Download presentation
Presentation is loading. Please wait.
Published byDerrick Golden Modified over 9 years ago
1
Analysis of the 4th Quarterly Report for 2014 Financial information Regular Fund and specific funds
2
1.- Budget Execution of the Regular Fund by program and subprogram
3
Regular Fund budget execution as of 12/31/2014
4
Regular Fund budget execution as of 12/31/2014, by item of expense Chapter 3.- Principal and Specialized Bodies CHAPTER 3 PERSONNELNON-PERSONNELTOTALVARIATION APPROVEDEXECUTEDAPPROVEDEXECUTEDAPPROVEDEXECUTEDPERSONNELNON-PERSONNEL I/A Ct. H.R.0.0 2,661.12,634.52,661.12,634.50.0-26.6 IACHR4,372.53,831.1972.8981.45,345.34,812.5-541.48.6 CIM1,131.91,031.1223.5216.61,355.41,247.7-100.8-6.9 IIN747.9763.6282.4262.11,030.31,025.715.7-20.3 CJI66.649.4239.5285.6306.1335.0-17.246.1 TOTAL $ 36,318.95,675.24,379.34,380.210,698.210,055.4-643.70.9
5
Regular Fund budget execution as of 12/31/2014, by item of expense Chapter 6.- Secretariat for Multidimensional Security
6
Regular Fund budget execution as of 12/31/2014, by item of expense Chapter 8.- Executive Secretariat for Integral Development CHAPTER 8 PERSONNELNON-PERSONNELTOTALVARIATION APPROVEDEXECUTEDAPPROVEDEXECUTEDAPPROVEDEXECUTEDPERSONNELNON-PERSONNEL Secretariat for Integral Development607.2829.0303.1281.4910.31,110.4221.8-21.7 Administrative Support, SMS452.3469.80.0 452.3469.817.50.0 Economic and Social Development2,350.22,126.5476.0371.22,826.22,497.7-223.7-104.8 Sustainable Development1,417.21,236.183.380.81,500.51,316.9-181.1-2.5 Human Development, Education and Employment 2,041.61,738.25,274.04,647.77,315.66,385.9-303.4-626.3 Ministerial Meetings0.00.6145.8126.1145.8126.70.6-19.7 CITEL459.0485.6100.196.5559.1582.126.6-3.6 CIP167.693.84.84.7172.498.5-73.8-0.1 CITEL Meetings0.0 29.128.229.128.20.0-0.9 CIDI meetings0.00.8116.2123.5116.2124.30.87.3 TOTAL CHAPTER 87,495.16,980.46,532.45,760.114,027.512,740.5-514.7-772.3
7
Regular Fund budget execution as of 12/31/2014, by item of expense Chapter 11.- Infrastructure and Overhead CHAPTER 11 PERSONNELNON-PERSONNELTOTALVARIATION APPROVEDEXECUTEDAPPROVEDEXECUTEDAPPROVEDEXECUTEDPERSONNELNON-PERSONNEL OAS local network0.0 976.11,241.1976.11,241.10.0265.0 Office Equipment & Supplies0.0 28.527.628.527.60.0-0.9 ERP/OASES0.0 438.0426.7438.0426.70.0-11.3 Building Mngt. and Maintenance0.0 1,034.81,774.41,034.81,774.40.0739.6 General Insurance0.0 388.2338.0388.2338.00.0-50.2 Post Audits0.0 8.00.08.00.08.0 Recruitment & Transfers0.0 48.3197.248.3197.20.0148.9 Terminations and Repatriations0.0 786.11,011.2786.11,011.20.0225.1 Home Leave0.0 200.1255.8200.1255.80.055.7 Education Subsidy0.0 64.727.164.727.10.0-37.6 Pension for retired executives0.0 3,706.63,572.13,706.63,572.10.0-134.5 HR Development0.0 19.329.519.329.50.010.2 Contribution to Staff Association0.0 4.9 0.0 Contribution to AROAS0.0 4.9 0.0 Reserve Subfund0.0 482.8 0.0 OAS-IPSAS0.0 50.054.450.054.40.04.4 Building Maintenance - Cleaning0.0 1,571.61,593.11,571.61,593.10.021.5 Building Maintenance - Security0.0 887.0911.5887.0911.50.024.5 Telecommunication Infrastructure0.0 200.0270.2200.0270.20.070.2 Building Maintenance - Services0.0 1,202.71,373.81,202.71,373.80.0171.1 TOTAL CHAPTER 110.0 12,094.613,604.312,094.613,604.30.01,509.7
8
Comparison of 2013 and 2014 Regular Fund budget execution, by program
9
2.- Specific funds As of 12/31/2014
10
2.1 Income by Specific Fund As of 12/31/2014
11
Specific funds income from 1/1 to 12/31/2014, by type of donor 57,571,864
12
Specific funds income from 1/1 to 12/31/2014, by pillar 57,571,864
13
Specific funds income from 1/1 to 12/31/2014, by pillar and type of donor 57,571,864
14
2.2.- Specific funds expenses As of 12/31/2014
15
Costs incurred in specific funds from 1/1 to 12/31/2014, by type of donor 58,665,595
16
Costs incurred in specific funds from 1/1 to 12/31/2014, by pillar 58,665,595
17
Costs incurred in specific funds from 1/1 to 12/31/2014, by pillar and type of donor
18
Complementarity of expenses: Regular Fund – specific funds by pillar
19
2014 expense structure, by pillar (all funds)
20
2014 expense structure, by pillar (percentage by type of fund)
21
2014 expense structure, by pillar and type of fund (amounts) Sustantive Pillars Support Pillars
22
2014 expense structure, by pillar and type of fund (percentages)
Similar presentations
© 2025 SlidePlayer.com. Inc.
All rights reserved.