Doc 20190211
Doc 20190211
lbagué
NIT 8C0113389.7
1-4,J1-1,CUCION PR ESUPUESTAL
DI-1: INGRESOS A 31 DF,
DICIEM D 2018 CON
ADICIONES
188,711u, cas
175,999
200,000 173,722
180,000 2 153,115
154,749 155,923
160,000
128,246
23,932
140,000
114 870 309.971
120,000 94787 97901 ■
RECAUDO
94,389
90 661 92,866
100,000 85 278 a PPTO
71 272
80,000
60,000
40,000
20,000
c> r
(bague
NIT .8CCII 1 3399-7
INGRESOS CORRIENTES DE LIBRE DESTINACION 1111
1 musical
% CON
PPTO CON PPTO CON PPTO CON PPTO CON % CUMPL % CON % CON ADICION % CON
RENTA PPTO INICIAL ADICION 1 ADICION 2 ADICION 3 ADICION 4 RECAUDO INICIAL ADICION 1 ADICION 2 3 ADICION 4
PREDIAL VIGENCIA 65,500 66,000 66,000 66,000 66,500 65,319 99.72% 98.97.
A 98.97.A 98.97% 98.22%
PREDIAL AÑOS ANTERIORES 12,000 12,500 12,532 104.44%
12,000 12,000 12,000 104.44% 104.44% 104.44% 100.26%
PARTICI PACI ON IMPUESTO DE VEHICULO 5,100 5,100 5,285 112.44%
4,700 4,700 4,700 112.44% 112.44% 103.62% 103.62%
RODAMIENTO VIGENCIA 500 500 500 500 500 608 121.57% 121.57% 121.57 % 121.57% 121.57%
INDUSTRIA Y COMERCIO VIGENCIA 58,150 58,150 59,329 111.94%
53,000 53,500 57,150 110.89% 103.81% 102.03% 102.03%
INDUSTRIA Y COMERCIO AA 1,800 1,800 1,800 1,800 1,800 1,356 75.35% 75.35% 75.35% 75.35% 75.35%
AVISOS Y TABLEROS 6,600 6,600 6,600 6,600 6,600 6,397 96.93% 96.93% 96.93% 96.93% 96.93%
VALLAS Y PROPAGANDA 300 300 300 300 300 296 98.73% 98.73.
A 98.73.
A 98.73% 98.73%
ESPECTACULOS PUBLICOS 80% 240 240 389 162.11%
240 240 240 162.11% 162.11% 162.11% 162.11%
SOBRETASA A LA GASOLINA 20,700 20,700 20,802 104.01%
20,000 20,700 20,700 100.50% 100.500 100.50% 100.50%
DERECHOS DE TRANSITO 5,100 5,100 5,316 104.24%
5,100 5,100 5,100 104.24% 104.24% 104.24% 104.24%
SANCIONES INDUSTRIA Y COMERCIO 800 1,100 1,100 1,100 1,100 1,066 133.27% 96.93% 96.93% 96.93% 96.93%
INTERESES PREDIAL 6,500 6,500 7,610 131.22%
5,800 6,400 6,400 118.91% 118.91% 117.08% 117.08%
INTERESES TRANSITO Y TRANSPORTE 578 578 927 1188.50%
78 78 78 1188.50% 1188.50% 160.39% 160.39%
INTERESES INDUSTRIA Y COMERCIO 1,200 1,200 1,379 172.40%
800 1,200 1,200 114.93% 114.93% 114.93% 114.93%
TOTAL 177,368 180,368 184,018 186,018 187,018 188,713 106.40% 104.63%, 100.91%
102.55%, 101.45%
ADICION 3,000 3,650 2,000 1,000
41,743
14,000 45,000
40,000
12,000
35,000
10,000 30,000
23,232
8,000 25,000
4,111
4,447
20,000
6,000
I II
15,000
4,000
10,000
5,000
2008 2009 2010 I 2011 2012 2013 2014 2015 2016 2017 2018 3,445 8,349 23,254 1 21907; 7,1741 7,311 3,701 35,515
RECAUDO 1 3,131 2.762 4,12.3
13,765 16595 15,578 18,852 15,906 13.510 23,972' 73,741 55,792 53,223
RECAUDO
40,000
35,000
30,000
25,000 '
20,000
40,000
15,000
30,000
10,000
20,000
5,000
10,000
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2017 2018 2008
2008 2009 2010 2011 2012 2013 2014 2015 2016
fp> 4=1 r
AlTb
Id
12,000
10,000
8,000
0,000
4,000
2,000
2088 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
119
8 000 -
5001 •
4908 •
3101
2 Ce:
100C
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 112 2013 2314 2015 2011 2117 2015
a
c> tc c1 el ■
•=s r- z
Alcald a Municipal
lbagué INGRESOS CORRIENTES DE LI RE DESTINACION
NITSCO1 1 3389-7 (ICLD) (comportamiento mensual)
INGRESOS CORRIENTES DE LIBRE DESTINACION SEPTIEMBRE INGRESOS CORRIENTES DE UBRE DESTINACION OCTUBRE
2016 2017 2018 2008 2009 2010 2011 2012 201.3 2014 2015 2016 2017
2008 I 2009 2010 2011 2012 2013 2014 2015
6,992 4,934 1 11,965 12,467 6.423 7,316 RECAUDO 2,315 6,565 7,939 5,716 7,074 r 0,593 6,958 4,282 3,923 7,316
;RECAUDO 7,072 1 3,931 3,652 : 3.267 9,590 :
8,59;
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
INGRESOS CORRIENTES DE LIBRE DESTINACION NOVIEMBRE INGRESOS CORRIENTES DE LIBRE DESTINACION DICIEMBRE
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
RECAUDO 5,475 3,148 6,167 3,425 3,278 . 2,894 1 4,406 : 4,476 5,325 4,481 4,091
RECAUDO 2,780 2,751 3,777 3,554 3,986 4,01 5,575 4,7zz 5,351 5,882 7;;95
7,000 -
6,000
5.000
4,000
3.000
2.000
2008 2009 2010 2011 2012 2013 2014 2315 2016 2017 2018 2008 2609 2010 2011 2012 2011 2014 2015 2011 2017 2018
56,000 SE,
60,000 54,956
50,000
40,000
RECAUDO
30,000 ■
PPTO
20,000
10,000
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
r_7> r
7,368 36,627
8,000 40,000
7,000 35,000
6,000 30,000
25,000
5,000
20,000
4,000 •!'
15,000 '
3,000
10,000
2,000
5,000
1,000 1 '
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
35,000 30,000
26,230
30,000 25,000 •
20,000 1:
15,432 15,000
1.5,000 2,102
10,000
10,000
4,000
3,500
3,000
2,500
2,000
1,500
•
1,000
RZPII
500
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2013 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
1,200 1.000 y
900
1,000 800
682
700
800
600 •{' 528 516
600 500
400 t"
266
400 30:
200
200
100 '
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
1 4>
1,600
1,400
1,400
1,200
1,200 1
1,000
1,000
800
800
600 600
200
2008 2000 2010 2011 2012 2013 2014 2115 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
1,600
1,400
1,200
1,000
800
600
400
200
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
po r
a
<=> r t 1 [Link] ara
.AlcaId a Municipal
lba9ué
NIT 800113389-7
IIIIMUSICA
60,000
51,089
50,000
40,000 36,217
• RECAUDO
30,000 26.O152 5,7842355 27,18
• PPTO
21 695
20,000
10,000 -
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
2,074
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
33,622 15,310
35,000 2.474
16,000
30,000 27,404 14,000
25,000 Ir
12,000
10,000
20,000
8,000
15,000 ' 11,766 -
11,137 10.633 6,000
9,324
10,000 4,000 t"
5,400 2,000 = 225 253 333 454
- -"• 11
III III 11111 2,122
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2019
rZA tC>
1,1
cwri cl •c> c1 c c> ira z 4:5 ra
Alcald a Muni cipal
'bague'
NIT.80311 3399-7
COMPORTAMIEN O MENSUAL INDUSTRIA Y COMERCIO
VIGENCIA
,mi
e niusiccil
-,-:
2008 2009 2010 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2011 2012 2013 2014 2015 2016 2017
6,000
5,000
4,000
3,000
2,000
1,000
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
wo
(=o, c:1 c 1 iw re-.0" Z <S
Alcalda Municipal
COMPOR AMIEN O MENSUAL INDUS RIA Y COMERCIO
lbag ué VIGENCIA
NIT,80311 3319-7
5,000
8,000
4,500
7,000
4,000
6,000 3,500
3,000
5,000
2,500
4,000
2,000
3,000 1,500
2,000 1,000
500
1,000
2,500
64/
2015 2016 2017 2018 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
2098 2009 2010 2011 2012 2013 2014
Ir> 4C-3.
a
11~
c c r-t c1 4c> fc. I o=dez ► una, irle
Alcald a Municipal
lbagué
NIT.800113389-7
25,000
20,80,70:
19,996
19,915
20,000 16,900
17,207 17,20
15,918
350
4 -7514,418
15,000 14 019 13.6
12,624 13,018 12,64
12,33611 92112 137
,
00 RECAUDO
11,000
■
PPTO
10,000
5,000
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
1,796
1,800
2,000 1,558
1,800 1,600
4321-
313
1,600 1,400 1,242
1,400
1,081
1,200
1,200 1,800
1,800
800
800
600
600
400
400
200
200
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
800
600
400
200
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2011 2012 2013 2014 2015 2016 2017 2018 2008
2008 2009 2010
p or
■
11~
c on t 1c> c71 1 4c 4=. [Link] ine
Alcald a Municipal
lbagué COMPORTAMIENTO MENSUAL SOBRE ASA A LA GASOLINA
NIT 8C011 3319-7
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
,764
1,800
1,600
1,400
1,200
1,000
800
600
400
200
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2,000 2,000
1,800 1,800
1,600 1,600
1,400 1,400
1,200 1,200
1,000 1,000
800 800
600 600
400 400
200 200
2017 2018 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014 2015 2016
2,000
1,800
1,600
1,400
1,200
1,000
800
600
400
200
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2015 2016 2017 2018
2008 2009 2010 2011 2012 2013 2014
por
RECUPERACION DE CARTERA
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
PREDIAL AA RECAUDO 4,185 4,529 7,387 5,848 5,901 7,677 7,647 10,623 8,309 11,862 12,532
100.26%
PPTO PREDIAL AA 5,788 4,000 5,557 5,106 4,500 6,924 6,150 7,211 6,00C 11,300 12,50C
IDUS Y COMERCIO RECAUDO 2,258 1,171 2,663 1,040 638 14,910 955 1,602 896 1,562 1,356
75.35%
PPTO IDUSTRIA Y COMERCIO 1,319 1,319 2,13C 2,OOC 2,00C 1,300 1,300 1,300 1,OOC 1,50C 1,80C
MULTAS TRANSITO RECAUDO - 176 1,371 2,168 1,499 1,325 2,264 2,221 1,737 1,411 433
21.67%
PPTO MULTAS TRANSITO - 980 1,086 1,232 1,OOC 1,000 2,400 2,413 1,40C 2,00q 2,OOC
TOTAL RECAUDO CARTERA 6,443 5,876 11,421 9,057 8,038 23,912 10,866 14,445 10,942 14,835 14,322
87.87%
TOTAL PPPTO CARTERA 7,107 6,299 8,773 8,338 7,500 9,224 9,850 10,924 8,40C 14,800 16,30C
ANUAL MES %
RENTA
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
INTERESES PREDIAL
RECAUDO 2,621 2,373 2,089 2,072 2,561 3,446 4,181 4,328 4,769 6,770 7,610 117.08%
PPTO INTERESES PREDIAL 2,321 1,973 1,700 1,922 2,000 2,673 3,600 4,500 3,800 6,500 6,500
INTERESES INDUSTRIA Y CIO 536 561 872 441 482 986 568 567 779 1,335 1,379
114.93%
PPTO I NTERESES I NDUSTRIA
Y CIO 457 500 785 800 500 500 500 600 600 1,290 1,200
SANCIONES INDUSTRIA Y
CIO 772\ 522 931 451 296 - 517 884 795 1,586 1,066, 96.93%
PPTO INDUSTRIA Y CIO 651 600 691 520 500 500 300 500 500 1,250 1,100
TOTAL INTERESES Y
SANCIONES 3,929 3,457 3,892 2,964 3,339 4,433 5,265 5,779 6,343 9,690 10,056
114.27%
TOTAL PPTO INTERESES Y
SANCIONES 3,430 3,073 3,176 3,242 3,000 3,673 4,400 5,600 4,900 9,040 8,800
por
gravy.-,
IBM" t© (z) e. l c c> c5 ira
musita!
Alcald a Municipal
yy