You are on page 1of 8

MUNICIPALIDAD PROVINCIAL DE CANCHIS

TARJETA DE LIQUIDACION FINANCIERA

"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
551,210.23
PRESUP. ASIGNADO
542,411.00

COMPROB.
PAGO
N

ORDEN

DOCUMENTO
PROVEEDOR

FECHA

COMPR
A

SERV.

TIPO

ESPECIFICACION

UNIDAD DE
MEDIDA

CANT.

P.U.

IMPORTE S/.

SUB TOTAL X COMP.


PAGO

PERSONAL

BIENES

SERVICIO

ELABORACION DE
EXPEDIENTES
TECNICOS

2.6.2.3.2.4

2.6.2.3.2.5

2.6.2.3.2.6

2.6.8.1.3.1

COSTOS

DIRECTO

TOTAL
INDIRECTO

MES DE FEBRERO 2012


0976

2/24/2012

026

CARPIO VARGAS FEDERICO ANTONIO

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/. 0.00

S/. 1,020.60

01192

3/6/2012

2956

SARDON SANCHEZ HOLGER NERIO

ELABORACION DE EXPEDIENTE TECNICO

Glb

1.00

9,720.00

S/. 9,720.00

S/. 9,720.00

S/. 9,720.00

S/. 9,720.00

01192

3/6/2012

2956

SARDON SANCHEZ HOLGER NERIO

ELABORACION DE EXPEDIENTE TECNICO

Glb

1.00

1,080.00

S/. 1,080.00

S/. 1,080.00

S/. 1,080.00

S/. 1,080.00

S/. 10,800.00

S/. 10,800.00

SUB TOTAL

S/. 1,020.60

MES DE MARZO 2012

S/. 0.00

S/. 1,020.60

S/. 0.00

S/. 0.00

S/. 1,020.60

S/. 10,800.00
SUB TOTAL

S/. 10,800.00

MES DE ABRIL 2012

S/. 0.00

S/. 0.00

S/. 0.00

S/. 10,800.00

S/. 0.00

02148

4/12/2012

PLANILLA UNICA DE INVERSION MES DE MARZO 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

PLANILLA UNICA DE AFP

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

PLANILLA UNICA DE PDT

Glb

1.00

2,274.18

S/. 2,274.18

S/. 2,274.18

S/. 2,274.18

S/. 2,274.18

S/. 0.00

S/. 12,809.60

S/. 12,809.60

S/. 5,390.37

S/. 12,625.05

S/. 18,015.42

S/. 348.78

S/. 1,682.43

S/. 2,031.21

2,883.93

S/. 3,939.98
S/. 900.00

S/. 12,809.60
SUB TOTAL

S/. 12,809.60

MES DE MAYO 2012

S/. 12,809.60

S/. 0.00

S/. 0.00

S/. 0.00

02612

5/7/2012

PLANILLA UNICA DE INVERSION MES DE ABRIL 2012

Glb

1.00

18,015.42

S/. 18,015.42

S/. 18,015.42

02533

5/3/2012

PLANILLA UNICA DE AFP

Glb

1.00

2,031.21

S/. 2,031.21

S/. 2,031.21

02688

5/9/2012

PLANILLA UNICA DE PDT

Glb

1.00

3,939.98

S/. 3,939.98

S/. 3,939.98

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

BOTAS DE JEBE CAA ALTA TALLA SURTIDO 39,40,41

Par

30.00

30.00

S/. 900.00

S/. 900.00

900.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

CASCO DE PROTECCION TIPO JOCKEY COLOR AMARILLO

Und

6.00

14.00

S/. 84.00

S/. 84.00

84.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

CASCO DE PROTECCION TIPO JOCKEY COLOR AZUL

Und

6.00

14.00

S/. 84.00

S/. 84.00

84.00

S/. 84.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

CASCO DE PROTECCION TIPO JOCKEY COLOR NARANJA

Und

15.00

14.00

S/. 210.00

S/. 210.00

210.00

S/. 210.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

CASCO DE PROTECCION TIPO JOCKEY COLOR PLOMO

Und

1.00

36.00

S/. 36.00

S/. 36.00

36.00

S/. 36.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

CHALECO DE SEGURIDAD CON CINTA REFLEJANTE

Und

15.00

38.00

S/. 570.00

S/. 570.00

570.00

S/. 570.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

CHALECO DRILL DE SEGURIDAD COLOR AZUL MARINO CON CINTA REFLEJANTE

Und

3.00

38.00

S/. 114.00

S/. 114.00

114.00

S/. 114.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

GUANTES DE CUERO PALMA REFORZADA

Par

20.00

14.00

S/. 280.00

S/. 280.00

280.00

S/. 280.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

GUANTES DE JEBE CALIBRE 33

Par

15.00

12.00

S/. 180.00

S/. 180.00

180.00

S/. 180.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

LENTES DE PROTECCION TRANSPARENTES

Und

24.00

8.00

S/. 192.00

S/. 192.00

192.00

S/. 192.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

MASCARILLA DE PROTECCION CONTRA EL POLVO DE 1 FILTRO

Und

24.00

15.00

S/. 360.00

S/. 360.00

360.00

S/. 360.00

02568

5/4/2012

0342

AYALA CHINO JESUS ABEL

PROTECTOR DE OIDOS

Und

24.00

6.50

S/. 156.00

S/. 156.00

156.00

S/. 156.00

S/. 1,056.05 S/.

S/. 23,986.61
S/. 84.00

S/. 3,166.00
02569

5/4/2012

0412

LIBRERA E IMPRENTA 2001 S.C.R.LTDA.

CUADERNO DE OBRA X 50 H (AUTOCOPIATIVO C/3 COPIAS NUMERADAS)

Und.

5.00

30.00

S/. 150.00

S/. 150.00

150.00

S/. 150.00

02569

5/4/2012

0412

LIBRERA E IMPRENTA 2001 S.C.R.LTDA.

NOTA DE INGRESO DE ALMACEN X 50 H (AUTOCOPIATIVO C/2 COPIAS NUMERADAS)

Tal.

3.00

12.00

S/. 36.00

S/. 36.00

36.00

S/. 36.00

02569

5/4/2012

0412

LIBRERA E IMPRENTA 2001 S.C.R.LTDA.

NOTA DE SALIDA DE ALMACEN X 50 H (AUTOCOPIATIVO C/2 COPIAS NUMERADAS)

Tal.

5.00

12.00

S/. 60.00

S/. 60.00

60.00

S/. 60.00

02569

5/4/2012

0412

LIBRERA E IMPRENTA 2001 S.C.R.LTDA.

PARTES DIARIOS DE EQUIPO/ MAQUINARIA X 50 H (AUTOCOPIATIVO C/3 COPIAS NUMERADAS)Tal.

6.00

14.00

S/. 84.00

S/. 84.00

84.00

S/. 84.00

02569

5/4/2012

0412

LIBRERA E IMPRENTA 2001 S.C.R.LTDA.

TARJETA DE CONTROL VISIBLE DE ALMACEN (VINCARD)

200.00

0.30

S/. 60.00

S/. 60.00

60.00

S/. 60.00

1,617.64

S/. 1,617.64

S/. 22,365.05

S/. 29,160.25

Und.

S/. 390.00
02601

5/7/2012

0922

ELECTRO SUR ESTE S.A.A.

SERV. DE REUBICACION DE POSTES EN LA OBRA.

Ser.

1.00

1,617.64

S/. 1,617.64

1,617.64
S/. 1,617.64

SUB TOTAL

MES DE JUNIO 2012

S/. 29,160.25

S/. 23,986.61

S/. 3,556.00

S/. 1,617.64

S/. 0.00

S/. 6,795.20

COMPROB.
PAGO
N

FECHA

03222

6/4/2012

03204
03283

ORDEN

DOCUMENTO
PROVEEDOR

COMPR
A

SERV.

TIPO

ESPECIFICACION

UNIDAD DE
MEDIDA

CANT.

P.U.

IMPORTE S/.

SUB TOTAL X COMP.


PAGO

PERSONAL

BIENES

SERVICIO

ELABORACION DE
EXPEDIENTES
TECNICOS

COSTOS

TOTAL

PLANILLA UNICA DE INVERSION MES DE MAYO

Glb

1.00

11,581.47

S/. 11,581.47

S/. 11,581.47

6/4/2012

PLANILLA UNICA DE AFP

Glb

1.00

1,313.71

S/. 1,313.71

6/7/2012

PLANILLA UNICA DE PDT

Glb

1.00

1,619.90

S/. 1,619.90

S/. 7,995.61

3,585.86

S/. 11,581.47

S/. 1,313.71

S/. 942.98

370.73

S/. 1,313.71

S/. 1,619.90

S/. 1,093.13

526.77

S/. 1,619.90

S/. 14,515.08
03333

6/11/2012

0557

C.Q.Z. CONTRATISTAS GENERALES S.R.L.

LISTON DE MADERA CORRIENTE 2" X 3" X 10 PIES

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

C.Q.Z. CONTRATISTAS GENERALES S.R.L.

MADERA EUCALIPTO ROLLIZO DE 4" X 5 M

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

C.Q.Z. CONTRATISTAS GENERALES S.R.L.

TABLA DE MADERA EUCALIPTO DE 1 1/2" X 8" X 10 PIES

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/. 872.10

S/. 14,000.00
03589

6/25/2012

0734

CARPIO VARGAS FEDERICO ANTONIO

PETROLEO DIESEL B5

Gln

185.00

15.30

S/. 2,830.50
S/. 2,830.50

03590

6/25/2012

0817

CARPIO VARGAS FEDERICO ANTONIO

GASOLINA DE 84 OCTANOS

Gln

10.00

14.88

S/. 148.80

03590

6/25/2012

0817

CARPIO VARGAS FEDERICO ANTONIO

PETROLEO DIESEL B5

Gln

57.00

15.30

S/. 872.10
S/. 1,020.90

S/. 27,883.12

S/. 4,483.36

S/. 32,366.48

03917

7/6/2012

PLANILLA UNICA DE INVERSION MES DE JUNIO

Glb

1.00

40,027.66

S/. 40,027.66

S/. 40,027.66

S/. 24,414.39

15,613.27

S/. 40,027.66

03875

7/5/2012

PLANILLA UNICA DE AFP

Glb

1.00

4,897.00

S/. 4,897.00

S/. 4,897.00

S/. 2,889.02

2,007.98

S/. 4,897.00

04005

7/10/2012

PLANILLA UNICA DE PDT

Glb

1.00

6,620.80

S/. 6,620.80

S/. 6,620.80

S/. 3,298.35

3,322.45

S/. 6,620.80

SUB TOTAL

S/. 32,366.48

MES DE JULIO 2012

S/. 14,515.08

S/. 17,851.40

S/. 0.00

S/. 0.00

S/. 51,545.46
03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

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

HANCCO ALANOCCA MARIA ELENA

BALDE VACIO DE 5GLN

Und.

20.00

11.20

S/. 224.00

S/. 224.00

S/. 224.00

S/. 224.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

BARRETA OCTOGONAL DE 1" X 1,50 M.

Und.

3.00

95.00

S/. 285.00

S/. 285.00

S/. 285.00

S/. 285.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

CARRETILLAS TIPO BUGUIE CON LLANTA NEUMATICA

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

HANCCO ALANOCCA MARIA ELENA

CILINDRO METALICO PARA AGUA (DE 55 GLN)

Und.

4.00

81.00

S/. 324.00

S/. 324.00

S/. 324.00

S/. 324.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

CINCEL PUNTA DE FIERRO FUNDIDO DE 1" X 0,40 M

Und.

2.00

29.00

S/. 58.00

S/. 58.00

S/. 58.00

S/. 58.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

COMBA DE 20 LIBRAS ACERADO

Und.

3.00

135.00

S/. 405.00

S/. 405.00

S/. 405.00

S/. 405.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

COMBA DE 4 LIBRAS ACERADO

Und.

3.00

59.50

S/. 178.50

S/. 178.50

S/. 178.50

S/. 178.50

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

ESCOFINA MIXTA

Und.

3.00

38.00

S/. 114.00

S/. 114.00

S/. 114.00

S/. 114.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

HOJA DE SIERRA

Und.

50.00

6.50

S/. 325.00

S/. 325.00

S/. 325.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

LLANTA DE REPUESTO CON CAMARA PARA BUGUIE

Und.

10.00

38.00

S/. 380.00

S/. 380.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

MANGUERA DE NIVEL DE 1/2 TRANSPARENTE

Mts.

50.00

2.00

S/. 100.00

S/. 100.00

S/. 100.00

S/. 100.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

MANGUERA REFORZADA

Mts.

50.00

4.50

S/. 225.00

S/. 225.00

S/. 225.00

S/. 225.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

PALA TIPO CUCHARA

Und.

12.00

30.50

S/. 366.00

S/. 366.00

S/. 366.00

S/. 366.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

PICO CON MANGO DE MADERA - ZAPAPICO

Und.

6.00

34.50

S/. 207.00

S/. 207.00

S/. 207.00

S/. 207.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

REGLA DE ALUMINIO DE 1,5" X 3" X 6M

Und.

6.00

83.50

S/. 501.00

S/. 501.00

S/. 501.00

S/. 501.00

03802

7/4/2012

0350

HANCCO ALANOCCA MARIA ELENA

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

HANCCO ALANOCCA MARIA ELENA

WINCHA METALICA DE 5 METROS

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/. 325.00
380.00

S/. 380.00

S/. 6,588.50

03913

7/10/2012

0755

MAMANI GAMARRA YANETH

PLANCHA DE TECKNOPOR DE 1" X 2.40 X 1.20 M.

Und

80.00

19.50

S/. 1,560.00
S/. 1,560.00

04241

7/19/2012

0725

QUISPE CONCHA YOVANA

ACEITE DE CAJA 90W

Bld

1.00

330.00

04241

7/19/2012

0725

QUISPE CONCHA YOVANA

ACEITE DE CORONA 140W

Bld

1.00

330.00

S/. 330.00

S/. 330.00

330.00

S/. 330.00

04241

7/19/2012

0725

QUISPE CONCHA YOVANA

ACEITE DE MOTOR 15W/40

Bld

5.00

298.00

S/. 1,490.00

S/. 1,490.00

1,490.00

S/. 1,490.00

04241

7/19/2012

0725

QUISPE CONCHA YOVANA

FILTRO DE ACEITE 15208-43

Und

5.00

20.00

S/. 100.00

S/. 100.00

100.00

S/. 100.00

04241

7/19/2012

0725

QUISPE CONCHA YOVANA

FILTRO DE ACEITE ELEMENTO L927

Und

2.00

220.00

S/. 440.00

S/. 440.00

440.00

S/. 440.00

04241

7/19/2012

0725

QUISPE CONCHA YOVANA

FILTRO DE AIRE P8133

Und

5.00

120.00

S/. 600.00

S/. 600.00

600.00

S/. 600.00

04241

7/19/2012

0725

QUISPE CONCHA YOVANA

FILTRO DE PETROLEO 16405-02

Und

5.00

95.00

S/. 475.00

S/. 475.00

475.00

S/. 475.00

04241

7/19/2012

0725

QUISPE CONCHA YOVANA

REFRIGERANTE

Gln

2.00

110.00

S/. 220.00

S/. 220.00

220.00

S/. 220.00

S/. 330.00

S/. 330.00

330.00

S/. 330.00

S/. 3,985.00
04255

7/19/2012

393

PAREDES MENDOZA VIOLETA DELFINA

CARTEL DE IDENTIFICACION DE OBRA GIGANTOGRAFIA DE 3.60 M X 2.40 M.

Und.

1.00

185.00

S/. 185.00

S/. 185.00

S/. 185.00

S/. 185.00

S/. 185.00
04344

7/24/2012

0727

FERNANDEZ ENRIQUEZ JOSE LUIS

LUBRICANTE PARA TUBERIA PVC UF

Gln

1.00

60.00

S/. 60.00

04344

7/24/2012

0727

FERNANDEZ ENRIQUEZ JOSE LUIS

TUBERIA PVC NTP ISO 4435 UF D=250 S-25 INCLUYE ANILLO

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

CARPIO VARGAS FEDERICO ANTONIO

GASOLINA DE 84 OCTANOS

Gln

13.00

14.88

S/. 193.44

S/. 193.44

S/. 193.44

S/. 193.44

04386

7/25/2012

0965

CARPIO VARGAS FEDERICO ANTONIO

PETROLEO DIESEL B5

Gln

315.00

15.30

S/. 4,819.50

S/. 4,819.50

S/. 4,819.50

S/. 4,819.50

S/. 5,012.94

COMPROB.
PAGO
N

FECHA

04318

7/27/2012

04318
04318

ORDEN

DOCUMENTO
PROVEEDOR

COMPR
A

SERV.

TIPO

ESPECIFICACION

UNIDAD DE
MEDIDA

CANT.

P.U.

IMPORTE S/.

SUB TOTAL X COMP.


PAGO

PERSONAL

BIENES

SERVICIO

ELABORACION DE
EXPEDIENTES
TECNICOS

COSTOS

TOTAL

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

ALAMBRE NEGRO N 16

Kg.

100.00

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

ALAMBRE NEGRO N 08

Kg.

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

ARPILLERA COLOR BLANCO ALTURA DE 2.20 METROS

Rll

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

BROCA PARA CONCRETO DE 1/2"

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

04318

7/27/2012

0687

04318

7/27/2012

04318

7/27/2012

04318

7/27/2012

04318
04318
04318

7.50

S/. 750.00

S/. 750.00

S/. 750.00

S/. 750.00

200.00

7.50

S/. 1,500.00

S/. 1,500.00

S/. 1,500.00

S/. 1,500.00

1.00

600.00

S/. 600.00

S/. 600.00

S/. 600.00

S/. 600.00

Und.

5.00

15.00

S/. 75.00

S/. 75.00

S/. 75.00

S/. 75.00

BROCA PARA MADERA DE 1/2"

Und.

5.00

18.50

S/. 92.50

S/. 92.50

S/. 92.50

BROCA PARA MADERA DE 3/8"

Und.

5.00

18.50

S/. 92.50

S/. 92.50

S/. 92.50

S/. 92.50

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

CABLE N 14 AWG

Mts.

200.00

1.10

S/. 220.00

S/. 220.00

S/. 220.00

S/. 220.00

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

CANDADO MEDIANO DE 30 MM.

Und.

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

CIZALLA PARA CORTE DE ALAMBRE PICO DE 1"

Und.

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

CLAVO PARA MADERA C/C 3"

Kg.

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

CLAVO PARA MADERA C/C 4"

Kg.

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

CORDEL DE NYLON N 14 X 100 M C/ROLLO

Rll

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

DISCO DE AMOLADORA DE 7 1/2" PARA ACERO

Und.

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

DISCO DE AMOLADORA DE 7 1/2" PARA CONCRETO

Und.

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

DISCO DE AMOLADORA DE 7 1/2" PARA MADERA

Und.

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

ESCOBA

Und.

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

IMPERMEABILIZANTE LIQUIDO DE CONCRETO

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

PLASTICO DOBLE ANCHO GRUESO COLOR AZUL H= 1.5M

04318

7/27/2012

0687

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

04318

7/27/2012

0687

04318

7/27/2012

0687

S/. 92.50

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

120.00

6.50

S/. 780.00

S/. 780.00

S/. 780.00

S/. 780.00

120.00

6.50

S/. 780.00

S/. 780.00

S/. 780.00

S/. 780.00

3.00

16.50

S/. 49.50

S/. 49.50

S/. 49.50

S/. 49.50

10.00

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

10.00

30.00

S/. 300.00

S/. 300.00

S/. 300.00

S/. 300.00

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

RASTILLO METALICO DE 14 DIENTES CON MANGO DE MADERA

Und.

2.00

31.00

S/. 62.00

S/. 62.00

S/. 62.00

S/. 62.00

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

SAQUILLO DE POLIETILENO

Und.

20.00

5.20

S/. 104.00

S/. 104.00

S/. 104.00

S/. 104.00

MECANICA INDUSTRIAL POWER TEC C.G.S.C.R.LTA

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
SUB TOTAL

S/. 79,717.40

MES DE AGOSTO 2012

04575

8/3/2012

PLANILLA UNICA DE INVERSION MES DE JULIO

Glb

1.00

43,452.88

S/. 43,452.88

04554

8/3/2012

PLANILLA UNICA DE AFP + PDT

Glb

1.00

11,705.06

S/. 11,705.06

S/. 51,545.46

S/. 54,408.70

S/. 25,308.70

S/. 79,717.40

S/. 43,452.88

S/. 28,171.94

S/. 0.00

S/. 0.00

S/. 31,985.70

11,467.18

S/. 43,452.88

S/. 11,705.06

S/. 8,074.91

3,630.15

S/. 11,705.06

S/. 3,488.00

S/. 2,616.00

872.00

S/. 3,488.00

S/. 55,157.94

PLANILLA DE GRATIFICACION POR FIESTAS PATRIAS

Glb

1.00

3,488.00

S/. 3,488.00

CARPIO VARGAS FEDERICO ANTONIO

GASOLINA DE 84 OCTANOS

Gln

10.00

14.88

S/. 148.80

S/. 148.80

S/. 148.80

S/. 148.80

0972

CARPIO VARGAS FEDERICO ANTONIO

PETROLEO DIESEL B5

Gln

190.00

15.30

S/. 2,907.00

S/. 2,907.00

S/. 2,907.00

S/. 2,907.00

8/3/2012

01049

CARPIO VARGAS FEDERICO ANTONIO

GASOLINA DE 84 OCTANOS

Gln

400.00

14.40

S/. 5,760.00

S/. 5,760.00

S/. 5,760.00

S/. 5,760.00

8/3/2012

01049

CARPIO VARGAS FEDERICO ANTONIO

PETROLEO DIESEL B5

Gln

200.00

14.80

S/. 2,960.00

S/. 2,960.00

S/. 2,960.00

04733

8/13/2012

04452

8/1/2012

0972

04452

8/1/2012

04548
04548

S/. 3,488.00

S/. 3,055.80

S/. 2,960.00

S/. 8,720.00
04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

BORRADOR DE LAPIZ

Und

2.00

0.50

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

CINTA DE EMBALAJE TRANSPARENTE

Rll

1.00

4.50

S/. 4.50

S/. 4.50

4.50

S/. 4.50

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

CORRECTOR

Und

4.00

4.50

S/. 18.00

S/. 18.00

18.00

S/. 18.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

CUADERNO CUADRICULADO DE 100 HOJAS TAMAO OFICIO

Und

12.00

6.00

S/. 72.00

S/. 72.00

72.00

S/. 72.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

CUADERNO DE 50 HOJAS CUADRICULADO PEQUEO

Und

3.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

CUTTER

Und

2.00

2.50

S/. 5.00

S/. 5.00

5.00

S/. 5.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

ENGRAMPADOR

Und

1.00

18.00

S/. 18.00

S/. 18.00

18.00

S/. 18.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

FOLDER MANILA A-4 CON FASTENER

Und

50.00

0.60

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

GRAPAS 26/6

Cja

1.00

4.50

S/. 4.50

S/. 4.50

4.50

S/. 4.50

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

LAPICERO TINTA SECA PUNTA FINA (24 AZUL, 24 NEGRO, 6 ROJO)

Und

50.00

2.50

S/. 125.00

S/. 125.00

125.00

S/. 125.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

MINAS DE LAPIZ 0.5

Und

2.00

2.00

S/. 4.00

S/. 4.00

4.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

PAPEL BOND A-1 75 GRMS

Plg

30.00

0.50

S/. 15.00

S/. 15.00

15.00

S/. 15.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

PAPEL BOND A-4 75 GRMS

Mll

5.00

26.00

S/. 130.00

S/. 130.00

130.00

S/. 130.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

PAPEL FOTOGRAFICO A-4

Und

50.00

1.00

S/. 50.00

S/. 50.00

50.00

S/. 50.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

PORTAMINA PUNTA METALICA

Und

2.00

14.00

S/. 28.00

S/. 28.00

28.00

S/. 28.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

POST IT CUADRADO COLORES

Pqt

1.00

22.00

S/. 22.00

S/. 22.00

22.00

S/. 22.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

REGLA DE 30 CM.

Und

3.00

1.20

S/. 3.60

S/. 3.60

3.60

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

RESALTADOR

Und

2.00

3.00

S/. 6.00

S/. 6.00

6.00

S/. 6.00

04543

8/3/2012

0842

PALLARA GUTIERREZ CARMEN

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

S/. 30.00

3.90

S/. 30.00

30.00

S/. 1.00

S/. 3.90

S/. 30.00

S/. 4.00

S/. 3.60

S/. 645.50
04727

8/13/2012

01921

VILLANUEVA SANCHEZ NESTOR DIONICIO

SERVICIOS NOTARIALES

Ser.

1.00

20.00

S/. 20.00

20.00
S/. 20.00

04736

8/13/2012

01033

CARPIO VARGAS FEDERICO ANTONIO

GASOLINA DE 84 OCTANOS

Gln

30.00

14.88

S/. 446.40

S/. 446.40

S/. 446.40

04736

8/13/2012

01033

CARPIO VARGAS FEDERICO ANTONIO

PETROLEO DIESEL B5

Gln

10.00

15.30

S/. 153.00

S/. 153.00

S/. 153.00

S/. 153.00

04755

8/13/2012

0918

PHOCCO CRUZ TITO

FIERRO CORRUGADO DE 1/2"

Vrl

80.00

25.66

S/. 2,052.80

S/. 2,052.80

S/. 2,052.80

S/. 2,052.80

04755

8/13/2012

0918

PHOCCO CRUZ TITO

FIERRO CORRUGADO DE 1/4"

Kg

3,300.00

3.70

S/. 12,210.00

S/. 12,210.00

S/. 12,210.00

S/. 12,210.00

04755

8/13/2012

0918

PHOCCO CRUZ TITO

FIERRO CORRUGADO DE 5/8"

Vrl

160.00

38.67

S/. 6,187.20

S/. 6,187.20

S/. 6,187.20

S/. 6,187.20

S/. 446.40

S/. 599.40

COMPROB.
PAGO
N

FECHA

ORDEN

DOCUMENTO
PROVEEDOR

COMPR
A

SERV.

TIPO

ESPECIFICACION

UNIDAD DE
MEDIDA

CANT.

P.U.

IMPORTE S/.

SUB TOTAL X COMP.


PAGO

PERSONAL

BIENES

SERVICIO

ELABORACION DE
EXPEDIENTES
TECNICOS

COSTOS

TOTAL

S/. 20,450.00
S/. 92,136.64

SUB TOTAL

MES DE SETIEMBRE 2012

S/. 58,645.94

S/. 33,470.70

S/. 20.00

S/. 0.00

S/. 75,501.81

S/. 16,634.83

S/. 92,136.64

05298

9/7/2012

PLANILLA UNICA DE INVERSION MES DE AGOSTO

Glb

1.00

44,129.31

S/. 44,129.31

S/. 44,129.31

S/. 28,116.09

16,013.22

S/. 44,129.31

05225

9/5/2012

PLANILLA UNICA DE AFP

Glb

1.00

5,171.92

S/. 5,171.92

S/. 5,171.92

S/. 2,889.39

2,282.53

S/. 5,171.92

05400

9/12/2012

PLANILLA UNICA DE PDT

Glb

1.00

7,532.31

S/. 7,532.31

S/. 7,532.31

S/. 4,307.93

3,224.38

S/. 7,532.31

S/. 56,833.54
05207

9/5/2012

01118

INKA INVERSIONES GENERALES S.A.C.

CEMENTO PORTLAND TIPO IP X 42.5 KG YURA

Bls

4,450.00

22.86

S/. 101,735.36

05256

9/6/2012

01063

A Y MV MULTILLANTAS AROS Y SERVICIOS E.I.R.L.

LLANTA POSTERIOR 325/95R24 PARA VOLQUETE VOLVO FM 440

Und

1.00

4,200.00

S/. 4,200.00

05313

9/7/2012

01119

ILLARY Y COMPAA S.A.C.

ARENA GRUESA

MT3

360.00

84.72

S/. 30,500.00

05313

9/7/2012

01119

ILLARY Y COMPAA S.A.C.

PIEDRA CHANCADA 3/4"

MT3

405.00

85.94

S/. 34,805.00

05313

9/7/2012

01119

ILLARY Y COMPAA S.A.C.

PIEDRA MEDIANA DE 6"

MT3

165.00

63.00

S/. 10,395.00

S/. 101,735.36

S/. 101,735.36

S/. 101,735.36

S/. 101,735.36
S/. 4,200.00

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/. 75,700.00
05369

9/11/2012

01226

PACCARA MAMANI JAIME

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

PACCARA MAMANI JAIME

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

PACCARA MAMANI JAIME

PINTURA ESMALTE PARA TRAFICO COLOR AMARILLO

Gln

9.00

65.00

S/. 585.00

S/. 585.00

S/. 585.00

S/. 585.00

05369

9/11/2012

01226

PACCARA MAMANI JAIME

PINTURA ESMALTE PARA TRAFICO COLOR BLANCO

Gln

4.00

65.00

S/. 260.00

S/. 260.00

S/. 260.00

S/. 260.00

05369

9/11/2012

01226

PACCARA MAMANI JAIME

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

MAMANI YAPO NICO BAILON

SUMIDERO PARA AGUAS PLUVIALES CON PINTURA BASE ZINCROMATO


Y ESMALTO NEGRO 2 MANOS (SEGN MODELO E INSTALACION INCLUIDA)

Und

1.00

4,500.00

S/. 4,500.00

05681

9/24/2012

01291

QUISPE CHAMPI SONIA

SEALIZACION PREVENTIVA VERTICAL (MODELO ADJUNTO)

Und.

8.00

488.00

S/. 3,904.00

6024

10/10/2012

01328

APAZA HUARAYA FELICIANO

FIERRO CORRUGADO DE 1/4"

Kg.

550.00

6.00

S/. 3,300.00

S/. 4,500.00
S/. 3,904.00
S/. 3,300.00

SERVICIO DE DISEO DE MEZCLAS EN LABORATORIO PARA RESISTENCIA DE


CONCRETO FC=175 KG/CM2 Y FC=210 KG/CM2

01930

INGEOTECNIA - INGEOLAB S.C.R.LTDA.

01930

INGEOTECNIA - INGEOLAB S.C.R.LTDA.

01930

INGEOTECNIA - INGEOLAB S.C.R.LTDA.

SERVICIO DE ENSAYO DE DENSIDAD DE CAMPO (CONO DE ARENA)


SERVICIO DE ENSAYO PARA DETERMINACION DE LA RELACION DE SOPORTE DE
DE CALIFORNIA -CBR (PROCTOR MODIFICADO, INCLUYE GRANULOMETRIA, LIMITES
DE ATTERBERG.)

01930

INGEOTECNIA - INGEOLAB S.C.R.LTDA.

SERVICIO DE PRUEBA DE RESISTENCIA ALA COMPRENSION AXIAL


(ROTURA DE BRIQUETAS)

Und

1.00

350.00

S/. 350.00

350.00

350.00

S/. 350.00

Und

8.00

50.00

S/. 400.00

400.00

400.00

S/. 400.00

Und

1.00

350.00

S/. 350.00

350.00

350.00

S/. 350.00

Und

24.00

35.00

S/. 840.00

840.00

840.00

S/. 840.00

S/. 1,940.00

01391

PAREDES MENDOZA VIOLETA

PLACA RECORDATORIA DE INAUGARACION

Und

1.00

0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00
S/. 253,792.90

SUB TOTAL

MES DE OCTUBRE 2012

S/. 56,833.54

S/. 195,019.36

S/. 1,940.00

S/. 0.00

S/. 226,132.77

S/. 27,660.13

S/. 253,792.90

10/5/2012

PLANILLA UNICA DE INVERSION MES DE SETIEMBRE

Glb

1.00

15,857.96

S/. 15,857.96

S/. 15,857.96

S/. 8,911.28

6,946.68

S/. 15,857.96

5910

10/4/2012

PLANILLA UNICA DE AFP

Glb

1.00

1,801.18

S/. 1,801.18

S/. 1,801.18

S/. 777.48

1,023.70

S/. 1,801.18

6179

10/17/2012

PLANILLA UNICA DE PDT

Glb

1.00

3,820.94

S/. 3,820.94

S/. 3,820.94

S/. 2,301.40

1,519.54

S/. 3,820.94

S/. 11,990.16
S/. 403,732.36

S/. 9,489.92
S/. 129,551.59

S/. 21,480.08
S/. 533,283.95

5934

S/. 21,480.08
SUB TOTAL

TOTAL GENERAL

S/. 21,480.08
S/. 533,283.95

S/. 21,480.08
S/. 239,816.31

S/. 0.00
S/. 279,090.00

S/. 0.00
S/. 3,577.64

S/. 0.00
S/. 10,800.00

MUNICIPALIDAD PROVINCIAL DE CANCHIS

RESUMEN DE EJECUCION DE COSTOS


MODALIDAD
FTE FTO
RESIDENTE
SUPERVISOR
META
AO
PRESUP. EXP. TECNICO
PRESUP. ASIGNADO

: ADMINISTRACION DIRECTA
: CANON Y SOBRECANON
: ING. DAVID EDUARDO CASTELO RODRIGUEZ
: ING. JOSE DANIEL GALINDO OBANDO
: '0076
: 2012
551,210.23
542,411.00

DESCRIPCION

CLASIFICADOR DEL GASTO

COSTO DIRECTO

COSTO
INDIRECTO

TOTAL S/.

2.6.2.3.2.4

PERSONAL

S/. 137,408.86

S/. 102,407.45

239,816.31

2.6.2.3.2.5

BIENES

S/. 266,323.50

12,766.50

279,090.00

2.6.2.3.2.6

SERVICIO

S/. 0.00

S/. 3,577.64

3,577.64

2.6.8.1.3.1

ELABORACION DE EXPEDIENTES TECNICOS

S/. 0.00

S/. 10,800.00

10,800.00

TOTAL

403,732.36

CUADRO RESUMEN DE LIQUIDACION FINANCIERA


ORDENES DE COMPRA
ORDENES DE SERVICIO
PAGO DE PLANILLAS
CAJA CHICA

TOTAL GENERAL

129,551.59

533,283.95
MONTO S/.

279,090.00
3,577.64
239,816.31
0.00

522,483.95

MUNICIPALIDAD PROVINCIAL DE CANCHIS

COSTO REAL - BALANCE DE EJECUCION FINANCIERA


PROYECTO "CONSTRUCCION DE PISTAS Y VEREDAS DE LOS JIRONES ALFONSO UGARTE, AYACUCHO, INAMBARI Y PASAJE SIN
AO : 2012
FTE. FTO. : Canon y sobrecanon
ITEM
2.6.2.3.2.4
2.6.2.3.2.5
2.6.2.3.2.6

2.0.0
2.6.2.3.2.4
2.6.2.3.2.5
2.6.2.3.2.6
2.6.8.1.3.1

RUBRO

PRESUPUESTO
DEL EXPEDIENTE
TECNICO

PRESUPUESTAL
PRESUPUESTO
ASIGNADO *

PRESUPUESTADO
EJECUTADO

EJECUCION %

SALDO

TOTAL
EJECUCION
FINANCIERA

COSTO DIRECTO
PERSONAL
BIENES
SERVICIO

59,247.50
391,235.98
15,750.00

59,247.50
391,235.98
15,750.00

137,408.86
266,323.50
0.00

231.92%
68.07%
0.00%

-78,161.36
124,912.48
15,750.00

SUBTOTAL INVERSION

466,233.48

466,233.48

403,732.36

86.59%

62,501.12

137,408.86
266,323.50
0.00
0.00
403,732.36

COSTO INDIRECTO
PERSONAL
BIENES
SERVICIO
ELABORACION DE EXPEDIENTES TECNICOS

51,503.32
17,461.00
16,012.43
0.00

40,703.32
17,461.00
16,012.43
10,800.00

102,407.45
12,766.50
3,577.64
10,800.00

198.84%
73.11%
22.34%
0.00%

-50,904.13
4,694.50
12,434.79
-10,800.00

102,407.45
12,766.50
3,577.64
10,800.00

SUBTOTAL INVERSION

84,976.75

84,976.75

129,551.59

152.46%

-44,574.84

129,551.59

TOTAL INVERSION

551,210.23

*PRESUESTO ASIGNADO DEL PIM SIAF-COMPROMISO VS MARCO

551,210.23

533,283.95

96.75%

SOBRANTES DE MATERIALES
TRANSF. DE MATERIALES HACIA LA OBRA

COSTO DE OBRA (A-B+C)

17,926.28

533,283.95 A
13,970.27 B
12,051.52 C
531,365.20

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

PLAN
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
TOTAL

PLANILLAS MARZO-SETIEMBRE
COSTO DIRECTO
COSTO INDIRECTO TOTAL MES
S/. 0.00
S/. 12,809.60
S/. 12,809.60
S/. 6,795.20
S/. 17,191.41
S/. 23,986.61
S/. 10,031.72
S/. 4,483.36
S/. 14,515.08
S/. 30,601.76
S/. 20,943.70
S/. 51,545.46
S/. 43,548.61
S/. 15,097.33
S/. 58,645.94
S/. 35,313.41
S/. 21,520.13
S/. 56,833.54
S/. 11,990.16
S/. 9,489.92
S/. 21,480.08
S/. 138,280.86

S/. 101,535.45

S/. 239,816.31

You might also like