Pressupost
definitiu |
INGRESSOS |
|
PATRONATS
I INSTITUTS MUNICIPALS |
CONSOLIDACIÓ |
P.
Museus |
P.
Arxiu |
IDES |
SERESA |
IAS |
TOTAL |
Consolidació |
CONSOLIDAT |
A.
Operacions corrents |
90.161.789,89 |
800.866,11 |
361.200,35 |
978.571,66 |
1.003.606,42 |
1.084.237,86 |
94.390.272,29 |
4.069.666,88 |
90.320.605,41 |
I |
Impostos
directes |
38.816.985,80 |
|
|
|
|
|
38.816.985,80 |
|
38.816.985,80 |
II |
Impostos
indirectes |
3.428.647,84 |
|
|
|
|
|
3.428.647,84 |
|
3.428.647,84 |
III |
Taxes
i altres ingressos |
12.904.805,72 |
12.062,31 |
5.570,97 |
6.016,13 |
|
607,02 |
12.929.062,15 |
|
12.929.062,15 |
IV |
Transferències
corrents |
34.108.125,49 |
788.743,70 |
355.623,38 |
878.949,40 |
1.003.600,41 |
1.083.624,82 |
38.218.667,20 |
4.069.666,88 |
34.149.000,32 |
V |
Ingressos
patrimonials |
903.225,03 |
60,10 |
6,01 |
93.606,13 |
6,01 |
6,01 |
996.909,29 |
|
996.909,29 |
B.
Operacions de capital |
50.844.570,58 |
68.796,76 |
43.584,34 |
2.744.866,27 |
232.395,09 |
66.813,61 |
54.001.026,66 |
|
54.001.026,66 |
VI |
Alienació
d'inversions reals |
579.976,68 |
|
|
|
|
|
579.976,68 |
|
579.976,68 |
VII |
Transferències
de capital |
4.668.481,39 |
|
|
|
|
|
4.668.481,39 |
|
4.668.481,39 |
VIII |
Actius
financers |
33.575.870,42 |
68.796,76 |
43.584,34 |
2.744.866,27 |
232.395,09 |
66.813,61 |
36.732.326,51 |
|
36.732.326,51 |
IX |
Passius
financers |
12.020.242,09 |
|
|
|
|
|
12.020.242,09 |
|
12.020.242,09 |
Total
ingressos |
141.006.360,46 |
869.662,87 |
404.784,69 |
3.723.437,93 |
1.236.001,51 |
1.151.051,47 |
148.391.298,95 |
4.069.666,88 |
144.321.632,07 |
|
|
|
|
|
|
|
|
|
|
|
Drets
liquidats |
INGRESSOS |
Ajuntament |
PATRONATS
I INSTITUTS MUNICIPALS |
CONSOLIDACIÓ |
P.
Museus |
P.
Arxiu |
IDES |
SERESA |
IAS |
TOTAL |
Consolidació |
CONSOLIDAT |
A.
Operacions corrents |
91.479.834,31 |
794.217,30 |
361.770,92 |
989.753,49 |
1.004.391,66 |
1.084.044,84 |
95.714.012,51 |
4.069.666,88 |
91.644.345,64 |
I |
Impostos
directes |
39.423.665,80 |
|
|
|
|
|
39.423.665,80 |
|
39.423.665,80 |
II |
Impostos
indirectes |
4.737.407,57 |
|
|
|
|
|
4.737.407,57 |
|
4.737.407,57 |
III |
Taxes
i altres ingressos |
13.825.808,40 |
12.191,89 |
6.595,55 |
7.141,44 |
|
|
13.851.737,28 |
|
13.851.737,28 |
IV |
Transferències
corrents |
32.532.575,31 |
781.381,30 |
354.866,10 |
878.949,40 |
1.003.600,41 |
1.083.624,82 |
36.634.997,35 |
4.069.666,88 |
32.565.330,47 |
V |
Ingressos
patrimonials |
960.377,23 |
644,12 |
309,26 |
103.662,66 |
791,24 |
420,01 |
1.066.204,52 |
|
1.066.204,52 |
B.
Operacions de capital |
17.840.610,23 |
|
|
|
|
|
17.840.610,23 |
|
17.840.610,23 |
VI |
Alienació
d'inversions reals |
684.576,27 |
|
|
|
|
|
684.576,27 |
|
684.576,27 |
VII |
Transferències
de capital |
4.651.796,82 |
|
|
|
|
|
4.651.796,82 |
|
4.651.796,82 |
VIII |
Actius
financers |
483.995,05 |
|
|
|
|
|
483.995,05 |
|
483.995,05 |
IX |
Passius
financers |
12.020.242,09 |
|
|
|
|
|
12.020.242,09 |
|
12.020.242,09 |
Total
ingressos |
109.320.444,54 |
794.217,30 |
361.770,92 |
989.753,49 |
1.004.391,66 |
1.084.044,84 |
113.554.622,74 |
4.069.666,88 |
109.484.955,87 |
|
|
|
|
|
|
|
|
|
|
|
Drets
cobrats |
INGRESSOS |
Ajuntament |
PATRONATS
I INSTITUTS MUNICIPALS |
CONSOLIDACIÓ |
P.
Museus |
P.
Arxiu |
IDES |
SERESA |
IAS |
TOTAL |
Consolidació |
CONSOLIDAT |
A.
Operacions corrents |
81.180.644,92 |
686.414,82 |
341.517,25 |
989.753,49 |
615.008,42 |
968.182,51 |
84.781.521,41 |
3.462.208,69 |
81.319.312,72 |
I |
Impostos
directes |
35.744.618,68 |
|
|
|
|
|
35.744.618,68 |
|
35.744.618,68 |
II |
Impostos
indirectes |
4.737.407,57 |
|
|
|
|
|
4.737.407,57 |
|
4.737.407,57 |
III |
Taxes
i altres ingressos |
11.055.988,32 |
12.191,89 |
6.595,55 |
7.141,44 |
|
|
11.081.917,20 |
|
11.081.917,20 |
IV |
Transferències
corrents |
28.812.263,92 |
673.578,82 |
334.612,43 |
878.949,40 |
614.217,18 |
967.762,50 |
32.281.384,25 |
3.462.208,69 |
28.819.175,56 |
V |
Ingressos
patrimonials |
830.366,42 |
644,12 |
309,26 |
103.662,66 |
791,24 |
420,01 |
936.193,71 |
|
936.193,71 |
B.
Operacions de capital |
13.092.127,11 |
|
|
|
|
|
13.092.127,11 |
|
13.092.127,11 |
VI |
Alienació
d'inversions reals |
170.710,93 |
|
|
|
|
|
170.710,93 |
|
170.710,93 |
VII |
Transferències
de capital |
1.783.830,73 |
|
|
|
|
|
1.783.830,73 |
|
1.783.830,73 |
VIII |
Actius
financers |
352.235,69 |
|
|
|
|
|
352.235,69 |
|
352.235,69 |
IX |
Passius
financers |
10.785.349,77 |
|
|
|
|
|
10.785.349,77 |
|
10.785.349,77 |
Total
ingressos |
94.272.772,03 |
686.414,82 |
341.517,25 |
989.753,49 |
615.008,42 |
968.182,51 |
97.873.648,53 |
3.462.208,69 |
94.411.439,84 |