500,602 |
76,948,721 |
79,026,910 |
61,495,619 |
56,983,110 |
| |
49. TO THE EXTERIOR. : |
1,928,129 |
1,542,321 |
1,468,043 |
226,600 |
179,188 |
137,037 |
1,387,539 |
1,085,138 |
1,069,156 |
313,990 |
277,995 |
261,850 |
| |
| 5. |
CONTINGENCY FUNDS AND OTHER UNFORESEEN |
6,035,167 |
0 |
0 |
51,887 |
0 |
0 |
4,127,174 |
0 |
0 |
1,856,106 |
0 |
0 |
| |
50. COMPLEMENT TO THE CONTINGENCY FUND OF BUDGET IMPLEMENTATION. : |
6,035,167 |
0 |
0 |
51,887 |
0 |
0 |
4,127,174 |
0 |
0 |
1,856,106 |
0 |
0 |
| |
| 6. |
TANGIBLE INVESTMENT |
1,316,961,805 |
601,581,905 |
536,228,077 |
187,514,875 |
89,055,404 |
80,088,063 |
582,927,165 |
298,201,523 |
261,809,137 |
546,519,765 |
214,324,978 |
194,330,877 |
| |
60. INVESTMENT IN INFRASTRUCTURE AND GOODS DESTINED FOR GENERAL NON-PRODUCTIVE USE. : |
688,862,808 |
309,010,842 |
278,196,763 |
98,677,151 |
45,976,806 |
41,965,512 |
312,270,021 |
169,010,473 |
151,311,260 |
277,915,636 |
94,023,563 |
84,919,991 |
| |
62. INVESTMENT ASSOCIATED WITH OPERATION OF THE SERVICES. : |
535,222,257 |
250,620,699 |
220,514,101 |
76,148,469 |
36,332,467 |
31,682,507 |
222,301,196 |
107,156,543 |
91,044,130 |
236,772,592 |
107,131,689 |
97,787,464 |
| |
64. EXPENDITURE ON IMMATERIAL INVESTMENTS. : |
50,274,139 |
18,990,201 |
16,366,881 |
6,642,256 |
4,380,968 |
4,183,466 |
21,844,756 |
7,093,599 |
5,624,241 |
21,787,127 |
7,515,634 |
6,559,174 |
| |
65. INVESTMENT MANAGED FOR OTHER PUBLIC ENTITIES. : |
1,356,738 |
64,122 |
64,007 |
0 |
0 |
0 |
1,356,738 |
64,122 |
64,007 |
0 |
0 |
0 |
| |
68. EXPENDITURE ON PATRIMONIAL GOODS INVESTMENT. : |
33,677,288 |
19,552,904 |
17,873,583 |
3,839,446 |
1,722,468 |
1,656,721 |
24,670,371 |
14,584,482 |
13,494,793 |
5,167,471 |
3,245,954 |
2,722,069 |
| |
69. INVESTMENT IN TOWN GOODS |
7,568,575 |
3,343,137 |
3,212,742 |
2,207,553 |
642,695 |
599,857 |
484,083 |
292,304 |
270,706 |
4,876,939 |
2,408,138 |
2,342,179 |
| |
| 7. |
CAPITAL TRANSFERS |
165,399,930 |
66,128,402 |
60,275,688 |
25,353,318 |
5,365,545 |
4,259,240 |
39,927,125 |
28,775,672 |
26,150,806 |
100,119,487 |
31,987,185 |
29,865,642 |
| |
70. TO THE STATE. : |
19,303,401 |
12,162,948 |
12,150,658 |
0 |
0 |
0 |
823,013 |
123,013 |
112,728 |
18,480,388 |
12,039,935 |
12,037,930 |
| |
71. TO THE BASQUE COUNTRY. : |
5,300,656 |
4,163,084 |
4,099,564 |
2,242,515 |
2,242,515 |
2,187,245 |
20,774 |
8,294 |
8,294 |
3,037,367 |
1,912,275 |
1,904,025 |
| |
720. To the Provincial Council and its bodies |
2,006,573 |
260,305 |
22,502 |
332,983 |
231,850 |
0 |
1,281,985 |
0 |
0 |
391,605 |
28,455 |
22,502 |
| |
72199. To Consortiums |
2,270,563 |
2,209,148 |
2,172,110 |
0 |
0 |
0 |
320,378 |
315,300 |
315,300 |
1,950,185 |
1,893,848 |
1,856,810 |
| |
732. Public Business Entities |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
733. To public companies belonging to the organization |
78,769,070 |
27,313,698 |
24,894,186 |
19,500,082 |
2,550,380 |
1,772,585 |
17,539,426 |
16,688,298 |
16,552,749 |
41,729,562 |
8,075,020 |
6,568,852 |
| |
735. To other dependet entities |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
736. To other entitites |
1,065,814 |
713,140 |
713,140 |
0 |
0 |
0 |
1,065,814 |
713,140 |
713,140 |
0 |
0 |
0 |
| |
77. TO BUSINESSES. : |
13,136,719 |
6,462,186 |
6,424,618 |
96,467 |
5,872 |
4,844 |
3,424,216 |
3,171,156 |
3,141,661 |
9,616,036 |
3,285,158 |
3,278,113 |
| |
78. TO FAMILIES AND INSTITUTIONS WITHOUT LUCRATIVE ENDS. : |
43,535,859 |
12,833,118 |
9,790,135 |
3,173,996 |
327,653 |
287,291 |
15,447,519 |
7,752,971 |
5,305,434 |
24,914,344 |
4,752,494 |
4,197,410 |
| |
79. TO THE EXTERIOR. : |
11,275 |
10,775 |
8,775 |
7,275 |
7,275 |
7,275 |
4,000 |
3,500 |
1,500 |
0 |
0 |
0 |
| |
| 8. |
FINANCIAL ASSETS |
4,014,113 |
2,088,071 |
1,951,995 |
229,455 |
115,454 |
77,634 |
2,265,605 |
961,383 |
907,349 |
1,519,053 |
1,011,234 |
967,012 |
| |
80. ACQUISITION OF SHORT TERM DEBT. : |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
81. ACQUISITION OF SHORT LONG DEBT. : |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
82. CONCESSION OF SHORT TERM ADVANCES AND LOANS. : |
855,590 |
352,959 |
352,959 |
72,800 |
0 |
0 |
551,105 |
261,005 |
261,005 |
231,685 |
91,954 |
91,954 |
| |
83. CONCESSION OF LONG TERM ADVANCES AND LOANS. : |
1,736,468 |
687,278 |
687,278 |
58,418 |
22,236 |
22,236 |
1,205,146 |
507,684 |
507,684 |
472,904 |
157,358 |
157,358 |
| |
85. ACQUISITION OF SHORT. : |
518,646 |
513,622 |
431,580 |
77,304 |
72,285 |
34,465 |
0 |
0 |
0 |
441,342 |
441,337 |
397,115 |
| |
86. DEPOSIT AND SECURITY LODGEMENTS. : |
824,487 |
509,245 |
455,211 |
2,929 |
2,929 |
2,929 |
448,436 |
185,731 |
131,697 |
373,122 |
320,585 |
320,585 |
| |
87. ECONOMIC CONTRIBUTIONS. : |
78,922 |
24,967 |
24,967 |
18,004 |
18,004 |
18,004 |
60,918 |
6,963 |
6,963 |
0 |
0 |
0 |
| |
| 9. |
PASSIVE FINANCING |
47,535,603 |
45,988,087 |
45,946,352 |
15,390,507 |
15,358,157 |
15,343,701 |
10,584,867 |
9,702,263 |
9,698,567 |
21,560,229 |
20,927,667 |
20,904,084 |
| |
90. AMORTIZATION OF SHORT TERM DEBT. : |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
91. LONG TERM DEBT AMORTIZATION. : |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| |
92. AMORTIZATION OF SHORT TERM LOANS. : |
674,735 |
671,040 |
671,040 |
70,747 |
67,066 |
67,066 |
603,988 |
603,974 |
603,974 |
0 |
0 |
0 |
| |
93. AMORTIZATION OF LONG TERM LOANS. : |
46,860,868 |
45,317,047 |
45,275,312 |
15,319,760 |
15,291,091 |
15,276,635 |
9,980,879 |
9,098,289 |
9,094,593 |
21,560,229 |
20,927,667 |
20,904,084 |