Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Version 18.08.00
Hora : 10:58:41
Pag. : 1 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,000,000 0 1,000,000 0.00 0.00 0.00 30,435.65 31,023.46 40,215.55 15,535.00 35,235.16 49,522.00 388,049.00 138,122.60 270,443.44 998,581.86 1,418.14
PARCIAL FTE 1 1,000,000 0 1,000,000 0.00 0.00 0.00 30,435.65 31,023.46 40,215.55 15,535.00 35,235.16 49,522.00 388,049.00 138,122.60 270,443.44 998,581.86 1,418.14
TOTAL META 1,000,000 0 1,000,000 0.00 0.00 0.00 30,435.65 31,023.46 40,215.55 15,535.00 35,235.16 49,522.00 388,049.00 138,122.60 270,443.44 998,581.86 1,418.14
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 3,000,000 208,063 3,208,063 100,117.31 124,403.87 161,551.19 126,239.20 313,742.00 320,601.65 613,859.33 424,672.82 183,458.95 144,718.98 192,566.81 467,613.55 3,173,545.66 34,517.34
PARCIAL FTE 1 3,000,000 208,063 3,208,063 100,117.31 124,403.87 161,551.19 126,239.20 313,742.00 320,601.65 613,859.33 424,672.82 183,458.95 144,718.98 192,566.81 467,613.55 3,173,545.66 34,517.34
TOTAL META 3,000,000 208,063 3,208,063 100,117.31 124,403.87 161,551.19 126,239.20 313,742.00 320,601.65 613,859.33 424,672.82 183,458.95 144,718.98 192,566.81 467,613.55 3,173,545.66 34,517.34
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 3,000,000 -2,040,376 959,624 0.00 60,270.00 86,234.36 156,117.65 221,235.39 185,934.50 31,655.00 26,321.00 30,209.60 6,828.00 18,940.00 129,127.58 952,873.08 6,750.92
PARCIAL FTE 1 3,000,000 -2,040,376 959,624 0.00 60,270.00 86,234.36 156,117.65 221,235.39 185,934.50 31,655.00 26,321.00 30,209.60 6,828.00 18,940.00 129,127.58 952,873.08 6,750.92
TOTAL META 3,000,000 -2,040,376 959,624 0.00 60,270.00 86,234.36 156,117.65 221,235.39 185,934.50 31,655.00 26,321.00 30,209.60 6,828.00 18,940.00 129,127.58 952,873.08 6,750.92
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,784,224 -512,952 1,271,272 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 271,272.00 0.00 1,271,272.00 0.00
PARCIAL FTE 1 1,784,224 -512,952 1,271,272 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 271,272.00 0.00 1,271,272.00 0.00
TOTAL META 1,784,224 -512,952 1,271,272 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 271,272.00 0.00 1,271,272.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 2,000,000 -801,041 1,198,959 0.00 0.00 1,198,959.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,198,959.00 0.00
PARCIAL FTE 1 2,000,000 -801,041 1,198,959 0.00 0.00 1,198,959.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,198,959.00 0.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 2 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 2,000,000 -801,041 1,198,959 0.00 0.00 1,198,959.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,198,959.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,434,421 29,886 1,464,307 0.00 0.00 54,022.64 90,115.69 21,792.57 71,495.71 155,758.46 97,811.70 386,075.92 81,477.00 27,219.18 341,112.66 1,326,881.53 137,425.47
PARCIAL FTE 1 1,434,421 29,886 1,464,307 0.00 0.00 54,022.64 90,115.69 21,792.57 71,495.71 155,758.46 97,811.70 386,075.92 81,477.00 27,219.18 341,112.66 1,326,881.53 137,425.47
TOTAL META 1,434,421 29,886 1,464,307 0.00 0.00 54,022.64 90,115.69 21,792.57 71,495.71 155,758.46 97,811.70 386,075.92 81,477.00 27,219.18 341,112.66 1,326,881.53 137,425.47
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 500,000 -500,000 0 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
PARCIAL FTE 1 500,000 -500,000 0 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
TOTAL META 500,000 -500,000 0 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
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 2,000,000 -500,000 1,500,000 0.00 0.00 1,000,000.00 0.00 500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -1,691.52 1,498,308.48 1,691.52
PARCIAL FTE 1 2,000,000 -500,000 1,500,000 0.00 0.00 1,000,000.00 0.00 500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -1,691.52 1,498,308.48 1,691.52
TOTAL META 2,000,000 -500,000 1,500,000 0.00 0.00 1,000,000.00 0.00 500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -1,691.52 1,498,308.48 1,691.52
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 2,500,000 -1,500,000 1,000,000 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -179,774.70 0.00 0.00 820,225.30 179,774.70
PARCIAL FTE 1 2,500,000 -1,500,000 1,000,000 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -179,774.70 0.00 0.00 820,225.30 179,774.70
TOTAL META 2,500,000 -1,500,000 1,000,000 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -179,774.70 0.00 0.00 820,225.30 179,774.70
1 RECURSOS ORDINARIOS
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 3 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.6 ADQUISI 2,000,000 -2,000,000 0 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
PARCIAL FTE 1 2,000,000 -2,000,000 0 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
TOTAL META 2,000,000 -2,000,000 0 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
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,572,987 -308,078 1,264,909 0.00 0.00 1,000,000.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 -735,091.78 -130,127.75 126,420.21 1,261,200.68 3,708.32
PARCIAL FTE 1 1,572,987 -308,078 1,264,909 0.00 0.00 1,000,000.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 -735,091.78 -130,127.75 126,420.21 1,261,200.68 3,708.32
TOTAL META 1,572,987 -308,078 1,264,909 0.00 0.00 1,000,000.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 -735,091.78 -130,127.75 126,420.21 1,261,200.68 3,708.32
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 6,215,337 -6,215,337 0 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
PARCIAL FTE 1 6,215,337 -6,215,337 0 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
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 3,147,485 -3,147,485 0 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
PARCIAL FTE 5 3,147,485 -3,147,485 0 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
TOTAL META 9,362,822 -9,362,822 0 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
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,000,000 500,000 1,500,000 0.00 18,607.97 14,735.00 2,095.00 2,266.00 104,040.00 9,583.35 63,885.57 481,676.96 41,957.85 35,603.90 399,015.83 1,173,467.43 326,532.57
PARCIAL FTE 1 1,000,000 500,000 1,500,000 0.00 18,607.97 14,735.00 2,095.00 2,266.00 104,040.00 9,583.35 63,885.57 481,676.96 41,957.85 35,603.90 399,015.83 1,173,467.43 326,532.57
TOTAL META 1,000,000 500,000 1,500,000 0.00 18,607.97 14,735.00 2,095.00 2,266.00 104,040.00 9,583.35 63,885.57 481,676.96 41,957.85 35,603.90 399,015.83 1,173,467.43 326,532.57
0014 0068.3000433.5004273 CONFORMACION E IMPLEMENTACION DE BRIGADAS PARA LA ATENCION DE EMERGENCIAS 05.016 .0036
Meta: 00001 - 0106807 CONFORMACION E IMPLEMENTACION DE BRIGADAS PARA LA ATENCION DE EMERGENCIAS, BRIGADA: 2.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 43,715 0 43,715 0.00 0.00 0.00 294.00 1,029.00 -441.00 0.00 8,017.00 5,239.06 3,976.00 5,575.44 10,384.30 34,073.80 9,641.20
PARCIAL FTE 1 43,715 0 43,715 0.00 0.00 0.00 294.00 1,029.00 -441.00 0.00 8,017.00 5,239.06 3,976.00 5,575.44 10,384.30 34,073.80 9,641.20
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 4 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 43,715 0 43,715 0.00 0.00 0.00 294.00 1,029.00 -441.00 0.00 8,017.00 5,239.06 3,976.00 5,575.44 10,384.30 34,073.80 9,641.20
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 591,451 -85,000 506,451 9,022.74 18,058.88 24,197.74 31,322.54 29,530.94 39,765.83 53,871.83 49,388.21 41,327.89 23,111.08 33,886.69 68,913.71 422,398.08 84,052.92
GEN2.6 ADQUISI 0 85,000 85,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84,214.00 0.00 0.00 0.00 0.00 84,214.00 786.00
PARCIAL FTE 1 591,451 0 591,451 9,022.74 18,058.88 24,197.74 31,322.54 29,530.94 39,765.83 53,871.83 133,602.21 41,327.89 23,111.08 33,886.69 68,913.71 506,612.08 84,838.92
TOTAL META 591,451 0 591,451 9,022.74 18,058.88 24,197.74 31,322.54 29,530.94 39,765.83 53,871.83 133,602.21 41,327.89 23,111.08 33,886.69 68,913.71 506,612.08 84,838.92
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 73,400 0 73,400 0.00 0.00 5,740.00 2,480.00 0.00 0.00 300.00 240.00 16,360.00 5,726.50 23,089.16 17,422.30 71,357.96 2,042.04
PARCIAL FTE 1 73,400 0 73,400 0.00 0.00 5,740.00 2,480.00 0.00 0.00 300.00 240.00 16,360.00 5,726.50 23,089.16 17,422.30 71,357.96 2,042.04
TOTAL META 73,400 0 73,400 0.00 0.00 5,740.00 2,480.00 0.00 0.00 300.00 240.00 16,360.00 5,726.50 23,089.16 17,422.30 71,357.96 2,042.04
0017 0068.3000450.5004278 DESARROLLO DE CAPACIDADES Y ASISTENCIA TECNICA EN GESTION DEL RIESGO DE DESASTRES 05.016 .0035
Meta: 00001 - 0106812 DESARROLLO DE CAPACIDADES Y ASISTENCIA TECNICA EN GESTION DEL RIESGO DE DESASTRES, PERSONA: 800.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 54,800 0 54,800 0.00 0.00 206.00 11,538.00 1,294.00 1,051.00 5,880.00 11,340.50 0.00 0.00 3,631.71 18,559.67 53,500.88 1,299.12
PARCIAL FTE 1 54,800 0 54,800 0.00 0.00 206.00 11,538.00 1,294.00 1,051.00 5,880.00 11,340.50 0.00 0.00 3,631.71 18,559.67 53,500.88 1,299.12
TOTAL META 54,800 0 54,800 0.00 0.00 206.00 11,538.00 1,294.00 1,051.00 5,880.00 11,340.50 0.00 0.00 3,631.71 18,559.67 53,500.88 1,299.12
0018 0068.3000450.5004280 DESARROLLO DE INSTRUMENTOS ESTRATEGICOS PARA LA GESTION DEL RIESGO DE DESASTRES 05.016 .0035
Meta: 00001 - 0106777 DESARROLLO DE INSTRUMENTOS ESTRATEGICOS PARA LA GESTION DEL RIESGO DE DESASTRES, DOCUMENTO: 1.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 20,000 0 20,000 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 20,000.00
PARCIAL FTE 1 20,000 0 20,000 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 20,000.00
TOTAL META 20,000 0 20,000 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 20,000.00
0019 0068.3000451.5003345 RECOPILACION, PROCESAMIENTO Y DIFUSION DE INFORMACION GEOESPACIAL Y REGISTROS ADMINISTRATIVOS REFERENTES AL RIESGO DE DESASTRES 05.016 .0035
Meta: 00001 - 0077978 RECOPILACION, PROCESAMIENTO Y DIFUSION DE INFORMACION GEOESPACIAL Y REGISTROS ADMINISTRATIVOS REFERENTES AL RIESGO DE DESASTRES, REGISTRO: 14.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
1 RECURSOS ORDINARIOS
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 5 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.3 BIENES Y 64,848 -19,450 45,398 0.00 0.00 0.00 0.00 0.00 1,403.95 3,104.00 3,103.95 3,103.95 9,224.45 4,707.90 19,107.90 43,756.10 1,641.90
GEN2.6 ADQUISI 0 19,450 19,450 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,850.00 1,100.00 635.00 15,284.00 18,869.00 581.00
PARCIAL FTE 1 64,848 0 64,848 0.00 0.00 0.00 0.00 0.00 1,403.95 3,104.00 3,103.95 4,953.95 10,324.45 5,342.90 34,391.90 62,625.10 2,222.90
TOTAL META 64,848 0 64,848 0.00 0.00 0.00 0.00 0.00 1,403.95 3,104.00 3,103.95 4,953.95 10,324.45 5,342.90 34,391.90 62,625.10 2,222.90
0020 0068.3000516.5001609 ENTREGA ADECUADA Y OPORTUNA DE BIENES DE AYUDA HUMANITARIA POR PARTE DE LAS ENTIDADES GUBERNAMENTALES 05.016 .0036
Meta: 00001 - 0070160 ENTREGA ADECUADA Y OPORTUNA DE BIENES DE AYUDA HUMANITARIA POR PARTE DE LAS ENTIDADES GUBERNAMENTALES, KIT ENTREGADO: 240.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
1 RECURSOS ORDINARIOS
GEN2.2 PENSION 600,000 0 600,000 0.00 0.00 0.00 158,238.00 0.00 50,512.26 141,246.00 0.00 6,158.42 193,402.00 0.00 50,382.77 599,939.45 60.55
GEN2.3 BIENES Y 28,348 0 28,348 0.00 0.00 0.00 0.00 0.00 717.50 11,218.17 2,421.45 2,421.45 2,421.45 2,421.45 3,021.45 24,642.92 3,705.08
PARCIAL FTE 1 628,348 0 628,348 0.00 0.00 0.00 158,238.00 0.00 51,229.76 152,464.17 2,421.45 8,579.87 195,823.45 2,421.45 53,404.22 624,582.37 3,765.63
TOTAL META 628,348 0 628,348 0.00 0.00 0.00 158,238.00 0.00 51,229.76 152,464.17 2,421.45 8,579.87 195,823.45 2,421.45 53,404.22 624,582.37 3,765.63
0021 0082.2055858.4000193 CONSTRUCCION DE SISTEMA DE AGUA POTABLE, ALCANTARILLADO Y TRATAMIENTO DE AGUAS RESIDUALES 18.040 .0088
Meta: 00001 - 0104081 IMPLEMENTACION DEL SISTEMA DE AGUA POTABLE, SISTEMA DE ALCANTARILLADO Y TRATAMIENTO DE AGUAS RESIDUALES DE LAS LOCALIDADES DE HUASCAHURA, MOLLEPATA Y ANEXOS, DISTRITO DE AYACUCHO-HUAMANGA-AYACUCHO, METRO LINEAL:
100.000, AYACUCHO, HUAMANGA, AYACUCHO
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 2,000,000 1,983,449 3,983,449 0.00 65,893.80 362,628.26 271,511.98 412,798.27 136,524.97 537,399.24 336,612.79 343,778.23 200,890.35 246,754.27 338,164.79 3,252,956.95 730,492.05
PARCIAL FTE 1 2,000,000 1,983,449 3,983,449 0.00 65,893.80 362,628.26 271,511.98 412,798.27 136,524.97 537,399.24 336,612.79 343,778.23 200,890.35 246,754.27 338,164.79 3,252,956.95 730,492.05
TOTAL META 2,000,000 1,983,449 3,983,449 0.00 65,893.80 362,628.26 271,511.98 412,798.27 136,524.97 537,399.24 336,612.79 343,778.23 200,890.35 246,754.27 338,164.79 3,252,956.95 730,492.05
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 21,440,179 -5,056,263 16,383,916 0.00 2,384,116.32 1,078,766.38 1,062,002.17 1,191,101.24 1,013,192.96 868,612.61 2,149,634.57 2,115,202.21 1,417,791.79 1,966,987.24 0.00 15,247,407.49 1,136,508.51
PARCIAL FTE 1 21,440,179 -5,056,263 16,383,916 0.00 2,384,116.32 1,078,766.38 1,062,002.17 1,191,101.24 1,013,192.96 868,612.61 2,149,634.57 2,115,202.21 1,417,791.79 1,966,987.24 0.00 15,247,407.49 1,136,508.51
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 215,855 215,855 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 215,855.00
PARCIAL FTE 5 0 215,855 215,855 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 215,855.00
TOTAL META 21,440,179 -4,840,408 16,599,771 0.00 2,384,116.32 1,078,766.38 1,062,002.17 1,191,101.24 1,013,192.96 868,612.61 2,149,634.57 2,115,202.21 1,417,791.79 1,966,987.24 0.00 15,247,407.49 1,352,363.51
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 6 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 2,000,000 -2,000,000 0 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
PARCIAL FTE 5 2,000,000 -2,000,000 0 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
TOTAL META 2,000,000 -2,000,000 0 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
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 868,109 0 868,109 0.00 0.00 868,109.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 868,109.00 0.00
PARCIAL FTE 1 868,109 0 868,109 0.00 0.00 868,109.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 868,109.00 0.00
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 430,000 430,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 430,000.00 0.00 430,000.00 0.00
PARCIAL FTE 5 0 430,000 430,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 430,000.00 0.00 430,000.00 0.00
TOTAL META 868,109 430,000 1,298,109 0.00 0.00 868,109.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 430,000.00 0.00 1,298,109.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 851,785 150,000 1,001,785 0.00 851,785.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 150,000.00 0.00 1,001,785.00 0.00
PARCIAL FTE 1 851,785 150,000 1,001,785 0.00 851,785.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 150,000.00 0.00 1,001,785.00 0.00
TOTAL META 851,785 150,000 1,001,785 0.00 851,785.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 150,000.00 0.00 1,001,785.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 736,178 294,478 1,030,656 0.00 736,178.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 294,478.00 0.00 1,030,656.00 0.00
PARCIAL FTE 1 736,178 294,478 1,030,656 0.00 736,178.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 294,478.00 0.00 1,030,656.00 0.00
TOTAL META 736,178 294,478 1,030,656 0.00 736,178.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 294,478.00 0.00 1,030,656.00 0.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 7 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,197,412 0 1,197,412 0.00 0.00 1,197,412.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,197,412.00 0.00
PARCIAL FTE 1 1,197,412 0 1,197,412 0.00 0.00 1,197,412.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,197,412.00 0.00
TOTAL META 1,197,412 0 1,197,412 0.00 0.00 1,197,412.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,197,412.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 8,000,000 -1,739,391 6,260,609 0.00 904,186.26 909,322.24 726,387.91 0.00 0.00 1,807,039.71 475,898.14 307,856.34 123,158.74 0.00 236,195.04 5,490,044.38 770,564.62
PARCIAL FTE 1 8,000,000 -1,739,391 6,260,609 0.00 904,186.26 909,322.24 726,387.91 0.00 0.00 1,807,039.71 475,898.14 307,856.34 123,158.74 0.00 236,195.04 5,490,044.38 770,564.62
TOTAL META 8,000,000 -1,739,391 6,260,609 0.00 904,186.26 909,322.24 726,387.91 0.00 0.00 1,807,039.71 475,898.14 307,856.34 123,158.74 0.00 236,195.04 5,490,044.38 770,564.62
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 2,414,670 -855,932 1,558,738 0.00 15,305.94 59,084.64 170,757.00 340,259.88 240,095.82 124,906.58 16,732.00 51,258.11 48,789.51 198,980.00 283,543.73 1,549,713.21 9,024.79
PARCIAL FTE 1 2,414,670 -855,932 1,558,738 0.00 15,305.94 59,084.64 170,757.00 340,259.88 240,095.82 124,906.58 16,732.00 51,258.11 48,789.51 198,980.00 283,543.73 1,549,713.21 9,024.79
TOTAL META 2,414,670 -855,932 1,558,738 0.00 15,305.94 59,084.64 170,757.00 340,259.88 240,095.82 124,906.58 16,732.00 51,258.11 48,789.51 198,980.00 283,543.73 1,549,713.21 9,024.79
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,373,542 -10,703 1,362,839 0.00 0.00 69,464.35 83,041.22 87,867.79 163,954.96 241,560.84 415,105.18 76,301.00 21,378.00 0.00 0.00 1,158,673.34 204,165.66
PARCIAL FTE 1 1,373,542 -10,703 1,362,839 0.00 0.00 69,464.35 83,041.22 87,867.79 163,954.96 241,560.84 415,105.18 76,301.00 21,378.00 0.00 0.00 1,158,673.34 204,165.66
TOTAL META 1,373,542 -10,703 1,362,839 0.00 0.00 69,464.35 83,041.22 87,867.79 163,954.96 241,560.84 415,105.18 76,301.00 21,378.00 0.00 0.00 1,158,673.34 204,165.66
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,218,686 152,701 1,371,387 0.00 0.00 125,311.62 113,735.58 138,938.03 126,408.10 405,465.74 209,976.32 141,447.42 86,441.55 6,721.00 16,940.00 1,371,385.36 1.64
PARCIAL FTE 1 1,218,686 152,701 1,371,387 0.00 0.00 125,311.62 113,735.58 138,938.03 126,408.10 405,465.74 209,976.32 141,447.42 86,441.55 6,721.00 16,940.00 1,371,385.36 1.64
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 8 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 1,218,686 152,701 1,371,387 0.00 0.00 125,311.62 113,735.58 138,938.03 126,408.10 405,465.74 209,976.32 141,447.42 86,441.55 6,721.00 16,940.00 1,371,385.36 1.64
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 949,504 949,504 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,585.00 151,461.71 266,020.41 509,491.97 940,559.09 8,944.91
PARCIAL FTE 1 0 949,504 949,504 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,585.00 151,461.71 266,020.41 509,491.97 940,559.09 8,944.91
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 881,544 385,454 1,266,998 0.00 4,734.16 85,306.34 56,888.64 159,267.95 241,468.88 283,486.89 92,054.32 168,912.78 133,530.01 21,662.80 15,670.00 1,262,982.77 4,015.23
PARCIAL FTE 5 881,544 385,454 1,266,998 0.00 4,734.16 85,306.34 56,888.64 159,267.95 241,468.88 283,486.89 92,054.32 168,912.78 133,530.01 21,662.80 15,670.00 1,262,982.77 4,015.23
TOTAL META 881,544 1,334,958 2,216,502 0.00 4,734.16 85,306.34 56,888.64 159,267.95 241,468.88 283,486.89 92,054.32 182,497.78 284,991.72 287,683.21 525,161.97 2,203,541.86 12,960.14
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 703,600 355,469 1,059,069 0.00 113,406.80 48,495.67 132,492.73 36,424.00 55,282.46 46,163.01 33,624.17 107,945.44 40,810.00 55,122.50 354,579.50 1,024,346.28 34,722.72
PARCIAL FTE 1 703,600 355,469 1,059,069 0.00 113,406.80 48,495.67 132,492.73 36,424.00 55,282.46 46,163.01 33,624.17 107,945.44 40,810.00 55,122.50 354,579.50 1,024,346.28 34,722.72
TOTAL META 703,600 355,469 1,059,069 0.00 113,406.80 48,495.67 132,492.73 36,424.00 55,282.46 46,163.01 33,624.17 107,945.44 40,810.00 55,122.50 354,579.50 1,024,346.28 34,722.72
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,000,000 -400,000 600,000 0.00 0.00 32,649.33 79,357.97 39,597.38 -6,661.00 67,425.82 55,088.68 33,650.06 32,940.18 47,230.10 70,384.90 451,663.42 148,336.58
PARCIAL FTE 1 1,000,000 -400,000 600,000 0.00 0.00 32,649.33 79,357.97 39,597.38 -6,661.00 67,425.82 55,088.68 33,650.06 32,940.18 47,230.10 70,384.90 451,663.42 148,336.58
TOTAL META 1,000,000 -400,000 600,000 0.00 0.00 32,649.33 79,357.97 39,597.38 -6,661.00 67,425.82 55,088.68 33,650.06 32,940.18 47,230.10 70,384.90 451,663.42 148,336.58
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 192,803 24 192,827 17,549.37 15,776.50 15,476.50 15,476.50 15,476.50 15,476.50 17,185.48 15,356.71 15,406.57 15,476.50 19,094.51 13,785.24 191,536.88 1,290.12
GEN2.3 BIENES Y 70,000 -7,368 62,632 0.00 0.00 2,900.00 4,740.00 3,560.00 1,500.00 8,900.00 5,221.00 3,834.61 6,733.00 9,661.60 15,090.20 62,140.41 491.59
GEN2.6 ADQUISI 80,000 -80,000 0 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
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 9 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 342,803 -87,344 255,459 17,549.37 15,776.50 18,376.50 20,216.50 19,036.50 16,976.50 26,085.48 20,577.71 19,241.18 22,209.50 28,756.11 28,875.44 253,677.29 1,781.71
TOTAL META 342,803 -87,344 255,459 17,549.37 15,776.50 18,376.50 20,216.50 19,036.50 16,976.50 26,085.48 20,577.71 19,241.18 22,209.50 28,756.11 28,875.44 253,677.29 1,781.71
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 97,347 12 97,359 6,926.65 8,638.13 4,316.73 4,316.73 4,316.73 4,316.73 6,038.41 7,243.07 7,603.21 7,716.53 11,425.20 16,679.53 89,537.65 7,821.35
GEN2.3 BIENES Y 80,000 30,444 110,444 1,114.03 13,925.54 6,242.94 4,350.16 4,865.38 10,017.86 3,048.74 9,857.01 8,488.41 12,390.88 7,963.65 25,358.06 107,622.66 2,821.34
GEN2.6 ADQUISI 0 4,880 4,880 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,800.00 0.00 0.00 80.00 0.00 4,880.00 0.00
PARCIAL FTE 1 177,347 35,336 212,683 8,040.68 22,563.67 10,559.67 8,666.89 9,182.11 14,334.59 9,087.15 21,900.08 16,091.62 20,107.41 19,468.85 42,037.59 202,040.31 10,642.69
TOTAL META 177,347 35,336 212,683 8,040.68 22,563.67 10,559.67 8,666.89 9,182.11 14,334.59 9,087.15 21,900.08 16,091.62 20,107.41 19,468.85 42,037.59 202,040.31 10,642.69
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 206,597 -609 205,988 15,529.47 14,033.91 13,783.91 18,498.43 13,783.91 13,783.91 15,283.91 13,783.91 15,533.91 15,183.91 19,136.90 29,228.58 197,564.66 8,423.34
GEN2.3 BIENES Y 60,000 3,332 63,332 113.95 2,897.00 7,974.60 8,928.30 5,533.50 5,249.26 7,977.95 4,067.71 5,198.78 3,526.23 4,912.00 6,949.95 63,329.23 2.77
PARCIAL FTE 1 266,597 2,723 269,320 15,643.42 16,930.91 21,758.51 27,426.73 19,317.41 19,033.17 23,261.86 17,851.62 20,732.69 18,710.14 24,048.90 36,178.53 260,893.89 8,426.11
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 0 40,000 40,000 0.00 0.00 0.00 0.00 0.00 1,623.00 2,374.00 1,422.00 1,942.00 8,261.00 4,710.00 16,840.00 37,172.00 2,828.00
PARCIAL FTE 5 0 40,000 40,000 0.00 0.00 0.00 0.00 0.00 1,623.00 2,374.00 1,422.00 1,942.00 8,261.00 4,710.00 16,840.00 37,172.00 2,828.00
TOTAL META 266,597 42,723 309,320 15,643.42 16,930.91 21,758.51 27,426.73 19,317.41 20,656.17 25,635.86 19,273.62 22,674.69 26,971.14 28,758.90 53,018.53 298,065.89 11,254.11
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 222,605 12 222,617 17,718.44 17,817.80 17,650.41 15,636.21 16,226.82 19,039.37 19,617.71 17,695.67 17,650.91 17,734.37 20,603.90 19,934.40 217,326.01 5,290.99
GEN2.3 BIENES Y 98,000 61,124 159,124 5,538.50 12,796.55 14,969.48 15,812.61 15,453.71 10,408.90 12,655.20 11,945.20 10,512.11 13,484.54 17,966.31 16,274.33 157,817.44 1,306.56
PARCIAL FTE 1 320,605 61,136 381,741 23,256.94 30,614.35 32,619.89 31,448.82 31,680.53 29,448.27 32,272.91 29,640.87 28,163.02 31,218.91 38,570.21 36,208.73 375,143.45 6,597.55
TOTAL META 320,605 61,136 381,741 23,256.94 30,614.35 32,619.89 31,448.82 31,680.53 29,448.27 32,272.91 29,640.87 28,163.02 31,218.91 38,570.21 36,208.73 375,143.45 6,597.55
1 RECURSOS ORDINARIOS
GEN2.2 PENSION 19,318 -19,318 0 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
PARCIAL FTE 1 19,318 -19,318 0 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
TOTAL META 19,318 -19,318 0 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
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 197,581 19 197,600 14,913.71 13,555.93 16,886.86 15,703.97 15,864.05 15,703.97 23,030.65 23,782.82 15,703.97 15,548.62 17,422.29 7,290.64 195,407.48 2,192.52
GEN2.3 BIENES Y 40,000 18,820 58,820 560.65 9,070.41 6,623.19 3,972.65 4,151.91 1,061.86 811.45 710.26 451.31 12,612.73 7,057.01 11,633.00 58,716.43 103.57
GEN2.6 ADQUISI 0 14,933 14,933 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,572.09 1,360.00 0.00 0.00 14,932.09 0.91
PARCIAL FTE 1 237,581 33,772 271,353 15,474.36 22,626.34 23,510.05 19,676.62 20,015.96 16,765.83 23,842.10 24,493.08 29,727.37 29,521.35 24,479.30 18,923.64 269,056.00 2,297.00
TOTAL META 237,581 33,772 271,353 15,474.36 22,626.34 23,510.05 19,676.62 20,015.96 16,765.83 23,842.10 24,493.08 29,727.37 29,521.35 24,479.30 18,923.64 269,056.00 2,297.00
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 246,251 0 246,251 21,351.83 17,459.98 17,528.38 17,186.42 21,962.73 19,583.94 21,572.22 19,952.35 19,583.96 19,583.96 24,565.70 20,794.97 241,126.44 5,124.56
GEN2.3 BIENES Y 30,000 -2,561 27,439 3,964.70 2,117.70 4,688.00 562.45 3,322.20 234.30 449.60 696.45 300.00 760.85 524.95 9,816.30 27,437.50 1.50
PARCIAL FTE 1 276,251 -2,561 273,690 25,316.53 19,577.68 22,216.38 17,748.87 25,284.93 19,818.24 22,021.82 20,648.80 19,883.96 20,344.81 25,090.65 30,611.27 268,563.94 5,126.06
TOTAL META 276,251 -2,561 273,690 25,316.53 19,577.68 22,216.38 17,748.87 25,284.93 19,818.24 22,021.82 20,648.80 19,883.96 20,344.81 25,090.65 30,611.27 268,563.94 5,126.06
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 360,925 36 360,961 30,909.17 29,215.89 29,837.38 29,211.12 29,167.24 28,815.61 16,300.19 14,760.39 27,046.67 29,470.07 32,182.64 33,926.95 330,843.32 30,117.68
GEN2.3 BIENES Y 220,000 130,336 350,336 149.90 17,597.09 39,406.29 36,129.46 23,560.32 44,008.51 20,910.51 32,748.46 27,082.66 20,732.12 23,969.84 63,604.16 349,899.32 436.68
GEN2.6 ADQUISI 0 22,992 22,992 11,500.00 0.00 0.00 0.00 11,491.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,991.68 0.32
PARCIAL FTE 1 580,925 153,364 734,289 42,559.07 46,812.98 69,243.67 65,340.58 64,219.24 72,824.12 37,210.70 47,508.85 54,129.33 50,202.19 56,152.48 97,531.11 703,734.32 30,554.68
TOTAL META 580,925 153,364 734,289 42,559.07 46,812.98 69,243.67 65,340.58 64,219.24 72,824.12 37,210.70 47,508.85 54,129.33 50,202.19 56,152.48 97,531.11 703,734.32 30,554.68
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 163,291 179 163,470 12,700.33 11,300.33 15,068.35 13,325.62 13,385.62 13,385.62 13,985.62 13,385.62 2,105.29 2,105.29 2,708.29 7,323.80 120,779.78 42,690.22
GEN2.3 BIENES Y 48,618 63,149 111,767 0.00 18,573.40 5,582.33 14,492.41 7,221.33 6,347.33 8,520.00 7,468.66 4,984.33 6,884.33 12,235.01 16,773.66 109,082.79 2,684.21
PARCIAL FTE 1 211,909 63,328 275,237 12,700.33 29,873.73 20,650.68 27,818.03 20,606.95 19,732.95 22,505.62 20,854.28 7,089.62 8,989.62 14,943.30 24,097.46 229,862.57 45,374.43
TOTAL META 211,909 63,328 275,237 12,700.33 29,873.73 20,650.68 27,818.03 20,606.95 19,732.95 22,505.62 20,854.28 7,089.62 8,989.62 14,943.30 24,097.46 229,862.57 45,374.43
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 758,412 32,323 790,735 62,140.13 55,854.38 49,045.97 51,095.97 54,533.89 56,723.39 64,905.83 57,297.82 49,767.08 47,248.91 72,935.44 122,235.30 743,784.11 46,950.89
GEN2.3 BIENES Y 186,700 165,854 352,554 18,270.40 19,186.93 39,739.63 22,106.86 28,593.00 28,210.55 28,753.84 15,641.07 21,192.78 20,901.68 60,031.70 49,616.28 352,244.72 309.28
GEN2.5 OTROS 0 6,000 6,000 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,000.00 0.00
GEN2.6 ADQUISI 0 4,845 4,845 0.00 0.00 0.00 0.00 0.00 4,845.00 0.00 0.00 0.00 0.00 0.00 0.00 4,845.00 0.00
PARCIAL FTE 1 945,112 209,022 1,154,134 86,410.53 75,041.31 88,785.60 73,202.83 83,126.89 89,778.94 93,659.67 72,938.89 70,959.86 68,150.59 132,967.14 171,851.58 1,106,873.83 47,260.17
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 122,630 18,814 141,444 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,600.00 800.00 0.00 10,400.00 50,489.94 67,289.94 74,154.06
PARCIAL FTE 2 122,630 18,814 141,444 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,600.00 800.00 0.00 10,400.00 50,489.94 67,289.94 74,154.06
TOTAL META 1,067,742 227,836 1,295,578 86,410.53 75,041.31 88,785.60 73,202.83 83,126.89 89,778.94 93,659.67 78,538.89 71,759.86 68,150.59 143,367.14 222,341.52 1,174,163.77 121,414.23
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 350,184 72 350,256 31,028.64 25,225.36 25,201.22 25,960.58 27,610.58 27,610.58 31,507.25 27,610.58 27,543.42 27,610.58 32,925.11 30,752.66 340,586.56 9,669.44
GEN2.3 BIENES Y 36,000 -3,918 32,082 1,985.30 3,510.32 2,727.50 2,542.65 2,168.20 2,677.00 2,837.55 2,725.85 2,486.20 2,754.70 2,605.80 3,059.20 32,080.27 1.73
PARCIAL FTE 1 386,184 -3,846 382,338 33,013.94 28,735.68 27,928.72 28,503.23 29,778.78 30,287.58 34,344.80 30,336.43 30,029.62 30,365.28 35,530.91 33,811.86 372,666.83 9,671.17
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 0 49,667 49,667 0.00 0.00 0.00 0.00 4,500.00 400.00 7,351.00 3,240.00 0.00 0.00 30,600.00 0.00 46,091.00 3,576.00
PARCIAL FTE 2 0 49,667 49,667 0.00 0.00 0.00 0.00 4,500.00 400.00 7,351.00 3,240.00 0.00 0.00 30,600.00 0.00 46,091.00 3,576.00
TOTAL META 386,184 45,821 432,005 33,013.94 28,735.68 27,928.72 28,503.23 34,278.78 30,687.58 41,695.80 33,576.43 30,029.62 30,365.28 66,130.91 33,811.86 418,757.83 13,247.17
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 792,245 51,344 843,589 71,225.44 70,038.77 69,838.77 69,838.77 69,838.77 69,838.77 71,032.10 69,838.77 67,865.37 67,693.77 67,960.77 64,266.44 829,276.51 14,312.49
GEN2.3 BIENES Y 280,000 45,722 325,722 2,607.63 29,060.45 30,476.50 24,931.97 31,774.49 33,891.53 34,232.31 31,565.48 12,692.96 13,127.43 33,033.53 43,266.17 320,660.45 5,061.55
PARCIAL FTE 1 1,072,245 97,066 1,169,311 73,833.07 99,099.22 100,315.27 94,770.74 101,613.26 103,730.30 105,264.41 101,404.25 80,558.33 80,821.20 100,994.30 107,532.61 1,149,936.96 19,374.04
TOTAL META 1,072,245 97,066 1,169,311 73,833.07 99,099.22 100,315.27 94,770.74 101,613.26 103,730.30 105,264.41 101,404.25 80,558.33 80,821.20 100,994.30 107,532.61 1,149,936.96 19,374.04
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 70,125 16,812 86,937 7,875.12 6,917.53 6,852.85 6,852.85 6,852.85 6,852.85 7,572.92 6,682.92 3,115.81 7,338.14 9,934.62 7,699.03 84,547.49 2,389.51
GEN2.3 BIENES Y 49,200 132,539 181,739 4,484.76 3,115.91 6,110.69 27,430.03 6,777.94 22,811.34 12,610.26 27,820.23 27,049.06 8,947.40 24,599.58 9,613.52 181,370.72 368.28
PARCIAL FTE 1 119,325 149,351 268,676 12,359.88 10,033.44 12,963.54 34,282.88 13,630.79 29,664.19 20,183.18 34,503.15 30,164.87 16,285.54 34,534.20 17,312.55 265,918.21 2,757.79
TOTAL META 119,325 149,351 268,676 12,359.88 10,033.44 12,963.54 34,282.88 13,630.79 29,664.19 20,183.18 34,503.15 30,164.87 16,285.54 34,534.20 17,312.55 265,918.21 2,757.79
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 2,250,000 -1,997,988 252,012 0.00 0.00 12,280.00 10,293.00 10,800.00 7,560.00 9,092.00 13,678.18 21,358.00 11,241.20 24,438.00 54,497.99 175,238.37 76,773.63
GEN2.6 ADQUISI 0 4,480 4,480 0.00 0.00 0.00 0.00 0.00 0.00 0.00 980.00 0.00 0.00 0.00 2,350.00 3,330.00 1,150.00
PARCIAL FTE 1 2,250,000 -1,993,508 256,492 0.00 0.00 12,280.00 10,293.00 10,800.00 7,560.00 9,092.00 14,658.18 21,358.00 11,241.20 24,438.00 56,847.99 178,568.37 77,923.63
TOTAL META 2,250,000 -1,993,508 256,492 0.00 0.00 12,280.00 10,293.00 10,800.00 7,560.00 9,092.00 14,658.18 21,358.00 11,241.20 24,438.00 56,847.99 178,568.37 77,923.63
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 231,629 36 231,665 18,321.94 18,295.93 19,485.22 17,241.25 18,490.56 18,017.31 19,958.21 17,417.89 17,486.23 17,486.23 22,439.52 19,309.90 223,950.19 7,714.81
GEN2.3 BIENES Y 85,000 30,572 115,572 2,942.39 5,233.27 6,605.41 9,551.17 2,539.06 7,212.96 13,508.26 13,128.78 7,124.69 7,098.25 19,844.26 20,588.73 115,377.23 194.77
PARCIAL FTE 1 316,629 30,608 347,237 21,264.33 23,529.20 26,090.63 26,792.42 21,029.62 25,230.27 33,466.47 30,546.67 24,610.92 24,584.48 42,283.78 39,898.63 339,327.42 7,909.58
TOTAL META 316,629 30,608 347,237 21,264.33 23,529.20 26,090.63 26,792.42 21,029.62 25,230.27 33,466.47 30,546.67 24,610.92 24,584.48 42,283.78 39,898.63 339,327.42 7,909.58
1 RECURSOS ORDINARIOS
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 13 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.1 PERSON 458,859 1,006 459,865 39,183.75 35,581.96 36,455.07 36,257.85 38,072.34 36,608.18 41,595.71 36,683.71 36,417.88 36,563.14 46,146.98 34,691.49 454,258.06 5,606.94
GEN2.3 BIENES Y 95,000 15,358 110,358 5,158.97 13,230.95 6,588.43 9,068.24 6,840.43 8,861.44 11,062.11 14,478.74 11,954.91 8,969.56 6,149.60 7,850.72 110,214.10 143.90
PARCIAL FTE 1 553,859 16,364 570,223 44,342.72 48,812.91 43,043.50 45,326.09 44,912.77 45,469.62 52,657.82 51,162.45 48,372.79 45,532.70 52,296.58 42,542.21 564,472.16 5,750.84
TOTAL META 553,859 16,364 570,223 44,342.72 48,812.91 43,043.50 45,326.09 44,912.77 45,469.62 52,657.82 51,162.45 48,372.79 45,532.70 52,296.58 42,542.21 564,472.16 5,750.84
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 526,243 108 526,351 43,775.43 37,971.32 43,785.17 41,477.25 41,601.45 41,117.78 45,903.09 40,496.28 39,962.20 40,591.19 47,370.84 49,607.31 513,659.31 12,691.69
GEN2.3 BIENES Y 298,000 253,927 551,927 27,716.97 29,219.02 74,157.90 69,879.34 45,378.29 59,685.39 30,511.25 24,749.29 33,985.57 49,624.14 27,514.14 75,471.06 547,892.36 4,034.64
PARCIAL FTE 1 824,243 254,035 1,078,278 71,492.40 67,190.34 117,943.07 111,356.59 86,979.74 100,803.17 76,414.34 65,245.57 73,947.77 90,215.33 74,884.98 125,078.37 1,061,551.67 16,726.33
TOTAL META 824,243 254,035 1,078,278 71,492.40 67,190.34 117,943.07 111,356.59 86,979.74 100,803.17 76,414.34 65,245.57 73,947.77 90,215.33 74,884.98 125,078.37 1,061,551.67 16,726.33
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 123,808 0 123,808 7,445.15 6,569.59 14,353.33 9,820.29 9,820.29 9,821.24 11,017.37 9,820.29 9,820.29 9,743.33 12,232.29 10,107.21 120,570.67 3,237.33
GEN2.3 BIENES Y 262,800 274,625 537,425 7,762.74 25,552.57 19,872.74 14,824.86 15,339.16 11,045.93 88,938.70 34,737.61 39,985.56 62,055.02 70,052.41 146,552.24 536,719.54 705.46
GEN2.5 OTROS 0 18,888 18,888 0.00 0.00 17,347.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,540.40 18,887.60 0.40
PARCIAL FTE 1 386,608 293,513 680,121 15,207.89 32,122.16 51,573.27 24,645.15 25,159.45 20,867.17 99,956.07 44,557.90 49,805.85 71,798.35 82,284.70 158,199.85 676,177.81 3,943.19
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 148,253 226,924 375,177 872.00 2,472.00 14,848.00 8,145.56 94,499.99 12,113.01 8,718.49 63,904.97 8,811.40 20,992.38 3,011.88 106,151.19 344,540.87 30,636.13
PARCIAL FTE 2 148,253 226,924 375,177 872.00 2,472.00 14,848.00 8,145.56 94,499.99 12,113.01 8,718.49 63,904.97 8,811.40 20,992.38 3,011.88 106,151.19 344,540.87 30,636.13
TOTAL META 534,861 520,437 1,055,298 16,079.89 34,594.16 66,421.27 32,790.71 119,659.44 32,980.18 108,674.56 108,462.87 58,617.25 92,790.73 85,296.58 264,351.04 1,020,718.68 34,579.32
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 223,464 2,099 225,563 20,033.96 17,938.40 17,204.15 17,996.49 17,690.42 17,690.42 19,787.09 17,690.42 17,690.42 17,734.17 21,308.42 19,693.62 222,457.98 3,105.02
GEN2.3 BIENES Y 130,000 20,237 150,237 6,257.12 7,307.31 15,698.71 13,687.88 9,462.15 7,890.78 16,912.04 14,062.94 10,127.53 9,959.46 14,945.78 22,912.60 149,224.30 1,012.70
PARCIAL FTE 1 353,464 22,336 375,800 26,291.08 25,245.71 32,902.86 31,684.37 27,152.57 25,581.20 36,699.13 31,753.36 27,817.95 27,693.63 36,254.20 42,606.22 371,682.28 4,117.72
TOTAL META 353,464 22,336 375,800 26,291.08 25,245.71 32,902.86 31,684.37 27,152.57 25,581.20 36,699.13 31,753.36 27,817.95 27,693.63 36,254.20 42,606.22 371,682.28 4,117.72
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 14 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 376,218 0 376,218 32,869.63 29,300.39 28,700.41 24,222.15 27,959.68 25,808.18 30,334.95 39,206.55 28,657.15 28,620.55 35,972.55 31,430.56 363,082.75 13,135.25
GEN2.3 BIENES Y 75,922 -756 75,166 4,576.77 6,146.15 6,142.89 8,751.07 5,123.69 4,732.32 6,155.65 6,357.79 4,576.69 4,576.88 4,576.25 7,861.21 69,577.36 5,588.64
PARCIAL FTE 1 452,140 -756 451,384 37,446.40 35,446.54 34,843.30 32,973.22 33,083.37 30,540.50 36,490.60 45,564.34 33,233.84 33,197.43 40,548.80 39,291.77 432,660.11 18,723.89
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 150,000 327,555 477,555 7,126.88 7,126.67 12,587.32 24,553.24 17,832.69 42,802.06 29,590.37 36,529.26 32,297.76 15,339.08 27,360.87 78,212.46 331,358.66 146,196.34
GEN2.6 ADQUISI 0 13,741 13,741 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,360.00 0.00 0.00 0.00 8,608.34 11,968.34 1,772.66
PARCIAL FTE 2 150,000 341,296 491,296 7,126.88 7,126.67 12,587.32 24,553.24 17,832.69 42,802.06 29,590.37 39,889.26 32,297.76 15,339.08 27,360.87 86,820.80 343,327.00 147,969.00
TOTAL META 602,140 340,540 942,680 44,573.28 42,573.21 47,430.62 57,526.46 50,916.06 73,342.56 66,080.97 85,453.60 65,531.60 48,536.51 67,909.67 126,112.57 775,987.11 166,692.89
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 396,575 24 396,599 32,433.83 29,155.68 30,577.00 29,668.78 30,364.47 30,979.26 34,222.06 34,172.27 30,979.27 30,979.27 46,747.27 32,843.27 393,122.43 3,476.57
GEN2.3 BIENES Y 85,533 2,136 87,669 4,406.35 5,845.03 4,910.50 4,848.86 7,724.56 3,978.60 5,055.75 4,302.47 3,551.80 19,518.65 13,413.80 9,901.95 87,458.32 210.68
PARCIAL FTE 1 482,108 2,160 484,268 36,840.18 35,000.71 35,487.50 34,517.64 38,089.03 34,957.86 39,277.81 38,474.74 34,531.07 50,497.92 60,161.07 42,745.22 480,580.75 3,687.25
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 23,000 5,833 28,833 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,080.00 900.00 1,340.00 4,231.00 9,360.00 19,911.00 8,922.00
PARCIAL FTE 2 23,000 5,833 28,833 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,080.00 900.00 1,340.00 4,231.00 9,360.00 19,911.00 8,922.00
TOTAL META 505,108 7,993 513,101 36,840.18 35,000.71 35,487.50 34,517.64 38,089.03 34,957.86 39,277.81 42,554.74 35,431.07 51,837.92 64,392.07 52,105.22 500,491.75 12,609.25
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 260,702 0 260,702 22,616.26 20,172.44 20,172.44 20,172.44 20,172.44 20,172.44 22,572.44 26,902.44 20,172.44 20,087.20 25,940.52 17,921.15 257,074.65 3,627.35
GEN2.3 BIENES Y 42,000 -8,910 33,090 0.00 118.76 987.70 2,497.00 2,671.65 1,105.00 10,300.00 1,600.00 1,600.00 0.00 6,400.00 5,809.25 33,089.36 0.64
PARCIAL FTE 1 302,702 -8,910 293,792 22,616.26 20,291.20 21,160.14 22,669.44 22,844.09 21,277.44 32,872.44 28,502.44 21,772.44 20,087.20 32,340.52 23,730.40 290,164.01 3,627.99
TOTAL META 302,702 -8,910 293,792 22,616.26 20,291.20 21,160.14 22,669.44 22,844.09 21,277.44 32,872.44 28,502.44 21,772.44 20,087.20 32,340.52 23,730.40 290,164.01 3,627.99
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 15 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 165,913 0 165,913 13,665.19 12,795.14 12,564.51 12,564.51 12,564.51 12,564.51 19,064.51 12,564.51 12,564.51 12,601.50 14,976.51 11,485.84 159,975.75 5,937.25
GEN2.3 BIENES Y 30,000 -2,318 27,682 4,130.80 6,925.90 2,326.20 1,794.00 2,345.50 204.10 3,759.00 830.20 646.50 430.60 2,876.20 947.90 27,216.90 465.10
PARCIAL FTE 1 195,913 -2,318 193,595 17,795.99 19,721.04 14,890.71 14,358.51 14,910.01 12,768.61 22,823.51 13,394.71 13,211.01 13,032.10 17,852.71 12,433.74 187,192.65 6,402.35
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 40,000 7,569 47,569 0.00 0.00 1,060.00 0.00 6,810.00 0.00 0.00 200.00 0.00 2,843.00 0.00 -40.00 10,873.00 36,696.00
PARCIAL FTE 2 40,000 7,569 47,569 0.00 0.00 1,060.00 0.00 6,810.00 0.00 0.00 200.00 0.00 2,843.00 0.00 -40.00 10,873.00 36,696.00
4 DONACIONES Y TRANSFERENCIAS
GEN2.3 BIENES Y 0 13,000 13,000 0.00 0.00 5,500.00 7,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,000.00 0.00
PARCIAL FTE 4 0 13,000 13,000 0.00 0.00 5,500.00 7,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,000.00 0.00
TOTAL META 235,913 18,251 254,164 17,795.99 19,721.04 21,450.71 21,858.51 21,720.01 12,768.61 22,823.51 13,594.71 13,211.01 15,875.10 17,852.71 12,393.74 211,065.65 43,098.35
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 115,323 24 115,347 10,306.86 9,106.86 8,906.86 8,906.86 8,906.86 8,906.86 14,106.86 8,906.86 8,906.86 8,906.86 11,318.86 7,694.86 114,882.32 464.68
GEN2.3 BIENES Y 10,900 -2,383 8,517 3,128.67 0.00 588.00 0.00 0.00 0.00 2,400.00 400.00 400.00 0.00 1,600.00 0.00 8,516.67 0.33
PARCIAL FTE 1 126,223 -2,359 123,864 13,435.53 9,106.86 9,494.86 8,906.86 8,906.86 8,906.86 16,506.86 9,306.86 9,306.86 8,906.86 12,918.86 7,694.86 123,398.99 465.01
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 66,723 666,424 733,147 1,134.00 9,839.00 39,654.80 29,315.67 30,943.90 55,443.06 66,835.62 64,690.18 83,352.42 47,598.87 74,786.74 130,707.70 634,301.96 98,845.04
GEN2.6 ADQUISI 0 50,000 50,000 0.00 0.00 380.00 0.00 0.00 0.00 0.00 0.00 4,220.00 0.00 934.76 1,390.00 6,924.76 43,075.24
PARCIAL FTE 2 66,723 716,424 783,147 1,134.00 9,839.00 40,034.80 29,315.67 30,943.90 55,443.06 66,835.62 64,690.18 87,572.42 47,598.87 75,721.50 132,097.70 641,226.72 141,920.28
4 DONACIONES Y TRANSFERENCIAS
GEN2.3 BIENES Y 0 120,000 120,000 0.00 0.00 0.00 0.00 0.00 2,184.00 2,587.33 7,609.30 8,712.00 8,709.90 8,707.83 13,953.30 52,463.66 67,536.34
PARCIAL FTE 4 0 120,000 120,000 0.00 0.00 0.00 0.00 0.00 2,184.00 2,587.33 7,609.30 8,712.00 8,709.90 8,707.83 13,953.30 52,463.66 67,536.34
TOTAL META 192,946 834,065 1,027,011 14,569.53 18,945.86 49,529.66 38,222.53 39,850.76 66,533.92 85,929.81 81,606.34 105,591.28 65,215.63 97,348.19 153,745.86 817,089.37 209,921.63
1 RECURSOS ORDINARIOS
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 16 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.1 PERSON 159,560 12 159,572 14,206.56 12,206.38 12,456.38 12,456.38 12,456.38 12,456.38 13,956.38 16,716.38 12,456.38 12,456.38 16,048.22 11,059.16 158,931.36 640.64
GEN2.3 BIENES Y 26,004 -887 25,117 0.00 844.00 292.50 0.00 0.00 198.95 6,585.55 1,699.15 3,066.40 2,428.95 4,593.25 5,348.05 25,056.80 60.20
PARCIAL FTE 1 185,564 -875 184,689 14,206.56 13,050.38 12,748.88 12,456.38 12,456.38 12,655.33 20,541.93 18,415.53 15,522.78 14,885.33 20,641.47 16,407.21 183,988.16 700.84
TOTAL META 185,564 -875 184,689 14,206.56 13,050.38 12,748.88 12,456.38 12,456.38 12,655.33 20,541.93 18,415.53 15,522.78 14,885.33 20,641.47 16,407.21 183,988.16 700.84
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 277,334 36 277,370 20,771.42 15,937.06 16,271.50 16,351.50 21,872.24 21,212.91 23,712.91 21,212.91 21,212.91 25,982.91 26,639.91 34,555.91 265,734.09 11,635.91
GEN2.3 BIENES Y 41,400 -174 41,226 0.00 6,525.18 4,064.34 3,063.50 5,876.00 0.00 300.00 0.00 0.00 0.00 19,200.00 1,870.00 40,899.02 326.98
PARCIAL FTE 1 318,734 -138 318,596 20,771.42 22,462.24 20,335.84 19,415.00 27,748.24 21,212.91 24,012.91 21,212.91 21,212.91 25,982.91 45,839.91 36,425.91 306,633.11 11,962.89
TOTAL META 318,734 -138 318,596 20,771.42 22,462.24 20,335.84 19,415.00 27,748.24 21,212.91 24,012.91 21,212.91 21,212.91 25,982.91 45,839.91 36,425.91 306,633.11 11,962.89
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 225,599 536 226,135 20,052.38 18,406.52 18,069.85 18,069.85 18,069.85 18,069.85 18,991.27 16,496.82 15,671.82 19,696.62 21,484.64 19,366.53 222,446.00 3,689.00
GEN2.3 BIENES Y 150,000 -44 149,956 7,269.54 7,555.89 11,743.64 8,960.58 12,986.30 7,247.08 18,052.64 10,219.76 9,164.78 9,322.55 19,925.03 27,109.62 149,557.41 398.59
PARCIAL FTE 1 375,599 492 376,091 27,321.92 25,962.41 29,813.49 27,030.43 31,056.15 25,316.93 37,043.91 26,716.58 24,836.60 29,019.17 41,409.67 46,476.15 372,003.41 4,087.59
TOTAL META 375,599 492 376,091 27,321.92 25,962.41 29,813.49 27,030.43 31,056.15 25,316.93 37,043.91 26,716.58 24,836.60 29,019.17 41,409.67 46,476.15 372,003.41 4,087.59
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 1,051,804 663,192 1,714,996 32,804.43 28,860.73 47,087.56 41,850.04 32,670.36 60,609.82 32,935.20 94,051.05 35,101.23 39,130.75 40,197.95 322,666.68 807,965.80 907,030.20
GEN2.2 PENSION 60,000 50,670 110,670 0.00 0.00 17,165.55 1,896.24 0.00 9,322.44 0.00 0.00 0.00 0.00 11,575.37 10,708.78 50,668.38 60,001.62
GEN2.3 BIENES Y 87,800 88,353 176,153 3,477.25 5,318.02 9,846.35 6,596.83 26,466.67 7,103.26 20,260.47 7,919.20 10,323.06 5,162.89 18,676.28 54,372.96 175,523.24 629.76
GEN2.5 OTROS 0 286,871 286,871 0.00 0.00 1,092.80 4,252.00 0.00 0.00 0.00 0.00 0.00 20,633.31 0.00 215,009.20 240,987.31 45,883.69
PARCIAL FTE 1 1,199,604 1,089,086 2,288,690 36,281.68 34,178.75 75,192.26 54,595.11 59,137.03 77,035.52 53,195.67 101,970.25 45,424.29 64,926.95 70,449.60 602,757.62 1,275,144.73 1,013,545.27
TOTAL META 1,199,604 1,089,086 2,288,690 36,281.68 34,178.75 75,192.26 54,595.11 59,137.03 77,035.52 53,195.67 101,970.25 45,424.29 64,926.95 70,449.60 602,757.62 1,275,144.73 1,013,545.27
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 223,384 1,037 224,421 20,180.17 18,025.17 18,637.17 17,730.17 17,730.17 17,730.17 19,826.84 17,730.17 17,730.17 17,730.17 21,951.18 15,657.52 220,659.07 3,761.93
GEN2.3 BIENES Y 392,957 61,211 454,168 18,371.94 17,170.85 20,442.04 24,234.62 20,545.70 18,839.92 112,479.19 26,522.25 44,217.84 37,442.25 40,486.61 73,313.10 454,066.31 101.69
GEN2.6 ADQUISI 0 42,047 42,047 0.00 0.00 0.00 0.00 0.00 0.00 850.00 0.00 0.00 0.00 0.00 40,130.16 40,980.16 1,066.84
PARCIAL FTE 1 616,341 104,295 720,636 38,552.11 35,196.02 39,079.21 41,964.79 38,275.87 36,570.09 133,156.03 44,252.42 61,948.01 55,172.42 62,437.79 129,100.78 715,705.54 4,930.46
TOTAL META 616,341 104,295 720,636 38,552.11 35,196.02 39,079.21 41,964.79 38,275.87 36,570.09 133,156.03 44,252.42 61,948.01 55,172.42 62,437.79 129,100.78 715,705.54 4,930.46
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 131,645 0 131,645 11,367.79 12,441.98 10,693.65 10,693.65 10,693.65 10,509.46 10,498.47 11,785.49 7,371.09 11,217.86 9,147.79 10,762.46 127,183.34 4,461.66
GEN2.3 BIENES Y 190,000 -18,518 171,482 9,734.53 12,722.27 9,372.61 14,823.17 10,788.51 13,906.56 14,039.85 18,234.41 13,230.40 12,798.60 13,172.23 22,400.29 165,223.43 6,258.57
GEN2.5 OTROS 0 1,500 1,500 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,391.96 0.00 1,391.96 108.04
GEN2.6 ADQUISI 0 5,200 5,200 0.00 0.00 0.00 0.00 0.00 0.00 5,200.00 0.00 0.00 0.00 0.00 0.00 5,200.00 0.00
PARCIAL FTE 1 321,645 -11,818 309,827 21,102.32 25,164.25 20,066.26 25,516.82 21,482.16 24,416.02 29,738.32 30,019.90 20,601.49 24,016.46 23,711.98 33,162.75 298,998.73 10,828.27
TOTAL META 321,645 -11,818 309,827 21,102.32 25,164.25 20,066.26 25,516.82 21,482.16 24,416.02 29,738.32 30,019.90 20,601.49 24,016.46 23,711.98 33,162.75 298,998.73 10,828.27
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 2,000,000 -326,833 1,673,167 0.00 11,816.75 119,617.62 129,122.07 120,083.84 122,474.59 147,557.55 85,953.68 96,430.92 106,598.56 134,565.98 248,595.07 1,322,816.63 350,350.37
PARCIAL FTE 1 2,000,000 -326,833 1,673,167 0.00 11,816.75 119,617.62 129,122.07 120,083.84 122,474.59 147,557.55 85,953.68 96,430.92 106,598.56 134,565.98 248,595.07 1,322,816.63 350,350.37
TOTAL META 2,000,000 -326,833 1,673,167 0.00 11,816.75 119,617.62 129,122.07 120,083.84 122,474.59 147,557.55 85,953.68 96,430.92 106,598.56 134,565.98 248,595.07 1,322,816.63 350,350.37
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 2,300,000 -763,064 1,536,936 0.00 0.00 3,917.00 93,707.93 87,750.17 63,007.64 54,572.11 108,191.29 48,986.49 120,775.33 102,072.66 439,629.77 1,122,610.39 414,325.61
PARCIAL FTE 1 2,300,000 -763,064 1,536,936 0.00 0.00 3,917.00 93,707.93 87,750.17 63,007.64 54,572.11 108,191.29 48,986.49 120,775.33 102,072.66 439,629.77 1,122,610.39 414,325.61
TOTAL META 2,300,000 -763,064 1,536,936 0.00 0.00 3,917.00 93,707.93 87,750.17 63,007.64 54,572.11 108,191.29 48,986.49 120,775.33 102,072.66 439,629.77 1,122,610.39 414,325.61
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 2,500,000 -363,048 2,136,952 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,664.80 9,599.48 112,529.55 143,793.83 1,993,158.17
PARCIAL FTE 1 2,500,000 -363,048 2,136,952 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,664.80 9,599.48 112,529.55 143,793.83 1,993,158.17
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 2,336,916 2,336,916 0.00 0.00 0.00 0.00 439,767.94 0.00 0.00 0.00 16,248.60 125,895.00 0.00 704,916.81 1,286,828.35 1,050,087.65
PARCIAL FTE 5 0 2,336,916 2,336,916 0.00 0.00 0.00 0.00 439,767.94 0.00 0.00 0.00 16,248.60 125,895.00 0.00 704,916.81 1,286,828.35 1,050,087.65
TOTAL META 2,500,000 1,973,868 4,473,868 0.00 0.00 0.00 0.00 439,767.94 0.00 0.00 0.00 16,248.60 147,559.80 9,599.48 817,446.36 1,430,622.18 3,043,245.82
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 3,099,367 -1,763,663 1,335,704 0.00 87,221.70 119,754.74 124,077.90 43,453.99 53,199.00 48,628.60 21,037.22 44,440.60 28,224.32 14,187.42 84,630.62 668,856.11 666,847.89
PARCIAL FTE 1 3,099,367 -1,763,663 1,335,704 0.00 87,221.70 119,754.74 124,077.90 43,453.99 53,199.00 48,628.60 21,037.22 44,440.60 28,224.32 14,187.42 84,630.62 668,856.11 666,847.89
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 353,434 353,434 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 470.00 470.00 352,964.00
PARCIAL FTE 5 0 353,434 353,434 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 470.00 470.00 352,964.00
TOTAL META 3,099,367 -1,410,229 1,689,138 0.00 87,221.70 119,754.74 124,077.90 43,453.99 53,199.00 48,628.60 21,037.22 44,440.60 28,224.32 14,187.42 85,100.62 669,326.11 1,019,811.89
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 300,000 -250,000 50,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,856.63 12,136.16 29,992.79 20,007.21
PARCIAL FTE 1 300,000 -250,000 50,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,856.63 12,136.16 29,992.79 20,007.21
TOTAL META 300,000 -250,000 50,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,856.63 12,136.16 29,992.79 20,007.21
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 200,000 -50,000 150,000 0.00 0.00 3,910.00 3,006.30 1,619.90 10,400.00 6,799.90 10,941.45 9,370.85 7,153.70 6,841.52 84,282.37 144,325.99 5,674.01
PARCIAL FTE 1 200,000 -50,000 150,000 0.00 0.00 3,910.00 3,006.30 1,619.90 10,400.00 6,799.90 10,941.45 9,370.85 7,153.70 6,841.52 84,282.37 144,325.99 5,674.01
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 19 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 200,000 -50,000 150,000 0.00 0.00 3,910.00 3,006.30 1,619.90 10,400.00 6,799.90 10,941.45 9,370.85 7,153.70 6,841.52 84,282.37 144,325.99 5,674.01
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 800,000 -237,739 562,261 0.00 0.00 0.00 45,941.89 89,159.59 20,886.66 55,105.00 24,485.67 11,613.00 12,841.83 27,906.18 61,256.00 349,195.82 213,065.18
PARCIAL FTE 1 800,000 -237,739 562,261 0.00 0.00 0.00 45,941.89 89,159.59 20,886.66 55,105.00 24,485.67 11,613.00 12,841.83 27,906.18 61,256.00 349,195.82 213,065.18
TOTAL META 800,000 -237,739 562,261 0.00 0.00 0.00 45,941.89 89,159.59 20,886.66 55,105.00 24,485.67 11,613.00 12,841.83 27,906.18 61,256.00 349,195.82 213,065.18
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 800,000 0 800,000 0.00 0.00 0.00 33,328.78 65,315.79 174,981.03 47,320.00 92,076.74 85,237.00 46,303.00 68,368.00 159,316.70 772,247.04 27,752.96
PARCIAL FTE 1 800,000 0 800,000 0.00 0.00 0.00 33,328.78 65,315.79 174,981.03 47,320.00 92,076.74 85,237.00 46,303.00 68,368.00 159,316.70 772,247.04 27,752.96
TOTAL META 800,000 0 800,000 0.00 0.00 0.00 33,328.78 65,315.79 174,981.03 47,320.00 92,076.74 85,237.00 46,303.00 68,368.00 159,316.70 772,247.04 27,752.96
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 800,000 0 800,000 0.00 0.00 0.00 19,978.27 4,670.50 25,146.00 15,828.33 104,266.00 63,869.66 55,229.29 141,724.13 227,812.42 658,524.60 141,475.40
PARCIAL FTE 1 800,000 0 800,000 0.00 0.00 0.00 19,978.27 4,670.50 25,146.00 15,828.33 104,266.00 63,869.66 55,229.29 141,724.13 227,812.42 658,524.60 141,475.40
TOTAL META 800,000 0 800,000 0.00 0.00 0.00 19,978.27 4,670.50 25,146.00 15,828.33 104,266.00 63,869.66 55,229.29 141,724.13 227,812.42 658,524.60 141,475.40
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 90,000,000 48,370,836 138,370,836 0.00 4,680,254.65 8,558,566.77 64,984,062.46 6,952,177.42 14,780,160.02 3,602,601.48 9,741,124.48 3,556,841.35 5,605,030.48 4,406,895.51 7,427,430.05 134,295,144.67 4,075,691.33
PARCIAL FTE 1 90,000,000 48,370,836 138,370,836 0.00 4,680,254.65 8,558,566.77 64,984,062.46 6,952,177.42 14,780,160.02 3,602,601.48 9,741,124.48 3,556,841.35 5,605,030.48 4,406,895.51 7,427,430.05 134,295,144.67 4,075,691.33
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 3,657,208 3,657,208 0.00 3,561,072.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,561,072.48 96,135.52
PARCIAL FTE 5 0 3,657,208 3,657,208 0.00 3,561,072.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,561,072.48 96,135.52
TOTAL META 90,000,000 52,028,044 142,028,044 0.00 8,241,327.13 8,558,566.77 64,984,062.46 6,952,177.42 14,780,160.02 3,602,601.48 9,741,124.48 3,556,841.35 5,605,030.48 4,406,895.51 7,427,430.05 137,856,217.15 4,171,826.85
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 20 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 1,099,414 0 1,099,414 0.00 0.00 1,099,414.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -206,533.83 892,880.17 206,533.83
PARCIAL FTE 1 1,099,414 0 1,099,414 0.00 0.00 1,099,414.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -206,533.83 892,880.17 206,533.83
TOTAL META 1,099,414 0 1,099,414 0.00 0.00 1,099,414.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -206,533.83 892,880.17 206,533.83
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 3,288,319 0 3,288,319 0.00 3,288,319.00 0.00 0.00 0.00 0.00 0.00 -137,000.00 0.00 0.00 19,000.00 -145,713.67 3,024,605.33 263,713.67
PARCIAL FTE 1 3,288,319 0 3,288,319 0.00 3,288,319.00 0.00 0.00 0.00 0.00 0.00 -137,000.00 0.00 0.00 19,000.00 -145,713.67 3,024,605.33 263,713.67
TOTAL META 3,288,319 0 3,288,319 0.00 3,288,319.00 0.00 0.00 0.00 0.00 0.00 -137,000.00 0.00 0.00 19,000.00 -145,713.67 3,024,605.33 263,713.67
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 535,537 464,463 1,000,000 0.00 0.00 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -244,709.00 755,291.00 244,709.00
PARCIAL FTE 1 535,537 464,463 1,000,000 0.00 0.00 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -244,709.00 755,291.00 244,709.00
TOTAL META 535,537 464,463 1,000,000 0.00 0.00 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -244,709.00 755,291.00 244,709.00
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 200,000 0 200,000 0.00 0.00 0.00 11,513.00 8,705.92 34,455.42 14,951.10 11,719.68 13,666.00 10,519.00 16,748.00 67,842.55 190,120.67 9,879.33
PARCIAL FTE 5 200,000 0 200,000 0.00 0.00 0.00 11,513.00 8,705.92 34,455.42 14,951.10 11,719.68 13,666.00 10,519.00 16,748.00 67,842.55 190,120.67 9,879.33
TOTAL META 200,000 0 200,000 0.00 0.00 0.00 11,513.00 8,705.92 34,455.42 14,951.10 11,719.68 13,666.00 10,519.00 16,748.00 67,842.55 190,120.67 9,879.33
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 3,000,000 0 3,000,000 0.00 0.00 3,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -428,469.00 428,469.00 0.00 3,000,000.00 0.00
PARCIAL FTE 5 3,000,000 0 3,000,000 0.00 0.00 3,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -428,469.00 428,469.00 0.00 3,000,000.00 0.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 21 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 3,000,000 0 3,000,000 0.00 0.00 3,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 -428,469.00 428,469.00 0.00 3,000,000.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 348,349 -348,349 0 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
PARCIAL FTE 1 348,349 -348,349 0 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
TOTAL META 348,349 -348,349 0 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
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 773,338 -773,338 0 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
PARCIAL FTE 1 773,338 -773,338 0 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
TOTAL META 773,338 -773,338 0 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
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 200,000 0 200,000 0.00 0.00 14,631.34 25,076.43 15,286.95 5,126.75 22,033.57 16,110.78 12,176.09 17,102.68 15,237.38 35,617.64 178,399.61 21,600.39
PARCIAL FTE 5 200,000 0 200,000 0.00 0.00 14,631.34 25,076.43 15,286.95 5,126.75 22,033.57 16,110.78 12,176.09 17,102.68 15,237.38 35,617.64 178,399.61 21,600.39
TOTAL META 200,000 0 200,000 0.00 0.00 14,631.34 25,076.43 15,286.95 5,126.75 22,033.57 16,110.78 12,176.09 17,102.68 15,237.38 35,617.64 178,399.61 21,600.39
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 300,000 -267,000 33,000 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 33,000.00
PARCIAL FTE 1 300,000 -267,000 33,000 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 33,000.00
TOTAL META 300,000 -267,000 33,000 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 33,000.00
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 71,300 -10,392 60,908 1,603.95 2,279.95 9,561.27 4,143.95 4,403.43 1,710.80 6,107.95 2,628.55 1,903.95 4,831.40 8,248.05 12,697.05 60,120.30 787.70
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:41
Pag. : 22 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 71,300 -10,392 60,908 1,603.95 2,279.95 9,561.27 4,143.95 4,403.43 1,710.80 6,107.95 2,628.55 1,903.95 4,831.40 8,248.05 12,697.05 60,120.30 787.70
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 50,000 53,396 103,396 0.00 0.00 0.00 5,817.00 5,460.00 5,110.33 1,500.00 6,139.00 1,904.00 7,904.00 5,257.00 19,604.00 58,695.33 44,700.67
PARCIAL FTE 2 50,000 53,396 103,396 0.00 0.00 0.00 5,817.00 5,460.00 5,110.33 1,500.00 6,139.00 1,904.00 7,904.00 5,257.00 19,604.00 58,695.33 44,700.67
TOTAL META 121,300 43,004 164,304 1,603.95 2,279.95 9,561.27 9,960.95 9,863.43 6,821.13 7,607.95 8,767.55 3,807.95 12,735.40 13,505.05 32,301.05 118,815.63 45,488.37
1 RECURSOS ORDINARIOS
GEN2.5 OTROS 339,700 0 339,700 29,375.00 23,375.00 30,975.00 27,175.00 27,175.00 27,175.00 34,375.00 27,175.00 27,175.00 27,175.00 51,750.00 6,800.00 339,700.00 0.00
PARCIAL FTE 1 339,700 0 339,700 29,375.00 23,375.00 30,975.00 27,175.00 27,175.00 27,175.00 34,375.00 27,175.00 27,175.00 27,175.00 51,750.00 6,800.00 339,700.00 0.00
TOTAL META 339,700 0 339,700 29,375.00 23,375.00 30,975.00 27,175.00 27,175.00 27,175.00 34,375.00 27,175.00 27,175.00 27,175.00 51,750.00 6,800.00 339,700.00 0.00
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 547,311 60 547,371 41,826.07 43,432.20 43,643.42 40,477.77 42,172.18 42,249.92 45,008.69 41,131.59 43,115.14 43,420.13 51,142.11 48,487.82 526,107.04 21,263.96
GEN2.3 BIENES Y 65,000 -1,335 63,665 0.00 2,186.75 1,504.50 2,574.30 4,753.10 685.15 2,385.00 19,551.80 2,894.00 1,679.85 11,123.00 13,642.00 62,979.45 685.55
PARCIAL FTE 1 612,311 -1,275 611,036 41,826.07 45,618.95 45,147.92 43,052.07 46,925.28 42,935.07 47,393.69 60,683.39 46,009.14 45,099.98 62,265.11 62,129.82 589,086.49 21,949.51
TOTAL META 612,311 -1,275 611,036 41,826.07 45,618.95 45,147.92 43,052.07 46,925.28 42,935.07 47,393.69 60,683.39 46,009.14 45,099.98 62,265.11 62,129.82 589,086.49 21,949.51
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 2,194,155 -1,607,533 586,622 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 586,622.00
GEN2.3 BIENES Y 309,301 -308,444 857 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 857.00
PARCIAL FTE 1 2,503,456 -1,915,977 587,479 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 587,479.00
TOTAL META 2,503,456 -1,915,977 587,479 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 587,479.00
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 265,283 16,836 282,119 24,836.63 23,892.34 23,044.83 22,500.68 22,047.38 22,544.43 22,950.49 20,275.14 25,220.51 22,500.68 19,959.01 10,150.68 259,922.80 22,196.20
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 23 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.3 BIENES Y 65,000 -66 64,934 528.30 3,204.25 1,488.00 2,999.35 4,884.71 1,343.40 12,704.60 6,838.53 2,807.90 5,617.99 11,142.75 10,830.20 64,389.98 544.02
PARCIAL FTE 1 330,283 16,770 347,053 25,364.93 27,096.59 24,532.83 25,500.03 26,932.09 23,887.83 35,655.09 27,113.67 28,028.41 28,118.67 31,101.76 20,980.88 324,312.78 22,740.22
TOTAL META 330,283 16,770 347,053 25,364.93 27,096.59 24,532.83 25,500.03 26,932.09 23,887.83 35,655.09 27,113.67 28,028.41 28,118.67 31,101.76 20,980.88 324,312.78 22,740.22
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 426,064 14,460 440,524 33,894.70 32,730.53 31,817.35 31,417.35 31,101.83 31,340.50 35,004.68 31,053.06 31,026.49 31,256.33 38,183.19 41,930.68 400,756.69 39,767.31
GEN2.3 BIENES Y 83,830 -2,277 81,553 1,886.59 6,090.28 7,686.49 7,406.60 6,566.67 1,851.68 2,514.60 15,453.54 3,361.71 2,553.30 11,466.90 13,795.07 80,633.43 919.57
GEN2.5 OTROS 0 736 736 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 736.00 736.00 0.00
PARCIAL FTE 1 509,894 12,919 522,813 35,781.29 38,820.81 39,503.84 38,823.95 37,668.50 33,192.18 37,519.28 46,506.60 34,388.20 33,809.63 49,650.09 56,461.75 482,126.12 40,686.88
TOTAL META 509,894 12,919 522,813 35,781.29 38,820.81 39,503.84 38,823.95 37,668.50 33,192.18 37,519.28 46,506.60 34,388.20 33,809.63 49,650.09 56,461.75 482,126.12 40,686.88
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 289,304 76,800 366,104 27,171.57 33,033.28 25,782.32 24,601.80 25,223.19 27,928.99 34,125.58 25,552.65 25,667.52 28,658.38 34,697.31 26,124.58 338,567.17 27,536.83
GEN2.3 BIENES Y 565,052 15,888 580,940 5,777.50 13,521.55 35,503.83 254,202.00 18,512.42 29,378.80 28,749.85 13,638.03 25,452.91 23,354.23 29,794.77 98,909.11 576,795.00 4,145.00
PARCIAL FTE 1 854,356 92,688 947,044 32,949.07 46,554.83 61,286.15 278,803.80 43,735.61 57,307.79 62,875.43 39,190.68 51,120.43 52,012.61 64,492.08 125,033.69 915,362.17 31,681.83
TOTAL META 854,356 92,688 947,044 32,949.07 46,554.83 61,286.15 278,803.80 43,735.61 57,307.79 62,875.43 39,190.68 51,120.43 52,012.61 64,492.08 125,033.69 915,362.17 31,681.83
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 860,982 15,396 876,378 71,951.72 63,717.29 64,153.55 60,385.80 59,933.90 59,235.59 73,431.38 70,447.33 62,407.58 66,627.03 81,959.00 87,275.00 821,525.17 54,852.83
GEN2.3 BIENES Y 50,000 -432 49,568 257.02 2,295.75 543.47 2,268.07 930.37 607.52 13,081.20 13,707.46 2,616.86 620.90 2,348.18 10,286.21 49,563.01 4.99
PARCIAL FTE 1 910,982 14,964 925,946 72,208.74 66,013.04 64,697.02 62,653.87 60,864.27 59,843.11 86,512.58 84,154.79 65,024.44 67,247.93 84,307.18 97,561.21 871,088.18 54,857.82
TOTAL META 910,982 14,964 925,946 72,208.74 66,013.04 64,697.02 62,653.87 60,864.27 59,843.11 86,512.58 84,154.79 65,024.44 67,247.93 84,307.18 97,561.21 871,088.18 54,857.82
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 1,814,042 56,451 1,870,493 160,345.39 138,780.33 155,346.61 149,877.84 147,283.78 143,440.73 164,500.54 147,358.78 147,365.27 146,608.77 188,214.36 135,011.51 1,824,133.91 46,359.09
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 24 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.3 BIENES Y 622,250 98,000 720,250 0.00 0.00 622,250.00 0.00 0.00 0.00 0.00 0.00 37,000.00 61,000.00 0.00 -1,004.65 719,245.35 1,004.65
GEN2.5 OTROS 0 1,000 1,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 719.10 0.00 0.00 719.10 280.90
PARCIAL FTE 1 2,436,292 155,451 2,591,743 160,345.39 138,780.33 777,596.61 149,877.84 147,283.78 143,440.73 164,500.54 147,358.78 184,365.27 208,327.87 188,214.36 134,006.86 2,544,098.36 47,644.64
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 0 9,300 9,300 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 9,300.00
PARCIAL FTE 2 0 9,300 9,300 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 9,300.00
TOTAL META 2,436,292 164,751 2,601,043 160,345.39 138,780.33 777,596.61 149,877.84 147,283.78 143,440.73 164,500.54 147,358.78 184,365.27 208,327.87 188,214.36 134,006.86 2,544,098.36 56,944.64
GEN2.6 ADQUISI 0 9,504 9,504 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 9,504.00
PARCIAL FTE 2 0 10,713 10,713 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 10,713.00
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 749,618 -300,000 449,618 0.00 1,905.56 41,796.00 19,659.05 27,839.65 44,680.90 16,446.20 93,871.66 28,738.66 20,133.83 35,573.00 87,952.59 418,597.10 31,020.90
PARCIAL FTE 5 749,618 -300,000 449,618 0.00 1,905.56 41,796.00 19,659.05 27,839.65 44,680.90 16,446.20 93,871.66 28,738.66 20,133.83 35,573.00 87,952.59 418,597.10 31,020.90
TOTAL META 749,618 -289,287 460,331 0.00 1,905.56 41,796.00 19,659.05 27,839.65 44,680.90 16,446.20 93,871.66 28,738.66 20,133.83 35,573.00 87,952.59 418,597.10 41,733.90
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 1,032,577 -875,801 156,776 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 127,900.37 127,900.37 28,875.63
PARCIAL FTE 5 1,032,577 -875,801 156,776 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 127,900.37 127,900.37 28,875.63
TOTAL META 1,032,577 -875,801 156,776 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 127,900.37 127,900.37 28,875.63
1 RECURSOS ORDINARIOS
GEN2.2 PENSION 2,168,948 -922,659 1,246,289 137,138.77 94,454.01 94,454.01 94,454.01 94,454.01 94,454.01 126,560.01 92,978.34 92,741.54 92,273.09 101,711.09 123,179.28 1,238,852.17 7,436.83
PARCIAL FTE 1 2,168,948 -922,659 1,246,289 137,138.77 94,454.01 94,454.01 94,454.01 94,454.01 94,454.01 126,560.01 92,978.34 92,741.54 92,273.09 101,711.09 123,179.28 1,238,852.17 7,436.83
TOTAL META 2,168,948 -922,659 1,246,289 137,138.77 94,454.01 94,454.01 94,454.01 94,454.01 94,454.01 126,560.01 92,978.34 92,741.54 92,273.09 101,711.09 123,179.28 1,238,852.17 7,436.83
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 25 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 59,040 102,770 161,810 3,264.00 16,671.74 8,788.32 8,820.42 8,820.42 8,820.42 10,920.42 8,820.42 8,820.42 8,820.42 13,041.42 29,734.42 135,342.84 26,467.16
GEN2.3 BIENES Y 0 21,700 21,700 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,700.00 21,700.00 0.00
PARCIAL FTE 1 59,040 124,470 183,510 3,264.00 16,671.74 8,788.32 8,820.42 8,820.42 8,820.42 10,920.42 8,820.42 8,820.42 8,820.42 13,041.42 51,434.42 157,042.84 26,467.16
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.1 PERSON 97,124 -97,124 0 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
GEN2.3 BIENES Y 0 3,973 3,973 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,800.00 1,800.00 2,173.00
PARCIAL FTE 2 97,124 -93,151 3,973 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,800.00 1,800.00 2,173.00
TOTAL META 156,164 31,319 187,483 3,264.00 16,671.74 8,788.32 8,820.42 8,820.42 8,820.42 10,920.42 8,820.42 8,820.42 8,820.42 13,041.42 53,234.42 158,842.84 28,640.16
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 92,400 -5,939 86,461 0.00 0.00 0.00 8,317.14 2,330.00 1,062.00 1,600.00 4,450.44 7,522.00 1,080.00 17,779.00 23,131.83 67,272.41 19,188.59
PARCIAL FTE 1 92,400 -5,939 86,461 0.00 0.00 0.00 8,317.14 2,330.00 1,062.00 1,600.00 4,450.44 7,522.00 1,080.00 17,779.00 23,131.83 67,272.41 19,188.59
TOTAL META 92,400 -5,939 86,461 0.00 0.00 0.00 8,317.14 2,330.00 1,062.00 1,600.00 4,450.44 7,522.00 1,080.00 17,779.00 23,131.83 67,272.41 19,188.59
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 88,472 -29,902 58,570 0.00 2,180.00 6,593.00 6,345.00 384.00 4,395.00 4,515.00 6,102.76 3,284.47 3,982.00 11,235.00 8,928.58 57,944.81 625.19
GEN2.6 ADQUISI 0 1,100 1,100 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,100.00 1,100.00 0.00
PARCIAL FTE 1 88,472 -28,802 59,670 0.00 2,180.00 6,593.00 6,345.00 384.00 4,395.00 4,515.00 6,102.76 3,284.47 3,982.00 11,235.00 10,028.58 59,044.81 625.19
TOTAL META 88,472 -28,802 59,670 0.00 2,180.00 6,593.00 6,345.00 384.00 4,395.00 4,515.00 6,102.76 3,284.47 3,982.00 11,235.00 10,028.58 59,044.81 625.19
1 RECURSOS ORDINARIOS
GEN2.1 PERSON 292,200 0 292,200 24,739.73 20,917.89 22,832.10 20,938.52 35,503.18 15,755.95 32,580.37 24,611.68 22,589.52 22,588.52 28,618.52 17,886.74 289,562.72 2,637.28
GEN2.3 BIENES Y 96,466 2,142 98,608 0.00 8,479.08 6,365.00 4,199.30 11,181.27 5,568.40 6,164.35 6,477.56 7,095.05 22,511.35 12,751.17 6,679.11 97,471.64 1,136.36
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 26 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 388,666 2,142 390,808 24,739.73 29,396.97 29,197.10 25,137.82 46,684.45 21,324.35 38,744.72 31,089.24 29,684.57 45,099.87 41,369.69 24,565.85 387,034.36 3,773.64
2 RECURSOS DIRECTAMENTE RECAUDADOS
GEN2.3 BIENES Y 20,000 15,019 35,019 0.00 0.00 0.00 0.00 1,090.00 600.00 0.00 2,000.00 5,944.30 888.00 5,182.53 13,070.00 28,774.83 6,244.17
PARCIAL FTE 2 20,000 15,019 35,019 0.00 0.00 0.00 0.00 1,090.00 600.00 0.00 2,000.00 5,944.30 888.00 5,182.53 13,070.00 28,774.83 6,244.17
TOTAL META 408,666 17,161 425,827 24,739.73 29,396.97 29,197.10 25,137.82 47,774.45 21,924.35 38,744.72 33,089.24 35,628.87 45,987.87 46,552.22 37,635.85 415,809.19 10,017.81
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 100,000 -61,000 39,000 0.00 0.00 3,536.00 12,717.61 6,907.12 3,155.00 0.00 1,440.00 200.00 0.00 1,059.00 1,607.00 30,621.73 8,378.27
GEN2.6 ADQUISI 0 11,000 11,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,913.86 0.00 0.00 0.00 0.00 3,913.86 7,086.14
PARCIAL FTE 5 100,000 -50,000 50,000 0.00 0.00 3,536.00 12,717.61 6,907.12 3,155.00 0.00 5,353.86 200.00 0.00 1,059.00 1,607.00 34,535.59 15,464.41
TOTAL META 100,000 -50,000 50,000 0.00 0.00 3,536.00 12,717.61 6,907.12 3,155.00 0.00 5,353.86 200.00 0.00 1,059.00 1,607.00 34,535.59 15,464.41
0101 9002.3999999.5001961 ELABORACION DEL PLAN Y PROGRAMA DE DESCONTAMINACION Y REMEDIACION AMBIENTAL DE LA CUENCA DEL RIO MANTARO - HUANTA 03.004 .0005
Meta: 00001 - 0000708 ELABORACION DE ESTUDIOS, ESTUDIO: 1.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 100,000 -732 99,268 3,003.95 2,803.95 3,103.95 10,022.91 7,523.53 4,896.95 4,987.91 7,163.95 6,735.95 3,193.95 3,103.95 42,370.58 98,911.53 356.47
GEN2.5 OTROS 0 732 732 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 725.72 725.72 6.28
PARCIAL FTE 5 100,000 0 100,000 3,003.95 2,803.95 3,103.95 10,022.91 7,523.53 4,896.95 4,987.91 7,163.95 6,735.95 3,193.95 3,103.95 43,096.30 99,637.25 362.75
TOTAL META 100,000 0 100,000 3,003.95 2,803.95 3,103.95 10,022.91 7,523.53 4,896.95 4,987.91 7,163.95 6,735.95 3,193.95 3,103.95 43,096.30 99,637.25 362.75
0102 9002.3999999.5002151 OPERACION Y MANTENIMIENTO DEL SISTEMA INFORMATICO DE LA SEDE DEL GOBIERNO REGIONAL DE AYACUCHO 03.004 .0005
Meta: 00001 - 0001119 OPERACION Y MANTENIMIENTO, MANTENIMIENTO: 72.000, AYACUCHO, HUAMANGA, AYACUCHO
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 14,895 14,895 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 14,895.00
GEN2.6 ADQUISI 0 17,890 17,890 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,890.00 17,890.00 0.00
PARCIAL FTE 1 0 32,785 32,785 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,890.00 17,890.00 14,895.00
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 251,600 -83,432 168,168 6,287.25 11,132.02 11,072.10 10,493.58 9,599.20 11,450.53 11,425.98 11,538.11 10,306.31 14,504.64 17,218.56 19,174.11 144,202.39 23,965.61
GEN2.6 ADQUISI 28,400 70,207 98,607 0.00 0.00 4,125.86 0.00 0.00 0.00 2,611.60 4,894.00 0.00 0.00 0.00 260.00 11,891.46 86,715.54
PARCIAL FTE 5 280,000 -13,225 266,775 6,287.25 11,132.02 15,197.96 10,493.58 9,599.20 11,450.53 14,037.58 16,432.11 10,306.31 14,504.64 17,218.56 19,434.11 156,093.85 110,681.15
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 27 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 280,000 19,560 299,560 6,287.25 11,132.02 15,197.96 10,493.58 9,599.20 11,450.53 14,037.58 16,432.11 10,306.31 14,504.64 17,218.56 37,324.11 173,983.85 125,576.15
0103 9002.3999999.5002311 SUPERVISION, SEGUIMIENTO Y MONITOREO DEL PROGRAMA DE CAMINOS DEPARTAMENTALES EN CONVENIO CON LA REGION AYACUCHO - PCD 2012 03.004 .0005
Meta: 00001 - 0159106 SUPERVISION, SEGUIMIENTO Y MONITOREO DEL PROGRAMA DE CAMINOS DEPARTAMENTALES EN CONVENIO CON LA REGION AYACUCHO - PCD, SUPERVISION: 64.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 180,000 -45,000 135,000 5,611.31 5,611.85 9,157.02 7,790.22 6,691.85 7,490.25 7,380.60 5,610.04 6,343.24 7,820.95 29,558.07 19,720.34 118,785.74 16,214.26
PARCIAL FTE 5 180,000 -45,000 135,000 5,611.31 5,611.85 9,157.02 7,790.22 6,691.85 7,490.25 7,380.60 5,610.04 6,343.24 7,820.95 29,558.07 19,720.34 118,785.74 16,214.26
TOTAL META 180,000 -45,000 135,000 5,611.31 5,611.85 9,157.02 7,790.22 6,691.85 7,490.25 7,380.60 5,610.04 6,343.24 7,820.95 29,558.07 19,720.34 118,785.74 16,214.26
0104 9002.3999999.5004681 SEGUIMIENTO Y MONITOREO PRESUPUESTAL AL PROGRAMA DE INVERSIONES 2014 03.004 .0005
Meta: 00001 - 0000798 EVALUACION DE ESTUDIOS DE PRE INVERSION, ACCION: 564.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 435,000 -187,057 247,943 9,013.12 8,525.11 8,912.01 19,424.96 23,400.82 17,734.54 21,374.73 31,802.64 23,529.85 20,510.77 17,909.61 35,123.64 237,261.80 10,681.20
PARCIAL FTE 5 435,000 -187,057 247,943 9,013.12 8,525.11 8,912.01 19,424.96 23,400.82 17,734.54 21,374.73 31,802.64 23,529.85 20,510.77 17,909.61 35,123.64 237,261.80 10,681.20
TOTAL META 435,000 -187,057 247,943 9,013.12 8,525.11 8,912.01 19,424.96 23,400.82 17,734.54 21,374.73 31,802.64 23,529.85 20,510.77 17,909.61 35,123.64 237,261.80 10,681.20
0105 9002.3999999.5004681 SEGUIMIENTO Y MONITOREO PRESUPUESTAL AL PROGRAMA DE INVERSIONES 2014 03.004 .0005
Meta: 00002 - 0019478 MONITOREO DE PROGRAMAS Y PROYECTOS DE DESARROLLO SOCIAL, ACCION: 12.000, AYACUCHO, HUAMANGA, AYACUCHO
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 50,000 -50,000 0 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
PARCIAL FTE 5 50,000 -50,000 0 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
TOTAL META 50,000 -50,000 0 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
0106 9002.3999999.5004681 SEGUIMIENTO Y MONITOREO PRESUPUESTAL AL PROGRAMA DE INVERSIONES 2014 03.004 .0005
Meta: 00003 - 0032843 GESTION DE ESTUDIOS Y PROYECTOS DE INVERSION, ACCION: 12.000, AYACUCHO, HUAMANGA, AYACUCHO
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 40,000 10,630 50,630 3,084.86 3,085.45 2,987.35 3,083.20 3,083.19 3,083.61 3,683.53 3,073.76 3,084.03 3,085.65 3,082.49 3,649.32 38,066.44 12,563.56
PARCIAL FTE 5 40,000 10,630 50,630 3,084.86 3,085.45 2,987.35 3,083.20 3,083.19 3,083.61 3,683.53 3,073.76 3,084.03 3,085.65 3,082.49 3,649.32 38,066.44 12,563.56
TOTAL META 40,000 10,630 50,630 3,084.86 3,085.45 2,987.35 3,083.20 3,083.19 3,083.61 3,683.53 3,073.76 3,084.03 3,085.65 3,082.49 3,649.32 38,066.44 12,563.56
0107 9002.3999999.5004681 SEGUIMIENTO Y MONITOREO PRESUPUESTAL AL PROGRAMA DE INVERSIONES 2014 03.004 .0005
Meta: 00004 - 0103752 CONDUCCION Y SEGUIMIENTO DE PROGRAMAS PRESUPUESTALES DEL GOBIERNO REGIONAL DE AYACUCHO, MULTIDISTRITAL-MULTIPROVINCIAL-AYACUCHO, ACCION: 64.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 65,000 23,600 88,600 0.00 2,380.00 5,212.00 1,440.00 7,919.00 16,742.00 2,775.00 18,186.99 10,713.68 1,146.00 5,062.00 5,934.94 77,511.61 11,088.39
GEN2.6 ADQUISI 0 411,200 411,200 0.00 0.00 0.00 0.00 0.00 0.00 9,801.76 0.00 560.00 0.00 0.00 0.00 10,361.76 400,838.24
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 28 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 65,000 434,800 499,800 0.00 2,380.00 5,212.00 1,440.00 7,919.00 16,742.00 12,576.76 18,186.99 11,273.68 1,146.00 5,062.00 5,934.94 87,873.37 411,926.63
TOTAL META 65,000 434,800 499,800 0.00 2,380.00 5,212.00 1,440.00 7,919.00 16,742.00 12,576.76 18,186.99 11,273.68 1,146.00 5,062.00 5,934.94 87,873.37 411,926.63
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 0 1,100,000 1,100,000 0.00 0.00 0.00 140,414.26 16,637.00 403,708.00 63,410.43 43,696.00 112,015.67 101,224.02 38,126.00 137,994.10 1,057,225.48 42,774.52
PARCIAL FTE 5 0 1,100,000 1,100,000 0.00 0.00 0.00 140,414.26 16,637.00 403,708.00 63,410.43 43,696.00 112,015.67 101,224.02 38,126.00 137,994.10 1,057,225.48 42,774.52
TOTAL META 0 1,100,000 1,100,000 0.00 0.00 0.00 140,414.26 16,637.00 403,708.00 63,410.43 43,696.00 112,015.67 101,224.02 38,126.00 137,994.10 1,057,225.48 42,774.52
PARCIAL FTE 3 0 244,470 244,470 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 244,470.00
TOTAL META 0 244,470 244,470 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 244,470.00
PARCIAL FTE 3 0 62,100 62,100 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 62,100.00
TOTAL META 0 62,100 62,100 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 62,100.00
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 220,509 220,509 0.00 0.00 0.00 0.00 47,758.79 56,899.89 47,656.93 25,871.37 18,638.91 6,375.00 0.00 13,527.00 216,727.89 3,781.11
GEN2.6 ADQUISI 0 5,940 5,940 0.00 0.00 0.00 0.00 0.00 0.00 0.00 460.00 4,519.41 0.00 0.00 0.00 4,979.41 960.59
PARCIAL FTE 1 0 226,449 226,449 0.00 0.00 0.00 0.00 47,758.79 56,899.89 47,656.93 26,331.37 23,158.32 6,375.00 0.00 13,527.00 221,707.30 4,741.70
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 0 963,760 963,760 0.00 54,112.30 75,380.50 20,617.00 811,331.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 961,441.57 2,318.43
PARCIAL FTE 5 0 963,760 963,760 0.00 54,112.30 75,380.50 20,617.00 811,331.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 961,441.57 2,318.43
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 29 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 0 1,190,209 1,190,209 0.00 54,112.30 75,380.50 20,617.00 859,090.56 56,899.89 47,656.93 26,331.37 23,158.32 6,375.00 0.00 13,527.00 1,183,148.87 7,060.13
0113 9002.3999999.5004861 TRANSFERENCIA FINANCIERA A LA MANCOMUNIDAD REGIONAL DE LOS ANDES APURIMAC, AYACUCHO Y HUANCAVELICA 03.011 .0019
Meta: 00001 - 0058264 TRANSFERENCIA DE RECURSOS PARA LA EJECUCION DE PROYECTOS DE INVERSION, TRANSFERENCIAS FINANCIERAS: 1.000, AYACUCHO, HUAMANGA, AYACUCHO
1 RECURSOS ORDINARIOS
GEN2.4 DONACIO 0 1,000,000 1,000,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500,000.00 0.00 0.00 500,000.00 1,000,000.00 0.00
PARCIAL FTE 1 0 1,000,000 1,000,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500,000.00 0.00 0.00 500,000.00 1,000,000.00 0.00
4 DONACIONES Y TRANSFERENCIAS
GEN2.4 DONACIO 0 40,642 40,642 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 40,642.00
PARCIAL FTE 4 0 40,642 40,642 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 40,642.00
TOTAL META 0 1,040,642 1,040,642 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500,000.00 0.00 0.00 500,000.00 1,000,000.00 40,642.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,191,791 1,191,791 0.00 0.00 680,000.00 0.00 0.00 -14,147.00 0.00 0.00 0.00 525,938.00 0.00 0.00 1,191,791.00 0.00
PARCIAL FTE 1 0 1,191,791 1,191,791 0.00 0.00 680,000.00 0.00 0.00 -14,147.00 0.00 0.00 0.00 525,938.00 0.00 0.00 1,191,791.00 0.00
TOTAL META 0 1,191,791 1,191,791 0.00 0.00 680,000.00 0.00 0.00 -14,147.00 0.00 0.00 0.00 525,938.00 0.00 0.00 1,191,791.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,443,315 1,443,315 0.00 0.00 70,845.40 86,011.70 263,474.45 78,967.25 165,095.43 104,459.06 176,632.65 893.50 26,180.00 254,774.06 1,227,333.50 215,981.50
PARCIAL FTE 1 0 1,443,315 1,443,315 0.00 0.00 70,845.40 86,011.70 263,474.45 78,967.25 165,095.43 104,459.06 176,632.65 893.50 26,180.00 254,774.06 1,227,333.50 215,981.50
TOTAL META 0 1,443,315 1,443,315 0.00 0.00 70,845.40 86,011.70 263,474.45 78,967.25 165,095.43 104,459.06 176,632.65 893.50 26,180.00 254,774.06 1,227,333.50 215,981.50
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 200,000 200,000 0.00 0.00 0.00 11,143.34 13,770.67 20,004.53 19,236.67 14,623.00 17,713.34 12,340.33 52,309.94 35,644.00 196,785.82 3,214.18
PARCIAL FTE 1 0 200,000 200,000 0.00 0.00 0.00 11,143.34 13,770.67 20,004.53 19,236.67 14,623.00 17,713.34 12,340.33 52,309.94 35,644.00 196,785.82 3,214.18
TOTAL META 0 200,000 200,000 0.00 0.00 0.00 11,143.34 13,770.67 20,004.53 19,236.67 14,623.00 17,713.34 12,340.33 52,309.94 35,644.00 196,785.82 3,214.18
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 30 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 250,000 250,000 0.00 0.00 15,403.53 32,284.50 22,534.06 16,368.00 0.00 3,731.00 27,427.83 46,855.03 42,971.24 40,306.46 247,881.65 2,118.35
PARCIAL FTE 1 0 250,000 250,000 0.00 0.00 15,403.53 32,284.50 22,534.06 16,368.00 0.00 3,731.00 27,427.83 46,855.03 42,971.24 40,306.46 247,881.65 2,118.35
TOTAL META 0 250,000 250,000 0.00 0.00 15,403.53 32,284.50 22,534.06 16,368.00 0.00 3,731.00 27,427.83 46,855.03 42,971.24 40,306.46 247,881.65 2,118.35
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 225,016 225,016 0.00 45,715.92 0.00 0.00 179,300.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 225,015.92 0.08
PARCIAL FTE 1 0 225,016 225,016 0.00 45,715.92 0.00 0.00 179,300.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 225,015.92 0.08
TOTAL META 0 225,016 225,016 0.00 45,715.92 0.00 0.00 179,300.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 225,015.92 0.08
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 450,000 450,000 0.00 0.00 0.00 2,047.00 614.10 0.00 21,600.00 0.00 929.90 457.00 8,800.00 77,928.33 112,376.33 337,623.67
PARCIAL FTE 1 0 450,000 450,000 0.00 0.00 0.00 2,047.00 614.10 0.00 21,600.00 0.00 929.90 457.00 8,800.00 77,928.33 112,376.33 337,623.67
TOTAL META 0 450,000 450,000 0.00 0.00 0.00 2,047.00 614.10 0.00 21,600.00 0.00 929.90 457.00 8,800.00 77,928.33 112,376.33 337,623.67
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 420,000 420,000 0.00 0.00 45,309.57 3,465.50 11,000.00 0.00 1,160.00 174.00 15,679.00 33,422.00 0.00 172,665.41 282,875.48 137,124.52
PARCIAL FTE 1 0 420,000 420,000 0.00 0.00 45,309.57 3,465.50 11,000.00 0.00 1,160.00 174.00 15,679.00 33,422.00 0.00 172,665.41 282,875.48 137,124.52
TOTAL META 0 420,000 420,000 0.00 0.00 45,309.57 3,465.50 11,000.00 0.00 1,160.00 174.00 15,679.00 33,422.00 0.00 172,665.41 282,875.48 137,124.52
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 200,000 200,000 0.00 0.00 0.00 6,853.38 17,376.00 38,279.37 25,167.11 23,581.67 48,848.20 8,392.42 26,927.85 4,571.00 199,997.00 3.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 31 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 0 200,000 200,000 0.00 0.00 0.00 6,853.38 17,376.00 38,279.37 25,167.11 23,581.67 48,848.20 8,392.42 26,927.85 4,571.00 199,997.00 3.00
TOTAL META 0 200,000 200,000 0.00 0.00 0.00 6,853.38 17,376.00 38,279.37 25,167.11 23,581.67 48,848.20 8,392.42 26,927.85 4,571.00 199,997.00 3.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 400,000 400,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 30,858.22 72,445.67 175,603.07 278,906.96 121,093.04
PARCIAL FTE 1 0 400,000 400,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 30,858.22 72,445.67 175,603.07 278,906.96 121,093.04
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 1,041,481 1,041,481 0.00 35,127.00 100,775.66 216,107.24 168,807.00 159,485.70 76,299.80 86,735.92 20,396.00 3,527.46 0.00 38,481.00 905,742.78 135,738.22
PARCIAL FTE 5 0 1,041,481 1,041,481 0.00 35,127.00 100,775.66 216,107.24 168,807.00 159,485.70 76,299.80 86,735.92 20,396.00 3,527.46 0.00 38,481.00 905,742.78 135,738.22
TOTAL META 0 1,441,481 1,441,481 0.00 35,127.00 100,775.66 216,107.24 168,807.00 159,485.70 76,299.80 86,735.92 20,396.00 34,385.68 72,445.67 214,084.07 1,184,649.74 256,831.26
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 907,213 907,213 0.00 0.00 0.00 0.00 907,213.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 907,213.00 0.00
PARCIAL FTE 1 0 907,213 907,213 0.00 0.00 0.00 0.00 907,213.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 907,213.00 0.00
TOTAL META 0 907,213 907,213 0.00 0.00 0.00 0.00 907,213.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 907,213.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 98,398 98,398 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 98,398.00
PARCIAL FTE 1 0 98,398 98,398 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 98,398.00
TOTAL META 0 98,398 98,398 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 98,398.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 35,639 35,639 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 35,639.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 32 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 0 35,639 35,639 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 35,639.00
TOTAL META 0 35,639 35,639 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 35,639.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 300,000 300,000 0.00 0.00 0.00 10,616.59 5,668.00 6,274.33 17,538.00 19,716.23 19,102.67 31,623.33 19,747.14 165,421.02 295,707.31 4,292.69
PARCIAL FTE 1 0 300,000 300,000 0.00 0.00 0.00 10,616.59 5,668.00 6,274.33 17,538.00 19,716.23 19,102.67 31,623.33 19,747.14 165,421.02 295,707.31 4,292.69
TOTAL META 0 300,000 300,000 0.00 0.00 0.00 10,616.59 5,668.00 6,274.33 17,538.00 19,716.23 19,102.67 31,623.33 19,747.14 165,421.02 295,707.31 4,292.69
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 170,000 170,000 0.00 0.00 0.00 21,354.00 48,444.28 27,133.37 27,783.00 14,595.17 4,800.00 3,920.00 6,074.40 15,668.00 169,772.22 227.78
PARCIAL FTE 1 0 170,000 170,000 0.00 0.00 0.00 21,354.00 48,444.28 27,133.37 27,783.00 14,595.17 4,800.00 3,920.00 6,074.40 15,668.00 169,772.22 227.78
TOTAL META 0 170,000 170,000 0.00 0.00 0.00 21,354.00 48,444.28 27,133.37 27,783.00 14,595.17 4,800.00 3,920.00 6,074.40 15,668.00 169,772.22 227.78
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 400,000 400,000 0.00 0.00 0.00 0.00 6,940.00 6,508.12 7,340.00 14,566.18 15,152.13 17,390.35 15,142.23 178,109.39 261,148.40 138,851.60
PARCIAL FTE 1 0 400,000 400,000 0.00 0.00 0.00 0.00 6,940.00 6,508.12 7,340.00 14,566.18 15,152.13 17,390.35 15,142.23 178,109.39 261,148.40 138,851.60
TOTAL META 0 400,000 400,000 0.00 0.00 0.00 0.00 6,940.00 6,508.12 7,340.00 14,566.18 15,152.13 17,390.35 15,142.23 178,109.39 261,148.40 138,851.60
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 372,934 372,934 0.00 0.00 10,892.63 20,107.68 21,550.63 82,280.00 41,660.00 4,320.00 19,130.00 0.00 18,000.00 154,991.09 372,932.03 1.97
PARCIAL FTE 1 0 372,934 372,934 0.00 0.00 10,892.63 20,107.68 21,550.63 82,280.00 41,660.00 4,320.00 19,130.00 0.00 18,000.00 154,991.09 372,932.03 1.97
TOTAL META 0 372,934 372,934 0.00 0.00 10,892.63 20,107.68 21,550.63 82,280.00 41,660.00 4,320.00 19,130.00 0.00 18,000.00 154,991.09 372,932.03 1.97
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,387,408 1,387,408 0.00 0.00 56,848.42 199,808.80 170,022.84 150,551.80 105,603.00 238,356.48 93,915.98 288,508.67 21,746.00 60,757.14 1,386,119.13 1,288.87
PARCIAL FTE 1 0 1,387,408 1,387,408 0.00 0.00 56,848.42 199,808.80 170,022.84 150,551.80 105,603.00 238,356.48 93,915.98 288,508.67 21,746.00 60,757.14 1,386,119.13 1,288.87
TOTAL META 0 1,387,408 1,387,408 0.00 0.00 56,848.42 199,808.80 170,022.84 150,551.80 105,603.00 238,356.48 93,915.98 288,508.67 21,746.00 60,757.14 1,386,119.13 1,288.87
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 735,308 735,308 0.00 0.00 700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 35,308.00 0.00 0.00 735,308.00 0.00
PARCIAL FTE 1 0 735,308 735,308 0.00 0.00 700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 35,308.00 0.00 0.00 735,308.00 0.00
TOTAL META 0 735,308 735,308 0.00 0.00 700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 35,308.00 0.00 0.00 735,308.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 296,002 296,002 0.00 79,173.18 30,662.40 117,746.86 6,937.00 8,595.00 1,150.00 13,792.33 22,360.62 3,637.00 10,146.50 1,797.00 295,997.89 4.11
PARCIAL FTE 1 0 296,002 296,002 0.00 79,173.18 30,662.40 117,746.86 6,937.00 8,595.00 1,150.00 13,792.33 22,360.62 3,637.00 10,146.50 1,797.00 295,997.89 4.11
TOTAL META 0 296,002 296,002 0.00 79,173.18 30,662.40 117,746.86 6,937.00 8,595.00 1,150.00 13,792.33 22,360.62 3,637.00 10,146.50 1,797.00 295,997.89 4.11
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 2,883,551 2,883,551 0.00 499,797.95 162,054.52 0.00 251,929.66 0.00 748,120.12 346,884.44 122,251.63 0.00 0.00 0.00 2,131,038.32 752,512.68
PARCIAL FTE 1 0 2,883,551 2,883,551 0.00 499,797.95 162,054.52 0.00 251,929.66 0.00 748,120.12 346,884.44 122,251.63 0.00 0.00 0.00 2,131,038.32 752,512.68
TOTAL META 0 2,883,551 2,883,551 0.00 499,797.95 162,054.52 0.00 251,929.66 0.00 748,120.12 346,884.44 122,251.63 0.00 0.00 0.00 2,131,038.32 752,512.68
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 690,703 690,703 0.00 116,692.20 114,930.15 131,403.61 136,284.03 49,573.20 25,002.10 49,249.76 16,632.60 16,211.50 9,367.00 9,307.60 674,653.75 16,049.25
PARCIAL FTE 1 0 690,703 690,703 0.00 116,692.20 114,930.15 131,403.61 136,284.03 49,573.20 25,002.10 49,249.76 16,632.60 16,211.50 9,367.00 9,307.60 674,653.75 16,049.25
TOTAL META 0 690,703 690,703 0.00 116,692.20 114,930.15 131,403.61 136,284.03 49,573.20 25,002.10 49,249.76 16,632.60 16,211.50 9,367.00 9,307.60 674,653.75 16,049.25
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 34 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 484,580 484,580 0.00 103,336.66 65,090.58 73,468.52 55,378.60 44,403.26 9,800.00 46,863.89 14,287.00 14,001.50 28,268.00 29,680.50 484,578.51 1.49
PARCIAL FTE 1 0 484,580 484,580 0.00 103,336.66 65,090.58 73,468.52 55,378.60 44,403.26 9,800.00 46,863.89 14,287.00 14,001.50 28,268.00 29,680.50 484,578.51 1.49
TOTAL META 0 484,580 484,580 0.00 103,336.66 65,090.58 73,468.52 55,378.60 44,403.26 9,800.00 46,863.89 14,287.00 14,001.50 28,268.00 29,680.50 484,578.51 1.49
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 757,544 757,544 0.00 131,377.90 109,144.18 89,584.12 36,557.33 0.00 0.00 0.00 0.00 84,389.29 10,342.00 296,148.28 757,543.10 0.90
PARCIAL FTE 1 0 757,544 757,544 0.00 131,377.90 109,144.18 89,584.12 36,557.33 0.00 0.00 0.00 0.00 84,389.29 10,342.00 296,148.28 757,543.10 0.90
TOTAL META 0 757,544 757,544 0.00 131,377.90 109,144.18 89,584.12 36,557.33 0.00 0.00 0.00 0.00 84,389.29 10,342.00 296,148.28 757,543.10 0.90
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 350,000 350,000 0.00 0.00 0.00 17,827.07 10,599.00 9,660.30 12,564.00 7,214.90 16,319.50 17,227.39 32,210.18 209,875.00 333,497.34 16,502.66
PARCIAL FTE 1 0 350,000 350,000 0.00 0.00 0.00 17,827.07 10,599.00 9,660.30 12,564.00 7,214.90 16,319.50 17,227.39 32,210.18 209,875.00 333,497.34 16,502.66
TOTAL META 0 350,000 350,000 0.00 0.00 0.00 17,827.07 10,599.00 9,660.30 12,564.00 7,214.90 16,319.50 17,227.39 32,210.18 209,875.00 333,497.34 16,502.66
0138 9002.3999999.5000778 FORMALIZACION DEL PEQUEÑO PRODUCTOR MINERO Y DEL PEQUEÑO MINERO ARTESANAL 13.030 .0059
Meta: 00001 - 0141086 MEJORAMIENTO DE LAS CAPACIDADES PARA LA FORMALIZACION DE LA MINERIA ARTESANAL E INFORMAL EN LA REGION AYACUCHO - HUAMANGA - AYACUCHO, ATENCION: 6.000, AYACUCHO, HUAMANGA, AYACUCHO
4 DONACIONES Y TRANSFERENCIAS
GEN2.3 BIENES Y 0 126,019 126,019 0.00 371.60 41,569.10 21,281.58 7,900.00 17,426.70 5,905.50 3,204.65 0.00 175.10 7,751.90 10,625.33 116,211.46 9,807.54
GEN2.6 ADQUISI 0 128,572 128,572 0.00 0.00 190.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 126,632.00 126,822.00 1,750.00
PARCIAL FTE 4 0 254,591 254,591 0.00 371.60 41,759.10 21,281.58 7,900.00 17,426.70 5,905.50 3,204.65 0.00 175.10 7,751.90 137,257.33 243,033.46 11,557.54
TOTAL META 0 254,591 254,591 0.00 371.60 41,759.10 21,281.58 7,900.00 17,426.70 5,905.50 3,204.65 0.00 175.10 7,751.90 137,257.33 243,033.46 11,557.54
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 19,627,057 19,627,057 5,250,000.00 0.00 13,474,832.24 86,442.22 473,929.30 183,633.60 0.00 94,000.00 0.00 11,480.00 0.00 49,889.84 19,624,207.20 2,849.80
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 35 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 0 19,627,057 19,627,057 5,250,000.00 0.00 13,474,832.24 86,442.22 473,929.30 183,633.60 0.00 94,000.00 0.00 11,480.00 0.00 49,889.84 19,624,207.20 2,849.80
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 13,649,832 13,649,832 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,724,559.23 398,673.51 120,958.95 0.00 0.00 3,244,191.69 10,405,640.31
PARCIAL FTE 5 0 13,649,832 13,649,832 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,724,559.23 398,673.51 120,958.95 0.00 0.00 3,244,191.69 10,405,640.31
TOTAL META 0 33,276,889 33,276,889 5,250,000.00 0.00 13,474,832.24 86,442.22 473,929.30 183,633.60 0.00 2,818,559.23 398,673.51 132,438.95 0.00 49,889.84 22,868,398.89 10,408,490.11
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 51,679 51,679 0.00 0.00 4,191.00 8,264.32 8,060.00 2,343.19 2,794.40 6,085.52 4,800.00 1,371.15 3,210.24 10,287.39 51,407.21 271.79
GEN2.6 ADQUISI 0 8,450 8,450 0.00 0.00 0.00 6,537.70 0.00 1,200.00 0.00 0.00 0.00 0.00 0.00 700.00 8,437.70 12.30
PARCIAL FTE 1 0 60,129 60,129 0.00 0.00 4,191.00 14,802.02 8,060.00 3,543.19 2,794.40 6,085.52 4,800.00 1,371.15 3,210.24 10,987.39 59,844.91 284.09
TOTAL META 0 60,129 60,129 0.00 0.00 4,191.00 14,802.02 8,060.00 3,543.19 2,794.40 6,085.52 4,800.00 1,371.15 3,210.24 10,987.39 59,844.91 284.09
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 41,726 41,726 0.00 200.00 1,588.00 1,638.00 0.00 200.00 14,459.32 2,400.00 2,400.00 0.00 9,800.00 8,800.20 41,485.52 240.48
PARCIAL FTE 1 0 41,726 41,726 0.00 200.00 1,588.00 1,638.00 0.00 200.00 14,459.32 2,400.00 2,400.00 0.00 9,800.00 8,800.20 41,485.52 240.48
TOTAL META 0 41,726 41,726 0.00 200.00 1,588.00 1,638.00 0.00 200.00 14,459.32 2,400.00 2,400.00 0.00 9,800.00 8,800.20 41,485.52 240.48
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,265,394 1,265,394 0.00 0.00 1,145,393.56 108,411.23 717.92 4,666.74 606.00 588.00 588.00 0.00 0.00 0.00 1,260,971.45 4,422.55
PARCIAL FTE 1 0 1,265,394 1,265,394 0.00 0.00 1,145,393.56 108,411.23 717.92 4,666.74 606.00 588.00 588.00 0.00 0.00 0.00 1,260,971.45 4,422.55
3 RECURSOS POR OPERACIONES OFICIALES DE CREDITO
GEN2.6 ADQUISI 0 1,407,604 1,407,604 0.00 0.00 0.00 0.00 0.00 0.00 400,943.30 42,486.38 0.00 183,167.30 85,770.01 157,350.16 869,717.15 537,886.85
PARCIAL FTE 3 0 1,407,604 1,407,604 0.00 0.00 0.00 0.00 0.00 0.00 400,943.30 42,486.38 0.00 183,167.30 85,770.01 157,350.16 869,717.15 537,886.85
TOTAL META 0 2,672,998 2,672,998 0.00 0.00 1,145,393.56 108,411.23 717.92 4,666.74 401,549.30 43,074.38 588.00 183,167.30 85,770.01 157,350.16 2,130,688.60 542,309.40
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 36 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 3,029,315 3,029,315 0.00 0.00 629,472.70 2,289,565.61 0.00 5,000.00 21,218.33 7,191.00 13,176.00 17,116.33 14,542.00 26,249.12 3,023,531.09 5,783.91
PARCIAL FTE 1 0 3,029,315 3,029,315 0.00 0.00 629,472.70 2,289,565.61 0.00 5,000.00 21,218.33 7,191.00 13,176.00 17,116.33 14,542.00 26,249.12 3,023,531.09 5,783.91
3 RECURSOS POR OPERACIONES OFICIALES DE CREDITO
GEN2.6 ADQUISI 0 5,804,264 5,804,264 0.00 0.00 0.00 0.00 0.00 0.00 3,350,740.80 606,318.73 629,438.42 341,511.46 331,398.35 502,589.59 5,761,997.35 42,266.65
PARCIAL FTE 3 0 5,804,264 5,804,264 0.00 0.00 0.00 0.00 0.00 0.00 3,350,740.80 606,318.73 629,438.42 341,511.46 331,398.35 502,589.59 5,761,997.35 42,266.65
TOTAL META 0 8,833,579 8,833,579 0.00 0.00 629,472.70 2,289,565.61 0.00 5,000.00 3,371,959.13 613,509.73 642,614.42 358,627.79 345,940.35 528,838.71 8,785,528.44 48,050.56
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 0 60,000 60,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,200.12 50,200.12 9,799.88
PARCIAL FTE 5 0 60,000 60,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,200.12 50,200.12 9,799.88
TOTAL META 0 60,000 60,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,200.12 50,200.12 9,799.88
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 288,339 288,339 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 288,339.00 -118,771.80 169,567.20 118,771.80
PARCIAL FTE 1 0 288,339 288,339 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 288,339.00 -118,771.80 169,567.20 118,771.80
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 300,000 300,000 0.00 0.00 300,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300,000.00 0.00
PARCIAL FTE 5 0 300,000 300,000 0.00 0.00 300,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300,000.00 0.00
TOTAL META 0 588,339 588,339 0.00 0.00 300,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 288,339.00 -118,771.80 469,567.20 118,771.80
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 125,355 125,355 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,033.50 121,316.45 125,349.95 5.05
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 37 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 125,355 125,355 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,033.50 121,316.45 125,349.95 5.05
TOTAL META 0 125,355 125,355 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,033.50 121,316.45 125,349.95 5.05
0150 9002.3999999.5001253 TRANSFERENCIA DE RECURSOS PARA LA EJECUCION DE PROYECTOS DE INVERSION 03.011 .0019
Meta: 00001 - 0058264 TRANSFERENCIA DE RECURSOS PARA LA EJECUCION DE PROYECTOS DE INVERSION, TRANSFERENCIAS FINANCIERAS: 0.000, AYACUCHO, HUAMANGA, AYACUCHO
1 RECURSOS ORDINARIOS
GEN2.4 DONACIO 0 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 596,825.00 -596,825.00 0.00 0.00 0.00
PARCIAL FTE 1 0 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 596,825.00 -596,825.00 0.00 0.00 0.00
TOTAL META 0 0 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 596,825.00 -596,825.00 0.00 0.00 0.00
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 367,186 367,186 0.00 14,249.00 40,494.50 162,476.69 71,026.03 31,272.91 15,835.04 17,282.65 6,878.91 498.91 1,921.00 3,700.00 365,635.64 1,550.36
PARCIAL FTE 5 0 367,186 367,186 0.00 14,249.00 40,494.50 162,476.69 71,026.03 31,272.91 15,835.04 17,282.65 6,878.91 498.91 1,921.00 3,700.00 365,635.64 1,550.36
TOTAL META 0 367,186 367,186 0.00 14,249.00 40,494.50 162,476.69 71,026.03 31,272.91 15,835.04 17,282.65 6,878.91 498.91 1,921.00 3,700.00 365,635.64 1,550.36
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 78,991 78,991 0.00 0.00 14,704.27 8,992.92 14,704.27 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.38 31,596.62
PARCIAL FTE 1 0 78,991 78,991 0.00 0.00 14,704.27 8,992.92 14,704.27 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.38 31,596.62
TOTAL META 0 78,991 78,991 0.00 0.00 14,704.27 8,992.92 14,704.27 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.38 31,596.62
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 68,999 68,999 0.00 0.00 14,704.27 5,995.28 14,704.27 0.00 5,995.28 0.00 0.00 0.00 0.00 0.00 41,399.10 27,599.90
PARCIAL FTE 1 0 68,999 68,999 0.00 0.00 14,704.27 5,995.28 14,704.27 0.00 5,995.28 0.00 0.00 0.00 0.00 0.00 41,399.10 27,599.90
TOTAL META 0 68,999 68,999 0.00 0.00 14,704.27 5,995.28 14,704.27 0.00 5,995.28 0.00 0.00 0.00 0.00 0.00 41,399.10 27,599.90
1 RECURSOS ORDINARIOS
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 38 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.6 ADQUISI 0 106,130 106,130 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 106,130.00
PARCIAL FTE 1 0 106,130 106,130 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 106,130.00
TOTAL META 0 106,130 106,130 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 106,130.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 78,991 78,991 0.00 0.00 14,704.26 8,992.92 14,704.26 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.36 31,596.64
PARCIAL FTE 1 0 78,991 78,991 0.00 0.00 14,704.26 8,992.92 14,704.26 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.36 31,596.64
TOTAL META 0 78,991 78,991 0.00 0.00 14,704.26 8,992.92 14,704.26 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.36 31,596.64
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,000,000 1,000,000 0.00 0.00 0.00 0.00 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 -47,980.73 952,019.27 47,980.73
PARCIAL FTE 1 0 1,000,000 1,000,000 0.00 0.00 0.00 0.00 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 -47,980.73 952,019.27 47,980.73
TOTAL META 0 1,000,000 1,000,000 0.00 0.00 0.00 0.00 0.00 0.00 1,000,000.00 0.00 0.00 0.00 0.00 -47,980.73 952,019.27 47,980.73
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 78,991 78,991 0.00 0.00 14,704.26 8,992.92 14,704.26 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.36 31,596.64
PARCIAL FTE 1 0 78,991 78,991 0.00 0.00 14,704.26 8,992.92 14,704.26 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.36 31,596.64
TOTAL META 0 78,991 78,991 0.00 0.00 14,704.26 8,992.92 14,704.26 0.00 8,992.92 0.00 0.00 0.00 0.00 0.00 47,394.36 31,596.64
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 289,767 289,767 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,500.00 3,613.00 231,797.80 244,910.80 44,856.20
PARCIAL FTE 1 0 289,767 289,767 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,500.00 3,613.00 231,797.80 244,910.80 44,856.20
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 2,607,901 2,607,901 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,042.06 91,036.94 90,297.13 1,076,010.25 1,275,386.38 1,332,514.62
PARCIAL FTE 5 0 2,607,901 2,607,901 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,042.06 91,036.94 90,297.13 1,076,010.25 1,275,386.38 1,332,514.62
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 39 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 0 2,897,668 2,897,668 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,042.06 100,536.94 93,910.13 1,307,808.05 1,520,297.18 1,377,370.82
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 623,475 623,475 0.00 0.00 140,388.42 24,042.49 140,388.42 0.00 24,042.49 0.00 0.00 0.00 0.00 0.00 328,861.82 294,613.18
PARCIAL FTE 1 0 623,475 623,475 0.00 0.00 140,388.42 24,042.49 140,388.42 0.00 24,042.49 0.00 0.00 0.00 0.00 0.00 328,861.82 294,613.18
TOTAL META 0 623,475 623,475 0.00 0.00 140,388.42 24,042.49 140,388.42 0.00 24,042.49 0.00 0.00 0.00 0.00 0.00 328,861.82 294,613.18
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,342,055 1,342,055 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 240,072.10 11,633.19 158,246.91 409,952.20 932,102.80
PARCIAL FTE 1 0 1,342,055 1,342,055 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 240,072.10 11,633.19 158,246.91 409,952.20 932,102.80
TOTAL META 0 1,342,055 1,342,055 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 240,072.10 11,633.19 158,246.91 409,952.20 932,102.80
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,505,535 1,505,535 0.00 0.00 0.00 13,818.00 0.00 0.00 999,723.27 114,600.29 89,722.62 9,061.92 0.00 32,143.95 1,259,070.05 246,464.95
PARCIAL FTE 1 0 1,505,535 1,505,535 0.00 0.00 0.00 13,818.00 0.00 0.00 999,723.27 114,600.29 89,722.62 9,061.92 0.00 32,143.95 1,259,070.05 246,464.95
TOTAL META 0 1,505,535 1,505,535 0.00 0.00 0.00 13,818.00 0.00 0.00 999,723.27 114,600.29 89,722.62 9,061.92 0.00 32,143.95 1,259,070.05 246,464.95
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 820,442 820,442 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 24,899.27 113,376.78 55,838.38 6,785.48 3,939.96 78,560.95 323,350.12 497,091.88
PARCIAL FTE 1 0 820,442 820,442 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 24,899.27 113,376.78 55,838.38 6,785.48 3,939.96 78,560.95 323,350.12 497,091.88
TOTAL META 0 820,442 820,442 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 24,899.27 113,376.78 55,838.38 6,785.48 3,939.96 78,560.95 323,350.12 497,091.88
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,839,613 1,839,613 0.00 0.00 0.00 0.00 0.00 0.00 700,317.70 0.00 30,369.94 219,255.80 20,959.53 0.00 970,902.97 868,710.03
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 40 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 0 1,839,613 1,839,613 0.00 0.00 0.00 0.00 0.00 0.00 700,317.70 0.00 30,369.94 219,255.80 20,959.53 0.00 970,902.97 868,710.03
TOTAL META 0 1,839,613 1,839,613 0.00 0.00 0.00 0.00 0.00 0.00 700,317.70 0.00 30,369.94 219,255.80 20,959.53 0.00 970,902.97 868,710.03
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,498,191 1,498,191 0.00 0.00 0.00 0.00 0.00 0.00 634,372.36 0.00 23,574.22 165,473.53 16,269.53 0.00 839,689.64 658,501.36
PARCIAL FTE 1 0 1,498,191 1,498,191 0.00 0.00 0.00 0.00 0.00 0.00 634,372.36 0.00 23,574.22 165,473.53 16,269.53 0.00 839,689.64 658,501.36
TOTAL META 0 1,498,191 1,498,191 0.00 0.00 0.00 0.00 0.00 0.00 634,372.36 0.00 23,574.22 165,473.53 16,269.53 0.00 839,689.64 658,501.36
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 350,297 350,297 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 350,297.00
PARCIAL FTE 1 0 350,297 350,297 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 350,297.00
TOTAL META 0 350,297 350,297 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 350,297.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,046,540 1,046,540 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 40,215.07 318,428.87 95,610.18 6,785.48 3,939.96 81,872.26 586,801.12 459,738.88
PARCIAL FTE 1 0 1,046,540 1,046,540 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 40,215.07 318,428.87 95,610.18 6,785.48 3,939.96 81,872.26 586,801.12 459,738.88
TOTAL META 0 1,046,540 1,046,540 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 40,215.07 318,428.87 95,610.18 6,785.48 3,939.96 81,872.26 586,801.12 459,738.88
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 850,641 850,641 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 42,756.16 148,320.75 148,219.82 6,785.48 3,939.96 71,480.80 461,452.27 389,188.73
PARCIAL FTE 1 0 850,641 850,641 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 42,756.16 148,320.75 148,219.82 6,785.48 3,939.96 71,480.80 461,452.27 389,188.73
TOTAL META 0 850,641 850,641 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 42,756.16 148,320.75 148,219.82 6,785.48 3,939.96 71,480.80 461,452.27 389,188.73
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,496,232 1,496,232 0.00 0.00 0.00 22,002.00 14,668.00 3,283.50 65,638.36 357,596.82 223,782.40 6,785.93 3,940.21 192,519.52 890,216.74 606,015.26
PARCIAL FTE 1 0 1,496,232 1,496,232 0.00 0.00 0.00 22,002.00 14,668.00 3,283.50 65,638.36 357,596.82 223,782.40 6,785.93 3,940.21 192,519.52 890,216.74 606,015.26
TOTAL META 0 1,496,232 1,496,232 0.00 0.00 0.00 22,002.00 14,668.00 3,283.50 65,638.36 357,596.82 223,782.40 6,785.93 3,940.21 192,519.52 890,216.74 606,015.26
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,364,891 1,364,891 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 33,761.95 319,121.99 165,923.71 6,785.48 3,939.96 53,762.22 623,244.61 741,646.39
PARCIAL FTE 1 0 1,364,891 1,364,891 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 33,761.95 319,121.99 165,923.71 6,785.48 3,939.96 53,762.22 623,244.61 741,646.39
TOTAL META 0 1,364,891 1,364,891 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 33,761.95 319,121.99 165,923.71 6,785.48 3,939.96 53,762.22 623,244.61 741,646.39
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,395,467 1,395,467 0.00 0.00 0.00 0.00 0.00 0.00 729,672.23 0.00 23,037.59 126,631.93 15,899.19 0.00 895,240.94 500,226.06
PARCIAL FTE 1 0 1,395,467 1,395,467 0.00 0.00 0.00 0.00 0.00 0.00 729,672.23 0.00 23,037.59 126,631.93 15,899.19 0.00 895,240.94 500,226.06
TOTAL META 0 1,395,467 1,395,467 0.00 0.00 0.00 0.00 0.00 0.00 729,672.23 0.00 23,037.59 126,631.93 15,899.19 0.00 895,240.94 500,226.06
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,303,976 1,303,976 0.00 0.00 0.00 0.00 0.00 0.00 633,999.93 0.00 21,527.18 111,512.17 14,856.77 0.00 781,896.05 522,079.95
PARCIAL FTE 1 0 1,303,976 1,303,976 0.00 0.00 0.00 0.00 0.00 0.00 633,999.93 0.00 21,527.18 111,512.17 14,856.77 0.00 781,896.05 522,079.95
TOTAL META 0 1,303,976 1,303,976 0.00 0.00 0.00 0.00 0.00 0.00 633,999.93 0.00 21,527.18 111,512.17 14,856.77 0.00 781,896.05 522,079.95
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 832,523 832,523 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 218,174.70 6,823.75 141,967.95 366,966.40 465,556.60
PARCIAL FTE 1 0 832,523 832,523 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 218,174.70 6,823.75 141,967.95 366,966.40 465,556.60
TOTAL META 0 832,523 832,523 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 218,174.70 6,823.75 141,967.95 366,966.40 465,556.60
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 42 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 666,476 666,476 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 133,530.41 5,368.60 82,054.42 220,953.43 445,522.57
PARCIAL FTE 1 0 666,476 666,476 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 133,530.41 5,368.60 82,054.42 220,953.43 445,522.57
TOTAL META 0 666,476 666,476 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 133,530.41 5,368.60 82,054.42 220,953.43 445,522.57
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 822,278 822,278 0.00 0.00 0.00 13,817.40 0.00 0.00 454,854.25 12,818.66 63,073.82 4,809.55 0.00 16,295.70 565,669.38 256,608.62
PARCIAL FTE 1 0 822,278 822,278 0.00 0.00 0.00 13,817.40 0.00 0.00 454,854.25 12,818.66 63,073.82 4,809.55 0.00 16,295.70 565,669.38 256,608.62
TOTAL META 0 822,278 822,278 0.00 0.00 0.00 13,817.40 0.00 0.00 454,854.25 12,818.66 63,073.82 4,809.55 0.00 16,295.70 565,669.38 256,608.62
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 815,581 815,581 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 247,249.90 6,676.13 90,617.90 344,543.93 471,037.07
PARCIAL FTE 1 0 815,581 815,581 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 247,249.90 6,676.13 90,617.90 344,543.93 471,037.07
TOTAL META 0 815,581 815,581 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 247,249.90 6,676.13 90,617.90 344,543.93 471,037.07
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 438,705 438,705 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 121,851.15 3,325.00 91,089.56 216,265.71 222,439.29
PARCIAL FTE 1 0 438,705 438,705 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 121,851.15 3,325.00 91,089.56 216,265.71 222,439.29
TOTAL META 0 438,705 438,705 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 121,851.15 3,325.00 91,089.56 216,265.71 222,439.29
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 194,800 194,800 0.00 0.00 0.00 13,817.40 0.00 0.00 103,352.72 2,408.70 24,043.28 1,082.11 0.00 3,917.21 148,621.42 46,178.58
PARCIAL FTE 1 0 194,800 194,800 0.00 0.00 0.00 13,817.40 0.00 0.00 103,352.72 2,408.70 24,043.28 1,082.11 0.00 3,917.21 148,621.42 46,178.58
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:42
Pag. : 43 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 0 194,800 194,800 0.00 0.00 0.00 13,817.40 0.00 0.00 103,352.72 2,408.70 24,043.28 1,082.11 0.00 3,917.21 148,621.42 46,178.58
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 728,570 728,570 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 23,076.12 316,707.62 49,727.81 6,785.48 3,939.96 25,735.53 465,921.82 262,648.18
PARCIAL FTE 1 0 728,570 728,570 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 23,076.12 316,707.62 49,727.81 6,785.48 3,939.96 25,735.53 465,921.82 262,648.18
TOTAL META 0 728,570 728,570 0.00 0.00 0.00 21,999.60 14,666.40 3,283.30 23,076.12 316,707.62 49,727.81 6,785.48 3,939.96 25,735.53 465,921.82 262,648.18
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 641,909 641,909 0.00 0.00 0.00 0.00 48,000.00 144,572.61 48,000.00 0.00 0.00 0.00 144,572.61 0.00 385,145.22 256,763.78
PARCIAL FTE 1 0 641,909 641,909 0.00 0.00 0.00 0.00 48,000.00 144,572.61 48,000.00 0.00 0.00 0.00 144,572.61 0.00 385,145.22 256,763.78
TOTAL META 0 641,909 641,909 0.00 0.00 0.00 0.00 48,000.00 144,572.61 48,000.00 0.00 0.00 0.00 144,572.61 0.00 385,145.22 256,763.78
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 971,587 971,587 0.00 0.00 0.00 0.00 0.00 0.00 740,969.71 0.00 13,070.82 63,698.75 9,020.71 0.00 826,759.99 144,827.01
PARCIAL FTE 1 0 971,587 971,587 0.00 0.00 0.00 0.00 0.00 0.00 740,969.71 0.00 13,070.82 63,698.75 9,020.71 0.00 826,759.99 144,827.01
TOTAL META 0 971,587 971,587 0.00 0.00 0.00 0.00 0.00 0.00 740,969.71 0.00 13,070.82 63,698.75 9,020.71 0.00 826,759.99 144,827.01
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,122,259 1,122,259 0.00 0.00 0.00 13,817.40 0.00 0.00 830,618.16 67,162.44 48,454.08 6,564.15 0.00 22,040.25 988,656.48 133,602.52
PARCIAL FTE 1 0 1,122,259 1,122,259 0.00 0.00 0.00 13,817.40 0.00 0.00 830,618.16 67,162.44 48,454.08 6,564.15 0.00 22,040.25 988,656.48 133,602.52
TOTAL META 0 1,122,259 1,122,259 0.00 0.00 0.00 13,817.40 0.00 0.00 830,618.16 67,162.44 48,454.08 6,564.15 0.00 22,040.25 988,656.48 133,602.52
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 979,434 979,434 0.00 0.00 0.00 0.00 0.00 0.00 784,278.64 0.00 13,176.25 111,902.25 9,093.47 0.00 918,450.61 60,983.39
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 44 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 0 979,434 979,434 0.00 0.00 0.00 0.00 0.00 0.00 784,278.64 0.00 13,176.25 111,902.25 9,093.47 0.00 918,450.61 60,983.39
TOTAL META 0 979,434 979,434 0.00 0.00 0.00 0.00 0.00 0.00 784,278.64 0.00 13,176.25 111,902.25 9,093.47 0.00 918,450.61 60,983.39
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 5,570,090 5,570,090 0.00 0.00 94,958.47 0.00 3,136,176.01 0.00 298,835.91 52,800.00 164,305.64 37,200.00 16,800.00 0.00 3,801,076.03 1,769,013.97
PARCIAL FTE 1 0 5,570,090 5,570,090 0.00 0.00 94,958.47 0.00 3,136,176.01 0.00 298,835.91 52,800.00 164,305.64 37,200.00 16,800.00 0.00 3,801,076.03 1,769,013.97
TOTAL META 0 5,570,090 5,570,090 0.00 0.00 94,958.47 0.00 3,136,176.01 0.00 298,835.91 52,800.00 164,305.64 37,200.00 16,800.00 0.00 3,801,076.03 1,769,013.97
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 589,355 589,355 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 128,806.44 48,000.00 176,806.44 235,741.92 589,354.80 0.20
PARCIAL FTE 1 0 589,355 589,355 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 128,806.44 48,000.00 176,806.44 235,741.92 589,354.80 0.20
TOTAL META 0 589,355 589,355 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 128,806.44 48,000.00 176,806.44 235,741.92 589,354.80 0.20
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 5,446,406 5,446,406 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,010,784.00 452,614.80 636,126.51 946,376.05 1,278,125.02 4,324,026.38 1,122,379.62
PARCIAL FTE 1 0 5,446,406 5,446,406 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,010,784.00 452,614.80 636,126.51 946,376.05 1,278,125.02 4,324,026.38 1,122,379.62
TOTAL META 0 5,446,406 5,446,406 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,010,784.00 452,614.80 636,126.51 946,376.05 1,278,125.02 4,324,026.38 1,122,379.62
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 559,803 559,803 0.00 0.00 0.00 0.00 125,940.88 42,000.00 167,940.88 0.00 0.00 167,921.17 0.00 56,000.00 559,802.93 0.07
PARCIAL FTE 1 0 559,803 559,803 0.00 0.00 0.00 0.00 125,940.88 42,000.00 167,940.88 0.00 0.00 167,921.17 0.00 56,000.00 559,802.93 0.07
TOTAL META 0 559,803 559,803 0.00 0.00 0.00 0.00 125,940.88 42,000.00 167,940.88 0.00 0.00 167,921.17 0.00 56,000.00 559,802.93 0.07
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 45 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 3,749,606 3,749,606 0.00 0.00 72,000.00 0.00 2,089,237.20 0.00 328,445.43 0.00 220,350.13 93,666.68 11,803.51 121,019.25 2,936,522.20 813,083.80
PARCIAL FTE 1 0 3,749,606 3,749,606 0.00 0.00 72,000.00 0.00 2,089,237.20 0.00 328,445.43 0.00 220,350.13 93,666.68 11,803.51 121,019.25 2,936,522.20 813,083.80
TOTAL META 0 3,749,606 3,749,606 0.00 0.00 72,000.00 0.00 2,089,237.20 0.00 328,445.43 0.00 220,350.13 93,666.68 11,803.51 121,019.25 2,936,522.20 813,083.80
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 927,920 927,920 0.00 0.00 0.00 13,817.40 0.00 0.00 697,490.54 10,200.92 49,388.73 12,776.34 0.00 43,803.07 827,477.00 100,443.00
PARCIAL FTE 1 0 927,920 927,920 0.00 0.00 0.00 13,817.40 0.00 0.00 697,490.54 10,200.92 49,388.73 12,776.34 0.00 43,803.07 827,477.00 100,443.00
TOTAL META 0 927,920 927,920 0.00 0.00 0.00 13,817.40 0.00 0.00 697,490.54 10,200.92 49,388.73 12,776.34 0.00 43,803.07 827,477.00 100,443.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,119,623 1,119,623 0.00 0.00 0.00 13,817.40 0.00 0.00 798,816.46 69,492.07 46,202.97 6,739.40 0.00 22,757.23 957,825.53 161,797.47
PARCIAL FTE 1 0 1,119,623 1,119,623 0.00 0.00 0.00 13,817.40 0.00 0.00 798,816.46 69,492.07 46,202.97 6,739.40 0.00 22,757.23 957,825.53 161,797.47
TOTAL META 0 1,119,623 1,119,623 0.00 0.00 0.00 13,817.40 0.00 0.00 798,816.46 69,492.07 46,202.97 6,739.40 0.00 22,757.23 957,825.53 161,797.47
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 327,394 327,394 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 327,394.00
PARCIAL FTE 1 0 327,394 327,394 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 327,394.00
TOTAL META 0 327,394 327,394 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 327,394.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 819,640 819,640 0.00 0.00 0.00 13,817.40 0.00 0.00 472,395.87 55,493.82 38,818.72 11,285.44 0.00 37,996.97 629,808.22 189,831.78
PARCIAL FTE 1 0 819,640 819,640 0.00 0.00 0.00 13,817.40 0.00 0.00 472,395.87 55,493.82 38,818.72 11,285.44 0.00 37,996.97 629,808.22 189,831.78
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 46 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 0 819,640 819,640 0.00 0.00 0.00 13,817.40 0.00 0.00 472,395.87 55,493.82 38,818.72 11,285.44 0.00 37,996.97 629,808.22 189,831.78
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 560,315 560,315 0.00 0.00 252,122.74 308,191.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 560,314.55 0.45
PARCIAL FTE 1 0 560,315 560,315 0.00 0.00 252,122.74 308,191.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 560,314.55 0.45
TOTAL META 0 560,315 560,315 0.00 0.00 252,122.74 308,191.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 560,314.55 0.45
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 634,626 634,626 0.00 0.00 0.00 0.00 47,874.00 47,874.00 142,512.67 0.00 0.00 0.00 0.00 142,512.67 380,773.34 253,852.66
PARCIAL FTE 1 0 634,626 634,626 0.00 0.00 0.00 0.00 47,874.00 47,874.00 142,512.67 0.00 0.00 0.00 0.00 142,512.67 380,773.34 253,852.66
TOTAL META 0 634,626 634,626 0.00 0.00 0.00 0.00 47,874.00 47,874.00 142,512.67 0.00 0.00 0.00 0.00 142,512.67 380,773.34 253,852.66
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 560,245 560,245 0.00 0.00 252,386.53 307,857.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 560,244.22 0.78
PARCIAL FTE 1 0 560,245 560,245 0.00 0.00 252,386.53 307,857.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 560,244.22 0.78
TOTAL META 0 560,245 560,245 0.00 0.00 252,386.53 307,857.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 560,244.22 0.78
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 773,630 773,630 0.00 0.00 0.00 0.00 0.00 0.00 335,597.78 0.00 223,731.84 0.00 0.00 0.00 559,329.62 214,300.38
PARCIAL FTE 1 0 773,630 773,630 0.00 0.00 0.00 0.00 0.00 0.00 335,597.78 0.00 223,731.84 0.00 0.00 0.00 559,329.62 214,300.38
TOTAL META 0 773,630 773,630 0.00 0.00 0.00 0.00 0.00 0.00 335,597.78 0.00 223,731.84 0.00 0.00 0.00 559,329.62 214,300.38
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 47 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 187,579 187,579 0.00 0.00 35,290.23 20,983.47 35,290.23 0.00 20,983.47 0.00 0.00 0.00 0.00 0.00 112,547.40 75,031.60
PARCIAL FTE 1 0 187,579 187,579 0.00 0.00 35,290.23 20,983.47 35,290.23 0.00 20,983.47 0.00 0.00 0.00 0.00 0.00 112,547.40 75,031.60
TOTAL META 0 187,579 187,579 0.00 0.00 35,290.23 20,983.47 35,290.23 0.00 20,983.47 0.00 0.00 0.00 0.00 0.00 112,547.40 75,031.60
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 194,012 194,012 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 194,012.00
PARCIAL FTE 1 0 194,012 194,012 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 194,012.00
TOTAL META 0 194,012 194,012 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 194,012.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 432,308 432,308 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 231,775.60 231,775.60 200,532.40
PARCIAL FTE 1 0 432,308 432,308 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 231,775.60 231,775.60 200,532.40
TOTAL META 0 432,308 432,308 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 231,775.60 231,775.60 200,532.40
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 286,883 286,883 0.00 0.00 11,914.00 19,565.00 56,331.87 122,810.43 0.00 24,785.35 12,170.00 17,783.00 3,500.00 14,888.00 283,747.65 3,135.35
PARCIAL FTE 1 0 286,883 286,883 0.00 0.00 11,914.00 19,565.00 56,331.87 122,810.43 0.00 24,785.35 12,170.00 17,783.00 3,500.00 14,888.00 283,747.65 3,135.35
TOTAL META 0 286,883 286,883 0.00 0.00 11,914.00 19,565.00 56,331.87 122,810.43 0.00 24,785.35 12,170.00 17,783.00 3,500.00 14,888.00 283,747.65 3,135.35
PARCIAL FTE 3 0 70,777,000 70,777,000 0.00 0.00 0.00 0.00 0.00 0.00 35,809,954.88 4,157,350.21 3,324,158.54 0.00 3,312,799.87 22,756,191.69 69,360,455.19 1,416,544.81
TOTAL META 0 70,777,000 70,777,000 0.00 0.00 0.00 0.00 0.00 0.00 35,809,954.88 4,157,350.21 3,324,158.54 0.00 3,312,799.87 22,756,191.69 69,360,455.19 1,416,544.81
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 8,067,042 8,067,042 0.00 909,424.62 2,107,615.48 0.00 1,982,949.32 0.00 0.00 0.00 2,537,484.45 0.00 0.00 441,385.38 7,978,859.25 88,182.75
PARCIAL FTE 1 0 8,067,042 8,067,042 0.00 909,424.62 2,107,615.48 0.00 1,982,949.32 0.00 0.00 0.00 2,537,484.45 0.00 0.00 441,385.38 7,978,859.25 88,182.75
TOTAL META 0 8,067,042 8,067,042 0.00 909,424.62 2,107,615.48 0.00 1,982,949.32 0.00 0.00 0.00 2,537,484.45 0.00 0.00 441,385.38 7,978,859.25 88,182.75
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 382,080 382,080 0.00 0.00 56,925.00 0.00 0.00 0.00 0.00 0.00 325,154.37 0.00 0.00 0.00 382,079.37 0.63
PARCIAL FTE 1 0 382,080 382,080 0.00 0.00 56,925.00 0.00 0.00 0.00 0.00 0.00 325,154.37 0.00 0.00 0.00 382,079.37 0.63
TOTAL META 0 382,080 382,080 0.00 0.00 56,925.00 0.00 0.00 0.00 0.00 0.00 325,154.37 0.00 0.00 0.00 382,079.37 0.63
0209 9002.3999999.5004681 SEGUIMIENTO Y MONITOREO PRESUPUESTAL AL PROGRAMA DE INVERSIONES 2014 03.004 .0005
Meta: 00005 - 0001392 SEGUIMIENTO EVALUACION Y SUPERVISION DE PROYECTOS, EVALUACION: 10.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 0 32,885 32,885 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,375.00 0.00 8,415.00 12,686.00 22,476.00 10,409.00
PARCIAL FTE 5 0 32,885 32,885 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,375.00 0.00 8,415.00 12,686.00 22,476.00 10,409.00
TOTAL META 0 32,885 32,885 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,375.00 0.00 8,415.00 12,686.00 22,476.00 10,409.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 27,947 27,947 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,947.00 0.00 27,947.00 0.00
PARCIAL FTE 1 0 27,947 27,947 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,947.00 0.00 27,947.00 0.00
TOTAL META 0 27,947 27,947 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,947.00 0.00 27,947.00 0.00
1 RECURSOS ORDINARIOS
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 49 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.6 ADQUISI 0 1,281,944 1,281,944 0.00 0.00 0.00 18,739.00 60,913.42 115,713.33 31,225.53 194,895.74 80,005.62 99,315.10 75,589.33 599,294.64 1,275,691.71 6,252.29
PARCIAL FTE 1 0 1,281,944 1,281,944 0.00 0.00 0.00 18,739.00 60,913.42 115,713.33 31,225.53 194,895.74 80,005.62 99,315.10 75,589.33 599,294.64 1,275,691.71 6,252.29
TOTAL META 0 1,281,944 1,281,944 0.00 0.00 0.00 18,739.00 60,913.42 115,713.33 31,225.53 194,895.74 80,005.62 99,315.10 75,589.33 599,294.64 1,275,691.71 6,252.29
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 46,236 46,236 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 46,236.00 0.00 0.00 46,236.00 0.00
PARCIAL FTE 1 0 46,236 46,236 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 46,236.00 0.00 0.00 46,236.00 0.00
TOTAL META 0 46,236 46,236 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 46,236.00 0.00 0.00 46,236.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 481,569 481,569 0.00 0.00 0.00 0.00 0.00 0.00 481,569.00 0.00 0.00 0.00 0.00 0.00 481,569.00 0.00
PARCIAL FTE 1 0 481,569 481,569 0.00 0.00 0.00 0.00 0.00 0.00 481,569.00 0.00 0.00 0.00 0.00 0.00 481,569.00 0.00
TOTAL META 0 481,569 481,569 0.00 0.00 0.00 0.00 0.00 0.00 481,569.00 0.00 0.00 0.00 0.00 0.00 481,569.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 28,625 28,625 0.00 0.00 0.00 18,705.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,705.93 9,919.07
PARCIAL FTE 1 0 28,625 28,625 0.00 0.00 0.00 18,705.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,705.93 9,919.07
TOTAL META 0 28,625 28,625 0.00 0.00 0.00 18,705.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,705.93 9,919.07
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 681,662 681,662 0.00 0.00 0.00 0.00 44,645.62 93,368.13 92,577.74 149,506.19 141,827.94 56,588.02 11,558.00 51,513.43 641,585.07 40,076.93
PARCIAL FTE 1 0 681,662 681,662 0.00 0.00 0.00 0.00 44,645.62 93,368.13 92,577.74 149,506.19 141,827.94 56,588.02 11,558.00 51,513.43 641,585.07 40,076.93
TOTAL META 0 681,662 681,662 0.00 0.00 0.00 0.00 44,645.62 93,368.13 92,577.74 149,506.19 141,827.94 56,588.02 11,558.00 51,513.43 641,585.07 40,076.93
PARCIAL FTE 2 0 127,543 127,543 0.00 0.00 0.00 0.00 0.00 35,086.72 40,517.00 0.00 0.00 0.00 0.00 24,994.52 100,598.24 26,944.76
TOTAL META 0 127,543 127,543 0.00 0.00 0.00 0.00 0.00 35,086.72 40,517.00 0.00 0.00 0.00 0.00 24,994.52 100,598.24 26,944.76
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 36,173 36,173 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36,172.50 0.00 0.00 36,172.50 0.50
PARCIAL FTE 1 0 36,173 36,173 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36,172.50 0.00 0.00 36,172.50 0.50
TOTAL META 0 36,173 36,173 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36,172.50 0.00 0.00 36,172.50 0.50
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 200,000 200,000 0.00 0.00 0.00 0.00 1,852.98 17,540.40 21,167.16 22,100.00 43,019.00 6,716.36 19,013.00 51,015.00 182,423.90 17,576.10
PARCIAL FTE 1 0 200,000 200,000 0.00 0.00 0.00 0.00 1,852.98 17,540.40 21,167.16 22,100.00 43,019.00 6,716.36 19,013.00 51,015.00 182,423.90 17,576.10
TOTAL META 0 200,000 200,000 0.00 0.00 0.00 0.00 1,852.98 17,540.40 21,167.16 22,100.00 43,019.00 6,716.36 19,013.00 51,015.00 182,423.90 17,576.10
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 44,283 44,283 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44,282.40 0.00 0.00 44,282.40 0.60
PARCIAL FTE 1 0 44,283 44,283 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44,282.40 0.00 0.00 44,282.40 0.60
TOTAL META 0 44,283 44,283 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44,282.40 0.00 0.00 44,282.40 0.60
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,154,051 1,154,051 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 1,154,051.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 51 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 0 1,154,051 1,154,051 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 1,154,051.00
TOTAL META 0 1,154,051 1,154,051 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 1,154,051.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 492,999 492,999 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 429,354.80 429,354.80 63,644.20
PARCIAL FTE 1 0 492,999 492,999 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 429,354.80 429,354.80 63,644.20
TOTAL META 0 492,999 492,999 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 429,354.80 429,354.80 63,644.20
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 368,596 368,596 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 320,252.00 320,252.00 48,344.00
PARCIAL FTE 1 0 368,596 368,596 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 320,252.00 320,252.00 48,344.00
TOTAL META 0 368,596 368,596 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 320,252.00 320,252.00 48,344.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 89,265 89,265 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 89,265.00 89,265.00 0.00
PARCIAL FTE 1 0 89,265 89,265 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 89,265.00 89,265.00 0.00
TOTAL META 0 89,265 89,265 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 89,265.00 89,265.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,624,643 1,624,643 0.00 0.00 0.00 0.00 0.00 0.00 0.00 468,642.90 0.00 0.00 0.00 937,285.80 1,405,928.70 218,714.30
PARCIAL FTE 1 0 1,624,643 1,624,643 0.00 0.00 0.00 0.00 0.00 0.00 0.00 468,642.90 0.00 0.00 0.00 937,285.80 1,405,928.70 218,714.30
TOTAL META 0 1,624,643 1,624,643 0.00 0.00 0.00 0.00 0.00 0.00 0.00 468,642.90 0.00 0.00 0.00 937,285.80 1,405,928.70 218,714.30
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 52 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 117,189 117,189 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,539.50 19,800.74 8,303.40 26,777.50 48,197.96 106,619.10 10,569.90
GEN2.6 ADQUISI 0 4,619 4,619 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,619.00 1,914.08 4,533.08 85.92
PARCIAL FTE 1 0 121,808 121,808 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,539.50 19,800.74 8,303.40 29,396.50 50,112.04 111,152.18 10,655.82
TOTAL META 0 121,808 121,808 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,539.50 19,800.74 8,303.40 29,396.50 50,112.04 111,152.18 10,655.82
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 53,269 53,269 0.00 0.00 0.00 0.00 0.00 2,649.33 3,727.89 3,761.03 3,908.00 8,222.05 7,388.64 13,918.19 43,575.13 9,693.87
PARCIAL FTE 1 0 53,269 53,269 0.00 0.00 0.00 0.00 0.00 2,649.33 3,727.89 3,761.03 3,908.00 8,222.05 7,388.64 13,918.19 43,575.13 9,693.87
TOTAL META 0 53,269 53,269 0.00 0.00 0.00 0.00 0.00 2,649.33 3,727.89 3,761.03 3,908.00 8,222.05 7,388.64 13,918.19 43,575.13 9,693.87
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 96,940 96,940 0.00 0.00 0.00 0.00 0.00 0.00 28,340.00 13,597.92 48,972.00 5,100.00 750.00 0.00 96,759.92 180.08
PARCIAL FTE 1 0 96,940 96,940 0.00 0.00 0.00 0.00 0.00 0.00 28,340.00 13,597.92 48,972.00 5,100.00 750.00 0.00 96,759.92 180.08
TOTAL META 0 96,940 96,940 0.00 0.00 0.00 0.00 0.00 0.00 28,340.00 13,597.92 48,972.00 5,100.00 750.00 0.00 96,759.92 180.08
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 122,478 122,478 0.00 0.00 0.00 0.00 1,892.50 16,520.24 7,801.47 9,532.35 7,839.98 18,181.00 20,411.00 37,100.81 119,279.35 3,198.65
GEN2.6 ADQUISI 0 26,993 26,993 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26,635.25 26,635.25 357.75
PARCIAL FTE 1 0 149,471 149,471 0.00 0.00 0.00 0.00 1,892.50 16,520.24 7,801.47 9,532.35 7,839.98 18,181.00 20,411.00 63,736.06 145,914.60 3,556.40
TOTAL META 0 149,471 149,471 0.00 0.00 0.00 0.00 1,892.50 16,520.24 7,801.47 9,532.35 7,839.98 18,181.00 20,411.00 63,736.06 145,914.60 3,556.40
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 300,000 300,000 0.00 0.00 0.00 0.00 393.60 16,006.16 13,946.55 18,120.16 14,702.02 58,290.30 49,033.60 114,315.70 284,808.09 15,191.91
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 53 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 1 0 300,000 300,000 0.00 0.00 0.00 0.00 393.60 16,006.16 13,946.55 18,120.16 14,702.02 58,290.30 49,033.60 114,315.70 284,808.09 15,191.91
TOTAL META 0 300,000 300,000 0.00 0.00 0.00 0.00 393.60 16,006.16 13,946.55 18,120.16 14,702.02 58,290.30 49,033.60 114,315.70 284,808.09 15,191.91
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 130,000 130,000 0.00 0.00 0.00 0.00 0.00 4,990.00 693.00 587.00 4,585.20 1,500.00 1,954.00 113,878.64 128,187.84 1,812.16
PARCIAL FTE 1 0 130,000 130,000 0.00 0.00 0.00 0.00 0.00 4,990.00 693.00 587.00 4,585.20 1,500.00 1,954.00 113,878.64 128,187.84 1,812.16
TOTAL META 0 130,000 130,000 0.00 0.00 0.00 0.00 0.00 4,990.00 693.00 587.00 4,585.20 1,500.00 1,954.00 113,878.64 128,187.84 1,812.16
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 141,020 141,020 0.00 0.00 0.00 0.00 0.00 1,145.00 5,840.50 15,542.40 14,944.00 12,376.90 16,798.00 46,907.82 113,554.62 27,465.38
GEN2.6 ADQUISI 0 18,980 18,980 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,467.88 4,854.17 9,370.00 0.00 18,692.05 287.95
PARCIAL FTE 1 0 160,000 160,000 0.00 0.00 0.00 0.00 0.00 1,145.00 5,840.50 15,542.40 19,411.88 17,231.07 26,168.00 46,907.82 132,246.67 27,753.33
TOTAL META 0 160,000 160,000 0.00 0.00 0.00 0.00 0.00 1,145.00 5,840.50 15,542.40 19,411.88 17,231.07 26,168.00 46,907.82 132,246.67 27,753.33
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 120,000 120,000 0.00 0.00 0.00 0.00 6,981.00 6,337.00 20,463.57 7,576.00 15,387.00 17,288.60 11,059.00 24,039.35 109,131.52 10,868.48
PARCIAL FTE 1 0 120,000 120,000 0.00 0.00 0.00 0.00 6,981.00 6,337.00 20,463.57 7,576.00 15,387.00 17,288.60 11,059.00 24,039.35 109,131.52 10,868.48
TOTAL META 0 120,000 120,000 0.00 0.00 0.00 0.00 6,981.00 6,337.00 20,463.57 7,576.00 15,387.00 17,288.60 11,059.00 24,039.35 109,131.52 10,868.48
1 RECURSOS ORDINARIOS
GEN2.3 BIENES Y 0 159,676 159,676 0.00 0.00 0.00 0.00 0.00 550.00 2,542.50 10,468.50 27,305.00 14,643.00 9,448.00 75,318.45 140,275.45 19,400.55
PARCIAL FTE 1 0 159,676 159,676 0.00 0.00 0.00 0.00 0.00 550.00 2,542.50 10,468.50 27,305.00 14,643.00 9,448.00 75,318.45 140,275.45 19,400.55
TOTAL META 0 159,676 159,676 0.00 0.00 0.00 0.00 0.00 550.00 2,542.50 10,468.50 27,305.00 14,643.00 9,448.00 75,318.45 140,275.45 19,400.55
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 55,607 55,607 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,104.14 10,104.14 45,502.86
PARCIAL FTE 1 0 55,607 55,607 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,104.14 10,104.14 45,502.86
TOTAL META 0 55,607 55,607 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,104.14 10,104.14 45,502.86
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,000,000 1,000,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23,679.00 538,434.64 562,113.64 437,886.36
PARCIAL FTE 1 0 1,000,000 1,000,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23,679.00 538,434.64 562,113.64 437,886.36
TOTAL META 0 1,000,000 1,000,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23,679.00 538,434.64 562,113.64 437,886.36
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 37,963 37,963 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 37,963.00
PARCIAL FTE 1 0 37,963 37,963 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 37,963.00
TOTAL META 0 37,963 37,963 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 37,963.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 425,438 425,438 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 425,437.00 0.00 0.00 425,437.00 1.00
PARCIAL FTE 1 0 425,438 425,438 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 425,437.00 0.00 0.00 425,437.00 1.00
TOTAL META 0 425,438 425,438 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 425,437.00 0.00 0.00 425,437.00 1.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 801,145 801,145 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 801,100.00 0.00 -376,134.51 424,965.49 376,179.51
PARCIAL FTE 1 0 801,145 801,145 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 801,100.00 0.00 -376,134.51 424,965.49 376,179.51
TOTAL META 0 801,145 801,145 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 801,100.00 0.00 -376,134.51 424,965.49 376,179.51
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 55 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 31,767 31,767 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,767.00 0.00 31,767.00 0.00
PARCIAL FTE 1 0 31,767 31,767 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,767.00 0.00 31,767.00 0.00
TOTAL META 0 31,767 31,767 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,767.00 0.00 31,767.00 0.00
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 1,723,222 1,723,222 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 1,723,222.00
PARCIAL FTE 5 0 1,723,222 1,723,222 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 1,723,222.00
TOTAL META 0 1,723,222 1,723,222 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 1,723,222.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 660,000 660,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,638.00 69,639.97 67,765.44 93,492.08 378,991.86 627,527.35 32,472.65
PARCIAL FTE 1 0 660,000 660,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,638.00 69,639.97 67,765.44 93,492.08 378,991.86 627,527.35 32,472.65
TOTAL META 0 660,000 660,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,638.00 69,639.97 67,765.44 93,492.08 378,991.86 627,527.35 32,472.65
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 99,900 99,900 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,863.29 28,360.57 62,675.58 99,899.44 0.56
PARCIAL FTE 1 0 99,900 99,900 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,863.29 28,360.57 62,675.58 99,899.44 0.56
TOTAL META 0 99,900 99,900 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,863.29 28,360.57 62,675.58 99,899.44 0.56
PARCIAL FTE 2 0 78,732 78,732 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 78,732.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 56 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 0 78,732 78,732 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 78,732.00
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 321,914 321,914 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 321,914.00 -15.47 321,898.53 15.47
PARCIAL FTE 5 0 321,914 321,914 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 321,914.00 -15.47 321,898.53 15.47
TOTAL META 0 321,914 321,914 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 321,914.00 -15.47 321,898.53 15.47
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,734,219 1,734,219 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 1,734,219.00
PARCIAL FTE 1 0 1,734,219 1,734,219 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 1,734,219.00
TOTAL META 0 1,734,219 1,734,219 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 1,734,219.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 1,674,641 1,674,641 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 1,674,641.00
PARCIAL FTE 1 0 1,674,641 1,674,641 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 1,674,641.00
TOTAL META 0 1,674,641 1,674,641 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 1,674,641.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 988,396 988,396 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 988,396.00
PARCIAL FTE 1 0 988,396 988,396 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 988,396.00
TOTAL META 0 988,396 988,396 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 988,396.00
1 RECURSOS ORDINARIOS
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 57 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
GEN2.6 ADQUISI 0 440,214 440,214 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36,049.55 78,876.01 157,875.00 127,478.65 400,279.21 39,934.79
PARCIAL FTE 1 0 440,214 440,214 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36,049.55 78,876.01 157,875.00 127,478.65 400,279.21 39,934.79
TOTAL META 0 440,214 440,214 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36,049.55 78,876.01 157,875.00 127,478.65 400,279.21 39,934.79
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 742,084 742,084 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 742,083.42 0.00 0.00 0.00 742,083.42 0.58
PARCIAL FTE 1 0 742,084 742,084 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 742,083.42 0.00 0.00 0.00 742,083.42 0.58
TOTAL META 0 742,084 742,084 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 742,083.42 0.00 0.00 0.00 742,083.42 0.58
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 223,983 223,983 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 223,983.00 0.00 0.00 223,983.00 0.00
PARCIAL FTE 1 0 223,983 223,983 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 223,983.00 0.00 0.00 223,983.00 0.00
TOTAL META 0 223,983 223,983 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 223,983.00 0.00 0.00 223,983.00 0.00
0253 0001.3000001.5004426 MONITOREO, SUPERVISION, EVALUACION Y CONTROL DEL PROGRAMA ARTICULADO NUTRICIONAL 20.004 .0005
Meta: 00001 - 0044276 MONITOREO, SUPERVISION, EVALUACION Y CONTROL DEL PROGRAMA ARTICULADO NUTRICIONAL, INFORME: 4.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 0 207,500 207,500 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 207,500.00
PARCIAL FTE 5 0 207,500 207,500 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 207,500.00
TOTAL META 0 207,500 207,500 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 207,500.00
0254 0083.3000627.5004470 CAPACITACION EN GESTION PARA GOBIERNOS LOCALES Y OPERADORES 18.040 .0089
Meta: 00001 - 0107580 CAPACITACION EN GESTION PARA GOBIERNOS LOCALES Y OPERADORES, ENTIDAD: 30.000, AYACUCHO, HUAMANGA, MULTIDISTRITAL
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 0 334,266 334,266 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,213.63 2,571.45 3,785.08 330,480.92
GEN2.6 ADQUISI 0 15,734 15,734 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,500.00 9,500.00 6,234.00
PARCIAL FTE 5 0 350,000 350,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,213.63 12,071.45 13,285.08 336,714.92
TOTAL META 0 350,000 350,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,213.63 12,071.45 13,285.08 336,714.92
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 58 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
GEN2.3 BIENES Y 0 30,000 30,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 30,000.00 30,000.00 0.00
PARCIAL FTE 5 0 30,000 30,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 30,000.00 30,000.00 0.00
TOTAL META 0 30,000 30,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 30,000.00 30,000.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 276,441 276,441 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 61,300.00 73,650.00 134,950.00 141,491.00
PARCIAL FTE 1 0 276,441 276,441 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 61,300.00 73,650.00 134,950.00 141,491.00
TOTAL META 0 276,441 276,441 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 61,300.00 73,650.00 134,950.00 141,491.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 9,667 9,667 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 9,667.00
PARCIAL FTE 1 0 9,667 9,667 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 9,667.00
TOTAL META 0 9,667 9,667 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 9,667.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 16,496 16,496 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16,496.00 0.00 16,496.00 0.00
PARCIAL FTE 1 0 16,496 16,496 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16,496.00 0.00 16,496.00 0.00
TOTAL META 0 16,496 16,496 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16,496.00 0.00 16,496.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 15,054 15,054 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,054.00 0.00 15,054.00 0.00
PARCIAL FTE 1 0 15,054 15,054 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,054.00 0.00 15,054.00 0.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 59 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 0 15,054 15,054 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,054.00 0.00 15,054.00 0.00
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 489,121 489,121 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 489,121.00 -79.34 489,041.66 79.34
PARCIAL FTE 5 0 489,121 489,121 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 489,121.00 -79.34 489,041.66 79.34
TOTAL META 0 489,121 489,121 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 489,121.00 -79.34 489,041.66 79.34
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 324,660 324,660 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 324,660.00 0.00 324,660.00 0.00
PARCIAL FTE 5 0 324,660 324,660 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 324,660.00 0.00 324,660.00 0.00
TOTAL META 0 324,660 324,660 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 324,660.00 0.00 324,660.00 0.00
0263 9002.3999999.5001253 TRANSFERENCIA DE RECURSOS PARA LA EJECUCION DE PROYECTOS DE INVERSION 03.011 .0019
Meta: 00002 - 0181215 TRANSFERENCIA FINANCIERA PARA MEJORAMIENTO DEL SISTEMA DE AGUA DE RIEGO LATERAL I - HUANCANI- HUAYLLACHA - PACCHAPATA - LARCAY, DISTRITO DE SAN PEDRO DE LARCAY - SUCRE - AYACUCHO, TRANSFERENCIAS FINANCIERAS: 1.000,
AYACUCHO, SUCRE, SAN PEDRO DE LARCAY
1 RECURSOS ORDINARIOS
GEN2.4 DONACIO 0 236,979 236,979 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 236,979.00 0.00 0.00 236,979.00 0.00
PARCIAL FTE 1 0 236,979 236,979 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 236,979.00 0.00 0.00 236,979.00 0.00
TOTAL META 0 236,979 236,979 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 236,979.00 0.00 0.00 236,979.00 0.00
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 898,833 898,833 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 37,531.96 540,462.87 577,994.83 320,838.17
PARCIAL FTE 1 0 898,833 898,833 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 37,531.96 540,462.87 577,994.83 320,838.17
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 179,902 179,902 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 179,902.00
PARCIAL FTE 5 0 179,902 179,902 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 179,902.00
TOTAL META 0 1,078,735 1,078,735 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 37,531.96 540,462.87 577,994.83 500,740.17
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 60 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 785,454 785,454 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109,650.00 672,242.16 781,892.16 3,561.84
PARCIAL FTE 1 0 785,454 785,454 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109,650.00 672,242.16 781,892.16 3,561.84
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 114,546 114,546 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 103,972.74 103,972.74 10,573.26
PARCIAL FTE 5 0 114,546 114,546 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 103,972.74 103,972.74 10,573.26
TOTAL META 0 900,000 900,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109,650.00 776,214.90 885,864.90 14,135.10
1 RECURSOS ORDINARIOS
GEN2.6 ADQUISI 0 52,415 52,415 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,790.17 50,790.17 1,624.83
PARCIAL FTE 1 0 52,415 52,415 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,790.17 50,790.17 1,624.83
TOTAL META 0 52,415 52,415 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,790.17 50,790.17 1,624.83
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 80,000 80,000 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 80,000.00
PARCIAL FTE 5 0 80,000 80,000 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 80,000.00
TOTAL META 0 80,000 80,000 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 80,000.00
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 70,000 70,000 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 70,000.00
PARCIAL FTE 5 0 70,000 70,000 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 70,000.00
TOTAL META 0 70,000 70,000 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 70,000.00
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 61 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
GEN2.6 ADQUISI 0 70,000 70,000 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 70,000.00
PARCIAL FTE 5 0 70,000 70,000 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 70,000.00
TOTAL META 0 70,000 70,000 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 70,000.00
TOTAL 219,194,648 245,409,434 464,604,082 6,790,997.27 20,391,500.27 46,661,633.54 75,566,798.75 26,816,883.95 21,895,174.53 64,499,476.08 29,337,184.26 22,548,671.83 17,573,351.11 19,459,302.34 53,040,115.28 404,581,089.21 60,022,992.79
SIAF - Módulo de Proceso Presupuestario Fecha : 22/04/2019
Version 18.08.00
Hora : 10:58:43
Pag. : 62 de 62
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2015
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
RESUMEN ...
TOTAL FUENTE 1 206,015,694 139,712,690 345,728,384 6,754,863.90 16,666,952.12 42,839,353.69 74,752,460.91 24,864,052.45 20,737,634.21 24,215,953.65 21,155,395.99 17,587,594.65 16,688,401.26 13,242,014.48 26,256,312.15 305,760,989.46 39,967,394.54
TOTAL FUENTE 2 717,730 1,568,079 2,285,809 9,132.88 19,437.67 68,530.12 67,831.47 161,136.58 151,555.18 154,512.48 189,743.41 138,229.88 96,905.33 161,764.78 444,348.15 1,663,127.93 622,681.07
TOTAL FUENTE 3 0 78,295,438 78,295,438 0.00 0.00 0.00 0.00 0.00 0.00 39,561,638.98 4,806,155.32 3,953,596.96 524,678.76 3,729,968.23 23,416,131.44 75,992,169.69 2,303,268.31
TOTAL FUENTE 4 0 428,233 428,233 0.00 371.60 47,259.10 28,781.58 7,900.00 19,610.70 8,492.83 10,813.95 8,712.00 8,885.00 16,459.73 151,210.63 308,497.12 119,735.88
TOTAL FUENTE 5 12,461,224 25,404,994 37,866,218 27,000.49 3,704,738.88 3,706,490.63 717,724.79 1,783,794.92 986,374.44 558,878.14 3,175,075.59 860,538.34 254,480.76 2,309,095.12 2,772,112.91 20,856,305.01 17,009,912.99
TOTAL 219,194,648 245,409,434 464,604,082 6,790,997.27 20,391,500.27 46,661,633.54 75,566,798.75 26,816,883.95 21,895,174.53 64,499,476.08 29,337,184.26 22,548,671.83 17,573,351.11 19,459,302.34 53,040,115.28 404,581,089.21 60,022,992.79