Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PERIODO: 2014
(En Nuevos Soles)
FUENTE DE FINANCIAMIENTO: RECURSOS PUBLICOS
EJECUCIN
2013
PIA
2,837,852
2,837,852
2,270,807
2,837,852
2,837,852
2,270,807
829,502
829,502
749,682
165,457
165,457
146,571.78
625,199
625,199
568,307.18
12,600
12,600
11,400.00
8,400
8,400
7,600.00
17,846
17,846
15,803.52
1,492,109
21.19.12 - AGUINALDOS
21.19.13 - BONIFICACION POR ESCOLARIDAD
21.31.15 - CONTRIBUCIONES A ESSALUD
PIM
PROYECCIN
2014
1,978,350
1,978,350
3,000
3,000
0.00
3,000
6,000
6,000
9,706.03
10,000
10,000
10,000
5,392.50
6,000
38.20
264.50
800
20,000
20,000
9,863.30
5,000
23.16.14 - DE SEGURIDAD
6,000
6,000
4,900.00
3,000
5,000
5,000
4,004.00
5,000
10,000
10,000
15,866.00
3,000
20,000
20,000
0.00
20,000
20,000
0.00
15,000
15,000
6,205.97
10,000
20,000
20,000
11,382.58
15,000
40,000
40,000
9,258.82
37,035
15,000
15,000
2,982.48
17,895
20,000
20,000
3,060.99
18,366
18,000
18,000
1,209.00
14,508
26,000
26,000
0.00
2,000
2,000
0.00
40,822
40,822
0.00
140,000
140,000
0.00
70,538
70,538
0.00
23.24.13 - DE VEHICULOS
10,000
10,000
5,655.74
8,000
8,000
1,480.00
3,000
3,000
3,000
12,900.92
15,000
6,000
6,000
2,918.29
3,000
1,000
1,000
23,600.00
2,000
2,000
1,728.00
2,500
4,000
4,000
4,000.00
5,000
7,000
CERTIFICACIN
COMPROMISO
ANUAL
EJECUCI
COMPROMISO
AVANCE
%
PIA
EJECUCIN
2013
PIM
PROYECCIN
2014
10,000
10,000
52,661.10
1,400,990
1,400,990
1,280,153.11
1,380,000
26,000
26,000
22,877.10
23,976
30,000
30,000
30,000
30,000
0.00
29,016
7,155.00
26.32.12 - MOBILIARIO
0.00
9,580.19
12,091.00
190.00
985,000
985,000
952,136
20,000
20,000
20,000
20,000
20,000
20,000
0.00
965,000
965,000
952,136
965,000
965,000
952,136
3,000
3,000
0.00
3,000
2,000
2,000
5,612.60
6,000
10,000
10,000
1,359.00
4,000
5,000
5,000
0.00
2,000
20,000
20,000
21,072.88
25,000
20,000
20,000
25,565.47
30,000
190.80
1,000
1,000
650.00
1,585
1,585
40,000.00
10,000
10,000
4,762.50
10,000
10,000
0.00
6,000
868,125
868,125
839,463.80
857,400
13,187
5,000
9,000
14,290
14,290
13,458.60
1,080,000
1,080,000
1,102,911
1,080,000
1,080,000
1,102,911
1,080,000
1,080,000
1,102,911
5,000
5,000
512.50
3,000
5,000
5,000
14,195.60
15,000
5,000
5,000
6,072.03
8,000
730.00
850
2,000
2,000
0.00
CERTIFICACIN
COMPROMISO
ANUAL
EJECUCI
COMPROMISO
AVANCE
%
PIA
EJECUCIN
2013
PIM
PROYECCIN
2014
30,000
30,000
16,315.00
18,000
20,000
20,000
23,782.30
25,000
1,000
1,000
150.00
1,000
1,500
1,500
0.00
3,000
2,260
2,260
39,100.00
10,000
10,000
0.00
978,750
978,750
984,870.83
1,059,600
19,490
19,490
17,182.80
16,783
250,850
250,850
168,846
250,850
250,850
168,846
250,850
250,850
168,846
2,000
2,000
0.00
2,000
2,000
2,000
2,836.43
4,500
3,000
3,000
792.12
3,000
5,000
5,000
0.00
20,000
20,000
0.00
30,000
30,000
0.00
300.00
9,000.00
0.00
50,000
50,000
0.00
136,250
136,250
153,120.37
222,000
2,600
2,600
2,797.20
3,596
5,153,702
5,153,702
4,494,700
9,000
CERTIFICACIN
COMPROMISO
ANUAL
EJECUCI
COMPROMISO
AVANCE
%
EJECUCIN
DEVENGADO
AVANCE
%
GIRADO
AVANCE
%
EJECUCIN
DEVENGADO
AVANCE
%
GIRADO
AVANCE
%
EJECUCIN
DEVENGADO
AVANCE
%
GIRADO
AVANCE
%
PIA
PIM
CERTIFICACIN
2,837,852
2,837,852
2,837,852
2,837,852
829,502
829,502
1,978,350
1,978,350
30,000
30,000
985,000
985,000
20,000
20,000
20,000
20,000
965,000
965,000
965,000
965,000
1,080,000
1,080,000
1,080,000
1,080,000
1,080,000
1,080,000
250,850
250,850
250,850
250,850
250,850
250,850
5,153,702
5,153,702
COMPROMISO
ANUAL
EJECUCIN
COMPROMISO
AVANCE
%
DEVENGADO
AVANCE
%
EJECUCIN
GIRADO
AVANCE
%