Beruflich Dokumente
Kultur Dokumente
II-1
PRECIOS EN LA COSTA
ACABADOS
UNIDADES DE SERVICIO
CONSULTA EXTERNA
EMERGENCIA
HOSPITALIZACION
CENTRO OBSTETRICO
CENTRO QUIRURGICO
PATOLOGIA CLINICA
ANATOMIA PATOLOGICA
10
11
MUROS Y
COLUMNAS
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
TECHOS
A
268.99
A
268.99
A
268.99
A
268.99
A
268.99
A
268.99
A
268.99
B
175.49
A
268.99
A
268.99
A
PISOS
B
142.38
B
142.38
B
142.38
A
237.55
A
237.55
A
237.55
A
237.55
A
237.55
A
237.55
A
237.55
B
PUERTAS Y
VENTANAS
B
126.69
B
126.69
B
126.69
A
240.35
A
240.35
A
240.35
A
240.35
A
240.35
A
240.35
B
124.89
A
II-1
PRECIOS EN LA COSTA
12
13
FARMACIA
14
ADMINISTRACION
15
TRANSPORTE
16
GESTION DE LA INFORMACION
17
18
19
CASA DE FUERZA
20
CADENA DE FRIO
21
CENTRAL DE GASES
22
LAVANDERIA
23
24
CONTROL Y SEGURIDAD
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
B
285.54
268.99
A
268.99
A
268.99
B
175.49
B
175.49
B
175.49
B
175.49
B
175.49
B
175.49
A
268.99
B
175.49
B
175.49
B
175.49
B
175.49
142.38
A
237.55
B
142.38
C
93.72
E
55.40
B
142.38
B
142.38
E
55.40
E
55.40
C
93.72
E
55.40
C
93.72
E
55.40
C
93.72
240.35
B
126.69
B
126.69
C
81.89
E
61.38
B
126.69
B
126.69
E
61.38
E
61.38
C
81.89
E
61.38
C
81.89
E
61.38
E
61.38
II-1
PRECIOS EN LA COSTA
25
CASA MATERNA
26
RESIDENCIA
27
UPS ALMACEN
B
285.54
B
285.54
B
285.54
B
175.49
B
175.49
B
175.49
C
93.72
C
93.72
C
93.72
C
81.89
C
81.89
E
61.38
1.- INFRAESTRUCTURA
1.1
1.2
2.- OBRAS EXTERIORES
2.1
2.2
2.3
2.4
2.5
2.6
II-1
PRECIOS EN LA COSTA
2.7
2.8
3.- DEMOLICIONES
3.1
3.2
7 OBRAS DE REFORZAMIENTO ES
II-1
CIRC. Y MUROS)
OS
REVESTIMIE
C
145.63
C
145.63
C
145.63
A
259.07
A
259.07
A
259.07
B
196.27
A
259.07
A
259.07
B
196.27
B
FACTOR x
ACAB.
VALOR/M2
ACABADOS
414.70
414.70
414.70
1.60
735.37
1.80
735.17
1.40
735.57
674.18
736.97
1.60
735.37
558.71
BAOS
C
46.12
C
46.12
C
46.12
B
66.47
B
66.47
B
66.47
C
46.12
C
46.12
C
46.12
C
46.12
C
INST
ELECTRIC,
SANIT
B
182.94
A
252.27
A
252.27
A
252.27
A
252.27
B
182.94
A
252.27
A
252.27
B
182.94
B
182.94
B
FACTOR x INST.
VALOR/M2
INSTALACIONES
COSTO/M2 ( S/.
)
A (FUN)
4.00
731.76
2577
1,719.14
5.00
1,261.35
3358
773.60
5.00
1,261.35
3358
1,453.95
8.00
2,018.17
4977
294.84
11.00
2,774.98
6093
538.27
13.00
2,378.22
5509
186.73
4.00
1,009.08
3369
202.61
4.00
1,009.08
3323
146.66
5.00
914.70
3320
274.43
4.00
731.76
2789
293.33
CIRC. Y MUROS)
579.01
560.52
380.81
321.25
193.65
345.95
414.70
193.65
193.65
321.25
193.65
321.25
193.65
300.73
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
C
46.12
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
B
182.94
5.00
914.70
3089
419.58
4.00
731.76
2792
257.80
4.00
731.76
2527
329.62
9.00
1,646.46
3650
484.06
3.00
548.82
1843
80.19
83.00
15,184.00
23655
291.60
5.00
914.70
2709
158.92
3.00
548.82
1843
188.81
35.00
6,402.89
10478
386.37
4.00
731.76
2439
126.12
30.00
5,488.19
9129
110.81
13.00
2,378.22
4730
177.88
3.00
548.82
1843
268.27
3.00
548.82
2001
53.95
CIRC. Y MUROS)
321.25
321.25
231.98
C
46.12
C
46.12
C
46.12
B
182.94
B
182.94
B
182.94
3.00
548.82
2031
130.49
4.00
731.76
2301
87.48
4.00
731.76
2170
103.52
9,539.02
COSTO DE LA UPSS
UND
METRADO
UCTURA
COSTO DE LAS UPSS
ASCENSOR
ERIORES
MURO PERIMETRICO O CERCOS
AREA DE CIRCULACION EXTERIOR (PAVIMENTO DE CONCRETO)
PATIO DE MANIOBRAS (PAVIMENTO DE CONCRETO)
ESTACIONAMIENTO DE EMERGENCIA (PAVIMENTO DE CONCRETO)
ESTACIONAMIENTO DE PUBLICO Y PERSONAL (PAVIMENTO DE CONCRETO)
TRATAMIENTO DE AREA AREAS VERDES (JARDINERAS SEMBRADO DE GRASS)
M2
UND.
9,539.02
4.00
M2
M2
M2
M2
M2
M2
2,046.10
2,409.15
452.63
651.40
1,386.00
684.48
CIRC. Y MUROS)
M2
M2
529.64
63.00
M2
0.00
0.00
NES
AHORRO DE ENERGIA
Sistema de ahorro de energa
ON ESPECIAL
Losa de cimentacin
O SISMICO
Subestructura para aisladores sismicos
Aisladores ssmicos
REFORZAMIENTO ESTRUCTURAL (Columnas, Vigas)
Cortes, picados, resanes, rellenos y apuntalamientos sobre estructuras antiguas
ML
GLB
1.00
M2
0.00
M2
GLB
3,249.45
1.00
M2
KM
M
UND
TOTAL PRESUPUESTO
JUSTIFICACION
2.1 Normas legales del 30/10/2013 para la sierra (3) inc/ mas IGV+25%GGY UTILIDADES
2.2 Normas legales del 30/10/2013 para la sierra (95) inc/ mas IGV+25%GGY UTILIDADES
0.33
19.1
1.00
CIRC. Y MUROS)
UTILIDADES
UTILIDADES
UTILIDADES
UTILIDADES
UTILIDADES
F.A.
Comp.(P.U.)
0.18
464.4327
0.08
272.3424
0.15
511.8538
0.03
153.8471
0.06
343.8440
0.02
107.8384
0.02
71.5525
0.02
51.0990
0.03
95.5077
0.03
85.7754
0.04
135.8798
0.03
75.4569
0.03
87.3195
0.05
185.2398
0.01
15.4949
0.03
723.1058
0.02
45.1312
0.02
36.4834
0.04
424.4008
0.01
32.2484
0.01
106.0425
0.02
88.1968
0.03
51.8374
0.01
11.3170
0.01
27.7890
0.01
21.1041
0.01
23.5443
1.000
SOLES (S/.)
4,248.68
DOLARES( $ )
1,430.53
40,528,281.99
C.U
SUB TOTAL
4,248.68
661,500.00
40,528,281.99
2,646,000.02
349.01
183.25
183.25
183.25
183.25
55.99
714,118.57
441,486.83
82,946.26
119,371.66
253,990.04
38,324.72
150.35
528.14
79,630.25
33,272.73
154.88
80.00
0.00
0.00
0.00
0.00
680.03
0.00
421.18
851,187.40
1,368,588.44
851,187.40
80,000.00
622.00
480,000.00
26,067.20
11,880.20
480,000.00
47,675,146.30
PRESUPUESTO DE INVERSIN
Alternativa N 1 - En Nuevos Soles (S/.)
TANGIBLES
Item
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
Descripcin
OBRAS CIVILES
Estructuras
Arquitectura
Inst. Sanitarias, Elect.
Inst. Mecnicas y Comunicaciones
Costo Directo (A)
Gastos Generales y Utilidad (25% del C.D.)
Sub-total
I.G.V. (18%)
SUB-TOTAL 01
02.00.00
02.01.00
EQUIPAMIENTO
Equipamiento Mdico y Mobiliario
SUB-TOTAL 02
INTANGIBLES
Item
03.00.00
04.00.00
05.00.00
06.00.00
07.00.00
08.00.00
09.00.00
10.00.00
Descripcin
EXPEDIENTE TCNICO DE OBRA
SUPERVISION DE EXPEDIENTE TECNICO
SUPERVISIN Y LIQUIDACIN DE OBRA
PLAN DE MITIGACIN DE IMPACTO AMBIENTAL
PLAN DE MANTENIMIENTO DE INFRAESTRUCTURA
PLAN DE MANTENIMIENTO DE EQUIPAMIENTO
IMPLEMENTACION DEL PLAN DE CAPACITACION
PLAN CAPACITACION
SUB-TOTAL 03
MONTO DE INVERSIN A PRECIOS DE MERCADO
PRESUPUESTO DE INVERSIN
Alternativa N 1 - En Nuevos Soles (S/.)
TANGIBLES
Unidad
Cantidad
Glb
Glb
Glb
Glb
1.00
1.00
1.00
1.00
Glb
1.00
Unidad
Cantidad
Estudio
Glb
Estudio
Glb
Glb
Glb
Glb
Glb
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
AS CIVILES
anitarias, Elect.
Mecnicas y Comunicaciones
Directo (A)
s Generales y Utilidad (25% del C.D.)
INTANGIBLES
Parcial
Item
01.00.00
01.01.00
01.02.00
01.03.00
32,322,133.09
8,080,533.27
40,402,666.36
7,272,479.94
47,675,146.30
20,994,786.14
981,443.76
222,607.00
2,377,157.20
102,318.51
168,700.00
65,690.00
Err:509
Err:509
4,157,496.47
72,827,428.91
OBRAS CIVILES
- MOC
- MONC
- Materiales y Equipos
Costo Directo a P.S
Gastos Generales
Sub-total
SUB-TOTAL 01
02.00.00
02.01.00
20,994,786.14
Parcial
Componen
EQUIPAMIENTO
Equipamiento Mdico y Mobiliario
SUB-TOTAL 02
Item
03.00.00
04.00.00
05.00.00
06.00.00
07.00.00
08.00.00
09.00.00
10.00.00
Descripcin
SUB-TOTAL 03
PRESUPUESTO DE INVERSIN
Alternativa N 1 - En Nuevos Soles (S/.)
TANGIBLES
ales y Equipos
irecto a P.S
% Participacin
(B)
12.05%
25.42%
62.53%
100%
INTANGIBLES
Unidad
Estudio
Glb
Estudio
Glb
Glb
Glb
Glb
Glb
RSIN
Soles (S/.)
3,894,817.04
8,216,286.23
20,211,029.82
0.926
0.600
0.847
Parcial
3,606,312.07
4,929,771.74
17,127,991.37
25,664,075.18
3,849,611.28
29,513,686.46
29,513,686.46
20,994,786.14
0.847
17,792,191.64
17,792,191.64
Cantidad
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Parcial
628,510.07
158,207.78
1,609,591.09
88,064.18
150,958.07
58,764.56
Err:509
Err:509
2,914,001.28
50,219,879.38
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
DOTACION TOTAL D
ITEM
1
2
3
4
5
6
7
8
9
10
11
12
13
DESCRIPCION
AREA TOTAL
CARGA HASTA 900 MT2
CARGA AREA RESTANTE.
EQUIPOS DE CALEFACCION
TOTAL
III. CALCULO DE CONSUMO ENERGIA ELECTRICA CON POTENCIA PROMEDIO EN (KWh)
Consumo al mes (30%MD*30Dias*24Horas)
DESCRIPCION
PETROLEO
GLP
TOTAL/MES
locidad
500 Kbps
1 Mbps
2 Mbps
3 Mbps
4 Mbps
6 Mbps
8 Mbps
15 Mbps
Fuente: Informacin de telefnica
(4) Sin servicio telefnico
Area
m2
1,719.14
773.60
1,453.95
294.84
30.00
538.27
35.00
186.73
202.61
146.66
274.43
293.33
419.58
257.80
329.62
484.06
80.19
291.60
158.92
188.81
386.37
126.12
110.81
177.88
268.27
53.95
130.49
87.48
103.52
5,583.66
15,187.68
Area m2
Carga Alta
Intensidad
100W/m2
34,382.88
15,472.08
29,079.00
5,896.80
3,000.00
10,765.44
3,500.00
3,734.64
4,052.16
2,933.28
5,488.56
5,866.56
8,391.60
5,155.92
6,592.32
9,681.12
1,603.80
5,832.00
3,178.44
3,776.22
7,727.40
2,522.34
2,216.16
3,557.52
5,365.44
1,078.92
2,609.82
1,749.60
2,070.36
111,673.25
Cantidad
Carga Unitaria W
45.00
1.00
38.00
1.00
24.00
1.00
30.00
1.00
2.00
90.00
33,300.00
90.00
29,300.00
90.00
25,200.00
90.00
28,070.00
6,800.00
Potencia
Instalada
(W)
34,382.88
15,472.08
29,079.00
5,896.80
3,000.00
10,765.44
3,500.00
3,734.64
4,052.16
2,933.28
5,488.56
5,866.56
8,391.60
5,155.92
6,592.32
9,681.12
1,603.80
5,832.00
3,178.44
3,776.22
7,727.40
2,522.34
2,216.16
3,557.52
5,365.44
1,078.92
2,609.82
1,749.60
2,070.36
111,673.25
197,280.38
Potencia Instalada
(KW)
34.38
15.47
29.08
5.90
3.00
10.77
3.50
3.73
4.05
2.93
5.49
5.87
8.39
5.16
6.59
9.68
1.60
5.83
3.18
3.78
7.73
2.52
2.22
3.56
5.37
1.08
2.61
1.75
2.07
197.28
Potencia Instalada
Potencia Instalada (kW)
(W)
4,050.00
33,300.00
3,420.00
29,300.00
2,160.00
25,200.00
2,700.00
28,070.00
13,600.00
4.05
33.30
3.42
29.30
2.16
25.20
2.70
28.07
13.60
2.00
2.00
6,800.00
4,800.00
0.00
13,600.00
9,600.00
165,000.00
13.60
9.60
165.00
Potencia Instalada
Potencia Instalada (KW)
(W)
30000
5600
3200
2500
25000
3600
8000
8000
5000
7500
36000
50000
D. MAX.
381,680.38
M2
15,187.68
W/M2
25.13
Carga Unitaria
w/m2
Factor de
Demanda
79.64
79.64
71,676.00
688,009.96
165,000.00
924,685.96
14,136.69
4,947.84
184,400.00
184.40
381,680.38
381.68
Demanda Mxima
Maxima Demanda (KW)
(W)
0.80
0.65
0.75
75%
(30%MD*30Dias*24Horas)
30.00
5.60
3.20
2.50
25.00
3.60
8.00
8.00
5.00
7.50
36.00
50.00
57,340.80
447,206.47
123,750.00
628,297.27
471222.9555
57.34
447.21
123.75
628.30
471.22
UNIDAD
CANTIDAD/ MES
GLN
KG
80.00
100.00
PRECIO UNITARIO
(S/.)
12.00
3.00
SUBTOTAL (S/.)
OBSERVACION
960.00
300.00
1,260.00
Precio
Establecido
-
S/. 55.00
S/. 115.00
S/. 380.00
S/. 410.00
S/. 475.00
S/. 715.00
S/. 850.00
S/. 972.80
Precio
Promocional sin
servicio
telefnico
asociado
-2
S/.64.00(4)
S/.84.00(4)
S/. 94.00
S/. 104.00
S/. 119.00
S/. 149.00
S/. 154.00(4)
S/. 189.00
Precio
Establecido
S/. 64.00
S/. 125.00
S/. 390.00
S/. 420.00
S/. 485.00
S/. 725.00
S/. 860.00
S/. 982.80
DOT UNIT
600
500
1,000
40
8
150
6
8000
3
80
750
50
150
UND
Lt/da x cama
Lt/consult
Lt/consult
Lt/kg
Lt/cubierto
Lt/persona
Lt/m2
Lt/unidad
Lt/persona
Lt/unidad
Lt/unidad
Lt/unidad
Lt/unidad
TOTAL :
DOT PARC
36,600
6,000
2,000
9,760
1,600
3,000
2,100
0
120
1,600
6,000
400
1,200
70,380
1967.4
Lt
Lt
Lt
Lt
Lt
Lt
Lt
Lt
Lt
Lt
Lt
Lt
Lt
Lt
M3
DOT MENSUAL
1,098,000
150,000
50,000
244,000
48,000
90,000
63,000
0
2,400
32,000
150,000
10,000
30,000
1,967,400
P.U.
1.03
P.U.
2026.422
CLAVE EQ
Tipos de
Mantenimiento
PREVENTIVA
CORRECTIVO
ARQUITECTURA
SUB TOTAL
PORCENTAJE DE INCIDENCIA
ESTRUCTURAS
PREVENTIVO
CORRECTIVO
INSTALACIONES
SANITARIAS
SUB TOTAL
PORCENTAJE DE INCIDENCIA
PREVENTIVO
INSTALACIONES
ELECTRO MECANICAS
INSTALACIONES
ELECTRO MECANICAS
CORRECTIVO
SUB TOTAL
PORCENTAJE DE INCIDENCIA
PREVENTIVO
CORRECTIVO
COMUNICACIONES
COMUNICACIONES
SUB TOTAL
PORCENTAJE DE INCIDENCIA
TOTAL
Nota: Los metrados, costos fueron trabajados por los Especialistas segn su experiencia.
DESCRIPCION
EQUIPOS BIOMEDICOS
COMPLEMENTARIOS
ELECTROMECANICO
INSTRUMENTAL
MOBILIARIO ADMINISTRATIVO
MOBILIARIO CLINICO
MENAJERIA Y LENCERIA
TRANSPORTE
OFIMATICA
CANT.
354
575
80
202
1481
1414
3
0
281
4390
S/.
1 PESO APROXIMADO POR GRUPO GENERICO
S/.
2 COSTO REFERENCIAL DE LA ZONA 1000 X TN. (MEJORAMIENTO DE S/.
PRECIO
S/. 14,023,575.00
S/. 986,350.04
S/. 664,701.00
S/. 801,159.32
S/. 475,048.00
S/. 1,364,758.78
S/. 26,760.00
S/. 0.00
1152434
19,494,786.14
19,494,786.14
9,837,168.14
AMBIENTES / EQUIPAMIENTO
TIPO EQ
CANTID.
B
B
B
B
B
B
B
B
B
B
B
B
E
E
C
C
V
V
V
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
CANT.
PRECIO
DESCRIPCION
CANT.
PRECIO
EQUIPOS BIOMEDICOS
354
14,023,575
COMPLEMENTARIOS
575
986,350
ELECTROMECNICO
80
664,701
INSTRUMENTAL
202
801,159
MOBILIARIO ADMINISTRATIVO
1481
475,048
26,760
MENAJERIA Y LENCERIA
MOBILIARIO CLINICO
1414
1,364,759
EQUIPOS DE OFIMTICA
281
1,152,434
TRANSPORTE
TOTAL
4390
DESCRIPCION
EQUIPOS BIOMEDICOS
CANT.
354
19,494,786
PRECIO
14,023,575
20,300
COMPLEMENTARIOS
575
986,350
ELECTROMECNICO
80
700
664,701
500
INSTRUMENTAL
202
801,159
MOBILIARIO ADMINISTRATIVO
1481
475,048
MENAJERIA Y LENCERIA
MOBILIARIO CLINICO
1414
26,760
1,364,759
EQUIPOS DE OFIMTICA
281
1,152,434
TRANSPORTE
16,500
TOTAL
4390
19,516,286
E INFRAESTRUCTURA - ALTERNATIVA I
Partidas
UND
CANT
Pintura en exteriores
Limpieza de pisos, escaleras y otros
Carpinteria metalica
Carpinteria de madera
M2
GLB
M2
M2
614.54
1.00
398.49
1732.50
Mantenimiento de canaletas
Areas verdes y jardines
ML
M2
1300.50
1374.00
M2
583.49
M2
2909.61
M2
852.72
M2
M2
M2
M2
M2
M2
M2
UND
280.10
1226.37
249.24
817.58
119.50
1215.16
714.54
168.30
M2
AGUA POTABLE
MEDIDOR
VALVULAS
APARATOS SANITARIOS
GRIFERIAS
DESAGUE
CAJA DE REGISTRO
REGISTROS ROSCADOS
TRAMPAS
SUMIDEROS
DRENAJE PLUVIAL
CANALETAS DE TEJADO
SUMIDEROS
CAJAS DE REGISTRO
ABRAZADERAS DE FIJACION
AGUA CONTRAINCENDIO
GABINETES CONTRAINCENDIOS
VALVULAS
AGUA POTABLE
TUBERIAS DE COBRE 2"
TUBERIAS DE PVC 2"
ACCESORIOS DE COBRE 2"
ACCESORIOS DE PVC 2"
VALVULAS
ACOMETIDA
MEDIDOR
APARATOS SANITARIOS
GRIFERIAS
DESAGUE
TUBERIAS PVC PESADAS
UND
UND
UND
UND
2
154
224
224
UND
UND
UND
UND
117
117
120
117
M
UND
UND
UND
800
15
40
160
UND
UND
25
60
M
M
UND
UND
UND
UND
UND
UND
UND
150
450
150
214
107
2
2
224
224
400
TUBERIAS
CAJAS DE REGISTRO
REGISTROS ROSCADOS
TRAMPAS
SUMIDEROS
DRENAJE PLUVIAL
CANALETAS DE TEJADO
TUBERIAS
CAJAS DE REGISTRO
SUMIDEROS
ABRAZADERAS DE FIJACION
AGUA CONTRAINCENDIO
TUBERIAS
GABINETES CONTRAINCENDIOS
VALVULAS
MANGUERAS
UND
UND
UND
UND
UND
67
117
117
120
117
M
M
UND
UND
UND
200
100
40
15
160
M
UND
UND
UND
50
25
60
25
SUBESTACION
TRANSFORMADOR DE 200V/24V
TABLEROS ELECTRICOS
MANTENIMIENTO DEL TABLERO GENERAL NORMAL TGN
MANTENIMIENTO DEL TABLERO GENERAL PRINCIPAL TGP
MANTENIMIENTO DEL TABLERO DE TRANSFERENCIA AUTOMATICA T
MANTENIMIENTO DEL TABLERO DE BANCO DE CONDENSADORES T
MANTENIMIENTO DEL TABLERO GENERAL DE EMERGENCIA TGE
MANTENIMIENTO DEL TABLERO PRINCIPAL DE EMERGENCIA TGP
MANTENIMIENTO DEL TABLEROS DE DISTRIBUCION NORMAL TDN
MANTENIMIENTO DEL TABLEROS DE DISTRIBUCION DE EMERGENCI
MANTENIMIENTO DEL TABLEROS DE CONTROL DE MOTORES ELECT
PUESTA A TIERRA
MANTENIMIENTO DE POZOS A TIERRA
SISTEMA DE ENERGIA ININTERRUMPIDA UPS
MANTENIMIENTO DE UPS
SISTEMA DE GASES MEDICINALES
MANTENIMIENTO DE CENTRAL DE OXIGENO
MANTENIMIENTO DE CENTRAL DE VACIO
MANTENIMIENTO DE CENTRAL DE AIRE MEDICINAL
MANTENIMIENTO DE CENTRAL DE OXIDO NITROSO
SISTEMA DE COMBUSTIBLE
MANTENIMIENTO DE TANQUE DE PETROLEO
MANTENIMIENTO DE TANQUE DE GLP
SISTEMA DE GENERACION DE VAPOR
MANTENIMIENTO DE CALDERA
ASCENSOR
MANTENIMIENTO DE ASCENSOR
MANTENIMIENTO DE MONTACARGA
SISTEMA DE AIRE ACONDICIONADO Y VENTILACION MECANICA
MANTENIMIENTO DE CONDENSADORES
MANTENIMIENTO DE EVAPORADORES
MANTENIMIENTO DE EXTRACTORES DE AIRE
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
1
1
1
3
1
2
3
2
2
1
1
1
1
2
0.5
0.5
3
3
1
3
2
0.5
1
1
EQUIPOS
EQUIPOS
EQUIPOS
SISTEMA
SISTEMA
EQUIPOS
EQUIPOS
ESTACIONES
1
1
32
11
13
ZONAS
14
UND
EQUIPOS
13
UND
UND
UND
UND
UND
5
2
UND
30
UND
UND
UND
UND
100
14
Reparacion de parlantes
Equipamieto ofimatico
UND
13
UND
92
REPOSICIN
FLETE DE
TRANSPORTE Y
FLETE
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
14,023,575.00
986,350.04
664,701.00
801,159.32
475,048.00
1,364,758.78
26,760.00
TOTAL EQUIPAMIENTO
S/.
19,494,786.14
0.00
EQ. RECUP.
BRECHA
COSTO
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,300.00
500.00
1,750.00
5,300.00
1,050.00
1,050.00
1,500.00
350.00
1,300.00
1,300.00
450.00
450.00
250.00
250.00
350.00
350.00
5,500.00
5,500.00
5,500.00
TIPO DE MANT.
Ao 1
Ao 2
EQUIPOS BIOMEDICOS
ELECTROMECANICO
MOBILIARIO ADMINISTRATIVO
MOBILIARIO CLINICO
TRANSPORTE
COMPLEMENTARIOS
INSTRUMENTAL
MENAJERIA
Equipos Informaticos
Ao 3
TIPO DE MANT.
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
Ao 1
Ao 2
Ao 3
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
TIPO DE MANT.
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
REINV. EXIS
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
Ao 1
Ao 2
Ao 3
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
GARANTIA
PREVENTIVO
CORRECTIVO
EXISTENTE
REINV. EXIS
REINV. NUE
REINVERSION
ACU
14.73
6397.00
7.72
11.76
COSTO REF.
9,052.20
6,397.00
3,076.32
20,374.20
Periodicidad
x Ao
COSTO / AO
9,052.20
6,397.00
3,076.32
20,374.20
anual
gasto mensual
anual
anual
3.27
13.26
4,252.64
18,219.24
4,252.64
18,219.24
anual
gasto mensual
65.94
38,475.01
38,475.01
cada 4 aos
12.11
35,235.36
35,235.36
14.73
12,560.60
12,560.60
14.73
78.52
7.72
105.31
41.24
75.94
13.22
66.33
4,125.87
96,294.70
1,924.16
86,099.47
4,928.18
92,279.42
9,446.24
11,163.34
4,125.87
96,294.70
1,924.16
86,099.47
4,928.18
92,279.42
9,446.24
11,163.34
cada 3 aos
cada 3 aos
cada 3 aos
cada 4 aos
cada 2 aos
cada 4 aos
cada 4 aos
cada 4 aos
cada 4 aos
cada 4 aos
C.U.
10.00
1.00
0.25
0.25
240.00
616.00
8064.00
672.00
1 MES
4 X AO
12 MES
2 AO
1.00
1.00
1.00
0.50
1404.00
351.00
240.00
117.00
1 MES
3 AO
2 AO
2 AO
1.00
1.00
1.00
0.50
1600.00
180.00
160.00
80.00
2 AO
1 MES
4 AO
1 AO
100.00
0.50
2500.00
120.00
1 AO
4 AO
350.00
37.00
50.00
8.00
60.00
170.00
400.00
250.00
60.00
52500.00
16650.00
7500.00
1712.00
6420.00
340.00
800.00
56000.00
13440.00
10 AOS
10 AOS
10 AOS
10 AOS
10 AOS
5 AOS
3 AOS
5 AOS
3 AOS
65.00
26000.00
10 AOS
35.00
15.00
35.00
30.00
35.00
2345.00
1755.00
4095.00
3600.00
4095.00
3 AOS
10 AOS
5 AOS
5 AOS
1 AO
20.00
65.00
35.00
80.00
15.00
4000.00
6500.00
1400.00
1200.00
2400.00
10 AOS
10 AOS
3 AOS
7 AOS
3 AOS
80.00
100.00
60.00
360.00
4000.00
2500.00
3600.00
9000.00
10 AOS
7 AOS
10 AOS
10 AOS
1876.59
1876.59
225
225
302.15
302.15
302.15
302.15
922.2
750
614.8
225
225
302.15
302.15
302.15
302.15
922.2
750
614.8
2750.4
2750.4
604.3
1208.6
198.91
198.91
198.91
198.91
397.82
397.82
397.82
397.82
177.91
168.91
177.91
168.91
774.94
774.94
5500
11000
16500
11000
0
1999.5
45719.64
1475.84
999.75
15239.88
737.92
650.24
1300.48
1500
231.26
1500
231.26
387.82
1255.2
387.82
1255.2
1551.28
3102.56
3355.92
1677.96
2402.16
1201.08
1689.8
5069.4
1520.82
5069.1
1652.6
1229.4
4562.46
5069.1
4957.8
2458.8
1178.98
589.49
5069.1
2455.28
5069.1
2455.28
100.00
200.00
200.00
200.00
400.00
400.00
100.00
700.00
700.00
1000.00
1000.00
10.00
10.00
15.00
1,000.00
1,000.00
320.00
110.00
195.00
1,000.00
1,000.00
640.00
220.00
390.00
15.00
210.00
420.00
300.00
300.00
300.00
10.00
130.00
260.00
200.00
400.00
ANUAL
ANUAL
ANUAL
ANUAL
ANUAL
SEMESTRAL
SEMESTRAL
SEMESTRAL
SEMESTRAL
ANUAL
SEMESTRAL
10 AOS
10 AOS
1,000.00
2000.00
200.00
400.00
2,500.00
4,500.00
12500.00
9000.00
5 AOS
5 AOS
900.00
27000.00
3 AOS
75.00
450.00
5 AOS
50.00
350.00
5 AOS
100.00
250.00
10000.00
3500.00
5 AOS
5 AOS
50.00
650.00
3 AOS
50.00
4575.00
10 AOS
5 AOS
DE EQUIPAMIENTO Y MOBILIARIO
VALOR
TOTAL
20,300
500
0
0
16,500
700
0
0
0
38,000
Ao 5
Ao 6
OS BIOMEDICOS
ROMECANICO
ARIO ADMINISTRATIVO
ARIO CLINICO
PORTE
EMENTARIOS
MENTAL
ERIA
Informaticos
Ao 4
NOTA
Ao 7
Ao 8
Ao 4
1.33%
0.27%
1.00%
1.00%
1.00%
Ao 5
1.67%
Ao 6
2.00%
Ao 7
Ao 8
0.67%
1.00%
2.33%
2.67%
0.27%
0.61%
0.61%
0.94%
1.27%
1.61%
1.00%
1.20%
1.40%
1.60%
1.20%
1.40%
1.60%
1.80%
1.00%
1.13%
1.26%
1.39%
1.13%
1.26%
1.39%
1.52%
1.00%
1.13%
1.26%
1.39%
1.13%
1.26%
1.39%
1.52%
1.0%
1.4%
1.8%
2.2%
1.0%
1.4%
1.8%
2.2%
2.6%
1.00%
1.13%
1.26%
1.00%
1.13%
1.26%
1.39%
1.52%
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
270
339
406
94,431
140,778
93,958
140,236
270
339
406
473
542
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
1,801
4,063
0
0
0
8,012
0
9,614
0
11,216
0
12,819
0
0
0
0
0
0
8,012
0
1,795
0
9,614
0
4,055
0
11,216
12,819
0
0
0
0
4,750
0
5,368
0
5,986
0
6,603
0
0
0
4,750
0
0
0
5,368
0
0
0
5,986
0
0
0
6,603
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,648
0
0
0
0
11,524
0
16,134
0
20,744
0
25,354
0
165
0
0
0
165
0
186
186
208
229
251
0
436
0
38,463
0
47,156
0
151,603
0
208,837
436
38,463
47,156
151,603
208,837
0
0
0
0
0
0
0
0
15,422
0
13,648
0
0
0
0
17,196
0
15,422
0
0
11,524
0
0
0
18,970
0
17,196
0
0
16,134
0
208
0
0
0
0
18,970
0
0
20,744
0
229
0
0
0
0
25,354
0
251
0
0
0
0
0
0
0
INVERSION INFRA.
Ao 1
Ao 2
0
Ao 3
0
1
Ao 4
61,372
9,052
6,397
3,076
20,374
Err:509
4,253
18,219
0
61,372
0.13%
16,344
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
4,095
4,095
47,675,146.30
20,439
0.04%
96,967
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,678
1,201
5,069
4,562
5,069
4,958
2,459
589
5,069
2,455
47,675,146.30
130,077
0.27%
5,530
200
400
700
1,000
1,000
640
220
390
420
300
260
0
5,530
0.01%
47,675,146.30
217,418
12140
Ao 9
Ao 10
Ao 11
Ao 12
Ao 13
Ao 14
Ao 9
Ao 10
Ao 11
Ao 12
Ao 13
Ao 14
1.33%
1.67%
2.00%
6.50%
2.33%
2.67%
3.00%
3.00%
1.33%
100.00%
50.00%
100%
0.94%
1.27%
1.94%
2.27%
1.61%
8.00%
2.61%
1.94%
2.27%
2.61%
1.80%
2.00%
2.20%
2.40%
2.60%
2.80%
2.00%
2.20%
2.40%
2.60%
2.80%
2.94%
100%
1.52%
1.65%
1.78%
1.91%
2.04%
2.17%
1.65%
1.78%
1.91%
2.04%
2.17%
2.30%
1.52%
1.65%
1.78%
1.91%
2.04%
2.17%
1.65%
1.78%
1.91%
2.04%
2.17%
2.30%
1.0%
1.4%
1.8%
2.6%
3.0%
1.0%
1.4%
1.8%
2.2%
100%
50%
50%
100%
1.39%
1.52%
1.65%
50%
50%
0%
0%
0%
1.78%
1.91%
2.04%
1.78%
1.65%
6.5%
1.91%
2.04%
2.17%
2.30%
Ao 9
Ao 10
Ao 11
Ao 12
Ao 13
Ao 14
187,123
234,194
1,192,004
326,749
374,429
420,977
186,514
234,194
280,472
911,532
326,749
374,429
609
420,707
270
20,300
7,011,788
7,011,788
0
0
0
20,300
0
0
0
0
0
0
0
6,258
8,453
63,891
12,910
15,089
0
6,248
0
0
8,442
0
0
10,702
53,176
10
11
13
0
14,421
0
16,023
0
17,626
14,421
16,023
0
12,895
0
15
0
19,228
17,626
19,228
0
15,089
0
0
0
20,830
17,349
0
17,349
0
0
0
22,432
20,830
22,432
0
7,221
0
7,838
0
8,456
0
9,073
0
9,691
0
10,309
0
7,221
0
0
0
7,838
0
0
0
8,456
0
0
0
9,073
0
0
0
9,691
0
0
0
10,309
0
0
0
0
0
0
0
0
0
0
0
20,744
0
0
0
0
0
22,519
0
20,744
0
0
0
0
0
0
24,293
0
22,519
0
0
0
0
26,067
0
24,293
0
0
29,963
0
34,573
0
0
0
11,524
0
29,963
0
272
0
0
0
272
0
34,573
0
0
576,217
576,217
294
0
0
0
294
576,217
576,217
315
0
0
0
315
0
0
0
27,841
0
26,067
0
0
0
29,615
0
27,841
0
0
0
16,134
0
11,524
0
337
0
29,615
0
0
0
20,744
0
16,134
0
358
0
0
0
0
0
0
0
20,744
0
380
0
0
0
0
0
0
337
358
380
0
266,002
0
323,893
0
1,306,584
0
405,888
0
464,372
0
521,806
266,002
323,893
1,306,584
405,888
464,372
521,806
596,517
576,217
7,011,788
2
Ao 5
61,372
9,052
6,397
3,076
20,374
3
Ao 6
61,372
9,052
6,397
3,076
20,374
4
Ao 7
61,372
9,052
6,397
3,076
20,374
5
Ao 8
61,372
9,052
6,397
3,076
20,374
6
Ao 9
61,372
9,052
6,397
3,076
20,374
7
Ao 10
61,372
9,052
6,397
3,076
20,374
4,253
18,219
1,924
4,253
18,219
51,922
4,253
18,219
340,611
38,475
4,253
18,219
0
4,253
18,219
53,846
35,235
35,235
12,561
4,126
12,561
4,126
96,295
1,924
86,099
4,928
92,279
9,446
11,163
1,924
4,253
18,219
0
1,924
63,296
Err:509
113,293
Err:509
401,982
Err:509
61,372
Err:509
115,218
Err:509
61,372
Err:509
16,344
16,344
16,344
16,344
16,344
16,344
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
4,095
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
24,480
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
4,095
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
68,130
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
24,480
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
7,795
340
800
800
56,000
13,440
13,440
2,345
4,095
4,095
2,345
4,095
4,095
3,600
4,095
4,095
1,400
1,400
2,400
2,400
4,095
1,200
2,500
20,439
0.04%
96,967
40,824
0.09%
96,967
20,439
0.04%
96,967
84,474
0.18%
96,967
40,824
0.09%
96,967
24,139
0.05%
96,967
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,678
1,678
1,678
1,678
1,678
1,678
1,201
1,201
1,201
1,201
1,201
1,201
5,069
5,069
5,069
5,069
5,069
5,069
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
589
589
589
589
589
589
5,069
2,455
5,069
2,455
5,069
2,455
5,069
2,455
5,069
2,455
5,069
2,455
130,077
0.27%
5,530
130,077
0.27%
5,530
130,077
0.27%
5,530
130,077
0.27%
5,530
130,077
0.27%
5,530
130,077
0.27%
5,530
200
200
200
200
200
200
400
400
400
400
400
400
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
420
420
420
420
420
420
300
300
300
300
300
300
260
0
260
27,650
260
0
260
40,375
260
27,650
260
0
12,500
9,000
27,000
27,000
450
350
10,000
3,500
650
650
4,575
5,530
0.01%
33,180
0.07%
5,530
0.01%
45,905
0.10%
33,180
0.07%
5,530
0.01%
219,342
317,374
558,028
321,828
319,299
221,118
MENTARIOS
Ao 15
Ao 15
1.67%
50.00%
2.94%
100%
50.00%
2.30%
2.43%
2.30%
2.43%
2.2%
2.6%
0%
2.17%
2.43%
Ao 15
339
339
7,011,788
7,011,788
0
700
19,542
0
19,542
0
500
500
0
0
0
400,580
400,580
10,926
0
10,926
0
0
0
0
0
0
0
31,389
0
31,389
0
0
0
25,354
0
25,354
0
401
0
0
0
401
0
87,951
87,951
7,413,567
8
Ao 11
61,372
9,052
6,397
3,076
20,374
9
Ao 12
61,372
9,052
6,397
3,076
20,374
10
Ao 13
61,372
9,052
6,397
3,076
20,374
11
Ao 14
61,372
9,052
6,397
3,076
20,374
12
Ao 15
61,372
9,052
6,397
3,076
20,374
4,253
18,219
340,611
38,475
4,253
18,219
51,922
4,253
18,219
1,924
4,253
18,219
0
4,253
18,219
392,532
38,475
35,235
35,235
12,561
4,126
12,561
4,126
96,295
1,924
86,099
4,928
92,279
9,446
11,163
96,295
1,924
86,099
4,928
92,279
9,446
11,163
1,924
401,982
Err:509
113,293
Err:509
63,296
Err:509
61,372
Err:509
453,904
Err:509
16,344
16,344
16,344
16,344
16,344
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
4,095
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
24,480
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
207,767
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
4,095
240
616
8,064
672
0
1,404
351
240
117
0
1,600
180
160
80
0
2,500
120
24,480
52,500
16,650
7,500
1,712
6,420
340
800
800
56,000
13,440
13,440
26,000
2,345
4,095
4,095
2,345
1,755
4,095
3,600
4,095
4,095
4,095
4,000
6,500
1,400
1,400
2,400
2,400
4,000
3,600
9,000
20,439
0.04%
96,967
40,824
0.09%
96,967
224,111
0.47%
96,967
20,439
0.04%
96,967
40,824
0.09%
96,967
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,877
0
225
225
302
302
302
302
922
750
615
0
2,750
0
1,209
0
398
398
398
398
0
178
169
0
775
0
16,500
11,000
0
2,000
45,720
1,476
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,300
0
1,500
231
0
388
1,255
0
3,103
33,110
1,678
1,678
1,678
1,678
1,678
1,201
1,201
1,201
1,201
1,201
5,069
5,069
5,069
5,069
5,069
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
4,562
5,069
4,958
2,459
589
589
589
589
589
5,069
2,455
5,069
2,455
5,069
2,455
5,069
2,455
5,069
2,455
130,077
0.27%
5,530
130,077
0.27%
5,530
130,077
0.27%
5,530
130,077
0.27%
5,530
130,077
0.27%
5,530
200
200
200
200
200
400
400
400
400
400
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
700
1,000
1,000
640
220
390
420
420
420
420
420
300
300
300
300
300
260
0
260
27,650
260
43,175
260
0
260
27,650
400
2,000
400
12,500
9,000
27,000
27,000
450
350
10,000
3,500
650
650
4,575
5,530
0.01%
33,180
0.07%
48,705
0.10%
5,530
0.01%
33,180
0.07%
558,028
317,374
466,189
217,418
657,985
N
1
2
3
4
5
6
8
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
COSTO
N
1
2
3
4
5
6
N
1
2
3
4
COSTOS DE M
N
1
2
RECURSOS HUM
Cantidad RR.HH.
2017
Mdico Cirujano
Mdico Especialista en Medicina Familiar y Comunitaria
Medicina Especialista en Medicina Interna
Mdico Especialista en Pediatra
Medico Especialista en Ciruga General
Mdico Especialista en Otorrinolaringologa
Mdico Especialista en Anestesiologa
Mdico Especialista en Traumatologa y Ortopedia
Mdico Especialista en Ginecologa y Obstetricia
Mdico Especialista en Oftalmologa
Mdico Especialista en Patologa Clinica
Mdico Especialista en Dermatologia
Mdico Especialista en Psiquiatra
Mdico Especialista en Radiologa
Cirujano Dentista
Enfermera
Bilogo
Obstetra
Psiclogo
Nutricionista
Qumico Farmacutico
Tecnlogo Medico en Radiologa
Tecnlogo Medico en Terapia Fisica y Rehabilitacin
Biologo o Tecnlogo Medico en Laboratorio Clinico y Anatomia Patologica
Tecnlogo Medico en Optometria
Tcnico en Enfermera
Tcnico en Farmacia
Tcnico en nutricin
Tcnico en Laboratorio
Tcnico en Terapia Fsica y Rehabilitacin
Tcnico en Radiologa
Asistenta Social
TOTAL ASISTENCIAL
Administrativos
Descripcin
Consulta Externa
Emergencia
Centro Obsttrico
Centro Quirrgico
Hospitalizacin
Apoyo al Diagnstico
Costo Promedio
Mensual
60,996
16,085
2,348
43,185
4,883
134,849
262,345
Descripcin
Servicio de Energa Elctrica
Servicio de Agua y Desague
Servicio de Telefona Fija
Combustible
Costo Mensual
4,947.84
2,026.42
1,450.00
1,260.00
Descripcin
Mantenimiento de Infraestructura
Mantenimiento de Equipos
Costo Promedio
Mensual
18,118.13
36.36
18,154.50
Descripcin
Tarifa
CONSULTA EXTERNA
Medicina Interna
Pediatra
Ciruga General
Otorrinolaringologa
Gineco Obstetricia
Medicina Familiar
Oftalmologa
Traumatologa y Ortopedia
Anestesiologia
S/.10.69
S/.10.69
S/.10.69
S/.10.69
S/.10.69
S/.10.69
S/.10.69
S/.10.69
S/.10.69
CRED
Inmunizaciones
Estimulacin Temprana
Control Prenatal
Planificacin Familiar
Psicoprofilaxis
Servicio al Adolescente
Adulto Mayor
ITS/VIH/SIDA
TBC
Cncer
Psicologa
Odontologa General
Odontologa Con Rayos x
S/.5.32
S/.2.45
S/.6.69
S/.5.47
S/.5.47
S/.5.47
S/.5.32
S/.10.69
S/.10.69
S/.10.69
S/.10.69
S/.3.46
S/.5.50
S/.13.19
S/.8.55
S/.10.69
S/.26.05
S/.12.92
S/.21.66
S/.21.66
S/.10.00
Nutricin
Teleconsulta
Tpico de Procedimientos
Monitoreo Fetal
Procedimientos Traumatologa
Procecimientos Oftalmologa
Sala de Atencin Extramural
ENF-TBC
OBS-Gestante
OBS-Recin Nacido
ENF-CRED
ENF- Adulto Mayor
EMERGENCIA
Inyectables y Nebulizaciones
Medicina
Pediatra
Ciruga
Gineco Obstetricia
Sala de Observacin
S/.3.81
S/.15.08
S/.15.08
S/.15.08
S/.15.08
S/.24.47
CENTRO OBSTTRICO
Parto Normal
S/.68.83
CENTRO QUIRRGICO
SOP Ginecologa y Obstetricia
SOP Ciruga General
SOP Multifuncional
S/.398.10
S/.277.38
S/.277.38
HOSPITALIZACIN
Hospitalizacin de Medicina
Hospitalizacin de Ciruga
Hospitalizacin de Pediatra
Hospitalizacin de Gineco Obstetricia
Ginecologa
Obstetricia
Cesareas
Hospitalizacin de Gestantes con Complicaciones
Hospitalizacin de Recin Nacido Patolgico
Hospitalizacin de Recin Nacido Normal
S/.21.01
S/.21.01
S/.21.01
S/.21.01
S/.21.01
S/.21.01
S/.12.92
S/.3.65
S/.3.65
S/.33.62
Consulta Externa
Hospitalizacin
Emergencia
S/.10.28
S/.20.84
Anatoma Patolgica
Radiologa
Consulta Externa
Hospitalizacin
Emergencia
Ecografa General
Ecografa Obsttrica
Mamografa
Medicina Fsica y Rehabilitacin
Banco de Sangre
S/.23.36
S/.26.46
S/.32.75
S/.7.49
S/.13.20
Farmacia
Consulta Externa
Hospitalizacin
Emergencia
Nutricin y Diettica
Central de Esterilizacin
S/.5.00
S/.5.00
S/.5.00
Cantidad RR.HH.
Remuneracin Mensual
2029
5,726.75
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
6,435.25
3,526.22
3,491.89
3,526.22
3,491.89
3,526.22
3,526.22
3,526.22
3,526.22
3,526.22
3,526.22
3,526.22
2,348.70
2,348.70
2,348.70
2,348.70
2,348.70
2,348.70
2,348.70
1,800.00
Costos Anual
Remuneracin Anual
68,720.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
77,222.99
42,314.69
41,902.67
42,314.69
41,902.67
42,314.69
42,314.69
42,314.69
42,314.69
42,314.69
42,314.69
42,314.69
28,184.37
28,184.37
28,184.37
28,184.37
28,184.37
28,184.37
28,184.37
0.00
21,600.00
1,756,148.04
Meses por Ao
12
12
12
12
Costos Anual
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
Costo Anual
217,417.60
436.34
217,853.94
Entidad
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
Costos Anual
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
SIS
Total Anual
2013
2014
2013
2014
68720.992
77222.992
77222.992
77222.992
77222.992
77222.992
77222.992
77222.992
77222.992
77222.992
77222.992
77222.992
77222.992
77222.992
42314.692
41902.672
42314.692
41902.672
42314.692
42314.692
42314.692
42314.692
42,314.69
42,314.69
42,314.69
28,184.37
28,184.37
28,184.37
28,184.37
28,184.37
28,184.37
28,184.37
0.00
21,600.00
1756148.036
Total Anual
731947.8460692
193014.9141077
28172.13615879
518217.3616074
58594.51734541
1618190.886485
Total Anual
2013
2014
2013
2014
2013
2014
59,374.09
24,317.06
17,400.00
15,120.00
116211.156393
Total Anual
2015
2016
Total Anual
2018
2017
2019
2020
0
154,446
617,784
617,784
540,561
77,223
617,784
386,115
617,784
77,223
231,669
0
0
77,223
84,629
2,388,452
0
1,047,567
84,629
126,944
253,888
84,629
84,629
338,518
42,315
2,395,671
281,844
253,659
197,291
56,369
140,922
84,553
0
2,160,000
11,877,552
0
154,446
617,784
617,784
540,561
77,223
617,784
386,115
617,784
77,223
231,669
0
0
154,446
84,629
2,430,355
0
1,047,567
84,629
126,944
253,888
84,629
84,629
338,518
42,315
2,395,671
281,844
253,659
197,291
56,369
140,922
84,553
0
2,160,000
11,996,678
0
154,446
695,007
695,007
617,784
77,223
617,784
386,115
695,007
77,223
231,669
0
0
154,446
84,629
2,472,258
0
1,047,567
84,629
126,944
296,203
84,629
84,629
380,832
42,315
2,423,856
281,844
253,659
197,291
56,369
140,922
112,737
0
2,224,800
12,460,286
2017
2018
2019
2020
0
0
0
0
0
0
0
731,948
193,015
28,172
518,217
58,595
1,618,191
3,148,138
750,105
198,357
28,636
530,915
60,020
1,661,281
3,229,315
768,662
203,823
29,107
543,891
61,477
1,705,435
3,312,395
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2015
2016
2015
2015
2015
2016
2016
2016
2017
2018
2019
2020
0.00
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
2017
2018
2019
2020
217,418
436
217,854
219,342
38,463
257,804
317,374
47,156
364,531
2017
2018
2019
2020
38,398
69,674
11,565
13,364
32,580
76,223
15,303
18,335
16,194
39,461
71,602
11,885
13,733
33,482
78,332
15,726
18,843
16,617
40,548
73,575
12,213
14,112
34,405
80,491
16,160
19,362
17,049
27691
6769
15381
7885
20338
5914
10236
25421
26662
30114
26322
9648
18152
32285
28147
6881
15634
8015
20672
6011
10436
25933
27400
30842
26755
9915
18451
33179
28610
6994
15891
8147
21013
6110
10639
26455
28155
31586
27195
10189
18755
34093
10787
58484
53869
10695
17231
14381
12046
11086
60102
55360
10871
17708
14779
12245
11391
61758
56885
11050
18196
15187
12446
22454
51702
38170
27374
7274
46041
23075
53133
39227
28132
7475
47316
23711
54597
40307
28907
7681
48619
28172
28636
29107
274199
117852
126166
280143
121114
129658
286209
124452
133230
14712
14862
4932
0
6590
8424
7585
1115
199
176
15120
15273
5068
0
6772
8562
7710
1133
202
179
15536
15694
5208
0
6959
8703
7837
1152
205
182
1137549
0
0
0
13527
74548
0
0
0
49805
54605
62356
8077
21593
1167973
0
0
0
13901
76553
0
0
0
51184
55505
63490
9031
22135
1199091
0
0
0
14284
78603
0
0
0
52594
56418
64644
10098
22690
0
128832
12730
54568
0
132397
13034
56078
0
136046
13344
57623
2021
2022
2023
2024
2025
2026
0
154,446
695,007
695,007
617,784
77,223
617,784
386,115
695,007
77,223
231,669
0
0
154,446
84,629
2,514,160
0
1,089,469
84,629
126,944
296,203
84,629
84,629
380,832
42,315
2,452,040
281,844
253,659
197,291
56,369
140,922
112,737
0
2,246,400
12,572,276
0
154,446
772,230
772,230
695,007
77,223
617,784
386,115
772,230
77,223
231,669
0
0
154,446
84,629
2,556,063
0
1,089,469
84,629
126,944
338,518
84,629
84,629
423,147
42,315
2,480,224
281,844
253,659
197,291
56,369
140,922
112,737
0
2,246,400
13,035,884
0
154,446
772,230
772,230
695,007
77,223
617,784
463,338
772,230
77,223
231,669
0
0
154,446
84,629
2,556,063
0
1,089,469
84,629
126,944
338,518
84,629
84,629
423,147
42,315
2,480,224
281,844
253,659
197,291
56,369
140,922
112,737
0
2,268,000
13,113,107
0
154,446
849,453
849,453
772,230
77,223
617,784
463,338
849,453
77,223
231,669
0
0
154,446
84,629
2,597,966
0
1,089,469
84,629
126,944
380,832
84,629
84,629
423,147
42,315
2,508,409
281,844
281,844
197,291
56,369
140,922
112,737
0
2,289,600
13,562,585
0
154,446
849,453
849,453
772,230
77,223
617,784
463,338
849,453
77,223
231,669
0
0
154,446
84,629
2,639,868
0
1,089,469
84,629
126,944
380,832
84,629
126,944
423,147
42,315
2,508,409
281,844
281,844
197,291
84,553
140,922
112,737
0
2,311,200
13,674,987
0
154,446
849,453
849,453
772,230
77,223
617,784
463,338
926,676
77,223
231,669
0
0
154,446
84,629
2,723,674
0
1,089,469
84,629
126,944
380,832
84,629
126,944
423,147
42,315
2,564,777
281,844
281,844
197,291
84,553
140,922
112,737
0
2,332,800
13,892,384
2021
2022
2023
2024
2025
2026
787,626
209,415
29,587
557,149
62,965
1,750,686
3,397,428
807,007
215,136
30,074
570,697
64,486
1,797,070
3,484,469
826,812
220,988
30,569
584,540
66,039
1,844,622
3,573,571
847,050
226,975
31,072
598,684
67,627
1,893,384
3,664,792
867,731
233,099
31,584
613,136
69,248
1,943,397
3,758,195
888,864
239,364
32,104
627,901
70,905
1,994,707
3,853,843
2021
2022
2023
2024
2025
2026
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
2021
2022
2023
2024
2025
2026
558,028
151,603
709,631
321,828
208,837
530,664
319,299
266,002
585,300
221,118
323,893
545,011
558,028
1,306,584
1,864,612
317,374
405,888
723,263
2021
2022
2023
2024
2025
2026
41,661
75,594
12,548
14,499
35,349
82,699
16,603
19,893
17,491
42,799
77,659
12,891
14,895
36,314
84,958
17,057
20,437
17,943
43,963
79,772
13,241
15,300
37,302
87,270
17,521
20,993
18,405
45,154
81,933
13,600
15,715
38,313
89,634
17,995
21,561
18,877
46,373
84,143
13,967
16,139
39,346
92,052
18,481
22,143
19,360
47,619
86,405
14,342
16,573
40,404
94,526
18,978
22,738
19,854
29081
7109
16153
8281
21359
6211
10847
26987
28927
32346
27643
10468
19064
35028
29560
7226
16419
8418
21710
6313
11058
27530
29718
33122
28098
10754
19377
35985
30047
7345
16689
8556
22068
6417
11274
28083
30526
33916
28561
11047
19697
36964
30542
7466
16964
8697
22431
6523
11493
28646
31353
34726
29031
11346
20021
37965
31044
7589
17243
8840
22800
6630
11717
29221
32199
35554
29509
11652
20350
38990
31556
7714
17527
8986
23176
6739
11945
29807
33064
36400
29995
11965
20686
40038
11704
63453
58446
11232
18695
15603
12651
12024
65186
60043
11417
19206
16030
12860
12351
66960
61676
11605
19728
16466
13071
12685
68774
63347
11796
20263
16912
13287
13028
70629
65056
11991
20810
17368
13505
13378
72527
66804
12188
21369
17835
13728
24362
56095
41413
29700
7892
49953
25027
57627
42545
30512
8107
51318
25708
59195
43702
31342
8328
52714
26405
60798
44886
32191
8553
54142
27117
62439
46097
33059
8784
55603
27846
64117
47336
33948
9020
57097
29587
30074
30569
31072
31584
32104
292398
127866
136886
298713
131359
140625
305157
134933
144451
311732
138588
148364
318441
142327
152367
325287
146152
156462
15963
16124
5351
0
7150
8846
7966
1171
209
185
16399
16565
5497
0
7345
8992
8097
1190
212
188
16845
17016
5647
0
7545
9140
8230
1209
216
191
17301
17477
5800
0
7749
9291
8366
1229
219
195
17768
17948
5956
0
7959
9444
8504
1250
223
198
18245
18430
6116
0
8172
9599
8644
1270
226
201
1230917
0
0
0
14676
80699
0
0
0
54037
57347
65819
11291
23256
1263466
0
0
0
15077
82844
0
0
0
55513
58291
67015
12624
23835
1296753
0
0
0
15487
85037
0
0
0
57024
59251
68232
14115
24427
1330794
0
0
0
15907
87280
0
0
0
58568
60227
69472
15782
25032
1365604
0
0
0
16336
89574
0
0
0
60149
61218
70734
17646
25650
1401200
0
0
0
16775
91919
0
0
0
61765
62226
72018
19730
26282
0
139778
13661
59204
0
143597
13985
60822
0
147503
14316
62476
0
151499
14654
64169
0
155587
14999
65900
0
159768
15352
67671
2027
2028
2029
0
154,446
849,453
926,676
772,230
77,223
695,007
463,338
1,003,899
77,223
231,669
0
0
154,446
126,944
2,765,576
0
1,089,469
84,629
126,944
380,832
84,629
126,944
423,147
42,315
2,564,777
281,844
281,844
197,291
84,553
140,922
112,737
0
2,354,400
14,208,270
0
154,446
849,453
926,676
772,230
77,223
695,007
463,338
1,003,899
77,223
231,669
0
0
154,446
126,944
2,765,576
0
1,131,372
84,629
126,944
380,832
84,629
126,944
423,147
42,315
2,592,962
281,844
281,844
197,291
84,553
140,922
112,737
0
2,354,400
14,278,358
0
154,446
849,453
926,676
772,230
77,223
695,007
463,338
1,003,899
77,223
231,669
0
0
154,446
126,944
2,807,479
0
1,131,372
84,629
126,944
380,832
84,629
126,944
423,147
42,315
2,592,962
281,844
310,028
197,291
84,553
140,922
112,737
0
2,376,000
14,348,445
2027
2028
2029
910,457
245,771
32,632
642,986
72,598
2,047,362
3,951,805
932,520
252,324
33,170
658,397
74,327
2,101,413
4,052,151
955,062
259,027
33,716
674,142
76,093
2,156,918
4,154,958
2027
2028
2029
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
59,374.09
24,317.06
17,400.00
15,120.00
116,211.16
2027
2028
2029
466,189
464,372
930,561
217,418
521,806
739,223
657,985
87,951
745,936
2027
2028
2029
48,893
88,718
14,726
17,016
41,485
97,056
19,486
23,347
20,359
50,197
91,083
15,119
17,470
42,592
99,644
20,005
23,969
20,874
51,531
93,503
15,521
17,934
43,723
102,291
20,537
24,606
21,402
32075
7841
17816
9134
23557
6850
12178
30404
33949
37264
30489
12285
21026
41109
32603
7970
18109
9284
23945
6963
12414
31013
34855
38147
30991
12613
21372
42206
33140
8101
18407
9437
24340
7078
12656
31633
35780
39049
31501
12948
21724
43327
13736
74469
68593
12389
21941
18312
13954
14102
76454
70422
12593
22526
18800
14183
14477
78485
72292
12800
23124
19300
14417
28591
65833
48603
34856
9262
58626
29353
67589
49899
35786
9509
60189
30133
69384
51224
36737
9761
61788
32632
33170
33716
332271
150064
160650
339397
154066
164934
346668
158158
169315
18734
18924
6280
0
8391
9757
8786
1291
230
204
19233
19428
6447
0
8615
9918
8931
1312
234
208
19744
19944
6619
0
8844
10081
9078
1334
238
211
1437597
0
0
0
17224
94318
0
0
0
63418
63251
73326
22061
26927
1474814
0
0
0
17683
96771
0
0
0
65110
64292
74657
24666
27587
1512866
0
0
0
18153
99278
0
0
0
66839
65351
76012
27580
28261
0
164045
15712
69483
0
168419
16079
71335
0
172893
16455
73230
2013
2014
2015
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
SERVICIO DE SALUD
CONSULTA EXTERNA
Medicina Interna
Pediatra
Ciruga General
Gineco Obstetricia
Medicina Familiar
Anestesiologia
CRED
Inmunizaciones
Control Prenatal
Planificacin Familiar
Servicio al Adolescente
Adulto Mayor
ITS/VIH/SIDA
TBC
Cncer
Psicologa
Odontologa General
Odontologa Con Rayos x
2013
Ao 0
2014
Ao 0
Nutricin
Teleconsulta
Tpico de Procedimientos
Monitoreo Fetal
EMERGENCIA
Nebulizaciones y Rehidratacin Oral
Medicina
Pediatra
Ciruga
Gineco Obstetricia
Sala de Observacin
Unidad de Vigilancia Intensiva
CENTRO OBSTTRICO
Parto Normal
CENTRO QUIRRGICO
SOP Ginecologa y Obstetricia
SOP Ciruga General
SOP Multifuncional
HOSPITALIZACIN
Hospitalizacin de Medicina
Hospitalizacin de Ciruga
Hospitalizacin de Pediatra
Hospitalizacin de Gineco Obstetricia
Ginecologa
Obstetricia
Cesareas
Hospitalizacin de Gestantes con Complicaciones
Hospitalizacin de Recin Nacido Patolgico
Hospitalizacin de Recin Nacido Normal
APOYO AL DIAGNSTICO Y TRATAMIENTO
Laboratorio Clnico Tipo II-1
Consulta Externa
Hospitalizacin
Emergencia
Anatoma Patolgica
Radiologa
Consulta Externa
Hospitalizacin
Emergencia
Ecografa General
Ecografa Obsttrica
Mamografa
Medicina Fsica y Rehabilitacin
Banco de Sangre
Farmacia
Consulta Externa
Hospitalizacin
Emergencia
Nutricin y Diettica
Central de Esterilizacin
TOTAL ATENCIONES
2016
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2017
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2018
0
2
8
8
7
1
8
5
8
1
3
0
0
1
2
57
0
25
2
3
6
2
2
8
1
85
10
9
7
2
5
3
281
100
2019
0
2
8
8
7
1
8
5
8
1
3
0
0
2
2
58
0
25
2
3
6
2
2
8
1
85
10
9
7
2
5
3
283
100
2020
0
2
9
9
8
1
8
5
9
1
3
0
0
2
2
59
0
25
2
3
7
2
2
9
1
86
10
9
7
2
5
4
292
103
2021
0
2
9
9
8
1
8
5
9
1
3
0
0
2
2
60
0
26
2
3
7
2
2
9
1
87
10
9
7
2
5
4
295
104
2015
Ao 1
2016
Ao 2
2017
Ao 3
2018
Ao 4
2019
Ao 5
2020
Ao 6
3,592
6,518
1,082
1,250
3,048
7,130
1,432
1,715
1,515
3,691
6,698
1,112
1,285
3,132
7,328
1,471
1,763
1,554
3,793
6,883
1,142
1,320
3,218
7,530
1,512
1,811
1,595
5,205
2,763
2,299
1,442
3,718
1,081
1,924
2,378
2,494
2,817
2,462
2,789
3,300
2,448
5,291
2,808
2,337
1,465
3,779
1,099
1,962
2,426
2,563
2,885
2,503
2,866
3,355
2,515
5,378
2,855
2,375
1,489
3,841
1,117
2,000
2,475
2,634
2,955
2,544
2,945
3,410
2,585
1,262
5,471
2,068
828
796
664
1,205
1,297
5,622
2,125
841
818
682
1,224
1,332
5,777
2,184
855
840
701
1,245
5,893
3,428
2,531
1,815
482
1,882
#REF!
6,057
3,523
2,601
1,866
496
1,934
#REF!
6,223
3,620
2,673
1,917
509
1,987
#REF!
409
416
423
689
425
455
704
437
467
719
449
480
700
707
235
720
727
241
739
747
248
314
401
361
86
54
48
322
408
367
88
55
49
331
414
373
89
56
50
33,835
34,740
35,666
1,316
3,577
1,352
3,673
1,390
3,772
2,132
2,064
1,904
1,078
1,636
2,191
2,098
1,939
1,206
1,677
2,251
2,132
1,974
1,348
1,719
25,766
2,546
10,914
10,342
9,573
26,479
2,607
11,216
10,597
9,829
27,209
2,669
11,525
10,857
10,091
2022
0
2
10
10
9
1
8
5
10
1
3
0
0
2
2
61
0
26
2
3
8
2
2
10
1
88
10
9
7
2
5
4
303
104
2023
0
2
10
10
9
1
8
6
10
1
3
0
0
2
2
61
0
26
2
3
8
2
2
10
1
88
10
9
7
2
5
4
304
105
2024
0
2
11
11
10
1
8
6
11
1
3
0
0
2
2
62
0
26
2
3
9
2
2
10
1
89
10
10
7
2
5
4
312
106
2025
0
2
11
11
10
1
8
6
11
1
3
0
0
2
2
63
0
26
2
3
9
2
3
10
1
89
10
10
7
3
5
4
315
107
2026
0
2
11
11
10
1
8
6
12
1
3
0
0
2
2
65
0
26
2
3
9
2
3
10
1
91
10
10
7
3
5
4
320
108
2027
0
2
11
12
10
1
9
6
13
1
3
0
0
2
3
66
0
26
2
3
9
2
3
10
1
91
10
10
7
3
5
4
325
109
2021
Ao 7
2022
Ao 8
2023
Ao 9
2024
Ao 10
2025
Ao 11
2026
Ao 12
3,897
7,071
1,174
1,356
3,307
7,736
1,553
1,861
1,636
4,004
7,265
1,206
1,393
3,397
7,947
1,596
1,912
1,678
4,113
7,462
1,239
1,431
3,489
8,164
1,639
1,964
1,722
4,224
7,664
1,272
1,470
3,584
8,385
1,683
2,017
1,766
4,338
7,871
1,307
1,510
3,681
8,611
1,729
2,071
1,811
4,455
8,083
1,342
1,550
3,780
8,842
1,775
2,127
1,857
5,466
2,902
2,414
1,514
3,905
1,135
2,039
2,525
2,706
3,026
2,586
3,025
3,466
2,656
5,556
2,949
2,454
1,539
3,969
1,154
2,079
2,575
2,780
3,098
2,628
3,108
3,523
2,728
5,648
2,998
2,495
1,564
4,034
1,173
2,119
2,627
2,856
3,173
2,672
3,193
3,581
2,802
5,741
3,047
2,536
1,590
4,101
1,192
2,160
2,680
2,933
3,248
2,716
3,279
3,640
2,878
5,835
3,098
2,577
1,616
4,168
1,212
2,202
2,733
3,012
3,326
2,760
3,368
3,700
2,956
5,932
3,149
2,620
1,643
4,237
1,232
2,245
2,788
3,093
3,405
2,806
3,458
3,761
3,035
1,369
5,936
2,244
869
863
720
1,265
1,406
6,098
2,305
884
887
740
1,286
1,445
6,264
2,368
898
911
760
1,307
1,484
6,433
2,432
913
935
781
1,329
1,524
6,607
2,497
928
961
802
1,351
1,565
6,785
2,564
943
987
823
1,373
6,394
3,720
2,746
1,970
523
2,041
#REF!
6,569
3,821
2,821
2,023
538
2,097
#REF!
6,748
3,925
2,898
2,078
552
2,154
#REF!
6,930
4,032
2,977
2,135
567
2,213
#REF!
7,117
4,141
3,057
2,192
583
2,272
#REF!
7,309
4,252
3,139
2,251
598
2,333
#REF!
430
437
444
451
459
466
734
461
493
750
474
507
767
486
521
783
500
535
800
513
549
817
527
564
760
767
255
781
788
262
802
810
269
823
832
276
846
854
283
868
877
291
340
421
379
91
57
51
350
428
385
92
58
52
359
435
392
94
59
52
369
442
398
95
60
53
379
449
405
97
61
54
389
457
411
98
62
55
36,613
37,581
38,571
39,583
40,619
41,678
1,428
3,872
1,467
3,975
1,507
4,080
1,547
4,188
1,589
4,298
1,632
4,411
2,313
2,167
2,010
1,507
1,762
2,376
2,203
2,046
1,685
1,806
2,441
2,239
2,083
1,885
1,851
2,507
2,276
2,121
2,107
1,896
2,575
2,314
2,160
2,356
1,943
2,644
2,352
2,199
2,634
1,991
27,956
2,732
11,841
11,123
10,359
28,719
2,797
12,164
11,395
10,633
29,501
2,863
12,495
11,673
10,913
30,300
2,931
12,834
11,957
11,200
31,117
3,000
13,180
12,247
11,493
31,954
3,070
13,534
12,543
11,793
2028
0
2
11
12
10
1
9
6
13
1
3
0
0
2
3
66
0
27
2
3
9
2
3
10
1
92
10
10
7
3
5
4
327
109
2029
0
2
11
12
10
1
9
6
13
1
3
0
0
2
3
67
0
27
2
3
9
2
3
10
1
92
10
11
7
3
5
4
329
110
2027
Ao 13
2028
Ao 14
2029
Ao 15
4,574
8,299
1,378
1,592
3,881
9,079
1,823
2,184
1,904
4,696
8,520
1,414
1,634
3,984
9,321
1,871
2,242
1,953
4,820
8,747
1,452
1,678
4,090
9,569
1,921
2,302
2,002
6,029
3,200
2,663
1,670
4,307
1,252
2,289
2,844
3,176
3,486
2,852
3,551
3,823
3,117
6,128
3,253
2,707
1,697
4,378
1,273
2,334
2,901
3,260
3,568
2,899
3,645
3,886
3,200
6,229
3,307
2,751
1,725
4,450
1,294
2,379
2,959
3,347
3,653
2,947
3,742
3,950
3,285
1,607
6,966
2,633
959
1,013
845
1,395
1,649
7,152
2,703
975
1,040
868
1,418
1,693
7,342
2,775
991
1,068
891
1,442
7,504
4,366
3,223
2,311
614
2,396
#REF!
7,704
4,482
3,309
2,373
631
2,460
#REF!
7,909
4,601
3,397
2,436
647
2,525
#REF!
474
482
490
835
541
579
853
555
595
871
570
610
892
901
299
915
925
307
940
949
315
399
464
418
100
63
56
410
472
425
102
64
57
421
480
432
103
65
58
42,760
43,867
44,999
1,676
4,526
1,720
4,643
1,766
4,764
2,715
2,390
2,239
2,945
2,040
2,787
2,430
2,280
3,293
2,090
2,861
2,470
2,321
3,682
2,141
32,809
3,142
13,897
12,846
12,100
33,684
3,216
14,267
13,155
12,413
34,579
3,291
14,646
13,471
12,734
DESCRIPCION
A) COSTOS INVERSIN
B) COSTO DE REPOSICIN
C) COSTOS DE OPER. MANT. CON PIP
c.1.) Costos de Operacin
Recursos Humanos
Bienes e Insumos
Servicios Bsicos
c.2.) Costos de Mantenimiento
Mantenimiento de Infraestructura
Mantenimiento de Equipos
1 TOTAL COSTOS CON PROY. (A + B + C)
D) COSTOS DE OPER. MANT. SIN PIP
D.1.) Costos de Operacin
Recursos Humanos
Bienes e Insumos
Servicios Bsicos
D.2.) Costos de Mantenimiento
Mantenimiento de Infraestructura
Mantenimiento de Equipos
2 TOTAL COSTOS SIN PROYECTO (D)
TOTAL COSTOS INCREMENTALES (1-2)
Fuente: Equipo Tcnico
VACT
CE
IE
INV.
DESCRIPCION
A) COSTOS INVERSIN
B) COSTO DE REPOSICIN
C) COSTOS DE OPER. MANT. CON PIP
c.1.) Costos de Operacin
Recursos Humanos
Bienes e Insumos
Servicios Bsicos
c.2.) Costos de Mantenimiento
Mantenimiento de Infraestructura
Mantenimiento de Equipos
Indicadores
Costos de Inversin
VACT
Atenciones
Costo-Efectividad
Err:509
2
2016
34,871,400
0
3
2017
36,841,021
1,115,008
34,871,400
36,841,021
15,359,755
15,141,901
11,877,552
3,148,138
116,211
217,854
217,418
436
15,359,755
15,600,008
15,342,204
11,996,678
3,229,315
116,211
257,804
219,342
38,463
15,600,008
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
1,115,008
34,871,400
36,841,021
8,070,219
8,310,472
129,334,107
66.51
1,944,608
72,827,429
4
2018
5
2019
Sin PIP
0
Atenciones
Con PIP
1944608
Err:509
2
2016
24,046,400
0
3
2017
25,404,599
13,948,753
13,764,131
10,997,733
2,667,913
98,484
184,622
184,252
370
14,161,705
13,943,226
11,108,035
2,736,707
98,484
218,478
185,883
32,595
4
2018
5
2019
768,880
24,046,400
25,404,599
13,948,753
14,161,705
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
768,880
24,046,400
25,404,599
7,229,704
7,442,656
102,369,585
52.64
1,944,608
50,219,879
TERNATIVAS
Alternativa I
Precios de
Precios Sociales
Mercado
72,827,429
50,219,879
129,334,107
102,369,585
1,944,608
1,944,608
66.51
52.64
7
2021
8
2022
9
2023
10
2024
596,517
16,253,423
15,888,892
12,460,286
3,312,395
116,211
364,531
317,374
47,156
16,253,423
16,795,547
16,085,915
12,572,276
3,397,428
116,211
709,631
558,028
151,603
16,795,547
17,167,228
16,636,564
13,035,884
3,484,469
116,211
530,664
321,828
208,837
17,167,228
17,388,190
16,802,889
13,113,107
3,573,571
116,211
585,300
319,299
266,002
17,388,190
17,888,600
17,343,589
13,562,585
3,664,792
116,211
545,011
221,118
323,893
18,485,117
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
8,963,887
9,506,011
9,877,693
10,098,654
11,195,582
Incremental
1944608
7
2021
8
2022
9
2023
10
2024
505,523
14,751,825
14,442,900
11,537,302
2,807,114
98,484
308,924
268,961
39,963
15,220,039
14,618,657
11,640,996
2,879,177
98,484
601,382
472,905
128,477
15,571,402
15,121,687
12,070,263
2,952,939
98,484
449,716
272,735
176,980
15,764,717
15,268,700
12,141,766
3,028,450
98,484
496,017
270,592
225,425
16,224,064
15,762,190
12,557,949
3,105,756
98,484
461,874
187,388
274,486
14,751,825
15,220,039
15,571,402
15,764,717
16,729,586
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
8,032,776
8,500,991
8,852,354
9,045,669
10,010,538
11
2025
12
2026
13
2027
14
2028
15
2029
576,217
7,011,788
7,413,567
19,414,006
17,549,393
13,674,987
3,758,195
116,211
1,864,612
558,028
1,306,584
19,990,223
18,585,701
17,862,439
13,892,384
3,853,843
116,211
723,263
317,374
405,888
18,585,701
19,206,847
18,276,286
14,208,270
3,951,805
116,211
930,561
466,189
464,372
19,206,847
19,185,942
18,446,719
14,278,358
4,052,151
116,211
739,223
217,418
521,806
26,197,730
19,365,550
18,619,613
14,348,445
4,154,958
116,211
745,936
657,985
87,951
26,779,117
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
7,289,536
7,221,988
6,900,569
242,645
78,773
67,548
43,043
24,505
7,289,536
12,700,687
11,296,166
11,917,312
18,908,194
19,489,581
11
2025
12
2026
13
2027
14
2028
15
2029
488,319
5,942,193
6,282,684
17,525,600
15,945,420
12,662,025
3,184,911
98,484
1,580,180
472,905
1,107,274
16,840,706
16,227,772
12,863,319
3,265,969
98,484
612,934
268,961
343,973
17,391,888
16,603,277
13,155,806
3,348,987
98,484
788,611
395,075
393,536
17,379,672
16,753,211
13,220,701
3,434,026
98,484
626,460
184,252
442,208
17,537,381
16,905,231
13,285,597
3,521,151
98,484
632,149
557,614
74,535
18,013,920
16,840,706
17,391,888
23,321,864
23,820,065
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
6,719,048
6,661,804
6,389,416
205,631
66,757
57,244
36,477
20,767
6,719,048
11,294,871
10,121,658
10,672,840
16,602,816
17,101,016
PROY
UM (Tarea / Accin)
Mes
DOCUMENTOS
ACCION
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
7. Ejecucin de la Obra
ACCION
ACCION
DOCUMENTOS
ACCION
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
ACCION
ACCION
ACCION
ACCION
ACCION
DOCUMENTOS
ACCION
ACCION
DOCUMENTOS
DOCUMENTOS
ACCION
ACCION
DOCUMENTOS
ACCION
DOCUMENTOS
DOCUMENTOS
ACCION
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
ACCION
DOCUMENTOS
DOCUMENTOS
DOCUMENTOS
ACCION
DOCUMENTOS
ACCION
DOCUMENTOS
DOCUMENTOS
ACCION
INICIO
FIN
2015
8
2016
10 11 12
8/1/2015
9/30/2015
10/1/2015
31/11/2015
12/1/2015
12/31/2015
12/1/2015
12/31/2015
12/1/2015
12/31/2015
12/1/2015
12/31/2015
1/1/2016
3/31/2016
4/1/2016
4/30/2016
8/1/2015
9/30/2015
10/1/2015
31/11/2015
12/1/2015
3/31/2016
1/1/2016
3/31/2016
2/1/2016
3/31/2016
4/1/2016
4/30/2016
4/1/2016
4/30/2016
4/1/2016
4/30/2016
4/1/2016
4/30/2016
4/1/2016
4/30/2016
16
5/1/2016
8/30/2017
3/1/2017
8/30/2017
5/1/2017
10/31/2017
9/1/2017
10/31/2017
10
11
12
9/1/2017
10/31/2017
8/1/2015
9/30/2015
10/1/2015
31/11/2015
12/1/2015
3/31/2016
4/1/2016
4/30/2016
1/1/2016
2/28/2016
3/1/2016
4/30/2016
18
5/1/2016
10/31/2017
11/1/2017
11/1/2017
3/1/2017
10/30/2017
11/1/2017
11/1/2017
3/1/2017
4/30/2017
5/1/2017
6/30/2017
7/1/2017
8/30/2017
7/1/2017
8/30/2017
8/1/2017
8/30/2017
9/1/2017
9/30/2017
10/1/2017
10/30/2017
6/1/2016
7/30/2016
8/1/2016
9/30/2016
10/1/2016
11/30/2016
11/1/2016
11/30/2016
X
X
x
x
x
x
11/1/2016
11/30/2016
12
12/1/2016
11/30/2017
2/1/2017
3/30/2017
4/1/2017
5/30/2017
6/1/2017
6/30/2017
6/1/2017
6/30/2017
7/1/2017
11/1/2017
x
x
Metas
Responsable
Rcursos
2017
2
10
11
Bases Aprobado
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Firma Contrato
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Gerencia Regional de
Infraestructura GRI (UE)
Empresa Contratista
Expediente tcnico
aprobado
Gerencia Regional de
Infraestructura GRI (UE)
Obra concluida
Empresa Contratista
Plan
de
contingencia
Empresa Contratista
implementado
Bases Aprobado
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Firma Contrato
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Expediente tcnico
preliminar
Empresa Contratista
Informe de Obs.
Gerencia Regional de
Infraestructura GRI (UE)
Empresa Contratista
de Gerencia
General
Regional (UE)
Oficina
Regional
de
Estudios
Gerencia
General (UE)
Informe tcnico
Oficina de Evaluacin de
Proyectos (UE)
Informe tcnico
Oficina de Evaluacin de
Proyectos (UE)
Expediente tcnico
aprobado
Gerencia
Regional
Infraestructura (UE)
Equipamiento mobiliario
Equipamiento biomdico
Empresa Contratista
Empresa Contratista
de
Adquisicin
movil
X
X
unidad
Empresa Contratista
Bases Aprobado
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Firma Contrato
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Informe de supervisin
Empresa Supervisora
Informe de conformidad
Subgerencia de
Supervicin y Liquidacin
(UE)
Bases Aprobado
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Firma Contrato
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Informe de supervisin
Empresa Supervisora
X
X
de
Empresa Supervisora
Bases Aprobado
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Firma Contrato
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Plan de Mantenimiento de
Empresa Contratista
Infraestructura
Plan de Mantenimiento de
Empresa Contratista
equipos
Informe
Empresa Contratista
x
x
Informe de conformidad
Oficina
Regional
de
Estudios
Gerencia
General (UE)
Bases Aprobado
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Firma Contrato
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Expediente
capacitacin
de
Informe de conformidad
Empresa Contratista
Oficina
Regional
de
Estudios
Gerencia
General (UE)
Resolucion
Gerencia
Regional
Infraestructura (UE)
Personal Capacitado
Unidad ejecutora/GERESA
Bases Aprobado
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Firma Contrato
Oficicna de
abastecimiento y
patrimonio fiscal (UE)
Equipo Profesional
Documento tcnico
Informe de conformidad
Poblacin informada
sensibilizada
de
Empresa Contratista
Oficina
Regional
de
Estudios
Gerencia
General (UE)
y
Empresa Contratista