Académique Documents
Professionnel Documents
Culture Documents
91
Nombre I.E.
Mobiliario de Aula y
Sectores de Trabajo
Sillas de madera
Mesas de madera
Estante de Madera
Escritorio de madera
N0250
Computadora Portatil
Los
Hroes de Monitor
CPU
Arica
Teclado
Cultivadora
Impresora
Motobomba
S
56
Mobiliario Antigedad de
Total
Mobiliario
160
5 Aos
126
2
5
7
1
1
1
1
1
1
5
7
5
4
4
4
4
3
1
1
Aos
Aos
Aos
Aos
Aos
Aos
Aos
Aos
Aos
Aos
TOTAL DE INVENTARIO
Fuente: Elaboracin Propia. Inventario ao 2013 I.E. N0489(UGEL-BELLAVISTA)
LAVISTA)
Estado
Mobiliario
Recomend
acin
Tcnica
Regular
En uso
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Regular
Nueva
Nueva
En
En
En
En
En
En
En
En
En
En
uso
uso
uso
uso
uso
uso
uso
uso
uso
uso
DEMANDA
4.2. Proyeccin de la Demanda
a) Demanda Potencial y su proyeccin
Poblacion Actual
Ubicacin
Ao :
2014
829,520
57,917
Departamento :
San Martin
Provincia :
Bellavista
Distrito :
Alto Biavo
Centro Poblado :
30% Alrededor
Nuevo Arica
2015
840,790
58,954
6,913
395
7,015
395
119
Total al 2015
514
Alto Biavo
5-9
10 - 14
15-19
2010
769
695
526
2011
777
706
533
2012
784
714
546
2013
792
721
561
2014
797
728
575
2015
799
734
586
Fuente: INEI (Poblacin total al 30 de Junio, por grupos quinquenales de edad, segn
departamento, provincia y distrito)
5-9
Tc
2010
57
2011
57
0.00%
2012
58
1.75%
2013
58
0.00%
2014
59
1.72%
2015
59
0.00%
Tcprom
0.696%
2014
2015
2016
2017
5-9
59
59
60
60
10 - 14
54
54
55
56
15-19
43
43
44
45
Total
113
113
115
116
AO
DEMANDA
Gestin
Nivel
rea Geogrfica
Cdigo Modular
Primaria
Rural
0303396
471745
Activo
Nuevo Arica
Distrito
Provincia
Departamento
UGEL
Alto Biavo
Bellavista
San Martin
Bellavista
Altitud
312.50 m.s.n.m
Director (a)
2009
2010
2011
1
2
3
4
10
17
11
10
10
10
10
Total
44
48
56
44
48
56
67
66
20
0
2009
2010
2011
2012
2013
DEMANDA
Ao
2010
2011
-11.11%
47.06%
2
3
4
36.36%
-66.67%
10.00%
-10.00%
40.00%
-150.00%
55.56%
0.00%
-33.33%
50.00%
Ao
1
2009
2013
2014
9
13
20
9
21
17
22
10
13
6
66
9
91
2
3
4
Total
Tomamos:
Tc=
-19.81%
Se ha considerado el promedio de tasas de matricula global positivas
Docentes
2004
2005
2006
2007
Total
PROY
AO
2014
2015
2016
3
4
9
21
17
22
8
17
14
18
7
14
12
15
13
11
9
91
8
76
7
64
1
2
Total
Tc= -19.81%
AO
2014
Poblacin Area
de Inf. 1
% de grupos matriculados
2014 en 1
30
30.00%
DEMANDA
PROYECCI
0
AO
2014
2015
2016
10
11
21
22
23
17
18
19
22
23
24
13
14
15
10
11
91
97
103
Total
Tc =
PROYECCIN D
180
160
140
Horizo
DEMANDA
5-9
10 - 14
15-19
2010
57
51
39
2011
57
52
40
2012
58
53
40
2013
58
53
42
2014
59
54
43
2015
59
54
43
EDAD/ AO
10 - 14
2010
51
2011
52
1.96%
2012
53
1.92%
2013
53
0.00%
54
1.89%
2014
54
0.00%
2015
HORIZONTE
5
2014
2015
Tc
Tcprom
EDAD/ AO
2010
2011
2012
1.15%
2013
2018
2019
2020
2021
2022
2023
61
61
62
62
62
63
56
57
58
58
59
60
46
47
48
49
50
51
117
118
120
120
121
123
DEMANDA
EDUCATIVA
I.E. N 0250 "Los Heroes De
Arica"
Pblica -Sector Educacin
Secundaria
Rural
1371079
471745
Activo
395
Alto Biavo
Bellavista
San Martin
Bellavista
312.50 m.s.n.m
Rengifo Rengifo Genaro
2013
15
21
13
21
20
17
12
22
10
13
67
66
91
10% 10%
14%
91
67
2014
23%
66
24%
2013
CULA AL 2013
2014
19%
DEMANDA
2012
2013
PROMEDIO
Ao
-13.33%
-66.67%
-11.01%
52.38%
-42.86%
66.67%
-61.54%
65.00%
-50.00%
4.30%
-1.13%
-30.83%
2
3
4
-80.00%
50.00%
6.39%
14.29%
-16.67%
3.57%
2009
-4.79%
Tasa de Desercin
PROMEDIO DE TA
20.66%
2008
2009
2010
2011
2012
2013
= (+ )
^
PROYECCIN DE DEMANDA SIN PROYECTO
2
2017
2018
2019
2020
2021
2022
6
12
10
13
5
10
9
11
5
9
8
9
5
8
7
8
5
7
6
7
5
6
5
6
6
55
5
47
5
42
5
38
5
35
5
32
Tasa
e grupos matriculados
2014 en 1
30.00%
AO
1
2009
DEMANDA
93.00%
2
3
10
6.30%
4.00%
2.30%
PROMEDIO DE TASA D
Se propone reducirla al
2017
2018
2019
2020
2021
2022
12
13
14
15
16
17
24
25
26
27
28
29
20
21
22
23
24
25
25
26
27
28
29
30
16
17
18
19
20
21
12
13
14
15
16
17
109
115
121
127
133
139
DEMANDA
Poblacin Afectada
Nuevo Arica
395
119
Total al 2015
514
15 - 19
Tc
Tcprom
39
40
2.56%
40
0.00%
42
5.00%
43
2.38%
43
0.00%
10
2024
2025
63
64
60
61
52
53
123
125
1.99%
2%
DEMANDA
10% 10%
4%
24%
2
3
23%
4
5
6
19%
DEMANDA
2010
2011
2012
2013
2014
-11.11%
47.06%
-13.33%
-66.67%
0.00%
36.36%
-66.67%
10.00%
-10.00%
40.00%
-150.00%
52.38%
-42.86%
66.67%
-61.54%
65.00%
-50.00%
38.10%
-17.65%
63.64%
55.56%
0.00%
-80.00%
50.00%
23.08%
-33.33%
50.00%
14.29%
-16.67%
33.33%
10
2023
2024
2025
5
5
5
5
5
5
5
5
5
5
5
5
5
30
5
30
5
30
570
798
2011
2012
2013
2014
-11.11%
0.00%
-13.33%
-66.67%
0.00%
DEMANDA
0.00%
-66.67%
-10.00%
Err:518
Err:518
-42.86%
-61.54%
Err:518
Err:518
-17.65%
0.00%
-150.00%
Err:518
-50.00%
Err:518
Err:518
Err:518
-80.00%
Err:518
Err:518
-33.33%
Err:518
Err:518
-16.67%
Err:518
10
2023
2024
2025
18
19
20
174
30
31
32
318
26
27
28
270
31
32
33
330
22
23
24
222
18
19
20
174
145
151
157
Total de
Poblacion
1488
suma de los dos Prim. Y Sec.
CTO
CON PROYECTO
10
DEMANDA
Nuevo Chotalo
252
63
Nuevo Arica
395
99
Vista Alegre
250
63
Puerto Bermudez
400
100
Nuevo Trujillo
280
70
Los Angeles
240
60
DEMANDA
2009
2010
1
2
3
14
21
20
14
17
Total
34
52
40
20
0
52
52
34
2009
2010
2011
2012
DEMANDA
PROMEDIO
Ao
2009
2010
-8.81%
33.33%
11.06%
-4.43%
-11.94%
2
3
4
-42.86%
100.00%
0.00%
9.73%
100.00%
9.52%
34.62%
0.85%
Ao
1
2
3
4
5
Total
Tomamos:
AO
1
2
3
4
5
Total
Tc=
PROMEDIO
AO
-18.22%
DEMANDA
Err:518
Err:518
% de nios matriculados en 1 ao al 20
Err:518
Err:518
% Incremento anual
Err:518
Tasa de Crecimiento
AO
1
2
3
4
5
Total de Beneficiarios
1488
Total
Tc =
2490
100
60
40
20
0
1
DEMANDA
DEMANDA
LA INSTITUCIN EDUCATIVA
N 0250 LOS HEROES DE ARICA
Pblica -Sector Educacin
Secundaria
Rural
1371046
471788
Activo
Nuevo Arica
Alto Biavo
Bellavista
San Martin
Bellavista
312.50 m.s.n.m
Rengifo Rengifo Genaro
ESCALE MINEDU
2012
2013
2014
11
26
15
14
12
12
23
16
12
10
15
17
17
52
72
64
56
DEMANDA HISTRIC
de Matrculas por ao
7%
13%
72
64
52
2011
56
27%
2012
2013
2014
DEMANDA
2011
2012
2013
PROMEDIO
Ao
-90.91%
57.69%
-73.33%
-18.30%
-16.67%
-41.67%
100.00%
0.00%
-50.00%
-88.89%
47.83%
20.00%
-28.57%
-2.92%
7.08%
0.00%
2
3
4
0.00%
100.00%
-88.89%
0.00%
0.00%
27.78%
-12.50%
12.47%
-0.28%
2013
2014
15
23
10
14
16
15
9
64
4
56
Tc=
-36.13%
Tasa de Desercin
27.91%
2005
2006
2007
2008
2009
2010
= (+ )
^
a y su proyeccin:
2014
2015
2016
2017
2018
2019
14
16
15
7
9
11
10
5
6
8
7
4
4
6
5
3
3
4
4
2
2
3
3
2
4
56
3
38
2
27
2
20
2
15
2
12
-36.13%
2014
Poblacin
Area de Inf. 1
% de grupos matriculados
2014 en 1
14
45
31.11%
DEMANDA
93.00%
10
remento anual
6.19%
4.00%
de Crecimiento
2.19%
2014
0
2015
2016
2017
2018
2019
14
15
16
17
18
19
16
17
18
19
20
21
15
16
17
18
19
20
10
11
12
56
61
66
71
76
81
120
100
in Atendida (Alumnos)
80
60
40
PROYE
PROYE
20
0
1
DEMANDA
DEMANDA
7%
13%
25%
2
3
4
5
27%
29%
DEMANDA
2009
2010
2011
2012
2013
2014
33.33%
-90.91%
57.69%
-73.33%
-7.14%
-42.86%
100.00%
0.00%
-16.67%
-41.67%
100.00%
0.00%
-50.00%
-88.89%
47.83%
20.00%
-28.57%
-43.75%
33.33%
0.00%
0.00%
0.00%
100.00%
-88.89%
-125.00%
2011
2012
2013
10
2020
2021
2022
2023
2024
2025
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
10
2
10
2
10
2
10
2
10
2
10
2009
2010
2011
2012
0.00%
-90.91%
Err:518
DEMANDA
2
3
-42.86%
Err:518
-16.67%
-41.67%
Err:518
-50.00%
Err:518
Err:518
-88.89%
Err:518
Err:518
Err:518
10
2020
2021
2022
2023
2024
2025
20
21
22
23
24
25
22
23
24
25
26
27
21
22
23
24
25
26
13
14
15
16
17
18
10
11
12
13
14
15
86
91
96
101
106
111
ANDA SECUNDARIA
cin (aos)
10
DEMANDA
DEMANDA
DEMANDA
PROMEDIO
-16.07%
-11.09%
12.33%
-3.49%
-22.78%
-8.22%
228
sercin y retiros
2013
2014
PROMEDIO
-73.33%
-7.14%
-34.28%
DEMANDA
Err:518
Err:518
-43.75%
Err:518
Err:518
Err:518
-28.57%
Err:518
Err:518
-88.89%
-125.00%
Err:518
BAL AL 2014
-27.91%
4.00%
Total de
Poblacion
234
258
246
150
114
1002
Total de Beneficiarios
1002
0
0
0
0
0
0
m
m
m
m
m
m
1.60
1.60
1.60
1.60
1.60
1.60
Capac. 1
aula
Capac.
Total
0
0
0
0
0
0
0
0
0
0
0
0
Total
56
56
56
56
56
56
m
m
m
m
m
m
1.60
1.60
1.60
1.60
1.60
1.60
Total
Capacidad
35
35
35
35
35
35
210
0 m
0 m
0 m
0 m
0 m
Total
1.60
1.60
1.60
1.60
1.60
Capac. 1
aula
Capac.
Total
0
0
0
0
0
0
0
0
0
0
0
Aula
1
2
3
4
5
Capacidad
35
35
35
35
35
175
AO
1
2
3
4
5
2014
0
0
0
0
0
2015
0
0
0
0
0
2016
0
0
0
0
0
2017
0
0
0
0
0
2018
0
0
0
0
0
2019
0
0
0
0
0
2020
0
0
0
0
0
6
Total
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2014
35
35
35
35
35
35
210
2015
35
35
35
35
35
35
210
2016
35
35
35
35
35
35
210
2017
35
35
35
35
35
35
210
2018
35
35
35
35
35
35
210
2019
35
35
35
35
35
35
210
2020
35
35
35
35
35
35
210
AO
1
2
3
4
5
2014
0
0
0
0
0
2015
0
0
0
0
0
2016
0
0
0
0
0
2017
0
0
0
0
0
2018
0
0
0
0
0
2019
0
0
0
0
0
2020
0
0
0
0
0
Total
AO
1
2
3
4
5
Total
0
2014
35
35
35
35
35
175
2015
35
35
35
35
35
175
N PROYECTO
6
10
2021
0
0
0
0
0
2022
0
0
0
0
0
2023
0
0
0
0
0
2024
0
0
0
0
0
2025
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
2021
35
35
35
35
35
35
210
2022
35
35
35
35
35
35
210
2023
35
35
35
35
35
35
210
2024
35
35
35
35
35
35
210
2025
35
35
35
35
35
35
210
10
2021
0
0
0
0
0
2022
0
0
0
0
0
2023
0
0
0
0
0
2024
0
0
0
0
0
2025
0
0
0
0
0
ON PROYECTO
N PROYECTO
ON PROYECTO
6
2021
35
35
35
35
35
175
7
2022
35
35
35
35
35
175
8
2023
35
35
35
35
35
175
9
2024
35
35
35
35
35
175
10
2025
35
35
35
35
35
175
DESCRIPCIN
PRIMARIA
AMBIENTES PEDAGOGICOS Y ADMINISTRATIVOS
04 AULAS PEDAGGICAS
AULA DE INNOVACION PEDAGOGICA
CENTRO DE CARGAS
ALMACEN
DEPARTAMENTO DE EDUCACION
SUM
DEPOSITO
TOPICO Y PSICOLOGIA
DIRECCIN
SECRETARIA
SALA DE PROFESORES
COMPLEMENTARIOS
CERCO PERIMETRICO
FACHADA DE INGRESO C/REJAS METALICAS
SS.HH ALUMNOS
SS.HH DISC. ALUMNOS
VEREDAS
RAMPAS
LOSA DEPORTIVA
SECUNDARIA
AMBIENTES PEDAGOGICOS Y ADMINISTRATIVOS
05 AULAS PEDAGGICAS
SALA DE PROFESORES
DIRECCIN
SECRETARIA
COMPLEMENTARIOS
CERCO PERIMETRICO
SS.HH ALUMNOS
SS.HH DISC. ALUMNOS
TANQUE ELEVADO (1100L) Y CISTERNA, INC EQUIP.
TANQUE SEPTICO POZO PERCOLADOR
LOSA DEPORTIVA
VEREDAS
GRADAS Y ESCALERAS
MOBILIARIO PRIMARIA Y SECUNDARIA
AMBIENTE PEDAGGICO
MESA + SILLA
PIZARRAS ACRILICAS
ESCRITORIO + SILLA DE MADERA
UND.
CANT.
PARCIAL
TOTAL
56
224
115.5
115.5
14
14
14
14
28.18
28.18
87.5
87.5
27.12
27.12
29.93
29.93
14.2
14.2
13.2
13.2
28
28
130
130
und
22
44
5.3
10.6
399.62
399.62
8.6
8.6
600
600
56
280
26
26
13
13
12
12
0
m
158.5
158.5
22
44
5.3
10.6
est
est
600
600
228.96
228.96
11.88
11.88
JGO
10
35
350
und
10
10
und
10
10
1,035.83
288.50
und
10
35
350
und
und
10
10
und
35
35
und
und
pza
jgo
jgo
INFRAESTRUCTURA PRIMARIA
ZONA:
rural
TURNOS:
1
BRECHA INFRAESTRUCTURA
Sin Proyecto
Con Proyecto
Aulas
7
9
SSHH
1
2
Lab. Comp
0
1
Brecha
PERSONAL DOCENTE
EQUIPAMIENTO
Mesas comp.
Comp.
Sin Proyecto
Con Proyecto
0
35
0
35
Brecha
35
35
Largo
Ancho
Area
9.33
9.66
10.2
10.2
4.4
6.4
6.4
5.0
5.0
5.4
59.71
61.82
51.00
51.00
23.54
Aula 1 y 2 Ao
Aula 3 y 4 Ao
Aula 5 Ao
8.8
8.12
4.28
6.0
6.0
6.0
52.54
48.48
25.55
Almacen
4.28
4.4
18.83
Aulas Existentes
PRIMARIA
Direccin
Aula 1 Grado
Aula 2 grado
Aula 3 y 4 grado
Aula 5 y 6 grado
SECUNDARIA
313.928
Docente
Nombrado
Contratado
Total
Necesito
Primaria
Secundaria
9
147 Alumnos Actuales
INFRAESTRUCTURA SECUN
ZONA:
TURNOS:
RA
Losa Dep
0
2
Patio
0
1
Sin Proyecto
Con Proyecto
Brecha
HA PERSONAL DOCENTE
PERSONAL DOCENTE
Docente
9
11
Alumnos
147
385
238
EQUIPAMIENTO
Sin Proyecto
Con Proyecto
Brecha
Estado
Deteriorado
Nueva
Nueva
Deteriorado
Deteriorado
Deteriorado
Deteriorado
Deteriorado
Deteriorado
Faltan
2.14
0.01
RAESTRUCTURA SECUNDARIA
rural
1
BRECHA INFRAESTRUCTURA
Sin Proyecto
Con Proyecto
Aulas
5
5
SSHH
2
4
Brecha
SONAL DOCENTE
Losa Dep
0
1
1
Docente
7
7
Alumnos
34
175
Brecha
141
IPAMIENTO
Sin Proyecto
Con Proyecto
Mesas comp.
0
35
Comp.
0
35
Brecha
35
35
Patio
1
1
0
AO/ GRADO
PRE INV. /
INVERSIN
0
HORIZON
1
2014
2015
2016
2017
2018
2019
-9
-8
-7
-6
-5
-5
-21
-17
-14
-12
-10
-9
-17
-14
-12
-10
-9
-8
-22
-18
-15
-13
-11
-9
-13
-11
-9
-8
-7
-6
-9
-8
-7
-6
-5
-5
AOS
PRE INV. /
INVERSIN
0
HORIZON
1
2014
2015
2016
2017
2018
2019
Demanda CP
91
97
103
109
115
121
Oferta SP
Balance O/D
-91
-97
-103
-109
-115
-121
Oferta CP
210
210
210
210
210
210
AO/ GRADO
PRE INV. /
INVERSIN
0
HORIZON
1
2014
2015
2016
2017
2018
2019
-14
-9
-6
-4
-3
-2
-16
-11
-8
-6
-4
-3
-15
-10
-7
-5
-4
-3
-7
-5
-4
-3
-2
-2
-4
-3
-2
-2
-2
-2
AOS
PRE INV. /
INVERSIN
HORIZON
AOS
2014
2015
2016
2017
2018
2019
Demanda CP
56
61
66
71
76
81
Oferta SP
Balance O/D
-56
-61
-66
-71
-76
-81
Oferta CP
175
175
175
175
175
175
DEMANDA - PRIMARIA
HORIZONTE
5
10
2020
2021
2022
2023
2024
2025
-5
-5
-5
-5
-5
-5
-8
-7
-6
-5
-5
-5
-7
-6
-5
-5
-5
-5
-8
-7
-6
-5
-5
-5
-5
-5
-5
-5
-5
-5
-5
-5
-5
-5
-5
-5
HORIZONTE
5
10
2020
2021
2022
2023
2024
2025
127
133
139
145
151
157
-127
-133
-139
-145
-151
-157
210
210
210
210
210
210
MANDA - SECUNDARIA
HORIZONTE
5
10
2020
2021
2022
2023
2024
2025
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
-2
HORIZONTE
10
2020
2021
2022
2023
2024
2025
86
91
96
101
106
111
-86
-91
-96
-101
-106
-111
175
175
175
175
175
175
ESTUDIO DEFINITIVO
I.E. N 0250 "Los Heroes De Arica"
ESTUDIO DEFINITIVO
S/. 224,108.51
S/. 145,848.0
OBRA
ACTIVIDAD
P.U (S/. )
ESTUDIO TOPOGRFICO
12,000.00
16,000.00
12,000.00
20,000.00
PLANOS
15,000.00
PRESUPUESTO Y PROGRAMACION
13,000.00
15,000.00
COSTO DIRECTO
103,000.00
GASTOS GENERALES
10 %CD
10,300.00
UTILIDAD
10 %CD
10,300.00
SUB TOTAL
IMPUESTOS
123,600.00
18 %ST
TOTAL EXPEDIENTE
22,248.00
S/.
145,848.00
EQUIPAMIENTO
S/. 63,982.51
ACTIVIDAD
P.U (S/. )
ESPECIFICACIONES TECNICAS
14,291.06
PRESUPUESTO
35,000.00
COSTO DIRECTO
49,291.06
UTILIDAD
10 %CD
4,929.11
SUB TOTAL
IMPUESTOS
54,220.17
18 %ST
TOTAL ESTUDIO
9,762.34
S/.
63,982.51
EXPEDIENTE DE CAPACITACIONES
ACTIVIDAD
TERMINOS DE REFERENCIA
S/. 14,278.00
P.U (S/. )
7,000.00
ESTRUCTURA DE COSTOS
4,000.00
COSTO DIRECTO
UTILIDAD
11,000.00
10 %CD
1,100.00
SUB TOTAL
IMPUESTOS
TOTAL ESTUDIO
12,100.00
18 %ST
2,178.00
S/.
14,278.00
AUMENTAR MONTO
S/. 224,108.51
S/. 145,848.0
0
UGEL BELLAVISTA
S/. 63,982.51
ID
II.EE
LOS ANGELES
TOTAL EXPEDIENTE TECNICO
(S/.)
0
UGEL BELLAVISTA
ID
II.EE
LOS ANGELES
S/. 14,278.00
TOTAL EXPEDIENTE TECNICO
(S/.)
AUMENTAR MONTO
0.003892
AL EXPEDIENTE TECNICO
(S/.)
FACTORES DE CORR
224,108.51
MONC
0.41
AL EXPEDIENTE TECNICO
PARCIAL
(S/. )
203,714.64
(S/.)
203,714.64
FACTORES DE CORRECCION
MOC
MATERIALES
0.909
0.84
PRESUPUESTO DE INVERSIN
A PRECIOS DE MERCADO
ESTRUCTURAS
1,931,807.75
ARQUITECTURA
1,179,995.91
INSTALACIONES SANITARIAS
20,297.48
INSTALACIONES ELECTRICAS
33,273.35
COSTO DIRECTO
3,165,374.49
316,537.45
UTILIDAD
316,537.45
DESCRIPCIN
UND.
METRADO
PU (S/.)
PARCIAL (S/.)
ESTRUCTURAS
1,931,807.75
ARQUITECTURA
1,179,995.91
10%
------------
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
SUBTOTAL
3,798,449.39
683,720.89
20,297.48
========
COSTO DIRECTO
Gastos Generales(10%)
Utilidades (10%)
SUBTOTAL
IGV (18% ST)
VALOR REFERENCIAL DE OBRA
II. EQUIPAMIENTO
III. CAPACITACIN
IV. INTANGIBLES
EXPEDIENTE TCNICO ( 5% VR)
SUPERVISIN DE OBRA (7% VR)
TOTAL PRESUPUESTO DE INVERSIN (I + II + III + IV)
33,273.35
S/. 3165374.49
316,537.45
316,537.45
3,798,449.39
683,720.89
S/. 4482170.28
VALOR REFERENCIAL
4,482,170.28
SUPERVISION 7%
313,751.92
EXPEDIENTE TECNICO 5%
224,108.51
==============
PRESUPUESTO TOTAL
S/. 440750.00
S/. 11328.00
S/. 537860.43
224,108.51
313,751.92
5.00%
S/. 5472108.71
PRESUPUESTO DE INVERSION
EXPEDIENTE TECNICO
PRESUPUESTO DE OBRA
SUPERVISION DE OBRA
CAPACITACIONES
EQUIPAMIENTO
S/.
S/.
S/.
S/.
S/.
S/.
5,472,108.71
224,108.51
4,482,170.28
313,751.92
11,328.00
440,750.00
5,020,030.71
Unidad
JGO
UND
und
385
9
9.0
Und
Und
35.0
35
pza
jgo
jgo
kit
kit
250
250
TOTAL EQUIPAMIENTO
II.EE.
I.E. N 0250 "Los Heroes De Arica"
TOTAL
TOTAL EE.SS.
(S/.)
S/.
440750.00
440,750.00
Cantidad
II.EE.
I.E. N 0250 "Los Heroes De Arica"
TOTAL
TOTAL EE.SS.
(S/.)
S/.
373315.25
373,315.25
800.00
Parcial S/.
150,050.00
134,750.00
9,000.00
6,300.00
87,500.00
17,500.00
70,000.00
3,200.00
1,600.00
900.00
900.00
350.00
1000.00
700.0
500.0
2,000.00
700.00
300.00
500.00
S/.
700.00
200,000.00
75,000.00
125,000.00
440,750.00
ACTIVIDADES
TALLER DE CAPACITACIN A PERSONAL DOCENTE
TALLER DE SENSIBILIZACIN A LA COMUNIDAD
COSTO DIRECTO
GASTOS GENERALES
UTILIDADES
SUB TOTAL
IMPUESTOS
TOTAL PPTO DE CAPACITACIN
A PRECI
UND
TALLER
TALLER
CANT.
2
2
PU
2,000.00
2,000.00
10 % CD
10 % CD
18 %ST
S/.
PARCIAL (S/.)
4,000.00
4,000.00
8,000.00
800.00
800.00
9,600.00
1,728.00
11,328.00
ID
1
TOTAL PRESUPUEST
COSTO TOTAL DE CA
ID
1
TOTAL PRESUPUEST
SERVICIO DE CAPACITACIN (a
II.EE
I.E. N 0250 "Los Heroes De Arica"
TOTAL PRESUPUESTO
(S/.)
PARCIAL
(S/. )
11,328.00
11,328.00
II.EE.
I.E. N 0250 "Los Heroes De Arica"
TOTAL PRESUPUESTO
(S/.)
PM
(S/. )
11,328.00
11,328.00
FC
MOC
0.909
PS
(S/. )
10297.152
10,297.15
FACTORES DE CORRECCIN
ETAPA
FC
I.Inversin
0.847
II.Operacin y Mantenimiento
Recursos Humanos
1.000
Insumos
0.847
Servicios
0.847
DESCRIPCIN
I. INVERSIN
II.OPERACIN
Limpieza
Remuneracin Docente
Materiales de Enseanza
III.MANTENIMIENTO
Pintura en ambientes
Herramientas y otros
DESCRIPCIN
I. INVERSIN
Ejecucin de obra
Equipamiento
Capacitacin
Intangibles
II.OPERACIN
Limpieza
Remuneracin Docente
Materiales de Enseanza
Luz
Agua
III.MANTENIMIENTO
Pintura en ambientes
Herramientas y otros
1.000
1.000
0.847
S/. 1,500.00
S/. 200.00
TOTAL
0.847
0.847
1.000
1.000
0.847
0.847
0.847
S/. 2,500.00
S/. 150.00
TOTAL
0.847
0.847
S/. 5,702,938.71
ES
PS
S/. 0.00
S/. 199,824.00
S/. 360.00
S/. 189,300.00
S/. 10,164.00
S/. 1,439.90
S/. 1,270.50
S/. 169.40
S/. 201,263.90
ES
PS
S/. 4,634,876.08
S/. 3,796,398.23
S/. 373,315.25
S/. 9,594.82
S/. 455,567.79
S/. 224,801.76
S/. 600.00
S/. 205,500.00
S/. 16,262.40
S/. 1,219.68
S/. 1,219.68
S/. 2,244.55
S/. 2,117.50
S/. 127.05
S/. 4,861,922.39
COSTOS INCREMENTALES
I.E. N 0250 "Los Heroes De Arica"
O&M_ Alternativa 01
0
S/. 4,634,876.08
S/. 4,634,876.08
227,046
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
1,440
1,440
25,782
25,782
25,782
25,782
25,782
25,782
OCIALES
IN
7
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
25,782
25,782
10
25,782
25,782
Unidad
CANT
VECES
P.U. (S/.)
Limpieza
mes
12
30
Remuneracin Docente
mes
12
12
1225
Materiales de Enseanza
mes
250
Pintura en ambientes
ao
1500
Herramientas y otros
ao
200
I. OPERACIN
II. MANTENIMIENTO
TOTAL
Unidad
CANT
VECES
P.U. (S/.)
Limpieza
mes
12
50.00
Remuneracin Docente
mes
12
13
1225.00
Materiales de Enseanza
mes
400.00
Luz
mes
12
120.00
Agua
mes
12
120.00
Pintura en ambientes
ao
2500
Herramientas y otros
ao
150
I. OPERACIN
II. MANTENIMIENTO
TOTAL
TO
SUBTOTAL
S/. 201,660.00
360.00
189,300.00
12,000.00
S/. 1,700.00
1,500.00
200.00
S/. 203,360.00
LT. NICA
SUBTOTAL
S/. 228,180.00
600.00
205,500.00
19,200.00
1,440.00
1,440.00
S/. 2,650.00
2,500.00
150.00
S/. 230,830.00
COSTOS INCREMENTALES
I.E. N 0250 "Los Heroes De Arica"
O&M_ Alternativa 01
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TSD
VACS
ndice de eficacia: Total Beneficiarios
ICE
ALTERNATIVA 01
S/.
S/.
9.00%
4,800,338.76
2490
1927.85
VACS
4,800,338.76
S/.
S/.
S/.
0
4,634,876.08
4,634,876.08
1.000
4,634,876.08 S/.
N. Alumnos
2490
ICE
1927.85
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.842
21,700.54 S/.
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.772
19,908.75
S/.
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.708
18,264.91 S/.
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.650
16,756.80 S/.
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.596
15,373.21 S/.
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.547
14,103.86
S/.
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.502
12,939.32 S/.
9
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.460
11,870.94 S/.
10
227,046
224,802
2,245
201,264
199,824
1,440
25,782
0.422
10,890.77
COSTOS INCREMENTALES
I.E. N 0250 "Los Heroes De Arica"
O&M_ Alternativa 01
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TOTAL COSTOS INCREMENTALES ( A+B-C)
+ 20%
TSD
9.00%
VACS
S/.
5,760,406.5
2490
ICE
2313.4163
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TOTAL COSTOS INCREMENTALES ( A+B-C)
+ 10%
TSD
9.00%
VACS
S/.
5,280,372.6
2490
2120.6316
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TOTAL COSTOS INCREMENTALES ( A+B-C)
- 10%
TSD
9.00%
VACS
S/.
4,320,304.88
2490
ICE
1735.0622
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TOTAL COSTOS INCREMENTALES ( A+B-C)
- 20%
TSD
9.00%
VACS
S/.
3,840,271.01
2490
1542.2775
Se
S/. 2,450.00
S/. 2,250.00
S/. 2,050.00
S/. 1,850.00
S/. 1,650.00
S/. 1,450.00
S/. 1,250.00
S/. 1,050.00
S/. 850.00
-120%
-110%
ALTERNATIVA 01 +20%
AOS-HO
0
S/.
4,634,876.08
S/.
4,634,876.08
S/.
5,561,851.29
S/.
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
30,938.89
1.000
S/.
5,561,851
S/.
30,938.89 S/.
0.917
S/.
30,938.89
0.842
28,384.30 S/.
0.772
26,040.65 S/.
23,890.50
ALTERNATIVA 01 +10%
AOS-HO
0
S/.
4,634,876.08
S/.
4,634,876.08
S/.
5,098,363.69
S/.
1.000
S/.
5,098,364
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
28,360.65
S/.
0.917
S/.
26,018.95 S/.
28,360.65 S/.
0.842
23,870.59 S/.
28,360.65
0.772
21,899.63
ALTERNATIVA 01 -10%
AOS-HO
0
S/.
4,634,876.08
S/.
4,634,876.08
S/.
4,171,388.471
S/.
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
23,204.17
1.000
S/.
4,171,388.47
S/.
23,204.17 S/.
0.917
S/.
23,204.17
0.842
21,288.23 S/.
0.772
19,530.48 S/.
17,917.88
ALTERNATIVA 01 -20%
AOS-HO
0
S/.
4,634,876.08
S/.
4,634,876.08
S/.
3,707,900.8627
S/.
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
20,625.93
1.000
S/.
3,707,900.86
S/.
0.917
S/.
18,922.87 S/.
ICE
% Costos
ALT. 01
-120%
S/. 1,542.28
-110%
S/. 1,735.06
20,625.93 S/.
0.842
17,360.43 S/.
20,625.93
0.772
15,927.00
100%
S/. 1,927.85
110%
S/. 2,120.63
120%
S/. 2,313.42
Sensibilidad en costos
2,450.00
2,250.00
2,050.00
1,850.00
1,650.00
1,450.00
1,250.00
1,050.00
S/. 850.00
-120%
-110%
100%
Alternativa 01
110%
TIVA 01 +20%
AOS-HORIZONTE DE EVALUACIN
4
S/.
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
30,938.89 S/.
30,938.89 S/.
0.708
S/.
21,917.89 S/.
30,938.89
0.650
20,108.16 S/.
S/.
30,938.89
0.596
18,447.85
0.547
S/.
16,924.63
TIVA 01 +10%
AOS-HORIZONTE DE EVALUACIN
4
S/.
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
28,360.65 S/.
0.708
S/.
20,091.40 S/.
28,360.65 S/.
0.650
18,432.48 S/.
28,360.65
S/.
0.596
16,910.53
28,360.65
0.547
S/.
15,514.25
TIVA 01 -10%
AOS-HORIZONTE DE EVALUACIN
4
S/.
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
23,204.17 S/.
23,204.17 S/.
0.708
S/.
16,438.42 S/.
23,204.17
0.650
15,081.12 S/.
S/.
23,204.17
0.596
13,835.89
0.547
S/.
12,693.48
TIVA 01 -20%
AOS-HORIZONTE DE EVALUACIN
4
S/.
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
20,625.93 S/.
0.708
S/.
14,611.93 S/.
20,625.93 S/.
0.650
13,405.44 S/.
20,625.93
S/.
0.596
12,298.57
20,625.93
0.547
S/.
11,283.09
110%
120%
S/.
9
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
30,938.89
S/.
30,938.89
0.502
S/.
15,527.19
S/.
30,938.89
14,245.13
0.422
S/.
13,068.92
10
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
28,360.65
S/.
0.502
S/.
S/.
0.460
S/.
10
14,233.25
28,360.65
S/.
0.460
S/.
13,058.03
28,360.65
0.422
S/.
11,979.85
S/.
9
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
23,204.17
S/.
23,204.17
0.502
S/.
11,645.39
S/.
23,204.17
10,683.84
0.422
S/.
9,801.69
10
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
S/. 25,782.41
S/. 25,782.41
S/. 25,782.41
20,625.93
S/.
0.502
S/.
S/.
0.460
S/.
10
10,351.46
20,625.93
S/.
0.460
S/.
9,496.75
20,625.93
0.422
S/.
8,712.61
Indicadores
Precios Sociales
Alternativa UNICA
ICE
S/.
1,927.85
ICE = VACTS
NUMERO TOTAL DE BENEFICIARIOS DEL PROYECTO
ANALISIS DE SENSIBILIDAD
ALTERNATIVA 01
VARIACION
VACS
5,760,406.51
5,280,372.64
4,800,338.76
4,320,304.88
20%
10%
0
-10%
S/.
S/.
S/.
S/.
-20%
S/. 3,840,271.01
S/.
S/.
S/.
S/.
ICE
2,313.42
2,120.63
1,927.85
1,735.06
S/. 1,542.28
COSTOS INCREMENTALES
I.E. N 0250 "Los Heroes De Arica"
O&M_ Alternativa 01
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TSD
9.00%
VACS
S/.
4,800,338.76
2490
- 20%
2988
ICE
1606.54
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TSD
9.00%
VACS
S/.
2490
- 10%
ICE
4,800,338.76
2739
1752.59
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TSD
9.00%
VACS
S/.
4,800,338.76
2490
- 10%
2241
ICE
2142.05
RUBRO
A) COSTOS DE INVERSION
B) COSTOS DE O&M CON PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
C) COSTOS DE O&M SIN PROYECTO
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL COSTOS INCREMENTALES ( A+B-C)
TSD
9.00%
VACS
S/.
2490
- 20%
ICE
4,800,338.76
1992
2409.81
S/. 2,600.00
S/. 2,450.00
S/. 2,300.00
S/. 2,150.00
S/. 2,000.00
S/. 1,850.00
S/. 1,700.00
S/. 1,550.00
S/. 1,400.00
-120%
ALTERNATIVA 01+20%
AOS-HORIZO
0
4634876.07837014
S/.
4,634,876.08
4,634,876.08 S/.
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
25,782
1.000
S/.
227,046
25,782
0.917
23,653.59 S/.
25,782
0.842
21,700.54 S/.
0.772
19,908.75
ALTERNATIVA 01+10%
AOS-HORIZO
0
S/.
S/.
4,634,876.08
4,634,876.08
1.000
S/.
4,634,876.08 S/.
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
25,782
0.917
23,653.59 S/.
25,782
0.842
21,700.54 S/.
25,782
0.772
19,908.75
ALTERNATIVA 01-10%
AOS-HORIZO
0
S/.
S/.
4,634,876.08
4,634,876.08
4,634,876.08 S/.
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
25,782
1.000
S/.
25,782
0.917
23,653.59 S/.
25,782
0.842
21,700.54 S/.
0.772
19,908.75
ALTERNATIVA 01-20%
AOS-HORIZO
0
S/.
S/.
4,634,876.08
4,634,876.08
1.000
S/.
4,634,876.08 S/.
227,046
227,046
227,046
224,802
224,802
224,802
2,245
2,245
2,245
201,264
201,264
201,264
199,824
199,824
199,824
1,440
1,440
1,440
25,782
0.917
23,653.59 S/.
25,782
0.842
21,700.54 S/.
25,782
0.772
19,908.75
ICE
% Costos
ALT. 01
-120%
S/.
2,409.81
-110%
S/.
2,142.05
100%
S/.
1,927.85
110%
S/.
1,752.59
120%
S/.
1,606.54
SENSIBILIDAD DE ALUMNOS
2,600.00
2,450.00
2,300.00
2,150.00
2,000.00
1,850.00
1,700.00
1,550.00
1,400.00
-120%
-110%
100%
110%
+20%
AOS-HORIZONTE DE EVALUACIN
4
227,046
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
1,440
25,782
25,782
0.708
S/.
18,264.91 S/.
25,782
0.650
16,756.80 S/.
25,782
0.596
25,782
0.547
0.502
15,373.21 S/.
14,103.86 S/.
12,939.32
+10%
AOS-HORIZONTE DE EVALUACIN
4
5
227,046
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
1,440
25,782
0.708
S/.
18,264.91 S/.
25,782
0.650
16,756.80 S/.
25,782
0.596
15,373.21 S/.
25,782
0.547
14,103.86 S/.
25,782
0.502
12,939.32
-10%
AOS-HORIZONTE DE EVALUACIN
4
227,046
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
1,440
25,782
25,782
0.708
S/.
18,264.91 S/.
25,782
0.650
16,756.80 S/.
25,782
0.596
25,782
0.547
0.502
15,373.21 S/.
14,103.86 S/.
12,939.32
-20%
AOS-HORIZONTE DE EVALUACIN
4
5
227,046
227,046
227,046
227,046
227,046
224,802
224,802
224,802
224,802
224,802
2,245
2,245
2,245
2,245
2,245
201,264
201,264
201,264
201,264
201,264
199,824
199,824
199,824
199,824
199,824
1,440
1,440
1,440
1,440
1,440
25,782
0.708
S/.
18,264.91 S/.
25,782
0.650
16,756.80 S/.
25,782
0.596
15,373.21 S/.
25,782
0.547
14,103.86 S/.
25,782
0.502
12,939.32
110%
120%
10
227,046
227,046
224,802
224,802
2,245
2,245
201,264
201,264
199,824
199,824
1,440
1,440
25,782
25,782
0.460
S/.
11,870.94 S/.
10,890.77
10
227,046
227,046
224,802
224,802
2,245
2,245
201,264
201,264
199,824
199,824
1,440
1,440
25,782
0.460
S/.
0.422
11,870.94 S/.
25,782
0.422
10,890.77
10
227,046
227,046
224,802
224,802
2,245
2,245
201,264
201,264
199,824
199,824
1,440
1,440
25,782
25,782
0.460
S/.
11,870.94 S/.
10,890.77
10
227,046
227,046
224,802
224,802
2,245
2,245
201,264
201,264
199,824
199,824
1,440
1,440
25,782
0.460
S/.
0.422
11,870.94 S/.
25,782
0.422
10,890.77
Cronograma de activid
Actividades
(Mes)
1
Fase de Inversin
Infraestructura
1
2
Supervisin de Obra
Equipamiento
4
Capacitaciones
grama de actividades
(Mes)
9
10
11
12
13
14
15
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
10
EFECTO
TEMPORALIDAD
ESPACIALES
Medios fsicos
Polvo
Ruido
Medio Social
Salud
Ornato
Ambiente
NACIONAL
REGIONAL
LOCAL
LARGO
MEDIANO
CORTO
NEUTRO
NEGATIVO
POSITIVO
PERMANENTE
TRANSITORIOS
VARIABLE
DE
INCIDENCIA
X
FUERTE
MODERADO
LEVE
MAGNITUD
Por cuanto
tiempo?
L
a
r
g
o
SI
NO
M
e
d
i
a
n
o
X
X
X
X
X
X
X
X
X
X
X
X
X
ENCIALES
Por cuanto
tiempo?
C
o
r
t
o
Espacio
afectado
N
a
c
i
o
n
a
l
R
e
g
i
o
n
a
l
Magnitud de
efectos
L
o
c
a
l
F
u
e
r
t
e
M
o
d
e
r
a
d
o
L
e
v
e
X
X
X
X
Tipo de I.E.
Descripcin
I.E. Privadas
Tipo de I.E.
Descripcin
I.E. Unidocente
Fecha
Mesas Pequea
Sillas Grande
Sillas Pequeas
Estn Grande
Escritorio
7/28/2004
7/28/2004
7/28/2004
7/28/2004
7/28/2004
Estn Pequeo
7/28/2004
126
Descripcin
Descripcin
Cantidad
25
1
25
1
1
1