Está en la página 1de 28

CODIGO

DESCRIPCION

categ
_gast T T G SG SG2 ES1 ESP2
o
5
2 1
1
1
1
1 ALCALDIA
5

2 NOMBRADOS

3 CONTRATO FIJO

1 OBREROS

2 AGINALDO

3 ESCOLARIDAD

10

3 PENSIONISTAS

1 ESCOLARIDAD AGUINALDOS

1 PROGRAMAS

1 PVL

2 SEPELIO

1 HUMANO

CONDUCCION SUPERIROR (005)


SALA DE
REG.

ALCALDIA

SEC.
GENERAL

20,038.80
35,830.20

35,100.00

600.00

1,200.00

1,300.00

400.00

800.00

850.00
553.84

81,900.00
3,214.80

POR CUMPLIR 20,25 Y 30 AOS

GER.
MUN.

39,000.00

99 OTROS GASTOS VARIABLES


2 DIETAS DE REGIDORES

PLANIFICACION Y

3,510.00

5 ESSALUD

3,224.72

4,962.49

UNIFORMES

ALIMENTO Y BEBIDAS PARA CONSUMO

640.00

800.00

225.00

VESTUARIO, ACCESORIOS Y PRENDAS DE


VESTIR

1 COMBUSTIBLE Y CARBURANTES

12,500.00

3 LUBRICANTES,GRASAS Y AFINES

3,500.00

2 GENERAL

1 LECTRONICA

1 VEHICULOS

11 MATERIALES DE CONSTRUCCION

13 REVISTAS LIBROS

15 OTROS MATERIALES DE MANTENIMIENTO

99

1 HERRAMIENTAS

99

99 OTROS BIENES

2 VIATICOS Y ASIGNACIONES

1 ENERGIA ELECTRICA

2 AGUA Y DESAGUE

2 TELEFONO FIJO

1 MENSAJERIA

1 PUBLICIDAD

4 IMPRESIONES ENCUADER. EMPASTADO

3 MANT. VEHICULOS

5 MANT. MAQUI. Y EQUIPO

2 GASTOS NOTARIALES

1 CARGOS BANCARIOS

3 SOAT

1 CONSULTORIAS

PAPELERIA UTILES Y MATERIALES EN

60.00

4,104.00

1,388.00

5,000.00

ASEO LIMPIEZA Y TOCADOR


ELECTRICIDAD ILUMINACION Y
REPUESTOS Y ACCESORIOS DE

1,000.00

MEDIACAMENTOS

PASAJES Y GASTOS DE TRANSPORTE

1 ASESORIAS
99 OTROS SERVICIOS SIMILARES DE

2,000.00
8,000.00

22,000.00

1,120.00

4,200.00

5,000.00

13,500.00

500.00

1,800.00

15,000.00
20.00
4,000.00

0.00

48,000.00

1 CAPACITACION

95

11

4 ELABORACION DE PERFILES

5 otros estudios

1 CAS

2 ESSALUD CAS

3 CENTROS POBLADOS Y

CELEBRACIONES

99 CONSUMO Y OTROS SERVICIOS

3,000.00

0.00

3,000.00

1,500.00

22,800.00

37,800.00

46,800.00

2,052.00

3,402.00

4,212.00

IVP Y PROG. SOC.

99 APOYOS

65,000.00

DERECHOS DAMINISTRATIVOS( IES,


RENTA)

1 MULTAS(SUNAT)

1 ADMINISTRATIVOS

1 Bienes de Capital

SENTENCIAS JUDICIALES Y LAUDOS

SUB TOTAL
TOTAL

97,960.00 193,502.00 111,005.92 173,939.93


402,467.92

307,0

PRESUPUESTO TOT
PLANIFICACION Y PRESUPUESTO (4)
OF. ASER.
JUR.

OPI

GERENCIAR RECURSOS HUMANOS Y FINANCIEROS (06)

OF. PLAN.
GER. ADM.
OF. LOG. Y
OF. CONT.
PPTO.
Y FINAN.
PATR.
EST.

OF. REC.
HUM.

OF.INFOR CONTROL
MAT.
PATRI

OF.
TESOR.

22,778.64
27,300.00

30,000.00

39,600.00

8,400.00

18,000.00

600.00

600.00

1,200.00

600.00

700.00

600.00

400.00

400.00

800.00

400.00

450.00

400.00

625.00
3,621.44
2,457.00

2,700.00

3,564.00

756.00

2,050.08

1,620.00

8,280.00
12,120.00
1,000.00

10,000.00
630.00

2,016.00

270.00

1,200.00
8,640.00

128.00

7,698.00
720.00

2,134.00

2,536.00

4,132.00

1,377.50

1,664.00

1,844.00

2,118.00

1,452.00

846.00

1,536.50

30.00

1,982.00

795.00

350.00

370.00

1,500.00

3,860.00

2,550.00

1,996.00

3,040.00

1,500.00

3,480.00

3,750.00

1,080.00

1,620.00
39,918.00
13,866.00
14,677.20
3,000.00

250.00
500.00

3,500.00

500.00

30.00

5,100.00

1,080.00

3,000.00
120.00

7,500.00
0.00
30,000.00

9,600.00

120.00

1,080.00

200.00

0.00

500.00

2,240.00

0.00

0.00

3,200.00
0.00

600.00

9,000.00

18,600.00

15,600.00

34,800.00

1,674.00

1,404.00

3,132.00

71,296.00

6,120.00

0.00

15,600.00

15,600.00

1,404.00

1,404.00

0.00
60,000.00

37,934.00
98,833.00

33,134.00 36,793.00 63,165.00 289,758.50 27,564.00 148,487.20 83,023.16 18,826.00 17,880.00 85,218.50
307,031.93
670,757.36

PRESUPUESTO TOTAL DE BIENES Y SERVICIOS PARA EL PLAN OPERATIVO INSTITUCIONAL PARA EL AO FISCAL - 2013
GERENCIA DE DESARROLLO ECONOMICO Y
MEDIO AMBIENTE
PARQUES
OF.
AREA LIMP.
GEDELCA
Y
MERCADO
PUBLIC.
JARDINES

39,600.00

GERENCIA DE DESARROLLO URBANO Y RURAL


GDUR

17,592.00

18,353.16

7,200.00

116,306.76

8,400.00

31,200.00

19,479.00

37,146.60

18,241.32

OF. PY y
O

MANTENI VIAL
ESTUD. Y
CATASTRO
Y RED DE
PROY
SEMAF
13,277.16
15,300.00

9,600.00

1,200.00

1,300.00

10,000.00

2,600.00

1,300.00

1,400.00

700.00

800.00

850.00

6,600.00

1,700.00

850.00

900.00

450.00

492.10

1,328.05

804.62

519.79

807.25

210.00

2,231.28

13,872.50

4,099.19

4,449.72

2,571.94

864.00

3,564.00

2,000.00

1,920.00

1,000.00

1,000.00

14,788.00
1,400.00

60.00

148,512.00

700.00

75,437.50

12,000.00
4,261.00

846.00

296.00
1,740.00

8,004.00

3,360.50

4,745.00

300.00

2,500.00

9,750.00

25,000.00

46,810.00
650.00

5,800.00

1,100.00

7,070.00

1,950.00

12,050.00
250.00

200.00

14,872.00

8,000.00

500.00

2,000.00

13,000.00
17,100.00

12,000.00

14,400.00

12,000.00

1,000.00

3,000.00

500.00

5,000.00

0.00

168,000.00

0.00

10,800.00

54,600.00

9,000.00

78,600.00

0.00

972.00

4,914.00

810.00

7,074.00

0.00

79,625.38 472,553.47 87,030.41 173,488.83


697,034.27

0.00

25,000.00
80,400.00

15,600.00

51,300.00

7,236.00

1,404.00

4,617.00

1,500.00
57,825.00

262,585.85 47,588.50 258,162.00


741,825.18

FISCAL - 2013

ADMINIST. DE R
(13)

GERENCIA DE DESARROLLO Y PROMOCION SOCIAL


GDPS

EDUC. Y
CUL

BOTICA

PARTC. Y
SEG.
CIUDAD

OF. DEF.
CIVIL

OF. REG.
CIVIL

OF.
DEMUNA

OMAPED

PROG. VAS.
DE LECHE

25,412.16

RECAUD

24,520.44

31,200.00

24,300.00

14,400.00

12,000.00

11,400.00

11,898.84

1,300.00

1,300.00

700.00

700.00

700.00

1,400.00

850.00

850.00

450.00

450.00

450.00

900.00

695.69

420.00

402.50

332.50

315.00

1,005.35

6,038.04

3,911.74

5,095.09

2,187.00

1,296.00

1,080.00

1,026.00

3,277.74

191,724.00
600.00

1,260.00

792.00

3,000.00

350.00

1,705.00

7,505.00

600.00

888.00

25.00

130.00

1,690.00

802.00

142.00

497.00

400.00

750.00

480.00
749.00

116.00

55.00

130.00

150.00

459.00

17,985.70

45,000.00

3,514.00
144.00

379.20

1,730.00

1,090.00

20.00
400.00

1,598.00

300.00

950.00

120.00

800.00
440.00

300.00

7,200.00

50.00

650.00

300.00

110.00

18,260.00

240.00

7,000.00

34,600.00
800.00

8,300.00

8,620.00

10,800.00

24,000.00

0.00

972.00

2,160.00

0.00

0.00

0.00

0.00

3,400.00
84,655.98 83,699.00

82,783.20

3,000.00

5,465.00

34,680.00

15,600.00

9,000.00

15,600.00

15,600.00

1,404.00

810.00

1,404.00

1,404.00

0.00

3,180.00 30,203.50 20,511.50 19,845.00 27,993.00 218,348.00 142,243.81


571,219.18
216,842

ADMINIST. DE RECURSOS
(13)
FISCALI

OF. EJ.
COAC.
26.66

18,600.00

PRESUPUE
STO

RUBROS DE FINANACIAMIENTO

TOTAL
00
39,026.66

07

08

09

39,026.66

39,026.66

141,972.36

139,572.36

2,400.00

141,972.36

545,635.80

539,635.80

6,000.00

545,635.80

74,866.92

72,466.92

2,400.00

74,866.92

1,200.00

33,200.00

31,200.00

2,000.00

33,200.00

800.00

21,800.00

20,800.00

1,000.00

21,800.00

8,511.69

8,511.69

81,900.00

81,900.00

16,786.02
1,674.00

16,786.02

72,132.76

71,160.76

8,280.00
1,000.00

3,631.70

12,120.00

12,120.00

8,280.00

###

1,000.00
0.00
191,724.00

10,000.00

10,000.00

24,167.00

24,167.00

24,167.00

24,798.00

24,798.00

24,798.00

252,610.50

0.00

252,610.50

17,066.00

17,066.00

17,066.00

77,964.90

77,964.90

77,964.90

16,490.00

16,490.00

16,490.00

0.00

0.00

0.00

72,810.00

9,870.00

72,132.76

0.00

10,000.00

3,625.00

972.00

1,000.00

0.00

3,600.00

16,786.02

8,280.00

12,120.00

191,724.00

8,511.69
81,900.00

252,610.50

38,400.00

34,410.00

72,810.00

45,000.00

45,000.00

45,000.00

650.00

650.00

650.00

795.00

795.00

795.00

0.00

0.00

0.00

8,170.00

8,170.00

8,170.00

30,033.20

38,033.20

38,033.20

8,000.00

57,930.00

57,930.00

57,930.00

33,630.00

33,630.00

33,630.00

39,918.00

39,918.00

39,918.00

13,866.00

13,866.00

13,866.00

14,677.20

14,677.20

14,677.20

3,000.00

3,000.00

3,000.00

16,050.00

16,050.00

16,050.00

1,250.00

55,852.00

55,852.00

55,852.00

500.00

17,500.00

17,500.00

17,500.00

17,100.00

17,100.00

17,100.00

4,610.00

4,610.00

4,610.00

120.00

120.00

120.00

7,500.00

7,500.00

7,500.00

0.00

0.00

0.00

48,000.00

48,000.00

48,000.00

73,200.00

73,200.00

73,200.00

10,640.00

10,640.00

34,600.00
700.00
344.99
26,400.00
2,376.00

28,322.00

104,025.00

0.00

173,000.00

18,334.00 154,666.00

25,344.99

8,390.78

624,900.00

444,600.00 180,300.00

56,241.00

10,640.00

6,278.00

34,600.00

104,025.00

104,025.00
173,000.00

16,954.21

25,344.99
624,900.00

0.00

40,014.00

16,227.00

131,296.00 71,296.00

49,537.00

10,463.00

131,296.00

65,000.00

65,000.00

65,000.00

0.00

0.00

0.00

37,934.00

37,934.00

98,833.00

37,934.00
98,833.00

4,900.00
74,226.70 371.65 3,607,178.00
216,842.16
3,607,178.00

56,241.00

4,900.00
###

### 850,000.00

98,833.00
4,900.00

650,000.00

###

0.00

PRESUPUESTO TOTAL DE PROYECTOS PARA


CODIGO
DESCRIPCION
ca
te
g_ T
ESP
G SG SG2 ES1
ga T
2
st
o6 2 6
3
2
1
1 Expediente tecnico de Puente Crrozable

2 6

Creacion de 02 parques ecologicos en la Asociacion de vienda San Juan y


ubanizacion Miraflores , distrito de la Bnada dre Shilcayo

2 6

Mejoramiento de los servicios de seguridada ciudadana en el distrito de la bada de


shilcayo

2 6

2 6

2 6

2 6

2 8

GERENCIAR
RECURSOS
HUMANOS
Y
FINANCIER
OS (06)
GER.
ADM.
Y FINAN.

GEDELCA

OBRAS

GEDELCA

OBRAS
120,000.00

Administracion de la Deuda Interna


SUB TOTAL

GM

GM

0.00

300,000.00
95,000.00
20,000.00
142,015.00

Instalacion y Mejoramiento del sistema de deague en las principales calles de


AAV. VV Febrero y Brisas de la Molina
2

EDUCACIO
N
CULTURA Y
DEPORTE
(24)
GDPS

119,525.00

Ampliacion de las oficinas administrativas del segundo piso de la municipalidad


de la banad de shilcayo
Creacionde planes innovadores para fortalecer al als mujeres emprendedoras del
distrito de la banda Shilcayo
Instalacion del cerco dela IE. 0523- Luisa del Carmen del Aguila Sanchez
( LUCADAR)

- AO FISCAL - 2013

470,233.00
600,000.00
600,000.00 119,525.00

827,248.00 20,000.00 300,000.00

TOTAL

RUBROS DE
FINANACIAMIENTO
07

PRESUPUEST
O

18

120,000.00

120,000.00

120,000.00

119,525.00

119,525.00

119,525.00

300,000.00

300,000.00

300,000.00

95,000.00

95,000.00

95,000.00

20,000.00

20,000.00

20,000.00

142,015.00

120,000.00

470,233.00

470,233.00

470,233.00

600,000.00

600,000.00

600,000.00

1,866,773.00

1,844,458.00

22,015.00 1,866,773.00

22,015.00

142,015.00

c
PLAN OPERATIVO INSTITUCIONAL POR ESPECIFICAS DE GASTO PARA EL AO FISCAL - 2013
a
t
DESCRIPCION
CODIGO
RUBROS DE FINANACIAMIENTO
e
TOTAL
g
T
S SG ES ES
_
G
00
07
08
09
T
G 2 1 P2
g
39,026.66
0.00
39,026.66
0.00
0.00
a5 2 1 1 1 1 1 ALCALDIA
141,972.36
0.00
139,572.36
0.00
2,400.00
s5 2 1 1 1 1 2 NOMBRADOS
t
545,635.80
0.00
539,635.80
0.00
6,000.00
5 2 1 1 1 1 3 CONTRATO FIJO
o
74,866.92
0.00
72,466.92
0.00
2,400.00
5 2 1 1 8 1 1 OBREROS
5

2 1 1

2 AGINALDO

33,200.00

0.00

31,200.00

0.00

2,000.00

2 1 1

3 ESCOLARIDAD

21,800.00

0.00

20,800.00

0.00

1,000.00

8,511.69

0.00

0.00

0.00

8,511.69
0.00

2 1 1

2 1 1 10

2 DIETAS DE REGIDORES

81,900.00

0.00

81,900.00

0.00

2 1 1

1 POR CUMPLIR 20,25 Y 30 AOS

16,786.02

0.00

0.00

16,786.02

0.00

72,132.76

0.00

71,160.76

0.00

972.00

8,280.00

3 99 OTROS GASTOS VARIABLES

2 1 3

5 ESSALUD

2 1 2

1 UNIFORMES

2 2 1

3 PENSIONISTAS

2 2 1

1 ESCOLARIDAD AGUINALDOS

2 2 2

1 PROGRAMAS

2 2 2

1 PVL

0.00

0.00

8,280.00

0.00

12,120.00

0.00

0.00

12,120.00

1,000.00

0.00

0.00

1,000.00

0.00

0.00

0.00

0.00

191724

0.00

0.00

0.00

0.00

0.00

10,000.00

191,724.00
10,000.00

2 2 2

2 SEPELIO

2 3 1

1 HUMANO

2 3 1

1 VESTIR

2 3 1

1 COMBUSTIBLE Y CARBURANTES

252,610.50

2 3 1

3 LUBRICANTES,GRASAS Y AFINES

17,066.00

2 3 1

2 GENERAL

PAPELERIA UTILES Y MATERIALES EN

2 3 1

ASEO LIMPIEZA Y TOCADOR

2 3 1

1 LECTRONICA

ALIMENTO Y BEBIDAS PARA CONSUMO

24,167.00

0.00

0.00

0.00

24,167.00

VESTUARIO, ACCESORIOS Y PRENDAS DE

24,798.00

0.00

0.00

0.00

24,798.00

0.00 252,610.50

0.00

0.00

0.00

0.00

0.00

17,066.00

77,964.90

0.00

0.00

0.00

77,964.90

16,490.00

0.00

0.00

0.00

16,490.00

ELECTRICIDAD ILUMINACION Y

0.00

0.00

0.00

0.00

0.00

REPUESTOS Y ACCESORIOS DE
VEHICULOS

72,810.00

0.00

38,400.00

34,410.00

0.00

2 3 1

2 3 1

2 MEDIACAMENTOS

45,000.00

0.00

0.00

0.00

45,000.00

2 3 1

1 11 MATERIALES DE CONSTRUCCION

650.00

0.00

0.00

0.00

650.00

2 3 1

1 13 REVISTAS LIBROS

795.00

0.00

0.00

0.00

795.00

2 3 1

1 15 OTROS MATERIALES DE MANTENIMIENTO

0.00

0.00

0.00

0.00

0.00

2 3 1 99

8,170.00

0.00

0.00

0.00

8,170.00

2 3 1 99

1 99 OTROS BIENES

38,033.20

0.00

0.00

8,000.00

30,033.20

2 3 2

1 PASAJES Y GASTOS DE TRANSPORTE

57,930.00

0.00

0.00

57,930.00

0.00

2 3 2

2 VIATICOS Y ASIGNACIONES

33,630.00

0.00

0.00

33,630.00

0.00

2 3 2

1 ENERGIA ELECTRICA

39,918.00

0.00

0.00

39,918.00

0.00

2 3 2

13,866.00

0.00

0.00

13,866.00

0.00

2 3 2

2 TELEFONO FIJO

14,677.20

0.00

0.00

14,677.20

0.00

2 3 2

1 MENSAJERIA

3,000.00

0.00

0.00

0.00

3,000.00

2 3 2

1 PUBLICIDAD

16,050.00

0.00

0.00

0.00

16,050.00

2 3 2

4 IMPRESIONES ENCUADER. EMPASTADO

55,852.00

0.00

0.00

0.00

55,852.00

2 3 2

3 MANT. VEHICULOS

17,500.00

0.00

0.00

0.00

17,500.00

2 3 2

17,100.00

0.00

0.00

0.00

17,100.00

2 3 2

2 GASTOS NOTARIALES

4,610.00

0.00

0.00

0.00

4,610.00

2 3 2

1 CARGOS BANCARIOS

120.00

0.00

0.00

0.00

120.00

2 3 2

3 SOAT

7,500.00

0.00

0.00

0.00

7,500.00

2 3 2

1 CONSULTORIAS

2 3 2

1 ASESORIAS

2 3 2

2 99

2 3 2

2 3 2

7 95

2 3 2

7 11 99 CONSUMO Y OTROS SERVICIOS

2 3 2

4 ELABORACION DE PERFILES

173,000.00

0.00

2 3 2

25,344.99

0.00

2 3 2

1 CAS

2 3 2

2 ESSALUD CAS

HERRAMIENTAS

AGUA Y DESAGUE

MANT. MAQUI. Y EQUIPO

OTROS SERVICIOS SIMILARES DE

1 CAPACITACION
CELEBRACIONES

otros estudios

0.00

0.00

0.00

0.00

0.00

48,000.00

0.00

0.00

48,000.00

0.00

73,200.00

0.00

0.00

73,200.00

0.00

10,640.00

0.00

0.00

0.00

10,640.00

34,600.00

0.00

0.00

28,322.00

6,278.00

104,025.00

0.00

0.00

0.00

104,025.00

18,334.00 154,666.00

0.00

624,900.00
56,241.00

8,390.78

16,954.21

0.00 444,600.00 180,300.00

0.00

0.00

0.00

0.00

40,014.00

16,227.00

CENTROS POBLADOS Y IVP Y PROG.

2 4 1

3 SOC.

2 5 3

1 99

APOYOS
DERECHOS DAMINISTRATIVOS( IES,
RENTA)

2 5 4

2 5 4

1 MULTAS(SUNAT)

2 5 5

2 6 3

131,296.00 71,296.00

49,537.00

10,463.00

0.00

65,000.00

0.00

65,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

37,934.00

0.00

0.00

37,934.00

0.00

1 ADMINISTRATIVOS

98,833.00

0.00

0.00

0.00

98,833.00

1 Bienes de Capital

4,900.00

0.00

4,900.00

0.00

0.00

### 850,000.00

650,000.00

SENTENCIAS JUDICIALES Y LAUDOS

SUB TOTAL

3,607,178.00 263,020.00

O FISCAL - 2013
PRESUPUE
STO

39,026.66
141,972.36
545,635.80
74,866.92
33,200.00
21,800.00
8,511.69
81,900.00
16,786.02
72,132.76
8,280.00
12,120.00
1,000.00
0.00
191,724.00
10,000.00
24,167.00
24,798.00
252,610.50
17,066.00
77,964.90
16,490.00
0.00
72,810.00
45,000.00
650.00
795.00
0.00
8,170.00
38,033.20
57,930.00
33,630.00
39,918.00
13,866.00
14,677.20
3,000.00
16,050.00
55,852.00
17,500.00
17,100.00
4,610.00
120.00
7,500.00
0.00
48,000.00
73,200.00
10,640.00
34,600.00
104,025.00
173,000.00
25,344.99
624,900.00
56,241.00

131,296.00
65,000.00
0.00
37,934.00
98,833.00
4,900.00
###

También podría gustarte