CORPORACIÓN AUTÓNOMA REGIONAL PARA LA DEFENSA DE LA MESETA DE BUCARAMANGA ANEXO 1 PLAN DE ACCIÓN TRIANUAL - PERIODO 2001 - 2003 PLAN FINANCIERO ($ miles) PROYECCIÓN DE INGRESOS |
||||
CONCEPTOS DE INGRESOS |
AÑO 1 |
AÑO 2 |
AÑO 3 |
TOTAL |
INGRESOS PROPIOS |
||||
1. INGRESOS CORRIENTES |
||||
1.1 TRIBUTARIOS |
8.741.085 |
12.305.410 |
13.480.213 |
34.526.708 |
|
8.741.085 |
9.790.017 |
10.964.820 |
29.495.922 |
|
2.515.393 |
2.515.393 |
5.030.786 |
|
1.2 NO TRIBUTARIOS |
19.229.789 |
22.666.261 |
24.576.905 |
66.472.955 |
Venta de Bienes y Servicios |
16.090.766 |
18.678.869 |
20.073.018 |
54.842.653 |
|
16.090.766 |
18.678.869 |
20.073.018 |
54.842.653 |
|
15.351.061 |
17.879.992 |
19.206.887 |
52.437.940 |
|
502.735 |
564.122 |
627.295 |
1.694.152 |
|
86.970 |
71.255 |
60.621 |
218.846 |
|
150.000 |
163.500 |
178.215 |
491.715 |
|
2.246.250 |
2.595.000 |
2.870.000 |
7.711.250 |
|
2.246.250 |
2.595.000 |
2.870.000 |
7.711.250 |
|
0 |
|||
|
102.529 |
112.782 |
226.315 |
441.626 |
|
102.529 |
112.782 |
226.315 |
441.626 |
|
790.244 |
1.279.610 |
1.407.572 |
3.477.426 |
|
44.466 |
48.913 |
53.804 |
147.183 |
|
521.515 |
886.576 |
975.234 |
2.383.325 |
|
3.587 |
3.587 |
||
|
220.676 |
344.121 |
378.534 |
943.331 |
2. RECURSOS DE CAPITAL |
7.273.889 |
10.534.286 |
3.047.715 |
20.855.890 |
|
5.000.000 |
10.400.000 |
2.900.000 |
18.300.000 |
|
122.078 |
134.286 |
147.715 |
404.079 |
|
2.151.811 |
2.151.811 |
||
APORTES DEL PRESUPUESTO NACIONAL |
||||
TOTAL INGRESOS CDMB |
35.244.763 |
45.505.957 |
41.104.833 |
121.855.553 |
APORTES OTRAS ENTIDADES NO INCLUIDOS EN PRESUPUESTO CDMB |
618.500 |
544.000 |
586.000 |
1.748.500 |
|
0 |
|||
|
0 |
|||
|
618.500 |
544.000 |
586.000 |
1.748.500 |
TOTAL |
35.863.263 |
46.049.957 |
41.690.833 |
123.604.053 |