{ "fields": [{"id":"_id","type":"int"},{"id":"CODIGOS FONDOS","type":"text"},{"id":"DETALLE","type":"text"},{"id":"PRESUPUESTO INICIAL","type":"numeric"},{"id":"ADICIONES","type":"numeric"},{"id":"REDUCCIONES","type":"numeric"},{"id":"PRESUPUESTO DEFINITIVO","type":"numeric"},{"id":"RECAUDO A DICIEMBRE","type":"numeric"},{"id":"%EJECUCIÓN PRESUPUESTAL","type":"numeric"}], "records": [ [1,"","",null,null,null,null,null,null], [2,"","INGRESOS CORRIENTES",2215056430509,267969827816,121890903701,2361135354624,2299211474426,97], [3,""," INGRESOS TRIBUTARIOS",852762336000,114616543353,53952857726,913426021627,904761294397,99], [4,""," Ingresos Directos",676388065000,67534038862,2000000000,741922103862,754354102952,102], [5,"","",null,null,0,null,null,null], [6,""," Predial Unificado",340298000000,66224388544,2000000000,404522388544,385610190687,95], [7,""," Industria y Comercio",249243000000,0,0,249243000000,267028049410,107], [8,""," Impuesto Vehiculos Automotores (Circulación y Tránsito)",4569382000,0,0,4569382000,4845522860,106], [9,""," Complementario Avisos y Tableros",21890000000,null,0,21890000000,25415300949,116], [10,"0-1223"," Rifas y Clubes",4223000,null,null,4223000,0,0], [11,"0-1201\n0-1229"," Estampilla Prodesarrollo Urbano",32599816000,null,null,32599816000,33722441160,103], [12,"0-1101\n0-1201"," Líneas de Demarcación",115144000,null,null,115144000,130910100,114], [13,"0-1101\n0-1201"," Esquemas Básicos",42043000,null,null,42043000,85062900,202], [14,"0-1213"," Estampilla Pro-Cultura",18019179000,1309650318,0,19328829318,21804468552,113], [15,"0-1101\n0-1201"," Impuesto de Delineación",8818141000,null,null,8818141000,14949217321,170], [16,"0-1101\n0-1201"," Impuesto de Publicidad Exterior Visual",789137000,null,0,789137000,762939013,97], [17,"","",null,null,null,null,0,null], [18,""," Ingresos Indirectos",176374271000,47082504491,51952857726,171503917765,150407191445,88], [19,"","",null,null,null,null,0,null], [20,"0-1101\n0-1201"," Espectáculos Públicos - Municipales",623793000,null,0,623793000,0,0], [21,"0-1101\n0-1201"," Juegos Permitidos",21816000,null,null,21816000,1799840,8], [22,"0-1239"," Contribución Especial ( 418/97)",8000000000,null,null,8000000000,12803348279,160], [23,""," Sobretasa a la Gasolina",70034036000,0,0,70034036000,71060515000,101], [24,"0-1201"," Espectáculos Públicos del Deporte",1116829000,null,0,1116829000,1705371051,153], [25,"0-1271"," Impuesto a la Telefonia",8454000000,null,4870353235,3583646765,4053763006,null], [26,"0-1267"," Alumbrado Publico EMCALI S.S.F.",85818797000,null,42110007200,43708789800,25431777524,58], [27,"0-1272"," Alumbrado Publico EMCALI S.S.F. (10% Navideño)",null,8869211900,4713292591,4155919309,0,0], [28,"0-1281"," Alumbrado Publico EMCALI",0,33500000000,0,33500000000,27788459876,null], [29,"0-1282"," Alumbrado Publico EMCALI (10% Navideño)",null,4713292591,null,4713292591,4713292591,100], [30,"0-1214"," Impuesto Alumbrado Público - Predios Lotes",2305000000,0,259204700,2045795300,2848864278,139], [31,"","",null,null,null,null,0,null], [32,""," INGRESOS NO TRIBUTARIOS",1362294094509,153353284463,67938045975,1447709332997,1394450180029,96], [33,""," ",null,null,null,null,0,null], [34,""," Contribuciones",156744273000,0,0,156744273000,104938298400,67], [35,"","",null,null,null,null,0,null], [36,"0-1211"," Contribución Fondo Especial de Intervenidas",366520000,null,null,366520000,573766731,157], [37,"0-1253"," Contribuciones Valorizacion Nuevo Plan de Obras",156355753000,0,0,156355753000,104189501584,67], [38,"0-1209"," Contribuciones Valorización Obras al Cobro (1995 - Vig. Anteriores)",1000000,0,0,1000000,1304592,130], [39,"0-1209"," Contribuciones Valorización Obras (1996 - 1999) Acuerdo 12/95",20000000,0,0,20000000,173725493,869], [40,"0-1201"," Contribución Participación en la Plusvalía",1000000,null,null,1000000,0,0], [41,"","",null,null,null,null,0,null], [42,""," Tasas, Multas y Contribuciones",19761696000,11761940984,0,31523636984,34865883475,111], [43,"","",null,null,null,null,0,null], [44,"0-1101\n0-1201"," Placas y Certificados de Nomenclatura Urbana",88737000,null,null,88737000,77107100,87], [45,"0-1101\n0-1201"," Permisos Provisionales y Refrendación",82183000,null,null,82183000,279192170,340], [46,"0-1101\n0-1201"," Derecho de Mantenimiento y Supervisión",100000000,null,0,100000000,370578126,371], [47,"0-1201"," Licencias de Conducción",896456000,null,null,896456000,3758886360,419], [48,"0-1201"," Derechos de Tránsito",3211841000,null,null,3211841000,3753816344,117], [49,"0-1228"," Ventas de Servicios Educativos",5000000000,null,null,5000000000,3228517726,65], [50,"0-1101\n0-1201"," Venta de Servicios Catastrales",359013000,0,0,359013000,428975603,119], [51,"0-1101\n0-1201"," Venta Documentos de Secretaria de Gobierno",51457000,null,0,51457000,41959808,82], [52,"0-1101\n0-1201"," Venta Otros Servicios Secretaria de Gobierno",30000000,null,0,30000000,22141000,74], [53,"0-1201"," Derechos de Formularios Unico Nacionales (FUN)",212542000,null,null,212542000,241436237,114], [54,"0-1201"," Servicios de Patios de Trànsito",1514710000,null,null,1514710000,1595570874,105], [55,"0-1244"," Cursos de conducciòn Escuela de Enseñanza ",190924000,null,null,190924000,null,null], [56,""," Otras Tasas",8023833000,11761940984,0,19785773984,21067702127,106], [57,"0-1220"," Tasa Retributiva - Emcali",6108470000,62048989,null,6170518989,6232530508,101], [58,"0-1212"," Tasa Pro-Deporte Municipal",null,11699891995,0,11699891995,12915992054,null], [59,"0-1231"," Venta de Servicios Zoonosis",454448000,0,null,454448000,407644779,90], [60,"0-1250"," Concepto Técnico por Perforación de Pozos",240400000,null,null,240400000,236790135,98], [61,"0-1204"," Otros Conceptos Ambientales DAGMA",600000000,null,null,600000000,762753916,127], [62,"0-1232"," Estratificación Socioeconómica Ley 505",475848000,null,null,475848000,326544434,69], [63,"0-1233"," Tasa Utilizacion agua Subterranea",48150000,null,null,48150000,69393555,144], [64,"0-1252"," Control Seguimiento Plan de Saneamiento Manejo Vertimiento",45517000,null,null,45517000,84636271,186], [65,"0-1256"," Comparendo Ambiental Ley 1259 de 2008",50000000,null,null,50000000,31416475,63], [66,"0-1268"," Zonas Verdes Adquisicion de Terrenos",1000000,null,null,1000000,0,0], [67,""," Multas",26736654000,500000000,0,27236654000,37080692586,136], [68,"","",null,null,null,null,0,null], [69,"0-1101\n0-1201"," Multas Secretaria de Gobierno, Seguridad y Convivencia.",364000000,null,null,364000000,102237566,28], [70,"0-1101\n0-1201"," Multas de Carácter Urbano",62148000,null,0,62148000,46510261,75], [71,"0-1101\n0-1201"," Sancion por Devolucion de Cheques (Predial)",68000000,null,0,68000000,787858,1], [72,"0-1251"," Sanciones por Violación de Normas - Dagma",84687000,null,0,84687000,62550055,74], [73,"0-1101\n0-1201"," Sanciones de Industria y Comercio",4021000000,0,0,4021000000,3379924047,84], [74,"0-1210"," Infracciones de Tránsito",22136819000,500000000,0,22636819000,33488682799,148], [75,"","",null,null,null,null,0,null], [76,""," Rentas Contractuales",4955387000,0,0,4955387000,4692019531,95], [77,"","",null,null,null,null,0,null], [78,""," Arrendamiento de Inmuebles",217432000,0,0,217432000,385549771,177], [79,"0-1101\n0-1201"," Arrendamiento Torre de Emcali",3523040000,null,0,3523040000,3253393928,92], [80,""," Otras Rentas Contractuales",1214915000,0,0,1214915000,1053075832,87], [81,"0-1201"," - Hacienda Municipal (Concesion Alumbrado Publico)",100000,null,null,100000,0,0], [82,"0-1201\n0-1218"," - Planeación Municipal (Amoblamiento Urbano - EUCOL)",1214815000,0,0,1214815000,1053075832,87], [83,"","",null,null,null,null,0,null], [84,"","",null,null,null,null,0,null], [85,""," Participaciones",1089777163509,140238471385,67938045975,1162077588919,1137036402160,98], [86,""," Sistema General de Participaciones - Ley 715 / 2001 ",681420165000,31371072873,7533056000,705258181873,701583194978,99], [87,"","",null,null,null,0,0,null], [88,""," Participación de la Nación ",268682507000,11867486095,17532682017,263017311078,263169920521,100], [89,""," Participación Departamental",58674421000,19653564421,4602266723,73725718698,73717272719,100], [90,""," Regalías",9929600000,30574468320,10500000000,30004068320,8564977728,29], [91,"","",null,null,null,null,0,null], [92,""," Cuotas de Auditaje",6447772000,1165291616,92111802,7520951814,7616706876,101], [93,"0-3401"," - Cuota Auditaje Emsirva ",1000000,null,1000000,0,0,null], [94,"0-3401"," - Cuota Auditaje Emcali",6182652000,1118047376,null,7300699376,7300699376,100], [95,"0-3401"," - Cuota Auditaje Metrocali",82092000,null,7920437,74171563,74171563,100], [96,"0-3401"," - Cuota Auditaje Fondo Especial de Vivienda",26608000,null,18290473,8317527,8317527,100], [97,"0-3401"," - Cuota Auditaje Centro Diagnóstico Automotor del Valle",52407000,17011567,null,69418567,69418567,100], [98,"0-3401"," - Cuota Auditaje Ancianato San Miguel",5614000,null,3109025,2504975,2504975,100], [99,"0-3401"," - Cuota Auditaje Red de Salud del Oriente",1705000,836345,null,2541345,2541345,100], [100,"0-3401"," - Cuota Auditaje Red de Salud del Norte",1995000,1146257,null,3141257,3141257,100], [101,"0-3401"," - Cuota Auditaje Red de Salud del Suroriente",1614000,null,552670,1061330,1061330,100], [102,"0-3401"," - Cuota Auditaje Red de Salud del Centro",6205000,null,2128552,4076448,4076448,100], [103,"0-3401"," - Cuota Auditaje Red de Salud de Ladera",1442000,3473006,null,4915006,4915006,100], [104,"0-3401"," - Cuota Auditaje Escuela Nal. Del Deporte",58020000,null,58020000,0,96447740,null], [105,"0-3401"," - Cuota Auditaje EMRU",2005000,null,538068,1466932,1466932,100], [106,"0-3401"," - Cuota Auditaje Institucion Univesitario Antonio Josè Camacho",21791000,24777065,null,46568065,46568065,100], [107,"0-3401"," - Cuota Auditaje Instituto Popular de Cultura ",1582000,null,212715,1369285,1369285,100], [108,"0-3401"," - Cuota Auditaje Girasol",1000000,null,307322,692678,0,0], [109,"0-3401"," - Cuota Auditaje Telecali",40000,null,32540,7460,7460,100], [110,"","",null,null,null,null,0,null], [111,"0-3111"," Participación de ETESA (Ecosalud)",7020528000,null,6580344259,440183741,2116524423,481], [112,"0-3161"," Participación de ETESA (Ecosalud) - SSF",null,6349573272,null,6349573272,6349573272,null], [113,"","",null,null,null,null,0,null], [114,""," Convenio con otras Entidades",41785908509,39227014788,21097585174,59915338123,54664804595,91], [115,"0-4127","Convenio 592/12 Coldeportes",0,null,null,0,50,null], [116,"0-4132","Convenio 626/12 coldeportes",null,null,null,0,64200000,null], [117,"0-4133","Convenio dagma-fonam 06f-2012",null,null,null,0,49173648,null], [118,"0-4134","Convenio municipio-icbf 2391",3662158649,null,null,3662158649,2754598543,75], [119,"0-4136","Convenio 16/2013 Mpio Min Vivienda",0,null,null,0,106845584,null], [120,"0-4140","Convenio 862/13 Mineducacion",16938184860,11334123240,null,28272308100,28272308100,100], [121,"0-4142","Convenio 721-2013 Coldeportes",0,2464000000,null,2464000000,2464000000,100], [122,"0-4147","Convenio 2850/13 Invias",0,900000000,null,900000000,900000000,100], [123,"0-4148","Convenio 2133628/14 Fonade S.S.F.",0,2928859700,85174,2928774526,0,0], [124,"0-4149","Convenio 0249/14 Petronio Alvarez",null,49000000,null,49000000,49000000,100], [125,"0-4150","Convenio 839/2014 MEN",0,1893092187,null,1893092187,0,null], [126,"0-4219","Convenio C.V.C. - DAGMA / 2014",21097500000,null,21097500000,0,0,null], [127,"0-4302","Convenio Cooperación Emcali E.S.P. - Municipio de Cali",0,0,null,0,96,null], [128,"0-4305","Convenio EDPT - Dagua",null,162123780,null,162123780,162123780,100], [129,"0-4306","Convenio EDPT - La Cumbre",null,56743323,null,56743323,56743323,100], [130,"0-4308","Convenio EDPT - Vijes",null,37996418,null,37996418,37996418,100], [131,"0-4309","Covennio Magaobras",0,16299998292,null,16299998292,16299998292,100], [132,"0-4310","Convenio EMCALI- Cra 80 fase l y ll",null,395043291,null,395043291,395043291,100], [133,"0-4311","Covennio EMCALI - Mpio 0644/2014",null,371084266,null,371084266,371084266,100], [134,"0-4312","Covennio EMCALI - Mpio 0760/2014",null,2257307159,null,2257307159,2257307159,100], [135,"0-4405","Convenio Municipio UNIVALLE - ESTADIO",88065000,null,null,88065000,346719012,394], [136,"0-4406","Covennio Pontedera - Italia",0,77643132,null,77643132,77663033,100], [137,"","",null,null,null,null,0,null], [138,"0-3308","Contrato 101/14 Cultura - Proimagenes",0,30000000,null,30000000,0,null], [139,"0-1201","Partcipacion Rodamiento Vehiculos (Ley 488)",15794446000,null,0,15794446000,19229740696,122], [140,"0-3115","Participacion del Sector Eléctrico (Transf. EPSA Ley 99/93)",21816000,null,null,21816000,23686352,109], [141,"","",null,null,null,null,0,null], [142,""," Intereses y Recargos",59124424000,0,0,59124424000,65294828645,110], [143,"","",null,null,null,null,0,null], [144,""," Intereses y Recargos por no Pago de Impuestos",37932699000,0,0,37932699000,46421782100,122], [145,"","",null,null,null,null,0,null], [146,""," Intereses y Recargos por Contribuciones ",21191725000,0,0,21191725000,18873046545,89], [147,"","",null,null,null,null,0,null], [148,""," Ingresos Operacionales",838738000,0,0,838738000,934704673,111], [149,"","",null,null,null,null,0,null], [150,""," Ejidos y Baldíos",85525000,0,0,85525000,105733342,124], [151,"","",null,null,null,null,0,null], [152,"0-1101 \n0-1201"," Cartera Vigente",85525000,null,0,85525000,105733342,124], [153,"","",null,null,null,null,0,null], [154,""," Legalización Asentamientos",8328000,0,0,8328000,46371340,557], [155,"","",null,null,null,null,0,null], [156,"0-1101 \n0-1201"," Cartera Vigente",8328000,null,null,8328000,46371340,557], [157,"","",null,null,null,null,0,null], [158,""," Planes Ejecutados",744885000,0,0,744885000,734644710,99], [159,"","",0,null,null,null,0,null], [160,"0-1101 \n0-1201"," Cartera Vigente (Nuevo Siglo)",744885000,null,0,744885000,734644710,99], [161,"","",null,null,null,null,0,null], [162,""," Otros Ingresos Operacionales",0,0,0,0,47955281,null], [163,"","",null,null,null,null,0,null], [164,"0-1101\n0-1201"," Aprovechamientos - Varios",null,null,null,0,47955281,null], [165,"","",null,null,null,null,0,null], [166,""," Otros Ingresos no Tributarios",4355759000,852872094,0,5208631094,9607350559,184], [167,"","",null,null,null,null,0,null], [168,""," Otros",536280000,0,0,536280000,2764693448,516], [169,"0-1227"," Cuotas Partes Pensionales",3114479000,852872094,0,3967351094,6006298654,151], [170,"0-3402"," Subsidio para Servicios Pùblicos - Redistribución de Ingresos",705000000,null,null,705000000,836358457,119], [171,"","",null,null,null,null,0,null], [172,"","INGRESOS DE CAPITAL",19439932358,309127398944,2646464543,325920866759,362873896842,111], [173,"","",null,null,null,null,0,null], [174,""," Recursos del Balance",4021560358,305115660867,2096315510,307040905715,307039905715,100], [175,"","",null,null,null,null,0,null], [176,""," Superavit No Apropiado",4020560358,178977761795,0,182998322153,182998322153,100], [177,""," Procesos Licitatorios",0,60949337917,1995264182,58954073735,58954073735,100], [178,""," Cancelación de Reservas Excepcionales",null,2045761510,0,2045761510,2045761510,100], [179,""," Reservas Excepcionales",0,63142799645,101051328,63041748317,63041748317,100], [180,"0-1201"," Indemnizaciones ",1000000,null,null,1000000,0,0], [181,"0-1249"," Premios",0,0,null,0,0,null], [182,"","",null,null,null,null,0,null], [183,""," Otros Recursos de Capital",15418372000,4011738077,550149033,18879961044,55833991127,296], [184,"","",null,null,null,null,0,null], [185,""," Rendimientos Financieros De Otra Entidades",14820680000,3034618471,538673753,17316624718,27284421169,158], [186,"0-3307"," Donaciones ( Fundación Ford)",null,576000000,11475280,564524720,564465625,100], [187,"0-1201"," Dividendos ",597692000,null,null,597692000,223068411,37], [188,"0-1201"," Venta de Activos ",null,null,null,0,617925158,null], [189,"0-1230"," Venta de Activos (FONPET)",0,150703447,null,150703447,109045617,72], [190,""," Rendimientos Financieros No Presupuestados",0,250416159,0,250416159,2439055588,974], [191,""," Ingresos No Presupuestados",0,0,0,0,416578770,null], [192,""," Reintegros",0,0,0,0,24179430789,null], [193,"","T O T A L E S",2234496362867,577097226760,124537368244,2687056221383,2662085371268,99], [194,"","",null,null,null,null,0,null] ]}