Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ÍNDICE
I. PRESENTACIÓN ................................................................................ 3
2.3.3. Organización......................................................................... 7
a) Objetivo ............................................................................................ 8
b) Justificación...................................................................................... 8
c) Planificación ..................................................................................... 9
d) Metodología ................................................................................... 10
V. ANEXOS ........................................................................................... 25
3
I. PRESENTACIÓN
RUC: 20368807916
a) Objetivo
b) Justificación
c) Planificación
d) Metodología
g) Resultados de actividades
glb S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 20,347.87 S/. 244,174.44
01.01.03 PRODUCCION DE PLANTONES FORESTALES EN VIVERO SAN IGNACIO S/.244,174.44
1 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00%
glb S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 20,914.99 S/. 250,979.85
01.01.04 PRODUCCION DE PLANTONES FORESTALES EN VIVERO TABACONAS S/.250,979.85
1 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00%
ACCIÓN 01.02 REFORESTACION DE AREAS DEGRADADAS Y DE PROTECCIÓN. S/.437,917.69 S/.81,450.20 S/.76,409.40 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.93,352.70 S/.93,352.70 S/.93,352.70 S/.437,917.69
01.02.01 INSTALACION Y MANEJO DE PLANTACIONES FORESTALES EN ZONA SAN IGNACIO S/.140,767.55 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.46,922.52 S/.46,922.52 S/.46,922.52 S/.140,767.55
01.02.02 INSTALACION Y MANEJO DE PLANTACIONES FORESTALES EN ZONA TABACONAS S/.139,290.55 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.46,430.18 S/.46,430.18 S/.46,430.18 S/.139,290.55
ACCIÓN 01.03 APROPIADAS PRACTICAS DE AFIANCIAMIENTO DE LAS PLANTACIONES FORESTALES S/.33,916.55 S/. 5,218.25 S/. 2,869.05 S/. 2,200.80 S/. 3,430.65 S/. 2,762.40 S/. 3,149.85 S/. 2,000.00 S/. 2,668.25 S/. 2,280.80 S/. 2,668.25 S/. 2,000.00 S/. 2,668.25 S/. 33,916.55
15.39% 8.46% 6.49% 10.11% 8.14% 9.29% 5.90% 7.87% 6.72% 7.87% 5.90% 7.87% 100.00%
01.03.01 TALLER DE CAPACITACION EN INSTALACION Y MANEJO FORESTAL S/.1,123.20 S/.0.00 S/.0.00 S/.0.00 S/.561.60 S/.561.60 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.1,123.20
01.03.02 TALLER DE CAPACITACION EN ZONIFICACION Y PLANIFICACION FORESTAL S/.561.60 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.280.80 S/.0.00 S/.0.00 S/.280.80 S/.0.00 S/.0.00 S/.0.00
01.03.03 TALLER DE CAPACITACION EN MANTENIMIENTO Y PROTECCION FORESTAL S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
glb
01.03.03.01 Ta l l er de ca pa ci ta ci ón en ma nteni mi ento y protecci ón fores ta l
1
01.03.04 ASISTENCIA TECNICA FORESTAL S/.1,004.00 0 200.8 200.8 200.8 200.8 200.8 0 0 0 0 0 0
glb S/. 200.80 S/. 200.80 S/. 200.80 S/. 200.80 S/. 200.80 S/. 1,004.00
01.03.04.01 Ga s tos de a s i s tenci a técni ca en producci ón de pl a nta s y pl a nta ci ón fores ta l S/.1,004.00
1 20.00% 20.00% 20.00% 20.00% 20.00% 100.00%
01.03.05 PASANTIA DE AGRICULTORES LIDERES Y DOCENTES A LA GRANJA PORCON S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
glb
01.03.05.01 Pa s a ntía a l a Coopera ti va Gra nja Porcón
1
01.03.06 Sensibilizador SOCIAL S/.24,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00
glb S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 24,000.00
01.03.06.01 Sens i bi l i za dor Soci a l S/.24,000.00
1 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00%
Homogeneizacion de criterios técnicos y sociales para el personal profesional y tecnico al inicio
01.03.07
del proyecto
S/.3,218.25 S/. 3,218.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/.3,218.25
glb
01.03.03.01 Ta l l er de ca pa ci ta ci ón en ma nteni mi ento y protecci ón fores ta l
1
01.03.04 ASISTENCIA TECNICA FORESTAL S/.1,004.00 0 200.8 200.8 200.8 200.8 200.8 0 0 0 0 0 0
glb S/. 200.80 S/. 200.80 S/. 200.80 S/. 200.80 S/. 200.80 S/. 1,004.00
01.03.04.01 Ga s tos de a s i s tenci a técni ca en producci ón de pl a nta s y pl a nta ci ón fores ta l S/.1,004.00
1 20.00% 20.00% 20.00% 20.00% 20.00% 100.00%
01.03.05 PASANTIA DE AGRICULTORES LIDERES Y DOCENTES A LA GRANJA PORCON S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
glb
01.03.05.01 Pa s a ntía a l a Coopera ti va Gra nja Porcón
1
01.03.06 Sensibilizador SOCIAL S/.24,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00
glb S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 24,000.00
01.03.06.01 Sens i bi l i za dor Soci a l S/.24,000.00
1 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00%
Homogeneizacion de criterios técnicos y sociales para el personal profesional y tecnico al inicio
01.03.07
del proyecto
S/.3,218.25 S/. 3,218.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/.3,218.25
glb S/. 668.25 S/. 668.25 S/. 668.25 S/. 668.25 S/. 668.25 S/. 668.25 S/. 4,009.50
01.03.08.01 Ta l l er de Homogenei za ci on de cri teri os (ca da dos mes es ) S/.4,009.50
1 16.67% 16.67% 16.67% 16.67% 16.67% 16.67% 100.00%
COMPONENTE II DESARROLLO DE PRACTICAS AGROFORESTALES SOSTENIBLES S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
CAPACITACIÓN EN ORDENAMIENTO ESPACIAL DE LA PARCELA SEGÚN APTITUD: AGRÍCOLA, glb
ACCIÓN 02.01
PECUARIA Y FORESTAL
1
glb
ACCIÓN 02.02 ASISTENCIA TÉCNICA EN PRÁCTICAS AGROSILVOPASTORILES
1
glb
Di s eño del meca ni s mo pa ra l a i mpl ementa ci ón del pa go por s ervi ci o a mbi enta l
03.01.01
hídri co en el SNTN
S/.0.00
1
0.00 S/. 222,845.84 S/. 164,484.68 S/. 43,463.66 S/. 44,693.51 S/. 56,876.19 S/. 44,412.71 S/. 43,262.86 S/. 43,931.11 S/. 56,394.59 S/. 137,283.81 S/. 136,615.56 S/. 137,283.81 S/. 1,131,548.30
COSTOS DIRECTOS S/.1,131,548.30 S/. 0.00
19.69% 14.54% 3.84% 3.95% 5.03% 3.92% 3.82% 3.88% 4.98% 12.13% 12.07% 12.13% 100.00%
GASTOS GENERALES S/.319,521.65 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/.26,626.80 S/. 319,521.65
glb S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 9,774.30 S/. 117,291.65
Cos tos opera ti vos del proyecto pa ra l os 30 mes es de ejecuci ón S/.117,291.65 S/. 0.00
1 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00%
Ges ti ón de Proyecto
glb
S/.202,230.00 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 16,852.50 S/. 202,230.00
1 S/. 0.00
8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 99.96%
SUB TOTAL S/.1,451,069.95 S/.249,472.65 S/.191,111.48 S/.70,090.46 S/.71,320.31 S/.83,503.00 S/.71,039.51 S/.69,889.66 S/.70,557.91 S/.83,021.40 S/.163,910.61 S/.163,242.36 S/.163,910.61 S/.1,451,069.95
17.19% 13.17% 4.83% 4.92% 5.75% 4.90% 4.82% 4.86% 5.72% 11.30% 11.25% 11.30% 100.00%
glb S/. 115,000.00
Expedi ente técni co
1 100.00%
glb S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 8,425.71 S/. 101,108.50
Supervi s i ón S/.101,108.50 S/. 0.00
1 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 99.96%
Li qui da ci ón
glb S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 3,644.93 S/. 43,739.18
Mi ti ga ci ón de i mpa cto a mbi enta l S/.43,739.18 S/. 0.00
1 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 99.96%
PRESUPUESTO TOTAL S/.1,595,917.63 S/. 115,000.00 S/. 261,543.29 S/. 203,182.12 S/. 82,161.10 S/. 83,390.95 S/. 95,573.64 S/. 83,110.15 S/. 81,960.30 S/. 82,628.55 S/. 95,092.04 S/. 175,981.25 S/. 175,313.00 S/. 175,981.25 S/. 1,595,917.63
16.39% 12.73% 5.15% 5.23% 5.99% 5.21% 5.14% 5.18% 5.96% 11.03% 10.99% 11.03% 100.00%
Nota: La presente tabla representa el avance físico y financiero presupuestado para el primer año de ejecución del proyecto, expuesto por componentes y actividades.
AUXILIAR ESTANDAR S/.141,756.24 NO ENCONTRADO NO ENCONTRADO S/.74,676.35 S/.23,200.00 S/.7,575.00 S/.8,030.00 S/.0.00 S/.79,911.32 S/.1,500.00 S/.21,200.00 S/.3,000.00 S/.360,848.91
MONTOS SSI: S/.141,756.24 S/.0.00 S/.0.00 S/.74,676.35 S/.28,000.00 S/.7,715.00 S/.11,530.00 S/.9,060.00 S/.84,111.32 S/.5,900.00 S/.21,200.00 S/.487,344.91 S/.871,293.82
glb S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.3,200.00 S/.0.00 S/.0.00 S/.237,587.95 S/.29,088.69 S/.0.00 S/.269,876.64 S/.278,451.33 57,02%
01.01.03 PRODUCCION DE PLANTONES FORESTALES EN VIVERO SAN IGNACIO S/.244,174.44 - - 0.97
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.31% 0.00% 0.00% 97.30% 11.91% 0.00% 110.53% 114.04%
glb S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.3,200.00 S/.0.00 S/.0.00 S/.255,463.43 S/.25,739.28 S/.0.00 S/.284,402.71 S/.284,800.04 56.74%
01.01.04 PRODUCCION DE PLANTONES FORESTALES EN VIVERO TABACONAS S/.250,979.85 - - 1.02
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.28% 0.00% 0.00% 101.79% 10.26% 0.00% 113.32% 113.48%
ACCIÓN 01.02 REFORESTACION DE AREAS DEGRADADAS Y DE PROTECCIÓN. S/.437,917.69 S/.229,298.00 S/.2,166.00 S/.2,480.00 S/.40.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.10,000.00 S/.10,000.00 S/.20,000.00 S/.0.00 S/.273,984.00 S/.276,484.94 16,58%
01.02.01 INSTALACION Y MANEJO DE PLANTACIONES FORESTALES EN ZONA SAN IGNACIO S/.140,767.55 S/.2,500.00 S/.2,500.00 S/.2,500.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.5,000.00 S/.5,000.00 10000 0 S/.27,500.00 S/.27,500.00 3,91%
ACCIÓN 01.03 APROPIADAS PRACTICAS DE AFIANCIAMIENTO DE LAS PLANTACIONES FORESTALES S/.33,916.55 S/. 0.00 S/. 2,000.00 S/. 4,000.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,750.00 S/. 0.00 S/. 7,750.00 S/. 7,750.00 6.78%
0.00% 5.90% 11.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.16% 0.00% 22.85% 22.85%
01.03.01 TALLER DE CAPACITACION EN INSTALACION Y MANEJO FORESTAL S/.1,123.20 0 0 0 0 0 0 S/.0.00 S/.0.00 0.000 0 0 S/.0.00 S/.0.00 66,67%
glb
01.03.01.01 Ta l l er de ca pa ci ta ci ón en i ns ta l a ci ón de vi veros fores ta l es S/.561.60
1
glb
01.03.01.02 Ta l l er de ca pa ci ta ci ón en ma nejo de vi veros fores ta l es S/.561.60
1
01.03.02 TALLER DE CAPACITACION EN ZONIFICACION Y PLANIFICACION FORESTAL S/.561.60 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
01.03.03 TALLER DE CAPACITACION EN MANTENIMIENTO Y PROTECCION FORESTAL S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
glb
01.03.03.01 Ta l l er de ca pa ci ta ci ón en ma nteni mi ento y protecci ón fores ta l
1
01.03.04 ASISTENCIA TECNICA FORESTAL S/.1,004.00 0 0 0 0 0 0 0 0 0.000 0 0 S/.0.00 S/.0.00 0.00%
glb 0 S/.0.00 S/.0.00
01.03.04.01 Ga s tos de a s i s tenci a técni ca en producci ón de pl a nta s y pl a nta ci ón fores ta l S/.1,004.00 - -
1 0.00% - -
01.03.05 PASANTIA DE AGRICULTORES LIDERES Y DOCENTES A LA GRANJA PORCON S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
glb S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/.0.00 S/.0.00
01.03.07.01 Ta l l er de Homogenei za ci on de cri teri os ( a l os ci nco día s ) S/.3,218.25 - -
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% S/.0.00
Homogeneizacion de criterios técnicos y sociales para el personal profesional y tecnico
01.03.08
del proyecto durante la fase de ejecución
S/.4,009.50 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.000 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
glb 0.00% S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
01.03.08.01 Ta l l er de Homogenei za ci on de cri teri os (ca da dos mes es ) S/.4,009.50 - -
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% S/.0.00
COMPONENTE II DESARROLLO DE PRACTICAS AGROFORESTALES SOSTENIBLES S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
CAPACITACIÓN EN ORDENAMIENTO ESPACIAL DE LA PARCELA SEGÚN APTITUD: glb S/.0.00 S/.0.00 0 S/.0.00 S/.0.00
ACCIÓN 02.01 - -
01.03.04.01 Ga s tos de a s i s tenci a técni ca en producci ón de pl a nta s y pl a nta ci ón fores ta l S/.1,004.00 - -
1 0.00% - -
01.03.05 PASANTIA DE AGRICULTORES LIDERES Y DOCENTES A LA GRANJA PORCON S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
glb S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/.0.00 S/.0.00
01.03.07.01 Ta l l er de Homogenei za ci on de cri teri os ( a l os ci nco día s ) S/.3,218.25 - -
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% S/.0.00
Homogeneizacion de criterios técnicos y sociales para el personal profesional y tecnico
01.03.08
del proyecto durante la fase de ejecución
S/.4,009.50 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.000 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
glb 0.00% S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
01.03.08.01 Ta l l er de Homogenei za ci on de cri teri os (ca da dos mes es ) S/.4,009.50 - -
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% S/.0.00
COMPONENTE II DESARROLLO DE PRACTICAS AGROFORESTALES SOSTENIBLES S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
CAPACITACIÓN EN ORDENAMIENTO ESPACIAL DE LA PARCELA SEGÚN APTITUD: glb S/.0.00 S/.0.00 0 S/.0.00 S/.0.00
ACCIÓN 02.01 - -
AGRÍCOLA, PECUARIA Y FORESTAL S/.0.00 S/.0.00
1
glb
Di s eño del meca ni s mo pa ra l a i mpl ementa ci ón del pa go por s ervi ci o - -
03.01.01
a mbi enta l hídri co en el SNTN
S/.0.00
1
glb S/. 15,192.00 0 0 0 0 S/. 0.00 0 S/.0.00 S/.0.00 S/.15,192.00 S/.15,192.00 14,62%
03.01.02 Di fus i ón ra di a l y tel evi s i va (Pl a n Comuni ca ci ona l de Proyecto) S/.38,552.80 - -
1 39.41% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 39.41% 39.41%
-
CAPACITACIÓN PARA LA CONFORMACIÓN Y FORTALECIMIENTO DE COMITÉS DE
ACCIÓN 03.02
GESTIÓN DE BOSQUES
S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00%
S/. 244,490.00 S/. 4,166.00 S/. 75,872.91 S/. 40.00 S/. 0.00 S/. 0.00 S/. 6,401.08 S/. 0.00 S/. 10,000.00 S/. 562,722.60 S/. 86,117.97 S/. 0.00 S/. 989,810.56 S/. 999,497.98
COSTOS DIRECTOS S/.1,131,548.30 0 -
21.61% 0.37% 6.71% 0.00% 0.00% 0.00% 0.57% 0.00% 0.00% 49.73% 7.61% 0.00% 86.59% 88.33%
GASTOS GENERALES S/.319,521.65 S/.15,744.00 S/.11,641.00 S/.8,141.00 S/.9,729.00 S/.0.00 S/.13,748.00 S/.0.00 S/.0.00 S/.23,148.00 S/.20,100.00 S/.0.00 S/.102,251.00 S/.95,198.00 10.43%
glb S/. 644.00 S/. 2,141.00 S/. 2,785.00 2785 S/. 0.00 S/.3,848.00 S/.0.00 S/.0.00 S/.3,848.00 S/. 0.00 S/.16,051.00 S/.3,848.00 1.15%
Cos tos opera ti vos del proyecto pa ra l os 30 mes es de ejecuci ón S/.117,291.65 - -
1 0.55% 1.83% 2.37% 2.37% 0.00% 0.00% 3.28% 0.00% 0.00% 3.28% 0.00% 0.00% 13.68% 3.28%
Ges ti ón de Proyecto
glb
S/.202,230.00 S/. 15,100.00 S/. 9,500.00 S/. 5,356.00 S/.6,944.00 S/. 0.00 S/. 9,900.00 S/.0.00 S/.0.00 S/.19,300.00 S/.20,100.00 S/.86,200.00 S/.94,850.00 10,42%
1 - -
7.47% 4.70% 2.65% 3.43% 0.00% 0.00% 4.90% 0.00% 0.00% 9.54% 9.94% 0.00% 42.62% 46.90%
SUB TOTAL S/.1,451,069.95 S/.260,234.00 S/.15,807.00 S/.84,013.91 S/.9,769.00 S/.0.00 S/.0.00 S/.20,149.08 S/.0.00 S/.10,000.00 S/.585,870.60 S/.106,217.97 S/.0.00 S/.1,092,061.56 S/.1,094,695.98
17.93% 1.09% 5.79% 0.67% 0.00% 0.00% 1.39% 0.00% 0.69% 40.38% 7.32% 0.00% 75.26% 75.44%
glb S/. 115,000.00 S/.115,000.00 S/.115,000.00 100.00%
Expedi ente técni co -
1 100.00%
glb S/. 7,500.00 S/. 5,000.00 S/. 5,000.00 S/. 7,500.00 S/. 0.00 S/. 5,000.00 S/. 5,000.00 S/.0.00 S/.0.00 S/. 10,000.00 S/. 10,000.00 S/.55,000.00 S/.52,500.00 35.00%
Supervi s i ón S/.101,108.50 - -
1 7.42% 4.95% 4.95% 7.42% 0.00% 4.95% 4.95% 0.00% 0.00% 9.89% 9.89% 0.00% 54.40% 51.92%
Li qui da ci ón
glb S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,000.00 S/.0.00 S/.0.00 S/. 11,310.00 S/. 8,720.00 S/.23,030.00 S/.24,530.00 22,43%
Mi ti ga ci ón de i mpa cto a mbi enta l S/.43,739.18 - -
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.86% 0.00% 0.00% 25.86% 19.94% 52.65% 56.08%
PRESUPUESTO TOTAL S/.1,595,917.63 S/. 115,000.00 S/. 267,734.00 S/. 20,807.00 S/. 89,013.91 S/. 17,269.00 S/. 0.00 S/. 5,000.00 S/. 28,149.08 S/. 0.00 S/. 10,000.00 S/. 607,180.60 S/. 124,937.97 S/. 0.00 S/. 1,170,091.56 S/. 1,171,725.98
100.00 16.78% 1.30% 5.58% 1.08% 0.00% 0.31% 1.76% 0.00% 0.63% 38.05% 7.83% 0.00% 73.32% 73.42%
Nota: La presente tabla representa el avance físico y financiero ejecutado durante el primer año de ejecución del proyecto, expuesto por componentes y actividades.
Fuente: Elaboración propia.
Tabla 4. Cuadro resumen de avance físico y financiero mensualizado
Nob- Ene Ene-Feb Feb - Mar Mar - May May -Jun Jun - Jul Jul - Agost Agost - Sept Sept - Oct Nov - Dic Enero
FECHA DE INFORMES
21-04 18-18 18-18 19-02 3-02 3-02 No se encontró informes 12-31 1-31 12-11
MESES DICIEMBRE ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE TOTAL 12 meses
AUXILIAR ESTANDAR S/.141,756.24 NO ENCONTRADO NO ENCONTRADO S/.74,676.35 S/.23,200.00 S/.7,575.00 S/.8,030.00 S/.0.00 S/.79,911.32 S/.1,500.00 S/.21,200.00 S/.3,000.00 S/.360,848.91
MONTOS SSI: S/.141,756.24 S/.0.00 S/.0.00 S/.74,676.35 S/.28,000.00 S/.7,715.00 S/.11,530.00 S/.9,060.00 S/.84,111.32 S/.5,900.00 S/.21,200.00 S/.487,344.91 S/.871,293.82 Ultimo monto
PRESUPUESTADO S/. 261,543.29 S/. 203,182.12 S/. 82,161.10 S/. 83,390.95 S/. 95,573.64 S/. 83,110.15 S/. 81,960.30 S/. 82,628.55 S/. 95,092.04 S/. 175,981.25 S/. 175,313.00 S/. 175,981.25 S/. 1,595,917.63 declarado
EJECUTADO S/. 267,734.00 S/. 20,807.00 S/. 89,013.91 S/. 17,269.00 S/. 0.00 S/. 5,000.00 S/. 28,149.08 S/. 0.00 S/. 10,000.00 S/. 607,180.60 S/. 124,937.97 S/. 0.00 S/. 1,170,091.56 S/. 1,171,725.98
PRESUPUESTADO -
-S/.6,190.71 S/.182,375.12 -S/.6,852.80 S/.66,121.95 S/.95,573.64 S/.78,110.15 S/.53,811.22 S/.82,628.55 S/.85,092.04 -S/.431,199.35 S/.50,375.03 S/.175,981.25 S/.425,826.08
EJECUTADO
EJECUTADO - SSI S/.125,977.76 S/.20,807.00 S/.89,013.91 -S/.57,407.35 -S/.28,000.00 -S/.2,715.00 S/.16,619.08 -S/.9,060.00 -S/.74,111.32 S/.601,280.60 S/.103,737.97 -S/.487,344.91 S/.298,797.74
Nota: La presente tabla representa el avance físico y financiero presupuestado y ejecutado de acuerdo al expediente técnico del proyecto, auxiliar estándar, el Sistema de Seguimiento de Inversiones(SSI), e
informes de supervisión.
COSTOS DIRECTOS S/.1,731,014.52 0.00% 19.69% 14.54% 3.84% 3.95% 5.03% 3.92% 3.82% 3.88% 4.98% 12.13% 12.07% 12.13% 100.00% 0.00% 21.61% 0.37% 6.71% 0.00% 0.00% 0.00% 0.57% 0.00% 0.88% 49.73% 7.61% 0.00% 87.47% 88.33%
GASTOS GENERALES S/.319,521.65 0.00% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00% 0.00% 4.93% 3.64% 2.55% 3.04% 0.00% 0.00% 4.30% 0.00% 0.00% 7.24% 6.29% 0.00% 32.00% 29.79%
Costos operativos del proyecto para los 30 meses de ejecución S/.117,291.65 0.00% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00% 0.00% 0.55% 1.83% 2.37% 2.37% 0.00% 0.00% 3.28% 0.00% 0.00% 3.28% 0.00% 0.00% 13.68% 3.28%
Gestión de Proyecto S/.202,230.00 0.00% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00% 0.00% 7.47% 4.70% 2.65% 3.43% 0.00% 0.00% 4.90% 0.00% 0.00% 9.54% 9.94% 0.00% 42.62% 46.90%
SUB TOTAL S/.2,050,536.17 0.00% 17.19% 13.17% 4.83% 4.92% 5.75% 4.90% 4.82% 4.86% 5.72% 11.30% 11.25% 11.30% 100.00% 0.00% 17.93% 1.09% 5.79% 0.67% 0.00% 0.00% 1.39% 0.00% 0.69% 40.38% 7.32% 0.00% 75.26% 75.44%
Expediente técnico 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Supervisión S/.60,665.10 0.00% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00% 0.00% 7.42% 4.95% 4.95% 7.42% 0.00% 4.95% 4.95% 0.00% 0.00% 9.89% 9.89% 0.00% 54.40% 51.92%
Liquidación 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Mitigación de impacto ambiental S/.43,739.18 0.00% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 8.33% 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.86% 0.00% 0.00% 25.86% 19.94% 0.00% 52.65% 56.08%
PRESUPUESTO TOTAL S/.2,154,940.45 7.21% 16.39% 12.73% 5.15% 5.23% 5.99% 5.21% 5.14% 5.18% 5.96% 11.03% 10.99% 11.03% 100.00% 7.21% 16.78% 1.30% 5.58% 1.08% 0.00% 0.31% 1.76% 0.00% 0.63% 38.05% 7.83% 0.00% 73.32% 73.42%
Nota: La presente tabla representa el avance físico y financiero ejecutado durante el primer año de ejecución del proyecto, expuesto de manera porcentual en componentes y actividades.
Conclusiones
A través de la metodología utilizada se logró recopilar y analizar la
información existente en los archivadores del proyecto que
administra la Entidad, encontrándose información detallada del
avance físico y financiero hasta el mes de Diciembre de 2018.
Recomendaciones
A la fecha, el proyecto se encuentra en proceso de reformulación,
teniendo en cuenta esta situación se realiza las siguientes
recomendaciones a manera de lecciones aprendidas.
Durante la ejecución del primer año del proyecto se evidenció una
serie de falencias que impidieron su correcto avance, entre las
cuales el aplazamiento de la construcción de los viveros resultó una
de las más significativas, otro apartado importante fue la falta del
personal operativo, presentándose meses en las que no se contó
con Supervisor o Ingeniero Residente, esto a su vez originó la
paralización de actividades e incertidumbre acerca de los avances
realizados durante las fechas en los que el personal no estuvo
presente. Es por ello que tras la reactivación del proyecto se
recomienda la contratación oportuna del personal y la constancia del
mismo, para evitar retrasos y vacíos de información.
Para la obtención de resultados esperados se recomienda:
1. Mantener una asertiva comunicación con los beneficiarios del
proyecto, para definir de manera conjunta algunos aparatados
del mismo, tal como la elección de especies a producir. La
comunicación resulta fundamental para el buen recibimiento del
proyecto y para la sostenibilidad del mismo.
2. La contratación de personal deber ser oportuna, de manera que
los puestos se encuentren siempre cubiertos, esto con el fin de
evitar retrasos que pudieran perjudicar algunos componentes
fundamentales del proyecto. De igual manera la presencia
constante del personal evita la pérdida de información, la cual
resulta importante para determinar el avance del proyecto y
poder identificar las falencias existentes.
3. Los requerimientos de equipos, materiales e insumos sean
proporcionados en el tiempo oportuno, con el fin de mantener su
buen estado y garantizar su efectividad al momento de estos ser
utilizados.
i) Bibliografía
ANEXO 1
PRACTICAS PREPROFESIONALES
PRACTICAS PREPROFESIONALES
PRACTICAS PREPROFESIONALES
1. ESTUDIANTE
Apellidos y Nombres del Estudiante: Fernandez Jibaja Jorge Antonio.
Código: 2016131078 Ciclo: X Fecha: 18/02/2021
2. EMPRESA O INSTITUCIÓN
Razón Social de la Empresa: Gerencia Sub Regional Jaén, RUC
20368807916
_____________________ ____________________
Firma del Asesor Firma del Practicante
Anexo 03: OFICIO DE CONFORMIDAD DE CUMPLIMIENTO DE
LABORES
Anexo 04: CONSTANCIA DE PRÁCTICAS PRE PROFESIONALES
EMITIDA POR LA GERENCIA SUB REGIONAL JAÉN
Anexo 05: OFICIO DE ENTREGA DE PRODUCTOS RESULTANTES DE
LAS LABORES ENCOMENDADAS