Escolar Documentos
Profissional Documentos
Cultura Documentos
03-10-2013
EJECUCION PRESUPUESTO
INFORME DE EJECUCION DEL PRESUPUESTO DE GASTOS E INVERSIONES
07:04
SEPTIEMBRE
ENTIDAD:
MES:
UNIDAD EJECUTORA:
01 - DESPACHO
VIGENCIA FISCAL:
APROPIACION
RUBRO PRESUPUESTAL
NOMBRE
CODIGO
INICIAL
MES
4
MODIFICACIONES
ACUMULADO
5
240,849,784,000.00
0.00
GASTOS DE FUNCIONAMIENTO
68,729,864,000.00
SERVICIOS PERSONALES
47,057,043,000.00
3-1-1-01
SERVICIOS PERSONALES
ASOCIADOS A LA NOMINA
3-1-1-01-01
3-1-1-01-04
Gastos de Representacin
3-1-1-01-05
3-1-1-01-06
3-1-1-01-07
3-1-1-01-08
3-1-1-01-11
TOTAL COMPROMISOS
VIGENTE
SUSPENSION
DISPONIBLE
MES
ACUMULADO
6=(3+5)
8=(6-7)
10
0.00
-7,030,846.00
33,113,413,000.00
0.00
23,115,070,000.00
1,353,076,000.00
12
13
EJEC.
AUT.GIRO
%
(14=13/8)
130,863,901,567.00
59.25
12,020,240,903.00
63,076,398,646.00
28.56
68,729,864,000.00
0.00
68,729,864,000.00
3,771,761,129.00
43,349,346,602.00
63.07
4,474,122,684.00
33,007,334,612.00
48.02
47,050,012,154.00
0.00
47,050,012,154.00
2,958,707,570.00
27,650,544,225.00
58.77
3,027,645,464.00
27,409,750,372.00
58.26
-5,560,570.00
33,107,852,430.00
0.00
33,107,852,430.00
2,199,083,354.00
20,762,486,904.00
62.71
2,194,622,888.00
20,756,075,246.00
62.69
-39,493,267.00
-3,248,737,619.00
19,866,332,381.00
0.00
19,866,332,381.00
1,459,182,048.00
12,745,192,943.00
64.15
1,454,721,582.00
12,738,871,285.00
64.12
0.00
0.00
1,353,076,000.00
0.00
1,353,076,000.00
88,867,499.00
840,366,764.00
62.11
88,867,499.00
840,366,764.00
62.11
335,147,000.00
0.00
424,848,000.00
759,995,000.00
0.00
759,995,000.00
60,064,886.00
482,762,531.00
63.52
60,064,886.00
482,762,531.00
63.52
Auxilio de Transporte
28,907,000.00
0.00
127,757,620.00
156,664,620.00
0.00
156,664,620.00
14,638,150.00
122,782,800.00
78.37
14,638,150.00
122,782,800.00
78.37
Subsidio de Alimentacin
33,040,000.00
0.00
73,393,472.00
106,433,472.00
0.00
106,433,472.00
11,148,733.00
92,476,605.00
86.89
11,148,733.00
92,476,605.00
86.89
365,789,000.00
0.00
154,796,000.00
520,585,000.00
0.00
520,585,000.00
81,864,342.00
419,248,580.00
80.53
81,864,342.00
419,248,580.00
80.53
Prima Semestral
1,701,980,000.00
0.00
619,552,700.00
2,321,532,700.00
0.00
2,321,532,700.00
0.00
2,199,331,347.00
94.74
0.00
2,199,331,347.00
94.74
3-1-1-01-13
Prima de Navidad
1,518,786,000.00
0.00
737,684,000.00
2,256,470,000.00
0.00
2,256,470,000.00
27,000,884.00
44,119,689.00
1.96
27,000,884.00
44,119,689.00
1.96
3-1-1-01-14
Prima de Vacaciones
729,017,000.00
0.00
0.00
729,017,000.00
0.00
729,017,000.00
51,515,660.00
381,109,631.00
52.28
51,515,660.00
381,109,631.00
52.28
3-1-1-01-15
Prima Tcnica
3,255,454,000.00
0.00
825,881,000.00
4,081,335,000.00
0.00
4,081,335,000.00
327,127,699.00
2,669,974,924.00
65.42
327,127,699.00
2,669,974,924.00
65.42
3-1-1-01-16
Prima de Antiguedad
355,125,000.00
0.00
26,842,000.00
381,967,000.00
0.00
381,967,000.00
31,272,852.00
263,213,189.00
68.91
31,272,852.00
263,213,189.00
68.91
3-1-1-01-17
Prima Secretarial
13,782,000.00
0.00
0.00
13,782,000.00
0.00
13,782,000.00
1,093,840.00
9,574,011.00
69.47
1,093,840.00
9,484,011.00
68.81
3-1-1-01-18
Prima de Riesgo
32,669,000.00
0.00
0.00
32,669,000.00
0.00
32,669,000.00
2,574,389.00
22,727,495.00
69.57
2,574,389.00
22,727,495.00
69.57
3-1-1-01-20
48,127,000.00
0.00
0.00
48,127,000.00
0.00
48,127,000.00
0.00
31,759,160.00
65.99
0.00
31,759,160.00
65.99
3-1-1-01-21
Vacaciones en Dinero
0.00
39,493,267.00
182,422,257.00
182,422,257.00
0.00
182,422,257.00
38,968,528.00
181,774,428.00
99.64
38,968,528.00
181,774,428.00
99.64
3-1-1-01-26
57,535,000.00
0.00
0.00
57,535,000.00
0.00
57,535,000.00
3,763,844.00
30,495,437.00
53.00
3,763,844.00
30,495,437.00
53.00
3-1-1-01-28
169,909,000.00
0.00
70,000,000.00
239,909,000.00
0.00
239,909,000.00
0.00
225,577,370.00
94.03
0.00
225,577,370.00
94.03
3-1-1-02
SERVICIOS PERSONALES
INDIRECTOS
1,564,468,000.00
0.00
720,300.00
1,565,188,300.00
0.00
1,565,188,300.00
30,000,000.00
729,792,966.00
46.63
103,760,812.00
499,298,926.00
31.90
3-1-1-02-03
Honorarios
1,324,000,000.00
0.00
0.00
1,324,000,000.00
0.00
1,324,000,000.00
30,000,000.00
489,324,966.00
36.96
83,570,300.00
337,774,830.00
25.51
3-1-1-02-03-01
Honorarios Entidad
1,324,000,000.00
0.00
0.00
1,324,000,000.00
0.00
1,324,000,000.00
30,000,000.00
489,324,966.00
36.96
83,570,300.00
337,774,830.00
25.51
3-1-1-02-05
240,468,000.00
0.00
0.00
240,468,000.00
0.00
240,468,000.00
0.00
240,468,000.00
100.00
20,190,512.00
161,524,096.00
67.17
3-1-1-02-99
0.00
0.00
720,300.00
720,300.00
0.00
720,300.00
0.00
0.00
0.00
0.00
0.00
0.00
3-1-1-03
APORTES PATRONALES AL
SECTOR PRIVADO Y PBLICO
12,379,162,000.00
0.00
-2,190,576.00
12,376,971,424.00
0.00
12,376,971,424.00
729,624,216.00
6,158,264,355.00
49.76
729,261,764.00
6,154,376,200.00
49.72
3-1-1-03-01
4,009,969,000.00
0.00
1,885,443,980.00
5,895,412,980.00
0.00
5,895,412,980.00
401,873,815.00
3,256,868,012.00
55.24
401,511,363.00
3,255,979,860.00
55.23
3-1-1-03-01-01
825,278,000.00
0.00
234,935,000.00
1,060,213,000.00
0.00
1,060,213,000.00
10,493,509.00
65,776,591.00
6.20
10,493,509.00
65,776,591.00
6.20
3-1-1
0.00
ACUMULADO
9,252,861,084.00
3-1
0.00
MES
220,849,784,000.00
GASTOS
240,849,784,000.00
(11=10/8)
AUTORIZACION DE GIRO
20,000,000,000.00
0.00
2013
EJECUC.
PRESUP.
Pag.1 de 5
03-10-2013
EJECUCION PRESUPUESTO
INFORME DE EJECUCION DEL PRESUPUESTO DE GASTOS E INVERSIONES
07:04
SEPTIEMBRE
ENTIDAD:
MES:
UNIDAD EJECUTORA:
01 - DESPACHO
VIGENCIA FISCAL:
APROPIACION
RUBRO PRESUPUESTAL
NOMBRE
CODIGO
INICIAL
3
MES
4
MODIFICACIONES
ACUMULADO
5
2013
EJECUC.
PRESUP.
TOTAL COMPROMISOS
VIGENTE
SUSPENSION
DISPONIBLE
MES
ACUMULADO
6=(3+5)
8=(6-7)
10
(11=10/8)
AUTORIZACION DE GIRO
MES
ACUMULADO
12
13
EJEC.
AUT.GIRO
%
(14=13/8)
993,799,000.00
0.00
550,566,000.00
1,544,365,000.00
0.00
1,544,365,000.00
125,965,840.00
996,322,380.00
64.51
125,764,540.00
996,121,080.00
64.50
1,365,747,000.00
0.00
726,678,200.00
2,092,425,200.00
0.00
2,092,425,200.00
173,899,906.00
1,377,457,831.00
65.83
173,738,754.00
1,376,770,979.00
65.80
83,877,000.00
0.00
43,348,700.00
127,225,700.00
0.00
127,225,700.00
10,119,400.00
79,561,324.00
62.54
10,119,400.00
79,561,324.00
62.54
741,268,000.00
0.00
329,916,080.00
1,071,184,080.00
0.00
1,071,184,080.00
81,395,160.00
737,749,886.00
68.87
81,395,160.00
737,749,886.00
68.87
8,369,193,000.00
0.00
-1,887,634,556.00
6,481,558,444.00
0.00
6,481,558,444.00
327,750,401.00
2,901,396,343.00
44.76
327,750,401.00
2,898,396,340.00
44.72
3-1-1-03-02-01
6,509,684,000.00
0.00
-2,763,355,356.00
3,746,328,644.00
0.00
3,746,328,644.00
113,911,201.00
1,067,883,749.00
28.50
113,911,201.00
1,067,883,746.00
28.50
3-1-1-03-02-02
934,311,000.00
0.00
454,206,700.00
1,388,517,700.00
0.00
1,388,517,700.00
111,737,680.00
907,351,980.00
65.35
111,737,680.00
904,351,980.00
65.13
3-1-1-03-02-05
ESAP
92,657,000.00
0.00
41,241,010.00
133,898,010.00
0.00
133,898,010.00
10,174,395.00
92,218,686.00
68.87
10,174,395.00
92,218,686.00
68.87
3-1-1-03-02-06
ICBF
555,948,000.00
0.00
247,440,060.00
803,388,060.00
0.00
803,388,060.00
61,046,370.00
553,312,414.00
68.87
61,046,370.00
553,312,414.00
68.87
3-1-1-03-02-07
SENA
92,657,000.00
0.00
41,241,010.00
133,898,010.00
0.00
133,898,010.00
10,174,395.00
92,218,686.00
68.87
10,174,395.00
92,218,686.00
68.87
3-1-1-03-02-08
Institutos Tcnicos
177,848,000.00
0.00
89,948,020.00
267,796,020.00
0.00
267,796,020.00
20,348,790.00
184,437,471.00
68.87
20,348,790.00
184,437,471.00
68.87
3-1-1-03-02-09
3-1-2
Comisiones
GASTOS GENERALES
6,088,000.00
21,672,821,000.00
0.00
0.00
1,644,000.00
7,030,846.00
7,732,000.00
21,679,851,846.00
0.00
0.00
7,732,000.00
21,679,851,846.00
357,570.00
813,053,559.00
3,973,357.00
15,698,802,377.00
51.39
72.41
357,570.00
1,446,477,220.00
3,973,357.00
5,597,584,240.00
51.39
25.82
1,855,000,000.00
0.00
-214,850,000.00
1,640,150,000.00
0.00
1,640,150,000.00
291,713,685.00
871,129,493.00
53.11
24,055,965.00
181,348,038.00
11.06
47,000,000.00
0.00
8,000,000.00
55,000,000.00
0.00
55,000,000.00
0.00
2,113,056.00
3.84
0.00
0.00
0.00
430,629,090.00
53.83
12,664,761.00
109,079,101.00
13.63
3-1-1-03-01-02
3-1-1-03-01-03
3-1-1-03-01-04
3-1-1-03-01-05
Caja de Compensacin
3-1-1-03-02
3-1-2-01
Adquisicin de Bienes
3-1-2-01-01
Dotacin
3-1-2-01-02
Gastos de Computador
800,000,000.00
0.00
0.00
800,000,000.00
0.00
800,000,000.00
178,710,801.00
3-1-2-01-03
212,000,000.00
0.00
-111,350,000.00
100,650,000.00
0.00
100,650,000.00
99,000,000.00
99,012,000.00
98.37
0.00
12,000.00
0.01
3-1-2-01-04
Materiales y Suministros
780,000,000.00
0.00
-111,500,000.00
668,500,000.00
0.00
668,500,000.00
14,002,884.00
339,375,347.00
50.77
11,391,204.00
72,256,937.00
10.81
3-1-2-01-05
Compra de Equipo
3-1-2-02
Adquisicin de Servicios
3-1-2-02-01
3-1-2-02-02
16,000,000.00
0.00
0.00
16,000,000.00
0.00
16,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
19,813,321,000.00
0.00
215,873,000.00
20,029,194,000.00
0.00
20,029,194,000.00
521,117,802.00
14,818,479,782.00
73.98
1,422,199,183.00
5,407,043,100.00
27.00
Arrendamientos
385,000,000.00
0.00
184,400,000.00
569,400,000.00
0.00
569,400,000.00
0.00
560,224,320.00
98.39
61,410,000.00
219,914,160.00
38.62
200,000,000.00
0.00
0.00
200,000,000.00
0.00
200,000,000.00
106,472,705.00
165,761,880.00
82.88
21,358,095.00
64,635,654.00
32.32
3-1-2-02-03
763,000,000.00
0.00
0.00
763,000,000.00
0.00
763,000,000.00
11,285,422.00
694,042,012.00
90.96
11,285,422.00
108,059,499.00
14.16
3-1-2-02-04
Impresos y Publicaciones
161,000,000.00
0.00
0.00
161,000,000.00
0.00
161,000,000.00
265,900.00
106,948,098.00
66.43
9,570,392.00
71,281,069.00
44.27
3-1-2-02-05
Mantenimiento y Reparaciones
5,774,225,000.00
0.00
-28,527,000.00
5,745,698,000.00
0.00
5,745,698,000.00
49,934,720.00
3,688,409,829.00
64.19
292,896,804.00
1,397,472,488.00
24.32
3-1-2-02-05-01
Mantenimiento Entidad
5,774,225,000.00
0.00
-28,527,000.00
5,745,698,000.00
0.00
5,745,698,000.00
49,934,720.00
3,688,409,829.00
64.19
292,896,804.00
1,397,472,488.00
24.32
3-1-2-02-06
Seguros
1,008,000,000.00
0.00
40,000,000.00
1,048,000,000.00
0.00
1,048,000,000.00
0.00
7,104,991.00
0.68
0.00
7,104,991.00
0.68
3-1-2-02-06-01
Seguros Entidad
1,008,000,000.00
0.00
40,000,000.00
1,048,000,000.00
0.00
1,048,000,000.00
0.00
7,104,991.00
0.68
0.00
7,104,991.00
0.68
3-1-2-02-08
Servicios Pblicos
1,305,006,000.00
0.00
0.00
1,305,006,000.00
0.00
1,305,006,000.00
87,609,747.00
767,569,089.00
58.82
85,759,739.00
765,616,841.00
58.67
3-1-2-02-08-01
Energa
639,996,000.00
0.00
0.00
639,996,000.00
0.00
639,996,000.00
41,034,771.00
393,680,461.00
61.51
40,649,743.00
393,295,433.00
61.45
3-1-2-02-08-02
Acueducto y Alcantarillado
92,010,000.00
0.00
0.00
92,010,000.00
0.00
92,010,000.00
9,944,985.00
48,359,437.00
52.56
9,944,985.00
48,359,437.00
52.56
3-1-2-02-08-03
Aseo
30,000,000.00
0.00
0.00
30,000,000.00
0.00
30,000,000.00
1,916,930.00
17,513,530.00
58.38
349,710.00
15,946,310.00
53.15
3-1-2-02-08-04
Telfono
540,000,000.00
0.00
0.00
540,000,000.00
0.00
540,000,000.00
34,713,061.00
307,713,241.00
56.98
34,713,061.00
307,713,241.00
56.98
Pag.2 de 5
03-10-2013
EJECUCION PRESUPUESTO
INFORME DE EJECUCION DEL PRESUPUESTO DE GASTOS E INVERSIONES
07:04
SEPTIEMBRE
ENTIDAD:
MES:
UNIDAD EJECUTORA:
01 - DESPACHO
VIGENCIA FISCAL:
APROPIACION
RUBRO PRESUPUESTAL
NOMBRE
CODIGO
INICIAL
MES
4
MODIFICACIONES
ACUMULADO
5
2013
EJECUC.
PRESUP.
TOTAL COMPROMISOS
VIGENTE
SUSPENSION
DISPONIBLE
MES
ACUMULADO
6=(3+5)
8=(6-7)
10
(11=10/8)
AUTORIZACION DE GIRO
MES
ACUMULADO
12
13
EJEC.
AUT.GIRO
%
(14=13/8)
3-1-2-02-08-05
Gas
3,000,000.00
0.00
0.00
3,000,000.00
0.00
3,000,000.00
0.00
302,420.00
10.08
102,240.00
302,420.00
10.08
3-1-2-02-10
Bienestar e Incentivos
227,640,000.00
0.00
0.00
227,640,000.00
0.00
227,640,000.00
6,506,920.00
146,745,685.00
64.46
6,506,920.00
44,885,900.00
19.72
3-1-2-02-11
Promocin Institucional
190,000,000.00
0.00
0.00
190,000,000.00
0.00
190,000,000.00
0.00
188,159,666.00
99.03
4,600,000.00
87,631,166.00
46.12
3-1-2-02-12
Salud Ocupacional
15,450,000.00
0.00
20,000,000.00
35,450,000.00
0.00
35,450,000.00
0.00
3,000,000.00
8.46
0.00
0.00
0.00
3-1-2-02-13
6,184,000,000.00
0.00
0.00
6,184,000,000.00
0.00
6,184,000,000.00
259,042,388.00
4,890,514,212.00
79.08
346,381,953.00
2,058,011,474.00
33.28
3-1-2-02-13-02
C.A.D.E.
6,184,000,000.00
0.00
0.00
6,184,000,000.00
0.00
6,184,000,000.00
259,042,388.00
4,890,514,212.00
79.08
346,381,953.00
2,058,011,474.00
33.28
3-1-2-02-17
Informacin
3,600,000,000.00
0.00
0.00
3,600,000,000.00
0.00
3,600,000,000.00
0.00
3,600,000,000.00
100.00
582,429,858.00
582,429,858.00
16.18
3-1-2-03
4,500,000.00
0.00
6,007,846.00
10,507,846.00
0.00
10,507,846.00
222,072.00
9,193,102.00
87.49
222,072.00
9,193,102.00
87.49
3-1-2-03-01
Sentencias Judiciales
0.00
0.00
7,030,846.00
7,030,846.00
0.00
7,030,846.00
0.00
7,030,846.00
100.00
0.00
7,030,846.00
100.00
3-1-2-03-01-02
Otras Sentencias
3-1-2-03-02
3-3
3-3-1
0.00
0.00
7,030,846.00
7,030,846.00
0.00
7,030,846.00
0.00
7,030,846.00
100.00
0.00
7,030,846.00
100.00
4,500,000.00
0.00
-1,023,000.00
3,477,000.00
0.00
3,477,000.00
222,072.00
2,162,256.00
62.19
222,072.00
2,162,256.00
62.19
INVERSIN
172,119,920,000.00
0.00
0.00
172,119,920,000.00
20,000,000,000.00
152,119,920,000.00
5,481,099,955.00
87,514,554,965.00
57.53
7,546,118,219.00
30,069,064,034.00
19.77
DIRECTA
172,119,920,000.00
0.00
0.00
172,119,920,000.00
20,000,000,000.00
152,119,920,000.00
5,481,099,955.00
87,514,554,965.00
57.53
7,546,118,219.00
30,069,064,034.00
19.77
3-3-1-14
Bogot Humana
172,119,920,000.00
0.00
0.00
172,119,920,000.00
20,000,000,000.00
152,119,920,000.00
5,481,099,955.00
87,514,554,965.00
57.53
7,546,118,219.00
30,069,064,034.00
19.77
3-3-1-14-01
22,350,320,000.00
0.00
0.00
22,350,320,000.00
0.00
22,350,320,000.00
1,709,254,841.00
8,529,309,341.00
38.16
1,066,118,220.00
5,181,621,382.00
23.18
3-3-1-14-01-06
22,350,320,000.00
0.00
0.00
22,350,320,000.00
0.00
22,350,320,000.00
1,709,254,841.00
8,529,309,341.00
38.16
1,066,118,220.00
5,181,621,382.00
23.18
3-3-1-14-01-06-0768
22,350,320,000.00
0.00
0.00
22,350,320,000.00
0.00
22,350,320,000.00
1,709,254,841.00
8,529,309,341.00
38.16
1,066,118,220.00
5,181,621,382.00
23.18
3-3-1-14-03
149,769,600,000.00
0.00
0.00
149,769,600,000.00
20,000,000,000.00
129,769,600,000.00
3,771,845,114.00
78,985,245,624.00
60.87
6,479,999,999.00
24,887,442,652.00
19.18
3-3-1-14-03-26
1,985,168,000.00
0.00
0.00
1,985,168,000.00
0.00
1,985,168,000.00
50,119,217.00
1,044,403,091.00
52.61
76,998,617.00
356,567,682.00
17.96
3-3-1-14-03-26-0687
Fortalecimiento de la funcin
disciplinaria y del control ciudadano para
la lucha contra la corrupcin y la mejora
de la gestin
463,000,000.00
0.00
0.00
463,000,000.00
0.00
463,000,000.00
36,580,764.00
246,203,530.00
53.18
17,857,164.00
82,129,317.00
17.74
3-3-1-14-03-26-0745
Fortalecimiento de la transparencia y la
eficiencia de la gestin pblica distrital
1,522,168,000.00
0.00
0.00
1,522,168,000.00
0.00
1,522,168,000.00
13,538,453.00
798,199,561.00
52.44
59,141,453.00
274,438,365.00
18.03
Pag.3 de 5
03-10-2013
EJECUCION PRESUPUESTO
INFORME DE EJECUCION DEL PRESUPUESTO DE GASTOS E INVERSIONES
07:04
SEPTIEMBRE
ENTIDAD:
MES:
UNIDAD EJECUTORA:
01 - DESPACHO
VIGENCIA FISCAL:
APROPIACION
RUBRO PRESUPUESTAL
CODIGO
1
NOMBRE
2
INICIAL
3
MES
4
MODIFICACIONES
ACUMULADO
5
2013
EJECUC.
PRESUP.
TOTAL COMPROMISOS
VIGENTE
SUSPENSION
DISPONIBLE
MES
ACUMULADO
6=(3+5)
8=(6-7)
10
(11=10/8)
AUTORIZACION DE GIRO
MES
ACUMULADO
12
13
EJEC.
AUT.GIRO
%
(14=13/8)
3-3-1-14-03-29
5,303,680,000.00
0.00
0.00
5,303,680,000.00
0.00
5,303,680,000.00
837,955,838.00
2,375,567,597.00
44.79
193,059,576.00
1,250,049,285.00
23.57
3-3-1-14-03-29-0815
5,303,680,000.00
0.00
0.00
5,303,680,000.00
0.00
5,303,680,000.00
837,955,838.00
2,375,567,597.00
44.79
193,059,576.00
1,250,049,285.00
23.57
3-3-1-14-03-31
Fortalecimiento de la funcin
administrativa y desarrollo institucional
83,030,752,000.00
0.00
0.00
83,030,752,000.00
0.00
83,030,752,000.00
1,773,392,929.00
62,013,268,169.00
74.69
5,850,986,387.00
17,534,095,129.00
21.12
3-3-1-14-03-31-0272
1,541,000,000.00
0.00
0.00
1,541,000,000.00
0.00
1,541,000,000.00
0.00
38,306,100.00
2.49
38,306,100.00
38,306,100.00
2.49
3-3-1-14-03-31-0326
52,310,000,000.00
0.00
0.00
52,310,000,000.00
0.00
52,310,000,000.00
804,362,589.00
50,477,590,160.00
96.50
4,643,095,638.00
11,651,309,276.00
22.27
3-3-1-14-03-31-0483
1,844,000,000.00
0.00
0.00
1,844,000,000.00
0.00
1,844,000,000.00
142,989,080.00
1,144,937,531.00
62.09
93,493,287.00
686,987,788.00
37.26
3-3-1-14-03-31-0484
300,800,000.00
0.00
0.00
300,800,000.00
0.00
300,800,000.00
19,292,012.00
231,550,096.00
76.98
18,532,012.00
165,314,736.00
54.96
3-3-1-14-03-31-0655
1,200,000,000.00
0.00
0.00
1,200,000,000.00
0.00
1,200,000,000.00
31,206,000.00
74,114,250.00
6.18
0.00
7,801,500.00
0.65
3-3-1-14-03-31-1122
11,548,000,000.00
0.00
0.00
11,548,000,000.00
0.00
11,548,000,000.00
255,955,081.00
1,210,673,570.00
10.48
136,315,196.00
692,377,501.00
6.00
3-3-1-14-03-31-6036
Consolidacin de la infraestructura
tecnolgica y de comunicaciones para la
modernizacin de la Secretara General
1,914,000,000.00
0.00
0.00
1,914,000,000.00
0.00
1,914,000,000.00
26,467,692.00
760,627,228.00
39.74
49,939,458.00
385,343,677.00
20.13
3-3-1-14-03-31-7096
6,278,304,000.00
0.00
0.00
6,278,304,000.00
0.00
6,278,304,000.00
181,598,249.00
4,782,513,431.00
76.18
528,336,794.00
1,934,272,640.00
30.81
3-3-1-14-03-31-7219
150,000,000.00
0.00
0.00
150,000,000.00
0.00
150,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
3-3-1-14-03-31-7377
2,233,648,000.00
0.00
0.00
2,233,648,000.00
0.00
2,233,648,000.00
36,019,940.00
1,453,314,331.00
65.06
184,966,512.00
914,006,570.00
40.92
3-3-1-14-03-31-7379
3,711,000,000.00
0.00
0.00
3,711,000,000.00
0.00
3,711,000,000.00
275,502,286.00
1,839,641,472.00
49.57
158,001,390.00
1,058,375,341.00
28.52
3-3-1-14-03-32
57,800,000,000.00
0.00
0.00
57,800,000,000.00
20,000,000,000.00
37,800,000,000.00
1,080,221,666.00
12,388,505,502.00
32.77
300,714,555.00
4,880,099,943.00
12.91
3-3-1-14-03-32-0766
57,800,000,000.00
0.00
0.00
57,800,000,000.00
20,000,000,000.00
37,800,000,000.00
1,080,221,666.00
12,388,505,502.00
32.77
300,714,555.00
4,880,099,943.00
12.91
Pag.4 de 5
03-10-2013
EJECUCION PRESUPUESTO
INFORME DE EJECUCION DEL PRESUPUESTO DE GASTOS E INVERSIONES
07:04
SEPTIEMBRE
ENTIDAD:
MES:
UNIDAD EJECUTORA:
01 - DESPACHO
VIGENCIA FISCAL:
APROPIACION
RUBRO PRESUPUESTAL
NOMBRE
CODIGO
INICIAL
MES
4
MODIFICACIONES
ACUMULADO
5
2013
EJECUC.
PRESUP.
TOTAL COMPROMISOS
VIGENTE
SUSPENSION
DISPONIBLE
MES
ACUMULADO
6=(3+5)
8=(6-7)
10
(11=10/8)
AUTORIZACION DE GIRO
MES
ACUMULADO
12
13
EJEC.
AUT.GIRO
%
(14=13/8)
emprendimiento
3-3-1-14-03-33
1,650,000,000.00
0.00
0.00
1,650,000,000.00
0.00
1,650,000,000.00
30,155,464.00
1,163,501,265.00
70.52
58,240,864.00
866,630,613.00
52.52
3-3-1-14-03-33-0485
1,650,000,000.00
0.00
0.00
1,650,000,000.00
0.00
1,650,000,000.00
30,155,464.00
1,163,501,265.00
70.52
58,240,864.00
866,630,613.00
52.52
Pag.5 de 5