Beruflich Dokumente
Kultur Dokumente
TC
0.01680424
0.00331979
0.04211329
0
0
0.0101291
0.0101291
CENTRO POBLADO
2007
2008
2
2009
122
3
2010
124
4
2011
Taulish
120
126
128
Fortaleza Andina
350
351
352
353
355
Hacienda Alpamarca
975
1016
1059
1103
1150
Villa Florida
160
160
160
160
160
Olgoyaco
194
194
194
194
194
Cajaspampa
309
312
315
318
322
Tinyabamba
206
208
210
212
214
POBLACIN DEM
1
DISTRITO/
CENTRO POBLADO
0.01680424
Taulish
2007
2008
2009
2010
2011
22
22
22
22
24
0.008143 03 aos
0.01068 04 aos
0.000 05 aos
0.00331979
Fortaleza andina
0.0000 03 aos
30
30
30
30
30
11
11
11
11
11
0.0000 04 aos
0.0000 05 aos
10
10
10
10
10
101
103
105
107
110
0.04211329
Hacienda alpamarca
0.023588 03 aos
0.016067 04 aos
0.021657 05 aos
0.000
14
14
14
14
14
0.0000 03 aos
0.0000 04 aos
0.0000 05 aos
15
15
15
15
15
0.0000 03 aos
0.0000 04 aos
Villa florida
Olgoyaco
0.0000 05 aos
34
34
35
35
35
0.0000 03 aos
0.0000 04 aos
13
13
13
13
14
0.0022 05 aos
17
17
17
18
18
25
25
26
26
26
0.0101291
0.0101291
Cajaspampa
Tinyabamba
0.0000 03 aos
0.0000 04 aos
16
16
16
16
17
0.0022 05 aos
Poblacin de Referencia.
5
2012
130
6
2013
7
2014
133
135
Ao 0
2015
137
10
Ao 2
137
Ao 3
139
142
Ao 4
144
Ao 5
147
Ao 6
149
Ao 7 Ao 8
152
154
Ao 9 Ao 10
157
159
356
357
358
359
359
361
362
363
364
365
367
368
369
370
1198
1249
1301
1356
1356
1413
1473
1535
1599
1667
1737
1810
1886
1966
160
160
160
160
160
160
160
160
160
160
160
160
160
160
194
194
194
194
194
194
194
194
194
194
194
194
194
194
325
328
332
335
335
338
342
345
349
352
356
359
363
367
217
219
221
223
223
226
228
230
232
235
237
240
242
244
8
Ao 0
2012
2013
2014
2015
Ao 2
Ao 3
Ao 4
26
Ao 5
26
Ao 6
26
Ao 7 Ao 8
26
26
Ao 9 Ao 10
24
24
25
25
25
25
26
27
27
10
10
10
10
10
10
10
31
31
31
31
31
31
31
31
31
31
31
31
31
31
11
11
11
11
11
11
11
11
11
11
11
11
11
11
10
10
10
10
10
10
10
10
10
10
10
10
10
10
112
114
75
78
80
81
83
85
86
88
90
90
93
95
18
19
19
20
20
21
21
22
22
23
23
24
32
33
34
34
35
36
36
37
37
38
38
39
25
26
27
27
28
28
29
30
30
31
32
32
14
14
14
14
14
14
14
14
14
14
14
14
14
14
15
15
15
15
15
15
15
15
15
15
15
15
15
15
36
36
36
37
37
37
37
37
37
37
37
37
37
37
14
14
14
14
14
14
14
14
14
14
14
14
14
14
18
18
18
18
18
19
19
19
19
19
19
19
19
19
26
27
27
27
27
27
27
27
27
27
27
27
27
27
17
17
17
17
17
17
17
17
17
17
17
17
17
17
Ao 10
PRORRATEO
0.024
TASA DE COBERTU
DEMANDA EFE
DISTRITO/
CENTRO
POBLADO
Ao 10
aulish
03 aos
04 aos
05 aos
fortaleza andina
03 aos
04 aos
05 aos
Hacienda Alpamarca
2.3588%
1.6067%
2.1657%
03 aos
04 aos
05 aos
villa florida
03 aos
04 aos
05 aos
Olgoyaco
03 aos
Tasa crecimiento
1.009
04 aos
05 aos
cajaspampa
03 aos
04 aos
05 aos
tinyabamba
03 aos
04 aos
05 aos
TOTAL
DEMANDA EFE
DISTRITO/
CENTRO
POBLADO
Taulish
Tasa
tasa % distrital incremental
a utilizar
1.68040
03 aos
0.8143
0.8143
04 aos
1.068
1.0680
0.000
0.0000
05 aos
fortaleza andin
0.33200
03 aos
-0.4765
0.0000
04 aos
-1.4193
0.0000
-1.8979
0.0000
05 aos
Hacienda Alp
4.2113
03 aos
2.3588
2.3588
04 aos
1.6067
1.6067
05 aos
2.1657
2.1657
villa florida
-1.036
03 aos
0.0000
04 aos
0.0000
0.0000
05 aos
Olgoyaco
-0.7107
03 aos
-2.5996
0.0000
04 aos
-1.9539
0.0000
05 aos
-1.9733
0.0000
cajaspampa
1.0129
03 aos
-0.5371
0.0000
04 aos
-0.9442
0.0000
05 aos
0.2232
0.2232
tinyabamba
1.0129
03 aos
-0.5371
0.0000
04 aos
-0.9442
0.0000
05 aos
0.2232
0.2232
1
86%
TASA DE COBERTURA
2016
2
3
4
5
6
88.4% 90.8% 93.2% 95.6% 98.0%
2017
2018
2019
2020
2021
7
98%
8
98%
9
98%
10
98%
2022
2023
2024
2025
Ao 0
2014
2015
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
26
Ao 8
26
26
Ao 9
Ao 10
19
19
22
23
23
24
25
26
26
10
10
10
10
10
16
16
26
27
28
29
29
30
30
30
30
30
10
10
10
11
11
11
11
11
11
11
10
10
10
10
10
10
10
58
60
61
63
65
66
68
70
72
74
77
79
12
12
13
13
14
14
15
15
16
16
17
17
26
27
27
28
28
29
30
31
31
32
33
34
20
21
21
22
22
23
24
24
25
26
27
28
12
12
12
12
13
13
13
14
14
14
14
14
10
10
13
13
14
14
14
15
15
15
15
15
16
16
32
33
34
35
35
36
36
36
36
37
12
12
13
13
13
14
14
14
14
14
16
16
17
17
18
18
18
18
18
18
11
11
23
24
25
25
26
27
27
27
27
27
15
15
16
16
17
17
17
17
17
17
a Alpamarca la proyectaremos utilizando solo la tasa de cobertura del 86% para todo el horizonte del proyecto.
189
195
200
206
212
218
220
222
224
227
Ao 0
2014
2015
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
Ao 10
19
19
19
19
19
20
20
20
20
20
20
20
16
16
16
16
16
16
16
16
16
16
16
16
58
59
60
61
63
64
65
66
68
69
70
72
12
12
13
13
13
13
14
14
14
15
15
16
26
26
27
27
28
28
29
29
30
30
30
31
20
20
21
21
22
22
23
23
24
24
25
25
12
12
12
12
12
12
12
12
12
12
12
12
10
10
10
10
10
10
10
10
10
10
10
10
16
16
16
16
16
16
16
16
16
16
16
16
11
11
11
11
11
11
11
11
11
11
11
11
142
1.3
DISTRITO/
Nominas
Ao 0
CENTRO POBLADO
2014
2015
Taulish
03 aos
04 aos
0.7
1.4
1.1
0.7
0.7
16
03 aos
04 aos
05 aos
58
03 aos
12
04 aos
26
05 aos
20
12
03 aos
04 aos
05 aos
10
03 aos
04 aos
Fortaleza andina
Hacienda alpamarca
1
2
1
1
Villa florida
Olgoyaco
05 aos
1.8
1.3
14
2113
16
03 aos
04 aos
05 aos
11
03 aos
04 aos
05 aos
Cajaspampa
Tinyabamba
AULAS
Ao 1 Ao 2 Ao 3 Ao 4
19
05 aos
1.5
BALANCE OFERTA
DISTRITO/
Nominas
Ao 0
CENTRO
POBLADO
2014
2015
Taulish
Ao 1
-19
-19
-22
03 aos
-6
-6
-7
04 aos
-5
-5
-8
05 aos
-8
-8
-7
-16
-16
-26
03 aos
-6
-6
-10
04 aos
-5
-5
-8
05 aos
-5
-5
-9
-58
-60
-61
03 aos
-12
-12
-13
04 aos
-26
-27
-27
05 aos
-20
-21
-21
-12
-12
-12
03 aos
-4
-4
-3
04 aos
-5
-5
-3
05 aos
-3
-3
-5
Olgoyaco
-10
-10
-13
03 aos
-3
-3
-5
04 aos
-3
-3
-3
Fortaleza andina
Hacienda alpamar
Villa florida
05 aos
-4
-4
-5
-16
-16
-32
03 aos
-5
-5
-4
04 aos
-8
-8
-12
05 aos
-3
-3
-16
-11
-11
-23
03 aos
-4
-4
-2
04 aos
-6
-6
-15
05 aos
-1
-1
-7
Cajaspampa
Tinyabamba
-189
DESCRIPCIN
OFERTA
INFRAESTRUCTURA
OPTIMIZADA
2
-2
2
-2
DEMANDA DE
INFRAESTRUCTURA
BRECHA POR N AULAS
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
-26
-26
Ao 8
Ao 9
-26
Ao 10
-23
-23
-24
-25
-26
-26
-7
-7
-8
-8
-8
-8
-8
-8
-9
-8
-9
-9
-9
-10
-10
-10
-10
-10
-7
-7
-7
-8
-8
-8
-8
-8
-8
-27
-28
-29
-29
-30
-30
-30
-30
-30
-10
-10
-11
-11
-11
-11
-11
-11
-11
-8
-8
-9
-9
-9
-9
-9
-9
-9
-9
-9
-10
-10
-10
-10
-10
-10
-10
-63
-65
-66
-68
-70
-72
-74
-77
-79
-13
-14
-14
-15
-15
-16
-16
-17
-17
-28
-28
-29
-30
-31
-31
-32
-33
-34
-22
-22
-23
-24
-24
-25
-26
-27
-28
-12
-13
-13
-13
-14
-14
-14
-14
-14
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-4
-5
-5
-6
-6
-6
-6
-6
-6
-6
-13
-14
-14
-14
-15
-15
-15
-15
-15
-5
-5
-6
-6
-6
-6
-6
-6
-6
-3
-3
-3
-3
-3
-3
-3
-3
-3
-5
-5
-6
-6
-6
-6
-6
-6
-6
-33
-34
-35
-35
-36
-36
-36
-36
-37
-4
-4
-4
-4
-4
-4
-4
-4
-4
-12
-13
-13
-13
-14
-14
-14
-14
-14
-16
-17
-17
-18
-18
-18
-18
-18
-18
-24
-25
-25
-26
-27
-27
-27
-27
-27
-2
-2
-2
-2
-2
-2
-2
-2
-2
-15
-16
-16
-17
-17
-17
-17
-17
-17
-7
-7
-7
-7
-8
-8
-8
-8
-8
-195
-200
-206
-212
-218
-220
-222
-224
-227
I.E.I.80761
I.E.I. 80472
4
-4
1
-1
1
-1
2
-2
2
-2
14
-2113
Pobla
1
TC
0.01680424
0.00331979
0.04211329
0
0
0.0101291
0.0101291
CENTRO POBLADO
2007
2008
2
2009
122
3
2010
124
4
2011
Taulish
120
126
128
Fortaleza Andina
350
351
352
353
355
Hacienda Alpamarca
975
1016
1059
1103
1150
Villa Florida
160
160
160
160
160
Olgoyaco
194
194
194
194
194
Cajaspampa
309
312
315
318
322
Tinyabamba
206
208
210
212
214
POBLACIN DEM
1
DISTRITO/
CENTRO POBLADO
0.01680424
Taulish
2007
2008
2009
2010
2011
22
22
22
22
24
0.008143 03 aos
0.01068 04 aos
0.000 05 aos
0.00331979
Fortaleza andina
0.0000 03 aos
30
30
30
30
30
11
11
11
11
11
0.0000 04 aos
0.0000 05 aos
10
10
10
10
10
101
103
105
107
110
0.04211329
Hacienda Alpamarca
0.023588 03 aos
0.016067 04 aos
0.021657 05 aos
0.000
14
14
14
14
14
0.0000 03 aos
0.0000 04 aos
0.0000 05 aos
15
15
15
15
15
0.0000 03 aos
0.0000 04 aos
Villa florida
Olgoyaco
0.0000 05 aos
34
34
35
35
35
0.0000 03 aos
0.0000 04 aos
13
13
13
13
14
0.0022 05 aos
17
17
17
18
18
25
25
26
26
26
0.0101291
0.0101291
Cajaspampa
Tinyabamba
0.0000 03 aos
0.0000 04 aos
16
16
16
16
17
0.0022 05 aos
Poblacin de Referencia.
5
2012
130
6
2013
7
2014
133
135
Ao 0
2015
137
10
Ao 2
137
Ao 3
139
142
Ao 4
144
Ao 5
147
Ao 6
149
Ao 7 Ao 8
152
154
Ao 9 Ao 10
157
159
356
357
358
359
359
361
362
363
364
365
367
368
369
370
1198
1249
1301
1356
1356
1413
1473
1535
1599
1667
1737
1810
1886
1966
160
160
160
160
160
160
160
160
160
160
160
160
160
160
194
194
194
194
194
194
194
194
194
194
194
194
194
194
325
328
332
335
335
338
342
345
349
352
356
359
363
367
217
219
221
223
223
226
228
230
232
235
237
240
242
244
8
Ao 0
2012
2013
2014
2015
Ao 2
Ao 3
Ao 4
26
Ao 5
26
Ao 6
26
Ao 7 Ao 8
26
26
Ao 9 Ao 10
24
24
25
25
25
25
26
27
27
10
10
10
10
10
10
10
31
31
31
31
31
31
31
31
31
31
31
31
31
31
11
11
11
11
11
11
11
11
11
11
11
11
11
11
10
10
10
10
10
10
10
10
10
10
10
10
10
10
112
114
75
78
80
81
83
85
86
88
90
90
93
95
18
19
19
20
20
21
21
22
22
23
23
24
32
33
34
34
35
36
36
37
37
38
38
39
25
26
27
27
28
28
29
30
30
31
32
32
14
14
14
14
14
14
14
14
14
14
14
14
14
14
15
15
15
15
15
15
15
15
15
15
15
15
15
15
36
36
36
37
37
37
37
37
37
37
37
37
37
37
14
14
14
14
14
14
14
14
14
14
14
14
14
14
18
18
18
18
18
19
19
19
19
19
19
19
19
19
26
27
27
27
27
27
27
27
27
27
27
27
27
27
17
17
17
17
17
17
17
17
17
17
17
17
17
17
75
58
77%
Ao 10
PRORRATEO
0.024
TASA DE COBERTURA
DEMANDA EFECTIVA CO
DISTRITO/
Ao 10
CENTRO
POBLADO
Taulish
03 aos
04 aos
05 aos
Fortaleza andina
03 aos
04 aos
05 aos
Hacienda Alpamarca
03 aos
04 aos
05 aos
villa florida
03 aos
04 aos
05 aos
Olgoyaco
03 aos
04 aos
05 aos
Cajaspampa
03 aos
04 aos
05 aos
Tinyabamba
03 aos
04 aos
05 aos
TOTAL
143
DEMANDA EFECTIVA SI
DISTRITO/
CENTRO
POBLADO
Tasa
tasa % distrital incremental
a utilizar
Taulish
1.68040
03 aos
0.8143
0.8143
04 aos
1.068
1.0680
05 aos
0.000
0.0000
fortaleza andin
0.33200
03 aos
-0.4765
0.0000
04 aos
-1.4193
0.0000
05 aos
-1.8979
0.0000
Hacienda Alpa
4.2113
03 aos
2.36%
2.3588
04 aos
1.61%
1.6067
05 aos
2.17%
2.1657
villa florida
-1.036
03 aos
0.0000
04 aos
0.0000
0.0000
05 aos
Olgoyaco
-0.7107
03 aos
-2.5996
0.0000
04 aos
-1.9539
0.0000
05 aos
-1.9733
0.0000
cajaspampa
1.0129
03 aos
-0.5371
0.0000
04 aos
-0.9442
0.0000
05 aos
0.2232
0.2232
tinyabamba
1.0129
03 aos
-0.5371
0.0000
04 aos
-0.9442
0.0000
05 aos
0.2232
0.2232
2014
Hacienda alpamarca
03 aos
04 aos
05 aos
2.3588%
1.6067%
2.1657%
12
26
20
58
0
2015
12
27
21
60
Ao 1
2016
13
27
21
61
Ao 2
2017
13
28
22
63
Ao 3 Ao 4
2018 ###
14 14
29 29
23 23
65 67
86%
77%
9%
TASA ANUAL
0.90%
1.009
ASA DE COBERTURA
1
2
3
4
5
6
86% 88.4% 90.8% 93.2% 95.6% 98.0%
7
98%
8
98%
9
98%
10
98%
2016
2022
2023
2024
2025
2017
2018
2019
2020
2021
Ao 0
2014
2015
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
26
Ao 8
26
Ao 9
26
Ao 10
19
19
22
23
23
24
25
26
26
10
10
10
10
10
16
16
26
27
28
29
29
30
30
30
30
30
10
10
10
11
11
11
11
11
11
11
10
10
10
10
10
10
10
58
60
69
70
71
73
74
76
77
79
80
82
12
12
17
17
17
18
18
19
19
19
20
20
26
27
29
30
30
31
31
32
32
33
33
34
20
21
23
23
24
24
25
25
26
27
27
28
12
12
12
12
13
13
13
14
14
14
14
14
10
10
13
13
14
14
14
15
15
15
15
15
16
16
32
33
34
35
35
36
36
36
36
37
12
12
13
13
13
14
14
14
14
14
16
16
17
17
18
18
18
18
18
18
11
11
23
24
25
25
26
27
27
27
27
27
15
15
16
16
17
17
17
17
17
17
marca la proyectaremos utilizando solo la tasa de cobertura del 86% para todo el horizonte del proyecto.
197
202
207
212
218
223
225
226
228
230
10
Ao 0
2014
2015
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
Ao 10
19
19
19
19
19
20
20
20
20
20
20
20
16
16
16
16
16
16
16
16
16
16
16
16
58
60
61
63
64
65
66
68
69
70
72
73
12
12
13
13
13
13
14
14
14
15
15
16
26
27
27
28
28
29
29
30
30
31
31
32
20
21
21
22
22
23
23
24
24
25
25
26
12
12
12
12
12
12
12
12
12
12
12
12
10
10
10
10
10
10
10
10
10
10
10
10
16
16
16
16
16
16
16
16
16
16
16
16
11
11
11
11
11
11
11
11
11
11
11
11
142
144
Ao 5
2020
15
30
24
69
Ao 6
2021
15
31
25
71
Ao 7
2022
16
32
26
73
Ao 8
2023
16
33
26
75
Ao 9
2024
17
33
27
77
Ao 10
2025
17
34
28
79
1
2
1
4 AULAS
AULAS
1.3
1.5
0.8
1.3
1.1
0.7
2
2
2
1
0.7
1.8
1.3
16
e del proyecto.
2167
AULAS
Metrado
Precio
Unitario
glb
m2
m2
1.00
58.98
58.43
56,000.00
1,899.75
1,899.75
m2
m2
m2
10.95
18.31
12.60
1,899.75
1,899.75
1,990.33
Direccion
m2
14.44
1,899.75
RUBRO
OBRAS
Infraestructura Pedagogica
glb
1.00
1,990.33
939.45
1,000.00
25,000.00
136.09
65.00
353.86
8,000.00
10,000.00
38,000.00
22,911.30
34,366.95
IGV(18%)
I). COSTO TOTAL DE INFRAESTRUCTURA
und
1.00
31,828.73
und
1.00
44,560.22
Supervision
Mitigacion Ambiental
glb
1.00
17,876.48
glb
1.00
9,425.25
Equipamiento, mobiliario
Material educativo
Total Presupuesto a Precio de Mercado
Total a
Precios de
Metrado
56,000.00
112,046.96
111,002.10
20,802.21
34,784.33
25,078.10
27,432.32
8,200.14
88,918.94
110,000.00
25,000.00
155,899.93
11,077.95
38,687.51
8,000.00
10,000.00
38,000.00
22,911.30
34,366.95
938,208.73
93,820.87
46,910.44
###
194,209.21
1,273,149.25
31,828.73
31,828.73
44,560.22
44,560.22
27,301.73
17,876.48
9,425.25
40,817.54
26,498.00
14,319.54
1,417,657.47
Unidad
Metrado
Medida
OBRAS
Infraestructura Pedagogica
Transporte de materiales a lugar de la Obra (FLETE
Construccion de Aula 01 de 3 aos incl.Deposito
Construccion de Aula 02 de 4 a 5 aos incl.Deposit
Construccion de sala de psicomotricidad incl.Depos
Infraestructura Complementaria
Cocina
Vivienda Docente
Servicios Higienicos para nios y nias
Infraestructura Administrativa
glb
m2
m2
m2
1.00
58.98
58.43
64.30
m2
m2
m2
10.95
17.65
12.60
Direccion
m2
14.20
m2
3.78
Cerco perimetrico
ml
116.00
Muros de contencion
H. MAXcanaletas
4M
Evacuacion
Pluvial (incluye
en los
techos, montantes, cajas de registro,derivacion y
evacuacion)
ml
49.00
glb
1.00
m2
m2
m2
glb
glb
glb
glb
134.07
290.63
110.18
1.00
1.00
1.00
1.00
glb
1.00
IGV(18%)
I). COSTO TOTAL DE INFRAESTRUCTURA
II). COSTO EXPEDIENTE TECNICO
Elaboracion del Expediente
und
1.00
und
1.00
glb
1.00
glb
1.00
ANDINA
Total a
Precio
Precios de
Unitario
Metrado
56,000.00
1,755.47
1,755.47
1,755.47
56,000.00
103,537.62
102,572.11
112,876.72
1,755.47
1,755.47
1,846.05
19,222.40
30,984.05
23,260.23
1,755.47
24,927.67
1,846.05
6,978.07
939.45
108,976.20
2,000.00
98,000.00
25,000.00
25,000.00
136.09
65.00
353.86
8,000.00
10,000.00
38,000.00
2,681.46
18,245.98
18,890.95
38,988.29
8,000.00
10,000.00
38,000.00
2,681.46
4,022.19
4,022.19
851,163.94
85,116.39
42,558.20
978,838.53
176,190.94
1,155,029.47
28,875.74
28,875.74
40,426.03
40,426.03
ION DE RIESGO
ALES
28,875.74
17,876.48
9,425.25
40,426.03
27,301.73
17,876.48
9,425.25
40,817.54
26,498.00
14,319.54
1,292,450.50
Metrado
glb
1.00
m2
m2
71.93
71.68
m2
72.90
m2
72.49
m2
78.80
m2
m2
10.90
21.59
Direccion
m2
13.73
Sala de Profesores
m2
14.65
m2
7.52
m2
4.43
Cerco perimetrico
ml
160.00
ml
89.00
glb
1.00
m2
m2
265.40
658.41
m2
glb
glb
glb
glb
129.39
1.00
1.00
1.00
1.00
RUBRO
OBRAS
Infraestructura Pedagogica
glb
1.00
und
1.00
und
1.00
Costo Directo
Supervision
Mitigacion Ambiental
glb
1.00
glb
1.00
Equipamiento, mobiliario
Material educativo
Total Presupuesto a Precio de Mercado
RCA
Precio
Unitario
Total a Precios
de Metrado
160,000.00
160,000.00
1,755.47
1,755.47
126,270.96
125,832.09
1,755.47
127,973.76
1,755.47
127,254.02
1,755.47
138,331.04
1,755.47
1,846.05
19,134.62
39,856.22
1,755.47
24,102.60
1,755.47
25,717.64
1,755.47
13,201.13
1,846.05
8,178.00
939.45
150,312.00
1,500.00
133,500.00
45,000.00
45,000.00
136.09
65.00
36,118.95
42,796.65
353.86
8,000.00
20,000.00
50,000.00
15,924.29
45,785.95
8,000.00
20,000.00
50,000.00
15,924.29
23,886.44
23,886.44
1,507,176.37
150,717.64
75,358.82
1,733,252.82
311,985.51
2,045,238.33
51,130.96
51,130.96
51,130.96
71,583.34
71,583.34
RIESGO
71,583.34
27,301.73
17,876.48
9,425.25
17,876.48
9,425.25
86,355.08
57,716.00
28,639.08
2,281,609.44
Metrado
glb
m2
m2
m2
1.00
58.43
58.98
64.30
m2
m2
m2
10.90
17.49
12.60
Direccion
m2
14.44
m2
3.66
RUBRO
OBRAS
Infraestructura Pedagogica
ml
135.17
ml
70.50
glb
1.00
m2
m2
m2
glb
glb
glb
glb
1,254.83
342.96
199.83
1.00
1.00
1.00
1.00
glb
1.00
IGV(18%)
I). COSTO TOTAL DE INFRAESTRUCTURA
und
1.00
und
1.00
Mitigacion Ambiental
glb
1.00
glb
1.00
Equipamiento, mobiliario
Material educativo
Total Presupuesto a Precio de Mercado
MBA
Precio
Unitario
56,000.00
1,899.75
1,899.75
1,899.75
Total a
Precios de
Metrado
56,000.00
111,002.10
112,046.96
122,153.60
1,899.75
1,899.75
1,990.33
20,707.22
33,226.54
25,078.10
1,899.75
27,432.32
1,990.33
7,284.59
939.45
126,985.46
1,500.00
105,750.00
25,000.00
25,000.00
136.09
65.00
353.86
8,000.00
10,000.00
38,000.00
25,096.50
170,769.13
22,292.40
70,711.84
8,000.00
10,000.00
38,000.00
25,096.50
37,644.75
37,644.75
###
115,518.15
57,759.08
###
239,122.57
1,567,581.31
39,189.53
39,189.53
54,865.35
54,865.35
N DE RIESGO
LES
39,189.53
17,876.48
9,425.25
54,865.35
27,301.73
17,876.48
9,425.25
47,017.54
32,698.00
14,319.54
###
Metrado
glb
m2
m2
m2
1.00
57.65
57.37
63.20
m2
m2
m2
10.40
17.62
14.03
Direccion
m2
14.44
m2
4.12
Cerco perimetrico
ml
108.00
ml
28.00
glb
1.00
m2
m2
m2
glb
glb
glb
glb
222.34
198.92
162.46
1.00
1.00
1.00
1.00
glb
1.00
RUBRO
OBRAS
Infraestructura Pedagogica
und
1.00
und
1.00
Supervision
Mitigacion Ambiental
glb
1.00
glb
1.00
Equipamiento, mobiliario
Material educativo
Total Presupuesto a Precio de Mercado
PA
Precio
Unitario
56,000.00
1,755.47
1,755.47
1,755.47
Total a
Precios de
Metrado
56,000.00
101,202.85
100,711.31
110,945.70
1,755.47
1,755.47
1,846.05
18,256.89
30,931.38
25,900.08
1,755.47
25,348.99
1,846.05
7,605.73
939.45
101,460.60
1,000.00
28,000.00
25,000.00
25,000.00
136.09
65.00
353.86
8,000.00
10,000.00
38,000.00
4,446.90
30,258.90
12,929.80
57,488.10
8,000.00
10,000.00
38,000.00
4,446.90
6,670.34
6,670.34
799,157.57
79,915.76
39,957.88
919,031.20
165,425.62
1,084,456.82
27,111.42
27,111.42
27,111.42
37,955.99
37,955.99
IESGO
37,955.99
27,301.73
17,876.48
9,425.25
17,876.48
9,425.25
40,817.54
26,498.00
14,319.54
###
Metrado
glb
m2
m2
1.00
58.98
71.18
m2
m2
m2
10.96
17.55
12.60
Direccion
m2
14.44
m2
4.12
RUBRO
OBRAS
Infraestructura Pedagogica
ml
188.00
ml
93.00
glb
1.00
m2
m2
246.80
1,493.30
m2
glb
glb
glb
glb
274.83
1.00
1.00
1.00
1.00
glb
1.00
und
1.00
und
1.00
Supervision
Mitigacion Ambiental
glb
1.00
glb
1.00
Equipamiento, mobiliario
Material educativo
Total Presupuesto a Precio de Mercado
FLORIDA
Precio
Unitario
80,000.00
1,899.75
1,899.75
Total a Precios
de Metrado
80,000.00
112,046.96
135,223.85
1,899.75
1,899.75
1,990.33
20,821.21
33,340.52
25,078.10
1,899.75
27,432.32
1,990.33
8,200.14
939.45
176,616.60
1,500.00
139,500.00
25,000.00
25,000.00
701.35
136.09
65.00
33,587.22
97,064.50
353.86
8,000.00
10,000.00
38,000.00
4,936.03
97,251.34
8,000.00
10,000.00
38,000.00
4,936.03
7,404.05
7,404.05
1,079,502.83
107,950.28
53,975.14
1,241,428.25
223,457.08
175.3375
701.35
1,464,885.33
36,622.13
36,622.13
51,270.99
51,270.99
CION DE RIESGO
RIALES
do
36,622.13
17,876.48
9,425.25
51,270.99
27,301.73
17,876.48
9,425.25
36,257.77
29,098.00
7,159.77
1,616,337.95
361818.65
625806.65
0.57816364
Metrado
glb
m2
m2
1.00
58.99
70.25
m2
m2
m2
10.95
16.37
12.60
Direccion
m2
14.39
m2
4.17
ml
124.00
RUBRO
OBRAS
Infraestructura Pedagogica
ml
89.00
glb
1.00
m2
m2
m2
glb
glb
glb
glb
238.29
419.22
115.52
1.00
1.00
1.00
1.00
glb
1.00
IGV(18%)
I). COSTO TOTAL DE INFRAESTRUCTURA
und
1.00
und
1.00
Supervision
Mitigacion Ambiental
glb
1.00
glb
1.00
Equipamiento, mobiliario
Material educativo
Total Presupuesto a Precio de Mercado
YACO
Precio
Unitario
56,000.00
1,755.47
1,755.47
Total a Precios
de Metrado
56,000.00
103,555.18
123,321.77
1,755.47
1,755.47
1,846.05
19,222.40
28,737.04
23,260.23
1,755.47
25,261.21
1,846.05
7,698.03
939.45
116,491.80
1,500.00
133,500.00
25,000.00
25,000.00
136.09
65.00
353.86
8,000.00
10,000.00
38,000.00
4,765.84
32,429.17
27,249.30
40,877.91
8,000.00
10,000.00
38,000.00
4,765.84
7,148.76
7,148.76
830,518.64
83,051.86
41,525.93
955,096.43
171,917.36
1,127,013.79
28,175.34
28,175.34
28,175.34
39,445.48
39,445.48
RIESGO
39,445.48
27,301.73
17,876.48
9,425.25
17,876.48
9,425.25
35,657.77
28,498.00
7,159.77
1,257,594.12
ANALISIS UNITARIOS
DESCRIPCION
CIMENTACION (CAPACIDAD PORTANTE DE
0.20 A 0.50 KG/CM2)
MUROS Y COLUMNAS
TECHOS
COBERTURA DE LADRILLO PASTELERO EN
PISOS
PUERTAS Y VENTANAS
REVESTIMIENTOS
BAOS
INSTALACIONES ELECTRICAS Y SANITARIAS
TOTAL
DESCRIPCION
CIMENTACION (CAPACIDAD PORTANTE DE
0.50 A 1.00 (KG/CM2) O MAYOR
MUROS Y COLUMNAS
TECHOS
COBERTURA DE LADRILLO PASTELERO EN
PISOS
PUERTAS Y VENTANAS
REVESTIMIENTOS
BAOS
INSTALACIONES ELECTRICAS Y SANITARIAS
TOTAL
EN UN SS.HH EN EDIFICACION
1,009.93
1,009.93
288.55
173.38
50.63
79.18
55.38
159.70
39.95
133.63
1,990.33
288.55
173.38
50.63
79.18
55.38
159.70
133.63
1,899.75
EN UN SS.HH EN EDIFICACION
865.65
865.65
288.55
173.38
50.63
79.18
55.38
159.70
39.95
133.63
1,846.05
288.55
173.38
50.63
79.18
55.38
159.70
133.63
1,755.47
CADO EN EL PERUANO
DIFICACION PARA LA SIERRA
2348.5835
2241.6991
2178.339
2071.4546
VALOR REFERENCIAL
ITEM
DESCRIPCION
01
02
03
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
====================
SUBTOTAL
IGV 18%
===================
TOTAL
100%
100%
100%
100%
MES
MES
MES
MES
4
2
1
1
100%
100%
100%
MES
MES
MES
1
1
1
100%
100%
MES
UND
1
4
100%
100%
100%
100%
UND
UND
UND
UND
1
1
1
1
100%
100%
MES
GLB
4
1
100%
100%
GLB
MES
1
4
TOTAL
92,000.00
8,000.00 32,000.00
6,000.00 12,000.00
6,000.00 6,000.00
6,000.00 6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
8,000.00 8,000.00
2,500.00 10,000.00
47,000.00
16,000.00 16,000.00
10,000.00 10,000.00
6,000.00 6,000.00
15,000.00 15,000.00
32,563.46
3,000.00 12,000.00
1,000.00 1,000.00
1,500.00 1,500.00
4,515.87 18,063.46
###
17,156.35
17,156.35
==========
###
37,057.70
===========
###
171,563.46
VALOR REFERENCIAL
ITEM
DESCRIPCION
01
02
03
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
====================
SUBTOTAL
IGV 18%
===================
TOTAL
100%
100%
100%
90%
90%
MES
MES
MES
MES
MES
6
6
3
3
3
90%
MES
70%
MES
70%
MES
100%
100%
MES
UND
2
3
100%
100%
UND
UND
1
1
100%
100%
100%
100%
MES
GLB
GLB
MES
6
1
1
6
TOTAL
###
8,000.00
5,000.00
6,000.00
6,000.00
6,000.00
48,000.00
30,000.00
18,000.00
16,200.00
16,200.00
6,000.00 16,200.00
6,000.00
8,400.00
6,000.00
8,400.00
6,000.00 12,000.00
2,500.00 7,500.00
13,000.00
8,000.00
5,000.00
240,188.84
8,000.00
5,000.00
46,288.84
3,000.00 18,000.00
500.00
500.00
693.65
693.65
4,515.87 27,095.20
###
24,018.88
24,018.88
==========
###
51,880.79
===========
###
298775.99
435204.42
0.68651874
ITEMS
NOMBRE
COSTO
COSTO TOTAL DE EXPEDIEN
COSTO
INFRAESTRUCTUR
TE
SUPERVISIO
A
TECNICO
N
1
2
3
4
5
6
1,464,885.33
2,045,238.33
1,084,456.82
1,127,013.79
1,155,029.47
1,273,149.25
36,622.13
51,130.96
27,111.42
28,175.34
28,875.74
31,828.73
51,270.99
71,583.34
37,955.99
39,445.48
40,426.03
44,560.22
1,567,581.31
39,189.53
54,865.35
TOTAL
NOMBRE
PROYECTO
COSTO
COSTO TOTAL DE EXPEDIEN
COSTO
INFRAESTRUCTUR
TE
SUPERVISIO
A
TECNICO
N
9,717,354.30
242,933.86
340,107.40
SUPUESTO
COSTO
MITIGACION
AMBIENTAL
Y MEDIDAS
DE
REDUCCION
DE RIESGO
COSTO TOTAL
DE
EQUIPAMIENT
O,
MOBILIARIO
Y
MATERIALES
27,301.73
27,301.73
27,301.73
27,301.73
27,301.73
27,301.73
36,257.77
86,355.08
40,817.54
35,657.77
40,817.54
40,817.54
27,301.73
47,017.54
PARCIAL
###
###
###
###
###
###
###
###
242,933.86
340,107.40
COSTO
MITIGACION
AMBIENTAL
Y MEDIDAS
DE
REDUCCION
DE RIESGO
COSTO TOTAL
DE
EQUIPAMIENT
O,
MOBILIARIO
Y
MATERIALES
191,112.11
327,740.78
TOTAL
###
UNIDAD
CANTIDAD/A
O
PRECIO (S/.)
MENSUAL
COSTO ANUAL
(S/.)
COSTOS DE
OPERACIN
39,381.60
Remuneraciones
39,264.00
Docente
Und
Servicios
Agua
Luz
Mes
Mes
COSTOS DE
MANTENIMIENTO
Mantenimiento
rutinario
TOTAL
de
12.00
12.00
1,636.00
39,264.00
0.93
0.50
9.30
117.60
6.00
111.60
0.85
0.85
4,938.96
Mantenimiento
periodico
Mantenimiento
Infraestructura
2.00
F.C
Mes
12.00
411.58
4,938.96
4,938.96
44,320.56
0.85
ROYECTO
36,458.07
CONCEPTO
CANTIDAD/AO
PRECIO (S/.)
MENSUAL
Und
4.00
1,636.00
Mes
Mes
12.00
12.00
20.00
60.00
Mes
12.00
100.00
Mes
12.00
400.00
Mes
12.00
700.00
UNIDAD
COSTOS DE OPERACIN
36,358.46 Remuneraciones
36,358.46
Docente
99.61 Servicios
5.08 Agua
94.53 Luz
4,183.30
COSTOS DE MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento de limpieza
Reparacin, y mantenimiento
mobiliario
de
40,641.37
Mantenimiento de infraestructura
TOTAL
LPAMARCA
COSTO ANUAL (S/.)
P.Sociales
F.C
79,488.00
73,530.05
72,716.93
78,528.00
78,528.00
0.926
960.00
240.00
720.00
0.847
0.847
14,400.00
72,716.93
813.12
203.28
609.84
12,196.80
6,000.00
5,082.00
1,200.00
0.847
1016.4
4,800.00
0.847
4065.6
8,400.00
8,400.00
93,888.00
7,114.80
0.847
7,114.80
85,726.85
UNIDAD
CANTIDAD/A
O
PRECIO (S/.)
MENSUAL
COSTOS DE OPERACIN
COSTO ANUAL
(S/.)
20,469.60
Remuneraciones
20,352.00
Docente
Und
1.00
1,696.00
20,352.00
Servicios
Agua
Luz
Mes
Mes
12.00
12.00
0.50
9.30
117.60
6.00
111.60
COSTOS DE MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento de Infraestructura
Mantenimiento periodico
TOTAL
Mes
12.00
20,469.60
SIN PROYECTO
F.C
P.SOCIALES
18,945.56
CONCEPTO
CANTIDAD/AO
PRECIO (S/.)
MENSUAL
Und
2.00
1,696.00
Mes
Mes
12.00
12.00
15.00
45.00
Mes
12.00
30.00
Mes
12.00
120.00
Mes
12.00
250.00
UNIDAD
COSTOS DE OPERACIN
18,845.95 Remuneraciones
0.93
0.85
0.85
18,845.95
0.85
Docente
99.61 Servicios
5.08 Agua
94.53 Luz
COSTOS DE MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento de limpieza
Reparacin,
mobiliario
mantenimiento
de
Mantenimiento periodico
Mantenimiento de infraestructura
18,945.56
TOTAL
AJASPAMPA
COSTO ANUAL (S/.)
F.C
P.SOCIALES
41,424.00
38,301.74
37,691.90
40,704.00
40,704.00
0.926
720.00
180.00
540.00
0.847
0.847
4,800.00
37,691.90
609.84
152.46
457.38
4065.6
1,800.00
1524.6
360.00
0.847
304.92
1,440.00
0.847
1219.68
3,000.00
3,000.00
46,224.00
2541
0.847
2541
42,367.34
UNIDAD
CANTIDAD/A
O
PRECIO (S/.)
MENSUAL
COSTOS DE OPERACIN
COSTO ANUAL
(S/.)
20,469.60
Remuneraciones
20,352.00
Docente
Und
1.00
1,696.00
20,352.00
Servicios
Agua
Luz
Mes
Mes
12.00
12.00
0.50
9.30
117.60
6.00
111.60
COSTOS DE
MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento
Infraestructura
de
Mantenimiento periodico
TOTAL
Mes
12.00
20,469.60
TO SIN PROYECTO
P.SOCIALES
18,945.56
CONCEPTO
CANTIDAD/AO
PRECIO (S/.)
MENSUAL
Und
2.00
1,696.00
Mes
Mes
12.00
12.00
15.00
45.00
Mes
12.00
30.00
Mes
12.00
120.00
Mes
12.00
250.00
UNIDAD
COSTOS DE OPERACIN
18,845.95 Remuneraciones
0.93
0.85
0.85
18,845.95
0.85
Docente
99.61 Servicios
5.08 Agua
94.53 Luz
COSTOS DE MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento de limpieza
Reparacin,
mobiliario
mantenimiento
de
Mantenimiento periodico
Mantenimiento de infraestructura
18,945.56
TOTAL
TALEZA ANDINA
COSTO ANUAL (S/.)
F.C
41,424.00
P.SOCIALES
38,301.74
40,704.00
40,704.00
0.926
720.00
180.00
540.00
0.847
0.847
37,691.90
37,691.90
609.84
152.46
457.38
4,800.00
4065.6
1,800.00
1524.6
360.00
0.847
304.92
1,440.00
0.847
1219.68
0.847
2541
2541
3,000.00
3,000.00
46,224.00
42,367.34
UNIDAD
CANTIDAD/A
O
PRECIO (S/.)
MENSUAL
COSTOS DE OPERACIN
COSTO ANUAL
(S/.)
25,269.60
Remuneraciones
25,152.00
Docente
Und
1.00
2,096.00
25,152.00
Servicios
Agua
Luz
Mes
Mes
12.00
12.00
0.50
9.30
117.60
6.00
111.60
COSTOS DE
MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento
Infraestructura
de
Mantenimiento periodico
TOTAL
Mes
12.00
25,269.60
TO SIN PROYECTO
F.C
P.SOCIALES
23,390.36
CONCEPTO
CANTIDAD/AO
PRECIO (S/.)
MENSUAL
Und
2.00
2,096.00
Mes
Mes
12.00
12.00
15.00
45.00
Mes
12.00
30.00
Mes
12.00
120.00
Mes
12.00
250.00
UNIDAD
COSTOS DE OPERACIN
23,290.75 Remuneraciones
0.93
0.85
0.85
23,290.75
0.85
Docente
99.61 Servicios
5.08 Agua
94.53 Luz
COSTOS DE MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento de limpieza
Reparacin,
mobiliario
mantenimiento
de
Mantenimiento periodico
Mantenimiento de infraestructura
23,390.36
TOTAL
F.C
P.SOCIALES
47,191.34
51,024.00
50,304.00
50,304.00
0.926
720.00
180.00
540.00
0.847
0.847
46,581.50
46,581.50
609.84
152.46
457.38
4,800.00
4065.6
1,800.00
1524.6
360.00
0.847
304.92
1,440.00
0.847
1219.68
0.847
2541
2541
3,000.00
3,000.00
55,824.00
51,256.94
UNIDAD
CANTIDAD/A
O
PRECIO (S/.)
MENSUAL
COSTOS DE OPERACIN
COSTO ANUAL
(S/.)
16,869.60
Remuneraciones
16,752.00
Docente
Und
1.00
1,396.00
16,752.00
Servicios
Agua
Luz
Mes
Mes
12.00
12.00
0.50
9.30
117.60
6.00
111.60
COSTOS DE
MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento
Infraestructura
de
Mantenimiento periodico
TOTAL
Mes
12.00
16,869.60
TO SIN PROYECTO
F.C
P.SOCIALES
15,611.96
CONCEPTO
CANTIDAD/AO
PRECIO (S/.)
MENSUAL
Und
2.00
1,396.00
Mes
Mes
12.00
12.00
15.00
45.00
Mes
12.00
30.00
Mes
12.00
120.00
Mes
12.00
250.00
UNIDAD
COSTOS DE OPERACIN
15,512.35 Remuneraciones
0.93
0.85
0.85
15,512.35
0.85
Docente
99.61 Servicios
5.08 Agua
94.53 Luz
COSTOS DE MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento de limpieza
Reparacin,
mobiliario
mantenimiento
de
Mantenimiento periodico
Mantenimiento de infraestructura
15,611.96
TOTAL
INYABAMBA
COSTO ANUAL (S/.)
F.C
P.SOCIALES
34,224.00
33,504.00
33,504.00
0.926
720.00
180.00
540.00
0.847
0.847
4,800.00
31,634.54
31,024.70
31,024.70
609.84
152.46
457.38
4,065.60
1,800.00
1524.6
360.00
0.847
304.92
1,440.00
0.847
1219.68
0.847
2541
2541
3,000.00
3,000.00
39,024.00
35,700.14
UNIDAD
CANTIDAD/A
O
PRECIO (S/.)
MENSUAL
COSTOS DE OPERACIN
COSTO ANUAL
(S/.)
25,269.60
Remuneraciones
25,152.00
Docente
Und
1.00
2,096.00
25,152.00
Servicios
Agua
Luz
Mes
Mes
12.00
12.00
0.50
9.30
117.60
6.00
111.60
COSTOS DE
MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento
Infraestructura
de
Mantenimiento periodico
TOTAL
Mes
12.00
25,269.60
TO SIN PROYECTO
F.C
P.SOCIALES
CONCEPTO
CANTIDAD/AO
PRECIO (S/.)
MENSUAL
Und
1.00
2,096.00
Mes
Mes
12.00
12.00
15.00
45.00
Mes
12.00
30.00
Mes
12.00
50.00
Mes
12.00
120.00
UNIDAD
23,290.75
0.85
Docente
99.61 Servicios
5.08 Agua
94.53 Luz
COSTOS DE MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento de limpieza
Reparacin, y mantenimiento
mobiliario
de
Mantenimiento periodico
Mantenimiento de infraestructura
23,390.36
TOTAL
LLA FLORIDA
COSTO ANUAL (S/.)
F.C
P.SOCIALES
23,900.59
25,872.00
25,152.00
25,152.00
0.926
720.00
180.00
540.00
0.847
0.847
23,290.75
23,290.75
609.84
152.46
457.38
2,400.00
2032.8
960.00
813.12
360.00
600.00
0.847
0.847
304.92
508.2
0.847
1219.68
1219.68
1,440.00
1,440.00
28,272.00
25,933.39
UNIDAD
CANTIDAD/A
O
PRECIO (S/.)
MENSUAL
COSTOS DE OPERACIN
COSTO ANUAL
(S/.)
16,869.60
Remuneraciones
16,752.00
Docente
Und
1.00
1,396.00
16,752.00
Servicios
Agua
Luz
Mes
Mes
12.00
12.00
0.50
9.30
117.60
6.00
111.60
COSTOS DE
MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento
de
Infraestructura
Mantenimiento periodico
TOTAL
Mes
12.00
16,869.60
TO SIN PROYECTO
F.C
P.SOCIALES
15,611.96
CONCEPTO
CANTIDAD/AO
PRECIO (S/.)
MENSUAL
Und
1.00
1,396.00
Mes
Mes
12.00
12.00
15.00
45.00
Mes
12.00
30.00
Mes
12.00
50.00
Mes
12.00
120.00
UNIDAD
COSTOS DE OPERACIN
15,512.35 Remuneraciones
0.93
0.85
0.85
15,512.35
0.85
Docente
99.61 Servicios
5.08 Agua
94.53 Luz
COSTOS DE MANTENIMIENTO
Mantenimiento rutinario
Mantenimiento de limpieza
Reparacin, y mantenimiento
mobiliario
de
Mantenimiento periodico
Mantenimiento de infraestructura
15,611.96
TOTAL
OLGOYACO
COSTO ANUAL (S/.)
F.C
17,472.00
16,752.00
16,752.00
0.926
720.00
180.00
540.00
0.847
0.847
2,400.00
600.00
0.847
0.847
813.12
304.92
508.2
0.847
1219.68
1219.68
1,440.00
1,440.00
19,872.00
16,122.19
15,512.35
15,512.35
609.84
152.46
457.38
2,032.80
960.00
360.00
P.SOCIALES
18,154.99
A PRECIOS DE MERCADO
OK
Anual
Costos de Operacin
25,269.60
Costos de Mantenimiento
0.00
Mantenimiento Rutinario
0.00
Mantenimiento Peridico
0.00
Rubro
Anual
Costos de Operacin
20,469.60
Costos de Mantenimiento
0.00
Mantenimiento Rutinario
0.00
Mantenimiento Peridico
0.00
Rubro
Anual
Costos de Operacin
I.E.I.2174 H. ALPAMARCA
39,381.60
Costos de Mantenimiento
Mantenimiento Rutinario
4,938.96
0.00
Mantenimiento Peridico
4,938.96
Rubro
Anual
Costos de Operacin
25,269.60
Costos de Mantenimiento
0.00
Mantenimiento Rutinario
0.00
Mantenimiento Peridico
0.00
Rubro
Anual
Costos de Operacin
I.E.I.80518 OLGOYACO
16,869.60
Costos de Mantenimiento
0.00
Mantenimiento Rutinario
0.00
Mantenimiento Peridico
0.00
Rubro
Anual
Costos de Operacin
I.E.I.80761 CAJASPAMPA
Costos de Mantenimiento
0.00
Mantenimiento Rutinario
0.00
Mantenimiento Peridico
0.00
Rubro
Costos de Operacin
I.E.I.80472 TINYABAMBA
20,469.60
Anual
16,869.60
Costos de Mantenimiento
0.00
Mantenimiento Rutinario
0.00
I.E.I.80472 TINYABAMBA
Mantenimiento Peridico
0.00
Anual
Costos de Operacin
51,024.00
Costos de Mantenimiento
6,600.00
Mantenimiento Rutinario
1,800.00
Mantenimiento Peridico
4,800.00
Rubro
Anual
Costos de Operacin
Costos de Mantenimiento
6,600.00
Mantenimiento Rutinario
1,800.00
Mantenimiento Peridico
4,800.00
Rubro
I.E.I.2174 H. ALPAMARCA
41,424.00
Anual
Costos de Operacin
79,488.00
Costos de Mantenimiento
20,400.00
Mantenimiento Rutinario
6,000.00
Mantenimiento Peridico
14,400.00
Rubro
Anual
Costos de Operacin
25,872.00
Costos de Mantenimiento
3,360.00
Mantenimiento Rutinario
960.00
Mantenimiento Peridico
2,400.00
Rubro
Anual
Costos de Operacin
I.E.I.80518 OLGOYACO
17,472.00
Costos de Mantenimiento
3,360.00
Mantenimiento Rutinario
960.00
Mantenimiento Peridico
2,400.00
Rubro
Anual
Costos de Operacin
I.E.I.80761 CAJASPAMPA
Costos de Mantenimiento
6,600.00
Mantenimiento Rutinario
1,800.00
Mantenimiento Peridico
4,800.00
Rubro
Costos de Operacin
I.E.I.80472 TINYABAMBA
41,424.00
Anual
34,224.00
I.E.I.80472 TINYABAMBA
Costos de Mantenimiento
6,600.00
Mantenimiento Rutinario
1,800.00
Mantenimiento Peridico
4,800.00
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
164,599.20
4,938.96
164,599.20
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
290,928.00
53,520.00
330,192.00
53520
A PRECIOS SOCIALES
COSTOS DE OPERACIN Y MANTENIMIENTO SIN PROYECTO
Rubro
Costos de Operacin
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
I.E.I.2174 H. ALPAMARCA
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
I.E.I.80518 OLGOYACO
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
I.E.I.80761 CAJASPAMPA
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
I.E.I.80472 TINYABAMBA
Costos de Mantenimiento
Mantenimiento Rutinario
I.E.I.80472 TINYABAMBA
Mantenimiento Peridico
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
I.E.I.2174 H. ALPAMARCA
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
I.E.I.80518 OLGOYACO
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
I.E.I.80761 CAJASPAMPA
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
Rubro
Costos de Operacin
I.E.I.80472 TINYABAMBA
I.E.I.80472 TINYABAMBA
Costos de Mantenimiento
Mantenimiento Rutinario
Mantenimiento Peridico
OK
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
152,353.83
4,183.30
0.00
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
268,982.21
45,331.44
5,590.20
1,524.60
4,065.60
1
2
3
4
5
6
7
8
9
10
PROYECTADA
Poblacin
Beneficiada Con
Proyecto
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
144
189
195
200
206
212
218
220
222
224
227
Sumatoria de la Poblacin
Escolar Total Beneficiada
(por los 10 aos)
2,113.00
2,113
RESUMEN
Costo Directo Infraestructura
Gastos Generales (10%)
Utilidad (05%)
Sub Total
7,160,909.58
716,090.96
358,045.48
8,235,046.02
Igv (18%)
1,482,308.28
9,717,354.31
242,933.86
340,107.40
191,112.11
327,740.78
TOTAL
10,819,248.45
CUADRO N
PRESUPUESTO ALTERNATIVA UNICA
ITEM
1.00
2.00
3.00
4.00
5.00
6.00
7.00
DESCRIPCION
Componente I: INTANGIBLES
EXPEDIENTE TECNICO
SUPERVISION
Componente II: INVERSION FIJA
Infraestructura
Componente III:COSTO DIRECTO
GASTOS GENERALES 10%
UTILIDAD 5%
SUB TOTAL
IGV 18%
TOTAL INVERSION FIJA
Componente III: MOBILIARIO, EQUIPAMIENTO Y MATERIALES
Componente IV: MITIGACIN AMBIENTAL Y MEDIDAS DE
REDUCCIN DE RIESGO.
COSTO TOTAL GENERAL (INTANGIBLES+ TOTAL INVERSION FI
OK
TOTAL A PRECIOS
DE MERCADO
FACTOR DE
CORRECCION
TOTAL A PRECIOS
583,041.25
242,933.86
340,107.40
0.926
0.926
SOCIALES
539,896.20
224,956.75
314,939.45
7,160,909.58
7,160,909.58
716,090.96
358,045.48
8,235,046.01
1,482,308.28
9,717,354.30
0.847
8,230,599.09
0.847
277,596.44
0.926
176,969.81
9,225,061.55
327,740.78
191,112.11
10,819,248.44
176,969.81
9,225,061.55
47,191.34
38,301.74
73,530.05
23,900.59
16,122.19
5,590.20
5,590.20
17,278.80
2,845.92
2,845.92
52,781.54
43,891.94
90,808.85
26,746.51
18,968.11
23,390.36
18,945.56
36,458.07
23,390.36
15,611.96
4,183.30
23,390.36
18,945.56
40,641.37
23,390.36
15,611.96
51,024.00
41,424.00
79,488.00
25,872.00
17,472.00
6,600.00
6,600.00
20,400.00
3,360.00
3,360.00
57,624.00
48,024.00
99,888.00
29,232.00
20,832.00
25,269.60
20,469.60
39,381.60
25,269.60
16,869.60
4,938.96
25,269.60
20,469.60
44,320.56
25,269.60
16,869.60
-22
-23
-23
-24
-25
-26
-27
-28
-29
-29
-61
-63
-65
-66
-68
-12
-12
-13
-13
-13
-13
-13
-14
-14
-14
-32
-33
-34
-35
-35
-23
-24
-25
-25
-26
-189
-195
-202
-206
-210
38,301.74
31,634.54
5,590.20
5,590.20
43,891.94
37,224.74
18,945.56
15,611.96
18,945.56
15,611.96
41,424.00
34,224.00
268,982.19
45,331.44
314,313.63
152,353.83
4183.3
156,537.13
6,600.00
6,600.00
48,024.00
40,824.00
290,928.00
53,520.00
344,448.00
20,469.60
16,869.60
164,599.20
4,938.96
20,469.60
16,869.60
169,538.16
-26
-26
-26
-26
-26
-30
-30
-30
-30
-30
-70
-72
-74
-77
-79
-14
-14
-14
-14
-14
-15
-15
-15
-15
-15
-36
-36
-36
-36
-37
-27
-27
-27
-27
-27
-218
-220
-222
-225
-228
AOS
0
583,041.25
EXPEDIENTE TECNICO
242,933.86
SUPERVISION
10,819,248.44
340,107.40
9,717,354.30
Infraestructura CD ( GG+UTILIDAD+IGV)
9,717,354.30
327,740.78
191,112.11
0.00
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
Costos de Operacin y Mantenimiento sin PY
0.00
COSTOS DE OPERACIN
COSTOS DE MANTENIMIENTO
TOTAL S/.
10,819,248.44
344,448.00
344,448.00
344,448.00
344,448.00
290,928.00
290,928.00
290,928.00
290,928.00
53,520.00
53,520.00
53,520.00
53,520.00
169,538.16
169,538.16
169,538.16
169,538.16
164,599.20
164,599.20
164,599.20
164,599.20
4,938.96
4,938.96
4,938.96
4,938.96
174,909.84
174,909.84
174,909.84
174,909.84
OK
AOS
5
10
344,448.00
344,448.00
344,448.00
344,448.00
344,448.00
344,448.00
290,928.00
290,928.00
290,928.00
290,928.00
290,928.00
290,928.00
53,520.00
53,520.00
53,520.00
53,520.00
53,520.00
53,520.00
169,538.16
169,538.16
169,538.16
169,538.16
169,538.16
169,538.16
164,599.20
164,599.20
164,599.20
164,599.20
164,599.20
164,599.20
4,938.96
4,938.96
4,938.96
4,938.96
4,938.96
4,938.96
174,909.84
174,909.84
174,909.84
174,909.84
174,909.84
174,909.84
AO
RUBRO
9,225,061.55
539,896.20
EXPEDIENTE TECNICO
224,956.75
SUPERVISION
314,939.45
8,230,599.09
Infraestructura CD ( GG+UTILIDAD+IGV)
8,230,599.09
277,596.44
176,969.81
0.00
COSTOS DE OPERACIN
314,313.65
314,313.65
314,313.65
268,982.21
268,982.21
268,982.21
COSTOS DE MANTENIMIENTO
Costos de Operacin y Mantenimiento sin PY
0.00
COSTOS DE OPERACIN
45,331.44
45,331.44
45,331.44
156,537.13
156,537.13
156,537.13
152,353.83
152,353.83
152,353.83
4,183.30
4,183.30
4,183.30
157,776.52
157,776.52
157,776.52
COSTOS DE MANTENIMIENTO
TOTAL S/.
9,225,061.55
1.00
9,225,061.55
VACTS
0.92
144,749.10
0.84
132,797.34
0.77
121,832.42
10,237,617.26
Alumnos beneficiados
2,113
CE
4,845.06
9.00%
ALT.
Indicadores
01
VACTS
10,237,617
VAE
2,113
CE
4845.06
5%
19%
N Beneficiarios
2,113
2113
VACTS
1.00
0.92
0.84
0.77
10,147,567.70
157,776.52
157,776.52
157,776.52
10,147,567.70
144,749.10
132,797.34
121,832.42
11,160,123.41
Alumnos beneficiados
2,113
CE
5,281.65
VACTS
1.00
0.92
0.84
0.77
10,608,820.78
157,776.52
157,776.52
157,776.52
10,608,820.78
144,749.10
132,797.34
121,832.42
11,621,376.49
Alumnos beneficiados
2,113
CE
5,499.94
VACTS
1.00
0.92
0.84
0.77
11,070,073.85
157,776.52
157,776.52
157,776.52
11,070,073.85
144,749.10
132,797.34
121,832.42
12,082,629.57
Alumnos beneficiados
2,113
CE
5,718.23
VACTS
1.00
0.92
0.84
0.77
11,992,580.01
157,776.52
157,776.52
157,776.52
11,992,580.01
144,749.10
132,797.34
121,832.42
13,005,135.72
Alumnos beneficiados
2,113
CE
6,154.82
VACTS
1.00
0.92
0.84
0.77
6,457,543.08
157,776.52
157,776.52
157,776.52
6,457,543.08
144,749.10
132,797.34
121,832.42
7,470,098.80
Alumnos beneficiados
2,113
CE
3,535.30
VACTS
1.00
0.92
0.84
0.77
7,380,049.24
157,776.52
157,776.52
157,776.52
7,380,049.24
144,749.10
132,797.34
121,832.42
8,392,604.95
Alumnos beneficiados
2,113
CE
3,971.89
VACTS
1.00
0.92
0.84
0.77
7,841,302.31
157,776.52
157,776.52
157,776.52
7,841,302.31
144,749.10
132,797.34
121,832.42
8,853,858.03
Alumnos beneficiados
2,113
CE
4,190.18
1.00
0.92
0.84
0.77
VACTS
Alumnos beneficiados
CE
8,302,555.39
157,776.52
157,776.52
157,776.52
8,302,555.39
144,749.10
132,797.34
121,832.42
9,315,111.11
2,113
4,408.48
OK
AOS
4
10
314,313.65
314,313.65
314,313.65
314,313.65
314,313.65
314,313.65
314,313.65
268,982.21
268,982.21
268,982.21
268,982.21
268,982.21
268,982.21
268,982.21
45,331.44
45,331.44
45,331.44
45,331.44
45,331.44
45,331.44
45,331.44
156,537.13
156,537.13
156,537.13
156,537.13
156,537.13
156,537.13
156,537.13
152,353.83
152,353.83
152,353.83
152,353.83
152,353.83
152,353.83
152,353.83
4,183.30
4,183.30
4,183.30
4,183.30
4,183.30
4,183.30
4,183.30
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
0.71
111,772.87
0.71
0.65
102,543.91
0.65
0.60
94,076.99
0.60
0.55
86,309.16
0.55
0.50
79,182.72
0.50
0.46
72,644.69
0.46
0.42
66,646.51
0.42
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
111,772.87
102,543.91
94,076.99
86,309.16
79,182.72
72,644.69
66,646.51
0.71
0.65
0.60
0.55
0.50
0.46
10,237,617.26
11,160,123.41
0.42
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
111,772.87
102,543.91
94,076.99
86,309.16
79,182.72
72,644.69
66,646.51
11,621,376.49
0.71
0.65
0.60
0.55
0.50
0.46
0.42
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
111,772.87
102,543.91
94,076.99
86,309.16
79,182.72
72,644.69
66,646.51
0.71
0.65
0.60
0.55
0.50
0.46
0.42
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
111,772.87
102,543.91
94,076.99
86,309.16
79,182.72
72,644.69
66,646.51
0.71
0.65
0.60
0.55
0.50
0.46
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
111,772.87
102,543.91
94,076.99
86,309.16
79,182.72
72,644.69
66,646.51
0.65
0.60
0.55
0.50
0.46
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
111,772.87
102,543.91
94,076.99
86,309.16
79,182.72
72,644.69
66,646.51
0.65
0.60
0.55
0.50
0.46
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
111,772.87
102,543.91
94,076.99
86,309.16
79,182.72
72,644.69
66,646.51
0.65
0.60
0.55
0.50
0.46
8,392,604.95
0.42
157,776.52
0.71
7,470,098.80
0.42
157,776.52
0.71
13,005,135.72
0.42
157,776.52
0.71
12,082,629.57
0.42
8,853,858.03
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
157,776.52
111,772.87
102,543.91
94,076.99
86,309.16
79,182.72
72,644.69
66,646.51
9,315,111.11
OK
CUADRO N
EVALUACION ECONOMICA A PRECIOS SOCIALES
INDICADORES
VACT
VAE
CE
N BENEFICIADOS
ALTERNATIVA UNICA
10,237,617.26
2,113
4,845.06
2,113.00
OK
CUADRO N
ANALISIS DE SENSIBILIDAD
VARIACION
COSTOS DE
INVERSION
ALTERNATIVA UNICA
VACT
VAE
C/E
10%
11,160,123.41
2,113
5,282
15%
11,621,376.49
2,113
5,500
20%
12,082,629.57
2,113
5,718
30%
13,005,135.72
2,113
6,155
-30%
7,470,098.80
2,113
3,535
-20%
8,392,604.95
2,113
3,972
-15%
8,853,858.03
2,113
4,190
-10%
9,315,111.11
2,113
4,408
COMPONENTES
MESES
MES
MES
MES
MES
MES
MES
MES
PROCESO DE SELECCION
PARA EXPEDIENTE
TECNICO
ESTUDIOS DEFINITIVOS
60,733.46
60,733.46
60,733.46
60,733.46
PROCESO DE SELECCION
PARA LICITACION DE
OBRA
INFRAESTRUCTURA
1,619,559.05
EQUIPAMIENTO
MOBILIARIO Y
MATERIALES
MITIGACION AMBIENTAL Y
MEDIDAS DE REDUCCION
DE RIESGO
31,852.02
SUPERVISION (INCLUYE
LIQUIDACION)
56,684.57
60,733.46
60,733.46
60,733.46
60,733.46
1,708,095.63
MESES
MES
MES
MES
MES
MES
10
11
12
Total por
componente
242,933.86
0.00
1,619,559.05
1,619,559.05
1,619,559.05
1,619,559.05
1,619,559.05
9,717,354.30
163,870.39
163,870.39
327,740.78
31,852.02
31,852.02
31,852.02
31,852.02
31,852.02
191,112.11
56,684.57
56,684.57
56,684.57
56,684.57
56,684.57
340,107.40
1,708,095.63
1,708,095.63
1,708,095.63
1,871,966.02
1,871,966.02
10,819,248.45
COMPONENTES
PROCESO DE SELECCION
PARA EXPEDIENTE
TECNICO
ESTUDIOS DEFINITIVOS
PROCESO DE SELECCION
PARA LICITACION DE
OBRA
INFRAESTRUCTURA
MESES
MES
MES
MES
MES
MES
MES
MES
100.00%
25.00%
25.00%
25.00%
25.00%
100.00%
16.66%
EQUIPAMIENTO
MOBILIARIO Y
MATERIALES
MITIGACION AMBIENTAL Y
MEDIDAS DE REDUCCION
DE RIESGO
16.66%
SUPERVISION (INCLUYE
LIQUIDACION)
16.66%
MESES
MES
MES
MES
MES
MES
10
11
12
Total por
componente
100.00%
100.00%
100.00%
16.66%
16.67%
16.67%
16.67%
16.67%
100.00%
50.00%
50.00%
100.00%
16.66%
16.67%
16.67%
16.67%
16.67%
100.00%
16.66%
16.67%
16.67%
16.67%
16.67%
100.00%