| A | B | C | D | E | F | G | H | I | J | K | L | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | INSTITUCION EDUCATIVA LUIS EDUARDO CALVO CANO | |||||||||||||||||
2 | ||||||||||||||||||
3 | Presupuesto de Egresos (egresos) hasta el mes de ABRIL | |||||||||||||||||
4 | ||||||||||||||||||
5 | CODIGO | NOMBRE | PRESUPUESTO INICIAL | MODIFICACIONES | APROPIACION DEFINITIVA | TOTAL EJECUTADO | TOTAL COMPROMETIDO | POR EJECUTAR | % EJECUTADO | % EJECUTAR | ||||||||
6 | ADICION | REDUCCION | CREDITOS | C/CREDITOS | ENERO | FEBRERO | MARZO | ABRIL | ||||||||||
7 | 2 | Gastos | 87,600,000 | 25,388,366 | 0 | 0 | 0 | 112,988,366 | 425,039 | 5,247,011 | 174,692 | 4,955,118 | 10,801,860 | 0 | 102,186,506 | 9.56% | 90.44% | |
8 | 2.1 | Funcionamiento | 36,550,000 | 14,514,723 | 0 | 0 | 0 | 51,064,723 | 425,039 | 5,247,011 | 174,692 | 4,955,118 | 10,801,860 | 0 | 40,262,863 | 21.15% | 78.85% | |
9 | 2.1.2 | Adquisicion de bienes y servicios | 36,500,000 | 14,414,723 | 0 | 0 | 0 | 50,914,723 | 425,039 | 5,245,311 | 153,601 | 4,953,672 | 10,777,623 | 0 | 40,137,100 | 21.17% | 78.83% | |
10 | 2.1.2.01 | Adquisicion de activos no financieros | 2,000,000 | 0 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 0.00% | 100.00% | |
11 | 2.1.2.01.01 | Activos fijos | 2,000,000 | 0 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 0.00% | 100.00% | |
12 | 2.1.2.01.01.003 | Maquinaria y equipo | 2,000,000 | 0 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 0.00% | 100.00% | |
13 | 2.1.2.01.01.003.05 | Equipo y aparatos de radio, television y comunicaciones | 2,000,000 | 0 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 0.00% | 100.00% | |
14 | 2.1.2.01.01.003.05.02 | Aparatos transmisores de television y radio; television, video y camaras digitales; telefonos | 2,000,000 | 0 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 0.00% | 100.00% | |
15 | 2.1.2.02 | Adquisiciones diferentes de activos | 34,500,000 | 14,414,723 | 0 | 0 | 0 | 48,914,723 | 425,039 | 5,245,311 | 153,601 | 4,953,672 | 10,777,623 | 0 | 38,137,100 | 22.03% | 77.97% | |
16 | 2.1.2.02.01 | Materiales y suministros | 9,000,000 | 7,514,723 | 0 | 0 | 0 | 16,514,723 | 0 | 4,618,800 | 0 | 0 | 4,618,800 | 0 | 11,895,923 | 27.97% | 72.03% | |
17 | 2.1.2.02.01.003 | Otros bienes transportables (excepto productos metalicos, maquinaria y equipo) | 9,000,000 | 7,514,723 | 0 | 0 | 0 | 16,514,723 | 0 | 4,618,800 | 0 | 0 | 4,618,800 | 0 | 11,895,923 | 27.97% | 72.03% | |
18 | 2.1.2.02.01.003.3532399 | Productos n.c.p. para tocador | 4,000,000 | 7,514,723 | 0 | 0 | 0 | 11,514,723 | 0 | 4,618,800 | 0 | 0 | 4,618,800 | 0 | 6,895,923 | 40.11% | 59.89% | |
19 | 2.1.2.02.01.003.3899998 | Articulos n.c.p. para escritorio y oficina | 5,000,000 | 0 | 0 | 0 | 0 | 5,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000,000 | 0.00% | 100.00% | |
20 | 2.1.2.02.02 | Adquisicion de servicios | 25,500,000 | 6,900,000 | 0 | 0 | 0 | 32,400,000 | 425,039 | 626,511 | 153,601 | 4,953,672 | 6,158,823 | 0 | 26,241,177 | 19.01% | 80.99% | |
21 | 2.1.2.02.02.007 | Servicios financieros y servicios conexos, servicios inmobiliarios y servicios de leasing | 600,000 | 0 | 0 | 0 | 0 | 600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 600,000 | 0.00% | 100.00% | |
22 | 2.1.2.02.02.007.71355 | Servicios de seguros generales de responsabilidad civil | 600,000 | 0 | 0 | 0 | 0 | 600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 600,000 | 0.00% | 100.00% | |
23 | 2.1.2.02.02.008 | Servicios prestados a las empresas y servicios de produccion | 24,900,000 | 6,900,000 | 0 | 0 | 0 | 31,800,000 | 425,039 | 626,511 | 153,601 | 4,953,672 | 6,158,823 | 0 | 25,641,177 | 19.37% | 80.63% | |
24 | 2.1.2.02.02.008.82221 | Servicios de contabilidad | 11,400,000 | 1,900,000 | 0 | 0 | 0 | 13,300,000 | 0 | 0 | 0 | 3,800,000 | 3,800,000 | 0 | 9,500,000 | 28.57% | 71.43% | |
25 | 2.1.2.02.02.008.83151 | Servicios de alojamiento de sitios web (hosting) | 0 | 1,000,000 | 0 | 0 | 0 | 1,000,000 | 0 | 300,000 | 0 | 600,000 | 900,000 | 0 | 100,000 | 90.00% | 10.00% | |
26 | 2.1.2.02.02.008.84131 | Servicios moviles de voz | 550,000 | 0 | 0 | 0 | 0 | 550,000 | 0 | 0 | 0 | 0 | 0 | 0 | 550,000 | 0.00% | 100.00% | |
27 | 2.1.2.02.02.008.84222 | Servicios de acceso a Internet de banda ancha | 3,350,000 | 0 | 0 | 0 | 0 | 3,350,000 | 425,039 | 326,511 | 153,601 | 553,672 | 1,458,823 | 0 | 1,891,177 | 43.55% | 56.45% | |
28 | 2.1.2.02.02.008.85310 | Servicios de desinfeccion y exterminacion | 1,000,000 | 1,000,000 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 0.00% | 100.00% | |
29 | 2.1.2.02.02.008.85951 | Servicios de copia y reproduccion | 3,000,000 | 0 | 0 | 0 | 0 | 3,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000,000 | 0.00% | 100.00% | |
30 | 2.1.2.02.02.008.85970 | Servicios de mantenimiento y cuidado del paisaje | 2,500,000 | 3,000,000 | 0 | 0 | 0 | 5,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 5,500,000 | 0.00% | 100.00% | |
31 | 2.1.2.02.02.008.87130 | Servicios de mantenimiento y reparacion de computadores y equipos perifericos | 3,100,000 | 0 | 0 | 0 | 0 | 3,100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 3,100,000 | 0.00% | 100.00% | |
32 | 2.1.8 | Gastos por tributos, tasas, contribuciones, multas, sanciones e intereses de mora | 50,000 | 100,000 | 0 | 0 | 0 | 150,000 | 0 | 1,700 | 21,091 | 1,446 | 24,237 | 0 | 125,763 | 16.16% | 83.84% | |
33 | 2.1.8.01 | Impuestos | 50,000 | 100,000 | 0 | 0 | 0 | 150,000 | 0 | 1,700 | 21,091 | 1,446 | 24,237 | 0 | 125,763 | 16.16% | 83.84% | |
34 | 2.1.8.01.14 | Gravamen a los movimientos financieros | 50,000 | 100,000 | 0 | 0 | 0 | 150,000 | 0 | 1,700 | 21,091 | 1,446 | 24,237 | 0 | 125,763 | 16.16% | 83.84% | |
35 | 2.3 | Inversion | 51,050,000 | 10,873,643 | 0 | 0 | 0 | 61,923,643 | 0 | 0 | 0 | 0 | 0 | 0 | 61,923,643 | 0.00% | 100.00% | |
36 | 2.3.2 | Adquisicion de bienes y servicios | 51,050,000 | 10,873,643 | 0 | 0 | 0 | 61,923,643 | 0 | 0 | 0 | 0 | 0 | 0 | 61,923,643 | 0.00% | 100.00% | |
37 | 2.3.2.01 | Adquisicion de activos no financieros | 6,000,000 | 21,426 | 0 | 0 | 0 | 6,021,426 | 0 | 0 | 0 | 0 | 0 | 0 | 6,021,426 | 0.00% | 100.00% | |
38 | 2.3.2.01.01 | Activos fijos | 6,000,000 | 21,426 | 0 | 0 | 0 | 6,021,426 | 0 | 0 | 0 | 0 | 0 | 0 | 6,021,426 | 0.00% | 100.00% | |
39 | 2.3.2.01.01.003 | Maquinaria y equipo | 6,000,000 | 21,426 | 0 | 0 | 0 | 6,021,426 | 0 | 0 | 0 | 0 | 0 | 0 | 6,021,426 | 0.00% | 100.00% | |
40 | 2.3.2.01.01.003.05 | Equipo y aparatos de radio, television y comunicaciones | 6,000,000 | 21,426 | 0 | 0 | 0 | 6,021,426 | 0 | 0 | 0 | 0 | 0 | 0 | 6,021,426 | 0.00% | 100.00% | |
41 | 2.3.2.01.01.003.05.02 | Aparatos transmisores de television y radio; television, video y camaras digitales; telefonos | 6,000,000 | 21,426 | 0 | 0 | 0 | 6,021,426 | 0 | 0 | 0 | 0 | 0 | 0 | 6,021,426 | 0.00% | 100.00% | |
42 | 2.3.2.02 | Adquisiciones diferentes de activos | 45,050,000 | 10,852,217 | 0 | 0 | 0 | 55,902,217 | 0 | 0 | 0 | 0 | 0 | 0 | 55,902,217 | 0.00% | 100.00% | |
43 | 2.3.2.02.01 | Materiales y suministros | 1,800,000 | 0 | 0 | 0 | 0 | 1,800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,800,000 | 0.00% | 100.00% | |
44 | 2.3.2.02.01.003 | Otros bienes transportables (excepto productos metalicos, maquinaria y equipo) | 1,000,000 | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 0.00% | 100.00% | |
45 | 2.3.2.02.01.003.3529901 | Botiquines para emergencia | 1,000,000 | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 0.00% | 100.00% | |
46 | 2.3.2.02.01.004 | Productos metalicos y paquetes de software | 800,000 | 0 | 0 | 0 | 0 | 800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 800,000 | 0.00% | 100.00% | |
47 | 2.3.2.02.01.004.4392302 | Extinguidores de incendio | 800,000 | 0 | 0 | 0 | 0 | 800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 800,000 | 0.00% | 100.00% | |
48 | 2.3.2.02.02 | Adquisicion de servicios | 43,250,000 | 10,852,217 | 0 | 0 | 0 | 54,102,217 | 0 | 0 | 0 | 0 | 0 | 0 | 54,102,217 | 0.00% | 100.00% | |
49 | 2.3.2.02.02.005 | Construccion y servicios de la construccion | 28,150,000 | 10,852,217 | 0 | 0 | 0 | 39,002,217 | 0 | 0 | 0 | 0 | 0 | 0 | 39,002,217 | 0.00% | 100.00% | |
50 | 2.3.2.02.02.005.54129 | Servicios generales de construccion de otros edificios no residenciales | 17,150,000 | 8,852,217 | 0 | 0 | 0 | 26,002,217 | 0 | 0 | 0 | 0 | 0 | 0 | 26,002,217 | 0.00% | 100.00% | |
51 | 2.3.2.02.02.005.54530 | Servicios de techado e impermeabilización de techos | 2,000,000 | 2,000,000 | 0 | 0 | 0 | 4,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000,000 | 0.00% | 100.00% | |
52 | 2.3.2.02.02.005.54611 | Servicios de instalacion de cables y otros dispositivos electricos | 1,800,000 | 0 | 0 | 0 | 0 | 1,800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,800,000 | 0.00% | 100.00% | |
53 | 2.3.2.02.02.005.54619 | Otros servicios de instalaciones electricas | 3,800,000 | 0 | 0 | 0 | 0 | 3,800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 3,800,000 | 0.00% | 100.00% | |
54 | 2.3.2.02.02.005.54730 | Servicios de pintura | 3,400,000 | 0 | 0 | 0 | 0 | 3,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 3,400,000 | 0.00% | 100.00% | |
55 | 2.3.2.02.02.008 | Servicios prestados a las empresas y servicios de produccion | 4,600,000 | 0 | 0 | 0 | 0 | 4,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 4,600,000 | 0.00% | 100.00% | |
56 | 2.3.2.02.02.008.83151 | Servicios de alojamiento de sitios web (hosting) | 4,200,000 | 0 | 0 | 0 | 0 | 4,200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 4,200,000 | 0.00% | 100.00% | |
57 | 2.3.2.02.02.008.85970 | Servicios de mantenimiento y cuidado del paisaje | 400,000 | 0 | 0 | 0 | 0 | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 400,000 | 0.00% | 100.00% | |
58 | 2.3.2.02.02.009 | Servicios para la comunidad, sociales y personales | 10,500,000 | 0 | 0 | 0 | 0 | 10,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 10,500,000 | 0.00% | 100.00% | |
59 | 2.3.2.02.02.009.92920 | Servicios de apoyo educativo | 2,500,000 | 0 | 0 | 0 | 0 | 2,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500,000 | 0.00% | 100.00% | |
60 | 2.3.2.02.02.009.96620 | Servicios de apoyo relacionados con el deporte y la recreacion | 8,000,000 | 0 | 0 | 0 | 0 | 8,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 8,000,000 | 0.00% | 100.00% | |
61 | ||||||||||||||||||
62 | ||||||||||||||||||
63 | ||||||||||||||||||
64 | ||||||||||||||||||
65 | ||||||||||||||||||
66 | JOSE ARBEY VANEGAS PEÑA RECTOR | JAIVER LOPEZ CARDENAS CONTADOR | ||||||||||||||||
67 | ||||||||||||||||||
68 | ||||||||||||||||||
69 | ||||||||||||||||||
70 | ||||||||||||||||||
71 | ||||||||||||||||||
72 | ||||||||||||||||||
73 | ||||||||||||||||||
74 | ||||||||||||||||||
75 | ||||||||||||||||||
76 | ||||||||||||||||||
77 | ||||||||||||||||||
78 | ||||||||||||||||||
79 | ||||||||||||||||||
80 | ||||||||||||||||||
81 | ||||||||||||||||||
82 | ||||||||||||||||||
83 | ||||||||||||||||||
84 | ||||||||||||||||||
85 | ||||||||||||||||||
86 | ||||||||||||||||||
87 | ||||||||||||||||||
88 | ||||||||||||||||||
89 | ||||||||||||||||||
90 | ||||||||||||||||||
91 | ||||||||||||||||||
92 | ||||||||||||||||||
93 | ||||||||||||||||||
94 | ||||||||||||||||||
95 | ||||||||||||||||||
96 | ||||||||||||||||||
97 | ||||||||||||||||||
98 | ||||||||||||||||||
99 | ||||||||||||||||||
100 | ||||||||||||||||||