Escolar Documentos
Profissional Documentos
Cultura Documentos
FECHA : 02-03-2016
___________________________________________________________________________
Antecedentes:
PROPUESTAS DE SOLICITUD DE TRANSFERENCIA DE PRESUPUESTO GOBIERNO REGIONAL SAN MARTN (INVERSIONES Y GASTO CORRIENTE)
C
PIA (S/.) PIM (S/.) CONTINUIDAD O
MONTO EJECUTADO AL SALDO POR CONVENIO CON REQUERIMIENTO REQUERIMIENTO
PIP-META PROYECTOS DE GRSM TOTAL N
CONTRATADO 2015 EJECUTAR MTC PPTAL 2016 PPTAL 2017-2019
2016 2016 INVERSIN 2016 T
I
238509 "MEJORAMIENTO DE LA CARRETERA DEPARTAMENTAL, RUTA SM - 111, EMP. PE-5N (TOCACHE) - NVA. ESPERANZA - JORGE CHVEZ - DIVISIN PALMA DE ESPINO, DISTRITOS DE TOCACHE Y UCHIZA, PROVINCIA DE TOCACHE - SAN MARTIN"
OBRA 32,121,777.10 28,667,005.25 1,064,403.00 888,224.00 1,502,144.85 888,224.00 613,920.85 3,454,771.85 0.00 32,121,777.10
REAJUSTE 0.00 0.00 853,285.40 853,285.40 0.00 853,285.40
GASTOS ADMINISTRATIVOS 566,153.70 196,124.82 370,028.88 126,998.28 126,998.28 243,030.60 566,153.70
INSPECCION 128,328.44 88,927.44 39,401.00 39,401.00 39,401.00 0.00 128,328.44
SUPERVISIN 720,902.10 720,902.10 61,953.49 61,953.49 658,948.61 720,902.10
ELABORACIN ESTUDIOS 1,278,230.86 1,278,230.86 0.00 0.00 0.00 1,278,230.86
SUB TOTAL 34,815,392.20 30,230,288.37 0.00 1,064,403.00 888,224.00 2,632,476.83 888,224.00 1,695,559.02 4,536,410.02 901,979.21 35,668,677.60
CONSERVACIN 13,264,247.55 1,820,590.46 148,527.54 11,443,657.09 0.00 1,428,449.18 1,576,976.72 9,866,680.37 13,264,247.55
SUB TOTAL 13,264,247.55 1,820,590.46 0.00 0.00 148,527.54 11,443,657.09 0.00 1,428,449.18 1,576,976.72 9,866,680.37 13,264,247.55
SUB TOTAL 48,079,639.75 32,050,878.83 0.00 1,064,403.00 1,036,751.54 14,076,133.92 888,224.00 3,124,008.20 6,113,386.74 10,768,659.58 48,932,925.15
238512 "MEJORAMIENTO DE LA CARRETERA DEPARTAMENTAL RUTA SM - 110 TRAMO: EMP. PE-5N (DV. YACUSISA) - LAS PALMAS - CALABAZA - TAMBO DE PAJA - METAL, DISTRITO DE TOCACHE, PROVINCIA DE TOCACHE - SAN MARTIN"
OBRA 34,412,348.56 20,848,479.87 3,336,876.00 2,976,359.00 11,372,528.00 -785,018.31 0.00 0.00 14,348,887.00 0.00 35,197,366.87
REAJUSTE 0.00 0.00 0.00 3,607,181.00 0.06 3,607,181.06 0.00 3,607,181.06
GASTOS ADMINISTRATIVOS 596,796.52 252,342.91 165,218.00 179,235.61 165,218.00 179,235.61 596,796.52
INSPECCION 288,932.30 93,633.30 195,299.00 0.00 195,299.00 0.00 288,932.30
SUPERVISIN 606,262.47 606,262.47 267,881.16 267,881.16 338,381.31 606,262.47
ELABORACIN ESTUDIOS 1,385,718.45 1,385,718.45 0.00 0.00 0.00 1,385,718.45
SUB TOTAL 37,290,058.30 22,580,174.53 3,336,876.00 3,336,876.00 11,372,528.00 479.77 3,607,181.00 267,881.22 18,584,466.22 517,616.92 41,682,257.67
CONSERVACIN 14,380,119.16 2,022,852.74 510,592.26 12,357,266.42 1,365,136.14 1,875,728.40 10,481,538.02 14,380,119.16
SUB TOTAL 14,380,119.16 2,022,852.74 0.00 0.00 510,592.26 12,357,266.42 0.00 1,365,136.14 1,875,728.40 10,481,538.02 14,380,119.16
SUB TOTAL 51,670,177.46 24,603,027.27 3,336,876.00 3,336,876.00 11,883,120.26 12,357,746.19 3,607,181.00 1,633,017.36 20,460,194.62 10,999,154.94 56,062,376.83
238513 "MEJORAMIENTO DE LA CARRETERA DEPARTAMENTAL SM-105 EMP. PE-5N (PONGO DE CAYNARACHI) - BARRANQUITA - PELEJO - PAPAPLAYA Y ACCESO A PONGO ISLA, PROVINCIAS DE SAN MARTIN Y LAMAS - SAN MARTIN
OBRA 93,083,230.58 56,252,177.15 14,000,000.00 13,275,377.00 0.00 23,555,676.43 25,940,492.00 39,215,869.00 0.00 95,468,046.15
REAJUSTE 0.00 0.00 0.00 0.00 7,480,401.71 7,480,401.71 0.00 7,480,401.71
GASTOS ADMINISTRATIVOS 1,631,417.10 872,646.25 473,793.00 284,977.85 473,793.00 284,977.85 1,631,417.10
INSPECCION 347,248.57 96,418.57 250,830.00 0.00 250,830.00 0.00 347,248.57
SUPERVISIN 2,099,877.08 2,099,877.08 758,412.62 758,412.62 1,341,464.46 2,099,877.08
ELABORACIN ESTUDIOS 3,740,277.79 3,740,277.79 0.00 0.00 0.00 3,740,277.79
SUB TOTAL 100,902,051.12 60,961,519.76 14,000,000.00 14,000,000.00 0.00 25,940,531.36 25,940,492.00 8,238,814.33 48,179,306.33 1,626,442.31 110,767,268.40
CONSERVACIN 38,813,811.92 8,092,304.70 656,829.30 30,721,507.22 0.00 3,475,922.92 4,132,752.22 26,588,755.00 38,813,811.92
SUB TOTAL 38,813,811.92 8,092,304.70 0.00 0.00 656,829.30 30,721,507.22 0.00 3,475,922.92 4,132,752.22 26,588,755.00 38,813,811.92
SUB TOTAL 139,715,863.04 69,053,824.46 14,000,000.00 14,000,000.00 656,829.30 56,662,038.58 25,940,492.00 11,714,737.25 52,312,058.55 28,215,197.31 149,581,080.32
238535 "MEJORAMIENTO CARRETERA DEP EMP PE - 5N (MORALES) - SAN ANTONIO DE CUMBAZA Y ACCESO A SAN ROQUE DE CUMBAZA, LAMAS - PAMASHTO Y RUTA SM - 100, TRAMO: SAN JOS DE SISA - SAN MARTIN DE ALAO PROVINCIAS DE LAMAS,
EL DORADO Y SAN MARTIN - SAN MARTIN
OBRA 55,045,932.75 23,983,186.21 16,000,000.00 15,415,681.00 0.00 15,647,065.54 16,991,824.00 0.00 32,708,040.94 0.00 56,691,227.15
REAJUSTE 0.00 0.00 0.00 0.00 4,592,876.18 4,292,340.24 0.00 4,292,340.24
GASTOS ADMINISTRATIVOS 970,412.34 338,687.88 275,169.00 356,555.46 275,169.00 356,555.46 970,412.34
INSPECCION 433,788.82 124,638.82 309,150.00 0.00 309,150.00 0.00 433,788.82
SUPERVISIN 1,021,829.68 1,021,829.68 504,387.40 504,387.40 517,442.28 1,021,829.68
ELABORACIN ESTUDIOS 2,160,645.90 2,160,645.90 0.00 0.00 0.00 2,160,645.90
SUB TOTAL 59,632,609.49 26,607,158.81 16,000,000.00 16,000,000.00 0.00 17,025,450.68 16,991,824.00 5,097,263.58 38,089,087.58 873,997.74 65,570,244.13
CONSERVACIN 22,421,682.36 3,428,196.80 27,810.00 18,993,485.56 0.00 3,713,426.39 3,741,236.39 15,252,249.17 22,421,682.36
SUB TOTAL 22,421,682.36 3,428,196.80 0.00 0.00 27,810.00 18,993,485.56 0.00 3,713,426.39 3,741,236.39 15,252,249.17 22,421,682.36
SUB TOTAL 82,054,291.85 30,035,355.61 16,000,000.00 16,000,000.00 27,810.00 36,018,936.24 16,991,824.00 8,810,689.97 41,830,323.97 16,126,246.91 87,991,926.49
238563 " MEJORAMIENTO DE RED VIAL RUTA: SM-107: PICOTA - SHAMBOYACU; RUTA SM-108, TRAMO: NUEVO LIMA - BARRANCA, ACC. EMP PE-5N (BELLAVISTA)-ALTO CUUMBUZA Y TRAMO: PISCOYACU - EL DORADO; - HUALLAGA-MARISCAL CCERES-
PICOTA-BELLAVISTA - SAN MARTIN"
OBRA 154,575,175.62 144,927,826.21 2,801,169.00 5,625,589.00 1,220,591.41 4,209,971.00 12,636,729.00 0.00 157,564,555.21
REAJUSTE 0.00 0.00 0.00 -0.59 -0.59 0.00 -0.59
GASTOS ADMINISTRATIVOS 2,721,013.40 1,214,270.26 1,506,743.14 945,937.50 945,937.50 560,805.64 2,721,013.40
INSPECCION 720,035.29 421,943.29 298,092.00 298,092.00 298,092.00 0.00 720,035.29
SUPERVISIN 3,361,484.81 3,361,484.81 1,298,232.95 1,298,232.95 2,063,251.86 3,361,484.81
ELABORACIN ESTUDIOS 6,490,000.00 6,678,210.00 -188,210.00 0.00 0.00 6,678,210.00
SUB TOTAL 167,867,709.12 153,242,249.76 0.00 2,801,169.00 5,625,589.00 6,198,701.36 4,209,971.00 2,542,261.86 15,178,990.86 2,624,057.50 171,045,298.12
CONSERVACIN 75,483,784.61 15,309,979.79 29,469.21 60,173,804.82 0.00 9,953,445.39 9,982,914.60 50,190,890.22 75,483,784.61
SUB TOTAL 75,483,784.61 15,309,979.79 0.00 0.00 29,469.21 60,173,804.82 0.00 9,953,445.39 9,982,914.60 50,190,890.22 75,483,784.61
SUB TOTAL 243,351,493.73 168,552,229.55 0.00 2,801,169.00 5,655,058.21 66,372,506.18 4,209,971.00 12,495,707.25 25,161,905.46 52,814,947.72 246,529,082.73
TOTAL 564,871,465.83 324,295,315.72 33,336,876.00 37,202,448.00 19,259,569.31 185,487,361.11 51,637,692.00 37,778,160.03 145,877,869.34 118,924,206.46 589,097,391.52
Conclusin:
Considerando las solicitudes de asignacin para continuidad de inversiones y al Sector MTC como
aceptadas, tenemos como requerimiento urgente la asignacin de presupuesto en Gastos de Capital
Inversiones por la suma de S/ 17841,780.01 que incluye un diferencial ms reajustes de acuerdo a
detalle en cuadro inserto y la suma de S/ 19936,380.02 para continuar con los gastos de conservacin,
componente que a la fecha tiene valorizaciones pendientes de pago desde el mes de Diciembre al mes
de Febrero, los cuales estn generando intereses moratorios.
La Jefatura de la Red Vial a travs de la DO, debe gestionar los trmites de aprobacin que autorice la
transferencia de recursos para la culminacin de ejecucin del componente obra y continuidad de los
otros componentes (Gastos administrativos, supervisin y conservacin) de los PIPs materia de la
presente propuesta.
El monto de la propuesta al Gobierno Regional de San Martn incluye los gastos de inversin y gastos
corrientes haciendo un total de S/. 37778,160.03 Soles, distribuidos de la siguiente manera:
Recomendaciones:
Sin otro particular, hago propicia la oportunidad para reiterarle mi especial consideracin y
estima personal.
Cordialmente,
_________________________________
Csar Augusto Coral Rengifo
Planeamiento y Control Red Vial SM