{
  "fields": [{"id":"_id","type":"int"},{"id":"Detalle","type":"text"},{"id":"Presupuesto\nLey","type":"text"},{"id":"Presupuesto\nModificado","type":"text"},{"id":"Asignado\nModificado","type":"text"},{"id":"Compromiso Acumulado","type":"text"},{"id":"Devengado","type":"text"},{"id":"Pagado","type":"text"},{"id":"Total Ejecutado","type":"text"},{"id":"% Ejecutado","type":"text"},{"id":"Saldo de Contratos por Ejecutar","type":"text"},{"id":"Saldo en Bloqueo","type":"text"},{"id":"Total Comprometido","type":"text"},{"id":"% Comprometido","type":"text"},{"id":"%  de\nComprometido","type":"text"},{"id":"Saldo a la fecha","type":"text"},{"id":"Saldo Anual","type":"text"}],
  "records": [
    [1,"","","a la fecha","","","","","","","","","","a la fecha","anual","a la fecha","anual"],
    [2,"","(a)","(b)","(c)","(d)","(e)","(f)","(g)=(e+f)","(h)=(g/c*100)","(i)","(j)","(k)=(d+i+j)","(l)=(d/c*100)","(m)=(k/b*100)","(n)=(c-d-j)","(¤)=(b-k)"],
    [3,"Total","3478507","3478507","769064","490300.97","15188.05","380997.39","396185.44","0.515152757","26110.68","191231.83","707643.48","0.637529477","0.203433105","87531.2","2770863.52"],
    [4,"","","","","","","","","","","","","","","",""],
    [5,"SERVICIOS PERSONALES","2322259","2322259","408787","367759","9647.76","358111.24","367759","0.899634773","0","1250","369009","0.899634773","0.158900881","39778","1953250"],
    [6,"Personal Fijo (Sueldos)","1770120","1770120","295020","292520","0","292520","292520","0.991525998","0","1250","293770","0.991525998","0.1659605","1250","1476350"],
    [7,"Personal Contingente","54000","54000","21000","466.67","466.67","0","466.67","0.022222381","0","0","466.67","0.022222381","0.008642037","20533.33","53533.33"],
    [8,"Gastos de Representaci¢n","138000","138000","23000","23000","0","23000","23000","1","0","0","23000","1","0.166666667","0","115000"],
    [9,"XIII Mes","49914","49914","16639","16317.9","0","16317.9","16317.9","0.980701965","0","0","16317.9","0.980701965","0.326920303","321.1","33596.1"],
    [10,"Cuota Patronal de Seguro Social","245727","245727","40952","29399.57","8166.67","21232.9","29399.57","0.717903155","0","0","29399.57","0.717903155","0.119643222","11552.43","216327.43"],
    [11,"Cuota Patronal de Seguro Educativo","27362","27362","4558","3052.15","839.5","2212.65","3052.15","0.669624835","0","0","3052.15","0.669624835","0.111547036","1505.85","24309.85"],
    [12,"Cuota Patronal de Riesgo Profesional","27362","27362","4558","2392.15","7","2385.15","2392.15","0.524824484","0","0","2392.15","0.524824484","0.087425992","2165.85","24969.85"],
    [13,"Cuota Patronal para el Fondo Complementario","5474","5474","910","610.56","167.92","442.64","610.56","0.670945055","0","0","610.56","0.670945055","0.11153818","299.44","4863.44"],
    [14,"Sueldos","3000","3000","1500","0","0","0","0","0","0","0","0","0","0","1500","3000"],
    [15,"XIII Mes","300","300","150","0","0","0","0","0","0","0","0","0","0","150","300"],
    [16,"Contribuciones a la Seguridad Social","1000","1000","500","0","0","0","0","0","0","0","0","0","0","500","1000"],
    [17,"SERVICIOS NO PERSONALES","822238","822238","257771","99327.41","3467.24","20038.8","23506.04","0.091189622","26110.68","116058.28","241496.37","0.385331981","0.293706165","42385.31","580741.63"],
    [18,"De Edificios y Locales","305000","305000","50836","30457.56","0","15228.78","15228.78","0.299566842","26110.68","0","56568.24","0.599133685","0.185469639","20378.44","248431.76"],
    [19,"De Equipo de Oficina","5000","5000","2500","0","0","0","0","0","0","2500","2500","0","0.5","0","2500"],
    [20,"De Equipo de Transporte","5000","5000","0","0","0","0","0","#­DIV/0!","0","0","0","#­DIV/0!","0","0","5000"],
    [21,"Otros Alquileres","49000","49000","24500","2610.8","0","326.35","326.35","0","0","21879","24489.8","0","0","10.2","24510.2"],
    [22,"Aseo","500","500","500","180","0","0","0","0","0","0","180","0.36","0.36","320","320"],
    [23,"Energ¡a El‚ctrica","62000","62000","10336","0","0","0","0","0","0","5170","5170","0","0.083387097","5166","56830"],
    [24,"Telecomunicaciones","2000","2000","250","103.03","0","0","0","0","0","0","103.03","0.41212","0.051515","146.97","1896.97"],
    [25,"Servicio de Transmisi¢n de datos","55000","55000","55000","48674.34","0","0","0","0","0","833.28","49507.62","0.884988","0.900138545","5492.38","5492.38"],
    [26,"Servicio de Telefon¡a Celular","15000","15000","7500","0","0","0","0","0","0","0","0","0","0","7500","15000"],
    [27,"Impresi¢n, Encuadernaci¢n y Otros","19500","19500","4086","0","0","0","0","0","0","3730","3730","0","0.191282051","356","15770"],
    [28,"Anuncios y Avisos","2500","2500","625","153.16","65.64","87.52","153.16","0.245056","0","400","553.16","0.245056","0.221264","71.84","1946.84"],
    [29,"Promoci¢n y publicidad","15000","15000","5000","0","0","0","0","0","0","4949","4949","0","0.329933333","51","10051"],
    [30,"Vi ticos dentro del Pa¡s","10000","10000","5000","3819","3022","797","3819","0.7638","0","1085","4904","0.7638","0.4904","96","5096"],
    [31,"Vi ticos en el exterior","18438","18438","9219","0","0","0","0","0","0","9219","9219","0","0.5","0","9219"],
    [32,"Vi ticos a otras personas","10000","10000","5000","1918.04","210","1708.04","1918.04","0.383608","0","2450","4368.04","0.383608","0.436804","631.96","5631.96"],
    [33,"Transporte Dentro del Pa¡s","27000","27000","13500","0","0","0","0","0","0","13500","13500","0","0.5","0","13500"],
    [34,"Transporte de o para el exterior","5500","5500","0","0","0","0","0","#­DIV/0!","0","0","0","#­DIV/0!","0","0","5500"],
    [35,"Transporte de otras personas","3000","3000","500","14","0","14","14","0.028","0","420","434","0.028","0.144666667","66","2566"],
    [36,"Transporte de Bienes","1000","1000","500","10","0","10","10","0.02","0","490","500","0.02","0.5","0","500"],
    [37,"Comisiones y Gastos Bancarios","4600","4600","2300","0","0","0","0","0","0","2300","2300","0","0.5","0","2300"],
    [38,"Gastos de Seguros","80000","80000","24168","4569.42","0","906.25","906.25","0.037497931","0","19083","23652.42","0.189069017","0.29565525","515.58","56347.58"],
    [39,"Servicios Comerciales","102700","102700","32951","6818.06","169.6","960.86","1130.46","0.034307305","0","24550","31368.06","0.206915116","0.305433885","1582.94","71331.94"],
    [40,"Otros Servicios-comerciales y financieros","17500","17500","0","0","0","0","0","#­DIV/0!","0","0","0","#­DIV/0!","0","0","17500"],
    [41,"Otros mantenimientos y reparaciones","7000","7000","3500","0","0","0","0","0","0","3500","3500","0","0.5","0","3500"],
    [42,"MATERIALES Y SUMINISTROS   ","193760","193760","64370","19414.56","1573.05","2847.35","4420.4","0.068671741","0","42253.55","61668.11","0.301608824","0.318270592","2701.89","132091.89"],
    [43,"Alimentos para Consumo Humano","10000","10000","3750","186.75","61","125.75","186.75","0.0498","0","3150","3336.75","0.0498","0.333675","413.25","6663.25"],
    [44,"Bebidas","32000","32000","8002","7870","0","0","0","0","0","130","8000","0.983504124","0.25","2","24000"],
    [45,"Di‚sel","22000","22000","5501","3400","0","0","0","0","0","2101","5501","0.618069442","0.250045455","0","16499"],
    [46,"Gasolina","800","800","400","0","0","0","0","0","0","400","400","0","0.5","0","400"],
    [47,"Lubricantes","4960","4960","1241","0","0","0","0","0","0","1100","1100","0","0","141","3860"],
    [48,"Insecticidas, Fumigantes y Otros","3000","3000","0","0","0","0","0","#­DIV/0!","0","0","0","#­DIV/0!","0","0","3000"],
    [49,"Pinturas, colorantes y tintes","5000","5000","2084","44.56","0","44.56","44.56","0.021381958","0","1850","1894.56","0.021381958","0.378912","189.44","3105.44"],
    [50,"Otros Productos Qu¡micos","500","500","250","1.77","0","1.77","1.77","0.00708","0","175","176.77","0.00708","0.35354","73.23","323.23"],
    [51,"Material El‚ctrico","3000","3000","500","53.48","53.48","0","53.48","0.10696","0","400","453.48","0.10696","0.15116","46.52","2546.52"],
    [52,"Material Met lico","1000","1000","500","0","0","0","0","0","0","400","400","0","0.4","100","600"],
    [53,"Otros Materiales de Construcci¢n","2000","2000","1000","0","0","0","0","0","0","750","750","0","0.375","250","1250"],
    [54,"Herramientas e Instrumentos","2000","2000","1000","0","0","0","0","0","0","900","900","0","0.45","100","1100"],
    [55,"Material y art¡culos de seguridad institucional","1500","1500","625","0","0","0","0","0","0","625","625","0","0.416666667","0","875"],
    [56,"Materiales y Suministros de computadoras","9000","9000","1500","678.87","382.53","296.34","678.87","0.45258","0","520","1198.87","0.45258","0.133207778","301.13","7801.13"],
    [57,"Otros Productos Varios","28000","28000","11667","702.03","83.2","8.55","91.75","0.007864061","0","10952.55","11654.58","0.060172281","0.416235","12.42","16345.42"],
    [58,"étiles de cocina y comedor","2000","2000","600","88.21","0","88.21","88.21","0.147016667","0","500","588.21","0.147016667","0.294105","11.79","1411.79"],
    [59,"étiles de Aseo y Limpieza","12000","12000","4500","2589.45","642.95","1946.5","2589.45","0.575433333","0","1900","4489.45","0.575433333","0.374120833","10.55","7510.55"],
    [60,"étiles y Materiales de Oficina","20000","20000","5000","3504.84","112.35","278.61","390.96","0.078192","0","1000","4504.84","0.700968","0.225242","495.16","15495.16"],
    [61,"Otros étiles y Materiales","15000","15000","6250","294.6","237.54","57.06","294.6","0.047136","0","5700","5994.6","0.047136","0.39964","255.4","9005.4"],
    [62,"Repuestos","20000","20000","10000","0","0","0","0","0","0","9700","9700","0","0.485","300","10300"],
    [63,"MAQUINARIA Y EQUIPO ","79750","79750","22886","0","0","0","0","0","0","20220","20220","0","0.25354232","2666","59530"],
    [64,"Maquinaria y Equipo de Comunicaciones","5000","5000","836","0","0","0","0","0","0","720","720","0","0.144","116","4280"],
    [65,"Terrestre","15000","15000","7500","0","0","0","0","0","0","7500","7500","0","0.5","0","7500"],
    [66,"Equipo educacional y recreativo","5000","5000","0","0","0","0","0","#­DIV/0!","0","0","0","#­DIV/0!","0","0","5000"],
    [67,"Equipo de oficina","500","500","0","0","0","0","","","0","0","0","#­DIV/0!","0","0","500"],
    [68,"Mobiliario","25000","25000","6250","0","0","0","0","0","0","5000","5000","0","0.2","1250","20000"],
    [69,"Maquinaria y equipos varios","4000","4000","2000","0","0","0","0","0","0","2000","2000","0","0.5","0","2000"],
    [70,"Equipo de Computaci¢n","25250","25250","6300","0","0","0","0","0","0","5000","5000","0","0.198019802","1300","20250"],
    [71,"TRANSFERENCIAS CORRIENTES","60500","60500","15250","3800","500","0","500","0.032786885","0","11450","15250","0.249180328","0.252066116","0","45250"],
    [72,"Capacitaci¢n y Estudios","60000","60000","15000","3800","500","0","500","0","0","11200","15000","0","0","0","45000"],
    [73,"Cuotas a Organismos Mundiales","500","500","250","0","0","0","0","0","0","250","250","0","0.5","0","250"]
]}