Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
ACTIVO CORRIENTE
CAJAS MENORES
CAJA GENERAL
CAJA SOCIAL AHORROS **4678
BANCOLOMBIA CORRIENTE **8863
CARTERA COLECTIVA RENTA FIJA
FONDO RESERVA LEY 675
CUOTAS DE ADMINISTRACION
CUENTAS EN PROCESO JURIDICO
CONSIGNACIONES SIN ACREDITAR
EN ACUERDO DE PAGO
CUOTA EXTRA
ANTICIPOS A CONTRATISTAS
PRESTAMOS A EMPLEADOS
DEUDORES VARIOS
ACTIVO FIJO
EQUIPO DE BOMBAS
MOTO CARRO RECOLECTOR BASURA
HIDRO-LAVADORA S/N 1112001406
DEPREC ACUM MAQUINARIA Y EQUIPO
TOTAL ACTIVO
PASIVO CORRIENTE
HONORARIOS
SERVICIOS PUBLICOS
COSTOS Y GASTOS X PAGAR VARIOS
RETENCIONES POR PAGAR DIAN
RETENCIONES POR HONORARIOS
RETENCIONES POR SERVICIOS
APORTES A ENTIDADES PROMOTORAS DE SALUD
APORTES A ADMINISTRADORAS DE RIESGOS PRO
APORTES PARAFISCALES
FONDOS DE PENSIONES/CESANTIAS
CESANTAS CONSOLIDADAS
INTERESES SOBRE CESANTIAS CONSOLID
PRIMA DE SERVICIOS CONSOLID
VACACIONES CONSOLIDADAS
FONDO DE IMPREVISTOS
CUOTA EXTRA
TOTAL OTROS PASIVOS
FONDO DE RESERVA COMITE BIENESTAR SOCIAL
FONDO DE RESERVA SALONES SOCIALES
CLASES HIDROAEROBICOS
VALORES RECIBIDOS PARA TERCEROS
TOTAL PASIVO
EN BIENES MUEBLES
RESERVA MULTAS
UTILIDAD DEL EJERCICIO
EXCEDENTES ACUMULADOS
TOTAL PATRIMONIO
TOTAL PASIVO Y PATRIMONIO
CUENTAS DE ORDEN ACREEDORAS
_________________
ADMINISTRADORA
Maria Cristina Ramrez Rivera
191,119,506.00
500,000.00
0.00
35,133,746.00
1,416,254.00
3,080,526.00
42,669,436.00
18,482,642.00
78,280,390.00
-15,459,289.00
10,109,344.00
9,480,590.00
2,790,000.00
501,075.00
4,134,792.00
12,061,858.00
9,112,960.00
8,354,400.00
1,694,803.00
-7,100,305.00
203,181,364
-78,601,604.00
-3,970,350.00
-8,504,256.00
-12,151,445.00
-87,297.00
0.00
0.00
-1,001,696.00
-59,648.00
-825,150.00
-858,216.00
-4,677,228.00
-447,349.00
-580,854.00
-2,157,898.00
-43,280,217.00
0.00
-6,593,000.00
-1,517,500.00
-4,171,500.00
-700,000.00
-204,000.00
-85,194,604.00
-3,888,450.00
-3,073,445.00
-36,756,736.00
-74,268,129.00
-117,986,760
-203,181,364
-76,400,606
CONTADOR
Gabriel A. Gmez O.
TP 120580 - T
DIC 2014
Variac $
368,316,742.86
500,000.00
96,000.00
162,904,647.00
9,814,247.00
2,978,922.00
37,260,798.00
17,603,916.00
104,703,208.00
-11,382,152.14
9,622,535.00
22,863,492.00
10,000,000.00
937,743.00
413,387.00
17,886,958.00
9,112,960.00
8,354,400.00
1,694,803.00
-1,275,205.00
386,203,701
-237,696,565.00
-1,910,000.00
-177,197,236.86
0.00
-96,000.00
-127,770,901.00
-8,397,993.00
101,604.00
5,408,638.00
878,726.00
-26,422,818.00
-4,077,136.86
486,809.00
-13,382,902.00
-7,210,000.00
-436,668.00
3,721,405.00
-5,825,100.00
0.00
0.00
0.00
-5,825,100.00
-183,022,336.86
-86,851,603.00
-2,060,350.00
-42,916,748.00
22,261,047.00
0.00
0.00
-1,252,000.00
1,252,000.00
-2,820,245.00
75,535.00
-8,613,874.00
750,545.00
-37,060,798.00
-143,122,900.00
-204,000.00
0.00
0.00
0.00
-204,000.00
-237,900,565.00
-3,888,450.00
-3,073,445.00
-8,893,029.22
-132,448,211.00
-148,303,135
-386,203,700
-65,984,425
-6,219,419.00
143,122,900.00
-6,389,000.00
-1,517,500.00
-4,171,500.00
-700,000.00
0.00
-93,240,603.00
0.00
0.00
-27,863,706.78
58,180,082.00
30,316,375
-62,924,228
-62,924,228
___________________
REVISOR FISCAL
Jorge H. Giraldo Buritic
TP 140536 - T
31-dic
4,350,096.00
10,098,853.00
15,079,137.00
4,798,307.00
20,722,863.00
23,240,634.00
78,289,890.00
30-nov
4,145,596.00
9,793,353.00
14,733,077.00
15,664,877.00
20,332,023.00
22,824,234.00
87,493,160.00
Variacin %
5%
3%
2%
-69%
2%
2%
EN ACUERDO DE PAGO
APTO
PROPIETARIO
128 YINET GOMEZ
315 DIDIER J MORA/NATALIA NUEZ SALAZAR
337 MARIA LUCRECIA FRANCO
353 CARLOS MARIO GAVIRIA
511 ELIANA DEL CARMEN SOSA NAVARRO
TOTAL
31-dic
4,356,440.00
949,250.00
2,371,741.00
403,910.00
2,185,779.00
10,267,120.00
30-nov
5,283,132.00
758,150.00
2,180,641.00
201,590.00
1,966,209.00
10,389,722.00
Variacin %
-18%
25%
9%
100%
11%
NOTA
30-nov
2,171,190.00
397,500.00
1,401,660.00
7,963,388.00
540,868.00
1,000.00
34,000.00
40,000.00
16,459.00
1,520,000.00 Se est realizando
107,453.00 la depuracin de
217,500.00
las cuentas x
14,840,000.00
pagar ms
400,000.00
antiguas y ms
revelantes por
26,250.00
4,500.00 valores mnimos,
para dejarlos
313,354.00
517,522.00 cancelados antes
de fin de ao
23,000.00
560,000.00
7,000.00
858,648.00
462,839.00
14,500.00
5,063.00
1,547.00
414,400.00
16,410.00
32,876,051.00
__________________________
ADMINISTRADORA
Maria Cristina Ramrez Rivera
________________
CONTADOR
Gabriel A. Gmez O.
TP 120580 - T
31 DIC
52,305,600
1,230,306
187,763
-49,700
0
221,996
0
0
53,895,965
6,497,080
157,979
723,000
780,958
-204,734
-1,255,893
-211,676
0
0
0
48,223
565,680
798,607
263,947
197,960
131,973
0
1,288,700
795,000
644,350
0
1,862,422
0
12,537,479
0
3,889,225
3,929,877
137,776
0
0
2,000,000
0
144,286
423,000
0
0
0
3,060,000
2,566,700
0
1,891,500
0
0
0
0
39,040
0
50,000
80,000
0
30,000
485,425
0
479,922
201,829
133,276
474,000
2,773,951
0
0
-668
0
517,522
459,330
0
0
49,387,046
4,508,919
Excedente
ACUMULADO
622,353,600
11,936,912
963,679
28,800
92,119
3,455,756
270,000
1,288,701
640,389,567
84,939,695
6,559,613
9,198,159
9,440,663
808,633
9,492,891
3,712,165
900,000
5,205,332
440,000
753,235
7,429,223
10,196,345
3,461,812
2,595,539
1,730,988
165,110
7,732,200
4,674,000
7,087,780
964,811
22,410,422
64,608
136,589,701
120,000
47,856,664
40,587,644
4,036,296
97,000
24,600
25,850,000
200,295
840,700
2,752,600
3,654,000
46,980
41,700
24,878,882
23,191,592
300,000
6,430,893
1,448,458
1,167,456
513,000
5,821,006
2,864,931
1,287,997
634,920
471,800
8,821,670
14,010,348
5,825,100
400,000
6,294,233
2,239,259
644,205
1,238,756
11,009,545
883,394
11,800
1,365
5,531,043
6,210,264
5,333,610
33,000
3,472,900
603,632,831
36,756,736
Excedente
___________________
REVISOR FISCAL
Jorge H. Giraldo Buritic
TP 140536 - T
RUBRO
CUOTA ADMINISTRACION
Presupuesto
Mes
Variac Presup
Vs.
Ejecuc
Ejecucin
Real Mes
Presupuesto
Acumulado
Ejecutado
Acumulado
52,317,617
52,305,600
12,017
627,811,404
622,353,600
5,457,804
1,230,306
-1,230,306
11,936,912
-11,936,912
INTERES BANCARIO
187,763
-187,763
963,679
-963,679
-49,700
49,700
28,800
-28,800
APROVECHAMIENTOS VARIOS
92,119
-92,119
221,996
-221,996
3,455,756
-3,455,756
RECUPERACION DE GASTOS
270,000
-270,000
1,288,701
-1,288,701
TOTAL INGRESOS
52,317,617
53,895,965
-1,578,348
627,811,404
640,389,567
-12,578,163
SUELDOS
12,816,642
8,493,104
4,323,538
153,799,704
157,029,403
-3,229,699
REVISORIA FISCAL
644,336
1,288,700
-644,364
7,732,032
7,732,200
-168
ASESORIA JURIDICA
397,500
795,000
-397,500
4,770,000
4,674,000
96,000
ASESORIA FINANCIERA
644,336
644,350
-14
7,732,032
7,087,780
644,252
53,695
53,695
644,340
964,811
-320,471
1,867,537
1,862,422
5,115
22,410,444
22,410,422
22
64,608
-64,608
11,277,421
12,537,479
-1,260,058
135,329,052
136,589,701
-1,260,649
120,000
-120,000
9,926,735
8,101,164
1,825,571
119,120,820
93,345,904
25,774,916
2,000
2,000
24,000
97,000
-73,000
2,800,000
2,000,000
800,000
33,600,000
25,850,000
7,750,000
25,000
25,000
300,000
200,295
99,705
FACTURACION
215,500
423,000
-207,500
2,586,000
2,752,600
-166,600
FUMIGACION
297,917
297,917
3,575,004
3,654,000
-78,996
NOTARIALES
16,667
16,667
200,004
46,980
153,024
OTROS
41,700
-41,700
ZONAS VERDES
2,850,000
3,060,000
-210,000
34,200,000
24,878,882
9,321,118
ZONAS COMUNES
2,535,087
2,566,700
-31,613
30,421,044
23,191,592
7,229,452
58,333
58,333
699,996
300,000
399,996
500,000
1,891,500
-1,391,500
6,000,000
6,430,893
-430,893
1,448,458
-1,448,458
1,167,456
-1,167,456
513,000
-513,000
5,821,006
-5,821,006
291,667
39,040
252,627
3,500,004
2,864,931
635,073
GIMNASIO
200,000
200,000
2,400,000
1,287,997
1,112,003
274,722
50,000
224,722
3,296,664
634,920
2,661,744
25,000
80,000
-55,000
300,000
471,800
-171,800
INSTALACIONES ELECTRICAS
666,667
666,667
8,000,004
8,821,670
-821,666
ARREGLOS ORNAMENTALES
416,667
30,000
386,667
5,000,004
14,010,348
-9,010,344
DEPRECIACION
485,425
-485,425
5,825,100
-5,825,100
80,000
80,000
960,000
400,000
560,000
575,000
479,922
95,078
6,900,000
6,294,233
605,767
250,000
201,829
48,171
3,000,000
2,239,259
760,741
133,276
-133,276
644,205
-644,205
SUSCRIPCIONES
COMBUSTIBLES Y LUBRICANTES
TAXIS Y BUSES
125,000
474,000
-349,000
1,500,000
1,238,756
261,244
EVENTOS ESPECIALES
841,667
2,773,951
-1,932,284
10,100,004
11,009,545
-909,541
GASTOS DE ASAMBLEA
133,332
133,332
1,599,984
883,394
716,590
PARQUEADEROS
11,800
-11,800
APROXIMACIONES A MILES
-668
668
1,365
-1,365
CONDONACION INTERESES
41,667
41,667
500,004
5,531,043
-5,031,039
517,522
517,522
6,210,264
6,210,264
COMISIONES BANCARIAS
450,000
459,330
-9,330
5,400,000
5,333,610
66,390
33,000
-33,000
500,000
500,000
6,000,000
3,472,900
2,527,100
IMPUESTOS ASUMIDOS
GASTOS EXTRAORD (Incluye Plan Emerg)
MULTAS SANCIONES Y LITIGIOS
TOTAL GASTOS
EXCEDENTE / DFICIT
52,317,617
49,387,046
2,930,571
627,811,404
603,632,831
24,178,573
4,508,919
-4,508,919
36,756,736
-36,756,736
Presupuesto
Mensual 2015
CUOTA ADMINISTRACION
52,317,617
56,436,939
70,217,341
TOTAL INGRESOS
52,317,617
56,436,939
70,217,341
SUELDOS
12,816,642
14,526,218
17,910,968
REVISORIA FISCAL
644,336
689,455
689,455
ASESORIA JURIDICA
397,500
425,325
425,325
ASESORIA FINANCIERA
644,336
689,455
689,455
HONORARIOS OTROS (Proc Seleccin)
53,695
57,455
66,667
SEGUROS AREAS COMUNES
1,867,537
1,910,839
1,910,839
ASEO Y VIGILANCIA
11,277,421
12,098,127
22,098,127
ASISTENCIA TECNICA (Arreglo Cmaras)
0
150,000
150,000
SERVICIOS PBLICOS
9,926,735
8,930,961
8,930,961
TELEFONO
350,000
350,000
CORREO PORTES Y TELEGRAMAS
2,000
8,333
8,333
SERVICIOS DE ADMINISTRACION
2,800,000
2,600,000
2,600,000
RESIDUOS PELIGROSOS
25,000
25,000
25,000
FACTURACION
215,500
220,000
220,000
FUMIGACION
297,917
550,000
550,000
NOTARIALES
16,667
200,000
200,000
OTROS
0
0
0
ZONAS VERDES
2,850,000
360,000
360,000
ZONAS COMUNES
2,535,087
2,535,087
2,535,087
SALON SOCIAL JOVENES
58,333
58,333
58,333
PISCINA
500,000
2,311,500
2,311,500
MANTENIMIENTO MOTO CARRO
291,667
291,667
291,667
GIMNASIO
200,000
500,000
500,000
MANTENIMIENTO MAQUINARIA Y EQUIPO
274,722
250,000
250,000
EQUIPO DE COMPUTACION Y COMUNICACION
25,000
50,000
50,000
INSTALACIONES ELECTRICAS
666,667
291,667
291,667
ARREGLOS ORNAMENTALES
416,667
833,333
833,333
PROYECTO PAISAJISMO
0
0
250,000
DISEO ARQUITECTONICO NUEVA PORTERIA
0
437,500
437,500
PROYECTO NUEVA PORTERIA
0
0
0
SUSCRIPCIONES
80,000
83,333
83,333
ELEMENTOS DE ASEO Y CAFETERIA
575,000
561,236
561,236
UTILES PAPELERIA Y FOTOCOPIAS
250,000
250,000
250,000
COMBUSTIBLES Y LUBRICANTES
0
200,000
200,000
TAXIS Y BUSES
125,000
125,000
125,000
EVENTOS ESPECIALES
841,667
916,667
916,667
GASTOS DE ASAMBLEA
133,332
266,667
266,667
COMISIONES BANCARIAS
450,000
450,000
450,000
REPOSICION ACTIVOS FIJOS
0
1,258,333
1,258,333
GASTOS EXTRAORD (Incluye Plan Emerg)
500,000
416,667
416,667
TOTAL GASTOS
51,800,095
55,878,157
69,522,120
PROVISION FONDO IMPREVISTOS
517,522
558,782
695,221
TOTAL PRESUNTO DESPUES DE IMPREVISTOS LEY 675
52,317,617
56,436,939
70,217,341
OPCION A: Presupuesto ajustado a la ejecucin 2015
OPCIN B: Propuesta con 3 empleados adicionales de oficios varios y 2 ronderos de Coopevian.
OPCIN C: Propuesta con 3 ronderos adicionales, horas extras de empleados, e incremento en algunos rubros.
76,408,333
76,408,333
18,500,000
689,455
425,325
689,455
66,667
1,910,839
26,000,000
150,000
9,303,084
350,000
8,333
2,600,000
25,000
220,000
550,000
200,000
0
360,000
2,535,087
58,333
2,311,500
291,667
500,000
350,000
100,000
400,000
1,000,000
350,000
437,500
0
83,333
561,236
250,000
200,000
125,000
1,000,000
300,000
450,000
1,500,000
800,000
75,651,814
756,518
76,408,333