Professional Documents
Culture Documents
"CONSTRUCCION DE PISTAS Y VEREDAS DE LOS JIRONES ALFONSO UGARTE, AYACUCHO, INAMBARI Y PASAJE SIN NOMBRE DEL DISTRITO DE SICUANI, PROVINCIA DE CANCHIS - CUSCO"
OBRA
MODALIDAD
: ADMINISTRACION DIRECTA
FTE FTO
: CANON Y SOBRECANON
RESIDENTE
: ING. DAVID EDUARDO CASTELO RODRIGUEZ
SUPERVISOR
: ING. JOSE DANIEL GALINDO OBANDO
META
: 0076
AO
: 2012
PRESUP. EXP. TECNICO
PRESUP. ASIGNADO
COMPROB.
ORDEN
PAGO
N
DOCUMENTO
PROVEEDOR
FECHA
COMP.
SERV.
TIPO
ESPECIFICACION
UNIDAD DE
MEDIDA
CANT.
P.U.
IMPORTE S/.
PERSONAL
BIENES
SERVICIO
ELABORACION DE
EXPEDIENTES
TECNICOS
2 6. 2 2. 2 3
2.6.2.3.5.4.
2.6.2.3.5.5.
2. 6. 8 1. 3 1
COSTOS
DIRECTO
TOTAL
INDIRECTO
2/24/2012 026
PETROLEO DIESEL B5
Gln
70.00
14.58
S/. 1,020.60
S/. 1,020.60
1,020.60
S/. 1,020.60
S/. 1,020.60
S/. 1,020.60
SUB TOTAL
3/6/2012
2956
Glb
1.00
9,720.00
S/. 9,720.00
01192
3/6/2012
2956
Glb
1.00
1,080.00
S/. 1,080.00
S/. 0.00
S/. 1,020.60
S/. 0.00
S/. 0.00
S/. 1,020.60
S/. 0.00
S/. 1,020.60
S/. 9,720.00
S/. 9,720.00
S/. 9,720.00
S/. 1,080.00
S/. 1,080.00
S/. 1,080.00
S/. 1,080.00
S/. 10,800.00
S/. 10,800.00
S/. 10,800.00
SUB TOTAL
S/. 0.00
S/. 0.00
S/. 0.00
S/. 10,800.00
S/. 0.00
02148
4/12/2012
Glb
1.00
9,094.57
S/. 9,094.57
S/. 9,094.57
S/. 9,094.57
S/. 9,094.57
02039
4/9/2012
Glb
1.00
1,440.85
S/. 1,440.85
S/. 1,440.85
S/. 1,440.85
S/. 1,440.85
02090
4/10/2012
Glb
1.00
2,274.18
S/. 2,274.18
S/. 2,274.18
S/. 2,274.18
S/. 2,274.18
S/. 12,809.60
S/. 12,809.60
S/. 12,809.60
S/. 12,809.60
SUB TOTAL
S/. 12,809.60
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
5/7/2012
Glb
1.00
18,015.42
S/. 18,015.42
S/. 18,015.42
S/. 18,015.42
S/. 18,015.42
02533
5/3/2012
Glb
1.00
2,031.21
S/. 2,031.21
S/. 2,031.21
S/. 2,031.21
S/. 2,031.21
02688
5/9/2012
Glb
1.00
3,939.98
S/. 3,939.98
S/. 3,939.98
S/. 3,939.98
S/. 3,939.98
S/. 23,986.61
02568
5/4/2012
0342
Par
30.00
30.00
S/. 900.00
S/. 900.00
900.00
02568
5/4/2012
0342
Und
6.00
14.00
S/. 84.00
S/. 84.00
84.00
02568
5/4/2012
0342
Und
6.00
14.00
S/. 84.00
S/. 84.00
84.00
S/. 900.00
S/. 84.00
02568
5/4/2012
0342
Und
15.00
14.00
S/. 210.00
S/. 210.00
210.00
S/. 210.00
02568
5/4/2012
0342
Und
1.00
36.00
S/. 36.00
S/. 36.00
36.00
S/. 36.00
02568
5/4/2012
0342
Und
15.00
38.00
S/. 570.00
S/. 570.00
570.00
S/. 570.00
02568
5/4/2012
0342
Und
3.00
38.00
S/. 114.00
S/. 114.00
114.00
S/. 114.00
02568
5/4/2012
0342
Par
20.00
14.00
S/. 280.00
S/. 280.00
280.00
S/. 280.00
02568
5/4/2012
0342
Par
15.00
12.00
S/. 180.00
S/. 180.00
180.00
S/. 180.00
02568
5/4/2012
0342
Und
24.00
8.00
S/. 192.00
S/. 192.00
192.00
S/. 192.00
02568
5/4/2012
0342
Und
24.00
15.00
S/. 360.00
S/. 360.00
360.00
S/. 360.00
02568
5/4/2012
0342
PROTECTOR DE OIDOS
Und
24.00
6.50
S/. 156.00
S/. 156.00
156.00
S/. 156.00
S/. 84.00
S/. 3,166.00
02569
5/4/2012
0412
Und.
5.00
30.00
S/. 150.00
S/. 150.00
150.00
S/. 150.00
02569
5/4/2012
0412
Tal.
3.00
12.00
S/. 36.00
S/. 36.00
36.00
S/. 36.00
02569
5/4/2012
0412
Tal.
5.00
12.00
S/. 60.00
S/. 60.00
60.00
S/. 60.00
02569
5/4/2012
0412
Tal.
6.00
14.00
S/. 84.00
S/. 84.00
84.00
S/. 84.00
02569
5/4/2012
0412
Und.
200.00
0.30
S/. 60.00
S/. 60.00
60.00
S/. 60.00
1,617.64
S/. 1,617.64
S/. 5,173.64
S/. 29,160.25
S/. 390.00
02601
5/7/2012
0922
Ser.
1.00
1,617.64
S/. 1,617.64
1,617.64
S/. 1,617.64
S/. 29,160.25
SUB TOTAL
S/. 23,986.61
S/. 3,556.00
S/. 1,617.64
S/. 0.00
S/. 23,986.61
03222
6/4/2012
Glb
1.00
11,581.47
S/. 11,581.47
S/. 11,581.47
S/. 11,581.47
S/. 11,581.47
03204
6/4/2012
Glb
1.00
1,313.71
S/. 1,313.71
S/. 1,313.71
S/. 1,313.71
S/. 1,313.71
COMPROB.
ORDEN
PAGO
N
FECHA
03283
6/7/2012
DOCUMENTO
PROVEEDOR
COMP.
SERV.
TIPO
ESPECIFICACION
UNIDAD DE
MEDIDA
CANT.
P.U.
IMPORTE S/.
PERSONAL
BIENES
SERVICIO
ELABORACION DE
EXPEDIENTES
TECNICOS
COSTOS
TOTAL
N
PLANILLA UNICA DE PDT
Glb
1.00
1,619.90
S/. 1,619.90
S/. 1,619.90
S/. 1,619.90
S/. 1,619.90
S/. 14,515.08
03333
6/11/2012
0557
Und.
200.00
17.50
S/. 3,500.00
S/. 3,500.00
S/. 3,500.00
S/. 3,500.00
03333
6/11/2012
0557
Und.
50.00
60.00
S/. 3,000.00
S/. 3,000.00
S/. 3,000.00
S/. 3,000.00
03333
6/11/2012
0557
Und.
300.00
25.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 7,500.00
S/. 2,830.50
S/. 2,830.50
S/. 2,830.50
S/. 148.80
S/. 148.80
S/. 148.80
S/. 872.10
S/. 872.10
S/. 14,000.00
03589
6/25/2012
0734
PETROLEO DIESEL B5
Gln
185.00
15.30
S/. 2,830.50
S/. 2,830.50
03590
6/25/2012
0817
GASOLINA DE 84 OCTANOS
Gln
10.00
14.88
S/. 148.80
03590
6/25/2012
0817
PETROLEO DIESEL B5
Gln
57.00
15.30
S/. 872.10
S/. 872.10
S/. 1,020.90
S/. 32,366.48
SUB TOTAL
S/. 14,515.08
S/. 17,851.40
S/. 0.00
S/. 0.00
S/. 32,366.48
S/. 0.00
S/. 32,366.48
03917
7/6/2012
Glb
1.00
40,027.66
S/. 40,027.66
S/. 40,027.66
S/. 40,027.66
S/. 40,027.66
03875
7/5/2012
Glb
1.00
4,897.00
S/. 4,897.00
S/. 4,897.00
S/. 4,897.00
S/. 4,897.00
04005
7/10/2012
Glb
1.00
6,620.80
S/. 6,620.80
S/. 6,620.80
S/. 6,620.80
S/. 6,620.80
S/. 51,545.46
03802
7/4/2012
0350
ARCO DE SIERRA
Und.
3.00
27.00
S/. 81.00
S/. 81.00
S/. 81.00
S/. 81.00
03802
7/4/2012
0350
Und.
20.00
11.20
S/. 224.00
S/. 224.00
S/. 224.00
S/. 224.00
03802
7/4/2012
0350
Und.
3.00
95.00
S/. 285.00
S/. 285.00
S/. 285.00
S/. 285.00
03802
7/4/2012
0350
Und.
15.00
183.00
S/. 2,745.00
S/. 2,745.00
S/. 2,745.00
S/. 2,745.00
03802
7/4/2012
0350
Und.
4.00
81.00
S/. 324.00
S/. 324.00
S/. 324.00
S/. 324.00
03802
7/4/2012
0350
Und.
2.00
29.00
S/. 58.00
S/. 58.00
S/. 58.00
S/. 58.00
03802
7/4/2012
0350
Und.
3.00
135.00
S/. 405.00
S/. 405.00
S/. 405.00
S/. 405.00
03802
7/4/2012
0350
Und.
3.00
59.50
S/. 178.50
S/. 178.50
S/. 178.50
S/. 178.50
03802
7/4/2012
0350
ESCOFINA MIXTA
Und.
3.00
38.00
S/. 114.00
S/. 114.00
S/. 114.00
S/. 114.00
03802
7/4/2012
0350
HOJA DE SIERRA
Und.
50.00
6.50
S/. 325.00
S/. 325.00
S/. 325.00
S/. 325.00
03802
7/4/2012
0350
Und.
10.00
38.00
S/. 380.00
S/. 380.00
S/. 380.00
S/. 380.00
03802
7/4/2012
0350
Mts.
50.00
2.00
S/. 100.00
S/. 100.00
S/. 100.00
S/. 100.00
03802
7/4/2012
0350
MANGUERA REFORZADA
Mts.
50.00
4.50
S/. 225.00
S/. 225.00
S/. 225.00
S/. 225.00
03802
7/4/2012
0350
Und.
12.00
30.50
S/. 366.00
S/. 366.00
S/. 366.00
S/. 366.00
03802
7/4/2012
0350
Und.
6.00
34.50
S/. 207.00
S/. 207.00
S/. 207.00
S/. 207.00
03802
7/4/2012
0350
Und.
6.00
83.50
S/. 501.00
S/. 501.00
S/. 501.00
S/. 501.00
03802
7/4/2012
0350
TIZA DE COLORES
Cja
1.00
16.00
S/. 16.00
S/. 16.00
S/. 16.00
S/. 16.00
03802
7/4/2012
0350
Und.
2.00
27.00
S/. 54.00
S/. 54.00
S/. 54.00
S/. 54.00
S/. 1,560.00
S/. 1,560.00
S/. 1,560.00
S/. 6,588.50
03913
7/10/2012
0755
Und
80.00
19.50
S/. 1,560.00
S/. 1,560.00
04241
7/19/2012
0725
Bld
1.00
330.00
04241
7/19/2012
0725
Bld
1.00
330.00
S/. 330.00
S/. 330.00
S/. 330.00
S/. 330.00
04241
7/19/2012
0725
Bld
5.00
298.00
S/. 1,490.00
S/. 330.00
S/. 1,490.00
S/. 330.00
S/. 1,490.00
S/. 330.00
S/. 1,490.00
S/. 330.00
04241
7/19/2012
0725
Und
5.00
20.00
S/. 100.00
S/. 100.00
S/. 100.00
S/. 100.00
04241
7/19/2012
0725
Und
2.00
220.00
S/. 440.00
S/. 440.00
S/. 440.00
S/. 440.00
04241
7/19/2012
0725
Und
5.00
120.00
S/. 600.00
S/. 600.00
S/. 600.00
S/. 600.00
04241
7/19/2012
0725
Und
5.00
95.00
S/. 475.00
S/. 475.00
S/. 475.00
S/. 475.00
04241
7/19/2012
0725
REFRIGERANTE
Gln
2.00
110.00
S/. 220.00
S/. 220.00
S/. 220.00
S/. 220.00
04255
7/19/2012
393
Und.
1.00
185.00
S/. 185.00
S/. 185.00
S/. 185.00
S/. 185.00
S/. 3,985.00
S/. 185.00
04344
7/24/2012
0727
Gln
1.00
60.00
S/. 60.00
04344
7/24/2012
0727
Und
9.00
370.00
S/. 3,330.00
S/. 60.00
S/. 60.00
S/. 60.00
S/. 3,330.00
S/. 3,330.00
S/. 3,330.00
S/. 3,390.00
04386
7/25/2012
0965
GASOLINA DE 84 OCTANOS
Gln
13.00
14.88
S/. 193.44
04386
7/25/2012
0965
PETROLEO DIESEL B5
Gln
315.00
15.30
S/. 4,819.50
S/. 193.44
S/. 193.44
S/. 193.44
S/. 4,819.50
S/. 4,819.50
S/. 4,819.50
S/. 5,012.94
04318
7/27/2012
0687
ALAMBRE NEGRO N 16
Kg.
100.00
7.50
S/. 750.00
S/. 750.00
S/. 750.00
S/. 750.00
04318
7/27/2012
0687
ALAMBRE NEGRO N 08
Kg.
200.00
7.50
S/. 1,500.00
S/. 1,500.00
S/. 1,500.00
S/. 1,500.00
04318
7/27/2012
0687
Rll
1.00
600.00
S/. 600.00
S/. 600.00
S/. 600.00
S/. 600.00
04318
7/27/2012
0687
Und.
5.00
15.00
S/. 75.00
S/. 75.00
S/. 75.00
S/. 75.00
04318
7/27/2012
0687
Und.
5.00
18.50
S/. 92.50
S/. 92.50
S/. 92.50
S/. 92.50
COMPROB.
PAGO
ORDEN
DOCUMENTO
PROVEEDOR
SERV.
TIPO
ESPECIFICACION
UNIDAD DE
MEDIDA
CANT.
FECHA
COMP.
04318
7/27/2012
0687
Und.
5.00
04318
7/27/2012
0687
CABLE N 14 AWG
Mts.
04318
7/27/2012
0687
Und.
04318
7/27/2012
0687
Und.
04318
7/27/2012
0687
Kg.
120.00
04318
7/27/2012
0687
Kg.
120.00
04318
7/27/2012
0687
Rll
3.00
04318
7/27/2012
0687
Und.
10.00
04318
7/27/2012
0687
Und.
04318
7/27/2012
0687
04318
7/27/2012
0687
ESCOBA
04318
7/27/2012
0687
04318
7/27/2012
0687
04318
7/27/2012
0687
04318
7/27/2012
04318
7/27/2012
P.U.
IMPORTE S/.
PERSONAL
BIENES
ELABORACION DE
EXPEDIENTES
TECNICOS
SERVICIO
COSTOS
TOTAL
18.50
S/. 92.50
S/. 92.50
S/. 92.50
S/. 92.50
200.00
1.10
S/. 220.00
S/. 220.00
S/. 220.00
S/. 220.00
2.00
20.00
S/. 40.00
S/. 40.00
S/. 40.00
S/. 40.00
1.00
321.00
S/. 321.00
S/. 321.00
S/. 321.00
S/. 321.00
6.50
S/. 780.00
S/. 780.00
S/. 780.00
S/. 780.00
6.50
S/. 780.00
S/. 780.00
S/. 780.00
S/. 780.00
16.50
S/. 49.50
S/. 49.50
S/. 49.50
S/. 49.50
31.70
S/. 317.00
S/. 317.00
S/. 317.00
S/. 317.00
10.00
31.70
S/. 317.00
S/. 317.00
S/. 317.00
S/. 317.00
Und.
10.00
30.00
S/. 300.00
S/. 300.00
S/. 300.00
S/. 300.00
Und.
5.00
9.00
S/. 45.00
S/. 45.00
S/. 45.00
Und.
3.00
22.00
S/. 66.00
S/. 66.00
S/. 66.00
S/. 66.00
Mts.
200.00
4.50
S/. 900.00
S/. 900.00
S/. 900.00
S/. 900.00
Und.
2.00
31.00
S/. 62.00
S/. 62.00
S/. 62.00
S/. 62.00
0687
SAQUILLO DE POLIETILENO
Und.
20.00
5.20
S/. 104.00
S/. 104.00
S/. 104.00
S/. 104.00
0687
YESO
Bls
5.00
7.80
S/. 39.00
S/. 39.00
S/. 39.00
S/. 39.00
S/. 45.00
S/. 7,450.50
S/. 79,717.40
SUB TOTAL
8/3/2012
Glb
1.00
43,452.88
S/. 43,452.88
04554
8/3/2012
Glb
1.00
11,705.06
S/. 11,705.06
S/. 51,545.46
S/. 28,171.94
S/. 0.00
S/. 0.00
S/. 79,717.40
S/. 0.00
S/. 79,717.40
S/. 43,452.88
S/. 43,452.88
S/. 43,452.88
S/. 11,705.06
S/. 11,705.06
S/. 11,705.06
S/. 3,488.00
S/. 3,488.00
S/. 3,488.00
S/. 55,157.94
04733
8/13/2012
04452
8/1/2012
0972
04452
8/1/2012
0972
Glb
1.00
3,488.00
S/. 3,488.00
GASOLINA DE 84 OCTANOS
Gln
10.00
14.88
S/. 148.80
PETROLEO DIESEL B5
Gln
190.00
15.30
S/. 2,907.00
S/. 3,488.00
S/. 148.80
S/. 148.80
S/. 148.80
S/. 2,907.00
S/. 2,907.00
S/. 2,907.00
S/. 5,760.00
S/. 5,760.00
S/. 5,760.00
S/. 2,960.00
S/. 2,960.00
S/. 3,055.80
04548
8/3/2012
01049
GASOLINA DE 84 OCTANOS
Gln
400.00
14.40
S/. 5,760.00
04548
8/3/2012
01049
PETROLEO DIESEL B5
Gln
200.00
14.80
S/. 2,960.00
S/. 2,960.00
S/. 8,720.00
04543
8/3/2012
0842
BORRADOR DE LAPIZ
Und
2.00
0.50
04543
8/3/2012
0842
Rll
1.00
4.50
S/. 4.50
S/. 4.50
4.50
S/. 4.50
04543
8/3/2012
0842
CORRECTOR
Und
4.00
4.50
S/. 18.00
S/. 18.00
18.00
S/. 18.00
04543
8/3/2012
0842
Und
12.00
6.00
S/. 72.00
S/. 72.00
72.00
S/. 72.00
04543
8/3/2012
0842
Und
3.00
04543
8/3/2012
0842
CUTTER
Und
2.00
2.50
S/. 5.00
S/. 5.00
5.00
S/. 5.00
04543
8/3/2012
0842
ENGRAMPADOR
Und
1.00
18.00
S/. 18.00
S/. 18.00
18.00
S/. 18.00
04543
8/3/2012
0842
Und
50.00
0.60
S/. 30.00
S/. 30.00
30.00
S/. 30.00
04543
8/3/2012
0842
GRAPAS 26/6
Cja
1.00
4.50
S/. 4.50
S/. 4.50
4.50
S/. 4.50
04543
8/3/2012
0842
Und
50.00
2.50
S/. 125.00
S/. 125.00
125.00
S/. 125.00
04543
8/3/2012
0842
Und
2.00
2.00
S/. 4.00
S/. 4.00
4.00
04543
8/3/2012
0842
Plg
30.00
0.50
S/. 15.00
S/. 15.00
15.00
S/. 15.00
04543
8/3/2012
0842
Mll
5.00
26.00
S/. 130.00
S/. 130.00
130.00
S/. 130.00
04543
8/3/2012
0842
Und
50.00
1.00
S/. 50.00
S/. 50.00
50.00
S/. 50.00
04543
8/3/2012
0842
Und
2.00
14.00
S/. 28.00
S/. 28.00
28.00
S/. 28.00
04543
8/3/2012
0842
Pqt
1.00
22.00
S/. 22.00
S/. 22.00
22.00
S/. 22.00
04543
8/3/2012
0842
REGLA DE 30 CM.
Und
3.00
1.20
S/. 3.60
S/. 3.60
3.60
04543
8/3/2012
0842
RESALTADOR
Und
2.00
3.00
S/. 6.00
S/. 6.00
6.00
S/. 6.00
04543
8/3/2012
0842
USB DE 4 GB
Und
3.00
35.00
S/. 105.00
S/. 105.00
105.00
S/. 105.00
20.00
S/. 20.00
1.30
S/. 1.00
S/. 1.00
S/. 3.90
1.00
S/. 3.90
3.90
S/. 1.00
S/. 3.90
S/. 4.00
S/. 3.60
S/. 645.50
04727
8/13/2012
01921
SERVICIOS NOTARIALES
Ser.
1.00
20.00
S/. 20.00
20.00
S/. 20.00
04736
8/13/2012
01033
GASOLINA DE 84 OCTANOS
Gln
30.00
14.88
S/. 446.40
04736
8/13/2012
01033
PETROLEO DIESEL B5
Gln
10.00
15.30
S/. 153.00
S/. 446.40
S/. 446.40
S/. 153.00
S/. 153.00
S/. 446.40
S/. 153.00
S/. 2,052.80
S/. 2,052.80
S/. 2,052.80
S/. 12,210.00
S/. 12,210.00
S/. 12,210.00
S/. 6,187.20
S/. 6,187.20
S/. 6,187.20
S/. 599.40
04755
8/13/2012
0918
Vrl
80.00
25.66
S/. 2,052.80
04755
8/13/2012
0918
Kg
04755
8/13/2012
0918
Vrl
3,300.00
3.70
S/. 12,210.00
160.00
38.67
S/. 6,187.20
S/. 20,450.00
S/. 92,136.64
SUB TOTAL
S/. 58,645.94
S/. 33,470.70
S/. 20.00
S/. 0.00
S/. 91,471.14
S/. 665.50
S/. 92,136.64
9/7/2012
Glb
1.00
44,129.31
S/. 44,129.31
S/. 44,129.31
S/. 44,129.31
S/. 44,129.31
05225
9/5/2012
Glb
1.00
5,171.92
S/. 5,171.92
S/. 5,171.92
S/. 5,171.92
S/. 5,171.92
05400
9/12/2012
Glb
1.00
7,532.31
S/. 7,532.31
S/. 7,532.31
S/. 7,532.31
S/. 7,532.31
COMPROB.
PAGO
N
FECHA
ORDEN
DOCUMENTO
PROVEEDOR
COMP.
SERV.
TIPO
ESPECIFICACION
UNIDAD DE
MEDIDA
CANT.
P.U.
IMPORTE S/.
PERSONAL
BIENES
ELABORACION DE
EXPEDIENTES
TECNICOS
SERVICIO
COSTOS
TOTAL
S/. 56,833.54
PLANILLA UNICA DE INVERSION MES DE SETIEMBRE
Glb
1.00
15,857.96
S/. 15,857.96
S/. 15,857.96
S/. 15,857.96
S/. 15,857.96
Glb
1.00
1,801.18
S/. 1,801.18
S/. 1,801.18
S/. 1,801.18
S/. 1,801.18
Glb
1.00
3,820.94
S/. 3,820.94
S/. 3,820.94
S/. 3,820.94
S/. 3,820.94
S/. 101,735.36
S/. 101,735.36
S/. 101,735.36
S/. 4,200.00
S/. 4,200.00
S/. 4,200.00
S/. 30,500.00
S/. 30,500.00
S/. 30,500.00
S/. 34,805.00
S/. 34,805.00
S/. 34,805.00
S/. 10,395.00
S/. 10,395.00
S/. 10,395.00
S/. 21,480.08
05207
9/5/2012
01118
Bls
4,450.00
22.86
S/. 101,735.36
05256
9/6/2012
01063
Und
1.00
4,200.00
S/. 4,200.00
05313
9/7/2012
01119
ARENA GRUESA
MT3
360.00
84.72
S/. 30,500.00
05313
9/7/2012
01119
MT3
405.00
85.94
S/. 34,805.00
05313
9/7/2012
01119
MT3
165.00
63.00
S/. 10,395.00
S/. 101,735.36
S/. 4,200.00
S/. 75,700.00
05369
9/11/2012
01226
BROCHA DE 4"
Und
5.00
29.00
S/. 145.00
S/. 145.00
S/. 145.00
S/. 145.00
05369
9/11/2012
01226
BROCHA DE 6"
Und
5.00
36.00
S/. 180.00
S/. 180.00
S/. 180.00
S/. 180.00
05369
9/11/2012
01226
Gln
9.00
65.00
S/. 585.00
S/. 585.00
S/. 585.00
S/. 585.00
05369
9/11/2012
01226
Gln
4.00
65.00
S/. 260.00
S/. 260.00
S/. 260.00
S/. 260.00
05369
9/11/2012
01226
THINNER
Gln
30.00
17.00
S/. 510.00
S/. 510.00
S/. 510.00
S/. 510.00
S/. 4,500.00
S/. 4,500.00
S/. 4,500.00
S/. 3,904.00
S/. 3,904.00
S/. 3,904.00
S/. 3,300.00
S/. 3,300.00
S/. 3,300.00
S/. 1,680.00
05679
9/24/2012
01290
Und
1.00
4,500.00
S/. 4,500.00
05681
9/24/2012
01291
Und.
8.00
488.00
S/. 3,904.00
01328
Kg.
550.00
6.00
S/. 3,300.00
S/. 4,500.00
S/. 3,904.00
S/. 3,300.00
01930
Und
1.00
350.00
S/. 350.00
350.00
350.00
S/. 350.00
01930
Und
8.00
50.00
S/. 400.00
400.00
400.00
S/. 400.00
01930
Und
1.00
350.00
S/. 350.00
350.00
350.00
S/. 350.00
01930
Und
24.00
35.00
S/. 840.00
840.00
840.00
S/. 840.00
S/. 1,940.00
01391
Und
1.00
450.00
S/. 450.00
S/. 450.00
S/. 450.00
Glb
1.00
40,837.61
Glb
1.00
4,983.82
Glb
1.00
5,390.86
S/. 51,212.29
S/. 450.00
S/. 450.00
FOR
MUNICIPALIDAD PROVINCIAL DE CANCHIS
: ADMINISTRACION DIRECTA
: CANON Y SOBRECANON
: ING. DAVID EDUARDO CASTELO RODRIGUEZ
: ING. JOSE DANIEL GALINDO OBANDO
: '0076
: 2012
DESCRIPCION
COSTO DIRECTO
2 6. 2 2. 2 3
PERSONAL
S/. 136,103.59
2.6.2.3.5.4.
BIENES
S/. 207,514.45
2.6.2.3.5.5.
SERVICIO
2. 6. 8 1. 3 1
S/. 2,500.00
TOTAL
0.00
346,118.04
TOTAL GENERAL
FORMATO - FF2
EN DE EJECUCION DE COSTOS
COSTO
INDIRECTO
TOTAL S/.
S/. 55,323.33
191,426.92
S/. 5,181.00
212,695.45
S/. 5,927.45
8,427.45
0.00
0.00
66,431.78
412,549.82
MONTO S/.
212,695.45
8,427.45
191,426.92
0.00
412,549.82
OBRA
MODALIDAD
: ADMINISTRACION DIRECTA
FTE FTO
: CANON Y SOBRECANON
RESIDENTE
SUPERVISOR
META
:'0100
AO
:2012
ITEM
1.0.0
2 6. 2 2. 2 3
2.6.2.3.5.4.
2.6.2.3.5.5.
2.6.8.1.3.2
2.0.0
2.6.2.3.5.3
2.6.2.3.5.4
2.6.2.3.5.5
2.6.8.1.3.1
2.6.8.1.3.2
RUBRO
COSTO DIRECTO
PERSONAL
BIENES
SERVICIO
OTROS
SUBTOTAL INVERSION
COSTO INDIRECTO
PERSONAL
BIENES
SERVICIO
ELABORACION DE EXPEDIENTES TECNICOS
OTROS
SUBTOTAL INVERSION
TOTAL INVERSION
PRESUPUESTO
DEL EXPEDIENTE
TECNICO
PRESUPUESTAL
PRESUPUESTO
ASIGNADO *
PRESUPUESTADO
EJECUTADO
EJECUCION %
SALDO
76,822.78
184,873.74
6,715.92
2,592.64
271,005.08
100,422.99
232,790.38
13,532.15
2,592.64
349,338.16
136,103.59
207,514.45
2,500.00
177.17%
112.25%
37.22%
-59,280.81
-22,640.71
4,215.92
346,118.04
127.72%
-77,705.60
38,400.00
9,070.96
1,300.00
1,600.00
0.00
50,370.96
51,520.85
12,467.19
2,241.88
1,600.00
166.00
67,995.92
55,323.33
5,181.00
5,927.45
0.00
144.07%
57.12%
455.96%
0.00%
-16,923.33
3,889.96
-4,627.45
1,600.00
66,431.78
131.89%
-16,060.82
321,376.04
417,334.08
128.37%
-93,766.42
SOBRANTES DE MATERIALES
321,376.04
412,549.82
417,333.94
COSTO DE OBRA
TOTAL
EJECUCION
FINANCIERA
136,103.59
207,514.45
2,500.00
0.00
346,118.04
55,323.33
5,181.00
5,927.45
0.00
0.00
66,431.78
412,549.82
2,357.10
410,192.72
GASTADO
2,187.00
7,127.00
568.00
5,112.00
1,887.34
186.66
10,145.40
6,004.50
1,250.00
208.00
2,500.00
971.50
1,307.78
1,166.62
20,272.97
4,040.93
2,500.00
2,051.32
202.88
1,125.00
11,350.00
2,970.00
330.00
977.50
35,883.42
3,702.24
5,293.15
26.84
114.59
795.41
89.24
7,250.00
71,734.20
2,500.00
1,760.00
3,437.77
38,859.20
6,758.92
12.04
4,628.00
2,031.34
26,259.71
3,041.57
1,964.50
2,579.00
9,441.52
1,287.48
315,892.54
COMPROMETIDO
2,187.00
7,127.00
5,680.00
2,074.00
10,145.40
6,004.50
1,000.00
250.00
208.00
2,500.00
971.50
26,788.30
2,500.00
2,254.20
1,125.00
11,350.00
3,300.00
977.50
45,730.41
999.24
7,250.00
71,734.20
2,500.00
1,760.00
47,531.05
1,536.88
4,628.00
31,332.62
1,964.50
2,579.00
10,729.00
450.00
317,167.30