Devengado 06 11 2023
Devengado 06 11 2023
Devengado 06 11 2023
Release 23.02.01
Hora : 08:49:52
Pag. : 1 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 10,200,000 -9,675,676 524,324 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 524,324.00
2.6. 2 2. 3 3 COSTO 0 362,057 362,057 0.00 0.00 44,768.12 35,995.02 40,332.89 37,706.92 -4,975.14 117,943.08 11,973.25 0.00 0.00 0.00 283,744.14 78,312.86
2.6. 2 2. 3 4 COSTO 0 19,140 19,140 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 19,140.00
2.6. 2 2. 3 5 COSTO 0 6,900 6,900 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 6,900.00
2.6. 8 1. 4 1 GASTO 0 45,000 45,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,173.52 0.00 0.00 0.00 12,173.52 32,826.48
2.6. 8 1. 4 4 GASTO 0 3,129 3,129 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 3,129.00
PARCIAL FTE 5 10,200,000 -9,239,450 960,550 0.00 0.00 44,768.12 35,995.02 40,332.89 37,706.92 -4,975.14 117,943.08 24,146.77 0.00 0.00 0.00 295,917.66 664,632.34
TOTAL META 10,200,000 -9,239,450 960,550 0.00 0.00 44,768.12 35,995.02 40,332.89 37,706.92 -4,975.14 117,943.08 24,146.77 0.00 0.00 0.00 295,917.66 664,632.34
5 RECURSOS DETERMINADOS
2.6. 2 3.99 2 COSTO 0 4,135,737 4,135,737 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 4,135,737.00
2.6. 2 3.99 3 COSTO 0 50,000 50,000 0.00 0.00 22,829.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,829.38 27,170.62
2.6. 2 3.99 4 COSTO 0 5,705 5,705 0.00 0.00 4,139.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,139.64 1,565.36
2.6. 2 3.99 5 COSTO 11,168,839 -11,008,839 160,000 0.00 12,550.25 116,807.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 129,358.09 30,641.91
2.6. 8 1. 4 1 GASTO 0 100,000 100,000 0.00 0.00 22,044.51 20,544.06 12,572.67 18,041.58 11,345.06 13,170.38 2,201.23 42.00 0.00 0.00 99,961.49 38.51
2.6. 8 1. 4 2 GASTO 0 20,000 20,000 0.00 0.00 1,579.60 0.00 1,464.70 4,000.00 0.00 0.00 0.00 0.00 0.00 0.00 7,044.30 12,955.70
2.6. 8 1. 4 3 GASTO 0 11,896 11,896 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 11,896.00
PARCIAL FTE 5 11,168,839 -6,685,501 4,483,338 0.00 12,550.25 167,400.97 20,544.06 14,037.37 22,041.58 11,345.06 13,170.38 2,201.23 42.00 0.00 0.00 263,332.90 4,220,005.10
TOTAL META 11,168,839 -6,685,501 4,483,338 0.00 12,550.25 167,400.97 20,544.06 14,037.37 22,041.58 11,345.06 13,170.38 2,201.23 42.00 0.00 0.00 263,332.90 4,220,005.10
5 RECURSOS DETERMINADOS
2.6. 2 3.99 2 COSTO 2,800,000 -1,126,823 1,673,177 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 1,673,177.00
PARCIAL FTE 5 2,800,000 -1,126,823 1,673,177 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 1,673,177.00
TOTAL META 2,800,000 -1,126,823 1,673,177 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 1,673,177.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 2 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 3 2. 9 99 MAQUINA 5,500,000 -5,500,000 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 5 5,500,000 -5,500,000 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 5,500,000 -5,500,000 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
5 RECURSOS DETERMINADOS
2.6. 2 3.99 4 COSTO 500,000 -198,208 301,792 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 301,792.00
2.6. 8 1. 3 1 ELABORA 0 198,208 198,208 0.00 0.00 4,430.34 25,049.90 51,253.43 38,171.60 43,545.35 4,400.00 26,030.56 650.00 0.00 0.00 193,531.18 4,676.82
PARCIAL FTE 5 500,000 0 500,000 0.00 0.00 4,430.34 25,049.90 51,253.43 38,171.60 43,545.35 4,400.00 26,030.56 650.00 0.00 0.00 193,531.18 306,468.82
TOTAL META 500,000 0 500,000 0.00 0.00 4,430.34 25,049.90 51,253.43 38,171.60 43,545.35 4,400.00 26,030.56 650.00 0.00 0.00 193,531.18 306,468.82
5 RECURSOS DETERMINADOS
2.6. 2 3.99 5 COSTO 30,600 -30,600 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
2.6. 8 1. 3 1 ELABORA 0 207,000 207,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,329.25 24,485.74 25,159.32 1,188.50 0.00 57,162.81 149,837.19
PARCIAL FTE 5 30,600 176,400 207,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,329.25 24,485.74 25,159.32 1,188.50 0.00 57,162.81 149,837.19
TOTAL META 30,600 176,400 207,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,329.25 24,485.74 25,159.32 1,188.50 0.00 57,162.81 149,837.19
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 9,798,491 -9,467,962 330,529 0.00 0.00 10,245.51 33,971.00 25,002.89 23,097.84 18,964.75 23,542.32 0.00 0.00 0.00 0.00 134,824.31 195,704.69
PARCIAL FTE 5 9,798,491 -9,467,962 330,529 0.00 0.00 10,245.51 33,971.00 25,002.89 23,097.84 18,964.75 23,542.32 0.00 0.00 0.00 0.00 134,824.31 195,704.69
TOTAL META 9,798,491 -9,467,962 330,529 0.00 0.00 10,245.51 33,971.00 25,002.89 23,097.84 18,964.75 23,542.32 0.00 0.00 0.00 0.00 134,824.31 195,704.69
5 RECURSOS DETERMINADOS
2.6. 3 1. 1 1 PARA 0 160,225 160,225 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 160,225.00
2.6. 3 2. 1 2 MOBILIA 0 15,687 15,687 0.00 0.00 1,958.19 10,674.00 2,294.00 760.00 0.00 0.00 0.00 0.00 0.00 0.00 15,686.19 0.81
2.6. 3 2. 3 1 EQUIPOS 0 52,265 52,265 0.00 0.00 0.00 0.00 30,622.32 4,299.19 0.00 0.00 0.00 0.00 0.00 0.00 34,921.51 17,343.49
2.6. 3 2. 3 2 EQUIPOS 0 12,000 12,000 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 12,000.00
2.6. 3 2. 3 3 EQUIPOS 0 6,500 6,500 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 6,500.00
2.6. 3 2. 9 99 MAQUINA 0 1,034,910 1,034,910 0.00 0.00 0.00 0.00 13,306.00 349,356.00 99,610.00 0.00 73,789.00 0.00 128,340.00 0.00 664,401.00 370,509.00
2.6. 7 1. 6 1 GASTOS 0 469,740 469,740 0.00 0.00 70,634.63 37,929.60 37,930.43 37,930.80 43,982.35 40,982.35 40,721.31 40,560.26 0.00 0.00 350,671.73 119,068.27
2.6. 7 1. 6 2 GASTOS 0 2,113,359 2,113,359 0.00 0.00 27,444.48 102,083.10 175,574.00 423,195.00 14,905.00 16,656.69 49,663.52 2,289.00 17,994.00 0.00 829,804.79 1,283,554.21
2.6. 7 1. 6 3 GASTOS 0 874,914 874,914 0.00 0.00 2,000.00 19,645.90 30,306.40 40,206.70 53,559.00 100,362.70 101,410.55 78,282.70 108,180.00 0.00 533,953.95 340,960.05
2.6. 8 1. 3 1 ELABORA 4,000,000 -4,000,000 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
2.6. 8 1. 4 1 GASTO 0 181,840 181,840 0.00 0.00 31,262.96 9,264.30 15,704.59 14,496.90 15,941.34 9,809.61 11,444.90 11,807.98 0.00 0.00 119,732.58 62,107.42
2.6. 8 1. 4 2 GASTO 0 43,826 43,826 0.00 0.00 0.00 3,082.00 1,926.80 2,237.00 1,980.00 0.00 2,020.00 0.00 1,520.00 0.00 12,765.80 31,060.20
2.6. 8 1. 4 3 GASTO 0 41,223 41,223 0.00 0.00 0.00 3,000.00 1,715.00 1,960.00 1,393.60 0.00 2,940.00 0.00 2,450.00 0.00 13,458.60 27,764.40
PARCIAL FTE 5 4,000,000 1,006,489 5,006,489 0.00 0.00 133,300.26 185,678.90 309,379.54 874,441.59 231,371.29 167,811.35 281,989.28 132,939.94 258,484.00 0.00 2,575,396.15 2,431,092.85
TOTAL META 4,000,000 1,006,489 5,006,489 0.00 0.00 133,300.26 185,678.90 309,379.54 874,441.59 231,371.29 167,811.35 281,989.28 132,939.94 258,484.00 0.00 2,575,396.15 2,431,092.85
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 2,000,000 -1,998,770 1,230 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 1,230.00
2.6. 8 1. 3 1 ELABORA 0 289,404 289,404 0.00 0.00 31,936.83 54,985.78 63,222.69 66,923.32 39,850.26 9,813.78 9,433.11 0.00 0.00 0.00 276,165.77 13,238.23
PARCIAL FTE 5 2,000,000 -1,709,366 290,634 0.00 0.00 31,936.83 54,985.78 63,222.69 66,923.32 39,850.26 9,813.78 9,433.11 0.00 0.00 0.00 276,165.77 14,468.23
TOTAL META 2,000,000 -1,709,366 290,634 0.00 0.00 31,936.83 54,985.78 63,222.69 66,923.32 39,850.26 9,813.78 9,433.11 0.00 0.00 0.00 276,165.77 14,468.23
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 6,447,250 -6,447,250 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
2.6. 8 1. 3 1 ELABORA 0 15,746 15,746 0.00 0.00 0.00 0.00 15,195.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,195.87 550.13
PARCIAL FTE 5 6,447,250 -6,431,504 15,746 0.00 0.00 0.00 0.00 15,195.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,195.87 550.13
TOTAL META 6,447,250 -6,431,504 15,746 0.00 0.00 0.00 0.00 15,195.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,195.87 550.13
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 4 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
2.6. 2 2. 2 2 COSTO 44,630 0 44,630 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 44,630.00
PARCIAL FTE 1 44,630 0 44,630 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 44,630.00
TOTAL META 44,630 0 44,630 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 44,630.00
1 RECURSOS ORDINARIOS
2.6. 2 2. 2 3 COSTO 1,527,119 -1,527,119 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
2.6. 8 1. 4 1 GASTO 0 21,500 21,500 0.00 0.00 11,689.16 8,682.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20,372.03 1,127.97
PARCIAL FTE 1 1,527,119 -1,505,619 21,500 0.00 0.00 11,689.16 8,682.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20,372.03 1,127.97
TOTAL META 1,527,119 -1,505,619 21,500 0.00 0.00 11,689.16 8,682.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20,372.03 1,127.97
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 5,000,000 -5,000,000 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
2.6. 8 1. 3 1 ELABORA 0 650,768 650,768 0.00 0.00 0.00 0.00 79,367.69 86,448.22 71,721.75 82,473.40 119,773.73 0.00 0.00 0.00 439,784.79 210,983.21
PARCIAL FTE 5 5,000,000 -4,349,232 650,768 0.00 0.00 0.00 0.00 79,367.69 86,448.22 71,721.75 82,473.40 119,773.73 0.00 0.00 0.00 439,784.79 210,983.21
TOTAL META 5,000,000 -4,349,232 650,768 0.00 0.00 0.00 0.00 79,367.69 86,448.22 71,721.75 82,473.40 119,773.73 0.00 0.00 0.00 439,784.79 210,983.21
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 1,279,383 -1,279,383 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
2.6. 2 2. 2 3 COSTO 0 778,381 778,381 0.00 0.00 40,811.88 80,725.56 95,796.17 62,898.76 0.00 0.00 0.00 198,968.68 0.00 0.00 479,201.05 299,179.95
2.6. 2 2. 2 4 COSTO 0 756,273 756,273 0.00 850.00 0.00 24,162.50 76,492.00 76,863.00 0.00 69,303.00 109,859.76 35,904.86 80,785.00 0.00 474,220.12 282,052.88
2.6. 2 2. 2 5 COSTO 0 133,936 133,936 1,837.76 2,531.59 6,324.93 1,000.00 3,330.00 2,880.00 2,560.00 41,360.00 0.00 3,400.00 1,947.00 0.00 67,171.28 66,764.72
2.6. 3 2. 3 1 EQUIPOS 0 1,250 1,250 0.00 0.00 0.00 1,250.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,250.00 0.00
2.6. 8 1. 4 1 GASTO 0 120,049 120,049 0.00 0.00 7,674.35 16,402.56 20,069.68 8,620.68 9,214.14 22,039.20 11,733.46 0.00 0.00 0.00 95,754.07 24,294.93
2.6. 8 1. 4 2 GASTO 0 25,574 25,574 0.00 0.00 4,063.39 0.00 0.00 1,302.50 0.00 0.00 0.00 557.00 0.00 0.00 5,922.89 19,651.11
2.6. 8 1. 4 3 GASTO 0 13,920 13,920 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,120.00 0.00 0.00 1,120.00 12,800.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 5 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 1,279,383 550,000 1,829,383 1,837.76 3,381.59 58,874.55 123,540.62 195,687.85 152,564.94 11,774.14 132,702.20 121,593.22 239,950.54 82,732.00 0.00 1,124,639.41 704,743.59
TOTAL META 1,279,383 550,000 1,829,383 1,837.76 3,381.59 58,874.55 123,540.62 195,687.85 152,564.94 11,774.14 132,702.20 121,593.22 239,950.54 82,732.00 0.00 1,124,639.41 704,743.59
5 RECURSOS DETERMINADOS
2.6. 3 2. 3 1 EQUIPOS 2,000,000 -1,925,300 74,700 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 74,700.00
PARCIAL FTE 5 2,000,000 -1,925,300 74,700 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 74,700.00
TOTAL META 2,000,000 -1,925,300 74,700 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 74,700.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 9,000,000 -9,000,000 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
2.6. 2 2. 2 3 COSTO 0 1,450,280 1,450,280 0.00 0.00 201,649.64 96,914.41 135,040.41 203,795.26 179,283.31 0.00 633,596.97 -54,605.39 0.00 0.00 1,395,674.61 54,605.39
2.6. 2 2. 2 4 COSTO 0 1,904,081 1,904,081 0.00 45,322.50 25,050.00 90,571.00 78,931.27 259,371.80 62,628.40 125,183.50 38,138.50 16,517.00 5,846.40 0.00 747,560.37 1,156,520.63
2.6. 2 2. 2 5 COSTO 0 218,047 218,047 34,720.00 0.00 -23,859.90 31,588.00 0.00 4,316.00 37,923.00 4,150.00 15,951.12 0.00 0.00 0.00 104,788.22 113,258.78
2.6. 3 2. 3 1 EQUIPOS 0 1,280 1,280 0.00 0.00 0.00 0.00 0.00 1,280.00 0.00 0.00 0.00 0.00 0.00 0.00 1,280.00 0.00
2.6. 8 1. 4 1 GASTO 0 141,150 141,150 0.00 0.00 22,458.98 9,579.45 11,062.78 12,691.90 13,514.37 12,693.49 12,691.90 0.00 12,693.49 0.00 107,386.36 33,763.64
2.6. 8 1. 4 2 GASTO 0 8,641 8,641 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,940.00 0.00 0.00 2,940.00 5,701.00
2.6. 8 1. 4 3 GASTO 0 16,475 16,475 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 16,475.00
PARCIAL FTE 5 9,000,000 -5,260,046 3,739,954 34,720.00 45,322.50 225,298.72 228,652.86 225,034.46 481,454.96 293,349.08 142,026.99 700,378.49 -35,148.39 18,539.89 0.00 2,359,629.56 1,380,324.44
TOTAL META 9,000,000 -5,260,046 3,739,954 34,720.00 45,322.50 225,298.72 228,652.86 225,034.46 481,454.96 293,349.08 142,026.99 700,378.49 -35,148.39 18,539.89 0.00 2,359,629.56 1,380,324.44
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 3,153,000 -3,148,413 4,587 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 4,587.00
2.6. 8 1. 3 1 ELABORA 0 206,366 206,366 0.00 0.00 49,411.67 28,719.76 84,069.12 1,227.20 22,186.90 14,100.00 0.00 0.00 0.00 0.00 199,714.65 6,651.35
PARCIAL FTE 5 3,153,000 -2,942,047 210,953 0.00 0.00 49,411.67 28,719.76 84,069.12 1,227.20 22,186.90 14,100.00 0.00 0.00 0.00 0.00 199,714.65 11,238.35
TOTAL META 3,153,000 -2,942,047 210,953 0.00 0.00 49,411.67 28,719.76 84,069.12 1,227.20 22,186.90 14,100.00 0.00 0.00 0.00 0.00 199,714.65 11,238.35
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 3,504,520 -3,504,520 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
2.6. 8 1. 3 1 ELABORA 0 14,518 14,518 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,081.03 3,069.45 0.00 0.00 0.00 14,150.48 367.52
PARCIAL FTE 5 3,504,520 -3,490,002 14,518 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,081.03 3,069.45 0.00 0.00 0.00 14,150.48 367.52
TOTAL META 3,504,520 -3,490,002 14,518 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,081.03 3,069.45 0.00 0.00 0.00 14,150.48 367.52
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 7,590,000 -7,590,000 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
2.6. 8 1. 3 1 ELABORA 0 375,000 375,000 0.00 0.00 0.00 0.00 65,041.17 55,586.70 89,406.57 127,834.53 0.00 11,217.28 0.00 0.00 349,086.25 25,913.75
PARCIAL FTE 5 7,590,000 -7,215,000 375,000 0.00 0.00 0.00 0.00 65,041.17 55,586.70 89,406.57 127,834.53 0.00 11,217.28 0.00 0.00 349,086.25 25,913.75
TOTAL META 7,590,000 -7,215,000 375,000 0.00 0.00 0.00 0.00 65,041.17 55,586.70 89,406.57 127,834.53 0.00 11,217.28 0.00 0.00 349,086.25 25,913.75
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 4,500,000 -4,499,232 768 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 768.00
2.6. 8 1. 3 1 ELABORA 0 816,232 816,232 0.00 0.00 0.00 0.00 68,440.06 63,846.76 58,686.20 73,090.99 87,391.54 70,856.41 0.00 0.00 422,311.96 393,920.04
PARCIAL FTE 5 4,500,000 -3,683,000 817,000 0.00 0.00 0.00 0.00 68,440.06 63,846.76 58,686.20 73,090.99 87,391.54 70,856.41 0.00 0.00 422,311.96 394,688.04
TOTAL META 4,500,000 -3,683,000 817,000 0.00 0.00 0.00 0.00 68,440.06 63,846.76 58,686.20 73,090.99 87,391.54 70,856.41 0.00 0.00 422,311.96 394,688.04
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 10,992,818 -10,992,818 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
2.6. 8 1. 3 1 ELABORA 0 529,879 529,879 0.00 0.00 0.00 31,621.84 85,140.96 58,519.48 92,067.36 80,959.09 91,451.24 40,491.02 0.00 0.00 480,250.99 49,628.01
PARCIAL FTE 5 10,992,818 -10,462,939 529,879 0.00 0.00 0.00 31,621.84 85,140.96 58,519.48 92,067.36 80,959.09 91,451.24 40,491.02 0.00 0.00 480,250.99 49,628.01
TOTAL META 10,992,818 -10,462,939 529,879 0.00 0.00 0.00 31,621.84 85,140.96 58,519.48 92,067.36 80,959.09 91,451.24 40,491.02 0.00 0.00 480,250.99 49,628.01
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 8,266,266 -8,266,266 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 : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 7 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 3 1 ELABORA 0 15,857 15,857 0.00 0.00 0.00 0.00 13,319.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,319.37 2,537.63
PARCIAL FTE 5 8,266,266 -8,250,409 15,857 0.00 0.00 0.00 0.00 13,319.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,319.37 2,537.63
TOTAL META 8,266,266 -8,250,409 15,857 0.00 0.00 0.00 0.00 13,319.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,319.37 2,537.63
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 3,500,000 -3,500,000 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
2.6. 2 2. 2 3 COSTO 0 1,610,507 1,610,507 0.00 0.00 249,592.56 136,294.66 136,685.95 292,517.48 36,824.50 351,536.91 44,343.72 159,730.34 0.00 0.00 1,407,526.12 202,980.88
2.6. 2 2. 2 4 COSTO 0 3,203,388 3,203,388 0.00 0.00 2,500.00 74,128.00 312,786.92 137,510.08 306,399.40 568,313.00 510,042.50 312,534.00 66,166.00 0.00 2,290,379.90 913,008.10
2.6. 2 2. 2 5 COSTO 0 318,492 318,492 0.00 4,945.48 500.00 540.00 6,753.10 11,578.85 55,847.70 6,083.10 11,399.15 6,783.10 44,600.00 0.00 149,030.48 169,461.52
2.6. 3 2. 1 2 MOBILIA 0 1,430 1,430 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 1,430.00
2.6. 8 1. 4 1 GASTO 0 252,047 252,047 0.00 0.00 34,100.90 25,764.86 21,754.58 10,537.23 11,136.97 10,536.97 17,158.34 30,020.36 0.00 0.00 161,010.21 91,036.79
2.6. 8 1. 4 2 GASTO 0 20,982 20,982 0.00 0.00 0.00 5,400.00 772.60 5,617.20 3,974.50 0.00 0.00 1,980.00 0.00 0.00 17,744.30 3,237.70
2.6. 8 1. 4 3 GASTO 0 42,550 42,550 0.00 0.00 0.00 0.00 0.00 0.00 5,220.00 0.00 0.00 1,400.00 0.00 0.00 6,620.00 35,930.00
PARCIAL FTE 5 3,500,000 1,949,396 5,449,396 0.00 4,945.48 286,693.46 242,127.52 478,753.15 457,760.84 419,403.07 936,469.98 582,943.71 512,447.80 110,766.00 0.00 4,032,311.01 1,417,084.99
TOTAL META 3,500,000 1,949,396 5,449,396 0.00 4,945.48 286,693.46 242,127.52 478,753.15 457,760.84 419,403.07 936,469.98 582,943.71 512,447.80 110,766.00 0.00 4,032,311.01 1,417,084.99
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 224,187 -224,187 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
2.6. 2 2. 2 3 COSTO 0 389,460 389,460 0.00 0.00 125,097.04 86,578.71 77,524.90 21,448.24 0.00 74,883.84 0.00 0.00 0.00 0.00 385,532.73 3,927.27
2.6. 2 2. 2 4 COSTO 0 791,921 791,921 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 90,117.90 161,778.73 79,657.40 28,960.00 0.00 362,014.03 429,906.97
2.6. 2 2. 2 5 COSTO 0 195,803 195,803 5,980.00 0.00 1,661.00 0.00 0.00 0.00 1,500.00 0.00 1,800.00 47,080.00 0.00 0.00 58,021.00 137,782.00
2.6. 3 2. 1 2 MOBILIA 0 1,110 1,110 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 1,110.00
2.6. 3 2. 2 2 MOBILIA 0 91,506 91,506 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 91,506.00
2.6. 3 2. 3 1 EQUIPOS 0 5,970 5,970 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 5,970.00
2.6. 8 1. 3 1 ELABORA 0 111,988 111,988 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 111,988.00
2.6. 8 1. 4 1 GASTO 0 84,631 84,631 0.00 0.00 9,537.11 5,747.68 6,521.67 8,860.45 10,897.54 10,360.12 16,412.58 0.00 0.00 0.00 68,337.15 16,293.85
2.6. 8 1. 4 2 GASTO 0 6,357 6,357 0.00 0.00 0.00 1,106.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,106.00 5,251.00
PARCIAL FTE 5 224,187 1,454,559 1,678,746 5,980.00 0.00 136,295.15 93,432.39 84,046.57 30,308.69 13,897.54 175,361.86 179,991.31 126,737.40 28,960.00 0.00 875,010.91 803,735.09
TOTAL META 224,187 1,454,559 1,678,746 5,980.00 0.00 136,295.15 93,432.39 84,046.57 30,308.69 13,897.54 175,361.86 179,991.31 126,737.40 28,960.00 0.00 875,010.91 803,735.09
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 8 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 1,778,661 -1,778,661 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
2.6. 2 2. 2 3 COSTO 0 1,286,854 1,286,854 0.00 0.00 209,780.57 138,129.00 123,612.94 124,995.08 152,343.19 156,616.04 172,207.61 176,643.42 0.00 0.00 1,254,327.85 32,526.15
2.6. 2 2. 2 4 COSTO 0 2,116,622 2,116,622 0.00 19,620.06 176,556.41 181,615.46 38,572.55 160,650.00 290,160.95 225,038.48 383,170.32 289,092.30 55,342.23 0.00 1,819,818.76 296,803.24
2.6. 2 2. 2 5 COSTO 0 135,170 135,170 0.00 1,000.00 2,400.00 20,977.92 9,879.28 10,425.84 6,776.24 13,883.64 6,157.54 3,416.00 0.00 0.00 74,916.46 60,253.54
2.6. 3 2. 2 1 MAQUINA 0 132,884 132,884 0.00 0.00 0.00 0.00 0.00 0.00 0.00 132,883.10 0.00 0.00 0.00 0.00 132,883.10 0.90
2.6. 8 1. 4 1 GASTO 0 190,000 190,000 0.00 0.00 34,793.71 11,014.80 9,239.02 11,015.46 14,874.21 14,129.16 16,823.31 17,122.32 0.00 0.00 129,011.99 60,988.01
2.6. 8 1. 4 2 GASTO 0 35,358 35,358 0.00 0.00 1,074.00 0.00 0.00 3,200.00 2,080.00 14,219.80 2,352.00 2,604.00 0.00 0.00 25,529.80 9,828.20
2.6. 8 1. 4 3 GASTO 0 38,714 38,714 0.00 0.00 0.00 0.00 0.00 0.00 6,600.00 3,750.00 4,450.00 5,200.00 0.00 0.00 20,000.00 18,714.00
PARCIAL FTE 5 1,778,661 2,156,941 3,935,602 0.00 20,620.06 424,604.69 351,737.18 181,303.79 310,286.38 472,834.59 560,520.22 585,160.78 494,078.04 55,342.23 0.00 3,456,487.96 479,114.04
TOTAL META 1,778,661 2,156,941 3,935,602 0.00 20,620.06 424,604.69 351,737.18 181,303.79 310,286.38 472,834.59 560,520.22 585,160.78 494,078.04 55,342.23 0.00 3,456,487.96 479,114.04
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 6,000,000 -6,000,000 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
2.6. 8 1. 3 1 ELABORA 0 17,642 17,642 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,273.53 0.00 0.00 0.00 15,273.53 2,368.47
PARCIAL FTE 5 6,000,000 -5,982,358 17,642 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,273.53 0.00 0.00 0.00 15,273.53 2,368.47
TOTAL META 6,000,000 -5,982,358 17,642 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,273.53 0.00 0.00 0.00 15,273.53 2,368.47
5 RECURSOS DETERMINADOS
2.6. 7 1. 6 2 GASTOS 48,197 -48,197 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 48,197 -48,197 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 48,197 -48,197 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
2.6. 3 2. 1 2 MOBILIA 0 7,060 7,060 0.00 0.00 0.00 1,919.03 0.00 5,080.00 0.00 0.00 0.00 0.00 0.00 0.00 6,999.03 60.97
2.6. 3 2. 3 1 EQUIPOS 0 47,226 47,226 0.00 0.00 0.00 47,225.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 47,225.02 0.98
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 9 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 6 1. 1 2 ANIMALE 0 369,646 369,646 0.00 0.00 0.00 0.00 0.00 314,580.00 0.00 0.00 0.00 0.00 0.00 0.00 314,580.00 55,066.00
2.6. 7 1. 6 1 GASTOS 0 1,008,890 1,008,890 0.00 85,422.34 68,379.51 70,371.29 72,506.06 67,184.66 211,965.75 0.00 -9,807.09 68,415.51 0.00 0.00 634,438.03 374,451.97
2.6. 7 1. 6 2 GASTOS 5,240,295 3,623,786 8,864,081 36,730.00 0.00 1,438,337.00 233,325.79 27,000.00 367,013.59 1,595,198.80 122,770.08 69,366.03 0.00 4,494.80 0.00 3,894,236.09 4,969,844.91
2.6. 7 1. 6 3 GASTOS 0 261,392 261,392 0.00 0.00 44,000.00 1,000.00 12,035.00 43,494.00 3,100.00 1,000.00 40,890.00 0.00 0.00 0.00 145,519.00 115,873.00
2.6. 8 1. 4 1 GASTO 0 68,000 68,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 62,018.72 0.00 0.00 62,018.72 5,981.28
2.6. 8 1. 4 2 GASTO 0 34,000 34,000 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 34,000.00
PARCIAL FTE 5 5,240,295 5,420,000 10,660,295 36,730.00 85,422.34 1,550,716.51 353,841.13 111,541.06 797,352.25 1,810,264.55 123,770.08 100,448.94 130,434.23 4,494.80 0.00 5,105,015.89 5,555,279.11
TOTAL META 5,240,295 5,420,000 10,660,295 36,730.00 85,422.34 1,550,716.51 353,841.13 111,541.06 797,352.25 1,810,264.55 123,770.08 100,448.94 130,434.23 4,494.80 0.00 5,105,015.89 5,555,279.11
5 RECURSOS DETERMINADOS
2.6. 2 3.99 2 COSTO 4,470,227 -4,470,227 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
2.6. 2 3.99 3 COSTO 0 2,151,175 2,151,175 0.00 0.00 15,258.03 144,549.67 238,269.38 725,448.86 300,192.65 340,252.08 329,659.13 52,967.89 0.00 0.00 2,146,597.69 4,577.31
2.6. 2 3.99 4 COSTO 0 6,865,583 6,865,583 0.00 0.00 0.00 124,611.00 375,887.59 576,578.06 736,344.62 170,970.00 237,309.90 62,025.00 38,997.25 0.00 2,322,723.42 4,542,859.58
2.6. 2 3.99 5 COSTO 0 371,640 371,640 11,092.35 25,467.85 5,684.68 0.00 555.80 8,980.30 65,002.10 77,502.50 45,554.65 25,417.60 25,838.25 0.00 291,096.08 80,543.92
2.6. 3 2. 3 1 EQUIPOS 0 28,200 28,200 0.00 0.00 0.00 0.00 8,190.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,190.00 20,010.00
2.6. 8 1. 3 1 ELABORA 0 259,272 259,272 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 259,272.00
2.6. 8 1. 4 1 GASTO 0 500,000 500,000 0.00 0.00 19,680.59 36,041.60 0.00 47,245.08 296,232.73 0.00 0.00 43,035.53 0.00 0.00 442,235.53 57,764.47
2.6. 8 1. 4 2 GASTO 0 82,908 82,908 0.00 0.00 0.00 0.00 3,591.50 14,315.00 0.00 0.00 13,281.17 760.00 0.00 0.00 31,947.67 50,960.33
2.6. 8 1. 4 3 GASTO 0 80,000 80,000 0.00 0.00 0.00 0.00 0.00 0.00 6,475.00 4,440.00 4,810.00 4,810.00 0.00 0.00 20,535.00 59,465.00
PARCIAL FTE 5 4,470,227 5,868,551 10,338,778 11,092.35 25,467.85 40,623.30 305,202.27 626,494.27 1,372,567.30 1,404,247.10 593,164.58 630,614.85 189,016.02 64,835.50 0.00 5,263,325.39 5,075,452.61
TOTAL META 4,470,227 5,868,551 10,338,778 11,092.35 25,467.85 40,623.30 305,202.27 626,494.27 1,372,567.30 1,404,247.10 593,164.58 630,614.85 189,016.02 64,835.50 0.00 5,263,325.39 5,075,452.61
1 RECURSOS ORDINARIOS
2.6. 2 3.99 2 COSTO 7,660 0 7,660 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 7,660.00
PARCIAL FTE 1 7,660 0 7,660 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 7,660.00
5 RECURSOS DETERMINADOS
2.6. 2 3.99 2 COSTO 2,064,744 -2,064,744 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
2.6. 2 3.99 3 COSTO 0 1,284,714 1,284,714 0.00 0.00 66,433.39 111,637.89 138,007.05 250,702.67 7,710.12 130,598.72 346,104.49 139,376.17 0.00 0.00 1,190,570.50 94,143.50
2.6. 2 3.99 4 COSTO 0 3,159,268 3,159,268 0.00 0.00 0.00 1,058,441.00 1,829.00 129,767.12 3,625.50 64,801.50 63,514.80 22,841.20 3,615.00 0.00 1,348,435.12 1,810,832.88
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 10 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 3.99 5 COSTO 0 335,123 335,123 4,791.72 7,546.10 10,126.80 2,000.00 21,805.50 6,455.30 10,546.90 9,134.50 10,353.70 24,581.30 3,740.00 0.00 111,081.82 224,041.18
2.6. 3 2. 1 2 MOBILIA 0 8,866 8,866 0.00 0.00 0.00 0.00 0.00 4,425.00 4,110.00 0.00 0.00 0.00 0.00 0.00 8,535.00 331.00
2.6. 3 2. 3 1 EQUIPOS 0 5,885 5,885 0.00 0.00 0.00 0.00 0.00 4,510.34 0.00 0.00 0.00 0.00 0.00 0.00 4,510.34 1,374.66
2.6. 3 2. 7 1 EQUIPO 0 28,725 28,725 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 28,725.00
2.6. 3 2. 7 2 MOBILIA 0 234,086 234,086 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 234,086.00
2.6. 8 1. 4 1 GASTO 0 215,364 215,364 0.00 0.00 6,939.50 9,937.81 8,022.03 7,939.23 21,224.92 20,235.62 17,359.03 27,555.96 0.00 0.00 119,214.10 96,149.90
2.6. 8 1. 4 2 GASTO 0 38,411 38,411 0.00 1,599.00 0.00 0.00 0.00 0.00 0.00 9,380.00 0.00 0.00 1,731.00 0.00 12,710.00 25,701.00
2.6. 8 1. 4 4 GASTO 0 21,090 21,090 0.00 0.00 0.00 0.00 0.00 10,544.42 0.00 0.00 0.00 0.00 0.00 0.00 10,544.42 10,545.58
PARCIAL FTE 5 2,064,744 3,266,788 5,331,532 4,791.72 9,145.10 83,499.69 1,182,016.70 169,663.58 414,344.08 47,217.44 234,150.34 437,332.02 214,354.63 9,086.00 0.00 2,805,601.30 2,525,930.70
TOTAL META 2,072,404 3,266,788 5,339,192 4,791.72 9,145.10 83,499.69 1,182,016.70 169,663.58 414,344.08 47,217.44 234,150.34 437,332.02 214,354.63 9,086.00 0.00 2,805,601.30 2,533,590.70
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 4,630,032 -4,589,404 40,628 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 40,628.00
PARCIAL FTE 5 4,630,032 -4,589,404 40,628 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 40,628.00
TOTAL META 4,630,032 -4,589,404 40,628 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 40,628.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 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
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 103,779 103,779 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 103,779.00
2.6. 6 1. 1 7 SEMILLA 0 14,284 14,284 0.00 0.00 0.00 0.00 5,224.00 0.00 0.00 9,060.00 0.00 0.00 0.00 0.00 14,284.00 0.00
2.6. 7 1. 6 1 GASTOS 0 1,220,780 1,220,780 0.00 0.00 157,720.52 96,379.40 96,074.12 518,038.95 274,858.34 0.00 0.00 -143,986.03 0.00 0.00 999,085.30 221,694.70
2.6. 7 1. 6 2 GASTOS 0 449,300 449,300 0.00 0.00 0.00 74,567.48 115,346.10 30,320.00 10,110.00 26,350.00 34,936.08 2,562.00 9,455.00 0.00 303,646.66 145,653.34
2.6. 7 1. 6 3 GASTOS 28,924 2,282,302 2,311,226 0.00 0.00 19,800.00 4,650.00 0.00 8,000.00 305,100.00 20,390.00 286,295.00 162,520.00 12,250.00 0.00 819,005.00 1,492,221.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 11 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 4 1 GASTO 0 111,242 111,242 0.00 0.00 26,939.05 6,847.90 6,848.11 6,848.23 7,148.11 6,848.11 12,516.23 1,036.06 12,515.82 0.00 87,547.62 23,694.38
PARCIAL FTE 5 28,924 4,181,687 4,210,611 0.00 0.00 204,459.57 182,444.78 223,492.33 563,207.18 597,216.45 62,648.11 333,747.31 22,132.03 34,220.82 0.00 2,223,568.58 1,987,042.42
TOTAL META 28,924 4,181,687 4,210,611 0.00 0.00 204,459.57 182,444.78 223,492.33 563,207.18 597,216.45 62,648.11 333,747.31 22,132.03 34,220.82 0.00 2,223,568.58 1,987,042.42
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 100,000 0 100,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100,000.00
PARCIAL FTE 5 100,000 0 100,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100,000.00
TOTAL META 100,000 0 100,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100,000.00
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 2,302,743 -2,302,743 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 2,302,743 -2,302,743 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 2,302,743 -2,302,743 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
2.6. 2 3. 2 3 COSTO 8,500,000 -8,500,000 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
2.6. 2 3. 2 4 COSTO 0 872,196 872,196 0.00 0.00 50,396.63 0.00 165,630.46 118,277.44 94,837.42 113,467.33 137,801.28 149,807.31 0.00 0.00 830,217.87 41,978.13
2.6. 2 3. 2 5 COSTO 0 1,138,552 1,138,552 0.00 52,500.00 2,000.00 147,984.50 160,754.67 143,036.67 10,800.00 125,838.27 13,600.00 7,640.00 187,619.67 0.00 851,773.78 286,778.22
2.6. 2 3. 2 6 COSTO 0 1,709,252 1,709,252 30,003.60 39,600.00 1,512.00 0.00 4,578.00 9,331.23 95,230.40 103,479.27 88,240.24 221,202.14 0.00 0.00 593,176.88 1,116,075.12
2.6. 8 1. 4 1 GASTO 0 213,282 213,282 0.00 0.00 17,664.01 23,097.43 25,983.67 25,983.92 27,427.63 25,863.20 21,112.30 22,031.72 0.00 0.00 189,163.88 24,118.12
2.6. 8 1. 4 2 GASTO 0 40,118 40,118 0.00 0.00 0.00 2,718.00 5,058.00 5,688.00 1,817.00 0.00 2,595.50 3,973.50 6,864.00 0.00 28,714.00 11,404.00
2.6. 8 1. 4 3 GASTO 0 26,600 26,600 0.00 0.00 0.00 0.00 0.00 0.00 5,700.00 3,800.00 3,420.00 3,420.00 0.00 0.00 16,340.00 10,260.00
PARCIAL FTE 5 8,500,000 -4,500,000 4,000,000 30,003.60 92,100.00 71,572.64 173,799.93 362,004.80 302,317.26 235,812.45 372,448.07 266,769.32 408,074.67 194,483.67 0.00 2,509,386.41 1,490,613.59
TOTAL META 8,500,000 -4,500,000 4,000,000 30,003.60 92,100.00 71,572.64 173,799.93 362,004.80 302,317.26 235,812.45 372,448.07 266,769.32 408,074.67 194,483.67 0.00 2,509,386.41 1,490,613.59
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 12 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 3. 2 3 COSTO 450,000 -450,000 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
2.6. 8 1. 3 1 ELABORA 0 450,000 450,000 0.00 0.00 0.00 0.00 46,515.97 60,820.80 23,011.71 55,992.50 89,607.02 -26,025.49 56,072.79 0.00 305,995.30 144,004.70
PARCIAL FTE 5 450,000 0 450,000 0.00 0.00 0.00 0.00 46,515.97 60,820.80 23,011.71 55,992.50 89,607.02 -26,025.49 56,072.79 0.00 305,995.30 144,004.70
TOTAL META 450,000 0 450,000 0.00 0.00 0.00 0.00 46,515.97 60,820.80 23,011.71 55,992.50 89,607.02 -26,025.49 56,072.79 0.00 305,995.30 144,004.70
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 56,529 0 56,529 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 56,529.00
PARCIAL FTE 5 56,529 0 56,529 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 56,529.00
TOTAL META 56,529 0 56,529 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 56,529.00
1 RECURSOS ORDINARIOS
2.6. 2 3. 2 4 COSTO 0 580,635 580,635 0.00 0.00 0.00 0.00 0.00 0.00 0.00 197,719.33 130,631.92 249,770.51 0.00 0.00 578,121.76 2,513.24
2.6. 2 3. 2 5 COSTO 0 2,102,022 2,102,022 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 2,102,022.00
2.6. 2 3. 2 6 COSTO 0 1,266,199 1,266,199 0.00 0.00 0.00 0.00 0.00 0.00 74,234.55 132,077.22 58,777.68 237,575.64 0.00 0.00 502,665.09 763,533.91
2.6. 8 1. 4 1 GASTO 0 87,800 87,800 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 41,189.62 22,989.85 0.00 0.00 64,179.47 23,620.53
2.6. 8 1. 4 3 GASTO 0 7,200 7,200 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 7,200.00
PARCIAL FTE 1 0 4,043,856 4,043,856 0.00 0.00 0.00 0.00 0.00 0.00 74,234.55 329,796.55 230,599.22 510,336.00 0.00 0.00 1,144,966.32 2,898,889.68
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 5,703,506 -5,703,506 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
2.6. 2 3. 2 4 COSTO 0 1,000,000 1,000,000 0.00 0.00 126,300.71 133,445.12 452,946.63 17,239.45 221,279.66 15,585.77 -23,800.07 12,843.25 0.00 0.00 955,840.52 44,159.48
2.6. 2 3. 2 5 COSTO 0 2,803,658 2,803,658 0.00 0.00 107,692.46 754,018.00 481,192.70 244,240.00 287,416.00 412,680.00 78,571.10 86,266.50 13,990.00 0.00 2,466,066.76 337,591.24
2.6. 2 3. 2 6 COSTO 0 1,690,506 1,690,506 138.00 0.00 0.00 25,055.78 95,849.81 358,646.12 279,949.74 185,398.99 206,561.01 241,752.91 3,200.00 0.00 1,396,552.36 293,953.64
2.6. 8 1. 4 1 GASTO 0 150,000 150,000 0.00 0.00 60,058.26 22,630.03 22,630.76 22,630.03 19,400.59 0.00 0.00 0.00 0.00 0.00 147,349.67 2,650.33
2.6. 8 1. 4 2 GASTO 0 19,342 19,342 0.00 0.00 0.00 1,085.00 3,160.00 4,280.00 2,640.00 3,160.00 2,700.00 1,220.00 0.00 0.00 18,245.00 1,097.00
2.6. 8 1. 4 3 GASTO 0 40,000 40,000 0.00 1,140.00 2,560.00 2,240.00 3,520.00 3,840.00 3,840.00 3,360.00 3,680.00 4,160.00 0.00 0.00 28,340.00 11,660.00
PARCIAL FTE 5 5,703,506 0 5,703,506 138.00 1,140.00 296,611.43 938,473.93 1,059,299.90 650,875.60 814,525.99 620,184.76 267,712.04 346,242.66 17,190.00 0.00 5,012,394.31 691,111.69
TOTAL META 5,703,506 4,043,856 9,747,362 138.00 1,140.00 296,611.43 938,473.93 1,059,299.90 650,875.60 888,760.54 949,981.31 498,311.26 856,578.66 17,190.00 0.00 6,157,360.63 3,590,001.37
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 4,944,439 -4,944,439 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 4,944,439 -4,944,439 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 4,944,439 -4,944,439 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
2.6. 2 3. 2 3 COSTO 3,576,275 -3,576,275 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
2.6. 2 3. 2 4 COSTO 0 1,870,802 1,870,802 0.00 0.00 74,787.17 123,145.36 329,760.99 227,919.92 0.00 0.00 562,322.28 287,114.82 0.00 0.00 1,605,050.54 265,751.46
2.6. 2 3. 2 5 COSTO 0 5,456,676 5,456,676 0.00 0.00 16,700.00 460,634.38 129,574.23 157,015.50 391,008.00 606,783.13 39,473.00 78,340.00 322,055.00 0.00 2,201,583.24 3,255,092.76
2.6. 2 3. 2 6 COSTO 0 3,951,561 3,951,561 0.00 56,249.22 60,471.58 1,149,612.74 479,670.84 486,517.84 -34,876.00 291,876.35 145,753.63 13,290.00 86,871.50 0.00 2,735,437.70 1,216,123.30
2.6. 3 2. 1 2 MOBILIA 0 5,206 5,206 0.00 0.00 0.00 0.00 2,755.30 0.00 2,450.00 0.00 0.00 0.00 0.00 0.00 5,205.30 0.70
2.6. 8 1. 4 1 GASTO 0 216,442 216,442 0.00 0.00 12,433.75 9,579.45 17,454.67 9,340.00 26,621.80 25,122.40 23,659.80 25,960.55 0.00 0.00 150,172.42 66,269.58
2.6. 8 1. 4 2 GASTO 0 1,711 1,711 0.00 0.00 0.00 0.00 0.00 0.00 1,003.00 0.00 0.00 0.00 0.00 0.00 1,003.00 708.00
2.6. 8 1. 4 3 GASTO 0 27,995 27,995 0.00 0.00 0.00 0.00 0.00 5,075.00 4,900.00 1,400.00 0.00 3,150.00 0.00 0.00 14,525.00 13,470.00
PARCIAL FTE 5 3,576,275 7,954,118 11,530,393 0.00 56,249.22 164,392.50 1,742,971.93 959,216.03 885,868.26 391,106.80 925,181.88 771,208.71 407,855.37 408,926.50 0.00 6,712,977.20 4,817,415.80
TOTAL META 3,576,275 7,954,118 11,530,393 0.00 56,249.22 164,392.50 1,742,971.93 959,216.03 885,868.26 391,106.80 925,181.88 771,208.71 407,855.37 408,926.50 0.00 6,712,977.20 4,817,415.80
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 650,000 -650,000 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 5 650,000 -650,000 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 650,000 -650,000 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
2.6. 2 3. 2 3 COSTO 8,785,665 -8,785,665 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
2.6. 2 3. 2 4 COSTO 0 1,725,778 1,725,778 0.00 0.00 222,097.88 1,503,680.12 0.00 0.00 -84,524.74 -209,285.99 67,174.07 67,170.75 0.00 0.00 1,566,312.09 159,465.91
2.6. 2 3. 2 5 COSTO 0 4,200,000 4,200,000 0.00 0.00 207,828.00 78,306.00 671,949.00 0.00 474,412.50 121,012.50 574,108.00 169,882.50 618,450.00 0.00 2,915,948.50 1,284,051.50
2.6. 2 3. 2 6 COSTO 0 2,500,000 2,500,000 224,080.32 69,496.70 30,221.23 79,623.89 0.00 37,400.00 213,621.80 203,732.14 272,145.57 50,880.90 43,069.68 0.00 1,224,272.23 1,275,727.77
2.6. 3 2. 3 1 EQUIPOS 0 6,696 6,696 0.00 0.00 0.00 0.00 0.00 3,999.00 0.00 0.00 0.00 0.00 0.00 0.00 3,999.00 2,697.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:52
Pag. : 14 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 4 1 GASTO 0 253,000 253,000 0.00 0.00 64,611.71 35,285.67 31,870.82 31,815.37 37,079.84 10,981.33 22,012.08 0.00 0.00 0.00 233,656.82 19,343.18
2.6. 8 1. 4 2 GASTO 0 44,551 44,551 0.00 0.00 0.00 0.00 13,948.30 0.00 1,282.90 6,851.25 4,063.50 6,966.00 0.00 0.00 33,111.95 11,439.05
2.6. 8 1. 4 3 GASTO 0 55,640 55,640 0.00 0.00 0.00 0.00 0.00 7,000.00 6,250.00 6,000.00 6,500.00 6,500.00 0.00 0.00 32,250.00 23,390.00
PARCIAL FTE 1 8,785,665 0 8,785,665 224,080.32 69,496.70 524,758.82 1,696,895.68 717,768.12 80,214.37 648,122.30 139,291.23 946,003.22 301,400.15 661,519.68 0.00 6,009,550.59 2,776,114.41
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 10,102,497 -10,102,497 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
2.6. 2 3. 2 4 COSTO 0 1,469,435 1,469,435 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,287,683.77 -500,000.00 455,928.54 0.00 1,243,612.31 225,822.69
2.6. 2 3. 2 5 COSTO 0 10,132,481 10,132,481 0.00 0.00 0.00 39,955.00 523,900.11 301,254.80 0.00 111,066.00 911,175.00 880,559.00 622,200.00 0.00 3,390,109.91 6,742,371.09
2.6. 2 3. 2 6 COSTO 0 4,900,606 4,900,606 0.00 0.00 0.00 7,871.88 87,915.05 186,933.22 257,342.36 214,694.13 102,499.90 184,850.11 0.00 0.00 1,042,106.65 3,858,499.35
2.6. 3 2. 3 1 EQUIPOS 0 19,500 19,500 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 19,500.00
2.6. 8 1. 4 1 GASTO 0 47,823 47,823 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23,947.96 0.00 22,510.95 0.00 0.00 46,458.91 1,364.09
PARCIAL FTE 5 10,102,497 6,467,348 16,569,845 0.00 0.00 0.00 47,826.88 611,815.16 488,188.02 257,342.36 349,708.09 2,301,358.67 587,920.06 1,078,128.54 0.00 5,722,287.78 10,847,557.22
TOTAL META 18,888,162 6,467,348 25,355,510 224,080.32 69,496.70 524,758.82 1,744,722.56 1,329,583.28 568,402.39 905,464.66 488,999.32 3,247,361.89 889,320.21 1,739,648.22 0.00 11,731,838.37 13,623,671.63
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 8,120,142 -8,120,142 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
2.6. 2 3. 2 4 COSTO 0 2,172,000 2,172,000 0.00 0.00 239,560.61 233,329.76 287,550.84 526,196.88 226,281.08 284,161.51 263,728.90 81,332.34 0.00 0.00 2,142,141.92 29,858.08
2.6. 2 3. 2 5 COSTO 0 9,199,558 9,199,558 0.00 0.00 207,820.20 684,432.16 376,994.00 501,343.50 386,204.00 423,708.00 745,804.60 667,992.60 55,560.00 0.00 4,049,859.06 5,149,698.94
2.6. 2 3. 2 6 COSTO 0 7,010,493 7,010,493 6,450.00 98,505.36 4,644.00 121,167.00 534,313.36 538,852.64 624,761.97 291,769.89 411,282.96 374,398.02 85,249.41 0.00 3,091,394.61 3,919,098.39
2.6. 3 2. 1 2 MOBILIA 0 2,220 2,220 0.00 0.00 2,220.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,220.00 0.00
2.6. 3 2. 3 1 EQUIPOS 0 11,330 11,330 0.00 0.00 0.00 7,967.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,967.32 3,362.68
2.6. 8 1. 4 1 GASTO 0 343,405 343,405 0.00 0.00 39,875.94 22,853.24 33,012.37 149,134.42 41,559.53 32,588.82 7,675.46 7,675.08 0.00 0.00 334,374.86 9,030.14
2.6. 8 1. 4 2 GASTO 0 123,852 123,852 0.00 0.00 12,076.00 47,776.00 14,000.00 0.00 0.00 0.00 1,240.00 2,688.00 0.00 0.00 77,780.00 46,072.00
2.6. 8 1. 4 3 GASTO 0 65,100 65,100 0.00 0.00 0.00 2,520.00 0.00 8,820.00 4,320.00 0.00 9,000.00 0.00 4,608.00 0.00 29,268.00 35,832.00
PARCIAL FTE 5 8,120,142 10,807,816 18,927,958 6,450.00 98,505.36 506,196.75 1,120,045.48 1,245,870.57 1,724,347.44 1,283,126.58 1,032,228.22 1,438,731.92 1,134,086.04 145,417.41 0.00 9,735,005.77 9,192,952.23
TOTAL META 8,120,142 10,807,816 18,927,958 6,450.00 98,505.36 506,196.75 1,120,045.48 1,245,870.57 1,724,347.44 1,283,126.58 1,032,228.22 1,438,731.92 1,134,086.04 145,417.41 0.00 9,735,005.77 9,192,952.23
1 RECURSOS ORDINARIOS
2.6. 2 3. 2 4 COSTO 0 1,050,000 1,050,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 213,634.88 143,159.98 221,060.84 472,144.30 0.00 1,050,000.00 0.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 15 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 3. 2 5 COSTO 0 2,364,108 2,364,108 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 900.00 66,483.45 67,231.00 0.00 134,614.45 2,229,493.55
2.6. 2 3. 2 6 COSTO 0 635,614 635,614 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 41,129.83 22,204.50 0.00 63,334.33 572,279.67
2.6. 8 1. 4 1 GASTO 0 50,000 50,000 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 50,000.00
PARCIAL FTE 1 0 4,099,722 4,099,722 0.00 0.00 0.00 0.00 0.00 0.00 0.00 213,634.88 144,059.98 328,674.12 561,579.80 0.00 1,247,948.78 2,851,773.22
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 8,968,000 -8,968,000 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
2.6. 2 3. 2 4 COSTO 0 888,770 888,770 0.00 0.00 97,940.11 110,297.17 153,848.97 520,401.54 -200,000.00 197,543.99 -79,681.59 0.00 0.00 0.00 800,350.19 88,419.81
2.6. 2 3. 2 5 COSTO 0 3,600,000 3,600,000 0.00 0.00 2,000.00 122,437.70 31,431.00 498,807.58 506,649.75 279,167.47 181,949.15 114,537.72 38,487.50 0.00 1,775,467.87 1,824,532.13
2.6. 2 3. 2 6 COSTO 0 3,758,022 3,758,022 47,822.14 0.00 1,000.00 8,280.00 57,436.18 306,527.48 51,544.46 412,922.78 100,944.59 203,317.45 97,447.96 0.00 1,287,243.04 2,470,778.96
2.6. 3 2. 1 2 MOBILIA 0 15,196 15,196 0.00 0.00 0.00 2,301.00 5,100.00 3,245.00 0.00 4,550.00 0.00 0.00 0.00 0.00 15,196.00 0.00
2.6. 3 2. 3 1 EQUIPOS 0 14,233 14,233 0.00 0.00 0.00 0.00 0.00 3,700.00 3,118.82 0.00 0.00 0.00 2,880.00 0.00 9,698.82 4,534.18
2.6. 8 1. 4 1 GASTO 0 575,713 575,713 0.00 0.00 56,793.65 33,511.73 41,009.61 36,512.71 45,264.38 50,740.71 69,588.70 60,756.84 0.00 0.00 394,178.33 181,534.67
2.6. 8 1. 4 2 GASTO 0 47,832 47,832 0.00 12,300.00 0.00 0.00 4,781.00 1,272.50 7,961.00 0.00 0.00 0.00 0.00 0.00 26,314.50 21,517.50
2.6. 8 1. 4 3 GASTO 0 68,234 68,234 9,364.00 0.00 0.00 0.00 0.00 1,200.00 4,420.00 5,440.00 7,140.00 4,420.00 0.00 0.00 31,984.00 36,250.00
PARCIAL FTE 5 8,968,000 0 8,968,000 57,186.14 12,300.00 157,733.76 276,827.60 293,606.76 1,371,666.81 418,958.41 950,364.95 279,940.85 383,032.01 138,815.46 0.00 4,340,432.75 4,627,567.25
TOTAL META 8,968,000 4,099,722 13,067,722 57,186.14 12,300.00 157,733.76 276,827.60 293,606.76 1,371,666.81 418,958.41 1,163,999.83 424,000.83 711,706.13 700,395.26 0.00 5,588,381.53 7,479,340.47
1 RECURSOS ORDINARIOS
2.6. 2 3. 2 4 COSTO 0 239,288 239,288 0.00 0.00 65,751.23 149,060.68 0.00 0.00 11,580.72 0.00 12,333.23 0.00 0.00 0.00 238,725.86 562.14
2.6. 2 3. 2 5 COSTO 846,952 -663,261 183,691 0.00 0.00 0.00 74,198.80 27,500.00 29,644.50 2,192.20 4,002.00 18,725.00 16,120.29 0.00 0.00 172,382.79 11,308.21
2.6. 2 3. 2 6 COSTO 0 393,973 393,973 80,444.95 94,397.53 36,762.90 0.00 0.00 11,715.00 80,180.00 1,676.70 21,100.00 23,505.00 0.00 0.00 349,782.08 44,190.92
2.6. 8 1. 4 1 GASTO 0 30,000 30,000 0.00 0.00 19,516.45 6,824.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26,341.13 3,658.87
PARCIAL FTE 1 846,952 0 846,952 80,444.95 94,397.53 122,030.58 230,084.16 27,500.00 41,359.50 93,952.92 5,678.70 52,158.23 39,625.29 0.00 0.00 787,231.86 59,720.14
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 1,054,217 1,054,217 0.00 0.00 0.00 0.00 133,838.96 224,231.03 241,567.40 0.00 328,675.92 67,421.64 0.00 0.00 995,734.95 58,482.05
2.6. 2 3. 2 5 COSTO 0 3,665,329 3,665,329 0.00 0.00 0.00 0.00 730,800.00 1,260,101.45 1,115,469.07 26,346.45 43,857.30 6,310.40 0.00 0.00 3,182,884.67 482,444.33
2.6. 2 3. 2 6 COSTO 0 1,631,683 1,631,683 0.00 0.00 0.00 23,636.66 0.00 72,371.53 143,721.12 0.00 323,393.65 9,932.50 20,050.00 0.00 593,105.46 1,038,577.54
2.6. 8 1. 4 1 GASTO 0 100,000 100,000 0.00 0.00 0.00 0.00 7,675.44 5,507.23 12,177.89 10,895.71 12,452.14 0.00 12,452.19 0.00 61,160.60 38,839.40
2.6. 8 1. 4 2 GASTO 0 19,999 19,999 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,906.50 0.00 0.00 0.00 0.00 5,906.50 14,092.50
2.6. 8 1. 4 3 GASTO 0 40,000 40,000 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 40,000.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 16 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 6,511,228 6,511,228 0.00 0.00 0.00 23,636.66 872,314.40 1,562,211.24 1,512,935.48 43,148.66 708,379.01 83,664.54 32,502.19 0.00 4,838,792.18 1,672,435.82
TOTAL META 846,952 6,511,228 7,358,180 80,444.95 94,397.53 122,030.58 253,720.82 899,814.40 1,603,570.74 1,606,888.40 48,827.36 760,537.24 123,289.83 32,502.19 0.00 5,626,024.04 1,732,155.96
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 7,984 -7,984 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
2.6. 2 3. 2 4 COSTO 0 1,075,897 1,075,897 0.00 0.00 63,185.00 61,569.27 229,756.10 214,074.09 217,658.77 0.00 238,611.38 25,981.44 0.00 0.00 1,050,836.05 25,060.95
2.6. 2 3. 2 5 COSTO 0 1,893,077 1,893,077 0.00 0.00 0.00 66,098.10 128,876.20 164,416.79 294,426.50 481,497.50 13,824.00 49,811.50 0.00 0.00 1,198,950.59 694,126.41
2.6. 2 3. 2 6 COSTO 0 764,561 764,561 0.00 0.00 31,821.85 0.00 58,359.82 80,346.91 16,917.63 64,364.85 12,076.66 236,948.74 78,108.28 0.00 578,944.74 185,616.26
2.6. 3 2. 3 1 EQUIPOS 0 10 10 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 10.00
2.6. 8 1. 4 1 GASTO 0 144,733 144,733 0.00 0.00 12,035.09 11,733.13 12,829.73 13,697.45 15,220.04 0.00 28,257.73 0.00 6,017.34 0.00 99,790.51 44,942.49
2.6. 8 1. 4 2 GASTO 0 14,935 14,935 0.00 0.00 0.00 0.00 6,902.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,902.50 8,032.50
2.6. 8 1. 4 3 GASTO 0 21,130 21,130 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 510.00 0.00 510.00 20,620.00
PARCIAL FTE 5 7,984 3,906,359 3,914,343 0.00 0.00 107,041.94 139,400.50 436,724.35 472,535.24 544,222.94 545,862.35 292,769.77 312,741.68 84,635.62 0.00 2,935,934.39 978,408.61
TOTAL META 7,984 3,906,359 3,914,343 0.00 0.00 107,041.94 139,400.50 436,724.35 472,535.24 544,222.94 545,862.35 292,769.77 312,741.68 84,635.62 0.00 2,935,934.39 978,408.61
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 10,000,000 -10,000,000 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
2.6. 2 3. 2 4 COSTO 0 2,700,000 2,700,000 0.00 0.00 212,530.16 1,787,469.84 0.00 0.00 -300,000.00 -224,252.07 524,252.07 249,498.74 250,000.00 0.00 2,499,498.74 200,501.26
2.6. 2 3. 2 5 COSTO 0 5,322,829 5,322,829 0.00 0.00 32,529.84 181,936.21 510,023.80 588,907.50 315,030.00 323,668.56 620,952.44 494,548.40 162,472.00 0.00 3,230,068.75 2,092,760.25
2.6. 2 3. 2 6 COSTO 0 4,125,539 4,125,539 60,642.30 24,070.06 36,595.31 22,513.63 74,637.77 223,389.14 402,222.46 296,500.57 406,476.50 349,251.05 3,250.00 0.00 1,899,548.79 2,225,990.21
2.6. 3 2. 1 2 MOBILIA 0 8,720 8,720 0.00 0.00 0.00 8,400.00 320.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,720.00 0.00
2.6. 3 2. 3 1 EQUIPOS 0 9,505 9,505 0.00 0.00 0.00 4,904.95 1,960.00 2,640.00 0.00 0.00 0.00 0.00 0.00 0.00 9,504.95 0.05
2.6. 8 1. 4 1 GASTO 0 435,000 435,000 0.00 0.00 40,582.31 23,934.06 19,714.40 22,630.37 34,912.35 34,832.47 30,620.82 30,619.91 0.00 0.00 237,846.69 197,153.31
2.6. 8 1. 4 2 GASTO 0 54,249 54,249 0.00 0.00 2,500.00 0.00 5,199.00 9,186.00 13,529.00 5,648.20 8,558.40 4,916.00 0.00 0.00 49,536.60 4,712.40
2.6. 8 1. 4 3 GASTO 0 61,030 61,030 0.00 0.00 500.00 0.00 500.00 0.00 10,200.00 4,580.00 6,700.00 5,110.00 0.00 0.00 27,590.00 33,440.00
PARCIAL FTE 5 10,000,000 2,716,872 12,716,872 60,642.30 24,070.06 325,237.62 2,029,158.69 612,354.97 846,753.01 475,893.81 440,977.73 1,597,560.23 1,133,944.10 415,722.00 0.00 7,962,314.52 4,754,557.48
TOTAL META 10,000,000 2,716,872 12,716,872 60,642.30 24,070.06 325,237.62 2,029,158.69 612,354.97 846,753.01 475,893.81 440,977.73 1,597,560.23 1,133,944.10 415,722.00 0.00 7,962,314.52 4,754,557.48
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 17 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
1 RECURSOS ORDINARIOS
2.6. 2 3. 2 3 COSTO 509,517 -421,384 88,133 0.00 0.00 0.00 0.00 0.00 88,133.00 0.00 0.00 0.00 0.00 0.00 0.00 88,133.00 0.00
2.6. 8 1. 4 3 GASTO 0 421,384 421,384 0.00 0.00 0.00 15,303.00 406,080.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 421,383.56 0.44
PARCIAL FTE 1 509,517 0 509,517 0.00 0.00 0.00 15,303.00 406,080.56 88,133.00 0.00 0.00 0.00 0.00 0.00 0.00 509,516.56 0.44
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 0 238,245 238,245 0.00 0.00 0.00 0.00 0.00 238,241.84 0.00 0.00 0.00 0.00 0.00 0.00 238,241.84 3.16
PARCIAL FTE 5 0 238,245 238,245 0.00 0.00 0.00 0.00 0.00 238,241.84 0.00 0.00 0.00 0.00 0.00 0.00 238,241.84 3.16
TOTAL META 509,517 238,245 747,762 0.00 0.00 0.00 15,303.00 406,080.56 326,374.84 0.00 0.00 0.00 0.00 0.00 0.00 747,758.40 3.60
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 8,000,000 -8,000,000 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
2.6. 2 3. 2 4 COSTO 0 1,400,000 1,400,000 0.00 0.00 12,453.64 357,825.72 153,028.97 160,963.98 184,310.98 0.00 163,551.05 70,776.68 0.00 0.00 1,102,911.02 297,088.98
2.6. 2 3. 2 5 COSTO 0 6,065,000 6,065,000 0.00 0.00 0.00 0.00 46,159.00 247,084.48 381,932.00 27,816.00 55,925.00 58,736.00 0.00 0.00 817,652.48 5,247,347.52
2.6. 2 3. 2 6 COSTO 0 2,302,993 2,302,993 0.00 10,566.40 0.00 0.00 1,500.00 4,950.00 68,221.07 162,100.78 279,760.65 100,133.50 116,042.06 0.00 743,274.46 1,559,718.54
2.6. 8 1. 4 1 GASTO 0 160,000 160,000 0.00 0.00 0.00 5,747.68 5,747.71 15,088.00 7,816.02 19,806.67 18,559.45 10,974.23 0.00 0.00 83,739.76 76,260.24
2.6. 8 1. 4 2 GASTO 0 42,007 42,007 0.00 0.00 0.00 0.00 0.00 3,900.00 1,979.50 7,002.00 1,757.50 1,942.50 0.00 0.00 16,581.50 25,425.50
2.6. 8 1. 4 3 GASTO 0 30,000 30,000 6,500.00 0.00 0.00 0.00 0.00 0.00 5,442.30 5,885.70 6,072.00 0.00 0.00 0.00 23,900.00 6,100.00
PARCIAL FTE 5 8,000,000 2,000,000 10,000,000 6,500.00 10,566.40 12,453.64 363,573.40 206,435.68 431,986.46 649,701.87 222,611.15 525,625.65 242,562.91 116,042.06 0.00 2,788,059.22 7,211,940.78
TOTAL META 8,000,000 2,000,000 10,000,000 6,500.00 10,566.40 12,453.64 363,573.40 206,435.68 431,986.46 649,701.87 222,611.15 525,625.65 242,562.91 116,042.06 0.00 2,788,059.22 7,211,940.78
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 5,400,000 -5,400,000 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
2.6. 8 1. 3 1 ELABORA 0 209,658 209,658 0.00 0.00 0.00 64,023.48 4,142.00 96,665.00 0.00 19,620.00 25,200.00 0.00 0.00 0.00 209,650.48 7.52
PARCIAL FTE 5 5,400,000 -5,190,342 209,658 0.00 0.00 0.00 64,023.48 4,142.00 96,665.00 0.00 19,620.00 25,200.00 0.00 0.00 0.00 209,650.48 7.52
TOTAL META 5,400,000 -5,190,342 209,658 0.00 0.00 0.00 64,023.48 4,142.00 96,665.00 0.00 19,620.00 25,200.00 0.00 0.00 0.00 209,650.48 7.52
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 18 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 8,852,944 -8,852,944 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
2.6. 8 1. 3 1 ELABORA 0 1,760,000 1,760,000 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 1,760,000.00
PARCIAL FTE 5 8,852,944 -7,092,944 1,760,000 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 1,760,000.00
TOTAL META 8,852,944 -7,092,944 1,760,000 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 1,760,000.00
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 12,000,000 -12,000,000 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
2.6. 8 1. 3 1 ELABORA 0 514,000 514,000 0.00 0.00 0.00 0.00 0.00 0.00 23,380.05 66,132.25 106,762.69 97,112.95 24,060.00 0.00 317,447.94 196,552.06
PARCIAL FTE 5 12,000,000 -11,486,000 514,000 0.00 0.00 0.00 0.00 0.00 0.00 23,380.05 66,132.25 106,762.69 97,112.95 24,060.00 0.00 317,447.94 196,552.06
TOTAL META 12,000,000 -11,486,000 514,000 0.00 0.00 0.00 0.00 0.00 0.00 23,380.05 66,132.25 106,762.69 97,112.95 24,060.00 0.00 317,447.94 196,552.06
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 2,801,962 -2,801,962 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
2.6. 2 3. 2 4 COSTO 0 1,429,669 1,429,669 0.00 0.00 184,203.02 1,095,796.98 0.00 0.00 0.00 0.00 0.00 -16,760.71 0.00 0.00 1,263,239.29 166,429.71
2.6. 2 3. 2 5 COSTO 0 2,271,476 2,271,476 456.78 0.00 259,492.47 48,212.00 43,181.50 115,589.00 179,249.04 104,389.70 348,261.00 0.00 45,040.00 0.00 1,143,871.49 1,127,604.51
2.6. 2 3. 2 6 COSTO 0 7,472,165 7,472,165 3,800.00 0.00 878,972.66 439,193.84 86,518.40 235,171.15 427,627.44 212,464.06 5,522.55 202,135.15 200,852.52 0.00 2,692,257.77 4,779,907.23
2.6. 3 2. 3 1 EQUIPOS 0 1,250 1,250 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 1,250.00
2.6. 8 1. 4 1 GASTO 0 356,600 356,600 0.00 7,084.83 35,987.74 16,624.23 13,979.30 25,729.69 112,800.17 7,675.08 26,741.03 26,688.69 0.00 0.00 273,310.76 83,289.24
2.6. 8 1. 4 2 GASTO 0 60,014 60,014 0.00 0.00 0.00 3,749.20 0.00 10,350.00 0.00 0.00 18,924.33 0.00 1,525.50 0.00 34,549.03 25,464.97
2.6. 8 1. 4 3 GASTO 0 75,726 75,726 0.00 0.00 6,460.00 4,560.00 4,940.00 0.00 4,370.00 9,500.00 7,180.00 3,610.00 0.00 0.00 40,620.00 35,106.00
PARCIAL FTE 5 2,801,962 8,864,938 11,666,900 4,256.78 7,084.83 1,365,115.89 1,608,136.25 148,619.20 386,839.84 724,046.65 334,028.84 406,628.91 215,673.13 247,418.02 0.00 5,447,848.34 6,219,051.66
TOTAL META 2,801,962 8,864,938 11,666,900 4,256.78 7,084.83 1,365,115.89 1,608,136.25 148,619.20 386,839.84 724,046.65 334,028.84 406,628.91 215,673.13 247,418.02 0.00 5,447,848.34 6,219,051.66
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 3,867,982 -3,867,982 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 : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 19 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 3,867,982 -3,867,982 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 3,867,982 -3,867,982 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
2.6. 2 3. 2 3 COSTO 4,847,264 -4,847,264 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 4,847,264 -4,847,264 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 4,847,264 -4,847,264 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
2.6. 2 3. 2 3 COSTO 200,000 -200,000 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
2.6. 8 1. 3 1 ELABORA 0 715,453 715,453 0.00 0.00 0.00 0.00 91,075.01 76,881.94 94,903.88 103,632.45 128,143.57 25,860.00 50,186.98 0.00 570,683.83 144,769.17
PARCIAL FTE 5 200,000 515,453 715,453 0.00 0.00 0.00 0.00 91,075.01 76,881.94 94,903.88 103,632.45 128,143.57 25,860.00 50,186.98 0.00 570,683.83 144,769.17
TOTAL META 200,000 515,453 715,453 0.00 0.00 0.00 0.00 91,075.01 76,881.94 94,903.88 103,632.45 128,143.57 25,860.00 50,186.98 0.00 570,683.83 144,769.17
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 230,000 -230,000 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
2.6. 8 1. 3 1 ELABORA 0 230,000 230,000 0.00 0.00 0.00 0.00 0.00 78,259.80 107,757.14 21,267.95 2,500.00 3,250.00 0.00 0.00 213,034.89 16,965.11
PARCIAL FTE 5 230,000 0 230,000 0.00 0.00 0.00 0.00 0.00 78,259.80 107,757.14 21,267.95 2,500.00 3,250.00 0.00 0.00 213,034.89 16,965.11
TOTAL META 230,000 0 230,000 0.00 0.00 0.00 0.00 0.00 78,259.80 107,757.14 21,267.95 2,500.00 3,250.00 0.00 0.00 213,034.89 16,965.11
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 10,000,000 -10,000,000 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
2.6. 8 1. 3 1 ELABORA 0 117,370 117,370 0.00 0.00 0.00 0.00 0.00 52,008.77 3,500.00 21,000.00 0.00 0.00 19,567.06 0.00 96,075.83 21,294.17
PARCIAL FTE 5 10,000,000 -9,882,630 117,370 0.00 0.00 0.00 0.00 0.00 52,008.77 3,500.00 21,000.00 0.00 0.00 19,567.06 0.00 96,075.83 21,294.17
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 20 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 10,000,000 -9,882,630 117,370 0.00 0.00 0.00 0.00 0.00 52,008.77 3,500.00 21,000.00 0.00 0.00 19,567.06 0.00 96,075.83 21,294.17
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 353,500 -353,500 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 5 353,500 -353,500 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 353,500 -353,500 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
2.6. 2 3. 2 3 COSTO 11,326,627 -11,326,627 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
2.6. 8 1. 3 1 ELABORA 0 564,205 564,205 0.00 0.00 37,879.70 0.00 0.00 0.00 14,027.47 0.00 53,805.75 91,771.18 0.00 0.00 197,484.10 366,720.90
PARCIAL FTE 5 11,326,627 -10,762,422 564,205 0.00 0.00 37,879.70 0.00 0.00 0.00 14,027.47 0.00 53,805.75 91,771.18 0.00 0.00 197,484.10 366,720.90
TOTAL META 11,326,627 -10,762,422 564,205 0.00 0.00 37,879.70 0.00 0.00 0.00 14,027.47 0.00 53,805.75 91,771.18 0.00 0.00 197,484.10 366,720.90
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 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
2.6. 2 3. 2 4 COSTO 0 1,469,310 1,469,310 0.00 0.00 102,849.75 116,329.98 186,002.36 194,329.63 250,551.58 175,117.11 183,632.19 203,219.87 0.00 0.00 1,412,032.47 57,277.53
2.6. 2 3. 2 5 COSTO 0 3,898,020 3,898,020 0.00 0.00 57,000.00 278,384.62 253,939.97 114,162.20 272,601.40 446,651.78 573,073.18 -166,980.00 375,615.00 0.00 2,204,448.15 1,693,571.85
2.6. 2 3. 2 6 COSTO 0 4,649,363 4,649,363 0.00 0.00 0.00 0.00 6,400.00 273,093.52 190,347.98 170,856.05 260,851.48 214,215.40 33,307.17 0.00 1,149,071.60 3,500,291.40
2.6. 3 2. 1 2 MOBILIA 0 15,000 15,000 0.00 0.00 0.00 0.00 6,200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,200.00 8,800.00
2.6. 3 2. 3 1 EQUIPOS 0 7,000 7,000 0.00 0.00 0.00 0.00 0.00 5,700.00 0.00 0.00 0.00 0.00 0.00 0.00 5,700.00 1,300.00
2.6. 8 1. 4 1 GASTO 0 190,000 190,000 0.00 0.00 19,242.20 9,247.19 15,231.60 21,048.97 23,513.18 22,270.32 27,420.27 0.00 34,842.67 0.00 172,816.40 17,183.60
2.6. 8 1. 4 2 GASTO 0 66,000 66,000 0.00 0.00 0.00 0.00 0.00 9,196.00 0.00 3,227.40 4,842.60 0.00 0.00 0.00 17,266.00 48,734.00
2.6. 8 1. 4 3 GASTO 0 43,200 43,200 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,500.00 3,750.00 0.00 0.00 14,250.00 28,950.00
PARCIAL FTE 5 2,000,000 8,337,893 10,337,893 0.00 0.00 179,091.95 403,961.79 467,773.93 617,530.32 737,014.14 818,122.66 1,060,319.72 254,205.27 443,764.84 0.00 4,981,784.62 5,356,108.38
TOTAL META 2,000,000 8,337,893 10,337,893 0.00 0.00 179,091.95 403,961.79 467,773.93 617,530.32 737,014.14 818,122.66 1,060,319.72 254,205.27 443,764.84 0.00 4,981,784.62 5,356,108.38
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 247,846 -247,846 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
2.6. 2 3. 2 4 COSTO 0 452,142 452,142 0.00 0.00 31,508.00 72,275.58 73,402.67 76,679.22 103,002.11 81,126.62 1,772.07 0.00 0.00 0.00 439,766.27 12,375.73
2.6. 2 3. 2 5 COSTO 0 513,157 513,157 0.00 0.00 7,725.00 18,110.50 31,536.00 60,088.50 34,284.40 152,493.37 10,037.50 0.00 56,102.64 0.00 370,377.91 142,779.09
2.6. 2 3. 2 6 COSTO 0 155,928 155,928 0.00 6,925.00 10,075.00 1,000.00 1,755.00 25,020.00 22,350.00 20,400.00 4,761.80 7,054.20 0.00 0.00 99,341.00 56,587.00
2.6. 3 2. 1 2 MOBILIA 0 1,150 1,150 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 1,150.00
2.6. 3 2. 3 1 EQUIPOS 0 2,789 2,789 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,789.00 0.00 2,789.00 0.00
2.6. 8 1. 3 1 ELABORA 0 11,259 11,259 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 11,259.00
2.6. 8 1. 4 1 GASTO 0 68,925 68,925 0.00 0.00 7,320.05 10,226.13 6,226.27 9,818.23 9,699.96 9,099.96 6,226.23 8,501.59 0.00 0.00 67,118.42 1,806.58
2.6. 8 1. 4 2 GASTO 0 41,464 41,464 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,505.00 0.00 0.00 0.00 0.00 5,505.00 35,959.00
2.6. 8 1. 4 3 GASTO 0 21,160 21,160 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 21,160.00
PARCIAL FTE 5 247,846 1,020,128 1,267,974 0.00 6,925.00 56,628.05 101,612.21 112,919.94 171,605.95 169,336.47 268,624.95 22,797.60 15,555.79 58,891.64 0.00 984,897.60 283,076.40
TOTAL META 247,846 1,020,128 1,267,974 0.00 6,925.00 56,628.05 101,612.21 112,919.94 171,605.95 169,336.47 268,624.95 22,797.60 15,555.79 58,891.64 0.00 984,897.60 283,076.40
5 RECURSOS DETERMINADOS
2.6. 2 3.99 2 COSTO 0 1,151,616 1,151,616 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 1,151,616.00
2.6. 3 1. 1 1 PARA 0 200,000 200,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 200,000.00
2.6. 3 1. 1 3 PARA 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
2.6. 7 1. 6 1 GASTOS 0 324,509 324,509 0.00 0.00 22,467.42 17,445.41 38,703.26 48,328.54 49,432.76 46,641.21 45,636.50 54,693.76 0.00 0.00 323,348.86 1,160.14
2.6. 7 1. 6 2 GASTOS 2,000,000 -1,948,757 51,243 0.00 0.00 0.00 3,362.00 11,327.00 7,355.00 13,280.00 6,604.00 7,892.25 0.00 860.00 0.00 50,680.25 562.75
2.6. 7 1. 6 3 GASTOS 0 48,290 48,290 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,000.00 6,700.00 27,800.00 4,000.00 0.00 43,500.00 4,790.00
2.6. 8 1. 4 1 GASTO 0 108,078 108,078 0.00 0.00 18,077.18 9,800.13 9,800.27 9,918.68 10,518.74 16,827.57 9,918.68 9,918.74 0.00 0.00 94,779.99 13,298.01
2.6. 8 1. 4 2 GASTO 0 7,690 7,690 0.00 0.00 0.00 0.00 0.00 0.00 481.50 2,946.15 0.00 3,554.10 0.00 0.00 6,981.75 708.25
2.6. 8 1. 4 3 GASTO 0 100 100 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00
PARCIAL FTE 5 2,000,000 -28,474 1,971,526 0.00 0.00 40,544.60 30,607.54 59,830.53 65,602.22 73,713.00 78,018.93 70,147.43 95,966.60 4,860.00 0.00 519,290.85 1,452,235.15
TOTAL META 2,000,000 -28,474 1,971,526 0.00 0.00 40,544.60 30,607.54 59,830.53 65,602.22 73,713.00 78,018.93 70,147.43 95,966.60 4,860.00 0.00 519,290.85 1,452,235.15
4 DONACIONES Y TRANSFERENCIAS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 22 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 3. 2 4 COSTO 0 661,992 661,992 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 661,992.00 0.00 661,992.00 0.00
2.6. 2 3. 2 5 COSTO 0 2,819,380 2,819,380 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,800.00 9,818.00 0.00 37,618.00 2,781,762.00
2.6. 2 3. 2 6 COSTO 0 200,000 200,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 200,000.00
PARCIAL FTE 4 0 3,681,372 3,681,372 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,800.00 671,810.00 0.00 699,610.00 2,981,762.00
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 4,295,546 -4,295,546 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
2.6. 2 3. 2 4 COSTO 0 2,003,486 2,003,486 0.00 0.00 225,876.59 185,424.64 227,601.11 854,061.96 132,035.70 196,198.42 161,523.12 0.00 0.00 0.00 1,982,721.54 20,764.46
2.6. 2 3. 2 5 COSTO 0 4,230,081 4,230,081 0.00 0.00 158,801.20 236,660.53 2,886.00 195,537.50 261,970.00 818,566.60 561,757.80 197,958.00 735,550.50 0.00 3,169,688.13 1,060,392.87
2.6. 2 3. 2 6 COSTO 0 969,345 969,345 2,748.00 4,280.10 31,926.40 2,880.00 26,878.67 110,426.05 165,521.31 218,468.31 121,185.76 1,553.76 105,837.17 0.00 791,705.53 177,639.47
2.6. 8 1. 4 1 GASTO 0 184,776 184,776 0.00 7,084.83 39,151.47 12,572.36 17,886.30 12,572.68 13,472.68 9,579.52 21,777.36 18,470.66 0.00 0.00 152,567.86 32,208.14
2.6. 8 1. 4 2 GASTO 0 25,074 25,074 0.00 2,000.00 3,644.00 320.00 0.00 1,100.00 0.00 0.00 7,070.00 1,626.90 2,618.00 0.00 18,378.90 6,695.10
2.6. 8 1. 4 3 GASTO 0 21,150 21,150 0.00 1,000.00 0.00 0.00 0.00 0.00 0.00 0.00 5,890.00 4,030.00 0.00 0.00 10,920.00 10,230.00
PARCIAL FTE 5 4,295,546 3,138,366 7,433,912 2,748.00 14,364.93 459,399.66 437,857.53 275,252.08 1,173,698.19 572,999.69 1,242,812.85 879,204.04 223,639.32 844,005.67 0.00 6,125,981.96 1,307,930.04
TOTAL META 4,295,546 6,819,738 11,115,284 2,748.00 14,364.93 459,399.66 437,857.53 275,252.08 1,173,698.19 572,999.69 1,242,812.85 879,204.04 251,439.32 1,515,815.67 0.00 6,825,591.96 4,289,692.04
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 5,244 -5,244 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
2.6. 2 2. 2 3 COSTO 0 416,224 416,224 0.00 0.00 81,144.75 73,484.82 0.00 163,896.98 63,750.09 4,208.17 29,617.66 0.00 0.00 0.00 416,102.47 121.53
2.6. 2 2. 2 4 COSTO 0 429,606 429,606 0.00 0.00 0.00 45,612.45 25,195.60 129,231.58 86,973.99 53,914.79 78,669.80 9,505.00 0.00 0.00 429,103.21 502.79
2.6. 2 2. 2 5 COSTO 0 16,225 16,225 0.00 0.00 0.00 0.00 0.00 1,100.00 3,465.00 3,300.00 5,280.00 0.00 0.00 0.00 13,145.00 3,080.00
2.6. 3 2. 2 1 MAQUINA 0 12,460 12,460 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,140.00 0.00 0.00 0.00 12,140.00 320.00
2.6. 3 2. 2 2 MOBILIA 0 10,710 10,710 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,710.00 0.00 0.00 0.00 10,710.00 0.00
2.6. 8 1. 4 1 GASTO 0 84,741 84,741 0.00 0.00 5,563.81 20,965.69 10,157.04 13,039.45 5,832.29 1,176.47 0.00 0.00 0.00 0.00 56,734.75 28,006.25
2.6. 8 1. 4 2 GASTO 0 4,533 4,533 0.00 0.00 0.00 0.00 1,065.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,065.00 3,468.00
2.6. 8 1. 4 3 GASTO 0 4,661 4,661 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 4,661.00
PARCIAL FTE 5 5,244 973,916 979,160 0.00 0.00 86,708.56 140,062.96 36,417.64 307,268.01 160,021.37 62,599.43 136,417.46 9,505.00 0.00 0.00 939,000.43 40,159.57
TOTAL META 5,244 973,916 979,160 0.00 0.00 86,708.56 140,062.96 36,417.64 307,268.01 160,021.37 62,599.43 136,417.46 9,505.00 0.00 0.00 939,000.43 40,159.57
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 23 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 2. 2 2 COSTO 1,236,415 -1,236,415 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
2.6. 8 1. 3 1 ELABORA 0 148,644 148,644 0.00 0.00 41,710.35 58,547.91 32,622.27 0.00 11,022.98 0.00 0.00 0.00 0.00 0.00 143,903.51 4,740.49
PARCIAL FTE 5 1,236,415 -1,087,771 148,644 0.00 0.00 41,710.35 58,547.91 32,622.27 0.00 11,022.98 0.00 0.00 0.00 0.00 0.00 143,903.51 4,740.49
TOTAL META 1,236,415 -1,087,771 148,644 0.00 0.00 41,710.35 58,547.91 32,622.27 0.00 11,022.98 0.00 0.00 0.00 0.00 0.00 143,903.51 4,740.49
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 1,510,296 -1,510,296 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
2.6. 8 1. 3 1 ELABORA 0 182,117 182,117 0.00 0.00 37,891.48 51,365.48 51,836.44 28,768.68 7,086.43 979.00 0.00 0.00 0.00 0.00 177,927.51 4,189.49
PARCIAL FTE 5 1,510,296 -1,328,179 182,117 0.00 0.00 37,891.48 51,365.48 51,836.44 28,768.68 7,086.43 979.00 0.00 0.00 0.00 0.00 177,927.51 4,189.49
TOTAL META 1,510,296 -1,328,179 182,117 0.00 0.00 37,891.48 51,365.48 51,836.44 28,768.68 7,086.43 979.00 0.00 0.00 0.00 0.00 177,927.51 4,189.49
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 1,463,673 -1,463,673 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
2.6. 2 2. 2 3 COSTO 0 200,000 200,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 200,000.00
2.6. 2 2. 2 4 COSTO 0 609,443 609,443 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 609,443.00
2.6. 2 2. 2 5 COSTO 0 63,478 63,478 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 63,478.00
2.6. 3 2. 1 1 MAQUINA 0 1 1 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 1.00
2.6. 8 1. 4 1 GASTO 0 114,783 114,783 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,102.43 0.00 0.00 3,102.43 111,680.57
2.6. 8 1. 4 2 GASTO 0 6,183 6,183 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 6,183.00
2.6. 8 1. 4 3 GASTO 0 5,475 5,475 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 5,475.00
PARCIAL FTE 5 1,463,673 -464,310 999,363 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,102.43 0.00 0.00 3,102.43 996,260.57
TOTAL META 1,463,673 -464,310 999,363 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,102.43 0.00 0.00 3,102.43 996,260.57
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 69,169 -69,169 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
2.6. 2 2. 2 3 COSTO 0 397,353 397,353 0.00 0.00 73,426.82 68,294.09 67,462.61 0.00 0.00 158,743.67 25,862.92 0.00 0.00 0.00 393,790.11 3,562.89
2.6. 2 2. 2 4 COSTO 0 566,877 566,877 0.00 0.00 10,819.40 64,997.00 14,698.40 62,883.00 102,966.30 47,188.50 19,185.69 18,400.00 0.00 0.00 341,138.29 225,738.71
2.6. 2 2. 2 5 COSTO 0 73,442 73,442 0.00 0.00 0.00 2,250.00 5,630.00 19,416.00 7,732.00 2,182.00 4,746.10 3,648.00 0.00 0.00 45,604.10 27,837.90
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 24 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 3 2. 2 1 MAQUINA 0 8,000 8,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,988.00 0.00 0.00 0.00 0.00 4,988.00 3,012.00
2.6. 3 2. 2 2 MOBILIA 0 9,700 9,700 0.00 0.00 0.00 0.00 9,606.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,606.00 94.00
2.6. 3 2. 3 1 EQUIPOS 0 6,686 6,686 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 3,000.00 3,686.00
2.6. 3 2. 9 99 MAQUINA 0 8,000 8,000 0.00 0.00 0.00 0.00 0.00 0.00 3,450.00 0.00 0.00 0.00 0.00 0.00 3,450.00 4,550.00
2.6. 8 1. 4 1 GASTO 0 69,737 69,737 0.00 0.00 10,526.20 5,786.90 5,987.66 5,986.45 6,284.36 5,987.66 0.00 0.00 0.00 0.00 40,559.23 29,177.77
2.6. 8 1. 4 2 GASTO 0 10,237 10,237 0.00 0.00 425.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 425.00 9,812.00
2.6. 8 1. 4 3 GASTO 0 3,080 3,080 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 3,080.00
PARCIAL FTE 5 69,169 1,083,943 1,153,112 0.00 0.00 95,197.42 141,327.99 103,384.67 88,285.45 123,432.66 219,089.83 49,794.71 22,048.00 0.00 0.00 842,560.73 310,551.27
TOTAL META 69,169 1,083,943 1,153,112 0.00 0.00 95,197.42 141,327.99 103,384.67 88,285.45 123,432.66 219,089.83 49,794.71 22,048.00 0.00 0.00 842,560.73 310,551.27
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 778,240 -778,240 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
2.6. 8 1. 3 1 ELABORA 0 150,114 150,114 0.00 0.00 54,232.11 67,619.19 2,000.00 6,750.00 0.00 0.00 0.00 13,439.29 0.00 0.00 144,040.59 6,073.41
PARCIAL FTE 5 778,240 -628,126 150,114 0.00 0.00 54,232.11 67,619.19 2,000.00 6,750.00 0.00 0.00 0.00 13,439.29 0.00 0.00 144,040.59 6,073.41
TOTAL META 778,240 -628,126 150,114 0.00 0.00 54,232.11 67,619.19 2,000.00 6,750.00 0.00 0.00 0.00 13,439.29 0.00 0.00 144,040.59 6,073.41
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 28,214 0 28,214 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 28,214.00
PARCIAL FTE 5 28,214 0 28,214 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 28,214.00
TOTAL META 28,214 0 28,214 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 28,214.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 974,533 -974,533 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
2.6. 8 1. 3 1 ELABORA 0 149,724 149,724 0.00 0.00 34,160.50 30,190.80 68,457.08 14,982.76 0.00 881.00 0.00 0.00 0.00 0.00 148,672.14 1,051.86
PARCIAL FTE 5 974,533 -824,809 149,724 0.00 0.00 34,160.50 30,190.80 68,457.08 14,982.76 0.00 881.00 0.00 0.00 0.00 0.00 148,672.14 1,051.86
TOTAL META 974,533 -824,809 149,724 0.00 0.00 34,160.50 30,190.80 68,457.08 14,982.76 0.00 881.00 0.00 0.00 0.00 0.00 148,672.14 1,051.86
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 25 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 938,847 -938,847 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
2.6. 8 1. 3 1 ELABORA 0 109,834 109,834 0.00 0.00 0.00 0.00 28,517.95 32,699.40 30,214.37 1,989.00 0.00 0.00 0.00 0.00 93,420.72 16,413.28
PARCIAL FTE 5 938,847 -829,013 109,834 0.00 0.00 0.00 0.00 28,517.95 32,699.40 30,214.37 1,989.00 0.00 0.00 0.00 0.00 93,420.72 16,413.28
TOTAL META 938,847 -829,013 109,834 0.00 0.00 0.00 0.00 28,517.95 32,699.40 30,214.37 1,989.00 0.00 0.00 0.00 0.00 93,420.72 16,413.28
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 2,359,479 -2,359,479 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
2.6. 2 2. 2 3 COSTO 0 911,677 911,677 0.00 0.00 192,968.44 0.00 199,482.98 286,837.84 218,965.74 0.00 -29,552.93 2,348.36 0.00 0.00 871,050.43 40,626.57
2.6. 2 2. 2 4 COSTO 0 3,262,196 3,262,196 0.00 0.00 72,968.33 253,614.60 270,791.41 213,862.30 163,242.10 128,659.40 156,231.90 208,990.40 16,954.63 0.00 1,485,315.07 1,776,880.93
2.6. 2 2. 2 5 COSTO 0 254,321 254,321 0.00 5,664.12 5,976.30 0.00 0.00 0.00 1,000.00 0.00 0.00 0.00 0.00 0.00 12,640.42 241,680.58
2.6. 8 1. 4 1 GASTO 0 187,700 187,700 0.00 0.00 49,372.26 4,640.35 12,212.59 16,959.46 19,065.80 14,219.96 19,297.68 18,942.88 0.00 0.00 154,710.98 32,989.02
2.6. 8 1. 4 2 GASTO 0 7,200 7,200 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 7,200.00
2.6. 8 1. 4 3 GASTO 0 25,000 25,000 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 25,000.00
PARCIAL FTE 5 2,359,479 2,288,615 4,648,094 0.00 5,664.12 321,285.33 258,254.95 482,486.98 517,659.60 402,273.64 142,879.36 145,976.65 230,281.64 16,954.63 0.00 2,523,716.90 2,124,377.10
TOTAL META 2,359,479 2,288,615 4,648,094 0.00 5,664.12 321,285.33 258,254.95 482,486.98 517,659.60 402,273.64 142,879.36 145,976.65 230,281.64 16,954.63 0.00 2,523,716.90 2,124,377.10
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 1,213,969 -1,213,969 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
2.6. 8 1. 3 1 ELABORA 0 126,487 126,487 0.00 0.00 0.00 0.00 0.00 84,333.06 18,533.31 0.00 11,335.42 0.00 0.00 0.00 114,201.79 12,285.21
PARCIAL FTE 5 1,213,969 -1,087,482 126,487 0.00 0.00 0.00 0.00 0.00 84,333.06 18,533.31 0.00 11,335.42 0.00 0.00 0.00 114,201.79 12,285.21
TOTAL META 1,213,969 -1,087,482 126,487 0.00 0.00 0.00 0.00 0.00 84,333.06 18,533.31 0.00 11,335.42 0.00 0.00 0.00 114,201.79 12,285.21
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 722,384 -722,384 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
2.6. 2 2. 2 3 COSTO 0 754,691 754,691 0.00 0.00 120,948.21 99,897.90 112,978.19 105,202.02 108,714.36 119,225.13 71,311.74 16,358.59 0.00 0.00 754,636.14 54.86
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 26 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 2. 2 4 COSTO 0 1,282,457 1,282,457 0.00 22,956.00 234,302.48 110,759.90 132,951.00 178,025.72 94,873.00 203,417.50 158,111.00 147,060.25 0.00 0.00 1,282,456.85 0.15
2.6. 2 2. 2 5 COSTO 0 134,027 134,027 0.00 0.00 0.00 36,996.88 8,510.48 9,632.66 13,402.50 8,749.62 30,584.91 21,571.13 4,000.00 0.00 133,448.18 578.82
2.6. 3 2. 2 2 MOBILIA 0 46,210 46,210 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 45,956.04 0.00 0.00 45,956.04 253.96
2.6. 3 2. 3 1 EQUIPOS 0 18,839 18,839 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,970.00 0.00 0.00 17,970.00 869.00
2.6. 8 1. 4 1 GASTO 0 167,618 167,618 0.00 0.00 26,171.17 12,832.03 16,405.94 16,771.68 14,550.54 8,860.34 8,860.45 43,521.60 0.00 0.00 147,973.75 19,644.25
2.6. 8 1. 4 2 GASTO 0 26,530 26,530 0.00 0.00 1,550.00 4,434.00 5,430.00 1,092.50 0.00 7,779.20 3,582.00 1,780.00 0.00 0.00 25,647.70 882.30
2.6. 8 1. 4 3 GASTO 0 32,346 32,346 0.00 0.00 0.00 0.00 0.00 0.00 4,080.00 6,990.00 9,840.00 5,850.00 0.00 0.00 26,760.00 5,586.00
PARCIAL FTE 5 722,384 1,740,334 2,462,718 0.00 22,956.00 382,971.86 264,920.71 276,275.61 310,724.58 235,620.40 355,021.79 282,290.10 300,067.61 4,000.00 0.00 2,434,848.66 27,869.34
TOTAL META 722,384 1,740,334 2,462,718 0.00 22,956.00 382,971.86 264,920.71 276,275.61 310,724.58 235,620.40 355,021.79 282,290.10 300,067.61 4,000.00 0.00 2,434,848.66 27,869.34
5 RECURSOS DETERMINADOS
2.6. 7 1. 6 1 GASTOS 0 592,100 592,100 0.00 0.00 0.00 0.00 28,876.20 41,235.72 58,321.91 163,273.97 126,826.20 125,827.09 0.00 0.00 544,361.09 47,738.91
2.6. 7 1. 6 2 GASTOS 1,500,000 -949,153 550,847 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 57,006.70 7,892.00 265,275.09 60,582.29 0.00 392,756.08 158,090.92
2.6. 7 1. 6 3 GASTOS 0 92,035 92,035 0.00 0.00 0.00 0.00 0.00 0.00 1,000.00 0.00 9,700.00 27,195.00 0.00 0.00 37,895.00 54,140.00
2.6. 8 1. 4 1 GASTO 0 54,686 54,686 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,157.87 0.00 10,154.36 0.00 37,312.23 17,373.77
2.6. 8 1. 4 2 GASTO 0 8,832 8,832 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,679.89 0.00 0.00 5,679.89 3,152.11
2.6. 8 1. 4 3 GASTO 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 0.00 0.00 0.00 1,500.00
PARCIAL FTE 5 1,500,000 -200,000 1,300,000 0.00 0.00 0.00 0.00 28,876.20 41,235.72 61,321.91 220,280.67 171,576.07 423,977.07 70,736.65 0.00 1,018,004.29 281,995.71
TOTAL META 1,500,000 -200,000 1,300,000 0.00 0.00 0.00 0.00 28,876.20 41,235.72 61,321.91 220,280.67 171,576.07 423,977.07 70,736.65 0.00 1,018,004.29 281,995.71
5 RECURSOS DETERMINADOS
2.6. 7 1. 6 2 GASTOS 365,640 -365,640 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 5 365,640 -365,640 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 365,640 -365,640 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
2.6. 7 1. 6 1 GASTOS 0 582,176 582,176 0.00 0.00 0.00 21,871.87 39,482.29 46,758.73 123,283.16 120,505.77 114,999.19 114,019.88 0.00 0.00 580,920.89 1,255.11
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 27 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 7 1. 6 2 GASTOS 1,267,210 -833,199 434,011 0.00 0.00 0.00 0.00 0.00 0.00 38,701.00 135,307.22 112,858.42 41,309.08 0.00 0.00 328,175.72 105,835.28
2.6. 7 1. 6 3 GASTOS 0 196,942 196,942 0.00 0.00 0.00 0.00 0.00 0.00 2,215.00 25,037.75 -2,267.90 114,747.07 0.00 0.00 139,731.92 57,210.08
2.6. 8 1. 4 1 GASTO 0 94,304 94,304 0.00 0.00 0.00 0.00 13,701.67 10,981.68 11,462.99 10,981.67 6,140.23 6,140.27 0.00 0.00 59,408.51 34,895.49
2.6. 8 1. 4 2 GASTO 0 8,064 8,064 0.00 0.00 0.00 0.00 0.00 0.00 0.00 520.00 292.00 2,190.00 0.00 0.00 3,002.00 5,062.00
2.6. 8 1. 4 3 GASTO 0 1,110 1,110 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500.00 0.00 0.00 500.00 610.00
PARCIAL FTE 5 1,267,210 49,397 1,316,607 0.00 0.00 0.00 21,871.87 53,183.96 57,740.41 175,662.15 292,352.41 232,021.94 278,906.30 0.00 0.00 1,111,739.04 204,867.96
TOTAL META 1,267,210 49,397 1,316,607 0.00 0.00 0.00 21,871.87 53,183.96 57,740.41 175,662.15 292,352.41 232,021.94 278,906.30 0.00 0.00 1,111,739.04 204,867.96
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 3,000,000 -3,000,000 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 3,000,000 -3,000,000 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 3,000,000 -3,000,000 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
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 1,000,000 -1,000,000 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 1,000,000 -1,000,000 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 1,000,000 -1,000,000 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
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 5,024,199 -5,024,199 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 5,024,199 -5,024,199 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 5,024,199 -5,024,199 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
2.6. 2 2. 3 2 COSTO 5,000,000 -5,000,000 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 5,000,000 -5,000,000 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
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 28 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 5,000,000 -5,000,000 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
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 3,914,233 -3,914,233 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 3,914,233 -3,914,233 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 3,914,233 -3,914,233 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
2.6. 2 2. 3 2 COSTO 5,802,435 -5,802,435 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 5,802,435 -5,802,435 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 5,802,435 -5,802,435 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
2.6. 7 1. 6 2 GASTOS 3,525,147 -3,525,147 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 3,525,147 -3,525,147 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 3,525,147 -3,525,147 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
2.6. 2 2. 3 2 COSTO 8,000,001 -8,000,001 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 8,000,001 -8,000,001 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 8,000,001 -8,000,001 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
2.6. 2 2. 3 2 COSTO 7,512,029 -7,512,029 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 : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 29 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 7,512,029 -7,512,029 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 7,512,029 -7,512,029 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
2.6. 2 2. 3 2 COSTO 25,620,722 -2,128,435 23,492,287 1,197,876.07 239,901.42 0.00 0.00 10,507,127.68 10,661,518.27 -3,794,977.35 0.00 587,296.23 -650,000.00 948,189.19 0.00 19,696,931.51 3,795,355.49
2.6. 8 1. 4 1 GASTO 0 455,000 455,000 0.00 0.00 79,388.26 20,266.40 27,157.49 12,988.45 27,022.70 40,947.47 61,637.71 22,906.79 39,267.09 0.00 331,582.36 123,417.64
2.6. 8 1. 4 2 GASTO 0 67,594 67,594 0.00 5,310.00 5,060.00 0.00 0.00 0.00 0.00 8,981.00 996.40 2,700.00 0.00 0.00 23,047.40 44,546.60
2.6. 8 1. 4 3 GASTO 0 855,841 855,841 0.00 3,000.00 7,560.00 0.00 0.00 0.00 3,780.00 0.00 3,780.00 5,670.00 0.00 0.00 23,790.00 832,051.00
PARCIAL FTE 5 25,620,722 -750,000 24,870,722 1,197,876.07 248,211.42 92,008.26 20,266.40 10,534,285.17 10,674,506.72 -3,764,174.65 49,928.47 653,710.34 -618,723.21 987,456.28 0.00 20,075,351.27 4,795,370.73
TOTAL META 25,620,722 -750,000 24,870,722 1,197,876.07 248,211.42 92,008.26 20,266.40 10,534,285.17 10,674,506.72 -3,764,174.65 49,928.47 653,710.34 -618,723.21 987,456.28 0.00 20,075,351.27 4,795,370.73
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 18,406,732 -18,406,732 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 18,406,732 -18,406,732 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 18,406,732 -18,406,732 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
2.6. 2 2. 3 2 COSTO 3,425,095 -3,425,095 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 3,425,095 -3,425,095 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 3,425,095 -3,425,095 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
2.6. 2 2. 3 2 COSTO 7,000,180 -7,000,180 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 7,000,180 -7,000,180 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 7,000,180 -7,000,180 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 : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 30 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 5,000,000 -5,000,000 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 5,000,000 -5,000,000 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 5,000,000 -5,000,000 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
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 7,838,548 -7,838,548 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 7,838,548 -7,838,548 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 7,838,548 -7,838,548 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
2.6. 8 1. 2 1 ESTUDIO 7,000,000 -6,287,237 712,763 0.00 58,986.62 49,065.15 56,339.22 54,836.26 58,081.19 253,745.11 5,300.00 31,236.00 -58,664.87 0.00 0.00 508,924.68 203,838.32
2.6. 8 1. 4 99 OTROS 0 2,113,880 2,113,880 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 2,113,880.00
PARCIAL FTE 5 7,000,000 -4,173,357 2,826,643 0.00 58,986.62 49,065.15 56,339.22 54,836.26 58,081.19 253,745.11 5,300.00 31,236.00 -58,664.87 0.00 0.00 508,924.68 2,317,718.32
TOTAL META 7,000,000 -4,173,357 2,826,643 0.00 58,986.62 49,065.15 56,339.22 54,836.26 58,081.19 253,745.11 5,300.00 31,236.00 -58,664.87 0.00 0.00 508,924.68 2,317,718.32
5 RECURSOS DETERMINADOS
2.6. 3 1. 1 1 PARA 0 343,146 343,146 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 343,146.00
2.6. 3 2. 1 2 MOBILIA 0 84,579 84,579 0.00 0.00 0.00 1,408.92 0.00 0.00 0.00 0.00 0.00 39,592.00 0.00 0.00 41,000.92 43,578.08
2.6. 3 2. 3 1 EQUIPOS 0 50,030 50,030 0.00 0.00 0.00 6,430.58 2,439.00 4,002.00 11,700.00 0.00 3,509.32 0.00 0.00 0.00 28,080.90 21,949.10
2.6. 3 2. 9 99 MAQUINA 0 272,387 272,387 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 272,387.00
2.6. 6 1. 1 2 ANIMALE 0 506,667 506,667 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 375,000.00 0.00 375,000.00 131,667.00
2.6. 7 1. 6 1 GASTOS 0 4,160,404 4,160,404 0.00 285,313.51 468,072.70 3,137,221.75 0.00 0.00 0.00 0.00 0.00 -42,081.72 0.00 0.00 3,848,526.24 311,877.76
2.6. 7 1. 6 2 GASTOS 3,422,307 2,618,134 6,040,441 0.00 0.00 23,255.52 1,239,425.39 244,187.99 923,295.60 251,265.01 804,824.93 297,766.24 329,178.72 79,933.48 0.00 4,193,132.88 1,847,308.12
2.6. 7 1. 6 3 GASTOS 0 1,145,681 1,145,681 0.00 1,224.97 30,035.00 7,100.00 32,535.00 7,875.00 96,461.00 20,053.40 61,491.00 54,459.00 77,800.00 0.00 389,034.37 756,646.63
2.6. 8 1. 4 1 GASTO 0 248,084 248,084 5,755.64 9,328.25 47,731.00 15,349.58 13,268.91 22,776.80 17,784.17 17,947.25 16,124.35 15,350.18 0.00 0.00 181,416.13 66,667.87
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 31 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 4 2 GASTO 0 12,064 12,064 0.00 0.00 0.00 0.00 0.00 0.00 731.50 6,209.00 0.00 0.00 0.00 0.00 6,940.50 5,123.50
2.6. 8 1. 4 3 GASTO 0 9,285 9,285 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 9,285.00
PARCIAL FTE 5 3,422,307 9,450,461 12,872,768 5,755.64 295,866.73 569,094.22 4,406,936.22 292,430.90 957,949.40 377,941.68 849,034.58 378,890.91 396,498.18 532,733.48 0.00 9,063,131.94 3,809,636.06
TOTAL META 3,422,307 9,450,461 12,872,768 5,755.64 295,866.73 569,094.22 4,406,936.22 292,430.90 957,949.40 377,941.68 849,034.58 378,890.91 396,498.18 532,733.48 0.00 9,063,131.94 3,809,636.06
5 RECURSOS DETERMINADOS
2.6. 3 1. 1 1 PARA 0 180,000 180,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 180,000.00
2.6. 3 2. 1 2 MOBILIA 0 10,000 10,000 0.00 0.00 0.00 2,014.26 0.00 6,870.00 0.00 0.00 0.00 0.00 0.00 0.00 8,884.26 1,115.74
2.6. 3 2. 3 1 EQUIPOS 0 40,000 40,000 0.00 0.00 0.00 24,900.00 0.00 4,408.75 0.00 1,380.88 0.00 0.00 0.00 0.00 30,689.63 9,310.37
2.6. 7 1. 6 1 GASTOS 0 2,496,809 2,496,809 0.00 0.00 200,308.45 2,117,500.55 -3,999.68 0.00 0.00 0.00 0.00 -99,859.56 282,859.24 0.00 2,496,809.00 0.00
2.6. 7 1. 6 2 GASTOS 10,000,000 -3,547,236 6,452,764 0.00 0.00 0.00 263,109.76 223,792.14 293,529.86 165,612.45 60,753.87 156,538.68 93,900.00 31,280.43 0.00 1,288,517.19 5,164,246.81
2.6. 7 1. 6 3 GASTOS 1,706,779 515,001 2,221,780 0.00 3,000.00 0.00 9,563.33 4,500.00 16,140.00 48,914.50 15,990.00 169,078.45 58,640.80 60,348.51 0.00 386,175.59 1,835,604.41
2.6. 8 1. 4 1 GASTO 0 260,000 260,000 0.00 0.00 19,095.82 240,904.18 -24.92 0.00 0.00 0.00 -8,188.24 -50,000.00 -75,399.83 0.00 126,387.01 133,612.99
2.6. 8 1. 4 2 GASTO 0 25,426 25,426 0.00 0.00 0.00 5,025.00 0.00 600.00 3,416.71 2,418.00 0.00 0.00 0.00 0.00 11,459.71 13,966.29
2.6. 8 1. 4 3 GASTO 0 20,000 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 5 11,706,779 0 11,706,779 0.00 3,000.00 219,404.27 2,663,017.08 224,267.54 321,548.61 217,943.66 80,542.75 317,428.89 2,681.24 299,088.35 0.00 4,348,922.39 7,357,856.61
TOTAL META 11,706,779 0 11,706,779 0.00 3,000.00 219,404.27 2,663,017.08 224,267.54 321,548.61 217,943.66 80,542.75 317,428.89 2,681.24 299,088.35 0.00 4,348,922.39 7,357,856.61
1 RECURSOS ORDINARIOS
2.6. 2 2. 3 2 COSTO 59,421,647 -263,843 59,157,804 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 59,157,804.00
2.6. 8 1. 4 4 GASTO 0 263,843 263,843 0.00 0.00 0.00 0.00 0.00 0.00 110,405.30 0.00 0.00 0.00 0.00 0.00 110,405.30 153,437.70
PARCIAL FTE 1 59,421,647 0 59,421,647 0.00 0.00 0.00 0.00 0.00 0.00 110,405.30 0.00 0.00 0.00 0.00 0.00 110,405.30 59,311,241.70
TOTAL META 59,421,647 0 59,421,647 0.00 0.00 0.00 0.00 0.00 0.00 110,405.30 0.00 0.00 0.00 0.00 0.00 110,405.30 59,311,241.70
1 RECURSOS ORDINARIOS
2.6. 2 2. 3 3 COSTO 0 4,977,135 4,977,135 0.00 0.00 164,724.22 2,304,894.55 352,678.67 953,771.40 550,230.00 -24,676.94 661,171.44 -630,334.09 0.00 0.00 4,332,459.25 644,675.75
2.6. 2 2. 3 4 COSTO 72,343,316 -63,074,025 9,269,291 0.00 0.00 486,742.90 549,500.00 158,951.48 219,791.67 349,301.40 216,471.63 421,911.95 1,254,485.36 184,587.20 0.00 3,841,743.59 5,427,547.41
2.6. 2 2. 3 5 COSTO 0 102,456 102,456 0.00 0.00 1,689.30 1,301.80 0.00 6,080.00 7,223.66 3,840.00 24,139.20 4,000.00 0.00 0.00 48,273.96 54,182.04
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 32 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 3 2. 3 1 EQUIPOS 0 30,541 30,541 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16,700.00 0.00 0.00 16,700.00 13,841.00
2.6. 3 2. 9 99 MAQUINA 0 5,480 5,480 0.00 0.00 0.00 0.00 0.00 5,480.00 0.00 0.00 0.00 0.00 0.00 0.00 5,480.00 0.00
2.6. 8 1. 4 1 GASTO 0 415,033 415,033 0.00 0.00 0.00 45,605.11 40,717.45 45,351.21 39,482.00 44,278.19 66,757.08 76,584.04 0.00 0.00 358,775.08 56,257.92
2.6. 8 1. 4 2 GASTO 0 26,863 26,863 0.00 0.00 0.00 0.00 0.00 2,734.50 10,303.20 0.00 0.00 0.00 0.00 0.00 13,037.70 13,825.30
2.6. 8 1. 4 3 GASTO 0 81,069 81,069 0.00 0.00 6,000.00 285.00 1,684.89 0.00 2,025.85 0.00 2,271.07 0.00 0.00 0.00 12,266.81 68,802.19
2.6. 8 1. 4 4 GASTO 0 92,132 92,132 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,306.12 0.00 0.00 0.00 10,306.12 81,825.88
PARCIAL FTE 1 72,343,316 -57,343,316 15,000,000 0.00 0.00 659,156.42 2,901,586.46 554,032.49 1,233,208.78 958,566.11 239,912.88 1,186,556.86 721,435.31 184,587.20 0.00 8,639,042.51 6,360,957.49
TOTAL META 72,343,316 -57,343,316 15,000,000 0.00 0.00 659,156.42 2,901,586.46 554,032.49 1,233,208.78 958,566.11 239,912.88 1,186,556.86 721,435.31 184,587.20 0.00 8,639,042.51 6,360,957.49
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 5,511,107 -5,380,818 130,289 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 130,289.00
2.6. 2 3. 2 4 COSTO 0 1,244,128 1,244,128 0.00 0.00 304,135.20 204,772.34 242,095.53 176,629.19 155,782.05 101,975.03 18,198.46 34,395.87 0.00 0.00 1,237,983.67 6,144.33
2.6. 2 3. 2 5 COSTO 0 2,008,787 2,008,787 0.00 0.00 26,950.00 241,635.50 248,333.00 26,107.70 606,660.00 104,704.00 0.00 0.00 0.00 0.00 1,254,390.20 754,396.80
2.6. 2 3. 2 6 COSTO 0 691,921 691,921 0.00 54,316.70 98,516.55 71,213.98 117,689.54 121,338.51 96,407.96 22,725.81 49,734.80 0.00 0.00 0.00 631,943.85 59,977.15
2.6. 3 2. 1 2 MOBILIA 0 3,750 3,750 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 3,750.00
2.6. 3 2. 3 1 EQUIPOS 0 11,950 11,950 0.00 0.00 0.00 2,360.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,360.00 9,590.00
2.6. 8 1. 4 1 GASTO 0 218,921 218,921 0.00 0.00 30,197.20 13,455.48 8,142.51 14,727.68 23,398.32 24,734.49 20,461.99 6,692.34 9,579.45 0.00 151,389.46 67,531.54
2.6. 8 1. 4 2 GASTO 0 27,999 27,999 0.00 0.00 0.00 0.00 405.00 2,162.00 260.00 5,567.00 5,825.00 1,764.00 0.00 0.00 15,983.00 12,016.00
2.6. 8 1. 4 3 GASTO 0 34,910 34,910 0.00 1,300.00 14,200.00 0.00 0.00 1,410.00 0.00 0.00 8,140.00 0.00 0.00 0.00 25,050.00 9,860.00
PARCIAL FTE 5 5,511,107 -1,138,452 4,372,655 0.00 55,616.70 473,998.95 533,437.30 616,665.58 342,375.08 882,508.33 259,706.33 102,360.25 42,852.21 9,579.45 0.00 3,319,100.18 1,053,554.82
TOTAL META 5,511,107 -1,138,452 4,372,655 0.00 55,616.70 473,998.95 533,437.30 616,665.58 342,375.08 882,508.33 259,706.33 102,360.25 42,852.21 9,579.45 0.00 3,319,100.18 1,053,554.82
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 2,365,436 -2,365,436 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
2.6. 2 2. 2 3 COSTO 0 1,778,286 1,778,286 0.00 0.00 0.00 226,738.78 244,649.55 274,143.49 288,815.92 215,558.70 224,017.22 254,376.00 0.00 0.00 1,728,299.66 49,986.34
2.6. 2 2. 2 4 COSTO 0 6,147,158 6,147,158 0.00 227,428.44 0.00 2,000.00 80,574.50 82,277.50 446,092.46 156,601.73 156,923.00 52,914.00 72,051.00 0.00 1,276,862.63 4,870,295.37
2.6. 2 2. 2 5 COSTO 0 233,630 233,630 0.00 33,344.50 9,056.50 1,000.00 0.00 862.90 19,935.75 606.00 0.00 12,345.10 0.00 0.00 77,150.75 156,479.25
2.6. 3 2. 1 2 MOBILIA 0 2,200 2,200 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 2,200.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 33 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 3 2. 3 1 EQUIPOS 0 5,000 5,000 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 5,000.00
2.6. 8 1. 4 1 GASTO 0 265,800 265,800 0.00 0.00 9,924.91 21,794.50 33,046.92 33,046.71 35,209.57 28,496.27 45,120.73 46,855.84 0.00 0.00 253,495.45 12,304.55
2.6. 8 1. 4 2 GASTO 0 32,800 32,800 0.00 0.00 0.00 0.00 1,503.79 1,717.00 15,237.20 0.00 0.00 0.00 0.00 0.00 18,457.99 14,342.01
2.6. 8 1. 4 3 GASTO 0 2,000 2,000 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 2,000.00
2.6. 8 1. 4 4 GASTO 0 16,370 16,370 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 16,370.00
PARCIAL FTE 5 2,365,436 6,117,808 8,483,244 0.00 260,772.94 18,981.41 251,533.28 359,774.76 392,047.60 805,290.90 401,262.70 426,060.95 366,490.94 72,051.00 0.00 3,354,266.48 5,128,977.52
TOTAL META 2,365,436 6,117,808 8,483,244 0.00 260,772.94 18,981.41 251,533.28 359,774.76 392,047.60 805,290.90 401,262.70 426,060.95 366,490.94 72,051.00 0.00 3,354,266.48 5,128,977.52
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 8,156,575 -8,156,575 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
2.6. 2 2. 2 3 COSTO 0 3,000,000 3,000,000 191,160.44 0.00 324,976.85 1,483,212.25 0.00 0.00 0.00 -2,545.66 157,793.78 331,465.59 0.00 0.00 2,486,063.25 513,936.75
2.6. 2 2. 2 4 COSTO 0 6,781,127 6,781,127 0.00 0.00 824,615.79 1,051,516.00 47,442.06 493,638.78 656,843.28 662,000.00 291,805.00 38,090.00 41,080.20 0.00 4,107,031.11 2,674,095.89
2.6. 2 2. 2 5 COSTO 0 776,703 776,703 15,298.15 0.00 9,245.00 0.00 1,500.00 5,910.00 11,859.97 2,121.05 35,214.09 6,814.89 4,967.16 0.00 92,930.31 683,772.69
2.6. 8 1. 4 1 GASTO 0 380,000 380,000 0.00 4,604.83 60,255.25 20,257.23 35,159.42 25,743.14 24,358.75 20,235.62 33,536.76 34,603.73 0.00 0.00 258,754.73 121,245.27
2.6. 8 1. 4 2 GASTO 0 27,383 27,383 0.00 0.00 2,882.00 3,281.00 6,353.60 0.00 0.00 0.00 4,443.75 0.00 0.00 0.00 16,960.35 10,422.65
2.6. 8 1. 4 3 GASTO 0 45,728 45,728 0.00 0.00 0.00 0.00 0.00 0.00 425.00 0.00 3,750.00 4,420.00 0.00 0.00 8,595.00 37,133.00
PARCIAL FTE 5 8,156,575 2,854,366 11,010,941 206,458.59 4,604.83 1,221,974.89 2,558,266.48 90,455.08 525,291.92 693,487.00 681,811.01 526,543.38 415,394.21 46,047.36 0.00 6,970,334.75 4,040,606.25
TOTAL META 8,156,575 2,854,366 11,010,941 206,458.59 4,604.83 1,221,974.89 2,558,266.48 90,455.08 525,291.92 693,487.00 681,811.01 526,543.38 415,394.21 46,047.36 0.00 6,970,334.75 4,040,606.25
5 RECURSOS DETERMINADOS
2.6. 2 2. 1 2 COSTO 7,000,000 -7,000,000 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
2.6. 8 1. 3 1 ELABORA 0 98,421 98,421 0.00 0.00 54,070.51 11,036.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 65,106.96 33,314.04
PARCIAL FTE 5 7,000,000 -6,901,579 98,421 0.00 0.00 54,070.51 11,036.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 65,106.96 33,314.04
TOTAL META 7,000,000 -6,901,579 98,421 0.00 0.00 54,070.51 11,036.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 65,106.96 33,314.04
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 34 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 2. 2 2 COSTO 3,000,000 -2,727,863 272,137 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 272,137.00
2.6. 8 1. 3 1 ELABORA 0 68,226 68,226 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 66,052.74 0.00 0.00 0.00 66,052.74 2,173.26
PARCIAL FTE 5 3,000,000 -2,659,637 340,363 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 66,052.74 0.00 0.00 0.00 66,052.74 274,310.26
TOTAL META 3,000,000 -2,659,637 340,363 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 66,052.74 0.00 0.00 0.00 66,052.74 274,310.26
5 RECURSOS DETERMINADOS
2.6. 2 2. 1 2 COSTO 12,396,572 -12,394,034 2,538 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 2,538.00
2.6. 8 1. 3 1 ELABORA 0 643,388 643,388 0.00 0.00 90,171.36 98,935.36 91,921.16 84,823.78 105,385.25 128,088.05 0.00 0.00 0.00 0.00 599,324.96 44,063.04
PARCIAL FTE 5 12,396,572 -11,750,646 645,926 0.00 0.00 90,171.36 98,935.36 91,921.16 84,823.78 105,385.25 128,088.05 0.00 0.00 0.00 0.00 599,324.96 46,601.04
TOTAL META 12,396,572 -11,750,646 645,926 0.00 0.00 90,171.36 98,935.36 91,921.16 84,823.78 105,385.25 128,088.05 0.00 0.00 0.00 0.00 599,324.96 46,601.04
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 3 COSTO 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
2.6. 8 1. 3 1 ELABORA 0 199,100 199,100 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 199,100.00
PARCIAL FTE 5 2,000,000 -1,800,900 199,100 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 199,100.00
TOTAL META 2,000,000 -1,800,900 199,100 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 199,100.00
1 RECURSOS ORDINARIOS
2.6. 3 2. 4 2 EQUIPOS 0 654,490 654,490 648,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 648,000.00 6,490.00
2.6. 7 1. 6 2 GASTOS 1,062,790 -654,490 408,300 0.00 0.00 0.00 0.00 534.00 34,600.25 37,079.00 0.00 0.00 31,340.00 0.00 0.00 103,553.25 304,746.75
PARCIAL FTE 1 1,062,790 0 1,062,790 648,000.00 0.00 0.00 0.00 534.00 34,600.25 37,079.00 0.00 0.00 31,340.00 0.00 0.00 751,553.25 311,236.75
5 RECURSOS DETERMINADOS
2.6. 3 2. 3 1 EQUIPOS 0 40,000 40,000 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 40,000.00
2.6. 3 2. 4 2 EQUIPOS 0 3,811,081 3,811,081 0.00 0.00 0.00 310,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 310,500.00 3,500,581.00
2.6. 7 1. 6 1 GASTOS 0 156,397 156,397 0.00 0.00 27,379.21 15,821.48 15,822.06 15,822.13 17,022.06 16,942.71 16,932.56 16,317.81 0.00 0.00 142,060.02 14,336.98
2.6. 7 1. 6 2 GASTOS 0 30,200 30,200 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,275.00 0.00 0.00 22,275.00 7,925.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 35 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 7 1. 6 3 GASTOS 0 446,430 446,430 0.00 0.00 0.00 0.00 43,488.00 28,688.00 7,600.00 59,908.00 15,980.00 5,968.00 0.00 0.00 161,632.00 284,798.00
2.6. 8 1. 4 1 GASTO 0 152,973 152,973 0.00 0.00 16,636.04 10,932.00 11,217.28 11,217.45 11,817.28 11,217.28 11,217.45 0.00 11,217.28 0.00 95,472.06 57,500.94
2.6. 8 1. 4 2 GASTO 0 5,334 5,334 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 5,334.00
2.6. 8 1. 4 3 GASTO 0 8,330 8,330 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,330.00
PARCIAL FTE 5 0 4,650,745 4,650,745 0.00 0.00 44,015.25 337,253.48 70,527.34 55,727.58 36,439.34 88,067.99 44,130.01 44,560.81 11,217.28 0.00 731,939.08 3,918,805.92
TOTAL META 1,062,790 4,650,745 5,713,535 648,000.00 0.00 44,015.25 337,253.48 71,061.34 90,327.83 73,518.34 88,067.99 44,130.01 75,900.81 11,217.28 0.00 1,483,492.33 4,230,042.67
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 5,000,000 -5,000,000 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
2.6. 2 2. 2 3 COSTO 0 2,000,000 2,000,000 0.00 0.00 42,823.30 116,383.93 142,726.98 516,960.16 138,419.04 17,673.64 1,010,070.69 -95,913.79 100,000.00 0.00 1,989,143.95 10,856.05
2.6. 2 2. 2 4 COSTO 0 4,969,319 4,969,319 0.00 0.00 0.00 48,534.52 326,382.36 801,501.12 533,401.00 130,278.75 81,435.52 459,787.99 430,524.00 0.00 2,811,845.26 2,157,473.74
2.6. 2 2. 2 5 COSTO 0 288,264 288,264 0.00 0.00 0.00 0.00 2,405.00 31,048.39 15,200.16 31,311.08 17,479.74 53,601.91 0.00 0.00 151,046.28 137,217.72
2.6. 3 2. 1 2 MOBILIA 0 5,600 5,600 0.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 2,600.00
2.6. 3 2. 3 1 EQUIPOS 0 6,180 6,180 0.00 0.00 0.00 0.00 0.00 4,460.00 0.00 0.00 0.00 0.00 0.00 0.00 4,460.00 1,720.00
2.6. 8 1. 4 1 GASTO 0 201,620 201,620 0.00 0.00 5,376.34 12,691.58 14,788.30 25,196.26 17,724.04 18,922.53 20,235.91 9,564.66 20,235.63 0.00 144,735.25 56,884.75
2.6. 8 1. 4 2 GASTO 0 40,000 40,000 0.00 0.00 0.00 0.00 0.00 8,579.20 2,019.60 3,633.40 2,118.60 4,227.01 0.00 0.00 20,577.81 19,422.19
2.6. 8 1. 4 3 GASTO 0 45,000 45,000 0.00 0.00 0.00 0.00 0.00 0.00 3,515.00 3,885.00 11,510.00 0.00 0.00 0.00 18,910.00 26,090.00
PARCIAL FTE 5 5,000,000 2,555,983 7,555,983 0.00 0.00 48,199.64 177,610.03 489,302.64 1,387,745.13 710,278.84 205,704.40 1,142,850.46 431,267.78 550,759.63 0.00 5,143,718.55 2,412,264.45
TOTAL META 5,000,000 2,555,983 7,555,983 0.00 0.00 48,199.64 177,610.03 489,302.64 1,387,745.13 710,278.84 205,704.40 1,142,850.46 431,267.78 550,759.63 0.00 5,143,718.55 2,412,264.45
5 RECURSOS DETERMINADOS
2.6. 3 2. 3 1 EQUIPOS 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
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:53
Pag. : 36 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 2. 2 2 COSTO 2,062,389 -2,062,389 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
2.6. 8 1. 3 1 ELABORA 0 1,494 1,494 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 1,494.00
PARCIAL FTE 5 2,062,389 -2,060,895 1,494 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 1,494.00
TOTAL META 2,062,389 -2,060,895 1,494 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 1,494.00
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 1,200,000 1,200,000 0.00 0.00 53,608.94 131,869.67 132,598.12 481,923.27 -354,837.80 232,005.85 95,559.36 0.00 84,257.02 0.00 856,984.43 343,015.57
2.6. 2 3. 2 5 COSTO 0 1,543,028 1,543,028 0.00 63,840.00 28,952.00 138,786.80 292,854.68 303,969.83 69,284.00 147,784.26 45,795.73 0.00 0.00 0.00 1,091,267.30 451,760.70
2.6. 2 3. 2 6 COSTO 0 1,000,000 1,000,000 0.00 41,220.00 13,032.00 0.00 5,000.00 18,950.00 11,000.00 4,800.00 75,578.61 0.00 0.00 0.00 169,580.61 830,419.39
2.6. 3 2. 1 2 MOBILIA 0 4,730 4,730 0.00 0.00 0.00 0.00 4,190.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,190.00 540.00
2.6. 3 2. 3 1 EQUIPOS 0 7,900 7,900 0.00 0.00 0.00 2,450.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,450.00 5,450.00
2.6. 8 1. 4 1 GASTO 0 166,319 166,319 0.00 0.00 7,662.94 7,662.90 14,459.10 23,450.99 19,728.62 19,038.56 19,643.11 14,051.30 0.00 0.00 125,697.52 40,621.48
2.6. 8 1. 4 2 GASTO 0 30,023 30,023 0.00 0.00 0.00 0.00 0.00 6,040.00 1,887.00 0.00 13,277.50 1,656.00 0.00 0.00 22,860.50 7,162.50
2.6. 8 1. 4 3 GASTO 0 48,000 48,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,800.00 10,000.00 0.00 0.00 0.00 13,800.00 34,200.00
PARCIAL FTE 5 0 4,000,000 4,000,000 0.00 105,060.00 103,255.88 280,769.37 449,101.90 834,334.09 -252,938.18 407,428.67 259,854.31 15,707.30 84,257.02 0.00 2,286,830.36 1,713,169.64
TOTAL META 0 4,000,000 4,000,000 0.00 105,060.00 103,255.88 280,769.37 449,101.90 834,334.09 -252,938.18 407,428.67 259,854.31 15,707.30 84,257.02 0.00 2,286,830.36 1,713,169.64
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 581,911 581,911 0.00 0.00 44,574.50 66,034.16 94,873.11 98,822.14 70,613.32 0.00 142,438.31 45,745.33 0.00 0.00 563,100.87 18,810.13
2.6. 2 3. 2 5 COSTO 0 572,435 572,435 0.00 0.00 0.00 96,635.10 84,094.61 208,606.50 63,142.40 6,555.00 0.00 88,176.00 8,118.00 0.00 555,327.61 17,107.39
2.6. 2 3. 2 6 COSTO 0 313,049 313,049 0.00 0.00 0.00 0.00 9,745.60 25,392.50 48,509.73 37,027.17 22,525.00 468.00 0.00 0.00 143,668.00 169,381.00
2.6. 8 1. 3 1 ELABORA 0 24,534 24,534 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 24,534.00
2.6. 8 1. 4 1 GASTO 0 91,219 91,219 0.00 0.00 6,944.11 11,733.13 11,579.42 4,877.37 13,870.43 15,684.98 12,811.46 9,957.80 0.00 0.00 87,458.70 3,760.30
2.6. 8 1. 4 2 GASTO 0 18,111 18,111 0.00 0.00 0.00 0.00 0.00 0.00 1,853.00 6,108.00 3,991.70 0.00 0.00 0.00 11,952.70 6,158.30
2.6. 8 1. 4 3 GASTO 0 23,400 23,400 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,640.00 8,800.00 0.00 0.00 0.00 13,440.00 9,960.00
PARCIAL FTE 5 0 1,624,659 1,624,659 0.00 0.00 51,518.61 174,402.39 200,292.74 337,698.51 197,988.88 70,015.15 190,566.47 144,347.13 8,118.00 0.00 1,374,947.88 249,711.12
TOTAL META 0 1,624,659 1,624,659 0.00 0.00 51,518.61 174,402.39 200,292.74 337,698.51 197,988.88 70,015.15 190,566.47 144,347.13 8,118.00 0.00 1,374,947.88 249,711.12
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 3 GASTO 0 2,000 2,000 0.00 0.00 0.00 2,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 0.00
PARCIAL FTE 5 0 2,000 2,000 0.00 0.00 0.00 2,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 0.00
TOTAL META 0 2,000 2,000 0.00 0.00 0.00 2,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 46,263 46,263 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43,385.00 0.00 0.00 0.00 43,385.00 2,878.00
2.6. 8 1. 4 2 GASTO 0 1,384 1,384 0.00 0.00 0.00 0.00 1,084.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,084.00 300.00
2.6. 8 1. 4 3 GASTO 0 4,467 4,467 0.00 0.00 4,467.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,467.00 0.00
2.6. 8 1. 4 4 GASTO 0 5,818 5,818 0.00 0.00 0.00 0.00 0.00 2,908.70 0.00 0.00 0.00 0.00 0.00 0.00 2,908.70 2,909.30
PARCIAL FTE 5 0 57,932 57,932 0.00 0.00 4,467.00 0.00 1,084.00 2,908.70 0.00 0.00 43,385.00 0.00 0.00 0.00 51,844.70 6,087.30
TOTAL META 0 57,932 57,932 0.00 0.00 4,467.00 0.00 1,084.00 2,908.70 0.00 0.00 43,385.00 0.00 0.00 0.00 51,844.70 6,087.30
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 80,500 80,500 0.00 0.00 0.00 19,000.00 10,600.00 0.00 0.00 50,900.00 0.00 0.00 0.00 0.00 80,500.00 0.00
2.6. 8 1. 4 3 GASTO 0 8,280 8,280 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 2,890.00 2,890.00 0.00 0.00 8,280.00 0.00
PARCIAL FTE 5 0 88,780 88,780 0.00 0.00 0.00 19,000.00 10,600.00 0.00 0.00 53,400.00 2,890.00 2,890.00 0.00 0.00 88,780.00 0.00
TOTAL META 0 88,780 88,780 0.00 0.00 0.00 19,000.00 10,600.00 0.00 0.00 53,400.00 2,890.00 2,890.00 0.00 0.00 88,780.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 185,700 185,700 0.00 0.00 0.00 0.00 0.00 0.00 99,500.00 86,200.00 0.00 0.00 0.00 0.00 185,700.00 0.00
2.6. 8 1. 4 2 GASTO 0 7,500 7,500 0.00 0.00 0.00 0.00 0.00 0.00 7,500.00 0.00 0.00 0.00 0.00 0.00 7,500.00 0.00
2.6. 8 1. 4 3 GASTO 0 9,600 9,600 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,800.00 0.00 4,000.00 0.00 0.00 6,800.00 2,800.00
PARCIAL FTE 5 0 202,800 202,800 0.00 0.00 0.00 0.00 0.00 0.00 107,000.00 89,000.00 0.00 4,000.00 0.00 0.00 200,000.00 2,800.00
TOTAL META 0 202,800 202,800 0.00 0.00 0.00 0.00 0.00 0.00 107,000.00 89,000.00 0.00 4,000.00 0.00 0.00 200,000.00 2,800.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 191,052 191,052 0.00 0.00 0.00 0.00 0.00 0.00 0.00 70,000.00 0.00 0.00 0.00 0.00 70,000.00 121,052.00
2.6. 8 1. 4 3 GASTO 0 1,948 1,948 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,948.00 0.00 0.00 1,948.00 0.00
PARCIAL FTE 5 0 193,000 193,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 70,000.00 0.00 1,948.00 0.00 0.00 71,948.00 121,052.00
TOTAL META 0 193,000 193,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 70,000.00 0.00 1,948.00 0.00 0.00 71,948.00 121,052.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 34,148 34,148 0.00 0.00 0.00 0.00 10,499.00 17,649.00 6,000.00 0.00 0.00 0.00 0.00 0.00 34,148.00 0.00
2.6. 8 1. 4 3 GASTO 0 7,000 7,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 3,000.00 4,000.00
PARCIAL FTE 5 0 41,148 41,148 0.00 0.00 0.00 0.00 10,499.00 17,649.00 6,000.00 3,000.00 0.00 0.00 0.00 0.00 37,148.00 4,000.00
TOTAL META 0 41,148 41,148 0.00 0.00 0.00 0.00 10,499.00 17,649.00 6,000.00 3,000.00 0.00 0.00 0.00 0.00 37,148.00 4,000.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 99,760 99,760 0.00 0.00 0.00 0.00 99,760.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 99,760.00 0.00
PARCIAL FTE 5 0 99,760 99,760 0.00 0.00 0.00 0.00 99,760.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 99,760.00 0.00
TOTAL META 0 99,760 99,760 0.00 0.00 0.00 0.00 99,760.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 99,760.00 0.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 39,700 39,700 0.00 0.00 0.00 0.00 0.00 3,800.00 7,000.00 0.00 0.00 16,000.00 0.00 0.00 26,800.00 12,900.00
2.6. 8 1. 4 3 GASTO 0 7,971 7,971 3,600.00 0.00 0.00 0.00 0.00 0.00 0.00 3,632.00 0.00 0.00 0.00 0.00 7,232.00 739.00
PARCIAL FTE 5 0 47,671 47,671 3,600.00 0.00 0.00 0.00 0.00 3,800.00 7,000.00 3,632.00 0.00 16,000.00 0.00 0.00 34,032.00 13,639.00
TOTAL META 0 47,671 47,671 3,600.00 0.00 0.00 0.00 0.00 3,800.00 7,000.00 3,632.00 0.00 16,000.00 0.00 0.00 34,032.00 13,639.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 3 GASTO 0 2,895 2,895 0.00 0.00 2,895.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,895.00 0.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 39 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 2,895 2,895 0.00 0.00 2,895.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,895.00 0.00
TOTAL META 0 2,895 2,895 0.00 0.00 2,895.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,895.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 79,450 79,450 0.00 0.00 0.00 27,750.00 0.00 9,200.00 0.00 42,500.00 0.00 0.00 0.00 0.00 79,450.00 0.00
2.6. 8 1. 4 3 GASTO 0 5,430 5,430 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,430.00 0.00 0.00 5,430.00 0.00
PARCIAL FTE 5 0 84,880 84,880 0.00 0.00 0.00 27,750.00 0.00 9,200.00 0.00 42,500.00 0.00 5,430.00 0.00 0.00 84,880.00 0.00
TOTAL META 0 84,880 84,880 0.00 0.00 0.00 27,750.00 0.00 9,200.00 0.00 42,500.00 0.00 5,430.00 0.00 0.00 84,880.00 0.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 3 GASTO 0 3,000 3,000 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00
PARCIAL FTE 5 0 3,000 3,000 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00
TOTAL META 0 3,000 3,000 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 76,890 76,890 76,890.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 76,890.00 0.00
2.6. 8 1. 4 3 GASTO 0 1,182 1,182 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 1,182.00
PARCIAL FTE 5 0 78,072 78,072 76,890.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 76,890.00 1,182.00
TOTAL META 0 78,072 78,072 76,890.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 76,890.00 1,182.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 80,990 80,990 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,990.00 30,000.00 0.00 0.00 0.00 80,990.00 0.00
2.6. 8 1. 4 3 GASTO 0 4,420 4,420 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 4,420.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 40 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 85,410 85,410 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,990.00 30,000.00 0.00 0.00 0.00 80,990.00 4,420.00
TOTAL META 0 85,410 85,410 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,990.00 30,000.00 0.00 0.00 0.00 80,990.00 4,420.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 87,948 87,948 0.00 0.00 0.00 0.00 0.00 87,947.50 0.00 0.00 0.00 0.00 0.00 0.00 87,947.50 0.50
PARCIAL FTE 5 0 87,948 87,948 0.00 0.00 0.00 0.00 0.00 87,947.50 0.00 0.00 0.00 0.00 0.00 0.00 87,947.50 0.50
TOTAL META 0 87,948 87,948 0.00 0.00 0.00 0.00 0.00 87,947.50 0.00 0.00 0.00 0.00 0.00 0.00 87,947.50 0.50
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 68,936 68,936 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 68,936.00
2.6. 8 1. 4 3 GASTO 0 12,161 12,161 3,500.00 0.00 3,449.00 2,606.00 2,606.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,161.00 0.00
PARCIAL FTE 5 0 81,097 81,097 3,500.00 0.00 3,449.00 2,606.00 2,606.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,161.00 68,936.00
TOTAL META 0 81,097 81,097 3,500.00 0.00 3,449.00 2,606.00 2,606.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,161.00 68,936.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 143,240 143,240 0.00 0.00 0.00 98,000.00 19,990.00 0.00 10,000.00 0.00 0.00 0.00 0.00 0.00 127,990.00 15,250.00
2.6. 8 1. 4 3 GASTO 0 7,735 7,735 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,535.00 3,200.00 0.00 0.00 0.00 4,735.00 3,000.00
PARCIAL FTE 5 0 150,975 150,975 0.00 0.00 0.00 98,000.00 19,990.00 0.00 10,000.00 1,535.00 3,200.00 0.00 0.00 0.00 132,725.00 18,250.00
TOTAL META 0 150,975 150,975 0.00 0.00 0.00 98,000.00 19,990.00 0.00 10,000.00 1,535.00 3,200.00 0.00 0.00 0.00 132,725.00 18,250.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 37,600 37,600 0.00 0.00 0.00 0.00 37,600.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 37,600.00 0.00
2.6. 8 1. 4 3 GASTO 0 1,060 1,060 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,060.00 0.00 0.00 1,060.00 0.00
PARCIAL FTE 5 0 38,660 38,660 0.00 0.00 0.00 0.00 37,600.00 0.00 0.00 0.00 0.00 1,060.00 0.00 0.00 38,660.00 0.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 41 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 0 38,660 38,660 0.00 0.00 0.00 0.00 37,600.00 0.00 0.00 0.00 0.00 1,060.00 0.00 0.00 38,660.00 0.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 3 GASTO 0 7,300 7,300 2,150.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,150.00 2,150.00
PARCIAL FTE 5 0 7,300 7,300 2,150.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,150.00 2,150.00
TOTAL META 0 7,300 7,300 2,150.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,150.00 2,150.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 76,580 76,580 0.00 0.00 0.00 38,980.00 0.00 37,600.00 0.00 0.00 0.00 0.00 0.00 0.00 76,580.00 0.00
2.6. 8 1. 4 3 GASTO 0 9,000 9,000 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 9,000.00
PARCIAL FTE 5 0 85,580 85,580 0.00 0.00 0.00 38,980.00 0.00 37,600.00 0.00 0.00 0.00 0.00 0.00 0.00 76,580.00 9,000.00
TOTAL META 0 85,580 85,580 0.00 0.00 0.00 38,980.00 0.00 37,600.00 0.00 0.00 0.00 0.00 0.00 0.00 76,580.00 9,000.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 25,900 25,900 0.00 0.00 0.00 0.00 0.00 25,900.00 0.00 0.00 0.00 0.00 0.00 0.00 25,900.00 0.00
2.6. 8 1. 4 3 GASTO 0 7,200 7,200 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,500.00 0.00 4,500.00 2,700.00
PARCIAL FTE 5 0 33,100 33,100 0.00 0.00 0.00 0.00 0.00 25,900.00 0.00 0.00 0.00 0.00 4,500.00 0.00 30,400.00 2,700.00
TOTAL META 0 33,100 33,100 0.00 0.00 0.00 0.00 0.00 25,900.00 0.00 0.00 0.00 0.00 4,500.00 0.00 30,400.00 2,700.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 113,979 113,979 0.00 0.00 0.00 39,599.00 0.00 35,900.00 0.00 38,450.00 0.00 0.00 0.00 0.00 113,949.00 30.00
2.6. 8 1. 4 3 GASTO 0 5,208 5,208 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,208.00 0.00 0.00 5,208.00 0.00
PARCIAL FTE 5 0 119,187 119,187 0.00 0.00 0.00 39,599.00 0.00 35,900.00 0.00 38,450.00 0.00 5,208.00 0.00 0.00 119,157.00 30.00
TOTAL META 0 119,187 119,187 0.00 0.00 0.00 39,599.00 0.00 35,900.00 0.00 38,450.00 0.00 5,208.00 0.00 0.00 119,157.00 30.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 42 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 83,550 83,550 0.00 0.00 0.00 28,700.00 0.00 0.00 0.00 0.00 28,170.00 0.00 0.00 0.00 56,870.00 26,680.00
2.6. 8 1. 4 3 GASTO 0 4,000 4,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,000.00 0.00 0.00 0.00 0.00 4,000.00 0.00
PARCIAL FTE 5 0 87,550 87,550 0.00 0.00 0.00 28,700.00 0.00 0.00 0.00 4,000.00 28,170.00 0.00 0.00 0.00 60,870.00 26,680.00
TOTAL META 0 87,550 87,550 0.00 0.00 0.00 28,700.00 0.00 0.00 0.00 4,000.00 28,170.00 0.00 0.00 0.00 60,870.00 26,680.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 61,800 61,800 0.00 0.00 0.00 0.00 0.00 0.00 41,800.00 0.00 20,000.00 0.00 0.00 0.00 61,800.00 0.00
2.6. 8 1. 4 2 GASTO 0 6,200 6,200 0.00 0.00 0.00 0.00 0.00 0.00 6,200.00 0.00 0.00 0.00 0.00 0.00 6,200.00 0.00
PARCIAL FTE 5 0 68,000 68,000 0.00 0.00 0.00 0.00 0.00 0.00 48,000.00 0.00 20,000.00 0.00 0.00 0.00 68,000.00 0.00
TOTAL META 0 68,000 68,000 0.00 0.00 0.00 0.00 0.00 0.00 48,000.00 0.00 20,000.00 0.00 0.00 0.00 68,000.00 0.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 3 GASTO 0 5,330 5,330 5,330.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,330.00 0.00
PARCIAL FTE 5 0 5,330 5,330 5,330.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,330.00 0.00
TOTAL META 0 5,330 5,330 5,330.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,330.00 0.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 13,200 13,200 0.00 0.00 0.00 13,200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,200.00 0.00
2.6. 8 1. 4 3 GASTO 0 8,000 8,000 0.00 0.00 0.00 4,000.00 4,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,000.00 0.00
PARCIAL FTE 5 0 21,200 21,200 0.00 0.00 0.00 17,200.00 4,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,200.00 0.00
TOTAL META 0 21,200 21,200 0.00 0.00 0.00 17,200.00 4,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,200.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 117,707 117,707 0.00 0.00 0.00 0.00 117,707.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 117,707.00 0.00
2.6. 8 1. 4 2 GASTO 0 20 20 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 20.00
2.6. 8 1. 4 3 GASTO 0 13,790 13,790 4,000.00 0.00 4,000.00 0.00 0.00 2,309.00 2,309.00 0.00 0.00 0.00 0.00 0.00 12,618.00 1,172.00
PARCIAL FTE 5 0 131,517 131,517 4,000.00 0.00 4,000.00 0.00 117,707.00 2,309.00 2,309.00 0.00 0.00 0.00 0.00 0.00 130,325.00 1,192.00
TOTAL META 0 131,517 131,517 4,000.00 0.00 4,000.00 0.00 117,707.00 2,309.00 2,309.00 0.00 0.00 0.00 0.00 0.00 130,325.00 1,192.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 140,970 140,970 140,970.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 140,970.00 0.00
2.6. 8 1. 4 3 GASTO 0 4,000 4,000 1,000.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,000.00 0.00
PARCIAL FTE 5 0 144,970 144,970 141,970.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 144,970.00 0.00
TOTAL META 0 144,970 144,970 141,970.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 144,970.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 100,882 100,882 61,300.00 0.00 0.00 0.00 0.00 39,582.00 0.00 0.00 0.00 0.00 0.00 0.00 100,882.00 0.00
PARCIAL FTE 5 0 100,882 100,882 61,300.00 0.00 0.00 0.00 0.00 39,582.00 0.00 0.00 0.00 0.00 0.00 0.00 100,882.00 0.00
TOTAL META 0 100,882 100,882 61,300.00 0.00 0.00 0.00 0.00 39,582.00 0.00 0.00 0.00 0.00 0.00 0.00 100,882.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 103,900 103,900 0.00 0.00 103,900.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 103,900.00 0.00
2.6. 8 1. 4 3 GASTO 0 5,120 5,120 0.00 0.00 0.00 2,120.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,120.00 0.00
PARCIAL FTE 5 0 109,020 109,020 0.00 0.00 103,900.00 2,120.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109,020.00 0.00
TOTAL META 0 109,020 109,020 0.00 0.00 103,900.00 2,120.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109,020.00 0.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 44,520 44,520 0.00 0.00 15,900.00 0.00 19,200.00 9,420.00 0.00 0.00 0.00 0.00 0.00 0.00 44,520.00 0.00
2.6. 8 1. 4 3 GASTO 0 2,130 2,130 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,130.00 0.00 0.00 0.00 0.00 2,130.00 0.00
PARCIAL FTE 5 0 46,650 46,650 0.00 0.00 15,900.00 0.00 19,200.00 9,420.00 0.00 2,130.00 0.00 0.00 0.00 0.00 46,650.00 0.00
TOTAL META 0 46,650 46,650 0.00 0.00 15,900.00 0.00 19,200.00 9,420.00 0.00 2,130.00 0.00 0.00 0.00 0.00 46,650.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 120,000 120,000 0.00 0.00 0.00 0.00 0.00 37,100.00 0.00 0.00 0.00 0.00 0.00 0.00 37,100.00 82,900.00
2.6. 8 1. 4 3 GASTO 0 4,890 4,890 0.00 0.00 0.00 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 1,890.00
PARCIAL FTE 5 0 124,890 124,890 0.00 0.00 0.00 0.00 3,000.00 37,100.00 0.00 0.00 0.00 0.00 0.00 0.00 40,100.00 84,790.00
TOTAL META 0 124,890 124,890 0.00 0.00 0.00 0.00 3,000.00 37,100.00 0.00 0.00 0.00 0.00 0.00 0.00 40,100.00 84,790.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 70,060 70,060 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 70,060.00
2.6. 8 1. 4 3 GASTO 0 4,378 4,378 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 4,378.00
PARCIAL FTE 5 0 74,438 74,438 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 74,438.00
TOTAL META 0 74,438 74,438 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 74,438.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 118,334 118,334 0.00 0.00 0.00 0.00 85,500.00 0.00 0.00 0.00 0.00 32,530.00 0.00 0.00 118,030.00 304.00
2.6. 8 1. 4 2 GASTO 0 12,257 12,257 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,225.00 0.00 0.00 0.00 0.00 12,225.00 32.00
2.6. 8 1. 4 3 GASTO 0 17,487 17,487 0.00 0.00 0.00 0.00 2,500.00 2,500.00 5,000.00 2,500.00 0.00 0.00 0.00 0.00 12,500.00 4,987.00
PARCIAL FTE 5 0 148,078 148,078 0.00 0.00 0.00 0.00 88,000.00 2,500.00 5,000.00 14,725.00 0.00 32,530.00 0.00 0.00 142,755.00 5,323.00
TOTAL META 0 148,078 148,078 0.00 0.00 0.00 0.00 88,000.00 2,500.00 5,000.00 14,725.00 0.00 32,530.00 0.00 0.00 142,755.00 5,323.00
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 45 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 3 2. 5 2 EQUIPO 0 111,562 111,562 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 111,562.00
2.6. 8 1. 4 2 GASTO 0 2,217 2,217 0.00 0.00 2,200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,200.00 17.00
2.6. 8 1. 4 3 GASTO 0 13,163 13,163 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 0.00 0.00 2,500.00 10,663.00
PARCIAL FTE 5 0 126,942 126,942 0.00 0.00 2,200.00 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 0.00 0.00 4,700.00 122,242.00
TOTAL META 0 126,942 126,942 0.00 0.00 2,200.00 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 0.00 0.00 4,700.00 122,242.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 37,100 37,100 0.00 0.00 0.00 0.00 37,100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 37,100.00 0.00
2.6. 8 1. 4 3 GASTO 0 8,153 8,153 0.00 0.00 0.00 2,445.90 0.00 5,707.10 0.00 0.00 0.00 0.00 0.00 0.00 8,153.00 0.00
PARCIAL FTE 5 0 45,253 45,253 0.00 0.00 0.00 2,445.90 37,100.00 5,707.10 0.00 0.00 0.00 0.00 0.00 0.00 45,253.00 0.00
TOTAL META 0 45,253 45,253 0.00 0.00 0.00 2,445.90 37,100.00 5,707.10 0.00 0.00 0.00 0.00 0.00 0.00 45,253.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 68,482 68,482 29,482.00 0.00 0.00 0.00 0.00 0.00 0.00 39,000.00 0.00 0.00 0.00 0.00 68,482.00 0.00
2.6. 8 1. 4 3 GASTO 0 5,249 5,249 0.00 0.00 2,624.50 2,624.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,249.00 0.00
PARCIAL FTE 5 0 73,731 73,731 29,482.00 0.00 2,624.50 2,624.50 0.00 0.00 0.00 39,000.00 0.00 0.00 0.00 0.00 73,731.00 0.00
TOTAL META 0 73,731 73,731 29,482.00 0.00 2,624.50 2,624.50 0.00 0.00 0.00 39,000.00 0.00 0.00 0.00 0.00 73,731.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 104,000 104,000 0.00 0.00 73,000.00 0.00 31,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 104,000.00 0.00
2.6. 8 1. 4 3 GASTO 0 12,943 12,943 0.00 0.00 0.00 0.00 0.00 0.00 4,271.19 4,271.19 0.00 0.00 0.00 0.00 8,542.38 4,400.62
PARCIAL FTE 5 0 116,943 116,943 0.00 0.00 73,000.00 0.00 31,000.00 0.00 4,271.19 4,271.19 0.00 0.00 0.00 0.00 112,542.38 4,400.62
TOTAL META 0 116,943 116,943 0.00 0.00 73,000.00 0.00 31,000.00 0.00 4,271.19 4,271.19 0.00 0.00 0.00 0.00 112,542.38 4,400.62
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 46 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 4 2 GASTO 0 128,385 128,385 0.00 0.00 0.00 0.00 40,385.00 0.00 34,000.00 54,000.00 0.00 0.00 0.00 0.00 128,385.00 0.00
2.6. 8 1. 4 3 GASTO 0 3,500 3,500 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,500.00 0.00 0.00 3,500.00 0.00
PARCIAL FTE 5 0 131,885 131,885 0.00 0.00 0.00 0.00 40,385.00 0.00 34,000.00 54,000.00 0.00 3,500.00 0.00 0.00 131,885.00 0.00
TOTAL META 0 131,885 131,885 0.00 0.00 0.00 0.00 40,385.00 0.00 34,000.00 54,000.00 0.00 3,500.00 0.00 0.00 131,885.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 60,019 60,019 0.00 0.00 0.00 0.00 40,761.00 0.00 5,929.00 10,500.00 0.00 0.00 0.00 0.00 57,190.00 2,829.00
2.6. 8 1. 4 2 GASTO 0 27,900 27,900 0.00 0.00 0.00 0.00 17,000.00 4,600.00 0.00 6,000.00 0.00 0.00 0.00 0.00 27,600.00 300.00
2.6. 8 1. 4 3 GASTO 0 13,873 13,873 0.00 0.00 2,700.00 6,300.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,000.00 4,873.00
PARCIAL FTE 5 0 101,792 101,792 0.00 0.00 2,700.00 6,300.00 57,761.00 4,600.00 5,929.00 16,500.00 0.00 0.00 0.00 0.00 93,790.00 8,002.00
TOTAL META 0 101,792 101,792 0.00 0.00 2,700.00 6,300.00 57,761.00 4,600.00 5,929.00 16,500.00 0.00 0.00 0.00 0.00 93,790.00 8,002.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 93,317 93,317 10,500.00 0.00 0.00 0.00 47,465.00 0.00 8,965.00 22,270.00 0.00 0.00 0.00 0.00 89,200.00 4,117.00
2.6. 8 1. 4 3 GASTO 0 8,350 8,350 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,100.00 0.00 0.00 0.00 4,100.00 4,250.00
PARCIAL FTE 5 0 101,667 101,667 10,500.00 0.00 0.00 0.00 47,465.00 0.00 8,965.00 22,270.00 4,100.00 0.00 0.00 0.00 93,300.00 8,367.00
TOTAL META 0 101,667 101,667 10,500.00 0.00 0.00 0.00 47,465.00 0.00 8,965.00 22,270.00 4,100.00 0.00 0.00 0.00 93,300.00 8,367.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 3 GASTO 0 21,490 21,490 0.00 7,500.00 9,500.00 0.00 3,000.00 0.00 1,490.00 0.00 0.00 0.00 0.00 0.00 21,490.00 0.00
PARCIAL FTE 5 0 21,490 21,490 0.00 7,500.00 9,500.00 0.00 3,000.00 0.00 1,490.00 0.00 0.00 0.00 0.00 0.00 21,490.00 0.00
TOTAL META 0 21,490 21,490 0.00 7,500.00 9,500.00 0.00 3,000.00 0.00 1,490.00 0.00 0.00 0.00 0.00 0.00 21,490.00 0.00
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 47 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 4 2 GASTO 0 90,085 90,085 0.00 0.00 0.00 3,402.00 14,065.00 16,200.00 40,100.00 0.00 0.00 0.00 0.00 0.00 73,767.00 16,318.00
2.6. 8 1. 4 3 GASTO 0 42,933 42,933 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,050.00 0.00 0.00 7,050.00 35,883.00
PARCIAL FTE 5 0 133,018 133,018 0.00 0.00 0.00 3,402.00 14,065.00 16,200.00 40,100.00 0.00 0.00 7,050.00 0.00 0.00 80,817.00 52,201.00
TOTAL META 0 133,018 133,018 0.00 0.00 0.00 3,402.00 14,065.00 16,200.00 40,100.00 0.00 0.00 7,050.00 0.00 0.00 80,817.00 52,201.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 118,300 118,300 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 54,210.00 30,000.00 32,750.00 0.00 116,960.00 1,340.00
2.6. 8 1. 4 2 GASTO 0 19,500 19,500 19,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,500.00 0.00
2.6. 8 1. 4 3 GASTO 0 7,442 7,442 0.00 2,640.00 -2,640.00 0.00 0.00 2,640.00 0.00 0.00 0.00 2,400.00 0.00 0.00 5,040.00 2,402.00
PARCIAL FTE 5 0 145,242 145,242 19,500.00 2,640.00 -2,640.00 0.00 0.00 2,640.00 0.00 0.00 54,210.00 32,400.00 32,750.00 0.00 141,500.00 3,742.00
TOTAL META 0 145,242 145,242 19,500.00 2,640.00 -2,640.00 0.00 0.00 2,640.00 0.00 0.00 54,210.00 32,400.00 32,750.00 0.00 141,500.00 3,742.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 103,700 103,700 0.00 0.00 0.00 0.00 0.00 0.00 0.00 52,980.00 0.00 0.00 0.00 0.00 52,980.00 50,720.00
2.6. 8 1. 4 2 GASTO 0 900 900 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 900.00
2.6. 8 1. 4 3 GASTO 0 8,100 8,100 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 8,100.00
PARCIAL FTE 5 0 112,700 112,700 0.00 0.00 0.00 0.00 0.00 0.00 0.00 52,980.00 0.00 0.00 0.00 0.00 52,980.00 59,720.00
TOTAL META 0 112,700 112,700 0.00 0.00 0.00 0.00 0.00 0.00 0.00 52,980.00 0.00 0.00 0.00 0.00 52,980.00 59,720.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 94,800 94,800 66,800.00 0.00 0.00 0.00 0.00 0.00 28,000.00 0.00 0.00 0.00 0.00 0.00 94,800.00 0.00
2.6. 8 1. 4 3 GASTO 0 6,400 6,400 0.00 0.00 0.00 0.00 0.00 3,199.66 3,199.66 0.00 0.00 0.00 0.00 0.00 6,399.32 0.68
PARCIAL FTE 5 0 101,200 101,200 66,800.00 0.00 0.00 0.00 0.00 3,199.66 31,199.66 0.00 0.00 0.00 0.00 0.00 101,199.32 0.68
TOTAL META 0 101,200 101,200 66,800.00 0.00 0.00 0.00 0.00 3,199.66 31,199.66 0.00 0.00 0.00 0.00 0.00 101,199.32 0.68
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 87,924 87,924 0.00 0.00 0.00 77,929.26 0.00 0.00 3,400.00 0.00 0.00 0.00 0.00 0.00 81,329.26 6,594.74
2.6. 8 1. 4 3 GASTO 0 4,899 4,899 0.00 0.00 0.00 0.00 0.00 0.00 3,042.00 0.00 0.00 1,855.00 0.00 0.00 4,897.00 2.00
PARCIAL FTE 5 0 92,823 92,823 0.00 0.00 0.00 77,929.26 0.00 0.00 6,442.00 0.00 0.00 1,855.00 0.00 0.00 86,226.26 6,596.74
TOTAL META 0 92,823 92,823 0.00 0.00 0.00 77,929.26 0.00 0.00 6,442.00 0.00 0.00 1,855.00 0.00 0.00 86,226.26 6,596.74
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 97,490 97,490 97,490.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 97,490.00 0.00
2.6. 8 1. 4 3 GASTO 0 6,500 6,500 0.00 0.00 0.00 0.00 0.00 6,500.00 0.00 0.00 0.00 0.00 0.00 0.00 6,500.00 0.00
PARCIAL FTE 5 0 103,990 103,990 97,490.00 0.00 0.00 0.00 0.00 6,500.00 0.00 0.00 0.00 0.00 0.00 0.00 103,990.00 0.00
TOTAL META 0 103,990 103,990 97,490.00 0.00 0.00 0.00 0.00 6,500.00 0.00 0.00 0.00 0.00 0.00 0.00 103,990.00 0.00
5 RECURSOS DETERMINADOS
2.6. 3 2. 5 2 EQUIPO 0 103,390 103,390 0.00 0.00 0.00 29,400.00 0.00 0.00 72,900.00 0.00 0.00 0.00 0.00 0.00 102,300.00 1,090.00
2.6. 8 1. 4 3 GASTO 0 16,804 16,804 3,000.00 0.00 0.00 0.00 0.00 2,000.00 2,000.00 0.00 0.00 2,500.00 0.00 0.00 9,500.00 7,304.00
PARCIAL FTE 5 0 120,194 120,194 3,000.00 0.00 0.00 29,400.00 0.00 2,000.00 74,900.00 0.00 0.00 2,500.00 0.00 0.00 111,800.00 8,394.00
TOTAL META 0 120,194 120,194 3,000.00 0.00 0.00 29,400.00 0.00 2,000.00 74,900.00 0.00 0.00 2,500.00 0.00 0.00 111,800.00 8,394.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 4 2 GASTO 0 59,488 59,488 59,488.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 59,488.00 0.00
2.6. 8 1. 4 3 GASTO 0 4,534 4,534 0.00 0.00 4,533.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,533.50 0.50
PARCIAL FTE 5 0 64,022 64,022 59,488.00 0.00 4,533.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64,021.50 0.50
TOTAL META 0 64,022 64,022 59,488.00 0.00 4,533.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64,021.50 0.50
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 2,059,323 2,059,323 0.00 0.00 176,392.70 159,306.22 181,648.48 206,667.93 0.00 537,445.60 257,648.12 259,185.80 0.00 0.00 1,778,294.85 281,028.15
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 49 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 2. 2 4 COSTO 0 4,507,110 4,507,110 0.00 0.00 0.00 432,232.39 138,580.95 640,209.45 147,528.00 442,089.00 241,873.90 194,202.51 22,250.00 0.00 2,258,966.20 2,248,143.80
2.6. 2 2. 2 5 COSTO 0 125,425 125,425 0.00 3,634.00 9,675.00 1,000.00 0.00 4,680.00 6,727.83 7,481.09 7,513.67 8,008.38 0.00 0.00 48,719.97 76,705.03
2.6. 3 2. 3 1 EQUIPOS 0 8,000 8,000 0.00 0.00 0.00 0.00 0.00 3,290.00 0.00 3,200.00 0.00 0.00 0.00 0.00 6,490.00 1,510.00
2.6. 8 1. 4 1 GASTO 0 157,312 157,312 0.00 0.00 11,397.61 11,135.35 5,987.66 11,733.45 19,859.51 16,810.38 25,566.18 0.00 14,683.06 0.00 117,173.20 40,138.80
2.6. 8 1. 4 2 GASTO 0 14,720 14,720 0.00 0.00 0.00 0.00 0.00 0.00 358.00 0.00 1,850.00 0.00 0.00 0.00 2,208.00 12,512.00
2.6. 8 1. 4 3 GASTO 0 42,000 42,000 0.00 0.00 4,200.00 0.00 0.00 0.00 0.00 0.00 2,000.00 0.00 0.00 0.00 6,200.00 35,800.00
PARCIAL FTE 5 0 6,913,890 6,913,890 0.00 3,634.00 201,665.31 603,673.96 326,217.09 866,580.83 174,473.34 1,007,026.07 536,451.87 461,396.69 36,933.06 0.00 4,218,052.22 2,695,837.78
TOTAL META 0 6,913,890 6,913,890 0.00 3,634.00 201,665.31 603,673.96 326,217.09 866,580.83 174,473.34 1,007,026.07 536,451.87 461,396.69 36,933.06 0.00 4,218,052.22 2,695,837.78
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 457,138 457,138 0.00 0.00 72,347.98 63,419.52 82,137.16 108,981.67 0.00 67,487.80 40,566.09 0.00 0.00 0.00 434,940.22 22,197.78
2.6. 2 2. 2 4 COSTO 0 1,373,457 1,373,457 0.00 0.00 2,500.00 314,313.40 27,725.00 149,529.33 184,931.71 185,272.54 82,777.31 0.00 0.00 0.00 947,049.29 426,407.71
2.6. 2 2. 2 5 COSTO 0 72,162 72,162 0.00 0.00 8,090.00 8,690.00 0.00 11,977.50 4,548.80 2,080.00 4,940.00 0.00 0.00 0.00 40,326.30 31,835.70
2.6. 3 2. 3 1 EQUIPOS 0 10,270 10,270 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 10,270.00
2.6. 8 1. 4 1 GASTO 0 165,301 165,301 0.00 0.00 23,053.64 30,148.93 26,303.25 27,067.70 31,875.21 14,877.28 0.00 0.00 0.00 0.00 153,326.01 11,974.99
2.6. 8 1. 4 2 GASTO 0 2,735 2,735 0.00 0.00 0.00 0.00 0.00 0.00 2,735.00 0.00 0.00 0.00 0.00 0.00 2,735.00 0.00
PARCIAL FTE 5 0 2,081,063 2,081,063 0.00 0.00 105,991.62 416,571.85 136,165.41 297,556.20 224,090.72 269,717.62 128,283.40 0.00 0.00 0.00 1,578,376.82 502,686.18
TOTAL META 0 2,081,063 2,081,063 0.00 0.00 105,991.62 416,571.85 136,165.41 297,556.20 224,090.72 269,717.62 128,283.40 0.00 0.00 0.00 1,578,376.82 502,686.18
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 46,500 46,500 0.00 0.00 27,309.45 17,841.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 45,150.91 1,349.09
2.6. 2 2. 2 4 COSTO 0 26,483 26,483 0.00 1,698.00 21,090.00 1,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24,288.00 2,195.00
2.6. 2 2. 2 5 COSTO 0 32,830 32,830 7,200.00 0.00 21,500.00 2,429.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,129.20 1,700.80
2.6. 3 2. 2 2 MOBILIA 0 298,300 298,300 0.00 0.00 128,900.00 12,350.00 140,295.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 281,545.00 16,755.00
2.6. 8 1. 4 1 GASTO 0 74,985 74,985 0.00 0.00 0.00 0.00 18,582.97 17,948.46 10,337.63 26,643.08 0.00 0.00 0.00 0.00 73,512.14 1,472.86
PARCIAL FTE 5 0 479,098 479,098 7,200.00 1,698.00 198,799.45 34,120.66 158,877.97 17,948.46 10,337.63 26,643.08 0.00 0.00 0.00 0.00 455,625.25 23,472.75
TOTAL META 0 479,098 479,098 7,200.00 1,698.00 198,799.45 34,120.66 158,877.97 17,948.46 10,337.63 26,643.08 0.00 0.00 0.00 0.00 455,625.25 23,472.75
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 5 COSTO 0 3,000 3,000 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00
PARCIAL FTE 5 0 3,000 3,000 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00
TOTAL META 0 3,000 3,000 0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 689,570 689,570 0.00 0.00 70,695.78 0.00 223,809.84 16,905.63 132,056.75 -26,834.19 167,935.38 53,555.90 0.00 0.00 638,125.09 51,444.91
2.6. 2 2. 2 4 COSTO 0 1,353,259 1,353,259 0.00 32,200.49 5,525.00 39,708.60 75,946.86 33,446.10 74,901.84 134,021.38 107,393.50 166,515.00 16,978.00 0.00 686,636.77 666,622.23
2.6. 2 2. 2 5 COSTO 0 188,122 188,122 8,249.00 0.00 17,845.48 0.00 0.00 66,374.40 0.00 43,784.00 10,926.00 4,800.00 3,923.00 0.00 155,901.88 32,220.12
2.6. 3 2. 2 2 MOBILIA 0 131,370 131,370 0.00 0.00 0.00 0.00 0.00 131,090.00 0.00 0.00 0.00 0.00 0.00 0.00 131,090.00 280.00
2.6. 3 2. 3 1 EQUIPOS 0 108,000 108,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 107,653.24 0.00 0.00 0.00 0.00 107,653.24 346.76
2.6. 8 1. 4 1 GASTO 0 160,621 160,621 0.00 0.00 26,815.10 19,995.15 19,996.01 13,447.27 15,724.92 14,848.00 14,847.91 14,848.00 0.00 0.00 140,522.36 20,098.64
2.6. 8 1. 4 2 GASTO 0 29,164 29,164 0.00 0.00 588.00 893.25 0.00 4,069.25 5,225.00 6,435.00 0.00 0.00 0.00 0.00 17,210.50 11,953.50
2.6. 8 1. 4 3 GASTO 0 50,389 50,389 0.00 0.00 0.00 3,010.00 4,945.00 8,079.50 1,505.00 0.00 3,464.50 5,070.00 0.00 0.00 26,074.00 24,315.00
PARCIAL FTE 5 0 2,710,495 2,710,495 8,249.00 32,200.49 121,469.36 63,607.00 324,697.71 273,412.15 229,413.51 279,907.43 304,567.29 244,788.90 20,901.00 0.00 1,903,213.84 807,281.16
TOTAL META 0 2,710,495 2,710,495 8,249.00 32,200.49 121,469.36 63,607.00 324,697.71 273,412.15 229,413.51 279,907.43 304,567.29 244,788.90 20,901.00 0.00 1,903,213.84 807,281.16
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 1,058,280 1,058,280 0.00 0.00 57,466.40 68,415.87 87,650.81 61,653.72 160,674.30 131,890.69 490,527.95 -1,727.63 0.00 0.00 1,056,552.11 1,727.89
2.6. 2 2. 2 4 COSTO 0 2,600,768 2,600,768 0.00 0.00 0.00 53,755.00 113,270.70 118,263.40 38,403.00 326,740.40 161,556.75 85,270.90 173,807.38 0.00 1,071,067.53 1,529,700.47
2.6. 2 2. 2 5 COSTO 0 173,273 173,273 0.00 2,450.00 0.00 1,000.00 0.00 7,800.00 15,674.24 15,138.56 12,372.53 13,098.96 0.00 0.00 67,534.29 105,738.71
2.6. 3 2. 1 2 MOBILIA 0 336,238 336,238 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 336,238.00
2.6. 3 2. 3 1 EQUIPOS 0 165,035 165,035 0.00 0.00 0.00 760.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 760.00 164,275.00
2.6. 8 1. 3 1 ELABORA 0 11,997 11,997 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 11,997.00
2.6. 8 1. 4 1 GASTO 0 213,327 213,327 0.00 0.00 15,015.46 5,986.45 21,597.26 18,212.36 12,244.95 15,972.73 14,119.51 13,170.05 0.00 0.00 116,318.77 97,008.23
2.6. 8 1. 4 2 GASTO 0 34,534 34,534 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 34,534.00
2.6. 8 1. 4 3 GASTO 0 42,800 42,800 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 42,800.00
PARCIAL FTE 5 0 4,636,252 4,636,252 0.00 2,450.00 72,481.86 129,917.32 222,518.77 205,929.48 226,996.49 489,742.38 678,576.74 109,812.28 173,807.38 0.00 2,312,232.70 2,324,019.30
TOTAL META 0 4,636,252 4,636,252 0.00 2,450.00 72,481.86 129,917.32 222,518.77 205,929.48 226,996.49 489,742.38 678,576.74 109,812.28 173,807.38 0.00 2,312,232.70 2,324,019.30
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 51 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 1,176,460 1,176,460 0.00 0.00 0.00 548,072.61 108,388.39 0.00 -475.45 141,347.57 176,131.56 202,045.85 0.00 0.00 1,175,510.53 949.47
2.6. 2 2. 2 4 COSTO 0 3,193,491 3,193,491 0.00 0.00 0.00 245,159.00 41,374.00 503,019.80 112,901.95 186,807.00 213,186.90 47,465.00 125,607.60 0.00 1,475,521.25 1,717,969.75
2.6. 2 2. 2 5 COSTO 0 241,970 241,970 24,706.00 0.00 14,505.70 1,000.00 0.00 0.00 8,196.35 11,787.15 29,862.55 6,540.00 0.00 0.00 96,597.75 145,372.25
2.6. 3 2. 1 2 MOBILIA 0 615 615 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 615.00
2.6. 3 2. 2 2 MOBILIA 0 205,798 205,798 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 205,798.00
2.6. 3 2. 3 1 EQUIPOS 0 209,914 209,914 0.00 0.00 0.00 0.00 0.00 0.00 4,116.00 0.00 0.00 0.00 0.00 0.00 4,116.00 205,798.00
2.6. 8 1. 4 1 GASTO 0 174,500 174,500 0.00 0.00 0.00 8,660.65 0.00 0.00 12,808.75 13,370.27 23,420.16 5,987.66 22,031.73 0.00 86,279.22 88,220.78
2.6. 8 1. 4 2 GASTO 0 30,242 30,242 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 30,242.00
2.6. 8 1. 4 3 GASTO 0 25,501 25,501 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 25,501.00
PARCIAL FTE 5 0 5,258,491 5,258,491 24,706.00 0.00 14,505.70 802,892.26 149,762.39 503,019.80 137,547.60 353,311.99 442,601.17 262,038.51 147,639.33 0.00 2,838,024.75 2,420,466.25
TOTAL META 0 5,258,491 5,258,491 24,706.00 0.00 14,505.70 802,892.26 149,762.39 503,019.80 137,547.60 353,311.99 442,601.17 262,038.51 147,639.33 0.00 2,838,024.75 2,420,466.25
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 1,626,050 1,626,050 0.00 0.00 189,074.72 175,886.40 203,223.20 175,181.90 201,230.42 234,187.67 181,919.78 178,800.03 0.00 0.00 1,539,504.12 86,545.88
2.6. 2 2. 2 4 COSTO 0 2,579,689 2,579,689 0.00 0.00 0.00 349,933.00 307,651.26 202,533.59 66,109.50 87,266.70 98,172.58 101,633.76 50,127.75 0.00 1,263,428.14 1,316,260.86
2.6. 2 2. 2 5 COSTO 0 736,495 736,495 0.00 0.00 0.00 1,000.00 1,000.00 14,345.72 14,863.22 19,914.87 15,001.95 11,341.26 0.00 0.00 77,467.02 659,027.98
2.6. 3 2. 1 2 MOBILIA 0 1,210 1,210 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,210.00 0.00 0.00 0.00 1,210.00 0.00
2.6. 3 2. 3 1 EQUIPOS 0 700 700 0.00 0.00 0.00 0.00 0.00 0.00 0.00 690.00 0.00 0.00 0.00 0.00 690.00 10.00
2.6. 8 1. 3 1 ELABORA 0 19,421 19,421 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 19,421.00
2.6. 8 1. 4 1 GASTO 0 153,813 153,813 0.00 0.00 9,558.97 15,035.42 13,411.00 13,410.90 23,657.71 33,633.76 13,410.90 13,411.00 0.00 0.00 135,529.66 18,283.34
2.6. 8 1. 4 2 GASTO 0 16,387 16,387 0.00 0.00 0.00 0.00 0.00 0.00 935.00 7,160.00 269.00 0.00 0.00 0.00 8,364.00 8,023.00
2.6. 8 1. 4 3 GASTO 0 42,536 42,536 4,800.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,630.00 0.00 0.00 0.00 11,430.00 31,106.00
PARCIAL FTE 5 0 5,176,301 5,176,301 4,800.00 0.00 198,633.69 541,854.82 525,285.46 405,472.11 306,795.85 382,853.00 316,614.21 305,186.05 50,127.75 0.00 3,037,622.94 2,138,678.06
TOTAL META 0 5,176,301 5,176,301 4,800.00 0.00 198,633.69 541,854.82 525,285.46 405,472.11 306,795.85 382,853.00 316,614.21 305,186.05 50,127.75 0.00 3,037,622.94 2,138,678.06
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 52 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 2. 2 3 COSTO 0 323,996 323,996 0.00 0.00 20,888.36 70,911.43 62,724.48 58,250.01 34,023.82 18,661.75 0.00 0.00 0.00 0.00 265,459.85 58,536.15
2.6. 2 2. 2 4 COSTO 0 208,850 208,850 0.00 0.00 6,460.00 0.00 18,233.00 68,981.95 3,955.00 37,500.00 0.00 50,842.20 0.00 0.00 185,972.15 22,877.85
2.6. 2 2. 2 5 COSTO 0 69,668 69,668 0.00 0.00 3,060.00 1,090.00 4,302.50 8,130.00 22,612.00 16,140.00 0.00 0.00 0.00 0.00 55,334.50 14,333.50
2.6. 3 2. 2 2 MOBILIA 0 32,759 32,759 0.00 0.00 0.00 0.00 0.00 19,690.00 13,020.00 0.00 0.00 0.00 0.00 0.00 32,710.00 49.00
2.6. 3 2. 3 1 EQUIPOS 0 5,427 5,427 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 5,427.00
2.6. 3 2. 3 2 EQUIPOS 0 159,720 159,720 0.00 0.00 0.00 0.00 0.00 112,957.00 46,529.00 0.00 0.00 0.00 0.00 0.00 159,486.00 234.00
2.6. 3 2. 9 2 ASEO, 0 10,860 10,860 0.00 0.00 0.00 0.00 0.00 0.00 10,856.00 0.00 0.00 0.00 0.00 0.00 10,856.00 4.00
2.6. 3 2. 9 6 EQUIPOS 0 111,280 111,280 0.00 0.00 0.00 0.00 39,500.00 24,000.00 38,400.00 0.00 0.00 0.00 0.00 0.00 101,900.00 9,380.00
2.6. 3 2. 9 99 MAQUINA 0 123,406 123,406 0.00 0.00 0.00 0.00 0.00 17,540.00 38,000.00 46,300.00 0.00 0.00 0.00 0.00 101,840.00 21,566.00
2.6. 8 1. 4 1 GASTO 0 71,158 71,158 0.00 0.00 5,021.72 7,136.37 9,100.29 9,099.90 16,275.16 0.00 11,795.49 0.00 0.00 0.00 58,428.93 12,729.07
2.6. 8 1. 4 2 GASTO 0 9,999 9,999 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 9,999.00
2.6. 8 1. 4 3 GASTO 0 354 354 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 354.00
PARCIAL FTE 5 0 1,127,477 1,127,477 0.00 0.00 35,430.08 79,137.80 133,860.27 318,648.86 223,670.98 118,601.75 11,795.49 50,842.20 0.00 0.00 971,987.43 155,489.57
TOTAL META 0 1,127,477 1,127,477 0.00 0.00 35,430.08 79,137.80 133,860.27 318,648.86 223,670.98 118,601.75 11,795.49 50,842.20 0.00 0.00 971,987.43 155,489.57
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 650,638 650,638 0.00 0.00 0.00 50,725.50 48,828.27 215,189.49 204,863.21 30,450.33 -7,754.82 -44,668.33 0.00 0.00 497,633.65 153,004.35
2.6. 2 3. 2 5 COSTO 0 1,388,911 1,388,911 0.00 0.00 0.00 1,500.00 20,432.00 58,369.60 20,356.92 0.00 6,437.50 39,380.00 0.00 0.00 146,476.02 1,242,434.98
2.6. 2 3. 2 6 COSTO 0 2,267,704 2,267,704 750.00 0.00 0.00 1,500.00 36,400.00 0.00 0.00 23,580.60 39,100.00 8,460.00 93,563.70 0.00 203,354.30 2,064,349.70
2.6. 3 2. 1 2 MOBILIA 0 10,724 10,724 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,100.00 0.00 0.00 1,100.00 9,624.00
2.6. 8 1. 4 1 GASTO 0 193,091 193,091 0.00 0.00 0.00 10,830.40 23,081.95 21,455.69 14,861.34 0.00 18,534.94 5,313.62 20,833.33 0.00 114,911.27 78,179.73
2.6. 8 1. 4 2 GASTO 0 17,285 17,285 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,900.00 3,575.00 0.00 0.00 13,475.00 3,810.00
2.6. 8 1. 4 3 GASTO 0 23,400 23,400 2,400.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,400.00 21,000.00
PARCIAL FTE 5 0 4,551,753 4,551,753 3,150.00 0.00 0.00 64,555.90 128,742.22 295,014.78 240,081.47 54,030.93 66,217.62 13,160.29 114,397.03 0.00 979,350.24 3,572,402.76
TOTAL META 0 4,551,753 4,551,753 3,150.00 0.00 0.00 64,555.90 128,742.22 295,014.78 240,081.47 54,030.93 66,217.62 13,160.29 114,397.03 0.00 979,350.24 3,572,402.76
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 772,625 772,625 0.00 0.00 0.00 110,452.18 128,120.85 134,248.43 119,803.54 -1,177.01 279,610.92 -4,803.54 0.00 0.00 766,255.37 6,369.63
2.6. 2 3. 2 5 COSTO 0 2,527,786 2,527,786 0.00 0.00 0.00 0.00 41,745.00 81,328.53 202,965.12 188,338.50 224,681.00 28,801.00 151,200.00 0.00 919,059.15 1,608,726.85
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 53 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 3. 2 6 COSTO 0 4,461,983 4,461,983 0.00 0.00 0.00 0.00 0.00 56,327.07 60,859.70 95,107.72 0.00 13,125.00 513,229.33 0.00 738,648.82 3,723,334.18
2.6. 3 2. 1 2 MOBILIA 0 2,211 2,211 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 2,211.00
2.6. 3 2. 3 1 EQUIPOS 0 19,300 19,300 0.00 0.00 0.00 0.00 0.00 0.00 7,452.29 0.00 0.00 0.00 0.00 0.00 7,452.29 11,847.71
2.6. 8 1. 4 1 GASTO 0 366,083 366,083 0.00 0.00 12,264.97 43,697.57 30,094.35 60,194.17 40,951.29 26,461.89 29,695.14 4,487.65 27,279.74 0.00 275,126.77 90,956.23
2.6. 8 1. 4 2 GASTO 0 37,265 37,265 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,592.00 3,960.00 0.00 0.00 12,552.00 24,713.00
2.6. 8 1. 4 3 GASTO 0 86,620 86,620 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,600.00 0.00 0.00 0.00 9,600.00 77,020.00
PARCIAL FTE 5 0 8,273,873 8,273,873 0.00 0.00 12,264.97 154,149.75 199,960.20 332,098.20 432,031.94 308,731.10 552,179.06 45,570.11 691,709.07 0.00 2,728,694.40 5,545,178.60
TOTAL META 0 8,273,873 8,273,873 0.00 0.00 12,264.97 154,149.75 199,960.20 332,098.20 432,031.94 308,731.10 552,179.06 45,570.11 691,709.07 0.00 2,728,694.40 5,545,178.60
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 808,330 808,330 0.00 0.00 16,818.24 43,622.26 54,359.88 80,787.70 97,592.85 56,204.60 263,079.91 5,028.88 0.00 0.00 617,494.32 190,835.68
2.6. 2 3. 2 5 COSTO 0 2,645,139 2,645,139 0.00 0.00 0.00 25,463.00 189,563.50 41,694.80 320,548.00 30,054.92 0.00 0.00 0.00 0.00 607,324.22 2,037,814.78
2.6. 2 3. 2 6 COSTO 0 5,811,798 5,811,798 0.00 0.00 70,647.60 20,693.60 3,720.00 84,195.40 137,531.60 307,829.59 26,538.34 0.00 0.00 0.00 651,156.13 5,160,641.87
2.6. 3 2. 1 2 MOBILIA 0 3,900 3,900 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 3,900.00
2.6. 3 2. 3 1 EQUIPOS 0 5,250 5,250 0.00 0.00 0.00 0.00 0.00 3,110.00 0.00 0.00 0.00 0.00 0.00 0.00 3,110.00 2,140.00
2.6. 8 1. 3 1 ELABORA 0 23,975 23,975 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 23,975.00
2.6. 8 1. 4 1 GASTO 0 188,036 188,036 0.00 0.00 10,057.93 9,579.45 9,579.52 11,398.99 23,152.50 22,019.86 12,691.90 0.00 0.00 0.00 98,480.15 89,555.85
2.6. 8 1. 4 2 GASTO 0 17,164 17,164 0.00 0.00 0.00 0.00 0.00 0.00 1,286.00 2,595.50 1,754.20 0.00 0.00 0.00 5,635.70 11,528.30
2.6. 8 1. 4 3 GASTO 0 27,905 27,905 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,384.00 3,420.00 0.00 0.00 0.00 9,804.00 18,101.00
PARCIAL FTE 5 0 9,531,497 9,531,497 0.00 0.00 97,523.77 99,358.31 257,222.90 221,186.89 580,110.95 425,088.47 307,484.35 5,028.88 0.00 0.00 1,993,004.52 7,538,492.48
TOTAL META 0 9,531,497 9,531,497 0.00 0.00 97,523.77 99,358.31 257,222.90 221,186.89 580,110.95 425,088.47 307,484.35 5,028.88 0.00 0.00 1,993,004.52 7,538,492.48
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 443,912 443,912 0.00 0.00 0.00 68,775.37 94,112.05 36,298.58 -17,859.66 195,425.30 0.00 0.00 46,808.77 0.00 423,560.41 20,351.59
2.6. 2 3. 2 5 COSTO 0 469,004 469,004 0.00 0.00 0.00 73,549.22 135,296.20 0.00 39,115.00 10,820.50 766.80 112,162.50 0.00 0.00 371,710.22 97,293.78
2.6. 2 3. 2 6 COSTO 0 260,727 260,727 2,067.00 31,120.00 23,430.50 1,000.00 0.00 0.00 47,372.50 9,764.00 0.00 0.00 8,400.00 0.00 123,154.00 137,573.00
2.6. 8 1. 4 1 GASTO 0 86,625 86,625 0.00 0.00 0.00 16,512.94 15,684.98 15,685.46 0.00 19,875.53 9,144.85 0.00 0.00 0.00 76,903.76 9,721.24
2.6. 8 1. 4 2 GASTO 0 16,374 16,374 0.00 0.00 0.00 0.00 3,708.20 1,980.00 0.00 0.00 0.00 1,980.00 0.00 0.00 7,668.20 8,705.80
2.6. 8 1. 4 3 GASTO 0 19,200 19,200 0.00 0.00 0.00 0.00 0.00 0.00 3,360.00 3,840.00 4,000.00 0.00 0.00 0.00 11,200.00 8,000.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 54 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 1,295,842 1,295,842 2,067.00 31,120.00 23,430.50 159,837.53 248,801.43 53,964.04 71,987.84 239,725.33 13,911.65 114,142.50 55,208.77 0.00 1,014,196.59 281,645.41
TOTAL META 0 1,295,842 1,295,842 2,067.00 31,120.00 23,430.50 159,837.53 248,801.43 53,964.04 71,987.84 239,725.33 13,911.65 114,142.50 55,208.77 0.00 1,014,196.59 281,645.41
1 RECURSOS ORDINARIOS
2.6. 2 3. 2 4 COSTO 0 441,536 441,536 0.00 0.00 0.00 0.00 0.00 0.00 233,758.10 67,242.99 74,627.01 57,046.71 0.00 0.00 432,674.81 8,861.19
2.6. 2 3. 2 5 COSTO 0 287,835 287,835 0.00 0.00 0.00 0.00 0.00 0.00 0.00 58,740.00 37,245.00 106,380.50 15,440.00 0.00 217,805.50 70,029.50
2.6. 2 3. 2 6 COSTO 0 193,458 193,458 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,630.00 0.00 0.00 18,630.00 174,828.00
2.6. 3 2. 1 2 MOBILIA 0 1,200 1,200 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 1,200.00
2.6. 3 2. 3 1 EQUIPOS 0 700 700 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 700.00
2.6. 8 1. 4 1 GASTO 0 92,501 92,501 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 92,501.00
PARCIAL FTE 1 0 1,017,230 1,017,230 0.00 0.00 0.00 0.00 0.00 0.00 233,758.10 125,982.99 111,872.01 182,057.21 15,440.00 0.00 669,110.31 348,119.69
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 264,548 264,548 0.00 0.00 22,619.03 90,983.39 101,624.93 0.00 0.00 20,953.47 0.00 25,424.27 0.00 0.00 261,605.09 2,942.91
2.6. 2 3. 2 5 COSTO 0 206,685 206,685 0.00 0.00 0.00 136,991.50 42,475.00 25,725.00 0.00 1,248.00 0.00 0.00 0.00 0.00 206,439.50 245.50
2.6. 2 3. 2 6 COSTO 0 138,285 138,285 0.00 0.00 27,080.00 1,000.00 0.00 9,832.74 37,039.95 32,826.98 6,187.30 0.00 7,842.57 0.00 121,809.54 16,475.46
2.6. 3 2. 1 2 MOBILIA 0 1,350 1,350 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 1,350.00
2.6. 3 2. 3 1 EQUIPOS 0 3,600 3,600 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 3,600.00
2.6. 8 1. 3 1 ELABORA 0 20,816 20,816 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 20,816.00
2.6. 8 1. 4 1 GASTO 0 30,482 30,482 0.00 0.00 5,986.32 3,684.20 5,747.71 5,748.00 6,047.71 2,274.32 0.00 0.00 0.00 0.00 29,488.26 993.74
2.6. 8 1. 4 2 GASTO 0 8,894 8,894 0.00 0.00 0.00 0.00 820.00 2,156.00 0.00 0.00 0.00 0.00 0.00 0.00 2,976.00 5,918.00
2.6. 8 1. 4 3 GASTO 0 19,942 19,942 0.00 0.00 3,455.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,455.50 16,486.50
PARCIAL FTE 5 0 694,602 694,602 0.00 0.00 59,140.85 232,659.09 150,667.64 43,461.74 43,087.66 57,302.77 6,187.30 25,424.27 7,842.57 0.00 625,773.89 68,828.11
TOTAL META 0 1,711,832 1,711,832 0.00 0.00 59,140.85 232,659.09 150,667.64 43,461.74 276,845.76 183,285.76 118,059.31 207,481.48 23,282.57 0.00 1,294,884.20 416,947.80
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 719,996 719,996 0.00 0.00 41,584.97 84,486.91 92,505.96 92,529.00 116,116.40 92,666.89 0.00 173,367.95 0.00 0.00 693,258.08 26,737.92
2.6. 2 3. 2 5 COSTO 0 1,806,604 1,806,604 0.00 0.00 222,000.00 12,194.00 132,280.00 316,694.00 135,656.00 154,139.00 142,110.50 68,735.00 46,800.00 0.00 1,230,608.50 575,995.50
2.6. 2 3. 2 6 COSTO 0 942,119 942,119 56,380.55 0.00 26,236.66 2,960.20 0.00 8,500.00 25,019.01 105,836.99 96,658.86 53,409.54 0.00 0.00 375,001.81 567,117.19
2.6. 3 2. 1 2 MOBILIA 0 1,400 1,400 0.00 0.00 0.00 0.00 0.00 0.00 1,330.00 0.00 0.00 0.00 0.00 0.00 1,330.00 70.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 55 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 3 2. 3 1 EQUIPOS 0 1,500 1,500 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 0.00 0.00 0.00 0.00 1,500.00 0.00
2.6. 8 1. 4 1 GASTO 0 146,999 146,999 0.00 0.00 5,561.98 9,220.46 8,740.87 16,533.91 12,050.47 13,225.16 13,889.45 5,077.01 13,889.22 0.00 98,188.53 48,810.47
2.6. 8 1. 4 2 GASTO 0 21,909 21,909 0.00 0.00 0.00 0.00 0.00 0.00 1,065.00 2,774.50 4,209.50 0.00 0.00 0.00 8,049.00 13,860.00
2.6. 8 1. 4 3 GASTO 0 27,720 27,720 0.00 0.00 6,630.00 0.00 0.00 0.00 0.00 4,600.00 0.00 5,750.00 0.00 0.00 16,980.00 10,740.00
PARCIAL FTE 5 0 3,668,247 3,668,247 56,380.55 0.00 302,013.61 108,861.57 233,526.83 434,256.91 291,236.88 374,742.54 256,868.31 306,339.50 60,689.22 0.00 2,424,915.92 1,243,331.08
TOTAL META 0 3,668,247 3,668,247 56,380.55 0.00 302,013.61 108,861.57 233,526.83 434,256.91 291,236.88 374,742.54 256,868.31 306,339.50 60,689.22 0.00 2,424,915.92 1,243,331.08
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 221,455 221,455 0.00 0.00 0.00 76,884.93 65,054.10 60,897.83 15,809.43 0.00 0.00 0.00 0.00 0.00 218,646.29 2,808.71
2.6. 2 2. 2 4 COSTO 0 279,650 279,650 0.00 0.00 2,000.00 52,172.80 104,146.92 109,156.20 12,160.00 0.00 0.00 0.00 0.00 0.00 279,635.92 14.08
2.6. 2 2. 2 5 COSTO 0 31,467 31,467 0.00 6,000.00 1,000.00 0.00 6,400.00 8,396.50 7,570.00 0.00 0.00 0.00 0.00 0.00 29,366.50 2,100.50
2.6. 3 2. 2 1 MAQUINA 0 3,300 3,300 0.00 0.00 0.00 0.00 0.00 3,300.00 0.00 0.00 0.00 0.00 0.00 0.00 3,300.00 0.00
2.6. 3 2. 2 2 MOBILIA 0 19,599 19,599 0.00 0.00 0.00 0.00 0.00 19,576.00 0.00 0.00 0.00 0.00 0.00 0.00 19,576.00 23.00
2.6. 3 2. 3 1 EQUIPOS 0 4,717 4,717 0.00 0.00 0.00 0.00 0.00 4,716.60 0.00 0.00 0.00 0.00 0.00 0.00 4,716.60 0.40
2.6. 8 1. 4 1 GASTO 0 67,578 67,578 0.00 0.00 18,867.43 6,824.68 6,824.97 6,825.00 17,892.18 0.00 0.00 0.00 0.00 0.00 57,234.26 10,343.74
2.6. 8 1. 4 2 GASTO 0 446 446 0.00 0.00 0.00 0.00 0.00 445.50 0.00 0.00 0.00 0.00 0.00 0.00 445.50 0.50
PARCIAL FTE 5 0 628,212 628,212 0.00 6,000.00 21,867.43 135,882.41 182,425.99 213,313.63 53,431.61 0.00 0.00 0.00 0.00 0.00 612,921.07 15,290.93
TOTAL META 0 628,212 628,212 0.00 6,000.00 21,867.43 135,882.41 182,425.99 213,313.63 53,431.61 0.00 0.00 0.00 0.00 0.00 612,921.07 15,290.93
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 1,047,564 1,047,564 0.00 0.00 159,590.90 114,950.53 127,522.71 120,073.16 0.00 229,798.83 146,991.64 109,941.11 0.00 0.00 1,008,868.88 38,695.12
2.6. 2 2. 2 4 COSTO 0 2,061,606 2,061,606 0.00 0.00 2,000.00 109,435.08 61,412.20 265,173.14 368,673.79 220,587.96 53,380.00 66,782.40 39,325.00 0.00 1,186,769.57 874,836.43
2.6. 2 2. 2 5 COSTO 0 358,834 358,834 0.00 0.00 1,000.00 0.00 58,171.71 34,968.61 20,204.31 37,060.00 55,001.75 920.86 0.00 0.00 207,327.24 151,506.76
2.6. 3 2. 1 2 MOBILIA 0 1,250 1,250 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 1,250.00
2.6. 3 2. 2 2 MOBILIA 0 65,000 65,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 47,273.39 0.00 47,273.39 17,726.61
2.6. 3 2. 3 1 EQUIPOS 0 29,940 29,940 0.00 0.00 0.00 0.00 0.00 980.00 0.00 0.00 0.00 0.00 0.00 0.00 980.00 28,960.00
2.6. 8 1. 4 1 GASTO 0 143,937 143,937 0.00 0.00 35,613.17 14,079.58 13,170.04 11,034.23 7,244.11 6,944.11 6,944.23 0.00 0.00 0.00 95,029.47 48,907.53
2.6. 8 1. 4 2 GASTO 0 9,672 9,672 0.00 0.00 0.00 0.00 3,384.00 1,390.60 0.00 0.00 0.00 0.00 0.00 0.00 4,774.60 4,897.40
2.6. 8 1. 4 3 GASTO 0 15,460 15,460 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 15,460.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 56 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 3,733,263 3,733,263 0.00 0.00 198,204.07 238,465.19 263,660.66 433,619.74 396,122.21 494,390.90 262,317.62 177,644.37 86,598.39 0.00 2,551,023.15 1,182,239.85
TOTAL META 0 3,733,263 3,733,263 0.00 0.00 198,204.07 238,465.19 263,660.66 433,619.74 396,122.21 494,390.90 262,317.62 177,644.37 86,598.39 0.00 2,551,023.15 1,182,239.85
1 RECURSOS ORDINARIOS
2.6. 2 2. 2 3 COSTO 0 222,456 222,456 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 113,816.65 84,251.05 0.00 0.00 198,067.70 24,388.30
2.6. 2 2. 2 4 COSTO 0 130,053 130,053 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,638.00 9,480.00 0.00 0.00 28,118.00 101,935.00
2.6. 2 2. 2 5 COSTO 0 72,975 72,975 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,060.00 0.00 0.00 3,060.00 69,915.00
2.6. 3 2. 2 2 MOBILIA 0 7,700 7,700 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 7,700.00
2.6. 3 2. 3 1 EQUIPOS 0 4,038 4,038 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 4,038.00
2.6. 8 1. 4 1 GASTO 0 32,276 32,276 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,152.68 12,811.29 0.00 0.00 25,963.97 6,312.03
2.6. 8 1. 4 2 GASTO 0 1,260 1,260 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 686.00 0.00 0.00 686.00 574.00
2.6. 8 1. 4 3 GASTO 0 6,090 6,090 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 6,090.00
PARCIAL FTE 1 0 476,848 476,848 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 145,607.33 110,288.34 0.00 0.00 255,895.67 220,952.33
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 1 1 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 1.00
2.6. 2 2. 2 4 COSTO 0 73,214 73,214 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43,222.50 5,516.50 0.00 0.00 48,739.00 24,475.00
2.6. 2 2. 2 5 COSTO 0 5,348 5,348 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 5,348.00
2.6. 3 2. 2 2 MOBILIA 0 30,500 30,500 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 30,500.00
2.6. 3 2. 3 1 EQUIPOS 0 4,100 4,100 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 4,100.00
2.6. 7 1. 5 1 GASTOS 0 3,600 3,600 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 3,600.00
2.6. 8 1. 4 1 GASTO 0 11,605 11,605 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 11,605.00
2.6. 8 1. 4 2 GASTO 0 8,860 8,860 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,860.00
PARCIAL FTE 5 0 137,228 137,228 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43,222.50 5,516.50 0.00 0.00 48,739.00 88,489.00
TOTAL META 0 614,076 614,076 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 188,829.83 115,804.84 0.00 0.00 304,634.67 309,441.33
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 421,442 421,442 0.00 0.00 26,534.40 53,107.08 24,114.54 83,949.23 73,988.34 47,689.53 60,694.92 30,232.65 14,950.36 0.00 415,261.05 6,180.95
2.6. 2 2. 2 4 COSTO 0 374,039 374,039 0.00 0.00 1,500.00 9,357.90 12,810.00 48,881.00 121,453.62 75,601.47 33,584.16 10,157.00 36,745.50 0.00 350,090.65 23,948.35
2.6. 2 2. 2 5 COSTO 0 42,730 42,730 0.00 0.00 1,500.00 0.00 0.00 8,680.00 5,818.00 11,088.00 5,855.00 0.00 0.00 0.00 32,941.00 9,789.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 57 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 3 2. 2 1 MAQUINA 0 7,988 7,988 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,060.00 0.00 0.00 5,060.00 2,928.00
2.6. 3 2. 2 2 MOBILIA 0 24,021 24,021 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 24,021.00
2.6. 3 2. 3 1 EQUIPOS 0 4,070 4,070 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,070.00 0.00 4,070.00 0.00
2.6. 3 2. 9 1 AIRE 0 3,180 3,180 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,180.00 0.00 3,180.00 0.00
2.6. 3 2. 9 2 ASEO, 0 900 900 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 835.00 0.00 835.00 65.00
2.6. 8 1. 4 1 GASTO 0 80,615 80,615 0.00 0.00 5,214.44 5,986.45 5,987.66 5,986.45 6,287.66 0.00 11,575.01 6,355.98 0.00 0.00 47,393.65 33,221.35
2.6. 8 1. 4 2 GASTO 0 16,537 16,537 0.00 0.00 0.00 0.00 0.00 432.40 2,546.70 0.00 0.00 0.00 0.00 0.00 2,979.10 13,557.90
2.6. 8 1. 4 3 GASTO 0 9,133 9,133 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 220.00 0.00 0.00 220.00 8,913.00
PARCIAL FTE 5 0 984,655 984,655 0.00 0.00 34,748.84 68,451.43 42,912.20 147,929.08 210,094.32 134,379.00 111,709.09 52,025.63 59,780.86 0.00 862,030.45 122,624.55
TOTAL META 0 984,655 984,655 0.00 0.00 34,748.84 68,451.43 42,912.20 147,929.08 210,094.32 134,379.00 111,709.09 52,025.63 59,780.86 0.00 862,030.45 122,624.55
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 659,731 659,731 0.00 0.00 94,161.31 100,874.35 113,274.93 280,318.67 -1,824.18 15,446.36 33,856.65 16,763.24 0.00 0.00 652,871.33 6,859.67
2.6. 2 2. 2 4 COSTO 0 680,905 680,905 0.00 0.00 0.00 178,097.34 13,576.30 172,327.10 116,633.80 48,940.80 46,474.00 100,905.00 0.00 0.00 676,954.34 3,950.66
2.6. 2 2. 2 5 COSTO 0 50,872 50,872 0.00 0.00 672.00 0.00 0.00 0.00 22,180.00 5,080.00 4,500.00 9,570.00 0.00 0.00 42,002.00 8,870.00
2.6. 3 2. 1 2 MOBILIA 0 630 630 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 630.00
2.6. 3 2. 2 1 MAQUINA 0 23,380 23,380 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,678.82 0.00 0.00 0.00 22,678.82 701.18
2.6. 3 2. 2 2 MOBILIA 0 74,508 74,508 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14,200.00 60,307.05 0.00 0.00 0.00 74,507.05 0.95
2.6. 3 2. 3 1 EQUIPOS 0 760 760 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 760.00
2.6. 8 1. 4 1 GASTO 0 149,237 149,237 0.00 0.00 5,824.70 8,878.62 9,938.27 9,938.46 20,436.64 14,579.54 34,617.04 22,164.00 0.00 0.00 126,377.27 22,859.73
2.6. 8 1. 4 2 GASTO 0 14,554 14,554 0.00 0.00 0.00 0.00 0.00 5,549.80 0.00 6,475.00 0.00 0.00 0.00 0.00 12,024.80 2,529.20
2.6. 8 1. 4 3 GASTO 0 11,650 11,650 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,520.00 2,070.00 460.00 0.00 0.00 8,050.00 3,600.00
PARCIAL FTE 5 0 1,666,227 1,666,227 0.00 0.00 100,658.01 287,850.31 136,789.50 468,134.03 157,426.26 110,241.70 204,503.56 149,862.24 0.00 0.00 1,615,465.61 50,761.39
TOTAL META 0 1,666,227 1,666,227 0.00 0.00 100,658.01 287,850.31 136,789.50 468,134.03 157,426.26 110,241.70 204,503.56 149,862.24 0.00 0.00 1,615,465.61 50,761.39
5 RECURSOS DETERMINADOS
2.6. 2 3.99 3 COSTO 0 498,175 498,175 0.00 0.00 0.00 39,347.62 53,564.14 53,113.60 50,138.05 2,000.00 40,127.01 0.00 0.00 0.00 238,290.42 259,884.58
2.6. 2 3.99 4 COSTO 0 2,347,439 2,347,439 0.00 59,446.94 0.00 2,000.00 0.00 43,221.40 0.00 2,980.00 0.00 0.00 0.00 0.00 107,648.34 2,239,790.66
2.6. 2 3.99 5 COSTO 0 410,516 410,516 16,650.00 523.90 0.00 1,000.00 0.00 0.00 6,200.00 9,900.00 45,526.00 0.00 0.00 0.00 79,799.90 330,716.10
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:54
Pag. : 58 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 4 1 GASTO 0 70,000 70,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,300.90 0.00 0.00 0.00 27,300.90 42,699.10
2.6. 8 1. 4 2 GASTO 0 8,221 8,221 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,221.00
2.6. 8 1. 4 3 GASTO 0 220 220 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 220.00
PARCIAL FTE 5 0 3,334,571 3,334,571 16,650.00 59,970.84 0.00 42,347.62 53,564.14 96,335.00 56,338.05 14,880.00 112,953.91 0.00 0.00 0.00 453,039.56 2,881,531.44
TOTAL META 0 3,334,571 3,334,571 16,650.00 59,970.84 0.00 42,347.62 53,564.14 96,335.00 56,338.05 14,880.00 112,953.91 0.00 0.00 0.00 453,039.56 2,881,531.44
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 316,875 316,875 0.00 0.00 21,293.41 80,927.71 85,914.51 55,915.43 36,246.42 30,982.40 -15,491.20 14,457.90 0.00 0.00 310,246.58 6,628.42
2.6. 2 3. 2 5 COSTO 0 795,143 795,143 0.00 0.00 0.00 2,000.00 83,872.14 14,900.00 30,360.00 -24,260.00 0.00 11,600.00 0.00 0.00 118,472.14 676,670.86
2.6. 2 3. 2 6 COSTO 0 264,237 264,237 0.00 0.00 3,450.00 1,000.00 22,540.00 39,620.00 15,460.00 -6,440.00 0.00 0.00 0.00 0.00 75,630.00 188,607.00
2.6. 3 2. 1 2 MOBILIA 0 8,398 8,398 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 8,398.00
2.6. 8 1. 4 1 GASTO 0 179,984 179,984 0.00 0.00 10,536.63 10,178.23 8,860.35 11,973.90 12,709.40 11,973.98 0.00 0.00 5,419.20 0.00 71,651.69 108,332.31
2.6. 8 1. 4 2 GASTO 0 26,754 26,754 0.00 0.00 0.00 0.00 1,526.30 0.00 810.00 3,564.00 0.00 0.00 3,321.00 0.00 9,221.30 17,532.70
2.6. 8 1. 4 3 GASTO 0 59,820 59,820 0.00 0.00 0.00 234.00 0.00 4,600.00 6,440.00 2,530.00 0.00 0.00 0.00 0.00 13,804.00 46,016.00
PARCIAL FTE 5 0 1,651,211 1,651,211 0.00 0.00 35,280.04 94,339.94 202,713.30 127,009.33 102,025.82 18,350.38 -15,491.20 26,057.90 8,740.20 0.00 599,025.71 1,052,185.29
TOTAL META 0 1,651,211 1,651,211 0.00 0.00 35,280.04 94,339.94 202,713.30 127,009.33 102,025.82 18,350.38 -15,491.20 26,057.90 8,740.20 0.00 599,025.71 1,052,185.29
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 0 1,500,000 1,500,000 0.00 139,697.03 0.00 0.00 0.00 985,420.00 0.00 0.00 0.00 0.00 0.00 0.00 1,125,117.03 374,882.97
2.6. 8 1. 4 1 GASTO 0 80,507 80,507 10,706.20 0.00 23,495.17 23,517.38 9,446.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 67,165.27 13,341.73
2.6. 8 1. 4 2 GASTO 0 18,461 18,461 0.00 2,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 15,961.00
2.6. 8 1. 4 3 GASTO 0 161,349 161,349 0.00 500.00 0.00 0.00 0.00 74,027.80 0.00 0.00 0.00 5,400.00 0.00 0.00 79,927.80 81,421.20
PARCIAL FTE 5 0 1,760,317 1,760,317 10,706.20 142,697.03 23,495.17 23,517.38 9,446.52 1,059,447.80 0.00 0.00 0.00 5,400.00 0.00 0.00 1,274,710.10 485,606.90
TOTAL META 0 1,760,317 1,760,317 10,706.20 142,697.03 23,495.17 23,517.38 9,446.52 1,059,447.80 0.00 0.00 0.00 5,400.00 0.00 0.00 1,274,710.10 485,606.90
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 0 1,421,920 1,421,920 338,473.54 70,830.83 0.00 0.00 550,655.15 -725.79 298,635.25 0.00 164,050.21 0.00 0.00 0.00 1,421,919.19 0.81
2.6. 8 1. 4 1 GASTO 0 3,775 3,775 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 3,775.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 59 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 4 2 GASTO 0 7,325 7,325 0.00 1,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,000.00 6,325.00
2.6. 8 1. 4 3 GASTO 0 225,723 225,723 0.00 2,000.00 0.00 0.00 3,600.00 25,300.00 60,145.00 26,815.00 0.00 0.00 0.00 0.00 117,860.00 107,863.00
PARCIAL FTE 5 0 1,658,743 1,658,743 338,473.54 73,830.83 0.00 0.00 554,255.15 24,574.21 358,780.25 26,815.00 164,050.21 0.00 0.00 0.00 1,540,779.19 117,963.81
TOTAL META 0 1,658,743 1,658,743 338,473.54 73,830.83 0.00 0.00 554,255.15 24,574.21 358,780.25 26,815.00 164,050.21 0.00 0.00 0.00 1,540,779.19 117,963.81
1 RECURSOS ORDINARIOS
2.6. 2 2. 2 2 COSTO 0 1,505,619 1,505,619 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 1,505,619.00
PARCIAL FTE 1 0 1,505,619 1,505,619 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 1,505,619.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 0 5,481,838 5,481,838 526,169.85 399,105.37 0.00 0.00 0.00 2,101,974.71 259,911.86 1,488,421.43 95,328.34 0.00 0.00 0.00 4,870,911.56 610,926.44
2.6. 8 1. 4 1 GASTO 0 159,488 159,488 0.00 0.00 15,611.53 15,821.83 27,603.55 22,426.17 21,640.33 23,504.89 25,740.48 0.00 0.00 0.00 152,348.78 7,139.22
2.6. 8 1. 4 2 GASTO 0 170 170 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 170.00
2.6. 8 1. 4 3 GASTO 0 681,521 681,521 0.00 3,000.00 0.00 0.00 0.00 36,940.32 32,594.40 33,680.88 0.00 0.00 0.00 0.00 106,215.60 575,305.40
PARCIAL FTE 5 0 6,323,017 6,323,017 526,169.85 402,105.37 15,611.53 15,821.83 27,603.55 2,161,341.20 314,146.59 1,545,607.20 121,068.82 0.00 0.00 0.00 5,129,475.94 1,193,541.06
TOTAL META 0 7,828,636 7,828,636 526,169.85 402,105.37 15,611.53 15,821.83 27,603.55 2,161,341.20 314,146.59 1,545,607.20 121,068.82 0.00 0.00 0.00 5,129,475.94 2,699,160.06
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 2 COSTO 0 1,061,497 1,061,497 0.00 112,130.69 183,231.34 0.00 0.00 314,891.32 0.00 34,682.12 112,732.68 0.00 0.00 0.00 757,668.15 303,828.85
2.6. 8 1. 4 1 GASTO 0 203,538 203,538 0.00 0.00 6,586.76 0.00 0.00 27,431.08 12,378.65 19,022.26 17,328.13 6,258.41 0.00 0.00 89,005.29 114,532.71
2.6. 8 1. 4 2 GASTO 0 54,921 54,921 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 54,921.00
2.6. 8 1. 4 3 GASTO 0 32,389 32,389 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 32,389.00
PARCIAL FTE 5 0 1,352,345 1,352,345 0.00 112,130.69 189,818.10 0.00 0.00 342,322.40 12,378.65 53,704.38 130,060.81 6,258.41 0.00 0.00 846,673.44 505,671.56
TOTAL META 0 1,352,345 1,352,345 0.00 112,130.69 189,818.10 0.00 0.00 342,322.40 12,378.65 53,704.38 130,060.81 6,258.41 0.00 0.00 846,673.44 505,671.56
1 RECURSOS ORDINARIOS
2.6. 8 1. 2 1 ESTUDIO 0 376,232 376,232 15,319.67 34,746.51 93,856.87 40,760.76 53,912.13 12,000.00 3,000.00 0.00 15,120.00 7,840.00 0.00 0.00 276,555.94 99,676.06
PARCIAL FTE 1 0 376,232 376,232 15,319.67 34,746.51 93,856.87 40,760.76 53,912.13 12,000.00 3,000.00 0.00 15,120.00 7,840.00 0.00 0.00 276,555.94 99,676.06
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 60 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 8 1. 2 1 ESTUDIO 0 331,031 331,031 0.00 0.00 0.00 0.00 0.00 37,901.09 40,302.53 42,979.54 42,981.61 42,979.54 0.00 0.00 207,144.31 123,886.69
PARCIAL FTE 5 0 331,031 331,031 0.00 0.00 0.00 0.00 0.00 37,901.09 40,302.53 42,979.54 42,981.61 42,979.54 0.00 0.00 207,144.31 123,886.69
TOTAL META 0 707,263 707,263 15,319.67 34,746.51 93,856.87 40,760.76 53,912.13 49,901.09 43,302.53 42,979.54 58,101.61 50,819.54 0.00 0.00 483,700.25 223,562.75
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 700,000 700,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 33,339.91 300,330.92 0.00 0.00 0.00 333,670.83 366,329.17
2.6. 2 2. 2 4 COSTO 0 852,441 852,441 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,594.00 45,789.90 0.00 173,400.00 0.00 230,783.90 621,657.10
2.6. 2 2. 2 5 COSTO 0 274,416 274,416 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,270.00 0.00 0.00 5,270.00 269,146.00
2.6. 8 1. 4 1 GASTO 0 98,874 98,874 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,107.52 9,888.07 0.00 0.00 11,995.59 86,878.41
2.6. 8 1. 4 2 GASTO 0 10,911 10,911 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 10,911.00
2.6. 8 1. 4 3 GASTO 0 19,550 19,550 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 19,550.00
PARCIAL FTE 5 0 1,956,192 1,956,192 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44,933.91 348,228.34 15,158.07 173,400.00 0.00 581,720.32 1,374,471.68
TOTAL META 0 1,956,192 1,956,192 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44,933.91 348,228.34 15,158.07 173,400.00 0.00 581,720.32 1,374,471.68
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 662,107 662,107 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 122,537.52 0.00 143,690.50 0.00 266,228.02 395,878.98
2.6. 2 2. 2 4 COSTO 0 1,057,770 1,057,770 0.00 0.00 0.00 0.00 0.00 0.00 0.00 247,238.30 269,703.00 1,707.10 47,660.00 0.00 566,308.40 491,461.60
2.6. 2 2. 2 5 COSTO 0 149,143 149,143 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40,141.55 0.00 0.00 40,141.55 109,001.45
2.6. 3 2. 2 2 MOBILIA 0 4,000 4,000 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 4,000.00
2.6. 3 2. 3 1 EQUIPOS 0 1,500 1,500 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,290.00 0.00 0.00 0.00 1,290.00 210.00
2.6. 8 1. 4 1 GASTO 0 98,873 98,873 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,525.47 8,021.70 0.00 0.00 18,547.17 80,325.83
2.6. 8 1. 4 2 GASTO 0 10,911 10,911 0.00 0.00 440.00 0.00 0.00 575.00 0.00 0.00 1,250.50 635.00 0.00 0.00 2,900.50 8,010.50
2.6. 8 1. 4 3 GASTO 0 19,550 19,550 0.00 0.00 0.00 0.00 4,140.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,140.00 15,410.00
PARCIAL FTE 5 0 2,003,854 2,003,854 0.00 0.00 440.00 0.00 4,140.00 575.00 0.00 247,238.30 405,306.49 50,505.35 191,350.50 0.00 899,555.64 1,104,298.36
TOTAL META 0 2,003,854 2,003,854 0.00 0.00 440.00 0.00 4,140.00 575.00 0.00 247,238.30 405,306.49 50,505.35 191,350.50 0.00 899,555.64 1,104,298.36
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 61 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 3.99 5 COSTO 0 172,034 172,034 0.00 0.00 172,034.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 172,034.00 0.00
2.6. 8 1. 4 1 GASTO 0 9,374 9,374 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,141.96 0.00 0.00 9,141.96 232.04
PARCIAL FTE 5 0 181,408 181,408 0.00 0.00 172,034.00 0.00 0.00 0.00 0.00 0.00 0.00 9,141.96 0.00 0.00 181,175.96 232.04
TOTAL META 0 181,408 181,408 0.00 0.00 172,034.00 0.00 0.00 0.00 0.00 0.00 0.00 9,141.96 0.00 0.00 181,175.96 232.04
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 980,000 980,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 980,000.00
PARCIAL FTE 5 0 980,000 980,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 980,000.00
TOTAL META 0 980,000 980,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 980,000.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 0 164,411 164,411 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 164,411.00
PARCIAL FTE 5 0 164,411 164,411 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 164,411.00
TOTAL META 0 164,411 164,411 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 164,411.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 408,129 408,129 0.00 0.00 0.00 0.00 0.00 42,182.22 80,081.36 99,351.13 90,794.10 16,509.00 16,550.00 0.00 345,467.81 62,661.19
PARCIAL FTE 5 0 408,129 408,129 0.00 0.00 0.00 0.00 0.00 42,182.22 80,081.36 99,351.13 90,794.10 16,509.00 16,550.00 0.00 345,467.81 62,661.19
TOTAL META 0 408,129 408,129 0.00 0.00 0.00 0.00 0.00 42,182.22 80,081.36 99,351.13 90,794.10 16,509.00 16,550.00 0.00 345,467.81 62,661.19
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 178,925 178,925 0.00 0.00 25,267.04 55,258.50 16,626.88 0.00 0.00 0.00 9,071.41 0.00 0.00 0.00 106,223.83 72,701.17
PARCIAL FTE 5 0 178,925 178,925 0.00 0.00 25,267.04 55,258.50 16,626.88 0.00 0.00 0.00 9,071.41 0.00 0.00 0.00 106,223.83 72,701.17
TOTAL META 0 178,925 178,925 0.00 0.00 25,267.04 55,258.50 16,626.88 0.00 0.00 0.00 9,071.41 0.00 0.00 0.00 106,223.83 72,701.17
1 RECURSOS ORDINARIOS
2.6. 2 2. 3 2 COSTO 0 17,978,575 17,978,575 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 17,978,575.00
2.6. 8 1. 4 3 GASTO 0 141,777 141,777 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 141,777.00
PARCIAL FTE 1 0 18,120,352 18,120,352 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 18,120,352.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 0 1 1 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 1.00
2.6. 8 1. 3 1 ELABORA 0 34,993 34,993 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 34,993.00
PARCIAL FTE 5 0 34,994 34,994 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 34,994.00
TOTAL META 0 18,155,346 18,155,346 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 18,155,346.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 0 60,452 60,452 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 60,452.00
2.6. 8 1. 3 1 ELABORA 0 44,153 44,153 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,226.53 0.00 0.00 0.00 0.00 21,226.53 22,926.47
PARCIAL FTE 5 0 104,605 104,605 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,226.53 0.00 0.00 0.00 0.00 21,226.53 83,378.47
TOTAL META 0 104,605 104,605 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,226.53 0.00 0.00 0.00 0.00 21,226.53 83,378.47
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 716,910 716,910 0.00 0.00 0.00 0.00 13,585.74 58,331.76 45,084.31 57,010.26 65,585.40 0.00 0.00 0.00 239,597.47 477,312.53
PARCIAL FTE 5 0 716,910 716,910 0.00 0.00 0.00 0.00 13,585.74 58,331.76 45,084.31 57,010.26 65,585.40 0.00 0.00 0.00 239,597.47 477,312.53
TOTAL META 0 716,910 716,910 0.00 0.00 0.00 0.00 13,585.74 58,331.76 45,084.31 57,010.26 65,585.40 0.00 0.00 0.00 239,597.47 477,312.53
1 RECURSOS ORDINARIOS
2.6. 2 2. 3 2 COSTO 0 18,264,234 18,264,234 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 18,264,234.00
2.6. 8 1. 4 3 GASTO 0 124,444 124,444 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 124,444.00
PARCIAL FTE 1 0 18,388,678 18,388,678 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 18,388,678.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 8,617 8,617 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,617.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 63 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 8,617 8,617 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,617.00
TOTAL META 0 18,397,295 18,397,295 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 18,397,295.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 62,350 62,350 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,327.90 0.00 0.00 0.00 9,327.90 53,022.10
PARCIAL FTE 5 0 62,350 62,350 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,327.90 0.00 0.00 0.00 9,327.90 53,022.10
TOTAL META 0 62,350 62,350 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,327.90 0.00 0.00 0.00 9,327.90 53,022.10
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 0 3,223 3,223 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 3,223.00
2.6. 8 1. 3 1 ELABORA 0 420,500 420,500 0.00 0.00 0.00 85,500.00 0.00 0.00 0.00 57,000.00 0.00 0.00 0.00 0.00 142,500.00 278,000.00
PARCIAL FTE 5 0 423,723 423,723 0.00 0.00 0.00 85,500.00 0.00 0.00 0.00 57,000.00 0.00 0.00 0.00 0.00 142,500.00 281,223.00
TOTAL META 0 423,723 423,723 0.00 0.00 0.00 85,500.00 0.00 0.00 0.00 57,000.00 0.00 0.00 0.00 0.00 142,500.00 281,223.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 780,000 780,000 0.00 0.00 0.00 0.00 0.00 0.00 156,000.00 0.00 0.00 0.00 0.00 0.00 156,000.00 624,000.00
PARCIAL FTE 5 0 780,000 780,000 0.00 0.00 0.00 0.00 0.00 0.00 156,000.00 0.00 0.00 0.00 0.00 0.00 156,000.00 624,000.00
TOTAL META 0 780,000 780,000 0.00 0.00 0.00 0.00 0.00 0.00 156,000.00 0.00 0.00 0.00 0.00 0.00 156,000.00 624,000.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 568,000 568,000 0.00 113,600.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 113,600.00 454,400.00
PARCIAL FTE 5 0 568,000 568,000 0.00 113,600.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 113,600.00 454,400.00
TOTAL META 0 568,000 568,000 0.00 113,600.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 113,600.00 454,400.00
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 64 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 7 1. 6 1 GASTOS 0 1,634 1,634 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 1,634.00
2.6. 7 1. 6 2 GASTOS 0 86,366 86,366 0.00 0.00 0.00 0.00 0.00 85,753.00 0.00 0.00 0.00 0.00 0.00 0.00 85,753.00 613.00
PARCIAL FTE 5 0 88,000 88,000 0.00 0.00 0.00 0.00 0.00 85,753.00 0.00 0.00 0.00 0.00 0.00 0.00 85,753.00 2,247.00
TOTAL META 0 88,000 88,000 0.00 0.00 0.00 0.00 0.00 85,753.00 0.00 0.00 0.00 0.00 0.00 0.00 85,753.00 2,247.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 89,357 89,357 0.00 0.00 54,205.49 18,669.44 16,090.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 88,965.34 391.66
2.6. 2 2. 2 4 COSTO 0 107,275 107,275 0.00 0.00 5,100.00 0.00 85,569.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 90,669.00 16,606.00
2.6. 2 2. 2 5 COSTO 0 11,150 11,150 0.00 0.00 0.00 4,485.00 0.00 0.00 1,110.00 0.00 0.00 0.00 0.00 0.00 5,595.00 5,555.00
2.6. 3 2. 1 1 MAQUINA 0 7,050 7,050 0.00 0.00 0.00 0.00 0.00 6,980.00 0.00 0.00 0.00 0.00 0.00 0.00 6,980.00 70.00
2.6. 3 2. 2 2 MOBILIA 0 70,840 70,840 0.00 0.00 47,455.00 13,080.00 9,990.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 70,525.00 315.00
2.6. 3 2. 3 1 EQUIPOS 0 23,760 23,760 0.00 0.00 0.00 0.00 22,999.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,999.80 760.20
2.6. 8 1. 4 1 GASTO 0 24,288 24,288 0.00 0.00 0.00 0.00 0.00 8,902.84 0.00 0.00 0.00 0.00 0.00 0.00 8,902.84 15,385.16
PARCIAL FTE 5 0 333,720 333,720 0.00 0.00 106,760.49 36,234.44 134,649.21 15,882.84 1,110.00 0.00 0.00 0.00 0.00 0.00 294,636.98 39,083.02
TOTAL META 0 333,720 333,720 0.00 0.00 106,760.49 36,234.44 134,649.21 15,882.84 1,110.00 0.00 0.00 0.00 0.00 0.00 294,636.98 39,083.02
5 RECURSOS DETERMINADOS
2.6. 2 3.99 2 COSTO 0 2,822,991 2,822,991 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 2,822,991.00
2.6. 8 1. 4 3 GASTO 0 65,623 65,623 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 65,623.00
PARCIAL FTE 5 0 2,888,614 2,888,614 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 2,888,614.00
TOTAL META 0 2,888,614 2,888,614 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 2,888,614.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 2 1 ESTUDIO 0 3,077,905 3,077,905 0.00 0.00 222,297.46 392,485.84 317,212.28 701,726.07 518,083.74 410,824.64 195,234.00 112,339.72 0.00 0.00 2,870,203.75 207,701.25
PARCIAL FTE 5 0 3,077,905 3,077,905 0.00 0.00 222,297.46 392,485.84 317,212.28 701,726.07 518,083.74 410,824.64 195,234.00 112,339.72 0.00 0.00 2,870,203.75 207,701.25
TOTAL META 0 3,077,905 3,077,905 0.00 0.00 222,297.46 392,485.84 317,212.28 701,726.07 518,083.74 410,824.64 195,234.00 112,339.72 0.00 0.00 2,870,203.75 207,701.25
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 65 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 8 1. 2 1 ESTUDIO 0 2,028,685 2,028,685 0.00 0.00 128,333.14 81,845.70 186,947.87 197,817.20 117,868.69 99,370.68 81,936.26 62,514.86 58,859.73 0.00 1,015,494.13 1,013,190.87
PARCIAL FTE 5 0 2,028,685 2,028,685 0.00 0.00 128,333.14 81,845.70 186,947.87 197,817.20 117,868.69 99,370.68 81,936.26 62,514.86 58,859.73 0.00 1,015,494.13 1,013,190.87
TOTAL META 0 2,028,685 2,028,685 0.00 0.00 128,333.14 81,845.70 186,947.87 197,817.20 117,868.69 99,370.68 81,936.26 62,514.86 58,859.73 0.00 1,015,494.13 1,013,190.87
5 RECURSOS DETERMINADOS
2.6. 8 1. 2 1 ESTUDIO 0 2,208,468 2,208,468 0.00 0.00 91,797.44 165,672.65 158,586.81 138,935.11 4,767.00 152,859.58 140,029.96 257,179.68 650.00 0.00 1,110,478.23 1,097,989.77
PARCIAL FTE 5 0 2,208,468 2,208,468 0.00 0.00 91,797.44 165,672.65 158,586.81 138,935.11 4,767.00 152,859.58 140,029.96 257,179.68 650.00 0.00 1,110,478.23 1,097,989.77
TOTAL META 0 2,208,468 2,208,468 0.00 0.00 91,797.44 165,672.65 158,586.81 138,935.11 4,767.00 152,859.58 140,029.96 257,179.68 650.00 0.00 1,110,478.23 1,097,989.77
5 RECURSOS DETERMINADOS
2.6. 8 1. 2 1 ESTUDIO 0 390,582 390,582 0.00 0.00 0.00 0.00 0.00 44,252.70 35,197.09 40,351.77 60,492.24 132,644.92 0.00 0.00 312,938.72 77,643.28
PARCIAL FTE 5 0 390,582 390,582 0.00 0.00 0.00 0.00 0.00 44,252.70 35,197.09 40,351.77 60,492.24 132,644.92 0.00 0.00 312,938.72 77,643.28
TOTAL META 0 390,582 390,582 0.00 0.00 0.00 0.00 0.00 44,252.70 35,197.09 40,351.77 60,492.24 132,644.92 0.00 0.00 312,938.72 77,643.28
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 31,021 31,021 0.00 0.00 21,441.53 9,569.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,010.53 10.47
2.6. 2 2. 2 4 COSTO 0 6,916 6,916 0.00 0.00 0.00 6,916.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,916.00 0.00
2.6. 2 2. 2 5 COSTO 0 3,750 3,750 0.00 0.00 0.00 3,750.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,750.00 0.00
2.6. 3 2. 1 2 MOBILIA 0 25,620 25,620 0.00 0.00 0.00 11,800.00 0.00 13,820.00 0.00 0.00 0.00 0.00 0.00 0.00 25,620.00 0.00
2.6. 8 1. 4 1 GASTO 0 18,491 18,491 0.00 0.00 0.00 0.00 13,815.35 0.00 0.00 4,116.45 0.00 0.00 0.00 0.00 17,931.80 559.20
PARCIAL FTE 5 0 85,798 85,798 0.00 0.00 21,441.53 32,035.00 13,815.35 13,820.00 0.00 4,116.45 0.00 0.00 0.00 0.00 85,228.33 569.67
TOTAL META 0 85,798 85,798 0.00 0.00 21,441.53 32,035.00 13,815.35 13,820.00 0.00 4,116.45 0.00 0.00 0.00 0.00 85,228.33 569.67
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 66 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 2. 2 3 COSTO 0 1,291,350 1,291,350 0.00 0.00 76,562.11 1,214,787.89 0.00 0.00 0.00 0.00 0.00 -40,358.84 0.00 0.00 1,250,991.16 40,358.84
2.6. 2 2. 2 4 COSTO 0 2,069,697 2,069,697 0.00 0.00 2,500.00 79,608.93 232,993.92 208,010.40 112,904.60 336,242.88 169,348.60 6,311.50 0.00 0.00 1,147,920.83 921,776.17
2.6. 2 2. 2 5 COSTO 0 309,475 309,475 0.00 0.00 500.00 0.00 4,625.00 33,795.69 28,524.75 8,762.16 11,114.70 8,591.29 0.00 0.00 95,913.59 213,561.41
2.6. 3 2. 1 1 MAQUINA 0 3,800 3,800 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 3,800.00
2.6. 3 2. 1 2 MOBILIA 0 2,500 2,500 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 2,500.00
2.6. 8 1. 4 1 GASTO 0 364,767 364,767 0.00 0.00 0.00 22,070.39 19,236.25 21,585.26 23,433.73 22,618.67 22,536.54 25,320.61 0.00 0.00 156,801.45 207,965.55
2.6. 8 1. 4 2 GASTO 0 24,711 24,711 0.00 0.00 0.00 0.00 0.00 13,144.00 0.00 2,986.20 3,817.80 0.00 0.00 0.00 19,948.00 4,763.00
2.6. 8 1. 4 3 GASTO 0 69,637 69,637 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,200.00 4,800.00 0.00 0.00 12,000.00 57,637.00
PARCIAL FTE 5 0 4,135,937 4,135,937 0.00 0.00 79,562.11 1,316,467.21 256,855.17 276,535.35 164,863.08 370,609.91 214,017.64 4,664.56 0.00 0.00 2,683,575.03 1,452,361.97
TOTAL META 0 4,135,937 4,135,937 0.00 0.00 79,562.11 1,316,467.21 256,855.17 276,535.35 164,863.08 370,609.91 214,017.64 4,664.56 0.00 0.00 2,683,575.03 1,452,361.97
5 RECURSOS DETERMINADOS
2.6. 3 2. 4 2 EQUIPOS 0 3,160,213 3,160,213 0.00 0.00 0.00 0.00 296,213.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 296,213.00 2,864,000.00
2.6. 7 1. 6 1 GASTOS 0 403,456 403,456 0.00 0.00 25,702.26 19,433.47 29,373.35 71,607.33 47,623.35 48,256.71 26,922.37 85,651.30 0.00 0.00 354,570.14 48,885.86
2.6. 7 1. 6 2 GASTOS 0 487,221 487,221 0.00 0.00 0.00 72,571.00 83,157.24 31,838.00 0.00 42,861.50 7,763.74 9,565.00 15,198.50 0.00 262,954.98 224,266.02
2.6. 7 1. 6 3 GASTOS 0 355,181 355,181 0.00 0.00 0.00 0.00 0.00 1,400.00 27,400.00 0.00 15,000.00 65,062.00 9,000.00 0.00 117,862.00 237,319.00
2.6. 8 1. 4 1 GASTO 0 110,329 110,329 0.00 0.00 12,836.89 9,209.68 10,390.97 10,391.23 5,967.71 5,667.71 5,668.00 9,209.57 0.00 0.00 69,341.76 40,987.24
2.6. 8 1. 4 2 GASTO 0 6,140 6,140 0.00 0.00 0.00 0.00 0.00 0.00 0.00 795.00 0.00 0.00 0.00 0.00 795.00 5,345.00
2.6. 8 1. 4 3 GASTO 0 5,885 5,885 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 5,885.00
PARCIAL FTE 5 0 4,528,425 4,528,425 0.00 0.00 38,539.15 101,214.15 419,134.56 115,236.56 80,991.06 97,580.92 55,354.11 169,487.87 24,198.50 0.00 1,101,736.88 3,426,688.12
TOTAL META 0 4,528,425 4,528,425 0.00 0.00 38,539.15 101,214.15 419,134.56 115,236.56 80,991.06 97,580.92 55,354.11 169,487.87 24,198.50 0.00 1,101,736.88 3,426,688.12
5 RECURSOS DETERMINADOS
2.6. 3 2. 3 1 EQUIPOS 0 77,245 77,245 0.00 0.00 0.00 50,243.22 0.00 27,001.00 0.00 0.00 0.00 0.00 0.00 0.00 77,244.22 0.78
2.6. 3 2. 4 1 MOBILIA 0 211,930 211,930 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 211,930.00
2.6. 3 2. 4 2 EQUIPOS 0 184,800 184,800 0.00 0.00 62,000.00 0.00 0.00 0.00 84,000.00 38,800.00 0.00 0.00 0.00 0.00 184,800.00 0.00
2.6. 7 1. 6 1 GASTOS 0 94,441 94,441 0.00 0.00 14,304.11 12,161.39 0.00 25,813.61 10,740.62 10,272.49 0.00 20,545.17 0.00 0.00 93,837.39 603.61
2.6. 7 1. 6 2 GASTOS 0 7,112 7,112 0.00 0.00 0.00 0.00 2,388.00 0.00 0.00 1,160.50 3,351.00 0.00 0.00 0.00 6,899.50 212.50
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 67 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 7 1. 6 3 GASTOS 0 2,503 2,503 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,332.00 0.00 0.00 0.00 2,332.00 171.00
2.6. 8 1. 4 1 GASTO 0 3 3 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 3.00
2.6. 8 1. 4 2 GASTO 0 980 980 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 980.00
2.6. 8 1. 4 3 GASTO 0 803 803 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 803.00
PARCIAL FTE 5 0 579,817 579,817 0.00 0.00 76,304.11 62,404.61 2,388.00 52,814.61 94,740.62 50,232.99 5,683.00 20,545.17 0.00 0.00 365,113.11 214,703.89
TOTAL META 0 579,817 579,817 0.00 0.00 76,304.11 62,404.61 2,388.00 52,814.61 94,740.62 50,232.99 5,683.00 20,545.17 0.00 0.00 365,113.11 214,703.89
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 3 COSTO 0 109,688 109,688 0.00 0.00 27,700.83 55,704.82 0.00 2,275.28 0.00 24,006.96 0.00 0.00 0.00 0.00 109,687.89 0.11
2.6. 2 2. 3 4 COSTO 0 123,968 123,968 0.00 0.00 3,000.00 0.00 5,596.00 8,192.00 0.00 0.00 0.00 0.00 0.00 0.00 16,788.00 107,180.00
2.6. 2 2. 3 5 COSTO 0 16,855 16,855 0.00 0.00 0.00 0.00 2,000.00 11,900.00 240.80 0.00 0.00 0.00 0.00 0.00 14,140.80 2,714.20
2.6. 3 2. 3 1 EQUIPOS 0 11 11 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 11.00
2.6. 3 2. 4 1 MOBILIA 0 33,981 33,981 0.00 0.00 0.00 0.00 27,518.00 6,400.00 0.00 0.00 0.00 0.00 0.00 0.00 33,918.00 63.00
2.6. 3 2. 4 2 EQUIPOS 0 204,507 204,507 0.00 0.00 0.00 116,700.00 31,830.00 43,600.00 0.00 0.00 0.00 0.00 0.00 0.00 192,130.00 12,377.00
2.6. 8 1. 4 1 GASTO 0 17,999 17,999 0.00 0.00 0.00 0.00 0.00 0.00 9,047.64 0.00 7,557.23 0.00 0.00 0.00 16,604.87 1,394.13
PARCIAL FTE 5 0 507,009 507,009 0.00 0.00 30,700.83 172,404.82 66,944.00 72,367.28 9,288.44 24,006.96 7,557.23 0.00 0.00 0.00 383,269.56 123,739.44
TOTAL META 0 507,009 507,009 0.00 0.00 30,700.83 172,404.82 66,944.00 72,367.28 9,288.44 24,006.96 7,557.23 0.00 0.00 0.00 383,269.56 123,739.44
5 RECURSOS DETERMINADOS
2.6. 8 1. 2 1 ESTUDIO 0 371,488 371,488 0.00 0.00 0.00 0.00 29,428.21 85,631.50 91,837.37 128,223.24 27,432.94 1,350.00 0.00 0.00 363,903.26 7,584.74
PARCIAL FTE 5 0 371,488 371,488 0.00 0.00 0.00 0.00 29,428.21 85,631.50 91,837.37 128,223.24 27,432.94 1,350.00 0.00 0.00 363,903.26 7,584.74
TOTAL META 0 371,488 371,488 0.00 0.00 0.00 0.00 29,428.21 85,631.50 91,837.37 128,223.24 27,432.94 1,350.00 0.00 0.00 363,903.26 7,584.74
5 RECURSOS DETERMINADOS
2.6. 8 1. 2 1 ESTUDIO 0 160,784 160,784 0.00 0.00 0.00 30,315.96 30,772.02 34,546.70 43,858.82 17,756.97 0.00 0.00 0.00 0.00 157,250.47 3,533.53
PARCIAL FTE 5 0 160,784 160,784 0.00 0.00 0.00 30,315.96 30,772.02 34,546.70 43,858.82 17,756.97 0.00 0.00 0.00 0.00 157,250.47 3,533.53
TOTAL META 0 160,784 160,784 0.00 0.00 0.00 30,315.96 30,772.02 34,546.70 43,858.82 17,756.97 0.00 0.00 0.00 0.00 157,250.47 3,533.53
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 68 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 8 1. 2 1 ESTUDIO 0 34,209 34,209 0.00 0.00 0.00 0.00 33,155.30 481.60 138.00 0.00 0.00 0.00 0.00 0.00 33,774.90 434.10
PARCIAL FTE 5 0 34,209 34,209 0.00 0.00 0.00 0.00 33,155.30 481.60 138.00 0.00 0.00 0.00 0.00 0.00 33,774.90 434.10
TOTAL META 0 34,209 34,209 0.00 0.00 0.00 0.00 33,155.30 481.60 138.00 0.00 0.00 0.00 0.00 0.00 33,774.90 434.10
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 3 COSTO 0 123,181 123,181 0.00 0.00 0.00 31,512.34 14,598.89 0.00 0.00 0.00 0.00 0.00 75,088.30 0.00 121,199.53 1,981.47
2.6. 2 2. 3 4 COSTO 0 102,669 102,669 0.00 0.00 0.00 1,000.00 62,382.70 39,285.80 2,500.00 0.00 0.00 -2,500.00 0.00 0.00 102,668.50 0.50
2.6. 2 2. 3 5 COSTO 0 2,960 2,960 0.00 0.00 0.00 2,000.00 0.00 0.00 500.00 0.00 0.00 -500.00 0.00 0.00 2,000.00 960.00
PARCIAL FTE 5 0 228,810 228,810 0.00 0.00 0.00 34,512.34 76,981.59 39,285.80 3,000.00 0.00 0.00 -3,000.00 75,088.30 0.00 225,868.03 2,941.97
TOTAL META 0 228,810 228,810 0.00 0.00 0.00 34,512.34 76,981.59 39,285.80 3,000.00 0.00 0.00 -3,000.00 75,088.30 0.00 225,868.03 2,941.97
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 4 COSTO 0 900,000 900,000 0.00 0.00 0.00 9,863.60 68,956.59 481,909.35 -54,375.06 149,802.04 95,470.22 -169,209.30 0.00 0.00 582,417.44 317,582.56
2.6. 2 3. 2 5 COSTO 0 1,831,878 1,831,878 0.00 0.00 0.00 0.00 118,536.60 58,299.90 395,175.83 24,266.01 146,464.58 2,000.00 0.00 0.00 744,742.92 1,087,135.08
2.6. 2 3. 2 6 COSTO 0 2,119,950 2,119,950 0.00 0.00 0.00 0.00 0.00 23,145.00 20,548.20 29,024.03 43,131.50 3,871.00 32,610.00 0.00 152,329.73 1,967,620.27
2.6. 3 2. 1 2 MOBILIA 0 7,150 7,150 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 7,150.00
2.6. 3 2. 3 1 EQUIPOS 0 6,180 6,180 0.00 0.00 0.00 0.00 4,590.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,590.00 1,590.00
2.6. 8 1. 4 1 GASTO 0 120,000 120,000 0.00 0.00 0.00 0.00 11,974.11 9,055.06 19,677.94 20,115.48 20,115.36 20,115.48 0.00 0.00 101,053.43 18,946.57
2.6. 8 1. 4 2 GASTO 0 17,000 17,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,681.00 0.00 0.00 0.00 0.00 5,681.00 11,319.00
2.6. 8 1. 4 3 GASTO 0 26,090 26,090 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 26,090.00
PARCIAL FTE 5 0 5,028,248 5,028,248 0.00 0.00 0.00 9,863.60 204,057.30 572,409.31 381,026.91 228,888.56 305,181.66 -143,222.82 32,610.00 0.00 1,590,814.52 3,437,433.48
TOTAL META 0 5,028,248 5,028,248 0.00 0.00 0.00 9,863.60 204,057.30 572,409.31 381,026.91 228,888.56 305,181.66 -143,222.82 32,610.00 0.00 1,590,814.52 3,437,433.48
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 145,634 145,634 0.00 0.00 0.00 79,050.98 38,488.91 14,232.17 9,196.00 0.00 0.00 0.00 0.00 0.00 140,968.06 4,665.94
PARCIAL FTE 5 0 145,634 145,634 0.00 0.00 0.00 79,050.98 38,488.91 14,232.17 9,196.00 0.00 0.00 0.00 0.00 0.00 140,968.06 4,665.94
TOTAL META 0 145,634 145,634 0.00 0.00 0.00 79,050.98 38,488.91 14,232.17 9,196.00 0.00 0.00 0.00 0.00 0.00 140,968.06 4,665.94
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 5 COSTO 0 29,519 29,519 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 29,519.00
2.6. 8 1. 4 1 GASTO 0 6,227 6,227 0.00 0.00 0.00 5,313.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,313.35 913.65
2.6. 8 1. 4 2 GASTO 0 1,667 1,667 0.00 0.00 0.00 0.00 1,667.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,667.00 0.00
PARCIAL FTE 5 0 37,413 37,413 0.00 0.00 0.00 5,313.35 1,667.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,980.35 30,432.65
TOTAL META 0 37,413 37,413 0.00 0.00 0.00 5,313.35 1,667.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,980.35 30,432.65
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 315,338 315,338 0.00 0.00 0.00 0.00 0.00 92,270.00 70,431.85 80,557.41 63,180.00 0.00 8,600.00 0.00 315,039.26 298.74
PARCIAL FTE 5 0 315,338 315,338 0.00 0.00 0.00 0.00 0.00 92,270.00 70,431.85 80,557.41 63,180.00 0.00 8,600.00 0.00 315,039.26 298.74
TOTAL META 0 315,338 315,338 0.00 0.00 0.00 0.00 0.00 92,270.00 70,431.85 80,557.41 63,180.00 0.00 8,600.00 0.00 315,039.26 298.74
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 274,104 274,104 0.00 0.00 0.00 0.00 101,726.86 88,517.51 46,120.93 3,350.50 0.00 9,800.00 0.00 0.00 249,515.80 24,588.20
PARCIAL FTE 5 0 274,104 274,104 0.00 0.00 0.00 0.00 101,726.86 88,517.51 46,120.93 3,350.50 0.00 9,800.00 0.00 0.00 249,515.80 24,588.20
TOTAL META 0 274,104 274,104 0.00 0.00 0.00 0.00 101,726.86 88,517.51 46,120.93 3,350.50 0.00 9,800.00 0.00 0.00 249,515.80 24,588.20
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 231,611 231,611 0.00 0.00 0.00 19,572.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,572.84 212,038.16
PARCIAL FTE 5 0 231,611 231,611 0.00 0.00 0.00 19,572.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,572.84 212,038.16
TOTAL META 0 231,611 231,611 0.00 0.00 0.00 19,572.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,572.84 212,038.16
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 70 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 162,120 162,120 0.00 0.00 0.00 83,227.65 0.00 18,745.87 8,498.05 0.00 0.00 27,139.89 0.00 0.00 137,611.46 24,508.54
PARCIAL FTE 5 0 162,120 162,120 0.00 0.00 0.00 83,227.65 0.00 18,745.87 8,498.05 0.00 0.00 27,139.89 0.00 0.00 137,611.46 24,508.54
TOTAL META 0 162,120 162,120 0.00 0.00 0.00 83,227.65 0.00 18,745.87 8,498.05 0.00 0.00 27,139.89 0.00 0.00 137,611.46 24,508.54
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 2 COSTO 0 92,297 92,297 0.00 0.00 0.00 0.00 0.00 92,296.09 0.00 0.00 0.00 0.00 0.00 0.00 92,296.09 0.91
PARCIAL FTE 5 0 92,297 92,297 0.00 0.00 0.00 0.00 0.00 92,296.09 0.00 0.00 0.00 0.00 0.00 0.00 92,296.09 0.91
TOTAL META 0 92,297 92,297 0.00 0.00 0.00 0.00 0.00 92,296.09 0.00 0.00 0.00 0.00 0.00 0.00 92,296.09 0.91
1 RECURSOS ORDINARIOS
2.6. 2 2. 3 2 COSTO 0 20,000,000 20,000,000 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 20,000,000.00
PARCIAL FTE 1 0 20,000,000 20,000,000 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 20,000,000.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 91,556 91,556 0.00 0.00 0.00 0.00 0.00 0.00 32,322.21 0.00 2,800.00 0.00 0.00 0.00 35,122.21 56,433.79
2.6. 8 1. 4 3 GASTO 0 432,805 432,805 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 432,805.00
PARCIAL FTE 5 0 524,361 524,361 0.00 0.00 0.00 0.00 0.00 0.00 32,322.21 0.00 2,800.00 0.00 0.00 0.00 35,122.21 489,238.79
TOTAL META 0 20,524,361 20,524,361 0.00 0.00 0.00 0.00 0.00 0.00 32,322.21 0.00 2,800.00 0.00 0.00 0.00 35,122.21 20,489,238.79
5 RECURSOS DETERMINADOS
2.6. 7 1. 6 3 GASTOS 0 22,500 22,500 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 22,500.00
PARCIAL FTE 5 0 22,500 22,500 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 22,500.00
TOTAL META 0 22,500 22,500 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 22,500.00
5 RECURSOS DETERMINADOS
2.6. 2 3.99 5 COSTO 0 24,800 24,800 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 24,800.00
PARCIAL FTE 5 0 24,800 24,800 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 24,800.00
TOTAL META 0 24,800 24,800 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 24,800.00
5 RECURSOS DETERMINADOS
2.6. 2 2. 3 3 COSTO 0 227,036 227,036 0.00 0.00 0.00 0.00 0.00 48,935.29 0.00 46,311.19 49,512.29 70,283.07 0.00 0.00 215,041.84 11,994.16
2.6. 2 2. 3 4 COSTO 0 238,012 238,012 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20,991.90 29,965.90 1,000.00 4,768.00 0.00 56,725.80 181,286.20
2.6. 2 2. 3 5 COSTO 0 35,015 35,015 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00 33,015.00
2.6. 8 1. 4 1 GASTO 0 76,299 76,299 0.00 0.00 0.00 0.00 8,256.96 0.00 0.00 0.00 25,749.54 8,029.51 0.00 0.00 42,036.01 34,262.99
2.6. 8 1. 4 2 GASTO 0 5,917 5,917 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,450.20 0.00 0.00 3,450.20 2,466.80
PARCIAL FTE 5 0 582,279 582,279 0.00 0.00 0.00 0.00 8,256.96 48,935.29 0.00 67,303.09 105,227.73 84,762.78 4,768.00 0.00 319,253.85 263,025.15
TOTAL META 0 582,279 582,279 0.00 0.00 0.00 0.00 8,256.96 48,935.29 0.00 67,303.09 105,227.73 84,762.78 4,768.00 0.00 319,253.85 263,025.15
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 140,061 140,061 0.00 0.00 0.00 0.00 0.00 37,187.08 25,286.85 11,771.47 6,702.70 31,051.84 0.00 0.00 111,999.94 28,061.06
PARCIAL FTE 5 0 140,061 140,061 0.00 0.00 0.00 0.00 0.00 37,187.08 25,286.85 11,771.47 6,702.70 31,051.84 0.00 0.00 111,999.94 28,061.06
TOTAL META 0 140,061 140,061 0.00 0.00 0.00 0.00 0.00 37,187.08 25,286.85 11,771.47 6,702.70 31,051.84 0.00 0.00 111,999.94 28,061.06
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 490,522 490,522 0.00 0.00 0.00 0.00 298,895.56 96,099.80 44,426.96 0.00 51,000.00 0.00 0.00 0.00 490,422.32 99.68
PARCIAL FTE 5 0 490,522 490,522 0.00 0.00 0.00 0.00 298,895.56 96,099.80 44,426.96 0.00 51,000.00 0.00 0.00 0.00 490,422.32 99.68
TOTAL META 0 490,522 490,522 0.00 0.00 0.00 0.00 298,895.56 96,099.80 44,426.96 0.00 51,000.00 0.00 0.00 0.00 490,422.32 99.68
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 163,263 163,263 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 163,263.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 72 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 163,263 163,263 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 163,263.00
TOTAL META 0 163,263 163,263 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 163,263.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 110,800 110,800 0.00 0.00 0.00 0.00 0.00 0.00 49,786.00 53,773.00 6,680.98 0.00 0.00 0.00 110,239.98 560.02
PARCIAL FTE 5 0 110,800 110,800 0.00 0.00 0.00 0.00 0.00 0.00 49,786.00 53,773.00 6,680.98 0.00 0.00 0.00 110,239.98 560.02
TOTAL META 0 110,800 110,800 0.00 0.00 0.00 0.00 0.00 0.00 49,786.00 53,773.00 6,680.98 0.00 0.00 0.00 110,239.98 560.02
5 RECURSOS DETERMINADOS
2.6. 2 3. 2 6 COSTO 0 32,328 32,328 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 32,328.00
PARCIAL FTE 5 0 32,328 32,328 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 32,328.00
TOTAL META 0 32,328 32,328 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 32,328.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 28,474 28,474 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,784.40 0.00 0.00 0.00 21,784.40 6,689.60
PARCIAL FTE 5 0 28,474 28,474 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,784.40 0.00 0.00 0.00 21,784.40 6,689.60
TOTAL META 0 28,474 28,474 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21,784.40 0.00 0.00 0.00 21,784.40 6,689.60
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 107,171 107,171 0.00 0.00 0.00 0.00 0.00 40,982.70 12,076.66 40,007.23 0.00 0.00 0.00 0.00 93,066.59 14,104.41
PARCIAL FTE 5 0 107,171 107,171 0.00 0.00 0.00 0.00 0.00 40,982.70 12,076.66 40,007.23 0.00 0.00 0.00 0.00 93,066.59 14,104.41
TOTAL META 0 107,171 107,171 0.00 0.00 0.00 0.00 0.00 40,982.70 12,076.66 40,007.23 0.00 0.00 0.00 0.00 93,066.59 14,104.41
5 RECURSOS DETERMINADOS
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 73 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 7 1. 6 2 GASTOS 0 80,860 80,860 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 80,860.00
2.6. 7 1. 6 3 GASTOS 0 47,337 47,337 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 47,337.00
PARCIAL FTE 5 0 128,197 128,197 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 128,197.00
TOTAL META 0 128,197 128,197 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 128,197.00
1 RECURSOS ORDINARIOS
2.6. 8 1. 4 99 OTROS 0 3,194 3,194 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 3,194.00
PARCIAL FTE 1 0 3,194 3,194 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 3,194.00
TOTAL META 0 3,194 3,194 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 3,194.00
1 RECURSOS ORDINARIOS
2.6. 2 2. 2 3 COSTO 0 229,919 229,919 0.00 0.00 0.00 0.00 0.00 0.00 0.00 61,298.90 47,145.81 53,678.09 0.00 0.00 162,122.80 67,796.20
2.6. 2 2. 2 4 COSTO 0 334,556 334,556 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64,686.23 40,281.80 0.00 104,968.03 229,587.97
2.6. 2 2. 2 5 COSTO 0 50,243 50,243 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 50,243.00
2.6. 3 2. 2 2 MOBILIA 0 1,785 1,785 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 1,785.00
2.6. 8 1. 4 1 GASTO 0 26,000 26,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,770.68 9,938.27 0.00 0.00 21,708.95 4,291.05
2.6. 8 1. 4 2 GASTO 0 14,000 14,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,366.00 2,658.00 0.00 4,024.00 9,976.00
2.6. 8 1. 4 3 GASTO 0 14,000 14,000 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 14,000.00
PARCIAL FTE 1 0 670,503 670,503 0.00 0.00 0.00 0.00 0.00 0.00 0.00 61,298.90 58,916.49 129,668.59 42,939.80 0.00 292,823.78 377,679.22
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 12,313 12,313 0.00 0.00 0.00 0.00 0.00 0.00 4,195.40 0.00 0.00 0.00 0.00 0.00 4,195.40 8,117.60
2.6. 2 2. 2 4 COSTO 0 28,295 28,295 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,089.00 13,670.00 0.00 2,397.50 0.00 20,156.50 8,138.50
2.6. 2 2. 2 5 COSTO 0 6,500 6,500 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,000.00 3,450.00 0.00 0.00 0.00 4,450.00 2,050.00
2.6. 3 2. 1 2 MOBILIA 0 5,320 5,320 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 5,320.00
2.6. 8 1. 4 1 GASTO 0 795 795 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 795.00
PARCIAL FTE 5 0 53,223 53,223 0.00 0.00 0.00 0.00 0.00 0.00 4,195.40 5,089.00 17,120.00 0.00 2,397.50 0.00 28,801.90 24,421.10
TOTAL META 0 723,726 723,726 0.00 0.00 0.00 0.00 0.00 0.00 4,195.40 66,387.90 76,036.49 129,668.59 45,337.30 0.00 321,625.68 402,100.32
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 74 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
5 RECURSOS DETERMINADOS
2.6. 2 3.99 3 COSTO 0 107,847 107,847 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 107,847.00
2.6. 2 3.99 4 COSTO 0 619,686 619,686 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 0.00 0.00 2,500.00 617,186.00
2.6. 2 3.99 5 COSTO 0 98,460 98,460 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500.00 0.00 0.00 500.00 97,960.00
2.6. 8 1. 4 1 GASTO 0 18,814 18,814 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 18,814.00
2.6. 8 1. 4 2 GASTO 0 677 677 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 677.00
2.6. 8 1. 4 3 GASTO 0 940 940 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 940.00
PARCIAL FTE 5 0 846,424 846,424 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00 843,424.00
TOTAL META 0 846,424 846,424 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00 0.00 0.00 3,000.00 843,424.00
1 RECURSOS ORDINARIOS
2.6. 3 1. 1 1 PARA 0 20,834,286 20,834,286 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 20,834,286.00
PARCIAL FTE 1 0 20,834,286 20,834,286 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 20,834,286.00
5 RECURSOS DETERMINADOS
2.6. 3 1. 1 1 PARA 0 2,984,086 2,984,086 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 2,984,086.00
2.6. 7 1. 6 1 GASTOS 0 76,799 76,799 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,459.00 12,207.60 20,927.51 0.00 0.00 51,594.11 25,204.89
2.6. 7 1. 6 2 GASTOS 0 10,252 10,252 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,992.50 6,210.00 0.00 0.00 10,202.50 49.50
2.6. 7 1. 6 3 GASTOS 0 26,118 26,118 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,341.60 0.00 1,341.60 24,776.40
2.6. 8 1. 4 1 GASTO 0 32,800 32,800 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 32,800.00
PARCIAL FTE 5 0 3,130,055 3,130,055 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,459.00 16,200.10 27,137.51 1,341.60 0.00 63,138.21 3,066,916.79
TOTAL META 0 23,964,341 23,964,341 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18,459.00 16,200.10 27,137.51 1,341.60 0.00 63,138.21 23,901,202.79
1 RECURSOS ORDINARIOS
2.6. 2 2. 2 3 COSTO 0 300,000 300,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38,586.96 28,883.53 123,175.35 0.00 0.00 190,645.84 109,354.16
2.6. 2 2. 2 4 COSTO 0 350,792 350,792 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 165,508.80 0.00 0.00 167,008.80 183,783.20
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 75 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
2.6. 2 2. 2 5 COSTO 0 168,597 168,597 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 0.00 0.00 0.00 1,500.00 167,097.00
2.6. 3 2. 2 2 MOBILIA 0 25,609 25,609 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,460.00 0.00 0.00 1,460.00 24,149.00
2.6. 3 2. 3 1 EQUIPOS 0 17,400 17,400 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,170.00 0.00 0.00 7,170.00 10,230.00
2.6. 8 1. 4 1 GASTO 0 30,601 30,601 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,281.91 14,368.44 0.00 0.00 23,650.35 6,950.65
2.6. 8 1. 4 2 GASTO 0 5,000 5,000 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 5,000.00
2.6. 8 1. 4 3 GASTO 0 2,000 2,000 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 2,000.00
PARCIAL FTE 1 0 899,999 899,999 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38,586.96 41,165.44 311,682.59 0.00 0.00 391,434.99 508,564.01
5 RECURSOS DETERMINADOS
2.6. 2 2. 2 3 COSTO 0 206,265 206,265 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 206,265.00
2.6. 8 1. 4 1 GASTO 0 1,472 1,472 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 1,472.00
PARCIAL FTE 5 0 207,737 207,737 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 207,737.00
TOTAL META 0 1,107,736 1,107,736 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38,586.96 41,165.44 311,682.59 0.00 0.00 391,434.99 716,301.01
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 52,457 52,457 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,453.60 20,273.03 0.00 0.00 0.00 39,726.63 12,730.37
PARCIAL FTE 5 0 52,457 52,457 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,453.60 20,273.03 0.00 0.00 0.00 39,726.63 12,730.37
TOTAL META 0 52,457 52,457 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,453.60 20,273.03 0.00 0.00 0.00 39,726.63 12,730.37
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 101,552 101,552 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,974.30 0.00 0.00 8,974.30 92,577.70
PARCIAL FTE 5 0 101,552 101,552 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,974.30 0.00 0.00 8,974.30 92,577.70
TOTAL META 0 101,552 101,552 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,974.30 0.00 0.00 8,974.30 92,577.70
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 55,760 55,760 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,531.54 18,355.25 1,011.00 0.00 0.00 38,897.79 16,862.21
2.6. 8 1. 4 4 GASTO 0 12,355 12,355 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,354.15 0.00 0.00 0.00 0.00 12,354.15 0.85
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 76 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
PARCIAL FTE 5 0 68,115 68,115 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,885.69 18,355.25 1,011.00 0.00 0.00 51,251.94 16,863.06
TOTAL META 0 68,115 68,115 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,885.69 18,355.25 1,011.00 0.00 0.00 51,251.94 16,863.06
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 137,473 137,473 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,717.46 36,150.98 18,183.53 30,631.00 0.00 116,682.97 20,790.03
PARCIAL FTE 5 0 137,473 137,473 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,717.46 36,150.98 18,183.53 30,631.00 0.00 116,682.97 20,790.03
TOTAL META 0 137,473 137,473 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,717.46 36,150.98 18,183.53 30,631.00 0.00 116,682.97 20,790.03
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 128,317 128,317 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 128,317.00
PARCIAL FTE 5 0 128,317 128,317 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 128,317.00
TOTAL META 0 128,317 128,317 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 128,317.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 205,855 205,855 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 205,855.00
PARCIAL FTE 5 0 205,855 205,855 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 205,855.00
TOTAL META 0 205,855 205,855 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 205,855.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 204,505 204,505 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 204,505.00
PARCIAL FTE 5 0 204,505 204,505 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 204,505.00
TOTAL META 0 204,505 204,505 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 204,505.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 195,392 195,392 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14,215.13 0.00 0.00 14,215.13 181,176.87
PARCIAL FTE 5 0 195,392 195,392 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14,215.13 0.00 0.00 14,215.13 181,176.87
TOTAL META 0 195,392 195,392 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14,215.13 0.00 0.00 14,215.13 181,176.87
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 8,500 8,500 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 8,500.00
PARCIAL FTE 5 0 8,500 8,500 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 8,500.00
TOTAL META 0 8,500 8,500 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 8,500.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 7,500 7,500 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 7,500.00
PARCIAL FTE 5 0 7,500 7,500 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 7,500.00
TOTAL META 0 7,500 7,500 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 7,500.00
5 RECURSOS DETERMINADOS
2.6. 2 3.99 3 COSTO 0 250,000 250,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,811.61 0.00 0.00 11,811.61 238,188.39
2.6. 2 3.99 4 COSTO 0 280,000 280,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 0.00 0.00 2,000.00 278,000.00
2.6. 2 3.99 5 COSTO 0 400,000 400,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,000.00 0.00 0.00 1,000.00 399,000.00
2.6. 8 1. 4 1 GASTO 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 0.00 0.00 30,000.00
2.6. 8 1. 4 2 GASTO 0 25,000 25,000 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 25,000.00
2.6. 8 1. 4 3 GASTO 0 15,000 15,000 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 15,000.00
PARCIAL FTE 5 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 14,811.61 0.00 0.00 14,811.61 985,188.39
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 14,811.61 0.00 0.00 14,811.61 985,188.39
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 101,385 101,385 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 101,385.00
PARCIAL FTE 5 0 101,385 101,385 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 101,385.00
TOTAL META 0 101,385 101,385 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 101,385.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 105,930 105,930 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 105,930.00
PARCIAL FTE 5 0 105,930 105,930 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 105,930.00
TOTAL META 0 105,930 105,930 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 105,930.00
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 162,213 162,213 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,076.45 0.00 22,076.45 140,136.55
PARCIAL FTE 5 0 162,213 162,213 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,076.45 0.00 22,076.45 140,136.55
TOTAL META 0 162,213 162,213 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,076.45 0.00 22,076.45 140,136.55
5 RECURSOS DETERMINADOS
2.6. 8 1. 3 1 ELABORA 0 200,000 200,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 85,238.54 0.00 0.00 85,238.54 114,761.46
PARCIAL FTE 5 0 200,000 200,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 85,238.54 0.00 0.00 85,238.54 114,761.46
TOTAL META 0 200,000 200,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 85,238.54 0.00 0.00 85,238.54 114,761.46
5 RECURSOS DETERMINADOS
2.4. 2 3. 1 1 A OTRAS 0 685,501 685,501 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 685,501.00
PARCIAL FTE 5 0 685,501 685,501 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 685,501.00
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 79 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
TOTAL META 0 685,501 685,501 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 685,501.00
5 RECURSOS DETERMINADOS
2.4. 2 3. 1 1 A OTRAS 0 567,962 567,962 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 567,962.00
PARCIAL FTE 5 0 567,962 567,962 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 567,962.00
TOTAL META 0 567,962 567,962 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 567,962.00
TOTAL 618,295,315 1,643,382 619,938,697 4,224,564.03 2,784,118.32 16,019,907.59 38,041,063.59 35,208,153.44 49,425,847.06 25,935,687.26 27,808,584.48 31,125,563.79 16,937,867.96 12,074,362.01 0.00 259,585,719.53 360,352,977.47
SIAF - Módulo de Proceso Presupuestario Fecha : 06/11/2023
Release 23.02.01
Hora : 08:49:55
Pag. : 80 de 80
DEVENGADOS Vs MARCO INICIAL Y SUS MODIFICACIONES - 2023
Del mes de Enero a Diciembre
(EN NUEVOS SOLES)
RESUMEN ...
TOTAL FUENTE 1 144,549,296 31,587,584 176,136,880 967,844.94 198,640.74 1,411,491.85 4,893,312.93 1,759,827.30 1,489,515.90 2,159,118.28 1,154,183.09 2,932,058.78 2,674,347.60 1,466,066.48 0.00 21,106,407.89 155,030,472.11
TOTAL FUENTE 4 0 3,681,372 3,681,372 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,800.00 671,810.00 0.00 699,610.00 2,981,762.00
TOTAL FUENTE 5 473,746,019 -33,625,574 440,120,445 3,256,719.09 2,585,477.58 14,608,415.74 33,147,750.66 33,448,326.14 47,936,331.16 23,776,568.98 26,654,401.39 28,193,505.01 14,235,720.36 9,936,485.53 0.00 237,779,701.64 202,340,743.36
TOTAL 618,295,315 1,643,382 619,938,697 4,224,564.03 2,784,118.32 16,019,907.59 38,041,063.59 35,208,153.44 49,425,847.06 25,935,687.26 27,808,584.48 31,125,563.79 16,937,867.96 12,074,362.01 0.00 259,585,719.53 360,352,977.47