ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
UNIVERSIDAD DELVALLE
2
890399010-6
3
ESTADO DE PRESUPUESTO DE GASTOS
4
ENERO - DICIEMBRE 2023
5
6
APROPIACION INICIAL ADICIONES DISMINUCIONES TRASLADO CREDITO TRASLADO CT.CREDITO APROPIACION DEFINITIVA CERTIFICADO REGISTRO/ COMPROMISO EJECUCION/ OBLIGACION CXP PAGOS
7
CODIGO DESCRIPCION
8
9
TOTAL EGRESOS 861.907.740.987 61.983.604.721 - 272.934.223.374 272.934.223.374 923.891.345.708 865.989.658.305 865.989.658.305 865.989.658.305 98.345.848.058 767.643.810.247
10
11
12
. Presupuesto de Egresos Desde 2022 861.907.740.987 61.983.604.721 - 272.934.223.374 272.934.223.374 923.891.345.708 865.989.658.305 865.989.658.305 865.989.658.305 98.345.848.058 767.643.810.247
13
14
21 Gastos Funcionamiento 757.211.182.131 22.555.206.531 - 219.657.898.148 219.657.898.148 779.766.388.662 746.427.000.163 746.427.000.163 746.427.000.163 61.676.246.758 684.750.753.405
15
21.1 Gastos de personal 423.130.881.515 8.970.923.164 - 95.299.846.018 91.228.642.345 436.173.008.352 429.438.049.100 429.438.049.100 429.438.049.100 31.189.842.325 398.248.206.775
16
21.1.01 Planta de personal permanente 347.715.734.136 8.970.923.164 - 75.790.270.456 81.174.231.211 351.302.696.545 345.852.474.099 345.852.474.099 345.852.474.099 17.662.994.062 328.189.480.037
17
21.1.01.0 Planta de personal docente 233.989.263.298 8.970.923.164 - 45.830.805.542 61.779.993.767 227.010.998.237 221.747.139.232 221.747.139.232 221.747.139.232 13.243.849.168 208.503.290.064
18
21.1.01.0.01 Factores constitutivos de salario 168.832.308.968 8.970.923.164 - 36.797.406.962 48.939.834.481 165.660.804.613 161.194.076.363 161.194.076.363 161.194.076.363 11.769.998.106 149.424.078.257
19
21.1.01.0.01.359 Sueldo básico 116.630.450.261 8.970.923.164 - 20.242.597.430 32.159.759.178 113.684.211.677 111.193.099.565 111.193.099.565 111.193.099.565 9.907.838.713 101.285.260.852
20
21.1.01.0.01.360 Gastos de representación 6.251.902.252 - - 1.177.553.370 535.212.658 6.894.242.964 6.894.242.964 6.894.242.964 6.894.242.964 624.678.706 6.269.564.258
21
21.1.01.0.01.361 Prima de servicio 9.993.568.726 - - 698.151.696 478.100.683 10.213.619.739 10.213.619.739 10.213.619.739 10.213.619.739 1.456.375 10.212.163.364
22
21.1.01.0.01.362 Bonificación por servicios prestados 6.348.692.709 - - 304.733.447 1.681.607.239 4.971.818.917 3.432.729.970 3.432.729.970 3.432.729.970 159.708.631 3.273.021.339
23
21.1.01.0.01.363 Prima de navidad 13.779.300.528 - - 13.017.992.378 12.387.437.074 14.409.855.832 13.973.328.641 13.973.328.641 13.973.328.641 22.455.685 13.950.872.956
24
21.1.01.0.01.364 Prima de vacaciones 9.454.526.908 - - 868.348.180 855.997.972 9.466.877.116 9.466.877.116 9.466.877.116 9.466.877.116 774.340.441 8.692.536.675
25
21.1.01.0.01.365 Prima técnica salarial 186.622.958 - - 41.048.889 26.006.852 201.664.995 201.664.995 201.664.995 201.664.995 14.449.534 187.215.461
26
21.1.01.0.01.368 Bonificacion prima de navidad docentes 115 387.754.442 - - 185.830.824 199.059.020 374.526.246 374.526.246 374.526.246 374.526.246 5.504.808 369.021.438
27
21.1.01.0.01.933 Prima de Antiguedad 5.799.490.184 - - 261.150.748 616.653.805 5.443.987.127 5.443.987.127 5.443.987.127 5.443.987.127 259.565.213 5.184.421.914
28
21.1.01.0.02 Contribuciones inherentes a la nómina 43.948.126.174 - - 4.613.652.770 7.339.406.187 41.222.372.757 40.802.279.728 40.802.279.728 40.802.279.728 20.448.882 40.781.830.846
29
21.1.01.0.02.371 Aportes a la seguridad social en pensiones 18.661.090.590 - - 3.090.781.000 3.670.398.919 18.081.472.671 17.661.379.642 17.661.379.642 17.661.379.642 - 17.661.379.642
30
21.1.01.0.02.372 Aportes a la seguridad social en salud 4.697.747.708 - - 176.905.082 540.067.590 4.334.585.200 4.334.585.200 4.334.585.200 4.334.585.200 - 4.334.585.200
31
21.1.01.0.02.373 Aportes de cesantías 15.241.782.866 - - 156.229.177 1.803.635.112 13.594.376.931 13.594.376.931 13.594.376.931 13.594.376.931 20.448.882 13.573.928.049
32
21.1.01.0.02.374 Aportes generales al sistema de riesgos laborales 937.911.676 - - 75.906.746 71.474.770 942.343.652 942.343.652 942.343.652 942.343.652 - 942.343.652
33
21.1.01.0.02.375 Aportes al ICBF 4.409.593.334 - - 1.113.830.765 1.253.829.796 4.269.594.303 4.269.594.303 4.269.594.303 4.269.594.303 - 4.269.594.303
34
21.1.01.0.03 Remuneraciones no constitutivas de factor salarial 21.208.828.156 - - 4.419.745.810 5.500.753.099 20.127.820.867 19.750.783.141 19.750.783.141 19.750.783.141 1.453.402.180 18.297.380.961
35
21.1.01.0.03.376 Vacaciones 15.396.757.708 - - 1.472.716.414 1.291.805.112 15.577.669.010 15.577.669.010 15.577.669.010 15.577.669.010 1.268.976.435 14.308.692.575
36
21.1.01.0.03.377 Bonificación especial de recreación 426.174.278 - - 25.076.160 62.044.660 389.205.778 389.205.778 389.205.778 389.205.778 23.835.683 365.370.095
37
21.1.01.0.03.378 Bonificación académica y asesorías 5.143.935.298 - - 2.789.575.076 4.115.591.749 3.817.918.625 3.440.880.899 3.440.880.899 3.440.880.899 160.590.062 3.280.290.837
38
21.1.01.0.03.379 Bonificacion por productividad academica 241.960.872 - - 132.378.160 31.311.578 343.027.454 343.027.454 343.027.454 343.027.454 - 343.027.454
39
21.1.01.1 Planta de personal No docente 90.303.112.975 - - 25.645.223.946 17.107.478.611 98.840.858.310 98.654.494.869 98.654.494.869 98.654.494.869 3.175.339.198 95.479.155.671
40
21.1.01.1.01 Factores constitutivos de salario 68.794.053.156 - - 22.682.987.371 15.782.072.931 75.694.967.596 75.633.987.634 75.633.987.634 75.633.987.634 2.932.828.794 72.701.158.840
41
21.1.01.1.01.380 Sueldo básico 51.532.269.616 - - 15.727.502.129 11.690.697.035 55.569.074.710 55.569.074.710 55.569.074.710 55.569.074.710 2.349.298.738 53.219.775.972
42
21.1.01.1.01.381 Horas extras, dominicales, festivos y recargos 2.373.706.542 - - 951.319.191 572.664.229 2.752.361.504 2.691.381.542 2.691.381.542 2.691.381.542 241.324.148 2.450.057.394
43
21.1.01.1.01.382 Gastos de representación 171.264.140 - - 78.702.317 6.655.267 243.311.190 243.311.190 243.311.190 243.311.190 9.152.588 234.158.602
44
21.1.01.1.01.383 Auxilio de transporte 1.453.824.706 - - 423.494.274 22.920.999 1.854.397.981 1.854.397.981 1.854.397.981 1.854.397.981 77.793.615 1.776.604.366
45
21.1.01.1.01.384 Prima de servicio 2.193.531.966 - - 393.481.602 41.823.866 2.545.189.702 2.545.189.702 2.545.189.702 2.545.189.702 - 2.545.189.702
46
21.1.01.1.01.385 Bonificación por servicios prestados 1.498.373.520 - - 379.142.710 48.235.888 1.829.280.342 1.829.280.342 1.829.280.342 1.829.280.342 21.691.700 1.807.588.642
47
21.1.01.1.01.386 Prima de navidad 4.911.405.242 - - 3.473.910.868 2.848.075.845 5.537.240.265 5.537.240.265 5.537.240.265 5.537.240.265 5.742.517 5.531.497.748
48
21.1.01.1.01.387 Prima de vacaciones 2.375.830.094 - - 195.508.350 345.645.040 2.225.693.404 2.225.693.404 2.225.693.404 2.225.693.404 148.817.388 2.076.876.016
49
21.1.01.1.01.388 Prima técnica salarial - - - 14.676.779 - 14.676.779 14.676.779 14.676.779 14.676.779 1.500.155 13.176.624
50
21.1.01.1.01.391 Auxilio de Maternidad 2.240.000 - - 7.772.050 3.052.050 6.960.000 6.960.000 6.960.000 6.960.000 - 6.960.000
51
21.1.01.1.01.394 Incentivo por compensación 806.624.076 - - 959.212.110 141.336.186 1.624.500.000 1.624.500.000 1.624.500.000 1.624.500.000 - 1.624.500.000
52
21.1.01.1.01.934 prima de Antiguedad 1.474.983.254 - - 78.264.991 60.966.526 1.492.281.719 1.492.281.719 1.492.281.719 1.492.281.719 77.507.945 1.414.773.774
53
21.1.01.1.02 Contribuciones inherentes a la nómina 17.169.990.321 - - 2.034.612.892 826.591.323 18.378.011.890 18.252.628.411 18.252.628.411 18.252.628.411 20.926.695 18.231.701.716
54
21.1.01.1.02.395 Aportes a la seguridad social en pensiones 7.526.847.814 - - 1.014.032.165 20.900 8.540.859.079 8.415.475.600 8.415.475.600 8.415.475.600 - 8.415.475.600
55
21.1.01.1.02.396 Aportes a la seguridad social en salud 2.158.695.306 - - 573.386.994 - 2.732.082.300 2.732.082.300 2.732.082.300 2.732.082.300 - 2.732.082.300
56
21.1.01.1.02.397 Aportes de cesantías 5.380.575.187 - - 114.607.607 725.570.423 4.769.612.371 4.769.612.371 4.769.612.371 4.769.612.371 20.926.695 4.748.685.676
57
21.1.01.1.02.398 Aportes generales al sistema de riesgos laborales 340.116.330 - - 58.466.670 - 398.583.000 398.583.000 398.583.000 398.583.000 - 398.583.000
58
21.1.01.1.02.399 Aportes al ICBF 1.763.755.684 - - 274.119.456 101.000.000 1.936.875.140 1.936.875.140 1.936.875.140 1.936.875.140 - 1.936.875.140
59
21.1.01.1.03 Remuneraciones no constitutivas de factor salarial 4.339.069.498 - - 927.623.683 498.814.357 4.767.878.824 4.767.878.824 4.767.878.824 4.767.878.824 221.583.709 4.546.295.115
60
21.1.01.1.03.440 Vacaciones 3.220.613.620 - - 375.339.035 408.146.156 3.187.806.499 3.187.806.499 3.187.806.499 3.187.806.499 204.001.541 2.983.804.958
61
21.1.01.1.03.441 Bonificación especial de recreación 290.185.748 - - 23.403.167 41.066.308 272.522.607 272.522.607 272.522.607 272.522.607 17.582.168 254.940.439
62
21.1.01.1.03.442 Subsidio Familiar 289.865.506 - - 114.153.095 41.792.323 362.226.278 362.226.278 362.226.278 362.226.278 - 362.226.278
63
21.1.01.1.03.443 Estímulos a los empleados del Estado - - - - - - - - - - -
64
21.1.01.1.03.941 Auxilios Educativos no docentes 538.404.624 - - 414.728.386 7.809.570 945.323.440 945.323.440 945.323.440 945.323.440 - 945.323.440
65
21.1.01.2 Planta de personal permanente_Oficiales 23.423.357.863 - - 4.314.240.968 2.286.758.833 25.450.839.998 25.450.839.998 25.450.839.998 25.450.839.998 1.243.805.696 24.207.034.302
66
21.1.01.2.01 Factores constitutivos de salario 17.046.996.305 - - 3.238.305.583 1.967.830.161 18.317.471.727 18.317.471.727 18.317.471.727 18.317.471.727 716.243.930 17.601.227.797
67
21.1.01.2.01.444 Sueldo básico 11.274.776.575 - - 1.724.061.230 1.739.321.835 11.259.515.970 11.259.515.970 11.259.515.970 11.259.515.970 478.808.112 10.780.707.858
68
21.1.01.2.01.445 Horas extras, dominicales, festivos y recargos 865.627.718 - - 321.235.530 107.591.613 1.079.271.635 1.079.271.635 1.079.271.635 1.079.271.635 109.039.131 970.232.504
69
21.1.01.2.01.446 Auxilio de transporte 534.998.386 - - 44.392.847 795.724 578.595.509 578.595.509 578.595.509 578.595.509 24.658.921 553.936.588
70
21.1.01.2.01.447 Prima de servicio - - - - - - - - - - -
71
21.1.01.2.01.448 Bonificación por servicios prestados 149.230.174 - - 18.315.909 1.998.728 165.547.355 165.547.355 165.547.355 165.547.355 831.098 164.716.257
72
21.1.01.2.01.449 Prima de navidad 2.160.487.906 - - 638.069.920 8.640.013 2.789.917.813 2.789.917.813 2.789.917.813 2.789.917.813 - 2.789.917.813
73
21.1.01.2.01.450 Prima de vacaciones 736.389.014 - - 372.026.950 13.398.771 1.095.017.193 1.095.017.193 1.095.017.193 1.095.017.193 73.839.927 1.021.177.266
74
21.1.01.2.01.454 Auxilio de Maternidad - - - 1.160.000 - 1.160.000 1.160.000 1.160.000 1.160.000 - 1.160.000
75
21.1.01.2.01.456 Servicios Especiales 7.133.124 - - 831.432 68.978 7.895.578 7.895.578 7.895.578 7.895.578 - 7.895.578
76
21.1.01.2.01.457 Incentivo por compensación - - - - - - - - - - -
77
21.1.01.2.01.458 Bonificación por Estudios 87.360.006 - - 1.740.000 79.820.006 9.280.000 9.280.000 9.280.000 9.280.000 - 9.280.000
78
21.1.01.2.01.935 Prima de Antiguedad 1.230.993.402 - - 116.471.765 16.194.493 1.331.270.674 1.331.270.674 1.331.270.674 1.331.270.674 29.066.741 1.302.203.933
79
21.1.01.2.02 Contribuciones inherentes a la nómina 4.873.381.250 - - 150.860.194 171.501.276 4.852.740.168 4.852.740.168 4.852.740.168 4.852.740.168 - 4.852.740.168
80
21.1.01.2.02.459 Aportes a la seguridad social en pensiones 2.825.938.820 - - 67.733.751 - 2.893.672.571 2.893.672.571 2.893.672.571 2.893.672.571 - 2.893.672.571
81
21.1.01.2.02.460 Aportes a la seguridad social en salud 234.941.962 - - - 18.421.962 216.520.000 216.520.000 216.520.000 216.520.000 - 216.520.000
82
21.1.01.2.02.461 Aportes de cesantías 1.332.474.040 - - 3.562.171 133.786.614 1.202.249.597 1.202.249.597 1.202.249.597 1.202.249.597 - 1.202.249.597
83
21.1.01.2.02.462 Aportes generales al sistema de riesgos laborales 73.530.142 - - 27.832.458 - 101.362.600 101.362.600 101.362.600 101.362.600 - 101.362.600
84
21.1.01.2.02.463 Aportes al ICBF 406.496.286 - - 51.731.814 19.292.700 438.935.400 438.935.400 438.935.400 438.935.400 - 438.935.400
85
21.1.01.2.03 Remuneraciones no constitutivas de factor salarial 1.502.980.308 - - 925.075.191 147.427.396 2.280.628.103 2.280.628.103 2.280.628.103 2.280.628.103 527.561.766 1.753.066.337
86
21.1.01.2.03.464 Vacaciones 830.230.856 - - 290.857.049 16.878.771 1.104.209.134 1.104.209.134 1.104.209.134 1.104.209.134 73.839.924 1.030.369.210
87
21.1.01.2.03.465 Bonificación especial de recreación 152.426.266 - - 28.099.398 3.389.999 177.135.665 177.135.665 177.135.665 177.135.665 11.440.345 165.695.320
88
21.1.01.2.03.466 Subsidio Familiar 86.846.734 - - 41.114.409 550.562 127.410.581 127.410.581 127.410.581 127.410.581 - 127.410.581
89
21.1.01.2.03.467 Estímulos a los empleados del Estado - - - - - - - - - - -
90
21.1.01.2.03.942 Auxilios Educativos oficiales 133.156.926 - - 105.900.056 6.992.022 232.064.960 232.064.960 232.064.960 232.064.960 - 232.064.960
91
21.1.01.2.03.949 Auxilio Covid Oficiales 119.616.042 - - - 119.616.042 - - - - - -
92
21.1.01.2.03.959 Bonificación de Navidad Estamento Oficiales 180.703.484 - - 459.104.279 - 639.807.763 639.807.763 639.807.763 639.807.763 442.281.497 197.526.266
93
21.1.02 Personal supernumerario y planta temporal 75.415.147.379 - - 19.509.575.562 10.054.411.134 84.870.311.807 83.585.575.001 83.585.575.001 83.585.575.001 13.526.848.263 70.058.726.738
94
21.1.02.3 Supernumerario 530.173.229 - - 289.782.439 109.585.328 710.370.340 710.370.340 710.370.340 710.370.340 52.789.229 657.581.111
95
21.1.02.3.01 Factores constitutivos de salario 410.497.223 - - 207.213.406 105.099.682 512.610.947 512.610.947 512.610.947 512.610.947 33.746.104 478.864.843
96
21.1.02.3.01.468 Sueldo básico 350.004.229 - - 130.747.873 75.628.225 405.123.877 405.123.877 405.123.877 405.123.877 16.261.803 388.862.074
97
21.1.02.3.01.469 Horas extras, dominicales, festivos y recargos 5.603.400 - - 33.259.972 22.546.832 16.316.540 16.316.540 16.316.540 16.316.540 1.466.264 14.850.276
98
21.1.02.3.01.470 Auxilio de transporte 20.085.550 - - 8.186.754 2.267.520 26.004.784 26.004.784 26.004.784 26.004.784 964.591 25.040.193
99
21.1.02.3.01.471 Prima de servicio - - - 6.391.929 - 6.391.929 6.391.929 6.391.929 6.391.929 - 6.391.929
100
21.1.02.3.01.472 Bonificación por servicios prestados 8.069.432 - - 2.941.363 2.011.347 8.999.448 8.999.448 8.999.448 8.999.448 - 8.999.448