Académique Documents
Professionnel Documents
Culture Documents
Proy. Intervida
* Personal Local
* Servicios Tcnicos y Profesionales
120,002,428
104,539,712
Proy. ACCD
* Personal Local
* Servicios Tcnicos y Profesionales
33,120,000
8,280,000
Proy. FOS
42,960,000
17,400,000
18,000,000
14,000,000
22,200,000
380,502,140
Proy. Intervida
Proy. ACCD
Proy. FOS
Proyecto ONU Mujeres III
Proy. Conciliation Resources
* En gestin Conciliation Resources
169,324,117.60
40,238,580.00
35,492,970.28
44,229,000.00
9,114,761.56
32,835,000.00
subtotal
Personal
Actividades Proyecto y Funcionamiento
Institucional
TOTAL:
$ 331,234,429.44
380,502,140
331,234,429
$ 711,736,569
24,860,210
5,500,000
4,098,376
10,952,834
4,309,000
Unidad de
Medida
No. Unidad
Costo Unidad
Moneda Local
a. Equipo y suministros
28,529,471
304,720,567
Mes
12
5,000,000
60,000,000
Mes
12
9,000,000
108,000,000
Mes
12
5,842,000
70,104,000
Mes
12
2,152,200
25,826,400
Mes
1,500,000
9,000,000
2,000,000
12,000,000
Mes
928,365
4,641,825
Mes
706,906
4,948,342
(1) Contador
Mes
600,000
5,400,000
Mes
800,000
4,800,000
135,019,712
c. Otros Personal
Personal Contratado especificamente
para proyectos
22,200,000
112,819,712
7,092,003
38,304,400
Mes
350,000
1,050,000
Mes
2,100,000
18,900,000
Mes
12
116,200
1,394,400
Mes
12
350,000
4,200,000
Unidad por
proyecto
350,000
7,000,000
Mes
12
480,000
5,760,000
87,611,482
326,734,429
Mes
12
13,735,343
164,824,118
Mes
5,748,369
40,238,580
Mes
16,907,143
35,492,970
Mes
44,229,000
44,229,000
Mes
1,519,127
9,114,762
Mes
5,472,500
32,835,000
TOTAL
804,779,108
TOTAL PRESUPUESTO CIASE AO 2013
$ 804,779,108
39,835,800
3,025,000
Tono Albareda
4,300,000
1,700,000
Rosario Robles
1,000,000
1,000,000
Prestaciones Trabajadores
Zully Ortz Ruz
17,900,000
250,000
William Dominguez
9,000,000
1,660,800
Ciudad Bolvar
10,952,834
10,952,834
2005-2007
Enero de 2013
Febrero de 2013
Ingresos de efectivo:
Ingresos Proyectos
Proy. Intervida Viene de Nov de 2012($421,869,079)
Proy. ACCD
Proy. FOS
3,988,596.60
316,650,054.90
21,000,000.00
130,845,940.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Ciudad Bolvar
166,787,370.60
316,650,054.90
5,000,000.00
5,000,000.00
2,673,600.00
2,673,600.00
2,283,700.00
2,283,700.00
2,000,000.00
2,000,000.00
2,673,600.00
2,673,600.00
3,475,680.00
3,475,680.00
2,500,000.00
2,500,000.00
2,152,200.00
2,152,200.00
1,949,500.00
1,949,500.00
863,000.00
863,000.00
920,000.00
920,000.00
900,000.00
900,000.00
7,326,281.25
5,726,281.25
Otro personal
Personal Contratado especificamente para proyectos
Servicios Tecnicos y Profesionales
Enlace territorial
Coordinadoras indgenas
Funcionamiento
Alquiler local Oficina
Internet y Web Hosting
Gastos Bancarios 4x1000
Chequeras
Telfonos fijos y celular Institucional
917,160.00
917,160.00
3,028,126.50
3,028,126.50
11,271,567.75
9,671,567.75
2,100,000.00
2,100,000.00
122,000.00
122,000.00
350,000.00
350,000.00
350,000.00
504,000.00
504,000.00
3,426,000.00
3,076,000.00
56,786,415.50
52,886,415.50
56,786,415.50
52,886,415.50
Actividades Proyecto
Acts Proy. Intervida
Acts. Proy. ACCD
Acts. Proy. FOS
Otros Gastos
Pago 40% Deuda Maria Emma Carrion
Pago 60% Deuda Maria Emma Carrion
Subtotal
Otros egresos de efectivo:
Otros:
Ciudad Bolvar
PROYECTOS EN GESTIN
SOROS
CORDAID
50.000
150.000 dolares
Euros
INTERVIDA VICHADA
450.000.000 Millones
INTERVIDA BOYAC
VILLA DE LEYVA
100.000.000 Millones
170.775.000 Millones
FUSA
BOGOT
PALMIRA
The Virginia
Gilderleveeve
Intentational Fund
Caixa
diputacin de
Barcelona
Dolares:
Euros
Pesos Colombianos
Total en moneda
nacional
30.000.000 Millones
200.000.000 Millones
100.000.000 Millones
7.500 Dolares
180.000 euros
20.000 euros
157,500.00
250,000.00
1. 050.775
Marzo de 2013
Abril de 2013
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Mayo de 2013
0.00
Junio de 2013
0.00
105,881,012.50
0.00
0.00
0.00
140,850,948.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
140,850,948.00
105,881,012.50
5,000,000.00
5,000,000.00
5,000,000.00
5,000,000.00
5,000,000.00
5,000,000.00
2,673,600.00
2,673,600.00
2,785,000.00
2,785,000.00
2,785,000.00
2,785,000.00
2,283,700.00
2,283,700.00
2,361,680.00
2,361,680.00
2,361,680.00
2,361,680.00
2,000,000.00
2,000,000.00
2,000,000.00
2,000,000.00
2,000,000.00
2,000,000.00
2,673,600.00
2,673,600.00
2,785,000.00
2,785,000.00
2,785,000.00
2,785,000.00
3,475,680.00
3,475,680.00
3,609,360.00
3,609,360.00
3,609,360.00
3,609,360.00
2,500,000.00
2,500,000.00
2,500,000.00
2,500,000.00
2,500,000.00
2,500,000.00
2,152,200.00
2,152,200.00
2,152,200.00
2,152,200.00
2,152,200.00
2,152,200.00
1,949,500.00
1,949,500.00
1,949,500.00
1,949,500.00
1,949,500.00
1,949,500.00
863,000.00
863,000.00
863,000.00
863,000.00
863,000.00
863,000.00
920,000.00
920,000.00
920,000.00
920,000.00
920,000.00
920,000.00
900,000.00
900,000.00
900,000.00
900,000.00
900,000.00
900,000.00
5,726,281.25
5,726,281.25
4,126,281.25
7,626,281.25
4,126,281.25
4,126,281.25
917,160.00
917,160.00
917,160.00
917,160.00
917,160.00
917,160.00
3,028,126.50
3,028,126.50
3,028,126.50
3,028,126.50
3,028,126.50
3,028,126.50
9,671,567.75
9,671,567.75
8,071,567.75
11,571,567.75
8,071,567.75
8,071,567.75
2,100,000.00
2,100,000.00
2,205,000.00
2,205,000.00
2,205,000.00
2,205,000.00
122,000.00
122,000.00
122,000.00
122,000.00
122,000.00
122,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
0.00
0.00
350,000.00
0.00
504,000.00
504,000.00
504,000.00
504,000.00
504,000.00
0.00
504,000.00
3,076,000.00
3,426,000.00
3,181,000.00
3,181,000.00
3,531,000.00
3,181,000.00
2,254,156.50
3,025,000.00
52,886,415.50
53,586,415.50
52,585,032.00
60,355,875.50
51,030,875.50
50,330,875.50
52,886,415.50
53,586,415.50
52,585,032.00
60,355,875.50
51,030,875.50
50,330,875.50
36,028,028
3,025,000
4,300,000
1,700,000
1,000,000
15,092,228
250,000
9,000,000
1,660,800
10,952,834
10,952,834
1,884,275.00
Noviembre de 2013
Diciembre de 2013
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
426,519,664.00
21,000,000.00
0.00
0.00
0.00
0.00
271,696,888.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10,952,834.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,000,000.00
5,000,000.00
5,000,000.00
5,000,000.00
2,785,000.00
2,785,000.00
2,785,000.00
2,785,000.00
2,361,680.00
2,361,680.00
2,361,680.00
2,361,680.00
2,000,000.00
2,000,000.00
2,000,000.00
2,000,000.00
2,785,000.00
2,785,000.00
2,785,000.00
2,785,000.00
3,609,360.00
3,609,360.00
3,609,360.00
3,609,360.00
2,500,000.00
2,500,000.00
2,500,000.00
2,500,000.00
2,152,200.00
2,152,200.00
2,152,200.00
2,152,200.00
1,949,500.00
1,949,500.00
1,949,500.00
1,949,500.00
863,000.00
863,000.00
863,000.00
863,000.00
920,000.00
920,000.00
920,000.00
920,000.00
900,000.00
900,000.00
900,000.00
900,000.00
4,126,281.25
4,126,281.25
4,126,281.25
10,626,281.25
917,160.00
917,160.00
917,160.00
917,160.00
5,043,441.25
5,043,441.25
5,043,441.25
11,543,441.25
2,205,000.00
2,205,000.00
2,205,000.00
2,205,000.00
122,000.00
122,000.00
122,000.00
122,000.00
350,000.00
350,000.00
350,000.00
350,000.00
0.00
350,000.00
0.00
0.00
504,000.00
504,000.00
504,000.00
504,000.00
730,169,386.00
3,181,000.00
3,531,000.00
3,181,000.00
3,181,000.00
44,274,622.50
44,974,622.50
44,274,622.50
57,274,622.50
621,246,810.50
44,274,622.50
44,974,622.50
44,274,622.50
57,274,622.50
621,246,810.50