Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
de Proyectos Sociales
CONTENIDO
1. Proyecto: Integracion vial Tacna - La Paz
2.Proyecto: Promocion de industria lactea en Cajamarca
3.Proyecto: Viabilidad interurbana
4.Proyecto: Parque zonal Yoque Yupanqui
5.Proyecto: Mejoramiento de la capacidad operativa de la plataforma informatica del MINEDU
6.Proyecto: Caminos vecinales
7.Proyecto: Agua potable y saneamiento rural
8.Proyecto: Muelle artesanal San Antonio de Pachacamac
9.Proyecto: Aeropuerto Chinchero del Cusco
10. Proyecto: PSE - San Ignacio II
Proyecto:
Integracin Vial
Tacna- La paz
3. Supervisin de la Obra
I.2 Gastos indirectos
Gestin del proyecto
II. MODULO DE OPERACION
II.1. Ingresos operativos incrementales
1. Ahorro en COV TM
2. Ahorro en tiempo TM
3. Reduccin de costo de accidentes
4. Beneficios sociales exgenos netos
II.2. Gastos operativos incrementales
A. Gastos operativos con proyecto
B. Gastos operativos sin proyecto
III. EVALUACION ECONOMICA
Flujo de caja econmico
VAN econmico (9%)
TIR econmica
2015
-96.695
-94.757
2016
-96.695
-94.757
2017
0.000
2018
0.000
2019
0.000
2020
0.000
2021
0.000
2022
0.000
-1.292
-1.292
-88.296
-5.169
-1.938
-1.938
2.151
0.410
0.067
0.343
0.000
0.000
1.741
0.000
-1.741
-88.296
-5.169
-1.938
-1.938
1.353
0.482
0.096
0.386
0.000
0.000
0.871
0.000
-0.871
14.307
14.166
-4.921
2.211
12.758
4.118
0.141
-0.507
-0.648
14.709
14.568
-5.202
2.258
13.107
4.405
0.141
-0.507
-0.648
15.129
14.130
-5.640
2.301
13.445
4.024
0.999
-0.507
-1.505
15.367
15.372
-5.754
2.347
13.836
4.943
-0.005
-0.653
-0.648
15.922
15.781
-6.230
2.395
14.220
5.396
0.141
-0.507
-0.648
16.412
16.271
-6.574
2.448
14.622
5.775
0.141
-0.507
-0.648
-94.544
-95.342
14.307
14.709
15.129
15.367
15.922
16.412
2024
0.000
2025
0.000
2026
0.000
2027
0.000
2028
0.000
2029
0.000
2030
0.000
2031
0.000
2032
0.000
2033
0.000
17.623
16.770
-6.954
2.507
15.040
6.177
0.853
-0.653
-1.507
17.384
17.243
-7.372
2.562
15.440
6.613
0.141
-0.507
-0.648
17.889
17.748
-7.796
2.607
15.862
7.075
0.141
-0.507
-0.648
18.326
18.331
-8.287
2.676
16.403
7.539
-0.005
-0.653
-0.648
19.776
18.777
-8.830
2.733
16.775
8.099
0.999
-0.507
-1.505
18.021
19.262
-9.442
2.795
17.262
8.647
-1.241
-1.889
-0.648
15.082
19.770
-10.060
2.869
17.688
9.273
-4.688
-5.336
-0.648
21.048
20.907
-10.184
2.917
18.257
9.917
0.141
-0.507
-0.648
21.943
21.056
-10.770
2.390
18.793
10.643
0.887
-0.619
-1.505
21.578
21.583
-11.376
3.258
18.342
11.359
-0.005
-0.653
-0.648
23.425
23.284
-11.896
3.123
19.903
12.154
0.141
-0.507
-0.648
17.623
17.384
17.889
18.326
19.776
18.021
15.082
21.048
21.943
21.578
23.425
2034
57.785
56.627
0.772
52.766
3.089
1.158
1.158
24.158
24.017
-12.679
3.204
20.497
12.995
0.141
-0.507
-0.648
81.943
-33.3124
0.067
PARTIDAS
I. MODULO DE INVERSION
I.1 Gastos directos
1. Realizacin del expediente tcnico y estudios
del camino
2. Construccin de la infraestructura del camino
3. Supervisin de la Obra
I.2 Gastos indirectos
Gestin del proyecto
II. MODULO DE OPERACION
II.1. Ingresos operativos incrementales
Ahorro en COV TM
Ahorro en tiempo TM
Reduccin de costo de accidentes
Beneficios sociales exgenos netos
II.2. Gastos operativos incrementales
A. Gastos operativos con proyecto
B. Gastos operativos sin proyecto
III. EVALUACION ECONOMICA
Flujo de caja econmico
VAN econmico (9%)
TIR econmica
Tasa de descuento
2015
-76.389
-74.858
2016
-76.389
-74.858
2017
0.000
-1.021
-69.754
-4.083
-1.531
-1.531
1.716
0.410
0.067
0.343
0.000
0.000
1.306
0.000
-1.306
-1.021
-69.754
-4.083
-1.531
-1.531
1.135
0.482
0.096
0.386
0.000
0.000
0.653
0.000
-0.653
14.272
14.166
-4.921
2.211
12.758
4.118
0.106
-0.380
-0.486
-74.673
-75.254
14.272
2019
0.000
2020
0.000
2021
0.000
2022
0.000
2023
0.000
2024
0.000
2025
0.000
2026
0.000
14.674
14.568
-5.202
2.258
13.107
4.405
0.106
-0.380
-0.486
14.879
14.130
-5.640
2.301
13.445
4.024
0.749
-0.380
-1.129
15.368
15.372
-5.754
2.347
13.836
4.943
-0.004
-0.490
-0.486
15.887
15.781
-6.230
2.395
14.220
5.396
0.106
-0.380
-0.486
16.377
16.271
-6.574
2.448
14.622
5.775
0.106
-0.380
-0.486
17.410
16.770
-6.954
2.507
15.040
6.177
0.640
-0.490
-1.130
17.349
17.243
-7.372
2.562
15.440
6.613
0.106
-0.380
-0.486
17.854
17.748
-7.796
2.607
15.862
7.075
0.106
-0.380
-0.486
18.327
18.331
-8.287
2.676
16.403
7.539
-0.004
-0.490
-0.486
14.674
14.879
15.368
15.887
16.377
17.410
17.349
17.854
18.327
2027
0.000
2028
0.000
2029
0.000
2030
0.000
2031
0.000
2032
0.000
2033
0.000
19.526
18.777
-8.830
2.733
16.775
8.099
0.749
-0.380
-1.129
18.331
19.262
-9.442
2.795
17.262
8.647
-0.931
-1.417
-0.486
16.254
19.770
-10.060
2.869
17.688
9.273
-3.516
-4.002
-0.486
21.013
20.907
-10.184
2.917
18.257
9.917
0.106
-0.380
-0.486
21.721
21.056
-10.770
2.390
18.793
10.643
0.665
-0.464
-1.129
21.579
21.583
-11.376
3.258
18.342
11.359
-0.004
-0.490
-0.486
23.390
23.284
-11.896
3.123
19.903
12.154
0.106
-0.380
-0.486
19.526
18.331
16.254
21.013
21.721
21.579
23.390
2034
45.650
44.735
0.610
41.685
2.440
0.915
0.915
24.123
24.017
-12.679
3.204
20.497
12.995
0.106
-0.380
-0.486
69.773
2.500
0.092
0.090
Proyecto:
Promocin de ind
lactea en
Cajamarca
ecto:
de industria
ea en
marca
1
14,110,829
9,072,000
3,156,049
1,882,780
14,110,829
9,072,000
3,156,049
1,882,780
1,366,750
784,350
480,000
82,800
19,600
81,000
1,735,493
784,350
480,000
82,800
19,600
368,743
8,849,827
648,000
1,800,000
36,000
1,366,750
2,422,000
2,247,416
1,615,411
46,680
28,440
18,240
417,600
304,800
86,800
26,000
48,500
48,500
11,098,100
8,201,827
1,800,000
81,000
36,000
2,422,000
2,247,416
1,615,411
46,680
8,248,507
5,862,322
-1,366,750
3,012,729
-1,366,750
-2,849,593
Aos
2
30,813,658
20,736,000
6,312,098
3,765,560
14,110,829
9,072,000
3,156,049
1,882,780
3
46,220,487
31,104,000
9,468,147
5,648,340
14,110,829
9,072,000
3,156,049
1,882,780
4
46,220,487
31,104,000
9,468,147
5,648,340
14,110,829
9,072,000
3,156,049
1,882,780
5
46,220,487
31,104,000
9,468,147
5,648,340
14,110,829
9,072,000
3,156,049
1,882,780
18,021,916
1,188,000
3,600,000
22,225,399
1,728,000
5,400,000
26,890,223
1,620,000
5,400,000
26,890,223
1,620,000
5,400,000
162,000
243,000
243,000
243,000
72,000
108,000
108,000
108,000
4,844,000
4,951,493
3,204,423
93,360
56,880
36,480
391,600
304,800
86,800
7,266,000
7,432,189
4,821,034
140,040
85,320
54,720
7,266,000
7,432,189
4,821,034
140,040
85,320
54,720
48,500
48,500
19,922,126
8,201,827
1,800,000
7,266,000
7,432,189
48,210
140,040
85,320
54,720
249,200
174000
49,200
26,000
48,500
48,500
22,663,139
8,201,827
1,800,000
27,030,263
8,201,827
1,800,000
27,030,263
8,201,827
1,800,000
81,000
81,000
81,000
81,000
36,000
36,000
36,000
36,000
2,422,000
2,247,416
1,615,411
46,680
8,248,507
2,422,000
2,247,416
1,615,411
46,680
8,248,507
2,422,000
2,247,416
1,615,411
46,680
8,248,507
2,422,000
2,247,416
1,615,411
46,680
8,248,507
1,366,750
784,350
480,000
82,800
19,600
5,862,322
5,862,322
5,862,322
5,862,322
10,891,532
23,557,348
19,190,224
19,190,224
5,029,210
17,695,026
13,327,902
13,327,902
26,760,342
Proyecto:
Viabilidad Interu
ecto:
nterurbana
Recursos
Actividades
Unidad de medida
MES
Elaboracin de TDrs
DAS
Cursos de
capacitacin de 6h
c/u
UND
MES
Supervisin de obra
MES
Expediente Tcnico/
Supervisin de El
ESTUDIO
Accin 1: Programa
de Capacitacin a los
03 cursos de
encargados del
capacitacin
mantenimiento de la
va
Accin 2a
Estabilizacin de
Taludes
25 hectreas de
reforestacin y
colocacin de
geomallas
EIA
HA
MES
Supervisin de obra
MES
Expediente Tcnico/
Supervisin de ET
ESTUDIO
Colocacin de
gaviones
ML
Comp. 03:
Pavimento en buen
estado
Gestin del Proyecto
Accin 3a:
Mejoramiento de la
va a nivel de
MES
Accin 3a:
Mejoramiento de la
va a nivel de
pavimento flexible
Accin 3b:
Reconstruccin del
sistema de drenaje
Colocacin de asfalto
en caliente
KM
Expediente Tcnico/
Supervisin de ET
ESTUDIO
Supervisin de obra
MES
MES
Supervisin de obra
MES
985 ml de
Expediente Tcnico/
reconstruccin de
Supervisin de ET
cunetas y alcantarillas
Cunetas revestidas
ESTUDIO
ML
Alcantarillas de C A
UNO
MES
Supervisin de obra
MES
Expediente Tcnico/
Supervisin de ET
ESTUDIO
Superficie de 4.50 mt
de ancho
KM
MES
Supervisin de obra
MES
Expediente Tcnico/
Supervisin de ET
ESTUDIO
Accin 4:
Recuperacin de la
plataforma a la
dimensin original
3.5 km de
recuperacin de
superficie de
rodadura a su
dimensin original
(4.50mt de ancho)
Accin 5: Instalacin
de un puente de
concreto
15 metros luz de
construccin de
puente viga losa de
15 mt de longitud
ML (Metros Luz)
Partida
Unidad Cantidad
P.U.
Limpieza general
km
17.11
Limpieza de
derrumbes y huaycos
m3
2.2
Encauzamiento de
curso de aguas
m3
20
2.2
Bacheo
m3
15
Desencalaminado
km
3.6
74.3
Limpieza de cunetas
mi
500
0.55
unidad
0.6
215
m3
0.2
54
m2
200
0.3
Limpieza de
alcantarillas
Mantenimiento de
muro
Roce
Unidad
Cantidad
P.U.
Limpieza general
km
17.11
Limpieza de
derrumbes y huaycos
m3
2.2
Encauzamiento de
curso de aguas
m3
20
2.2
S/. Km-ao
Ao
0
1
2
3
4
5
6
7
Alternativa 1
Inversin
Operacin y
mantenimiento
253,366,538.00
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
8,950,102.70
8,950,102.70
8,950,102.70
71,427,260.87
8,950,102.70
8,950,102.70
8,950,102.70
8
9
10
11
12
13
14
15
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
45,733,380.00
71,427,260.87
8,950,102.70
8,950,102.70
8,950,102.70
71,427,260.87
8,950,102.70
8,950,102.70
8,950,102.70
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Alternativa 1
Operacin y
Inversin
mantenimiento
253,366,538
-36,783,277
-36,783,277
-36,783,277
25,693,881
-36,783,277
-36,783,277
-36,783,277
25,693,881
-36,783,277
-36,783,277
-36,783,277
25,693,881
-36,783,277
-36,783,277
-25,336,654
-36,783,277
Alternativa 2
Inversin
262,974,150
-26,297,415
Cantidad
Costo unitario
3,950.00
1.00
800.00
800.00
15.00
100.00
1,500.00
3.00
550.00
1,650.00
3,433,166.60
12.00
2,500.00
30,000.00
12.00
2,583.33
30,999.96
1.00
108,333.33
108,333.33
25.00
15,000.00
375,000.00
6.00
2,500.00
15,000.00
6.00
2,583.33
15,499.98
1.00
108,333.33
108,333.33
500.00
5,500.00
2,750,000.00
1,066,882.16
15.00
2,500.00
37,500.00
5.50
69.50
382.25
1.00
108,333.33
108,333.33
15.00
2,583.33
38,749.95
10.00
2,500.00
25,000.00
10.00
2,583.33
25,833.30
1.00
108,333.33
108,333.33
985.00
650.00
640,250.00
15.00
5,500.00
82,500.00
324,455.83
12.00
2,500.00
30,000.00
12.00
15,500.00
186,000.00
1.00
108,333.33
108,333.33
3.50
35.00
122.50
1,656,333.33
11.00
2,500.00
27,500.00
11.00
15,500.00
170,500.00
1.00
108,333.33
108,333.33
15.00
90,000.00
1,350,000.00
6,484,787.92
Parcial
68.44
6.6
44
90
267.48
275
129
10.8
60
951.32
Parcial
68.44
6.6
44
119.04
Alternativa 2
Inversin
Operacin y
mantenimiento
262,974,150.00
8,950,102.70
8,950,102.70
8,950,102.70
85,533,710.99
8,950,102.70
8,950,102.70
8,950,102.70
85,533,710.99
8,950,102.70
8,950,102.70
8,950,102.70
85,533,710.99
8,950,102.70
8,950,102.70
8,950,102.70
Alternativa 2
Operacin y
mantenimiento
-36,783,277
-36,783,277
-36,783,277
39,800,331
-36,783,277
-36,783,277
-36,783,277
39,800,331
-36,783,277
-36,783,277
-36,783,277
39,800,331
-36,783,277
-36,783,277
-36,783,277
Operacin y
mantenimiento
0
-20,015,957
-27,587,458
-27,587,458
-27,587,458
19,270,411
-27,587,458
-27,587,458
-27,587,458
19,270,411
-27,587,458
-27,587,458
-27,587,458
19,270,411
-27,587,458
-27,587,458
-27,587,458
2
3
4
5
6
7
Operacin y
mantenimiento
Inversin
200,159,565
8
9
10
11
12
13
14
15
Alternativa 2
207,749,579
-20,774,958
-27,587,458
-27,587,458
-27,587,458
29,850,248
-27,587,458
-27,587,458
-27,587,458
29,850,248
-27,587,458
-27,587,458
-27,587,458
29,850,248
-27,587,458
-27,587,458
-27,587,458
COV
y tipoVehicular
de vehculo
Costospor
de ao
Operacin
en miles de soles a precios sociales
Con Proyecto
Ao
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Sin
Proyecto
2542.9
2623.7
2762.7
2762.7
2912.6
2934.6
3132.4
3154.4
3176.4
3279.2
Alternativa 1
Trfico Normal
2205.7
2274.5
2395.8
2395.8
2526.9
2546.8
2716.9
2736.8
2756.6
2845.3
Alternativa 2
Trfico Generado
397.4
397.4
397.4
417.3
417.3
417.3
417.3
433.9
453.8
453.8
Trfico Normal
1693.1
1742.4
1837.4
1837.4
1941.3
1958.6
2085.6
2102.9
2120.3
2186.9
Alternativa 2
1,006.2
1,037.7
1,081.7
1,090.3
1,136.3
1,141.0
1,211.8
1,222.8
1,236.0
1,272.2
Factores de conversin
Obras
Alternativa 2
Trfico
Generado
312.7
312.7
312.7
330.0
330.0
330.0
330.0
342.5
359.8
359.8
Factor
Inversin (Mejoramiento)
0.79
Mantenimiento y operacin
0.75
0.74
Topografia
Superficie
Estado
Auto
Camta
Bus med.
Bus
grande
Cam
2e
Sierra
Sierra
A
A
TRO
TRO
M
R
0.53
0.44
0.7
0.62
1.09
0.94
1.48
1.32
2.49
2.13
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
L
L
L
L
L
L
L
L
L
L
O
O
O
O
O
O
O
O
O
O
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
0.27
0.43
0.29
0.24
0.3
0.25
0.46
0.36
0.51
0.43
0.27
0.43
0.3
0.24
0.3
0.26
0.46
0.36
0.52
0.52
0.27
0.38
0.3
0.26
0.3
0.27
0.4
0.33
0.44
0.38
0.38
0.48
0.4
0.36
0.41
0.37
0.5
0.44
0.56
0.48
0.57
0.84
0.62
0.5
0.63
0.54
0.9
0.73
1
0.84
0.61
0.89
0.67
0.53
0.68
0.58
0.93
0.77
1.03
0.89
0.61
0.81
0.65
0.58
0.66
0.61
0.84
0.72
0.93
0.81
0.81
1.03
0.86
0.77
0.87
0.8
1.07
0.93
1.16
1.03
0.83
1.49
0.98
0.63
1.03
0.78
1.59
1.23
1.8
1.49
1.08
1.77
1.24
0.87
1.29
1.02
1.87
1.5
2.09
1.77
Articulado
Regin
Topografia
Superficie
Estado
Auto
2.95
2.58
3.29
2.95
Sierra
Sierra
A
A
TRO
TRO
M
R
0.53
0.44
1.06
1.71
1.21
0.87
1.26
1.01
1.81
1.46
2.02
1.71
1.43
2.12
1.58
1.21
1.64
1.38
2.23
1.85
2.45
2.12
1.3
1.88
1.43
1.12
1.47
1.25
1.98
1.65
2.16
1.88
1.75
2.34
1.89
1.58
1.93
1.71
2.43
2.11
2.62
2.34
Sierra
Sierra
L
L
AFI
AFI
B
M
0.27
0.43
Camta
Bus med.
Bus
grande
Cam
2e
Cam
3e
Articulado
0.7
0.62
1.09
0.94
1.48
1.32
2.49
2.13
2.95
2.58
3.29
2.95
0.27
0.38
0.57
0.84
0.61
0.81
0.83
1.49
1.06
1.71
1.3
1.88
Valor
socialdel
deltiempo
tiempo
Valor social
por modo de
Soles/Hora pasajero
Modo de
transporte
Con Proyecto
Tipo de Vehculo
Sin Proyecto
Alter. 1
Alter. 2
A. Areo
Automvil
0.41
0.35
0.26
Camioneta
mnibus
Camin 2E
Camin 3E
0.43
0.98
1.69
2.03
0.41
0.89
1.44
1.77
0.36
0.78
1.03
1.36
Nacional
B. Terrestre
Transporte Interurbano Privado
Costa
Sierra
Selva
Transporte Interurbano Pblico
Lima
Costa
Sierra
Selva
Transporte Local Privado
Lima
Costa
Sierra
Selva
Transporte Local Pblico
Lima
Costa
Sierra
Selva
socialdel
deltiempo
tiempo
social
por modo de transporte
Hora pasajero
Valor del Tiempo Soles/Hora
Pasajero
eo
15.22
restre
Rural
porte Local Pblico
Urbano
Rural
Urbano
Rural
Urbano
Rural
Urbano
Rural
7.83
5.17
5.03
3.02
4.84
2.29
6.52
3.36
6.5
3.31
5.14
2.22
4.74
2.09
5.01
2.12
Superficie cultivada SP
Superficie cultivada de los principales productos agrcolas Sin proyecto
hectreas (en base de un estudio de campo)
Producto
Maz
Yuca
Frijol
Pltano
Rocoto
2014
736.8
571.2
127.6
126.7
32
2015
766.4
594.2
132.8
131.8
33.3
2016
796
617.2
137.9
136.9
34.6
2017
825.6
640.1
143
142
35.8
2018
855.2
663.1
148.2
147.1
37.1
2019
884.9
686.1
153.3
152.2
38.4
Volumen de produccin SP
Volumen de productos de los principales productos agrcolas Sin proyecto
toneladas (en base de un estudio de campo)
Producto
Maz
Yuca
Frijol
Pltano
Rocoto
2014
957.8
5712.3
163.4
1267.4
415.6
2015
996.3
5942
170
1318.4
432.4
2016
1034.8
6171.7
176.5
1369.4
449.2
2017
1073.3
6401.4
183.1
1420.4
465.9
2018
1111.8
6631.1
189.7
1471.4
482.7
2019
1150.3
6860.8
196.2
1522.4
499.5
2016
517.4
1542.9
211.8
410.8
53.9
2736.8
2017
536.7
1600.3
219.7
426.1
55.9
2838.7
2018
555.9
1657.8
227.6
441.4
57.9
2940.6
2019
575.2
1715.2
235.5
456.7
59.9
3042.5
2016
413.9
1110.9
169.5
328.7
40.4
2063.4
2017
429.3
1152.2
175.8
340.9
41.9
2140.1
2018
444.7
1193.6
182.1
353.1
43.4
2216.9
2019
460.1
1234.9
188.4
365.4
45
2293.8
Valor
bruto
produccin
agrcola
SP
Valor bruto
dede
produccin
agrcola
Sin Proyecto
En miles de soles (cuadro anterior por los precios chacras)
Producto
Maz
Yuca
Frijol
Pltano
Rocoto
2014
478.9
1428.1
196.1
380.2
49.9
2533.2
2015
498.1
1485.5
203.9
395.5
51.9
2634.9
2014
383.1
1028.2
156.9
304.2
37.4
1909.8
2015
398.5
1069.6
163.2
316.4
38.9
1986.6
2020
914.5
709
158.4
157.3
39.7
2021
944.1
732
163.6
162.4
41
2022
937.7
755
168.7
167.5
42.3
2023
1003.3
778
173.8
172.6
43.6
2020
1188.8
7090.5
202.8
1573.4
516.2
2021
1227.3
7320.2
209.4
1624.4
533
2022
1265.8
7549.9
215.9
1675.4
549.8
2023
1304.3
7779.6
222.5
1726.4
566.5
2020
594.4
1772.6
243.3
472
61.9
3144.2
2021
613.7
1830
251.2
487.3
64
3246.2
2022
632.9
1887.5
259.1
502.6
66
3348.1
2023
652.2
1944.9
267
517.9
68
3450
2020
475.5
1276.3
194.7
377.6
46.5
2370.6
2021
490.9
1317.6
201
389.9
48
2447.4
2022
506.3
1359
207.3
402.1
49.5
2524.2
2023
521.7
1400.3
213.6
414.3
51
2600.9
Superficie cultivada SP
Superficie cultivada de los principales productos agrcolas Con Proyecto hectreas
Producto
Maz
Yuca
Frijol
Pltano
Rocoto
2015
756.5
586.5
131.1
130.1
32.8
1637
2016
805.9
624.8
139.6
138.6
35
1743.9
2017
855.3
663.1
148.2
147.1
37.1
1850.8
2018
904.7
701.4
156.8
155.6
39.2
1957.7
2019
954.1
739.7
165.3
164.1
41.4
2064.6
Volumen de produccin CP
Volumen de produccin de los principales productos agrcolas Con Proyecto
toneladas (cuadro anterior por rendimiento por hectreas CP)
Producto
Maz
Yuca
Frijol
Pltano
Rocoto
2015
1021.3
6745.3
175.6
1366.4
469.7
9778.3
2016
1088
7185.6
187.1
1455.7
500.3
10416.7
2017
1154.7
7626
198.6
1544.9
530.9
11055.1
2018
1221.3
8066.3
210.1
1634.2
561.5
11693.4
2019
1288
8506.6
221.5
1723.4
592.2
12331.7
2016
426.7
1178.1
171.3
331.5
34.5
2142.1
2017
452.8
1250.3
181.8
351.8
35.6
2272.3
2018
479
1322.5
192.3
372.1
39.7
2405.6
2019
505.1
1394.7
202.8
392.5
40.8
2535.9
2016
544
1796.4
224.5
436.7
60
2017
577.3
1906.5
238.3
463.5
63.7
2018
610.7
2016.6
252.1
490.3
67.4
2019
644
2126.7
265.8
517
71.1
Costos de produccin CP
Costos de produccin agrcola Con Proyecto
En miles de soles
Producto
Maz
Yuca
Frijol
Pltano
Rocoto
2015
400.5
1105.9
160.8
311.2
32.4
2010.8
2015
510.7
1686.3
210.8
409.9
56.4
2874.1
3061.6
3249.3
3437.1
3624.6
2020
1003.5
778
173.9
172.6
43.5
2171.5
2021
1052.9
816.3
182.4
181.1
45.7
2278.4
2022
1102.3
854.6
191
189.6
47.8
2385.3
2023
1151.6
892.9
199.6
198.1
49.9
2492.1
2024
1201
931.2
208.1
206.6
52.1
2599
2020
1354.7
8947
233
1812.7
622.8
12970.2
2021
1421.4
9387.3
244.5
1901.9
653.4
13608.5
2022
1488.1
9827.6
255.9
1991.2
684
14246.8
2023
1554.7
10268
267.4
2080.4
714.7
14885.2
2024
1621.4
10708.3
278.9
2169.7
745.3
15523.6
2020
531.3
1466.9
213.3
412.8
43
2667.3
2021
557.4
1539.1
223.8
433.1
45.1
2798.5
2022
583.6
1611.3
234.3
453.4
47.2
2929.8
2023
609.7
1683.5
244.8
473.8
49.3
3061.1
2024
635.9
1755.6
255.3
494.1
51.4
3192.3
2020
677.3
2236.7
293.4
570.6
78.4
2021
710.7
2346.8
293.4
570.6
78.4
2022
744
2456.9
307.1
597.4
82.1
2023
777.4
2567
320.9
624.1
85.8
2024
810.7
2677.1
334.6
650.9
89.4
3856.4
3999.9
4187.5
4375.2
4562.7
2015
2016
2017
2018
2019
2874.1
2010.8
863.3
3061.6
2142.1
919.5
3249.3
2272.3
977
3437.1
2405.6
1031.5
3624.6
2535.9
1088.7
2533.2
1909.8
623.4
2634.9
1986.6
648.3
2736.8
2063.4
673.4
2838.7
2140.1
698.6
2940.6
2216.9
723.7
239.9
271.2
303.6
332.9
365
2015
2016
2017
2018
2019
2874.1
1508.1
1366
3061.6
1606.6
1455
3249.3
1705
1544.3
3437.1
1803.5
1633.6
3624.6
1902
1722.6
2533.2
1432.3
1100.9
2634.9
1489.9
1145
2736.8
1547.5
1189.3
2838.7
1605.1
1233.6
2940.6
1662.7
1277.9
265.1
310
355
400
444.7
2020
2021
2022
2023
2024
3856.4
2667.3
1189.1
3999.9
2798.5
1201.4
4187.5
2929.8
1257.7
4375.2
3061.1
1314.1
4562.7
3192.3
1370.4
3042.5
2293.8
748.7
3144.2
2370.6
773.6
3246.2
2447.4
798.8
3348.1
2524.2
823.9
3450
2600.9
849.1
440.4
427.8
458.9
490.2
521.3
2020
2021
2022
2023
2024
3856.4
2000.4
1856
3999.9
2089.9
1910
4187.5
2197.4
1990.1
4375.2
2295.8
2079.4
4562.7
2394.3
2168.4
3042.5
1720.3
1322.2
3144.2
1777.9
1366.3
3246.2
1835.5
1410.7
3348.1
1893.1
1455
3450
1950.7
1499.3
533.8
543.7
579.4
624.4
669.1
2015
117
1169.8
85.3
833.5
6.7
2016
118.7
1182.6
85.3
842.6
6.7
2017
120.5
1195.5
87.2
851.7
6.8
2018
122.3
1208.7
88.3
851.1
6.9
2019
124.1
1222
89.3
870.5
7
2020
126
1235.6
90.3
880.1
7
2019
987.7
5409.1
100.4
600.9
475.7
2020
1024.3
5625.2
105.9
642.3
492.5
Excedente
exportabledeSP
Excedente exportable
productos agrcolas Sin Proyecto
toneladas
Producto
Maz
Yuca
Frijol
Pltano
Rocoto
2015
840.8
4542.5
78.1
433.9
408.9
2016
877.6
4759.4
84.7
475.8
425.7
2017
914.3
4976.2
89.3
517.7
442.4
2018
951
5192.7
94.8
569.3
459
Volumende
deconsumo
consumodeCP
Volumen
los principales productos agrcolas Con Proyecto
toneladas
Producto
Maz
Yuca
Frijol
Pltano
Rocoto
2015
118.1
1169.9
85.4
833.5
6.7
2016
121
1183
85.5
842.6
6.7
2017
123.9
1196
87.6
851.7
6.8
2018
126.9
1209.5
88.8
851.1
6.9
2019
129.8
1223
89.9
870.5
7
2020
132.8
1236.7
91.1
880.1
7
2018
1094.4
6856.8
121.3
783.1
554.6
2019
1158.2
7283.6
131.6
852.9
585.2
2020
1221.9
7710.3
141.9
932.6
615.8
2015
903.1
5575.4
90.2
532.9
463
2016
967
6002.6
101.6
613.1
493.6
2017
1030.8
6430
111
693
524.1
2021
127.8
1249.3
91.4
889.8
7
2022
129.7
1263
92.4
899.5
7.2
2023
131.5
1276.9
93.5
909.4
7.3
2024
133.4
1291.2
94.6
919.5
7.4
2021
1061
5841.2
111.4
683.6
509.2
2022
1097.6
6057.2
117
724.9
525.8
2023
1134.3
6273
122.4
766
542.5
2024
1170.9
6488.4
127.9
806.9
559.1
2021
135.8
1250.6
92.3
889.8
7.1
2022
138.7
1264.5
93.4
899.5
7.2
2023
141.8
1278.7
94.6
909.4
7.3
2024
144.8
1293.1
95.8
919.5
7.4
2021
1285.6
8136.7
152.2
1012.1
646.3
2022
1349.4
8563.1
162.5
1091.7
676.8
2023
1412.9
8989.3
172.8
1171
707.4
2024
1476.6
9415.2
183.1
1250.2
737.9
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Sin proyecto
Costos de
mantenimiento
0.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
34,300,035.00
Alternativa 1
Inversin
200,159,565.02
Operacin y
mantenimiento
6,712,577.03
6,712,577.03
6,712,577.03
53,570,445.65
6,712,577.03
6,712,577.03
6,712,577.03
53,570,445.65
6,712,577.03
6,712,577.03
6,712,577.03
53,570,445.65
6,712,577.03
6,712,577.03
6,712,577.03
Determinacin
de los -indicadores
Evaluacion
econmica
alternativa 1sociales - Alternativa 1
(En nuevos soles)
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Inversin
200,159,565.02
-20,015,956.50
Costo de operacin y
mantenimiento
0.00
-27,587,457.98
-27,587,457.98
-27,587,457.98
19,270,410.65
-27,587,457.98
-27,587,457.98
-27,587,457.98
19,270,410.65
-27,587,457.98
-27,587,457.98
-27,587,457.98
19,270,410.65
-27,587,457.98
-27,587,457.98
-27,587,457.98
Beneficios
0.00
10,680,376.78
10,680,376.78
11,211,626.63
11,392,315.21
11,455,752.74
12,445,890.32
12,509,327.84
12,509,327.84
13,186,592.35
13,186,592.35
13,250,029.87
13,717,842.20
14,201,750.32
14,918,899.70
15,061,171.15
VAN
TIR
B/C
Determinacin
de los -indicadores
Evaluacion
econmica
alternativa 2sociales - Alternativa 2
(En nuevos soles)
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Inversin
Costo de operacin y
mantenimiento
Beneficios
207,749,578.50
-20,774,957.85
Tasa de Descuento: 9.00%
6,712,577.03
-27,587,457.98
-27,587,457.98
29,850,248.24
-27,587,457.98
-27,587,457.98
-27,587,457.98
29,850,248.24
-27,587,457.98
-27,587,457.98
-27,587,457.98
29,850,248.24
-27,587,457.98
-27,587,457.98
-27,587,457.98
11,739,507.59
11,739,507.59
12,270,757.44
12,451,446.03
12,514,883.55
13,858,064.74
13,921,502.26
13,921,502.26
14,598,766.77
14,598,766.77
14,662,204.29
15,130,016.62
15,966,968.34
16,684,117.72
16,826,389.17
VAN
TIR
B/C
Alternativa 2
Inversin
207,749,578.50
Operacin y
mantenimiento
6,712,577.03
6,712,577.03
6,712,577.03
64,150,283.24
6,712,577.03
6,712,577.03
6,712,577.03
64,150,283.24
6,712,577.03
6,712,577.03
6,712,577.03
64,150,283.24
6,712,577.03
6,712,577.03
6,712,577.03
Flujo Neto
-200,159,565.02
38,267,834.76
38,267,834.76
38,799,084.61
-7,878,095.44
39,043,210.72
40,033,348.30
40,096,785.82
-6,761,082.81
40,774,050.33
40,774,050.33
40,837,487.85
-5,552,568.45
41,789,208.30
42,506,357.68
62,664,585.63
-200,159,565.02
35,108,105.28
32,209,270.90
29,960,012.17
-5,581,041.43
25,375,408.07
23,870,577.57
21,934,314.95
-3,393,159.48
18,773,505.45
17,223,399.50
15,825,868.07
-1,974,130.90
13,630,747.42
12,719,877.28
17,203,812.60
S/. 52,727,002.42
13.18%
S/. 52,727,002.42
1.26
Flujo Neto
-207,749,578.50
5,026,930.57
39,326,965.57
39,858,215.42
-17,398,802.21
40,102,341.53
41,445,522.72
41,508,960.24
-15,928,745.98
42,186,224.75
42,186,224.75
42,249,662.27
-14,720,231.62
43,554,426.32
44,271,575.70
65,188,805.00
-207,749,578.50
4,611,862.90
33,100,720.11
30,777,855.49
-12,325,750.13
26,063,770.42
24,712,611.04
22,706,822.72
-7,994,100.49
19,423,709.79
17,819,917.23
16,373,132.04
-5,233,553.50
14,206,523.84
13,248,112.53
17,896,806.84
S/. 7,638,862.34
9.54%
1.04
S/. 7,638,862.34
Proyecto: Parque
Yoque Yupan
arque zonal
Yupanqui
ACCIONES
ACCION 1 :Construccion de polideportivo y piscina techada
ACCION 2:Construccin de Miniestadio
ACCION 3:Construccin de Cancha de Futbol 11
ACCION 4:Rehabilitacin de losas deportivas
ACCION 5:Demolicin de Servicios Deportivos existentes
ACCION 6:Construccin de Centro Cultural
ACCION 7:Demolicin de servicios en el rea intervenida
ACCION 8:Construccin de Plaza de Deportes Urbanos
ACCION 9: Remodelacin de cerco perimtrico e implementacin de nuevas plazas
ACCION 10 :Construccin de alamedas y caminos interiores
ACCION 11: Implementacin de reas verdes
ACCION 12: Demolicin de servicios en el rea intervenida
ACCION 13:Construccin de mdulos de SS.HH
ACCION 14: Construccin de mdulos de stands
ACCION 15: Mejoramiento de Redes Elctricas
ACCION 16: Mejoramiento de Redes Sanitarias
ACCION 17: Implementacin de planta de tratamiento
ACCION 18: Sistema de Riego
TOTAL OBRA
ADQUISICIN DE MOBILIARIO Y EQUIPO
TALLERES DE CAPACITACIN AL PERSONAL TCNICO, ADMINISTRATIVO Y FINANCIERO
TALLERES DE CAPACITACION, DIFUSION, PROMOCION Y ESTABILIZACION A LA POBLACION
ELABORACIN DE EXPEDIENTE TECNICO
SUPERVISIN DE OBRA
MITIGACIN DE IMPACTO AMBIENTAL
GESTION DEL PROYECTO
LNEA BASE
EVALUACIN EX-POST
TOTAL PRESUPUESTO A PRECIOS PRIVADOS
COSTOS DE INVERSIN
Mano de obra y/o estudios Mano de obra (no calificada)
S/.
2,034,087.04 S/.
920,644.95
S/.
324,399.26 S/.
185,288.52
S/.
31,754.44 S/.
47,071.39
S/.
54,399.36 S/.
57,739.92
S/.
3,155.07 S/.
117,973.09
S/.
1,519,658.45 S/.
581,122.53
S/.
30,802.86 S/.
145,494.49
S/.
109,725.32 S/.
120,192.03
S/.
352,518.85 S/.
328,052.75
S/.
66,603.36 S/.
61,777.84
S/.
72,434.67 S/.
249,046.58
S/.
140.96 S/.
5,619.26
S/.
161,031.63 S/.
55,342.73
S/.
305,896.68 S/.
103,769.16
S/.
293,035.30 S/.
281,738.66
S/.
116,870.74 S/.
193,278.98
S/.
531,690.12 S/.
106,338.02
S/.
42,545.43 S/.
81,061.56
S/.
6,050,749.54 S/.
3,641,552.46
S/.
S/.
960,132.96
1,866,240.80
S/.
S/.
S/.
S/.
729,170.00
144,089.80
184,339.60
9,934,722.70
S/.
3,641,552.46
4,159,177.80
559,241.94
582,021.45
2,770,477.91
195,787.85
1,276,056.28
153,158.63
22,455,179.58
S/.
S/.
60,239.00
1,048,704.94
S/.
111,100.00
S/.
23,675,223.52
399,099.70
1,447,039.54
260,707.19
769,291.76
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
Equipo
625,328.40
100,567.02
84,229.09
121,177.88
384,535.39
243,264.90
124,495.71
79,093.07
210,231.76
87,332.88
259,779.70
13,904.83
24,632.47
50,944.62
308,681.83
28,852.96
212,676.05
11,232.86
2,970,961.42
3,183,247.99
###
CONVERSIN A PR
ACCIONES
ACCION 1 :Construccion de polideportivo y piscina techada
ACCION 2:Construccin de Miniestadio
ACCION 3:Construccin de Cancha de Futbol 11
ACCION 4:Rehabilitacin de losas deportivas
ACCION 5:Demolicin de Servicios Deportivos existentes
ACCION 6:Construccin de Centro Cultural
ACCION 7:Demolicin de servicios en el rea intervenida
ACCION 8:Construccin de Plaza de Deportes Urbanos
ACCION 9: Remodelacin de cerco perimtrico e implementacin de nuevas plazas
ACCION 10 :Construccin de alamedas y caminos interiores
ACCION 11: Implementacin de reas verdes
ACCION 12: Demolicin de servicios en el rea intervenida
ACCION 13:Construccin de mdulos de SS.HH
ACCION 14: Construccin de mdulos de stands
ACCION 15: Mejoramiento de Redes Elctricas
ACCION 16: Mejoramiento de Redes Sanitarias
ACCION 17: Implementacin de planta de tratamiento
ACCION 18: Sistema de Riego
TOTAL OBRA
ADQUISICIN DE MOBILIARIO Y EQUIPO
TALLERES DE CAPACITACIN AL PERSONAL TCNICO, ADMINISTRATIVO Y FINANCIERO
TALLERES DE CAPACITACION, DIFUSION, PROMOCION Y ESTABILIZACION A LA POBLACION
ELABORACIN DE EXPEDIENTE TECNICO
SUPERVISIN DE OBRA
MITIGACIN DE IMPACTO AMBIENTAL
GESTION DEL PROYECTO
LNEA BASE
EVALUACIN EX-POST
TOTAL PRESUPUESTO A PRECIOS PRIVADOS
Factor de Correccion a precios sociales
TOTAL PRESUPUESTO A PRECIOS SOCIALES
S/.
S/.
S/.
S/.
S/.
S/.
S/.
960,132.96
1,866,240.80
729,170.00
144,089.80
184,339.60
9,934,722.70 S/.
0.909
9,030,662.93 S/.
3,641,552.46
0.86
3,131,735.12
559,241.94
582,021.45
2,770,477.91
195,787.85
1,276,056.28
153,158.63
22,455,179.58
S/.
S/.
60,239.00
1,048,704.94
S/.
111,100.00
S/.
S/.
4,159,177.80
399,099.70
1,447,039.54
260,707.19
769,291.76
23,675,223.52
0.847
20,052,914.32
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
Equipo
625,328.40
100,567.02
84,229.09
121,177.88
384,535.39
243,264.90
124,495.71
79,093.07
210,231.76
87,332.88
259,779.70
13,904.83
24,632.47
50,944.62
308,681.83
28,852.96
212,676.05
11,232.86
2,970,961.42
3,183,247.99
###
0.847
###
Proyecto:
Mejoramiento d
capacidad
operativa de
plataforma
informtica del M
a nivel Nacion
ecto:
ento de la
cidad
va de la
forma
del MINEDU
Nacional
TIRS
Ao 1
Ao 2
Ao 3
0.000
0.000
48576
97153
97153
24,328,149
49,353,935
50,061,575
24376725.00 49451087.570
50158727.41
108,130.910 57,609,143.040
108,130.910
108,130.91
6,321,475.25
22,466,476.75
5,163,477.13
5,774,166.44
10,632,082.97
6,022,291.16
557,242.73
563,799.70
18,956,991.35 21,080,656.98 20,843,368.84
6,909.37
6,909.37
6,909.37
2,680,070.51
2,680,070.51
2,680,070.51
88,739.39
88,739.39
88,739.39
30,468.36
30,468.36
30,468.36
2,416,190.00
2,416,190.00
2,416,190.00
1,315,978.47
1,315,978.47
1,315,978.47
1,117,094.91
1,117,094.91
1,117,094.91
288,020.34
288,020.34
288,020.34
11,013,520.00
11,013,520.00
11,013,520.00
237,288.14
132,254.24
132,254.24
108,130.910 76,566,134.390
7,655,451.01
6,909.37
2,680,070.51
88,739.39
30,468.36
2,416,190.00
1,315,978.47
1,117,094.91
108,130.910 68,910,683.380
108,130.910 44,533,958.380
67,431,418.0
1,754,123.25
###
7,655,451.01
6,909.37
2,680,070.51
88,739.39
30,468.36
2,416,190.00
1,315,978.47
1,117,094.91
###
###
1,754,123.25
###
7,655,451.01
6,909.37
2,680,070.51
88,739.39
30,468.36
2,416,190.00
1,315,978.47
1,117,094.91
###
###
71.9%
Ao 4
97153
50,779,361
50876513.44
Ao 5
97153
51,507,438
51604591.00
23,649,102.81 21,080,656.98
6,909.37
6,909.37
2,680,070.51
2,680,070.51
88,739.39
88,739.39
30,468.36
30,468.36
2,416,190.00
2,416,190.00
1,315,978.47
1,315,978.47
1,117,094.91
1,117,094.91
288,020.34
288,020.34
11,013,520.00
11,013,520.00
237,288.14
132,254.24
132254.24
618,436.44
2,187,297.53
1,754,123.25
1,754,123.25
###
###
7,655,451.01 7,655,451.01
6,909.37
6,909.37
2,680,070.51
2,680,070.51
88,739.39
88,739.39
30,468.36
30,468.36
2,416,190.00
2,416,190.00
1,315,978.47
1,315,978.47
1,117,094.91
1,117,094.91
###
###
###
###
Rubros/ aos
Beneficios
Reduccion de tiempo del personal dedicado a la atencion de problemas informaticos
Ahorro de tiempo de usarios SIAGIE en soles
Beneficio Incremental
Costos Inversion
Expediente tecnico o TDR
Remodelacion y ampliacion del sistema de seguridad fisica del centro de datos principal
Equipos servidores y de almacenamiento
Equipos de comunicacin y seguridad
Software base para servidores
Herramientas de soporte de ingenieria de software
Equipo de computo para usuario final
Supervision
Contingencias (1% COE)
Costos de operacin y mantenimiento
Electricidad,iluminacion y electronica
Servicio de voz y datos,Soporte y mantenimiento de la Red a N.N. (WAN)
Servicio de custodia de Backup externo
Utiles de oficina
Personal de OFIN
Adquisicion y actualizacion de licencias
Mantenimiento de servidores,impresoras,sistema de respaldo
Servicio de housing
Lineas dedicadas
Evaluacion de la ejecucuion del proyecto - evaluacion ex post
Mantenimiento de equipo de computo para usuario final
Mantenimiento de sistema operativo Linux (SB)
Mantenimiento y soporte de software de virtualizacion (SB)
Soporte tecnico a las aplicaciones de base de datos/procesador
Costos con proyecto
Costos sin proyecto
Electricidad,iluminacion y electronica
Servicio de voz y datos,Soporte y mantenimiento de la Red a N.N. (WAN)
Servicio de custodia de Backup externo
Utiles de oficina
Personal de OFIN
Adquisicion y actualizacion de licencias
Mantenimiento de servidores,impresoras,sistema de respaldo
Costos Incremental
Flujo beneficios -costes
VAN Social
TIRS
Ao 0
Ao 1
108,130.91
108,130.91
108,130.91
108,130.91
-108,130.91
52,567,857.37
50.8%
48,576.00
24,328,149.00
24,376,725.00
67,590,432.49
108,130.91
6,321,475.25
22,466,476.75
5,163,477.13
5,774,166.44
20,514,547.77
6,022,291.16
557,242.73
662,624.35
18,956,991.35
6,909.37
2,680,070.51
88,739.39
30,468.36
2,416,190.00
1,315,978.47
1,117,094.91
288,020.34
11,013,520.00
Ao 2
Ao 3
97,153.00
97,153.00
49,353,935.00 50,061,575.00
49,451,088.00 50,158,728.00
23,000,573.88 22,763,285.74
6,909.37
6,909.37
2,680,070.51 2,680,070.51
88,739.39
88,739.39
30,468.36
30,468.36
2,416,190.00 2,416,190.00
1,315,978.47 1,315,978.47
1,117,094.91 1,117,094.91
288,020.34
288,020.34
11,013,520.00 11,013,520.00
237,288.14
132,254.24
132,254.24
3,674,040.15 3,674,040.15
86,547,423.84 23,000,573.88 22,763,285.74
7,655,451.01 7,655,451.01 7,655,451.01
6,909.37
6,909.37
6,909.37
2,680,070.51 2,680,070.51 2,680,070.51
88,739.39
88,739.39
88,739.39
30,468.36
30,468.36
30,468.36
2,416,190.00 2,416,190.00 2,416,190.00
1,315,978.47 1,315,978.47 1,315,978.47
1,117,094.91 1,117,094.91 1,117,094.91
78,891,972.83 15,345,122.87 15,107,834.73
-54,515,247.83 34,105,965.13 35,050,893.27
Ao 4
Ao 5
97,153.00
97,153.00
50,779,361.00 51,507,438.00
50,876,514.00 51,604,591.00
25,569,019.71 23,000,573.88
6,909.37
6,909.37
2,680,070.51 2,680,070.51
88,739.39
88,739.39
30,468.36
30,468.36
2,416,190.00 2,416,190.00
1,315,978.47 1,315,978.47
1,117,094.91 1,117,094.91
288,020.34
288,020.34
11,013,520.00 11,013,520.00
237,288.14
132,254.24
132,254.24
618,436.44
2,187,297.53
3,674,040.15 3,674,040.15
25,569,019.71 23,000,573.88
7,655,451.01 7,655,451.01
6,909.37
6,909.37
2,680,070.51 2,680,070.51
88,739.39
88,739.39
30,468.36
30,468.36
2,416,190.00 2,416,190.00
1,315,978.47 1,315,978.47
1,117,094.91 1,117,094.91
17,913,568.70 15,345,122.87
32,962,945.30 36,259,468.13
Proyecto:
Caminos vecin
ecto:
vecinales
Costos
operativos
incrementales
Costos de
inversin total
Ao 0
Ao 1
14 108
Ao 2
14 108
Ao 3
93 907
Ao 4
14 108
Ao 5
14 108
Ao 6
93 907
Ao 7
14 108
Ao 8
14 108
Ao 9
10
93 907
Ao 10
11
14 108
Tasa de
descuento
574,172
Total
574,172
14,108
14,108
93,907
14,108
14,108
93,907
14,108
14,108
93,907
14,108
11%
ALTERNATIVA II
Costos del proyecto
Costos de
inversin total
Ao N
Costos
operativos
incrementales
Ao
Ao
14 891
Ao
14 891
Ao
94 834
Ao
14 891
Ao
14 891
596,502.46
Total
596,502
14,891
14,891
94,834
14,891
14,891
Ao
94 834
Ao
14 891
Ao
14 891
Ao
94 834
Ao
10
14 891
Tasa de
descuento
11%
94,834
14,891
14,891
94,834
14,891
Beneficios del
proyecto
Flujo neto
Beneficios del
proyecto
-
Valor Actual
Flujo Neto
574,171.67
121 791
107,683.18
122 559
108,451.11
183 193
89,285.76
123 864
109,756.84
124 680
110,572.65
185 667
91,759.36
127 040
112,932.31
127 918
113,810.99
188 666
94,758.91
129 734
115,626.42
Beneficios del
proyecto
Flujo neto
Beneficios del
proyecto
-
596,502.46
122 378
107,487.24
123 146
108,255.17
183 888
89,054.17
124 452
109,560.90
125 268
110,376.71
Valor Actual
Flujo Neto
186 362
91,527.76
127 628
112,736.38
128 506
113,615.05
189 361
94,527.31
130 322
115,430.48
FLUJO DE CAJA - ANALISIS COSTO BENEFICIO A PRECIOS SOCIALES: PROYECTO CAMINOS VECIN
ALTERNATIVA I
Costos de
inversin total
Ao N
Costos
operativos
incrementales
Ao
Ao
10 581
Ao
10 581
Ao
70 431
Ao
10 581
Ao
10 581
Ao
70 431
Ao
10 581
Ao
10 581
Ao
70 431
Ao
10
10 581
Tasa de descuento
492 542
Total
492,542
10,581
10,581
70,431
10,581
10,581
70,431
10,581
10,581
70,431
10,581
11%
ALTERNATIVA II
Costos de
inversin total
Ao N
Costos
operativos
incrementales
Ao
Ao
11 168
Ao
11 168
Ao
71 125
Ao
11 168
511 446
Total
511,446
11,168
11,168
71,125
11,168
Ao
11 168
Ao
71 125
Ao
11 168
Ao
11 168
Ao
71 125
Ao
10
11 168
Tasa de descuento
11%
11,168
71,125
11,168
11,168
71,125
11,168
Beneficios del
proyecto
Flujo neto
Beneficios del
proyecto
-
Valor Actual
Flujo Neto
492,541.68
121 791
111,210.05
122 559
111,977.98
183 193
112,762.60
123 864
113,283.71
124 680
114,099.52
185 667
115,236.20
127 040
116,459.19
127 918
117,337.86
188 666
118,235.75
129 734
119,153.30
Beneficios del
proyecto
Flujo neto
Beneficios del
proyecto
-
511,445.56
122 378
111,210.05
123 146
111,977.98
183 888
112,762.60
124 452
113,283.71
Valor Actual
Flujo Neto
125 268
114,099.52
186 362
115,236.20
127 628
116,459.19
128 506
117,337.86
189 361
118,235.75
130 322
119,153.30
Costos de
inversin total
0
1
2
3
4
5
6
7
8
9
10
Tasa de descuen
574,172
Total
574,172
Flujo neto
Valor Actual
Flujo Neto
574,172
11%
ALTERNATIVA II
Costos del proyecto
Ao N
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Costos de
inversin total
0
1
2
3
4
5
6
7
8
9
10
596,502.46
Total
596,502.46
Flujo neto
596,502.46
Valor Actual
Flujo Neto
AMINOS VECINALES
Costos de
inversin total
0
1
2
3
4
5
6
7
8
9
10
Tasa de
descuento
492 542
Total
492 542
Flujo neto
492 542
11%
ALTERNATIVA II
Costos del proyecto
Ao N
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Ao
Tasa de
descuento
Costos de
inversin total
0
1
2
3
4
5
6
7
8
9
10
511 446
11%
Total
511 446
Flujo neto
511 446
Valor Actual
Flujo Neto
Valor Actual
Flujo Neto
Proyecto:
PIP de Agua pot
saneamiento r
(Guia gener
ecto:
ua potable y
ento rural
general)
Costos sociales
Beneficios sociales
160,270
1,506,350
4,124
13,245
13,679
14,424
280,175
15,653
326,248
332,938
339,628
346,541
353,454
360,590
16,138
16,936
17,448
283,568
18,817
19,674
20,547
21,136
287,334
22,964
23,605
24,564
25,541
26,237
367,726
375,085
382,444
390,026
397,831
405,636
413,664
421,915
430,166
438,640
447,337
456,034
464,954
474,097
Flujo neto
-160,270
-1,506,350
322,124
319,693
325,949
332,117
73,279
344,937
351,588
358,149
364,996
106,458
379,014
385,962
393,117
400,779
142,832
415,676
423,732
431,470
439,413
447,860
1,043,563
17.6%
Flujo neto
actualizado
-147,037
-1,267,865
248,739
226,479
211,844
198,031
40,086
173,112
161,881
151,286
141,448
37,850
123,626
115,498
107,926
100,944
33,005
88,121
82,411
76,988
71,931
67,260
1,043,563
Proyecto:
Muelle artesana
antonio de
Pachacama
ecto:
esanal San
nio de
camac
Costos operativos
incrementales
1,071,144.00
Total
1,071,144.00
14,134
14,133.75
10,912
10,912.23
10,093
10,092.95
9,223
9,222.56
8,299
8,298.83
7,319
7,319.41
6,282
6,281.89
5,184
5,183.73
4,022
4,022.32
10
2,795
2,794.94
11
8,549
8,548.81
12
131
130.80
13
1,312
1,311.96
14
2,833
2,832.71
15
4,435
4,434.76
16
6,122
6,121.53
17
7,897
7,896.60
18
9,764
9,763.67
19
11,727
11,726.60
20
13,789
13,789.38
Flujo neto
Total
-
1,071,144.00
130,333
130,333
116,199.47
137,355
137,355
126,442.89
144,674
144,674
134,581.28
152,302
152,302
143,079.60
160,251
160,251
151,952.19
168,533
168,533
161,213.90
177,162
177,162
170,880.17
186,151
186,151
180,967.00
195,513
195,513
191,491.05
205,265
205,265
202,469.56
215,419
215,419
206,870.40
225,993
225,993
225,862.37
237,003
237,003
235,690.66
248,464
248,464
245,631.72
260,396
260,396
255,961.35
272,816
272,816
266,694.28
285,742
285,742
277,845.79
299,195
299,195
289,431.72
313,195
313,195
301,468.54
327,763
327,763
313,973.28
Valor Actual
Flujo Neto
Proyecto: Aerop
Chinchero del C
Aeropuerto
o del Cusco
Ao
Costos
operativos
incrementales
1,632,122,620.00
2021
17,500,000
2022
18,300,000
2023
19,000,000
2024
19,700,000
2025
20,400,000
10
2030
24,300,000
20
2040
26,600,000
30
2050
28,500,000
40
2060
30,200,000
ALTERNATIVA II
Costos del proyecto
N
Ao
Costos
operativos
incrementales
1,632,122,620.00
2021
18,600,000
2022
19,300,000
2023
20,100,000
2024
20,800,000
2025
21,600,000
10
2030
25,700,000
20
2040
28,000,000
30
2050
30,200,000
40
2060
32,300,000
s del proyecto
Total
Total
Flujo neto
1,632,122,620.00
17,500,000.00
18,300,000.00
19,000,000.00
19,700,000.00
20,400,000.00
24,300,000.00
26,600,000.00
28,500,000.00
30,200,000.00
s del proyecto
Total
1,632,122,620.00
18,600,000.00
19,300,000.00
20,100,000.00
20,800,000.00
21,600,000.00
25,700,000.00
28,000,000.00
Total
Flujo neto
30,200,000.00
32,300,000.00
Proyecto:
PSE-SAN IGNAC
ecto:
IGNACIO II
Costos de
inversin total
Costos
operativos
incrementales
Total
Ingresos operativos
incrementales
4,473,212.27
4,473,212
172,856
172,855.97
473,307
512,675
190,636
190,636.24
200,852
200,851.82
245,788
210,104
210,103.59
265,087
219,090
219,090.14
283,735
228,039
228,039.15
302,267
237,054
237,053.96
320,924
246,191
246,191.03
339,839
255,485
255,485.43
359,094
10
264,961
264,961.17
378,744
11
274,636
274,636.07
398,832
12
279,956
279,956.15
408,872
13
285,308
285,308.42
418,964
14
290,704
290,703.88
429,131
296,151
296,151.49
439,395
301,659
301,658.72
449,773
460,280
15
16
17
307,232
307,231.92
18
312,877
312,876.64
470,928
19
318,598
318,597.83
481,729
20
324,400
324,399.96
492,693
ALTERNATIVA II
Costos del proyecto
Ao N
Costos de
inversin total
Costos
operativos
incrementales
Ingresos operativos
incrementales
8,132,314.92
8,132,315
78,184
78,184.42
298,076
780,724
780,723.88
316,016
633,840
633,840.44
334,441
78,184
78,184.42
353,362
780,724
780,723.88
372,790
78,184
78,184.42
392,738
633,840
633,840.44
413,218
780,724
780,723.88
434,243
552,250
552,249.93
455,826
10
78,184
78,184.42
477,979
11
1,336,380
1,336,379.90
500,717
78,184
78,184.42
510,104
78,184
78,184.42
519,684
529,461
12
13
14
1,336,380
1,336,379.90
15
633,840
633,840.44
539,440
16
78,184
78,184.42
549,625
17
1,336,380
1,336,379.90
560,020
18
78,184
78,184.42
570,629
19
1,107,906
1,107,905.95
581,457
20
1,336,380
1,336,379.90
592,509
Total
473,307
300,450.98
512,675
322,038.36
245,788
44,936.34
265,087
54,983.19
283,735
64,644.84
302,267
74,227.54
320,924
83,870.07
339,839
93,648.10
359,094
103,608.45
378,744
113,783.08
398,832
124,195.54
408,872
128,916.34
418,964
133,655.40
429,131
138,427.31
439,395
143,243.82
449,773
148,114.72
460,280
153,048.29
470,928
158,051.71
481,729
163,131.36
492,693
168,292.94
Valor Actual
Flujo Neto
Total
219,891.76
298,076
316,016
464,707.44
334,441
299,399.36
Valor Actual
Flujo Neto
275,177.22
353,362
372,790
407,933.97
314,553.52
392,738
413,218
220,622.33
434,243
346,480.83
455,826
96,424.26
399,794.79
477,979
500,717
835,662.69
510,104
431,919.46
519,684
441,499.47
529,461
806,918.60
539,440
94,400.22
471,440.49
549,625
560,020
776,360.23
492,444.48
570,629
581,457
526,448.83
592,509
743,870.98