Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Eval. Economica Taller
Eval. Economica Taller
0492009
INSTALACION DEL MINICOMPLEJO DEPORTIVO EN EL P.J. DOS DE JUNIO, EN EL DISTRITO DE CHIMBOTE PROVINCIA DEL SANTA - ANCASH "
Lugar
021014
ANCASH - SANTA
Cdigo
Recurso
Unidad
Cantidad
COSTO TOTAL
TOTAL
TOTAL
137,112.20
105,772.27
148,864.67
391,749.14
Precio S/.
PARCIAL S/.
Presupuesto Alternativa N 01
Presupuesto
Cliente
Costo al
Lugar
Item
Und.
Metrado
Precio S/.
Parcial S/.
01
ESTRUCTURAS
Descripcin
GLB
1.00
194,609.45
194,609.45
02
ARQUITECTURA
GLB
1.00
142,155.64
142,155.64
03
INST. SANITARIAS
GLB
1.00
10,855.30
10,855.30
04
INST. ELECTRICAS
GLB
1.00
16,959.92
16,959.92
05
EQUIPAMIENTO
GLB
1.00
27,168.83
27,168.83
COSTO DIRECTO
391,749.14
47,009.90
UTILIDADES (10 %)
39,174.91
---------------------
SUB TOTAL
IGV (18%)
477,933.95
86,028.11
-----------------------
PRESUPUESTO TOTAL
563,962.06
SUPERVISION 5.0%
28,198.10
16,918.86
================
609,079.03
0492009
INSTALACION DEL MINICOMPLEJO DEPORTIVO EN EL P.J. DOS DE JUNIO, EN EL DISTRITO DE CHIMBOTE PRO
Lugar
021014
ANCASH - santa
Cdigo
Recurso
Obra
Fecha
Unidad
Cantidad
Precio S/.
PARCIAL S/.
COSTO TOTAL
TOTAL
TOTAL
151,035.65
116,513.22
163,981.57
431,530.44
Presupuesto Alternativa N 01
Presupuesto
Cliente
Jun-12
Costo al
Lugar
Item
Und.
Metrado
Precio S/.
Parcial S/.
01
ESTRUCTURAS
Descripcin
GLB
1.00
194,609.45
194,609.45
02
ARQUITECTURA
GLB
1.00
181,936.94
181,936.94
03
INST. SANITARIAS
GLB
1.00
10,855.30
10,855.30
04
INST. ELECTRICAS
GLB
1.00
16,959.92
16,959.92
05
EQUIPAMIENTO
GLB
1.00
27,168.83
27,168.83
COSTO DIRECTO
431,530.44
51,783.65
UTILIDADES (10%)
43,153.04
---------------------
SUB TOTAL
IGV (18%)
526,467.14
94,764.08
-----------------------
PRESUPUESTO TOTAL
621,231.22
SUPERVISION 5.0%
31,061.56
18,636.94
================
670,929.72
UND.
hh
hh
hh
ml
glb
glb
CANTIDAD
COSTO
UNITARIO x
trimestre
Parcial (S/.)
15.96
15.24
11.93
127.68
121.92
95.44
100.00
20.00
100.00
100.00
20.00
100.00
345.04
220.00
565.04
COSTO DIRECTO
565.04
DESCRIPCIN
1.-Costos de Operacin
capataz
operario
peon
2.- Costos de Mantenimiento
Pintura
Servicio de agua
Servicio de luz
UND.
CANTIDAD
hh
hh
hh
ml
glb
glb
COSTO
UNITARIO
Parcial (S/.)
15.96
15.24
11.93
100.00
20.00
100.00
95.76
91.44
71.58
COSTO TOTAL
258.78
165.00
75.00
15.00
75.00
423.78
COSTO DIRECTO
423.78
67.80
50.85
UTILIDAD (10%)
56.50
UTILIDAD (10%)
42.38
SUB TOTAL
689.35
IGV (18%)
124.08
TOTAL
813.43
TOTAL
517.01
PRESUPUESTO DE OBRA
Alternativa 1
ALTERNATIVA N01
PROYECTO: Minicomplejo
ALTERNATIVA 1
N
Concepto
(A Precios Privados)
DESCRIPCIN
Costos (S/.)
1.00
INTANGIBLES
16,918.86
1.-Costos de Operacin
1.01
16,918.86
CAPATAZ
2.00
391,749.14
OPERARIO
2.01
Insumos y equipos
148,864.67
2.02
137,112.20
2.03
105,772.27
3.00
47,009.90
4.00
UTILIDAD (10%)
39,174.91
5.00
IGV. 18%
86,028.11
SUB TOTAL
6.00
563,962.06
28,198.10
TOTAL INVERSION
609,079.03
UND.
CANTIDAD
COSTO
UNITARIO
15.96
15.24
11.93
Parcial
(S/.)mensual
PEON
hh
hh
hh
2.00
2.00
4.00
255.36
243.84
381.76
Glb
1.00
1,500.00
Servico de agua
Servicio de luz
Cobertura
Glb
Glb
Glb
1.00
1.00
1.00
40.00
150.00
1,500.00
4,070.96
COSTO DIRECTO
0.847
0.909
UTILIDAD (10%)
0.680
SUB TOTAL
0.847
IGV (18%)
0.847
TOTAL
0.847
0.847
Bienes Importados
0.810
Concepto
Costos (S/.)
1.00
INTANGIBLES
1.01
14,338.02
2.00
322,729.10
2.01
Insumos y equipos
126,156.50
2.02
124,647.45
2.03
71,925.14
3.00
39,838.90
4.00
UTILIDAD (10%)
33,199.08
SUB TOTAL
395,767.07
5.00
14,338.02
23,896.70
TOTAL INVERSION
434,001.79
880.96
3,190.00
COSTO TOTAL
4,070.96
488.52
407.10
4,966.57
893.98
5,860.55
UND.
CANTIDAD
COSTO
UNITARIO
FACTOR DE
CORRECCIN
Parcial
(S/.)mensual
COSTO TOTAL
1.-Costos de Operacin
CAPATAZ
OPERARIO
PEON
hh
hh
hh
2.00
2.00
4.00
15.96
15.24
11.93
0.75
0.75
0.75
191.52
182.88
286.32
660.72
hh
2.- Costos de Mantenimiento
Pintura
Glb
1.00
1,500.00
0.75
1,125.00
2,392.50
Servico de agua
Servicio de luz
Cobertura
Glb
Glb
Glb
1.00
1.00
1.00
40.00
150.00
1,500.00
0.75
0.75
0.75
30.00
112.50
1,125.00
3,053.22
COSTO DIRECTO
3,053.22
366.39
UTILIDAD (10%)
305.32
TOTAL
3,724.93
EXPEDIENTE TECNICO
Mes
Mes
Mes
Mes
16918.86
16,918.86
ESTRUCTURAS
64869.82
64869.82
64869.82
194,609.45
ARQUITECTURA
47385.21
47385.21
47385.21
142,155.64
INST. SANITARIAS
3618.43
3618.43
3618.43
10,855.30
INST. ELECTRICAS
5653.31
5653.31
5653.31
16,959.92
EQUIPAMIENTO
9056.28
9056.28
9056.28
27,168.83
GASTOS GENERALES
15669.97
15669.97
15669.97
47,009.90
UTILIDADES
13058.30
13058.30
13058.30
39,174.91
9399.37
9399.37
9399.37
28,198.10
28676.04
28676.04
28676.04
86,028.11
SUPERVISION DE OBRA
IGV 18%
TOTAL DEL PERIODO
METAS
EXPEDIENTE TECNICO
Mes
Mes
Mes
Mes
100%
Total por
Componente
100%
ESTRUCTURAS
30%
40%
30%
100%
ARQUITECTURA
30%
40%
30%
100%
INST. SANITARIAS
30%
40%
30%
100%
INST. ELECTRICAS
30%
40%
30%
100%
100%
100%
EQUIPAMIENTO
GASTOS GENERALES
30%
40%
30%
100%
UTILIDADES
30%
40%
30%
100%
SUPERVISION DE OBRA
30%
40%
30%
100%
IGV 18%
30%
40%
30%
100%
PRESUPUESTO DE OBRA
Alternativa 2
ALTERNATIVA N02
ALTERNATIVA N02
ALTERNATIVA 2
(A Precios Privados)
Concepto
DESCRIPCIN
Costos (S/.)
1.00
INTANGIBLES
18,636.94
1.-Costos de Operacin
1.01
18,636.94
CAPATAZ
2.00
431,530.44
OPERARIO
2.01
Insumos y equipos
163,981.57
2.02
151,035.65
2.03
116,513.22
3.00
51,783.65
4.00
UTILIDAD (10%)
43,153.04
5.00
IGV. 18%
94,764.08
SUB TOTAL
6.00
621,231.22
UND.
CANTIDAD
COSTO
UNITARIO
(A Precios Sociales)
Parcial
(S/.)mensual
COSTO TOTAL
DESCRIPCIN
UND.
CANTIDAD
COSTO
UNITARIO
FACTOR DE
CORRECCIN
Parcial
(S/.)mensual
COSTO TOTAL
1.-Costos de Operacin
PEON
hh
hh
hh
2.00
2.00
4.00
Glb
Glb
Glb
Glb
1.00
1.00
1.00
1.00
15.96
15.24
11.93
255.36
243.84
381.76
880.96
PEON
hh
hh
hh
2.00
2.00
4.00
15.96
15.24
11.93
0.75
0.75
0.75
191.52
182.88
286.32
Glb
Glb
Glb
Glb
1.00
1.00
1.00
1.00
1,500.00
40.00
150.00
1,500.00
0.75
0.75
0.75
0.75
1,125.00
30.00
112.50
1,125.00
CAPATAZ
OPERARIO
3,190.00
1,500.00
40.00
150.00
1,500.00
660.72
2,392.50
31,061.56
TOTAL INVERSION
670,929.72
4,070.96
3,053.22
FACTORES DE CORRECCION
Materiales y Equipos FC= 1/(1+I.V.G)
0.847
COSTO DIRECTO
0.909
488.52
366.39
0.680
UTILIDAD (10%)
407.10
UTILIDAD (10%)
305.32
0.847
SUB TOTAL
0.847
IGV (18%)
0.847
TOTAL
0.847
Bienes Importados
0.810
Concepto
Costos (S/.)
1.00
INTANGIBLES
1.01
2.00
355,501.56
2.01
Insumos y equipos
138,967.43
2.02
137,305.14
2.03
3.00
4.00
UTILIDAD (10%)
SUB TOTAL
5.00
15,794.01
15,794.01
79,228.99
43,884.45
36,570.38
435,956.39
26,323.36
478,073.76
4,070.96
COSTO DIRECTO
3,053.22
4,966.57
893.98
5,860.55
TOTAL
3,724.93
393
10
517.01
ALTERNATIVA N01
COSTO DIRECTO
322,729.10
434,001.79
MATERIALES Y EQUIPOS
126,156.50
MANO DE OBRA
196,572.60
3,724.93
1.00
ALTERNATIVA N02
COSTO DIRECTO
355,501.56
478,073.76
MATERIALES Y EQUIPOS
138,967.43
MANO DE OBRA
216,534.13
3,724.93
1.00
PERIODO EN AOS
VAC PS
0
A) COSTOS DE INVERSIN
434,001.79
434,001.79
ETAPA PREOPERATIVA
434,001.79
434,001.79
1.00.- INTANGIBLES
14,338.02
14,338.02
14,338.02
14,338.02
322,729.10
322,729.10
126,156.50
126,156.50
124,647.45
124,647.45
71,925.14
71,925.14
39,838.90
39,838.90
33,199.08
33,199.08
23,896.70
23,896.70
0.00
0.00
0.00
0.00
0.00
0.00
ETAPA OPERATIVA
B) COSTOS DE MANTENIMIENTO CON
PROYECTO
C) COSTOS CON PROYECTO (A+B)
D) COSTOS DE MANTENIMIENTO SIN
PROYECTO
E) TOTAL COSTOS INCREMENTALES (C-D)
F)
VAC T (Ex F)
37,249.28
0.00
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
471,251.07
434,001.79
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
5,170.12
0.00
517.01
517.01
517.01
517.01
517.01
517.01
466,080.96
434,001.79
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
0.09
454,589.10
VAE
1.00
0.92
0.84
0.77
0.71
0.65
0.60
434,001.79
2,943.04
2,700
2,477
2,273
2,084.93
1,913
70,834.11
0.1558200899
PERIODO EN AOS
VAC PS
0
A) COSTOS DE INVERSIN
478,073.76
478,073.76
ETAPA PREOPERATIVA
478,073.76
478,073.76
1.00.- INTANGIBLES
15,794.01
15,794.01
15,794.01
15,794.01
355,501.56
355,501.56
138,967.43
138,967.43
137,305.14
137,305.14
79,228.99
79,228.99
43,884.45
43,884.45
36,570.38
36,570.38
26,323.36
26,323.36
0.00
0.00
0.00
0.00
0.00
0.00
ETAPA OPERATIVA
B) COSTOS DE MANTENIMIENTO
37,249.28
0.00
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
515,323.04
478,073.76
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
5,170.12
0.00
517.01
517.01
517.01
517.01
517.01
517.01
510,152.93
478,073.76
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
1.00
0.92
0.84
0.77
0.71
0.65
0.60
478,073.76
2,943.04
2,700
2,477
2,273
2,084.93
1,913
VAC T (Ex F)
0.09
498,661.07
VAE
77,701.41
0.1558200899
N1
AOS
7
10
0.00
0.00
0.00
0.00
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
517.01
517.01
517.01
517.01
3,207.92
3,207.92
3,207.92
3,207.92
0.55
0.50
0.46
0.42
1,755
1,610
1,477
1,355.06
N2
AOS
7
10
0.00
0.00
0.00
0.00
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
517.01
517.01
517.01
517.01
3,207.92
3,207.92
3,207.92
3,207.92
0.55
0.50
0.46
0.42
1,755
1,610
1,477
1,355.06
VAC PS
A) COSTOS DE INVERSIN
434,001.79
PERIODO EN AOS
0.00
1.00
434,001.79
ETAPA PREOPERATIVA
434,001.79
434,001.79
1.00.- INTANGIBLES
14,338.02
14,338.02
14,338.02
14,338.02
322,729.10
322,729.10
126,156.50
126,156.50
124,647.45
124,647.45
71,925.14
71,925.14
39,838.90
39,838.90
33,199.08
33,199.08
23,896.70
23,896.70
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ETAPA OPERATIVA
B) COSTOS DE MANTENIMIENTO
37,249.28
0.00
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
471,251.07
434,001.79
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
5,170.12
0.00
517.01
517.01
517.01
517.01
517.01
517.01
517.01
517.01
517.01
517.01
466,080.96
434,001.79
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
FA:
0.09
VAC PS (Ex F)
454,589.10
VAE
1.00
0.92
0.84
0.77
0.71
0.65
0.60
0.55
0.50
0.46
0.42
434,001.79
2,943.04
2,700
2,477
2,273
2,084.93
1,913
1,755
1,610
1,477
1,355.06
347201.431816
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
70,834.11
0.1558200899
-20%COSTO INV
VACT
367788.74
-15%COSTO INV
VACT
368901.521305
389488.83
-10%COSTO INV
VACT
390601.610793
411188.92
-5%COSTO INV
432889.01
5%COSTO INV
476289.19
10%COSTO INV
497989.28
15%COSTO INV
519689.37
20%COSTO INV
541389.46
FA
VACT
FA
VACT
FA
VACT
9.00%
454589.10
12.00%
452127.24
16.00%
449506.38
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
VACT
3207.9168
VACT
3207.9168
VACT
3207.9168
VACT
3207.9168
VACT
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
1.00
434001.78977
1.00
434001.78977
1.00
434001.78977
0.92
0.84
0.77
0.71
0.65
0.60
0.55
0.80
0.71
0.74
0.64
0.64
2038.68912
0.55
0.57
0.51
0.45
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
0.50
1609.94527
0.40
0.46
0.42
1477.0140091 1355.058724
0.36
0.32
0.41
0.35
0.31
0.26
0.23
2765.445517 2384.004756 2055.176514 1771.703891 1527.330941 1316.664604 1135.055693 978.4962873 843.53128215 727.1821398
PERIODO EN AOS
VAC PS
0.00
478,073.76
ETAPA PREOPERATIVA
1.00.- INTANGIBLES
1.00
478,073.76
478,073.76
478,073.76
15,794.01
15,794.01
15,794.01
15,794.01
355,501.56
355,501.56
138,967.43
138,967.43
137,305.14
137,305.14
79,228.99
79,228.99
43,884.45
43,884.45
36,570.38
36,570.38
26,323.36
26,323.36
2.00
3.00
4.00
5.00
0.00
0.00
0.00
0.00
0.00
ETAPA OPERATIVA
B) COSTOS DE MANTENIMIENTO
37,249.28
0.00
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
515,323.04
478,073.76
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
5,170.12
0.00
517.01
517.01
517.01
517.01
517.01
510,152.93
478,073.76
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
1.00
0.92
0.84
0.77
0.71
0.65
478,073.76
2,943.04
2,700
2,477
2,273
2,084.93
FA:
0.09
VAC PS (Ex F)
498,661.07
VAE
77,701.41
0.1558200899
-20%COSTO INV
VACT
382459.005884095
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
403046.32 382459.005884095
3.0429358
0.0393906
7.1003584
2.5691361
2084.925813
-15%COSTO INV
VACT
406362.693751851
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
426950.01 406362.693751851
3.0429358
0.0393906
7.1003584
2.5691361
2084.925813
-10%COSTO INV
VACT
430266.381619607
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
450853.69 430266.381619607
3.0429358
0.0393906
7.1003584
2.5691361
2084.925813
-5%COSTO INV
VACT
454170.069487363
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
474757.38 454170.069487363
3.0429358
0.0393906
7.1003584
2.5691361
2084.925813
5%COSTO INV
VACT
501977.445222875
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
522564.76 501977.445222875
3.0429358
0.0393906
7.1003584
2.5691361
2084.925813
10%COSTO INV
VACT
525881.133090631
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
546468.45 525881.133090631
3.0429358
0.0393906
7.1003584
2.5691361
2084.925813
549784.820958387
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
570372.13 549784.820958387
3.0429358
0.0393906
7.1003584
2.5691361
2084.925813
573688.508826142
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
594275.82 573688.508826142
3.0429358
0.0393906
7.1003584
2.5691361
2084.925813
0.92
0.84
0.77
0.71
0.65
15%COSTO INV
VACT
20%COSTO INV
VACT
FA
VACT
FA
VACT
FA
9.00%
1.00
1.00
0.89
0.80
0.71
0.64
0.57
1.00
0.86
0.74
0.64
0.55
0.48
VACT
TIVA N 02
PERIODO EN AOS
6.00
7.00
8.00
9.00
10.00
0.00
0.00
0.00
0.00
0.00
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
3,724.93
517.01
517.01
517.01
517.01
517.01
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
0.60
0.55
0.50
0.46
0.42
1,913
1,755
1,610
1,477
1,355.06
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
2.7759752
4.8403442
9.9452699
77.0140091
5.0587239
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
2.7759752
4.8403442
9.9452699
77.0140091
5.0587239
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
2.7759752
4.8403442
9.9452699
77.0140091
5.0587239
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
2.7759752
4.8403442
9.9452699
77.0140091
5.0587239
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
2.7759752
4.8403442
9.9452699
77.0140091
5.0587239
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
2.7759752
4.8403442
9.9452699
77.0140091
5.0587239
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
2.7759752
4.8403442
9.9452699
77.0140091
5.0587239
3207.9168
3207.9168
3207.9168
3207.9168
3207.9168
2.7759752
4.8403442
9.9452699
77.0140091
5.0587239
0.60
0.55
0.50
0.46
0.42
0.45
0.40
0.36
0.32
0.35
0.31
0.26
0.23
Evaluacin:
INDICADORES DE
EVALUACION
ALTERNATIVA
I
ALTERNATIVA
II
VACT
454,589.10
498,661.07
77,701.41
VAE
70,834.11
BENEFICIARIOS (PA)
393
393
CE
1,158
1,270
Anlisis de Sensibilidad:
VARIACION DE
COSTOS DE
INVERSION
Alternativa 1
VACT
-20%
367,788.74
-15%
-10%
Alternativa 2
CE
VACT
CE
936.85
403,046
1026.66
389,488.83
992.13
426,950
1087.55
411,188.92
1047.40
450,854
1148.44
-5%
432,889.01
1102.68
474,757
1209.33
0%
454,589.10
1157.95
498,661
1270.21
5%
476,289.19
1213.23
522,565
1331.10
10%
497,989.28
1268.50
546,468
1391.99
15%
519,689.37
1323.78
570,372
1452.88
20%
541,389.46
1379.05
594,276
1513.77
VARIACION DE
COSTO DE
OPORTUNIDAD DE
CAPITAL
AO
0.1558200899
Alternativa 1
VACT
Alternativa 2
CE
VACT
CE
10%
454,589
1157.95
498,661
1270.21
12%
452,127
1151.68
496,199
1263.94
16%
449,506
1145.01
493,578
1257.27
INVERSIONO y M - C/P
0 434,001.79
1
0
2
0
3
0
4
0
5
0
6
0
7
0
8
0
9
0
10
0
Tasa de descuento:
Densidad por vivienda
Lnea de corte
0
3724.9284
3724.9284
3724.9284
3724.9284
3724.9284
3724.9284
3724.9284
3724.9284
3724.9284
3724.9284
O Y M - S/P
0
517.0116
517.0116
517.0116
517.0116
517.0116
517.0116
517.0116
517.0116
517.0116
517.0116
10%
6 hab/viv
1000 S/. / persona
TOTAL
434,001.79
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
3,207.92
466,080.96
FACTOR
1.00
0.91
0.83
0.75
0.68
0.62
0.56
0.51
0.47
0.42
0.39
VACT
434,001.79
2,916.29
2,651.17
2,410.16
2,191.05
1,991.86
1,810.79
1,646.17
1,496.52
1,360.47
1,236.79
453,713.05
* VAC
=
453,713
* VAE
=
73,840
*Promedio poblacin Benef.=
393
*ICE
=
453,713
393
0%
0%
0%
FACTOR
0.162745395
0.162745395
0.162745395
0.162745395
0.162745395
0.162745395
0.162745395
0.162745395
0.162745395
0.162745395
0.162745395
VAE
70631.7927
474.612442
431.465857
392.241688
356.583352
324.166684
294.696986
267.90635
243.551228
221.410207
201.282006
73,839.71
beneficiado
Ao
1993
2007
Poblacin
338,951
396,434
POB (1993)
338951
POB(2007)
396434
TC
1.13
Ao
2007
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Poblacin
2,875
1.13
POBLACION REFERENCIAL
Ao
Poblacin
Vivienda
0
922
184
1
933
187
2
943
189
3
954
191
4
965
193
5
975
195
6
986
197
7
998
200
8
1,009
202
9
1,020
204
10
1,032
206
Total
981
196
Ao
2007
2013
2014
2015
2016
2017
2018
2019
2020
2021
Poblacin
1,150
1.13
POBLACION OBJETIVO
Ao
Poblacin
Vivienda
0
369
74
1
373
75
2
377
75
3
382
76
4
386
77
5
390
78
6
395
79
7
399
80
8
404
81
1.13
2022
2023
9
10
Total
408
413
393
82
83
79