{	"id": "1301",	"name": "SERVICIOS GENERALES POLICIA LOCAL","epigrafes": [{"id": "12000","name": "SUELDOS DEL GRUPO A1.","history": [{"year": 2016,"creditoInicial": 252009,"gastado": 241704.32},{"year": 2017,"creditoInicial": 237251.5,"gastado": 238091.94},{"year": 2018,"creditoInicial": 243155,"gastado": 238027.87},{"year": 2019,"creditoInicial": 243155,"gastado": 228052.9},{"year": 2020,"creditoInicial": 235457,"gastado": 208450.19},{"year": 2021,"creditoInicial": 203399,"gastado": 207776.02},{"year": 2022,"creditoInicial": 185816,"gastado": 225459.54},{"year": 2023,"creditoInicial": 242631,"gastado": 269288},{"year": 2024,"creditoInicial": 785058,"gastado": 269407.05},{"year": 2025,"creditoInicial": 256089,"gastado": 259240.23},{"year": 2026,"creditoInicial": 323141,"gastado": 77685.44}]},{"id": "12001","name": "SUELDOS DEL GRUPO A2.","history": [{"year": 2016,"creditoInicial": 182498,"gastado": 137879.95},{"year": 2017,"creditoInicial": 141008.47,"gastado": 155242.17},{"year": 2018,"creditoInicial": 219784,"gastado": 209429.64},{"year": 2019,"creditoInicial": 219784,"gastado": 253907.68},{"year": 2020,"creditoInicial": 274100,"gastado": 369914.03},{"year": 2021,"creditoInicial": 381771,"gastado": 362691.46},{"year": 2022,"creditoInicial": 420234.9,"gastado": 420234.9},{"year": 2023,"creditoInicial": 470925,"gastado": 470963.72},{"year": 2024,"creditoInicial": 509786,"gastado": 517758.66},{"year": 2025,"creditoInicial": 504568,"gastado": 552784.75},{"year": 2026,"creditoInicial": 535584,"gastado": 175955.6}]},{"id": "12003","name": "SUELDOS DEL GRUPO C1.","history": [{"year": 2016,"creditoInicial": 12023435,"gastado": 11651822.71},{"year": 2017,"creditoInicial": 12322193,"gastado": 11825775.59},{"year": 2018,"creditoInicial": 12188266,"gastado": 11927206.52},{"year": 2019,"creditoInicial": 12488266,"gastado": 11587986.84},{"year": 2020,"creditoInicial": 12575774,"gastado": 11546126.41},{"year": 2021,"creditoInicial": 12267940,"gastado": 11531119.07},{"year": 2022,"creditoInicial": 11642008.4,"gastado": 11642008.4},{"year": 2023,"creditoInicial": 12089539,"gastado": 12123718.42},{"year": 2024,"creditoInicial": 13497068,"gastado": 12844249.94},{"year": 2025,"creditoInicial": 13481656,"gastado": 13560964.08},{"year": 2026,"creditoInicial": 13791297,"gastado": 4167373.2}]},{"id": "12004","name": "SUELDOS DEL GRUPO C2.","history": [{"year": 2016,"creditoInicial": 621982,"gastado": 353224.65},{"year": 2017,"creditoInicial": 287801.81,"gastado": 265177.54},{"year": 2018,"creditoInicial": 284711,"gastado": 237517.62},{"year": 2019,"creditoInicial": 284711,"gastado": 172944.25},{"year": 2020,"creditoInicial": 195009,"gastado": 123778.08},{"year": 2021,"creditoInicial": 132700,"gastado": 119586.65},{"year": 2022,"creditoInicial": 117251,"gastado": 120787.23},{"year": 2023,"creditoInicial": 122389,"gastado": 83840.18},{"year": 2024,"creditoInicial": 56248,"gastado": 93441},{"year": 2025,"creditoInicial": 72705,"gastado": 94685.46},{"year": 2026,"creditoInicial": 111874,"gastado": 30433.53}]},{"id": "12005","name": "SUELDOS DEL GRUPO E.","history": [{"year": 2016,"creditoInicial": 7755,"gastado": 7755.44},{"year": 2017,"creditoInicial": 7843,"gastado": 7027.88},{"year": 2018,"creditoInicial": 7951,"gastado": 8575.02},{"year": 2019,"creditoInicial": 7951,"gastado": 8159.55},{"year": 2020,"creditoInicial": 8333,"gastado": 8333.08},{"year": 2021,"creditoInicial": 8186,"gastado": 8408.12},{"year": 2022,"creditoInicial": 8358,"gastado": 8563.91},{"year": 2023,"creditoInicial": 8600,"gastado": 8963.5},{"year": 2024,"creditoInicial": 8920,"gastado": 9230.76},{"year": 2025,"creditoInicial": 9036,"gastado": 9507.96},{"year": 2026,"creditoInicial": 21911,"gastado": 2744.28}]},{"id": "12006","name": "ANTIGUEDAD","history": [{"year": 2024,"creditoInicial": 2816173,"gastado": 2745269.04},{"year": 2025,"creditoInicial": 2874101,"gastado": 2842375.19},{"year": 2026,"creditoInicial": 3045729,"gastado": 867492.98}]},{"id": "12006","name": "TRIENIOS.","history": [{"year": 2016,"creditoInicial": 2139212,"gastado": 2034221.13},{"year": 2017,"creditoInicial": 2252448.26,"gastado": 2209104.72},{"year": 2018,"creditoInicial": 2474468,"gastado": 2333258.21},{"year": 2019,"creditoInicial": 2474468,"gastado": 2303591.51},{"year": 2020,"creditoInicial": 2506435,"gastado": 2397609.89},{"year": 2021,"creditoInicial": 2561878,"gastado": 2412557.98},{"year": 2022,"creditoInicial": 2487882,"gastado": 2498852.33},{"year": 2023,"creditoInicial": 2613137,"gastado": 2643442.35}]},{"id": "12009","name": "OTRAS RETRIBUCIONES BASICAS.","history": [{"year": 2019,"creditoInicial": 2508547.75,"gastado": 0}]},{"id": "12100","name": "COMPLEMENTO DE DESTINO.","history": [{"year": 2016,"creditoInicial": 6602600,"gastado": 6910956.35},{"year": 2017,"creditoInicial": 7485739,"gastado": 7258867.96},{"year": 2018,"creditoInicial": 7503985,"gastado": 7415592.58},{"year": 2019,"creditoInicial": 7703985,"gastado": 7280653.48},{"year": 2020,"creditoInicial": 7836909,"gastado": 7304289.1},{"year": 2021,"creditoInicial": 7682309,"gastado": 7422186.73},{"year": 2022,"creditoInicial": 7586895,"gastado": 7617637.21},{"year": 2023,"creditoInicial": 8002699,"gastado": 7967073.98},{"year": 2024,"creditoInicial": 8616402,"gastado": 8472740.35},{"year": 2025,"creditoInicial": 8828043,"gastado": 9125354.03},{"year": 2026,"creditoInicial": 9273545,"gastado": 2793797.22}]},{"id": "12101","name": "COMPLEMENTO ESPECIFICO.","history": [{"year": 2016,"creditoInicial": 24050171,"gastado": 24262654.94},{"year": 2017,"creditoInicial": 23448093,"gastado": 22632791.45},{"year": 2018,"creditoInicial": 23451516,"gastado": 23178388.03},{"year": 2019,"creditoInicial": 23229348,"gastado": 22699730.95},{"year": 2020,"creditoInicial": 25146338.51,"gastado": 22529864.72},{"year": 2021,"creditoInicial": 23323098,"gastado": 22574949.29},{"year": 2022,"creditoInicial": 24183365.44,"gastado": 24046483.6},{"year": 2023,"creditoInicial": 25383214,"gastado": 25749756.04},{"year": 2024,"creditoInicial": 28824264,"gastado": 27408211.84},{"year": 2025,"creditoInicial": 37546323.78,"gastado": 28978216.01},{"year": 2026,"creditoInicial": 31220382,"gastado": 8766668.03}]},{"id": "131004","name": "LABORAL TEMPORAL","history": [{"year": 2022,"creditoInicial": 0,"gastado": 0}]},{"id": "14301","name": "OTRO PERSONAL","history": [{"year": 2024,"creditoInicial": 11488,"gastado": 0}]},{"id": "16000","name": "SEGURIDAD SOCIAL.","history": [{"year": 2016,"creditoInicial": 14993054,"gastado": 14860959.6},{"year": 2017,"creditoInicial": 13011622,"gastado": 12878826.32},{"year": 2018,"creditoInicial": 12588831,"gastado": 12993472.19},{"year": 2019,"creditoInicial": 12588831,"gastado": 16839835.99},{"year": 2020,"creditoInicial": 17040867.49,"gastado": 16903275.6},{"year": 2021,"creditoInicial": 16733422,"gastado": 17236727.67},{"year": 2022,"creditoInicial": 14634485.46,"gastado": 16024975.47},{"year": 2023,"creditoInicial": 22082451.11,"gastado": 18976155.94},{"year": 2024,"creditoInicial": 14979851.46,"gastado": 20436343.01},{"year": 2025,"creditoInicial": 16403923.13,"gastado": 21267028.26},{"year": 2026,"creditoInicial": 21721970,"gastado": 6068351.35},{"year": 2022,"creditoInicial": 0,"gastado": 0}]},{"id": "22113","name": "MANUTENCION DE ANIMALES.","history": [{"year": 2020,"creditoInicial": 19905,"gastado": 19900.99},{"year": 2021,"creditoInicial": 19905,"gastado": 22903.31},{"year": 2022,"creditoInicial": 19905,"gastado": 19903.63},{"year": 2023,"creditoInicial": 22000,"gastado": 23572.62},{"year": 2024,"creditoInicial": 22000,"gastado": 22000},{"year": 2025,"creditoInicial": 25000,"gastado": 17999.93},{"year": 2026,"creditoInicial": 28000,"gastado": 7555.66}]},{"id": "22606","name": "REUNIONES, CONFERENCIAS Y CURSOS.","history": [{"year": 2016,"creditoInicial": 158088,"gastado": 83592.58},{"year": 2017,"creditoInicial": 158088,"gastado": 89806.96},{"year": 2018,"creditoInicial": 158088,"gastado": 93757.44},{"year": 2019,"creditoInicial": 158088,"gastado": 110310.32},{"year": 2020,"creditoInicial": 123202.5,"gastado": 95431.22},{"year": 2021,"creditoInicial": 158088,"gastado": 152099.5},{"year": 2022,"creditoInicial": 200000,"gastado": 187657.89},{"year": 2023,"creditoInicial": 200000,"gastado": 175496.67},{"year": 2024,"creditoInicial": 250000,"gastado": 230673.27},{"year": 2025,"creditoInicial": 50000,"gastado": 175327.42},{"year": 2026,"creditoInicial": 103000,"gastado": 25441.64}]},{"id": "22609","name": "ACTIVIDADES CULTURALES Y DEPORTIVAS.","history": [{"year": 2024,"creditoInicial": 20000,"gastado": 36458.48},{"year": 2025,"creditoInicial": 145000,"gastado": 136205.57},{"year": 2026,"creditoInicial": 25000,"gastado": 412.61}]},{"id": "22699","name": "OTROS GASTOS DIVERSOS.","history": [{"year": 2016,"creditoInicial": 32962,"gastado": 33237.25},{"year": 2017,"creditoInicial": 32962,"gastado": 35216.57},{"year": 2018,"creditoInicial": 32962,"gastado": 35545.22},{"year": 2019,"creditoInicial": 32962,"gastado": 41279.84},{"year": 2020,"creditoInicial": 35000,"gastado": 39519.78},{"year": 2021,"creditoInicial": 35000,"gastado": 43440.79},{"year": 2022,"creditoInicial": 35000,"gastado": 54843.23},{"year": 2023,"creditoInicial": 35000,"gastado": 47359.07},{"year": 2024,"creditoInicial": 40000,"gastado": 59216.93},{"year": 2025,"creditoInicial": 40000,"gastado": 58306.97},{"year": 2026,"creditoInicial": 40000,"gastado": 12168.6}]},{"id": "22706","name": "ESTUDIOS Y TRABAJOS TECNICOS.","history": [{"year": 2021,"creditoInicial": 110000,"gastado": 67101.76},{"year": 2022,"creditoInicial": 130000,"gastado": 122777.15},{"year": 2023,"creditoInicial": 123500,"gastado": 123500},{"year": 2024,"creditoInicial": 123500,"gastado": 123500},{"year": 2025,"creditoInicial": 123500,"gastado": 123500},{"year": 2026,"creditoInicial": 123500,"gastado": 30875.01}]},{"id": "22799","name": "OTROS TRABAJOS REALIZADOS POR OTRAS EMPRESAS Y PROFESIONALES.","history": [{"year": 2025,"creditoInicial": 35000,"gastado": 0},{"year": 2026,"creditoInicial": 35000,"gastado": 0}]},{"id": "23300","name": "OTRAS INDEMNIZACIONES","history": [{"year": 2025,"creditoInicial": 200000,"gastado": 100072},{"year": 2026,"creditoInicial": 200000,"gastado": 49000}]},{"id": "62200","name": "EDIFICIOS Y OTRAS CONSTRUCCIONES.","history": [{"year": 2025,"creditoInicial": 100000,"gastado": 0},{"year": 2026,"creditoInicial": 100000,"gastado": 0},{"year": 2024,"creditoInicial": 300000,"gastado": 0}]},{"id": "62500","name": "MOBILIARIO.","history": [{"year": 2024,"creditoInicial": 0,"gastado": 0},{"year": 2025,"creditoInicial": 200000,"gastado": 161103.48}]},{"id": "62600","name": "EQUIPOS PARA PROCESOS DE INFORMACION.","history": [{"year": 2023,"creditoInicial": 40000,"gastado": 32706.3}]},{"id": "62900","name": "OTRAS INVERSIONES NUEVAS ASOCIADAS AL FUNCIONAMIENTO OPERATIVO DE LOS SERVICIOS.","history": [{"year": 2016,"creditoInicial": 10000,"gastado": 7260},{"year": 2020,"creditoInicial": 15000,"gastado": 18150},{"year": 2024,"creditoInicial": 8000,"gastado": 6050},{"year": 2025,"creditoInicial": 10000,"gastado": 0},{"year": 2026,"creditoInicial": 20000,"gastado": 0},{"year": 2026,"creditoInicial": 10000,"gastado": 0}]},{"id": "63200","name": "REHABILITACION SOCIAL VIVIENDAS","history": [{"year": 2022,"creditoInicial": 120000,"gastado": 32921.38},{"year": 2023,"creditoInicial": 154000,"gastado": 45257.77},{"year": 2024,"creditoInicial": 153500,"gastado": 125246.4}]},{"id": "6320024","name": "ACONDICIONAMIENTO MERCADO CENTRAL","history": [{"year": 2025,"creditoInicial": 28253.6,"gastado": 0},{"year": 2026,"creditoInicial": 28253.6,"gastado": 0}]},{"id": "63201","name": "OBRAS CONSERVACION EQUIPAMIENTOS","history": [{"year": 2023,"creditoInicial": 148000,"gastado": 147555.97}]},{"id": "63300","name": "ADECUACION INSTALACIONES ELECTRICAS","history": [{"year": 2024,"creditoInicial": 8000,"gastado": 18912.23}]},{"id": "63301","name": "INSTALACIONES TECNICASINSTALACIONES TECNICAS","history": [{"year": 2024,"creditoInicial": 40000,"gastado": 0}]},{"id": "6330124","name": "INSTALACIONES TECNICAS-RESTITUC.RIO HUERVA II (PRTR)INSTALACIONES TECNICAS","history": [{"year": 2025,"creditoInicial": 40000,"gastado": 0},{"year": 2026,"creditoInicial": 40000,"gastado": 0}]},{"id": "63302","name": "OBRAS Y RENOVACION EQUIPOS EN PLANTA POTABILIZADORA Y DEPOSITOS","history": [{"year": 2024,"creditoInicial": 15000,"gastado": 6005.47}]}],	"organos": [{"id": "EQP","name": "EQUIPAMIENTOS","history": [{"year": 2026,"creditoInicial": 100000,"gastado": 0}]},{"id": "PER","name": "PERSONAL","history": [{"year": 2026,"creditoInicial": 80045433,"gastado": 22950501.63}]},{"id": "POL","name": "POLICIA LOCAL","history": [{"year": 2026,"creditoInicial": 652753.6,"gastado": 125453.52}]}	]}