Documentos de Académico
Documentos de Profesional
Documentos de Cultura
DIRECTA
AYACUCHO
LA MAR
AYNA
INDIRECTA
NOMBRE DEL
ROMEL PEA ATAO
ALCALDE:
AVANCE FINANCIERO PROGRAMADO (Expresado en S/.)
Cod.
01.00.
01.01
01.02
01.03
02.00.
02.01
02.01.01
02.01.02
02.01.03
02.01.04
02.01.05
02.01.06
2.02
2.02.01
2.02.02
2.02.03
2.02.04
2.02.05
2.03
2.03.01
2.03.02
2.03.03
2.03.04
2.03.05
2.03.06
2.03.07
2.03.08
2.03.08.01
2.03.08.02
2.03.08.03
2.03.08.04
2.03.08.05
2.03.09
2.03.10
2.03.11
2.03.12
2.03.13
2.04
2.04.01
2.04.02
2.04.03
2.04.04
2.04.05
2.04.06
2.04.07
AO 2013
COMPONENTE / ACTIVIDAD
AO 2014
Trimestre 1
Trimestre 2
Trimestre 3
Trimestre 4
Trimestre 1
Trimestre 2
Trimestre 3
Trimestre 4
Trimestre 1
Trimestre 2
Trimestre 3
0.00
0.00
0.00
175,890.00
0.00
175,890.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
548,016.04
0.00
764,016.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50,378.87
0.00
945,019.82
10,758.56
409,219.42
17,278.25
12,974.83
3,012.40
1,291.03
6,455.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,303.42
460,950.61
4,303.42
479,240.16
18,289.56
0.00
0.00
0.00
440,993.47
18,289.56
0.00
0.00
0.00
0.00
24,694.01
929.84
18,289.56
14,577.85
0.00
0.00
5,379.28
5,379.28
36,428.66
1,859.67
11,467.50
1,119.48
14,302.01
77,648.16
929.84
2,257.12
22,935.01
2,238.96
14,302.01
0.00
43,448.12
2,257.12
11,467.50
1,119.48
28,604.01
83,061.20
265,280.15
3,719.34
4,514.24
45,870.02
4,477.93
57,208.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
175,890.00
0.00
175,890.00
0.00
2,716,650.21
28,036.81
12,974.83
3,012.40
1,291.03
6,455.14
14,577.85
0.00
PRESUPUESTO
TOTAL
PROGRAMADO
(S/.)
0.00
440,993.47
AO 2015
2,594.34
2,594.34
7,517.22
10,023.35
856.87
6,298.77
7,517.22
10,023.35
856.87
6,298.77
36,869.59
36,869.59
15,360.00
13,652.62
0.00
0.00
642,848.05
30,720.00
54,610.46
0.00
0.00
1,867,839.08
7,680.00
7,680.00
27,305.23
428,275.14
293,851.73
23,048.26
23,048.26
46,096.52
92,193.04
6,525.70
12,238.16
336.81
314,628.50
6,525.70
12,238.16
336.81
251,702.80
13,051.40
24,476.33
673.62
377,554.20
26,102.80
48,952.66
1,347.24
1,258,513.99
4,273.42
3,734.39
13,652.62
0.00
0.00
0.00
0.00
0.00
25,684.85
0.00
477,179.31
314,628.50
4,273.42
3,734.39
2.04.08
02.04.08.01
02.04.08.02
02.04.09
02.04.10
02.04.11
02.04.12
02.04.13
02.04.14
02.04.15
02.04.16
02.04.17
02.04.18
02.04.19
02.04.20
02.04.21
02.04.22
02.04.23
02.04.24
02.04.25
02.04.26
02.04.27
2.05
2.05.01
2.05.02
2.05.03
2.06
2.06.01
2.06.02
2.06.03
2.06.04
2.06.05
3.00
3.01
3.02
3.03
0.00
0.00
19,538.97
22,013.99
1,228.82
2,464.70
2,603.30
33,086.17
10,357.61
15,327.25
(a)
(%)
( %)
3,369.04
0.00
0.00
0.00
0.00
0.00
0.00
6,401.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8,606.85
8,606.85
2,151.71
0.00
27,388.61
0.00
4,303.42
0.00
21,517.12
1,568.06
15,086.40
2,151.71
0.00
0.00
0.00
10,500.00
10,500.00
0.00
186,390.00
186,390
DE LA FUENTE FONIPREL
3,369.04
6,401.34
15,327.25
55,090.92
72,620.30
7,227.39
TOTAL
31,072.83
30,654.49
15,086.40
15,086.40
15,086.40
15,086.40
15,086.40
15,086.40
15,086.40
65,465.27
960,106.22
424,305.82
65,465.27
960,106.22
424,305.82
19,236.31
19,236.31
5,379.28
3,184.53
10,758.56
65,778.50
33,803.40
12,824.21
15,599.92
5,379.28
4,303.42
5,379.28
3,184.53
10,758.56
65,778.50
33,803.40
12,824.21
15,599.92
5,379.28
42,450.60
8,606.85
10,758.56
0.00
21,517.12
1,568.06
96,532.00
10,500.00
75,432.00
10,600.00
4,303.42
25,686.40
15,086.40
10,600.00
563,102.44
789,702.47
396,078.33
789,702.47
167,024.11
0.00
0.00
2,989,072.21
2,822,048.10
167,024.11
0.00
186,390.00
0.00
65,465.27
960,106.22
424,305.82
0.00
563,102.44
789,702.47
2,989,072.21
0.00
0.00
0.00
186,390.00
186,390.00
251,855.27
1,211,961.49
1,636,267.30
1,636,267.30
2,199,369.74
2,989,072.21
2,989,072.21
0.00%
0.00%
0.00%
6.24%
0.00%
2.19%
32.12%
14.20%
0.00%
18.84%
26.42%
100.00%
0.00%
0.00%
0.00%
6.24%
6.24%
8.43%
40.55%
54.74%
54.74%
73.58%
100.00%
100.00%
FUENTE DE FINANCIAMIENTO
AO 2013
AO 2014
AO 2015
TOTAL
FONIPREL
186,390.00
1,449,877.30
1,185,780.80
2,822,048.10
GR
0.00
0.00
0.00
0.00
GL
0.00
0.00
167,024.11
167,024.11
Otros
COSTO TOTAL
0.00
19,538.97
22,013.99
1,228.82
2,464.70
2,603.30
33,086.17
41,430.44
61,308.98
55,090.92
72,620.30
7,227.39
186,390.00
1,449,877.3
1,352,804.9
2,989,072.2
Nota.Trimestre : Periodo comprendido entre, Enero-Marzo (1); Abril-Junio (2); Julio-Setiembre (3) y Octubre-Diciembre (4).
Los importes a colocar en el cuadro de avance financiero contendrn los costos totales.
Firma y Sello del Alcalde