Escolar Documentos
Profissional Documentos
Cultura Documentos
A
Poblacin distrito 1993
Hombres
Mujeres
B
50%
50%
112,500
3%
293,574 Estimacin: A * (1+B)^9
146,787
Mujeres
146,787
Total
Hombres
Mujeres
2003
2004
2005
2006
2007
302,381
151,191
151,191
311,453
155,726
155,726
320,796
160,398
160,398
330,420
165,210
165,210
340,333
170,166
170,166
30%
24660
30%
60%
% D Mujeres
% F Mujeres
I
J
K
40%
70%
70%
30%
70%
14796
20%
80%
80%
20%
20%
Mujeres
Poblacin demandante SP emergencias
Hombres
9394
11743 Estimacin: L * Poblacin distrito 2002
103,338 Estimacin: Poblacin (D) + Poblacin (G)
63,882 Estimacin: Poblacin (E) + Poblacin (H)
39,456
46,972 Estimacin: Poblacin (J)
37,577 Estimacin: Poblacin (K)
Mujeres
Proyeccin Pob. Demandante SP
Total
Medicina General
9,394
2003
154,819
106,438
2004
159,464
109,631
2005
164,248
112,920
2006
169,175
116,308
2007
174,250
119,797
Hombres
Mujeres
Emergencias
Hombres
Mujeres
65,798
40,640
48,381
38,705
67,772
41,859
49,832
39,866
69,805
43,115
51,327
41,062
71,899
44,408
52,867
42,294
74,056
45,741
54,453
43,563
9,676
9,966
10,265
10,573
10,891
2003
338,667
266,095
164,495
101,600
72,571
58,057
2004
348,827
274,078
169,430
104,648
74,749
59,799
2005
359,292
282,301
174,513
107,788
76,991
61,593
2006
370,070
290,770
179,749
111,021
79,301
63,441
2007
381,173
299,493
185,141
114,352
81,680
65,344
14,514
14,950
15,398
15,860
16,336
2.50
1.50
40%
70%
70%
117430
82201
57540
% D Mujeres
30%
24660
30%
35229
I
J
K
20%
80%
80%
58715
46972
37577
20%
9394
% H Mujeres
L
O
P
20%
80%
30%
11743
28183 Estimacin: O * Poblacin que se sinti enferma y no
Q
R
% O Mujeres
% L que se atendera con nuevo servic
% Q Hombres
70%
90%
30%
19728
10569 Estimacin: Q * Poblacin que tuvo emergencias y no
3171 Estimacin: R * Pob. que se atendera con nuevo serv
% Q Mujeres
Pob. Dem. Medicina General 2002
Hombres
70%
7398
110,384 Estimacin: Poblacin (D) + Poblacin (O)
65,995 Estimacin: Poblacin (E) + Poblacin (P)
Mujeres
Pob. Dem. Emergencias 2002
Hombres
44,388
57,540 Estimacin: Poblacin (J) + Poblacin (Q)
40,748 Estimacin: Poblacin (E) + Poblacin (R)
Mujeres
16,792
2003
172,962
113,695
67,975
45,720
59,267
41,971
2004
178,151
117,106
70,015
47,092
61,045
43,230
2005
183,495
120,619
72,115
48,504
62,876
44,527
2006
189,000
124,238
74,278
49,960
64,762
45,862
2007
194,670
127,965
76,507
51,458
66,705
47,238
17,296
17,815
18,350
18,900
19,467
2003
373,138
284,238
169,938
114,300
88,900
62,956
2004
384,333
292,765
175,036
117,729
91,567
64,844
2005
395,863
301,548
180,287
121,261
94,314
66,790
2006
407,738
310,595
185,696
124,899
97,144
68,793
2007
419,971
319,913
191,267
128,646
100,058
70,857
25,944
26,723
27,524
28,350
29,201
2.50
1.50
77%
% U Mujeres
Atenciones Emergencias 2001
% V Hombres
23%
% V Mujeres
Ampliacin cap. atenciones desde 2005
% W Hombres
20%
% W Mujeres
% atenciones Med. Gral.
50%
80%
50%
200,000
154,000
46,000
63,000
50,400
12,600
20,000
10,000
10,000
76% Estimacin: U / (U + V)
% Hombres
75%
% Mujeres
% atenciones Emergencias
% Hombres
78%
24% Estimacin: V / (U + V)
25%
% Mujeres
22%
2003
263,000
200,000
154,000
46,000
63,000
50,400
2004
263,000
200,000
154,000
46,000
63,000
50,400
2005
283,000
215,300
161,500
53,800
67,700
52,900
2006
283,000
215,300
161,500
53,800
67,700
52,900
2007
283,000
215,300
161,500
53,800
67,700
52,900
12,600
12,600
14,800
14,800
14,800
2003
122,000
80,000
61,600
18,400
42,000
33,600
2004
122,000
80,000
61,600
18,400
42,000
33,600
2005
131,253
86,120
64,600
21,520
45,133
35,267
2006
131,253
86,120
64,600
21,520
45,133
35,267
2007
131,253
86,120
64,600
21,520
45,133
35,267
8,400
8,400
9,867
9,867
9,867
2003
75,667
66,095
10,495
55,600
9,571
7,657
2004
85,827
74,078
15,430
58,648
11,749
9,399
2005
76,292
67,001
13,013
53,988
9,291
8,693
2006
87,070
75,470
18,249
57,221
11,601
10,541
2007
98,173
84,193
23,641
60,552
13,980
12,444
1,914
2,350
598
1,060
1,536
Mujeres
2.50
1.50
2003
34,471
18,143
5,443
12,700
16,329
4,899
2004
35,506
18,687
5,606
13,081
16,818
5,046
2005
36,571
19,248
5,774
13,473
17,323
5,197
2006
37,668
19,825
5,948
13,878
17,843
5,353
2007
38,798
20,420
6,126
14,294
18,378
5,513
11,430
11,773
12,126
12,490
12,865
2003
110,138
84,238
15,938
68,300
25,900
12,556
2004
121,333
92,765
21,036
71,729
28,567
14,444
2005
112,863
86,248
18,787
67,461
26,614
13,890
2006
124,738
95,295
24,196
71,099
29,444
15,893
2007
136,971
104,613
29,767
74,846
32,358
17,957
13,344
14,123
12,724
13,550
14,401
2003
32,819
26,438
4,198
22,240
6,381
5,105
2004
37,464
29,631
6,172
23,459
7,832
6,266
2005
32,994
26,800
5,205
21,595
6,194
5,795
2006
37,922
30,188
7,299
22,888
7,734
7,027
2007
42,997
33,677
9,456
24,221
9,320
8,296
Mujeres
1,276
1,566
399
707
1,024
2004
18,687
7,475
2,242
5,232
11,212
3,364
2005
19,248
7,699
2,310
5,389
11,549
3,465
2006
19,825
7,930
2,379
5,551
11,895
3,569
2007
20,420
8,168
2,450
5,718
12,252
3,676
Mujeres
1/. C = A + B
1/.
2003
18,143
7,257
2,177
5,080
10,886
3,266
Mujeres
1/.
7,620
7,849
8,084
8,327
8,576
2003
50,962
33,695
6,375
27,320
17,267
8,371
2004
56,151
37,106
8,415
28,692
19,045
9,630
2005
52,242
34,499
7,515
26,984
17,743
9,260
2006
57,747
38,118
9,678
28,440
19,629
10,596
2007
63,417
41,845
11,907
29,938
21,572
11,972
8,896
9,415
8,483
9,033
9,600
1/. C = A + B
Poblacin objetivo
P, Q, R, S y T es informacin de la investigacin de campo
BRIGADAS
P
POSTA
10%
14%
Hombres
30%
35%
Mujeres
70%
65%
24%
35%
10%
40%
Mujeres
65%
60%
% capacidad ao 2003
60%
60%
% capacidad ao 2004
80%
80%
% capacidad ao 2005
Capacidad necesaria Med. Gral 2005
Hombres
100%
8,625
2,587
100%
12,075 Estimacin: Deficit atenciones 2005 * P
4,226
Mujeres
Capacidad necesaria Emergencias 2005
Hombres
6,037
6,387
2,236
7,849
2,661 Estimacin: Deficit atenciones 2005 * Q
1,065
Mujeres
Capacidad necesaria Total 2005
Hombres
Mujeres
Capacidad necesaria (redondeo)
% Med. Gral.
Hombres
4,152
15,012
4,823
1,597
14,736
5,291
10,189
9,445
15,000
57%
30%
Mujeres
% Emergencias
Hombres
70%
43%
35%
65%
18% Redondeo a dcimas
40%
Mujeres
Proyeccin atenciones
Atenciones POSTA
65%
60%
2003
9,000
2004
12,000
2005
15,000
2006
15,000
2007
15,000
Hombres
Mujeres
Medicina General
Hombres
Mujeres
Emergencias
Hombres
Mujeres
Atenciones BRIGADAS
Hombres
Mujeres
Medicina General
Hombres
Mujeres
Emergencias
Hombres
Mujeres
3,231
5,769
7,380
2,583
4,797
1,620
648
972
9,000
2,894
6,107
5,130
1,539
3,591
3,870
1,355
4,308
7,692
9,840
3,444
6,396
2,160
864
1,296
12,000
3,858
8,142
6,840
2,052
4,788
5,160
1,806
5,385
9,615
12,300
4,305
7,995
2,700
1,080
1,620
15,000
4,823
10,178
8,550
2,565
5,985
6,450
2,258
5,385
9,615
12,300
4,305
7,995
2,700
1,080
1,620
15,000
4,823
10,178
8,550
2,565
5,985
6,450
2,258
5,385
9,615
12,300
4,305
7,995
2,700
1,080
1,620
15,000
4,823
10,178
8,550
2,565
5,985
6,450
2,258
2,516
3,354
4,193
4,193
4,193
2008
2009
2010
350,543
175,271
175,271
361,059
180,529
180,529
371,891
185,945
185,945
enferma ( C )
enferma y se atendi (D)
2008
179,478
123,391
2009
184,862
127,093
2010
190,408
130,906
76,278
47,113
56,087
44,869
78,566
48,526
57,769
46,216
80,923
49,982
59,503
47,602
11,217
11,554
11,901
2008
392,608
308,478
190,695
117,782
84,130
67,304
2009
404,386
317,732
196,416
121,316
86,654
69,323
2010
416,518
327,264
202,309
124,955
89,254
71,403
16,826
17,331
17,851
2008
200,510
131,804
78,802
53,002
68,706
48,655
2009
206,526
135,758
81,166
54,592
70,768
50,115
2010
212,721
139,831
83,601
56,230
72,891
51,618
20,051
20,653
21,272
2008
432,570
329,510
197,005
132,505
103,060
72,983
2009
445,547
339,395
202,915
136,480
106,151
75,172
2010
458,913
349,577
209,003
140,575
109,336
77,428
30,077
30,979
31,908
2008
283,000
215,300
161,500
53,800
67,700
52,900
2009
283,000
215,300
161,500
53,800
67,700
52,900
2010
283,000
215,300
161,500
53,800
67,700
52,900
14,800
14,800
14,800
2008
131,253
86,120
64,600
21,520
45,133
35,267
2009
131,253
86,120
64,600
21,520
45,133
35,267
2010
131,253
86,120
64,600
21,520
45,133
35,267
9,867
9,867
9,867
2008
109,608
93,178
29,195
63,982
16,430
14,404
2009
121,386
102,432
34,916
67,516
18,954
16,423
2010
133,518
111,964
40,809
71,155
21,554
18,503
2,026
2,531
3,051
2008
39,962
21,033
6,310
14,723
18,929
5,679
2009
41,161
21,664
6,499
15,164
19,497
5,849
2010
42,396
22,313
6,694
15,619
20,082
6,025
13,251
13,648
14,057
2008
149,570
114,210
35,505
78,705
35,360
20,083
2009
162,547
124,095
41,415
82,680
38,451
22,272
2010
175,913
134,277
47,503
86,775
41,636
24,528
15,277
16,179
17,108
2008
48,225
37,271
11,678
25,593
10,953
9,603
2009
53,609
40,973
13,966
27,006
12,636
10,949
2010
59,155
44,786
16,323
28,462
14,369
12,335
1,351
1,687
2,034
2008
21,033
8,413
2,524
5,889
12,620
3,786
2009
21,664
8,665
2,600
6,066
12,998
3,899
2010
22,313
8,925
2,678
6,248
13,388
4,016
8,834
9,099
9,372
2008
69,257
45,684
14,202
31,482
23,573
13,389
2009
75,272
49,638
16,566
33,072
25,634
14,848
2010
81,468
53,711
19,001
34,710
27,757
16,352
10,184
10,786
11,405
2008
15,000
2009
15,000
2010
15,000
5,385
9,615
12,300
4,305
7,995
2,700
1,080
1,620
15,000
4,823
10,178
8,550
2,565
5,985
6,450
2,258
5,385
9,615
12,300
4,305
7,995
2,700
1,080
1,620
15,000
4,823
10,178
8,550
2,565
5,985
6,450
2,258
5,385
9,615
12,300
4,305
7,995
2,700
1,080
1,620
15,000
4,823
10,178
8,550
2,565
5,985
6,450
2,258
4,193
4,193
4,193
40,000 % VR
100%
VR terreno
40,000
120,000 % VR
50%
VR construccin
60,000
40,000 % VR
25%
VR equipamiento
10,000
30
Coef. Rot.
12
-5,000
Terreno 2/.
-47,200
Construccin 2/.
-141,600
Equipamiento 2/.
-47,200
0.000
-9,440
-3,894
-735
-735
Capacitacin
2/.
2/.
Incluye el IGV (tanto en el monto desembolsado para la inversin como en el recibido en la liquidacin).
FLUJO DE INGRESOS OPERATIVOS
Tarifa atencin medicina general (S/.) 1/.
Proyeccin atenciones
Atenciones POSTA
Medicina General
Emergencias
Flujo de ingresos privados
Total ingresos privados POSTA
Atenciones Medicina general
2002
Atenciones Emergencias
2003
9,000
7,380
2004
2005
2006
2007
2008
12,000 15,000 15,000 15,000 15,000
9,840 12,300 12,300 12,300 12,300
1,620
2,160
2,700
2,700
2,700
2,700
2003
2004
2005
2006
2007
2008
52,740 70,320 87,900 87,900 87,900 87,900
40,590 54,120 67,650 67,650 67,650 67,650
12,150 16,200 20,250 20,250 20,250 20,250
3.60
Proyeccin atenciones
Atenciones POSTA
Medicina General
2003
2004
2005
2006
2007
2008
9,000 12,000 15,000 15,000 15,000 15,000
7,380 9,840 12,300 12,300 12,300 12,300
Emergencias
FLUJO DE COSTOS DE OPERACIN
Total costos de operacin POSTA
Insumos
Atenciones Medicina general
Atenciones Emergencias
Mantenimiento y vigilancia
Personal
Mdico
Enfermera
Mantenimiento y vigilancia
2002
1,620
2,160
2,700
2,700
2,700
2,700
2003
-46,732
-27,892
-19,594
-6,882
-1,416
-18,840
-11,640
-4,800
2004
-55,557
-36,717
-26,125
-9,176
-1,416
-18,840
-11,640
-4,800
2005
-64,382
-45,542
-32,657
-11,470
-1,416
-18,840
-11,640
-4,800
2006
-64,382
-45,542
-32,657
-11,470
-1,416
-18,840
-11,640
-4,800
2007
-64,382
-45,542
-32,657
-11,470
-1,416
-18,840
-11,640
-4,800
2008
-64,382
-45,542
-32,657
-11,470
-1,416
-18,840
-11,640
-4,800
-2,400
-2,400
-2,400
-2,400
-2,400
-2,400
-174,134
2002
2003
52,740
-254,334
-735
-46,732
-18,840
-27,892
-25,044 -4,673
-12,522 -2,337
-1,737
2004
70,320
-735
-55,557
-18,840
-36,717
-5,556
-2,778
2005
2006
2007
2008
87,900 87,900 87,900 87,900
-64,382 -64,382 -64,382 -64,382
-18,840 -18,840 -18,840 -18,840
-45,542 -45,542 -45,542 -45,542
-6,438 -6,438 -6,438 -6,438
-3,219 -3,219 -3,219 -3,219
1/.
No incluye el IGV.
2009
2010
0
LIQ.
0 135,165
47,200
70,800
11,800
5,365
2009
2010
15,000 15,000
12,300 12,300
2,700
2,700
2009
2010
87,900 87,900
67,650 67,650
Total
111,000
91,020
19,980
LIQ.
20,250 20,250
2009
2010
Total
15,000 15,000 111,000
12,300 12,300 91,020
2,700
2,700
2009
-64,382
-45,542
-32,657
-11,470
-1,416
-18,840
-11,640
-4,800
2010
-64,382
-45,542
-32,657
-11,470
-1,416
-18,840
-11,640
-4,800
-2,400
-2,400
19,980
LIQ.
2009
2010
87,900 87,900
LIQ.
135,165
-64,382 -64,382
-18,840 -18,840
-45,542 -45,542
-6,438 -6,438
-3,219 -3,219
0
0
40,000 % VR
10%
VR unidad mvil
4,000
15,000 % VR
25%
VR equipamiento
3,750
30
Coef. Rot.
12
2003
2004
2005
-982 -982.498
0
2006
0
2007
0
2008
0
-47,200
Equipamiento 2/.
-17,700
0.000
Capacitacin 2/.
-9,440
1/.
2/.
Incluye el IGV (tanto en el monto desembolsado para la inversin como en el recibido en la liquidacin).
FLUJO DE INGRESOS OPERATIVOS
Tarifa atencin medicina general (S/.)1/.
Proyeccin atenciones
Atenciones BRIGADAS
Medicina General
Emergencias
Flujo de ingresos privados
Total ingresos privados BRIGADA
Atenciones Medicina general
2002
Atenciones Emergencias
2003
9,000
5,130
2004
2005
2006
2007
2008
12,000 15,000 15,000 15,000 15,000
6,840 8,550 8,550 8,550 8,550
3,870
5,160
6,450
6,450
6,450
6,450
2003
2004
2005
2006
2007
2008
47,858 63,810 79,763 79,763 79,763 79,763
33,345 44,460 55,575 55,575 55,575 55,575
14,513 19,350 24,188 24,188 24,188 24,188
0.50
2.25
1/.
Proyeccin atenciones
Atenciones BRIGADAS
Medicina General
Emergencias
FLUJO DE COSTOS DE OPERACIN
2002
2003
9,000
5,130
2004
2005
2006
2007
2008
12,000 15,000 15,000 15,000 15,000
6,840 8,550 8,550 8,550 8,550
3,870
5,160
6,450
6,450
6,450
6,450
2003
2004
2005
2006
2007
2008
-55,669
-37,069
-13,620
-16,440
-1,699
-5,310
-18,600
-7,200
-5,400
-4,200
-67,459
-48,859
-18,160
-21,920
-1,699
-7,080
-18,600
-7,200
-5,400
-4,200
-79,249
-60,649
-22,700
-27,400
-1,699
-8,850
-18,600
-7,200
-5,400
-4,200
-79,249
-60,649
-22,700
-27,400
-1,699
-8,850
-18,600
-7,200
-5,400
-4,200
-79,249
-60,649
-22,700
-27,400
-1,699
-8,850
-18,600
-7,200
-5,400
-4,200
-79,249
-60,649
-22,700
-27,400
-1,699
-8,850
-18,600
-7,200
-5,400
-4,200
-1,800
-1,800
-1,800
-1,800
-1,800
-1,800
-153,967
2002
2003
47,858
-78,979 -982
-55,669
-18,600
-37,069
-7,434 -5,567
-3,717 -2,783
2004
63,810
-982
-67,459
-18,600
-48,859
-6,746
-3,373
2005
79,763
0
-79,249
-18,600
-60,649
-7,925
-3,962
2006
79,763
0
-79,249
-18,600
-60,649
-7,925
-3,962
2007
79,763
0
-79,249
-18,600
-60,649
-7,925
-3,962
2008
79,763
0
-79,249
-18,600
-60,649
-7,925
-3,962
H. Flujo de caja privado (A + B + C + F+ G) -90,130 -17,144 -14,750 -11,374 -11,374 -11,374 -11,374
1/.
No incluye el IGV.
2009
0
2010
0
LIQ.
15,749
4,720
4,425
6,604
2009
2010
Total
15,000 15,000 111,000
8,550 8,550 63,270
6,450
6,450
2009
2010
79,763 79,763
55,575 55,575
47,730
LIQ.
24,188 24,188
2009
2010
Total
15,000 15,000 111,000
8,550 8,550 63,270
6,450
6,450
47,730
2009
2010
LIQ.
-79,249
-60,649
-22,700
-27,400
-1,699
-8,850
-18,600
-7,200
-5,400
-4,200
-79,249
-60,649
-22,700
-27,400
-1,699
-8,850
-18,600
-7,200
-5,400
-4,200
-1,800
-1,800
2009
79,763
0
-79,249
-18,600
-60,649
-7,925
-3,962
2010
LIQ.
79,763
0
15,749
-79,249
-18,600
-60,649
-7,925
-3,962
Datos generales
COK social
9%
0.8475
% IGV
0.9091
% IR
0.8554
% Aranc.
7% % Insumos import.
1.0000
1.0000
% IGV
1.0000
% IR
1.0000
% IGV
VANP(p)
2002
-254,334
-5,000
-245,440
-3,894
-2,324
-1,570
No pagan IGV
-174,134
2003
2004
52,740
70,320
-735
-735
% Aumento disp.
2005
87,900
0
2006
87,900
0
2007
87,900
0
-735
-735
-735
-735
0
0
0
0
0
0
-46,732
-18,840
-27,892
-4,673
-2,337
-55,557
-18,840
-36,717
-5,556
-2,778
-64,382
-18,840
-45,542
-6,438
-3,219
-64,382
-18,840
-45,542
-6,438
-3,219
-64,382
-18,840
-45,542
-6,438
-3,219
-1,737
5,694
13,861
13,861
13,861
78,328
2003
2004
-52,740
-70,320
623
623
2005
-87,900
2006
-87,900
2007
-87,900
-25,044
-12,522
VACNS(p)
2002
216,397
5,000
208,000
3,397
1,970
1,427
21,224
10,612
Pgina 29
623
623
0
40,764
17,127
23,637
3,960
1,980
623
623
0
48,243
17,127
31,116
4,708
2,354
55,722
17,127
38,595
5,456
2,728
55,722
17,127
38,595
5,456
2,728
55,722
17,127
38,595
5,456
2,728
-5,412
-14,391
-23,994
-23,994
-23,994
FCS POSTA
Pgina 30
FCS POSTA
1.00
0% FC(divisa)
1.08
100%
100%
100% FC(trab.)
1.00
2008
87,900
0
2009
87,900
0
2010
87,900
0
LIQ.
0
0
0
0
0
0
-64,382
-18,840
-45,542
-6,438
-3,219
-64,382
-18,840
-45,542
-6,438
-3,219
-64,382
-18,840
-45,542
-6,438
-3,219
13,861
13,861
13,861
135,165
2008
-87,900
2009
-87,900
2010
-87,900
LIQ.
135,165
0
129,800
5,365
3,795
1,570
-135,165
0
-129,800
-5,365
-3,795
-1,570
55,722
17,127
38,595
5,456
2,728
55,722
17,127
38,595
5,456
2,728
55,722
17,127
38,595
5,456
2,728
-23,994
-23,994
-23,994 -135,165
Pgina 31
FCS POSTA
1.0000
1.0000
Pgina 32
FCS POSTA
Datos generales
COK social
9%
0.8475
% IGV
0.9091
% IR
1.0093
% Aranc.
7% % Insumos import.
1.0000
1.0000
% IGV
1.0000
% IR
No pagan IGV
-153,967
2003
2004
47,858
63,810
-982
-982
% Aumento disp.
2005
79,763
2006
79,763
2007
79,763
-982
-982
0
-55,669
-18,600
-37,069
-5,567
-2,783
-982
-982
0
-67,459
-18,600
-48,859
-6,746
-3,373
-79,249
-18,600
-60,649
-7,925
-3,962
-79,249
-18,600
-60,649
-7,925
-3,962
-79,249
-18,600
-60,649
-7,925
-3,962
-14,750
-11,374
-11,374
-11,374
74,985
2003
2004
-47,858
-63,810
833
833
2005
-79,763
2006
-79,763
2007
-79,763
68,307
16,909
51,398
6,716
3,358
68,307
16,909
51,398
6,716
3,358
68,307
16,909
51,398
6,716
3,358
833
833
0
48,324
16,909
31,415
4,718
2,359
833
833
0
58,315
16,909
41,406
5,717
2,858
Pgina 33
FCS BRIGADAS
Pgina 34
FCS BRIGADAS
100%
100% FC(trab.)
1.00
0% FC(divisa)
1.08
100%
100%
100% FC(trab.)
2008
79,763
2009
79,763
1.00
2010
79,763
LIQ.
15,749
9,145
6,604
5,054
1,550
-79,249
-18,600
-60,649
-7,925
-3,962
-79,249
-18,600
-60,649
-7,925
-3,962
-79,249
-18,600
-60,649
-7,925
-3,962
-11,374
-11,374
-11,374
15,749
2008
-79,763
2009
-79,763
2010
-79,763
LIQ.
-15,749
-9,145
-6,604
-5,054
-1,550
68,307
16,909
51,398
6,716
3,358
68,307
16,909
51,398
6,716
3,358
68,307
16,909
51,398
6,716
3,358
-1,382
-1,382
-1,382
-15,749
1.0000
Pgina 35
FCS BRIGADAS
1.0000
Pgina 36
FCS BRIGADAS
POSTA
BRIGADAS
111,000
63,270
47,730
74,985
0.6755
100.00%
0.6394
0.0301
0.0000
0.6755
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
105%
110%
115%
120%
Anlisis de sensibilidad
% de efectividad
45% 50% 55% 60% 65% 70% 75% 80% 85% 90% 95% 100% 105% 110% 115% 120% 125%
1.1000
1.0500
1.0000
0.9500
0.9000
0.8500
Ratio CE
0.8000
0.7500
0.7000
0.6500
0.6000
0.5500
0.5000
G. POSTA (3)
(menos efectiva en emergencias)
Pgina 37
CE
9%
Grupo de la poblacin
Hombres
A. Tasa de
Retorno (1)
B. Ingreso por
Hora (2)
4.70%
C. Ingreso
mensual (3)
D. No. das de
enfermedad (4)
704
Mujeres
3.40%
3
528
9.00
(1) El efecto de un da adicional de buena salud -en un perodo de 30 das- sobre la tasa de salarios.
125%
75%
11.25
6.75
20%
BRIGADAS
POSTA
BRIGADAS
40%
Hombres
2.00
4.00
66
132
Mujeres
2.25
4.50
40
81
Hombres
2.70
1.80
89
60
Mujeres
3.04
2.03
55
36
Medicina General
45%
30%
(7) Supuesto.
(8) H = F X G.
(9) I = A x C x H.
Pgina 38
CB
972
2004
12,000
9,840
3,444
6,396
2,160
864
2005
15,000
12,300
4,305
7,995
2,700
1,080
2006
15,000
12,300
4,305
7,995
2,700
1,080
2007
15,000
12,300
4,305
7,995
2,700
1,080
2008
15,000
12,300
4,305
7,995
2,700
1,080
2009
15,000
12,300
4,305
7,995
2,700
1,080
2010
15,000
12,300
4,305
7,995
2,700
1,080
1,296
1,620
1,620
1,620
1,620
1,620
1,620
4,347,397
2006
957,464
820,559
384,598
435,961
136,905
71,470
65,435
-87,900
2007
957,464
820,559
384,598
435,961
136,905
71,470
65,435
-87,900
2008
957,464
820,559
384,598
435,961
136,905
71,470
65,435
-87,900
2009
957,464
820,559
384,598
435,961
136,905
71,470
65,435
-87,900
2010
957,464
820,559
384,598
435,961
136,905
71,470
65,435
-87,900
869,564
869,564
869,564
869,564
869,564
VABS(p)
2005
957,464
820,559
384,598
435,961
136,905
71,470
65,435
-87,900
869,564
Pgina 39
CB
2,516
2004
12,000
6,840
2,052
4,788
5,160
1,806
2005
15,000
8,550
2,565
5,985
6,450
2,258
2006
15,000
8,550
2,565
5,985
6,450
2,258
2007
15,000
8,550
2,565
5,985
6,450
2,258
2008
15,000
8,550
2,565
5,985
6,450
2,258
2009
15,000
8,550
2,565
5,985
6,450
2,258
2010
15,000
8,550
2,565
5,985
6,450
2,258
3,354
4,193
4,193
4,193
4,193
4,193
4,193
2007
1,007,810
370,339
152,767
217,572
637,472
298,785
338,687
-79,763
2008
1,007,810
370,339
152,767
217,572
637,472
298,785
338,687
-79,763
2009
1,007,810
370,339
152,767
217,572
637,472
298,785
338,687
-79,763
2010
1,007,810
370,339
152,767
217,572
637,472
298,785
338,687
-79,763
928,048
928,048
928,048
928,048
928,048
4,639,785
2006
1,007,810
370,339
152,767
217,572
637,472
298,785
338,687
-79,763
928,048
Pgina 40
CB
POSTA
BRIGADAS
VABS
VACNS
4,347,397
78,328
4,639,785
74,985
VANS
4,269,068
4,564,800
0%
0%
Var. % efectividad
Med. Gral.
VANS
Posta
4,269,068
VANS
Brigadas
4,564,800
Var. % efect.
Emergencias
VANS
Posta
4,269,068
Ambas
0%
VANS
Brigadas
4,564,800
Var. % efect.
Ambos
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
50%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
50%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
50%
60%
60%
60%
Anlisis
-50%
6,000,000
-40%
5,500,000
Pgina 41
CB
-30%
Anlisis
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
50%
60%
-50%
6,000,000
5,500,000
5,500,000
5,000,000
5,000,000
4,500,000
4,500,000
4,000,000
VANS
3,500,000
4,000,000
VANS
3,500,000
3,000,000
3,000,000
2,500,000
2,500,000
2,000,000
2,000,000
1,500,000
1,500,000
VANS
Posta
-40%
VANS
Posta
VANS
Brigadas
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
50%
60%
5,500,000
5,000,000
4,500,000
VANS
4,000,000
3,500,000
3,000,000
2,500,000
VANS
VANS
-30%
Pgina 42
CB
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
50%
60%
5,500,000
5,000,000
4,500,000
VANS
4,000,000
3,500,000
3,000,000
2,500,000
VANS
Posta
VANS
Brigadas
Pgina 43
CB
POSTA
FC PRIVADO
A. INGRESOS
1.Atenciones Medicina general
2.Atenciones Emergencias
B. COSTOS INVERSIN
1.Licencias
2.Terreno
3.Construccin
4.Equipamiento
5.Capacitacin
6.Cambio en el capital de trabajo
COSTOS OPERACIN
C. Personal
1.Mdico
2.Enfermera
3.Mantenimiento y vigilancia
D. Insumos
4.Atenciones Medicina general
5.Atenciones Emergencias
6.Mantenimiento y vigilancia
E. Gastos administrativos
F. Gastos por imprevistos
TOTAL
BRIGADAS
FC PRIVADO
VANP(p)
2002
-254,334
-5,000
-47,200
-141,600
-47,200
-9,440
-3,894
-174,134 TIR
2003
2004
52,740
70,320
40,590
54,120
12,150
16,200
-735
-735
-3.50%
2005
2006
87,900 87,900
67,650 67,650
20,250 20,250
2007
87,900
67,650
20,250
2008
87,900
67,650
20,250
2009
87,900
67,650
20,250
2010
87,900
67,650
20,250
-25,044
-12,522
-735.435
-46,732
-18,840
-11,640
-4,800
-2,400
-27,892
-19,594
-6,882
-1,416
-4,673
-2,337
-735.435
-55,557
-18,840
-11,640
-4,800
-2,400
-36,717
-26,125
-9,176
-1,416
-5,556
-2,778
-64,382
-18,840
-11,640
-4,800
-2,400
-45,542
-32,657
-11,470
-1,416
-6,438
-3,219
-64,382
-18,840
-11,640
-4,800
-2,400
-45,542
-32,657
-11,470
-1,416
-6,438
-3,219
-64,382
-18,840
-11,640
-4,800
-2,400
-45,542
-32,657
-11,470
-1,416
-6,438
-3,219
-64,382
-18,840
-11,640
-4,800
-2,400
-45,542
-32,657
-11,470
-1,416
-6,438
-3,219
-64,382
-18,840
-11,640
-4,800
-2,400
-45,542
-32,657
-11,470
-1,416
-6,438
-3,219
-64,382
-18,840
-11,640
-4,800
-2,400
-45,542
-32,657
-11,470
-1,416
-6,438
-3,219
-291,900
-1,737
5,694
13,861
13,861
13,861
13,861
13,861
13,861
2005
2006
2007
2008
2009
2010
VANP(b)
2002
-153,967 TIR
2003
2004
LIQ.
Estimacin: 1 + 2
Estimacin: Tarifa M.G.* Proyeccin
Estimacin: Tarifa E.* Proyeccin at
135,165 Estimacin: 1 + 2 + 3 + 4 + 5 + 6
0
47,200
70,800
11,800
0
5,365
Estimacin: C + D
Estimacin: 1 + 2 + 3
Estimacin: 4 + 5 + 6
Estimacin: C.I.M.G. * (1+IGV) * Pr
Estimacin: C.I.E. * (1+IGV) * Proye
Estimacin: C. Mantenimiento * (1+
Estimacin: % E * (B + C.O. - B.6)
Estimacin: % Gastos x Imprevistos
135,165 Estimacin: A + B + C.O. + E + F
M.G.=Medicina General
E. =Emergencia
LIQ.
108
A. INGRESOS
1.Atenciones Medicina general
2.Atenciones Emergencias
B. COSTOS INVERSIN
1.Unidad mvil
2.Equipamiento
3.Capacitacin
4.Cambio en el capital de trabajo
COSTOS OPERACIN
C. Personal
1.Mdico
2.Tcnico
3.Enfermera
4.Chofer
D. Insumos
5.Atenciones Medicina general
6.Atenciones Emergencias
7.Mantenimiento
8.Combustible
E. Gastos administrativos
F. Gastos por imprevistos
TOTAL
-78,979
-47,200
-17,700
-9,440
-4,639
-7,434
-3,717
-90,130
47,858
33,345
14,513
-982
79,763
55,575
24,188
79,763
55,575
24,188
79,763
55,575
24,188
79,763
55,575
24,188
79,763
55,575
24,188
79,763
55,575
24,188
-982.4975 -982.4975
-55,669
-67,459 -79,249
-18,600
-18,600 -18,600
-7,200
-7,200
-7,200
-5,400
-5,400
-5,400
-4,200
-4,200
-4,200
-1,800
-1,800
-1,800
-37,069
-48,859 -60,649
-13,620
-18,160 -22,700
-16,440
-21,920 -27,400
-1,699
-1,699
-1,699
-5,310
-7,080
-8,850
-5,567
-6,746
-7,925
-2,783
-3,373
-3,962
-79,249
-18,600
-7,200
-5,400
-4,200
-1,800
-60,649
-22,700
-27,400
-1,699
-8,850
-7,925
-3,962
-79,249
-18,600
-7,200
-5,400
-4,200
-1,800
-60,649
-22,700
-27,400
-1,699
-8,850
-7,925
-3,962
-79,249
-18,600
-7,200
-5,400
-4,200
-1,800
-60,649
-22,700
-27,400
-1,699
-8,850
-7,925
-3,962
-79,249
-18,600
-7,200
-5,400
-4,200
-1,800
-60,649
-22,700
-27,400
-1,699
-8,850
-7,925
-3,962
-79,249
-18,600
-7,200
-5,400
-4,200
-1,800
-60,649
-22,700
-27,400
-1,699
-8,850
-7,925
-3,962
-11,374
-11,374
-11,374
-11,374
-11,374
-17,144
63,810
44,460
19,350
-982
-14,750
-11,374
Estimacin: 1 + 2
Estimacin: Tarifa M.G.* Proyeccin
Estimacin: Tarifa E.* Proyeccin at
15,749 Estimacin: 1 + 2 + 3 + 4 + 5 + 6
4,720
4,425
0
6,604
Estimacin: C + D
Estimacin: 1 + 2 + 3
Estimacin: 4 + 5 + 6
Estimacin: C.I.M.G. * (1+IGV) * Pr
Estimacin: C.I.E. * (1+IGV) * Proye
Estimacin: C. Mantenimiento * (1+
Estimacin: % E * (B + C.O. - B.6)
Estimacin: % Gastos x Imprevistos
15,749 Estimacin: A + B + C.O. + E + F
M.G.=Medicina General
E. =Emergencia
109
Estimacin: 1 + 2 + 3
Estimacin: 4 + 5 + 6
Estimacin: C.I.M.G. * (1+IGV) * Proyeccin atenciones M.G.
Estimacin: C.I.E. * (1+IGV) * Proyeccin atenciones E.
Estimacin: C. Mantenimiento * (1+IGV)
Estimacin: % E * (B + C.O. - B.6)
Estimacin: % Gastos x Imprevistos * (B + C.O. - B.6)
Estimacin: A + B + C.O. + E + F
M.G.=Medicina General
C.I. = Costo de Insumos
C.O. = Costo de Operacin
110
Estimacin: 1 + 2 + 3
Estimacin: 4 + 5 + 6
Estimacin: C.I.M.G. * (1+IGV) * Proyeccin atenciones M.G.
Estimacin: C.I.E. * (1+IGV) * Proyeccin atenciones E.
Estimacin: C. Mantenimiento * (1+IGV)
Estimacin: % E * (B + C.O. - B.6)
Estimacin: % Gastos x Imprevistos * (B + C.O. - B.6)
Estimacin: A + B + C.O. + E + F
M.G.=Medicina General
C.I. = Costo de Insumos
C.O. = Costo de Operacin
111