| Clasificación presupuestaria | Presupuesto Vigente | Enero | Febrero | Marzo | Abril | Mayo | Junio | Julio | Agosto | Septiembre | Octubre | Noviembre | Diciembre | Ejecución acumulada |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| INGRESOS | 4.891.199 | 926.244 | 520.871 | 685.590 | 570.790 | 470.834 | 452.866 | 529.221 | 421.673 | 519.850 | 423.321 | 383.703 | 813.491 | 6.718.454 |
| TRANSFERENCIAS CORRIENTES | 27.440 | 0 | 0 | 27.440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.440 |
| DEL GOBIERNO CENTRAL | 27.440 | 0 | 0 | 27.440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.440 |
| Ejército de Chile | 27.440 | 0 | 0 | 27.440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.440 |
| RENTA DE LA PROPIEDAD | 337.668 | 80 | 429 | 211.275 | 295 | 9.744 | 2.042 | 30.300 | 470 | 98.715 | 23.713 | 5.009 | 315.957 | 698.029 |
| ARRIENDO DE ACTIVOS NO FINANCIEROS | 337.668 | 80 | 429 | 162.075 | 295 | 9.566 | 318 | 330 | 379 | 12.102 | 23.697 | 4.949 | 15.784 | 230.004 |
| INTERESES | 0 | 0 | 0 | 49.200 | 0 | 178 | 1.724 | 29.970 | 91 | 86.613 | 16 | 60 | 74.612 | 242.464 |
| OTRAS RENTAS DE LA PROPIEDAD | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 225.561 | 225.561 |
| INGRESOS DE OPERACIÓN | 4.438.610 | 642.994 | 526.210 | 445.400 | 570.495 | 461.090 | 450.824 | 493.314 | 421.203 | 421.135 | 399.523 | 371.968 | 474.657 | 5.678.813 |
| VENTA DE SERVICIOS | 4.438.610 | 642.994 | 526.210 | 445.400 | 570.495 | 461.090 | 450.824 | 493.314 | 421.203 | 421.135 | 399.523 | 371.968 | 474.657 | 5.678.813 |
| OTROS INGRESOS CORRIENTES | 0 | 0 | 0 | 1.475 | 0 | 0 | 0 | 5.607 | 0 | 0 | 85 | 6.726 | 16.867 | 30.760 |
| RECUPERACIÓN Y REEMBOLSOS DE LICENCIAS MÉDICAS. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 0 | 0 | 74 |
| OTROS | 0 | 0 | 0 | 1.475 | 0 | 0 | 0 | 5.607 | 0 | 0 | 11 | 6.726 | 16.867 | 30.686 |
| VENTA DE ACTIVOS NO FINANCIEROS | 11.418 | 1.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.010 | 7.923 |
| VEHÍCULOS | 11.418 | 1.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.010 | 7.923 |
| RECUPERACION DE PRÉSTAMOS | 0 | 281.257 | -5.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 275.489 |
| SALDO INICIAL DE CAJA | 76.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| GASTOS | 4.891.199 | 323.906 | 275.054 | 326.021 | 421.037 | 355.781 | 383.742 | 379.832 | 326.412 | 376.865 | 311.504 | 420.075 | 655.969 | 4.556.198 |
| GASTOS EN PERSONAL | 2.891.861 | 221.389 | 214.569 | 220.847 | 235.617 | 227.490 | 221.268 | 215.531 | 226.769 | 233.508 | 222.025 | 240.608 | 271.697 | 2.751.318 |
| PERSONAL DE PLANTA | 125.220 | 722 | 8.332 | 5.250 | 18.485 | 9.814 | 3.026 | 1.655 | 9.597 | 3.761 | 290 | 5.918 | 8.298 | 75.148 |
| PERSONAL A CONTRATA | 1.430 | 0 | 0 | 0 | 21 | 11.708 | 6.359 | -18.067 | 215 | 181 | 0 | 0 | 0 | 417 |
| OTRAS REMUNERACIONES | 2.765.211 | 220.667 | 206.237 | 215.597 | 217.111 | 205.968 | 211.883 | 0 | 216.957 | 229.566 | 221.735 | 234.690 | 263.399 | 2.443.810 |
| OTROS GASTOS EN PERSONAL | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 231.943 | 0 | 0 | 0 | 0 | 0 | 231.943 |
| BIENES Y SERVICIOS CONSUMO | 1.337.840 | 92.053 | 44.350 | 104.906 | 107.315 | 120.473 | 80.947 | 60.343 | 63.425 | 46.678 | 80.260 | 130.213 | 258.396 | 1.189.359 |
| ALIMENTOS Y BEBIDAS | 191.118 | 1.458 | 10.146 | 10.624 | 12.409 | 18.936 | 14.888 | 15.725 | 16.899 | 13.861 | 12.817 | 13.140 | 31.024 | 171.927 |
| TEXTIL, VESTUARIO Y CALZADO | 25.015 | 0 | 10.840 | 0 | 416 | 0 | 5.697 | 334 | 1.991 | 1.921 | 1.551 | 0 | 1.173 | 23.923 |
| COMBUSTIBLES Y LUBRICANTES | 65.412 | 0 | 0 | 0 | 224 | 45.000 | 713 | 0 | 0 | 0 | 3.000 | 1.266 | 53 | 50.256 |
| MATERIALES DE USO O CONSUMO | 190.968 | 29.641 | 6.275 | 5.539 | 19.687 | 9.239 | 13.283 | 13.861 | 16.337 | 9.684 | 11.117 | 8.459 | 62.624 | 205.746 |
| SERVICIOS BÁSICOS | 128.220 | 2.948 | 7.365 | 19.466 | 10.543 | 9.664 | 6.714 | 12.485 | 8.367 | 6.752 | 9.723 | 13.590 | 12.709 | 120.326 |
| MANTENIMIENTO Y REPARACIONES | 172.748 | 857 | 0 | 991 | 15.261 | 8.528 | 1.314 | 9.548 | 5.352 | 4.561 | 21.493 | 46.329 | 32.153 | 146.387 |
| PUBLICIDAD Y DIFUSIÓN | 21.599 | 0 | 0 | 316 | 0 | 0 | 974 | 618 | 106 | 0 | 1.118 | 360 | 4.588 | 8.080 |
| SERVICIOS GENERALES | 243.910 | 19.665 | 6.235 | 11.258 | 10.731 | 20.152 | 28.619 | 2.580 | 5.978 | 3.103 | 10.579 | 9.415 | 22.042 | 150.357 |
| ARRIENDOS | 44.521 | 9.927 | 2.962 | 9.689 | 858 | 359 | 139 | 66 | 1.387 | 0 | 333 | 987 | 4.814 | 31.521 |
| SERVICIOS FINANCIEROS Y DE SEGUROS | 86.046 | 0 | 14 | 44.699 | 30.910 | 548 | 0 | 55 | 24 | 0 | 422 | 202 | 184 | 77.058 |
| SERVICIOS TÉCNICOS Y PROFESIONALES | 116.503 | 27.469 | 207 | 1.223 | 4.669 | 6.672 | 6.562 | 3.962 | 4.920 | 5.379 | 4.280 | 10.681 | 22.357 | 98.381 |
| OTROS GASTOS EN BIENES Y SERVICIOS DE CONSUMO. | 51.780 | 88 | 306 | 1.101 | 1.607 | 1.375 | 2.044 | 1.109 | 2.064 | 1.417 | 3.827 | 25.784 | 64.675 | 105.397 |
| PRESTACIONES DE SEGURIDAD SOCIAL | 86.923 | 1.641 | 2.741 | 0 | 13.858 | 0 | 1.772 | 18.837 | 16.931 | 10.494 | 1.074 | 6.658 | 1.981 | 75.987 |
| PRESTACIONES PREVISIONALES | 86.923 | 1.641 | 2.741 | 0 | 13.858 | 0 | 1.772 | 18.837 | 16.931 | 10.494 | 1.074 | 6.658 | 1.981 | 75.987 |
| TRANSFERENCIAS CORRIENTES | 8.960 | 120 | 8.090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273 | 8.483 |
| AL SECTOR PRIVADO | 407 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273 | 393 |
| Premios y Otros | 407 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273 | 393 |
| A ORGANISMOS INTERNACIONALES | 8.553 | 0 | 8.090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.090 |
| Comisión Internacional Permanente Armas Portátiles de Fuego | 8.553 | 0 | 8.090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.090 |
| INTEGROS AL FISCO | 47.849 | 0 | 0 | 0 | 22.341 | 0 | 1.479 | 0 | 0 | 0 | 0 | 3.742 | 1.500 | 29.062 |
| Impuestos | 47.849 | 0 | 0 | 0 | 22.341 | 0 | 1.479 | 0 | 0 | 0 | 0 | 3.742 | 1.500 | 29.062 |
| ADQUISICIÓN ACTIVOS NO FINANCIEROS | 509.062 | 0 | 5.304 | 268 | 41.906 | 7.818 | 78.276 | 85.121 | 19.287 | 86.185 | 8.145 | 38.854 | 122.122 | 493.286 |
| VEHÍCULOS | 96.513 | 0 | 0 | 0 | 7.690 | 0 | 0 | 54.908 | 14.421 | 0 | 0 | 12.390 | 0 | 89.409 |
| MOBILIARIO Y OTROS | 6.169 | 0 | 0 | 0 | 0 | 439 | 0 | 142 | 193 | 160 | 341 | 231 | 3.662 | 5.168 |
| MÁQUINAS Y EQUIPOS | 219.069 | 0 | 5.250 | 225 | 1.526 | 152 | 3.955 | 7.967 | 1.763 | 61.182 | 1.188 | 25.510 | 105.584 | 214.302 |
| EQUIPOS INFORMÁTICOS | 108.873 | 0 | 54 | 43 | 32.690 | 4.411 | 35.322 | 20.241 | 2.910 | 4.444 | 817 | 0 | 5.457 | 106.389 |
| PROGRAMAS INFORMÁTICOS | 78.438 | 0 | 0 | 0 | 0 | 2.816 | 38.999 | 1.863 | 0 | 20.399 | 5.799 | 723 | 7.419 | 78.018 |
| OTROS ACTIVOS NO FINANCIEROS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SERVICIO DE LA DEUDA | 8.704 | 8.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.703 |
| DEUDA FLOTANTE | 8.704 | 8.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.703 |
| SALDO FINAL DE CAJA | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |