Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
CONCEPTO
MATERIALES
- Pintura
- Utiles de Limpieza
- Otros
MANO DE OBRA
58.29
699.48
36.25
435.00
5.51
66.12
16.53
198.36
45.92
TOTAL
551.00
S/. 1,250.48
S/. 1,250.48
S/. 937.86
SERVICIOS
60.00
720.00
- Luz
60.00
720.00
MATERIALES
486.43
5,837.20
317.83
3,814.00
42.15
505.80
126.45
1,517.40
351.25
4,215.00
- Pintura
- Utiles de Limpieza
- Otros
MANO DE OBRA
TOTAL
S/. 10,772.20
S/. 10,772.20
S/. 8,079.15
720.00
- Luz
60.00
720.00
MATERIALES
473.44
5,681.24
242.92
2,915.00
- Pintura
- Utiles de Limpieza
- Otros
MANO DE OBRA
TOTAL
57.63
691.56
172.89
2,074.68
480.25
5,763.00
S/. 12,164.24
S/. 12,164.24
S/. 9,123.18
METRADO
1. Losa deportiva
Glb
2. Tribuna
Glb
Glb
4. Drenaje Pluvial
Glb
5. Ingreso
Glb
COSTOS DE INVERSION
Costo Directo
Gastos Generales (10%)
Utilidades (10%)
Sub Total
IGV (18%)
Costo de Obra
Estudios Definitivos (5% CD)
Gastos de supervisin (8%CD)
TOTAL DE COSTOS A PRECIO DE MERCADO
METRADO
1. Losa deportiva
Glb
2. Tribuna
Glb
Glb
4. Drenaje Pluvial
Glb
5. Ingreso
Glb
COSTOS DE INVERSION
Costo Directo
Gastos Generales (10%)
Utilidades (10%)
Sub Total
IGV (18%)
Costo de Obra
Estudios Definitivos (5% CD)
Gastos de supervisin (8%CD)
TOTAL DE COSTOS A PRECIO DE MERCADO
8,680.44
50,951.24
50,951.24
48,365.28
48,365.28
17,698.10
17,698.10
11,013.27
11,013.27
136,708.33
13,670.83
13,670.83
164,050.00
29,529.00
193,579.00
6,835.42
10,936.67
S/.
211,351.08
8,680.44
50,951.24
50,951.24
98,363.36
98,363.36
17,698.10
17,698.10
11,013.27
11,013.27
186,706.41
18,670.64
18,670.64
224,047.69
40,328.58
264,376.28
9,335.32
14,936.51
S/.
288,648.11
COSTOS DE INVERSION
1. MANO DE OBRA
31.00%
Calificada
16.00%
No calificada
15.00%
2. MATERIALES
65.00%
3. EQUIPOS
4.00%
Costo Directo
100.00%
COSTOS DE INVERSION
1. MANO DE OBRA
34.00%
Calificada
19.00%
No calificada
15.00%
2. MATERIALES
63.00%
3. EQUIPOS
3.00%
Costo Directo
Gastos Generales (10%)
Utilidades (10%)
Sub Total
IGV (18%)
Costo de Obra
Estudios Definitivos (5% CD)
Gastos de supervisin (8%CD)
TOTAL DE COSTOS A PRECIO DE MERCADO
100.00%
COSTO TOTAL A
PRECIOS PRIVADOS ( S/. )
COSTO TOTAL A
PRECIOS SOCIALES ( S/. )
FC
42,726.70
33,975.31
22,374.64
1.000
22,374.64
20,352.06
0.570
11,600.67
89,163.63
0.847
75,521.59
4,818.00
0.909
4,379.56
136,708.33
113,876.46
13,670.83
11,387.65
13,670.83
11,387.65
164,050.00
136,651.75
29,529.00
24,597.32
193,579.00
161,249.07
6,835.42
0.847
10,936.67
0.847
211,351.08
COSTO TOTAL A
PRECIOS PRIVADOS ( S/. )
7,716.27
173,788.00
COSTO TOTAL A
PRECIOS SOCIALES ( S/. )
FC
63,446.08
35,057.74
28,388.34
117,689.57
5,570.76
4,822.67
51,239.09
1.000
35,057.74
0.570
16,181.35
0.847
99,683.07
0.909
5,063.82
186,706.41
155,985.98
18,670.64
15,598.60
18,670.64
15,598.60
224,047.69
187,183.18
40,328.58
33,692.97
264,376.28
220,876.15
9,335.32
0.847
6,606.01
14,936.51
0.847
10,569.61
288,648.11
238,051.76
RUBRO
A) COSTOS DE INVERSION
VACT PS
211,351.08
TOTAL
211,351.08
1. Costo Directo
PERIODO (ao
0
211,351.08
13,670.83
4. Sub Total
164,050.00
5. IGV ( 18% )
0.00
0.00
6,835.42
8. Gastos de Supervisin ( 8% CD )
10,936.67
66,190.51
107,722.00
0.00
10,772.20
10,772.20
10,772.20
10,772.20
277,541.58
319,073.08
211,351.08
10,772.20
10,772.20
10,772.20
10,772.20
7,683.66
12,504.80
0.00
1,250.48
1,250.48
1,250.48
1,250.48
269,857.93
306,568.28
211,351.08
9,521.72
9,521.72
9,521.72
9,521.72
1.000000
0.909091
0.826446
0.751315
0.683013
211,351.08
8,656.11
7,869.19
7,153.81
6,503.46
F) FA 9%
VACT PS (E x F)
0.00
193,579.00
7. Estudios Definitivos ( 5% CD )
0.00
29,529.00
6. Costo de Obra
13,670.83
3. utilidades
136,708.33
2. Gastos Generales
269,857.93
PERIODO (aos)
5
10
0.00
0.00
0.00
0.00
0.00
0.00
10,772.20
10,772.20
10,772.20
10,772.20
10,772.20
10,772.20
10,772.20
10,772.20
10,772.20
10,772.20
10,772.20
10,772.20
1,250.48
1,250.48
1,250.48
1,250.48
1,250.48
1,250.48
9,521.72
9,521.72
9,521.72
9,521.72
9,521.72
9,521.72
0.620921
0.564474
0.513158
0.466507
0.424098
0.385543
5,912.24
5,374.76
4,886.15
4,441.95
4,038.14
3,671.04
RUBRO
A) COSTOS DE INVERSION
VACT PS
173,788.00
TOTAL
173,788.00
1. Costo Directo
PERIODO (ao
0
173,788.00
11,387.65
4. Sub Total
136,651.75
5. IGV ( 18% )
4,822.67
8. Gastos de Supervisin ( 8% CD )
7,716.27
0.00
0.00
49,642.88
80,791.50
0.00
8,079.15
8,079.15
8,079.15
8,079.15
223,430.88
254,579.50
173,788.00
8,079.15
8,079.15
8,079.15
8,079.15
5,762.74
9,378.60
0.00
937.86
937.86
937.86
937.86
217,668.14
245,200.90
173,788.00
7,141.29
7,141.29
7,141.29
7,141.29
1.000000
0.909091
0.826446
0.751315
0.683013
173,788.00
6,492.08
5,901.89
5,365.36
4,877.60
F) FA 9%
VACT PS (E x F)
0.00
161,249.07
7. Estudios Definitivos ( 5% CD )
0.00
24,597.32
6. Costo de Obra
11,387.65
3. utilidades
113,876.46
2. Gastos Generales
217,668.14
PERIODO (aos)
5
10
0.00
0.00
0.00
0.00
0.00
0.00
8,079.15
8,079.15
8,079.15
8,079.15
8,079.15
8,079.15
8,079.15
8,079.15
8,079.15
8,079.15
8,079.15
8,079.15
937.86
937.86
937.86
937.86
937.86
937.86
7,141.29
7,141.29
7,141.29
7,141.29
7,141.29
7,141.29
0.620921
0.564474
0.513158
0.466507
0.424098
0.385543
4,434.18
4,031.07
3,664.61
3,331.46
3,028.60
2,753.28
ANEXO
EVALUACION DE ALTERNATIVAS N 01 Y 02
COEFICIENTE COSTO / EFECTIVIDAD
RUBROS
Valor Actual de Costos (VAC)
A precios
A precios
A precios
A precios
Privados
Sociales
Privados
Sociales
269,857.93
217,668.14
355,708.44
288,347.01
132.00
132.00
132.00
132.00
2,044.38
1,649.00
2,694.76
2,184.45
Precios
Precios
A precios
A precios
Privados
Sociales
Privados
Sociales
211,351.08
173,788.00
288,648.11
238,051.76
Indicador de Resultado:
Nde Beneficiarios
Coeficiente Costo / Efectividad B
MONTO DE LA INVERSION
META
ANALISIS DE SENSIBILIDAD
Costos
20%
Costos
ALTERNATIVA 2
ALTERNATIVA 1
ANLISIS DE SENSIBILIDAD
ANLISIS DE SENSIBILIDAD
Costos de Inversin
beneficiarios
132.00
Ao
Costos de Inversin
208,545.61
208,677.61
285,662.12
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
10
8,569.55
8,569.55
10
9,822.38
Beneficiarios
-10%
Beneficiarios
ALTERNATIVA 2
ALTERNATIVA 1
ANLISIS DE SENSIBILIDAD
ANLISIS DE SENSIBILIDAD
Costos de Inversin
173,788.00
1
2
beneficiarios
118.80
Ao
Costos de Inversin
173,906.80
238,051.76
7,141.29
7,141.29
8,185.32
7,141.29
7,141.29
8,185.32
7,141.29
7,141.29
8,185.32
7,141.29
7,141.29
8,185.32
7,141.29
7,141.29
8,185.32
7,141.29
7,141.29
8,185.32
7,141.29
7,141.29
8,185.32
7,141.29
7,141.29
8,185.32
7,141.29
7,141.29
8,185.32
10
7,141.29
7,141.29
10
8,185.32
Costos
20%
Costos
Beneficiarios
-20%
Beneficiarios
ALTERNATIVA 2
ALTERNATIVA 1
ANLISIS DE SENSIBILIDAD
ANLISIS DE SENSIBILIDAD
Costos de Inversin
beneficiarios
105.60
Ao
Costos de Inversin
173,788.00
173,893.60
238,051.76
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
8,569.55
8,569.55
9,822.38
10
8,569.55
8,569.55
10
9,822.38
Costos
10%
Costos
Beneficiarios
-10%
Beneficiarios
ALTERNATIVA 2
ALTERNATIVA 1
ANLISIS DE SENSIBILIDAD
ANLISIS DE SENSIBILIDAD
Costos de Inversin
beneficiarios
118.80
Ao
Costos de Inversin
173,788.00
173,906.80
238,051.76
7,855.42
7,855.42
9,003.85
7,855.42
7,855.42
9,003.85
7,855.42
7,855.42
9,003.85
7,855.42
7,855.42
9,003.85
7,855.42
7,855.42
9,003.85
7,855.42
7,855.42
9,003.85
7,855.42
7,855.42
9,003.85
7,855.42
7,855.42
9,003.85
7,855.42
7,855.42
9,003.85
10
7,855.42
7,855.42
10
9,003.85
ANALISIS DE SENSIBILIDAD
ALTERNATIVAS
ALTERNATIVA I
VAC ( S/.)
C/E
ALTERNATIVA II
VAC ( S/.)
C/E
COSTOS
BENEFICIARIOS
COSTOS (+20%)
(+20%)
(-10%)
BENEF. (-20%)
263,674.03
219,737.16
228,890.03
1,997.53
1,849.64
2,167.52
348,830.82
290,701.15
301,194.06
2,642.66
2,446.98
2,852.22
ANALISIS DE SENSIBILIDAD
20%
ALTERNATIVA 2
ANLISIS DE SENSIBILIDAD
En Nuevos Soles a Precios Sociales
Aumento en 20% del Costo de Inversin
Beneficiarios
Flujo Neto
132.00
285,794.12
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
-10%
ALTERNATIVA 2
ANLISIS DE SENSIBILIDAD
En Nuevos Soles a Precios Sociales
Aumento en 20% del Costo de Inversin
Beneficiarios
Flujo Neto
118.80
238,170.56
8,185.32
8,185.32
8,185.32
8,185.32
8,185.32
8,185.32
8,185.32
8,185.32
8,185.32
8,185.32
20%
-20%
ALTERNATIVA 2
ANLISIS DE SENSIBILIDAD
En Nuevos Soles a Precios Sociales
Aumento en 20% del Costo de Inversin
Beneficiarios
Flujo Neto
105.60
238,157.36
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
9,822.38
10%
-10%
ALTERNATIVA 2
ANLISIS DE SENSIBILIDAD
En Nuevos Soles a Precios Sociales
Aumento en 20% del Costo de Inversin
Beneficiarios
Flujo Neto
118.80
238,170.56
9,003.85
9,003.85
9,003.85
9,003.85
9,003.85
9,003.85
9,003.85
9,003.85
9,003.85
9,003.85
ANALISIS DE SENSIBILIDAD
COSTOS (+10%)
BENEF. (-10%)
224,320.19
1,888.22
295,954.20
2,491.20