Escolar Documentos
Profissional Documentos
Cultura Documentos
Calculos Perfil.
Calculos Perfil.
ASPECTOS GENERALES
NOTA
VERSION 1
ITEMS
ETAPA
OBRAS PRELIMINARES
EXPLANACIONES
PAVIMENTOS
TRANSPORTE
SEALIZACION
IMPACTO AMBIENTAL
OTROS
COSTO DIRECTO
INCIDENCIA %
GASTOS GENERALES (13.99%)
UTILIDAD (5%)
SUB TOTAL
IGV (18%)
VALOR REFERENCIAL (TOTAL INVERSION TANGIBLE)
ELABORACION DE EXPEDIENTE TECNICO (4.0%)
TOTAL PRESUPUESTADO
2
3
93.50%
Mes 4
Semanas
4
Mes 5
Semanas
4
Mes 6
Semanas
4
2
3
6.50%
15,361.03
10.00%
30.00%
30.00%
30.00%
1,067.88
45,665.39
136,996.18
136,996.18
30.00%
136,996.18
30.00%
30.00%
10.00%
65,870.09
30.00%
65,870.09
30.00%
65,870.09
30.00%
21,956.70
10.00%
52,582.32
52,582.32
52,582.32
50.00%
17,527.44
50.00%
70,264.72
70,264.72
100.00%
11,517.64
100.00%
31,922.28
100.00%
17,466.08
78,492.50
7.34%
16.67%
136,996.18
12.81%
16.67%
255,448.60
23.89%
16.67%
255,448.60
23.89%
16.67%
188,717.13
17.65%
16.67%
154,256.65
14.43%
16.67%
24,941.95
16.67%
24,941.95
16.67%
24,941.95
16.67%
24,941.95
16.67%
24,941.95
16.67%
24,941.95
16.67%
8,911.33
112,345.78
20,222.24
132,568.02
8,911.33
170,849.47
30,752.90
201,602.37
8,911.33
289,301.88
52,074.34
341,376.22
8,911.33
289,301.88
52,074.34
341,376.22
8,911.33
222,570.41
40,062.67
262,633.09
8,911.33
188,109.94
33,859.79
221,969.72
16.67%
16.67%
16.67%
16.67%
16.67%
16.67%
9,166.67
9,166.67
9,166.67
9,166.67
9,166.67
9,166.67
9,166.67
9,166.67
9,166.67
9,166.67
9,166.67
9,166.67
100.00%
60,061.03
60,061.03
1,616,586.66
CUADRO N 1
LOCALIDADES DEL AREA DE INFLUENCIA
(Habitantes)
HAB.
0
1
2
3
2007
2012
2013
2014
2015
117
122
123
125
126
AOS
LOCALIDAD
STA ROSA DE HUICHUD
VIV.
2007
19
UNION BELLAVISTA
77
344
360
363
366
SANTA CLARA
175
771
806
814
CHUPICAMONTE
59
191
200
VISTA ALEGRE
77
351
367
4
2016
127
5
2017
128
6
2018
129
7
2019
130
8
2020
131
9
2021
133
370
373
376
380
383
386
390
821
828
836
843
851
859
866
874
202
203
205
207
209
211
213
215
217
370
374
377
380
384
387
391
394
398
BVT-T1
16<50
20 - 30
8
15-35
10.00
4.5
S/B
2.00
4.00
8.00
0.75 x 0.50
1 : 1.5
0.23
Tierra
6.00 - 4.00
Malo
Ahuellamiento, baches y
encalaminados
5
No
1
0
No
Tipo de dao
Pendiente (%)
Bombeo
N de Canteras
N de Plazoletas de Paso
Sealizacin
2. Obras de Arte
* N Puentes y luz (m)
Estado de Conservacin
* N Pontones - y luz(m)
Estado de Conservacin
* Badenes
Estado de Conservacin
- Muros de Sostenimiento (h < 4 m)
Estado de Conservacin
3. Drenaje
* Alcantarillas
Estado de Conservacin
* Tajeas
Estado de Conservacin
* Cunetas sin revestir
Estado de Conservacin
* Canaleta de Coronacin
MALO
-
4. Impacto Ambiental
Revegetacion de Zonas afectadas
No
ALTERNATIVA 1
CARRETERA
1.- Caractersticas de la Va y Pavimento
Longitud (Km)
IMD (Veh./Da)
Velocidad de Diseo (Km/h)
Tipo de Material de Superficie
Ancho de Calzada (m)
Ancho de Berma (m)
Radio Mnimo (m)
Radio Mnimo excepcional (m)
Peralte Mximo (%)
Pendiente Mxima (%)
Bombeo (%)
AFIRMADO e=0.20 m
12.23
20-30
Afirmado
4.5
15
10
8
12
2
2.-Obras de Arte
Badenes
Alcantarillas
tipo y seccin
Pases de riego
Cunetas
tipo y seccin (m)
3.- Sealizacin
Seales Informativas
Seales Preventivas
Seales Reglamentarias
Hitos Kilomtricos
4.- Impacto Ambiental
Revegetacion de Zonas afectadas
04 Unid.
08 Unid.
08 Unid.
12 Unid.
Si
ALTERNATIVA 2
CARRETERA
1.- Caractersticas de la Va y Pavimento
Longitud (Km)
IMD (Veh./Da)
Velocidad de Diseo (Km/h)
Tipo de Material de Superficie
Ancho de Calzada (m)
Ancho de Berma (m)
Radio Mnimo (m)
Radio Mnimo excepcional (m)
Peralte Mximo (%)
Pendiente Mxima (%)
Bombeo (%)
2.-Obras de Arte
Badenes
Alcantarillas
tipo y seccin
Pases de riego
Cunetas
tipo y seccin (m)
3.- Sealizacin
Seales Informativas
Seales Preventivas
Seales Reglamentarias
Hitos Kilomtricos
4.- Impacto Ambiental
Revegetacion de Zonas afectadas
AFIRMADO e=0.20 m
12.23
20-30
Afirmado
4.5
15
10
8
12
2
04 Unid.
08 Unid.
08 Unid.
12 Unid.
Si
CONSTRUCCION DE 12.23 KM DE CAMINO VECINAL, CON SUPERFICIE DE RODADURA DE MATERIAL GRANULAR DE 4.50 M
DE CALZADA, CONSTRUCCION DE OBRAS DE ARTE (CUNETAS EN TIERRA), SEALIZACION Y MITIGACION AMBIENTAL
CAJAMARCA
Provincia : Cutervo
Und
Metrado
Dist. :
Item
Descripcin
Precio (S/.)
01
01.01
01.02
01.03
01.04
01.05
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
04
04.01
04.02
05
05.01
05.01.01
05.01.02
05.01.03
05.01.04
05.01.05
05.01.06
05.02
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.02.06
05.03
05.03.01
05.03.02
05.03.03
05.03.04
05.03.05
05.04
05.04.01
06
06.01
06.02
06.03
06.04
07
07.01
07.02
07.03
07.04
08
08.01
OBRAS PRELIMINARES
CARTEL DE IDENTIFICACION DE LA OBRA DE 2.40X4.80M
und
1.00
1,099.91
CAMPAMENTO PROVISIONAL DE OBRA
m2
100.00
37.43
MOVILIZACION Y DESMOVILIZACION DE EQUIPO Y MAQUINARIA
GLB
1.00
9,025.47
TRAZO NIVELACIN Y REPLANTEO
KM
12.23
138.63
TRAZO Y REPLANTEO DE OBRAS DE ARTE
m2
572.90
1.51
EXPLANACIONES
DESBROCE Y LIMPIEZA
HA
5.50
308.18
CORTE DE MATERIAL SUELTO CON MAQUINARIA
m3
101,769.85
2.65
CORTE ROCA SUELTA (PERF. Y DISP.) CON MAQUINARIA
m3
10,841.39
9.72
CORTE ROCA FIJA (PERF. Y DISP.) CON MAQUINARIA
m3
3,803.94
15.38
RELLENO CON MATERIAL PROPIO
m3
11,138.51
1.92
PAVIMENTOS
PERFILADO Y COMPACTADO DE SUB-RASANTE (EN ZONAS DE CORTE)
m2
43,619.06
1.19
AFIRMADO E=0.20 m
m3
11,554.81
14.51
TRANSPORTE
TRANSPORTE DE MAT. GRANULAR HASTA 1KM
M3K
11,554.81
3.94
TRANSPORTE DE MAT. GRANULAR > 1KM
M3K
102,974.97
1.26
OBRAS DE ARTE Y DRENAJE
ALCANTARILLAS TMC = 36" (06 UND.)
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
M3
126.71
8.81
RELLENO CON MATERIAL PROPIO
m3
85.60
5.09
CONCRETO FC=175 KG/CM2
m3
21.94
320.38
EMBOQUILLADO EN SALIDA DE ALCANTARILLA
m2
17.88
55.46
ENCOFRADO Y DESENCOFRADO PARA ESTRUCTURAS
m2
84.18
21.69
ALCANTARILLA TMC =36"
m
51.00
446.63
ALCANTARILLAS TMC = 24" (07 UND.)
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
M3
81.96
8.81
RELLENO CON MATERIAL PROPIO
m3
53.41
5.09
CONCRETO FC=175 KG/CM2
m3
19.50
320.38
EMBOQUILLADO EN SALIDA DE ALCANTARILLA
m2
16.66
55.46
ENCOFRADO Y DESENCOFRADO PARA ESTRUCTURAS
m2
75.02
21.69
ALCANTARILLA TMC =24"
m
59.50
319.51
BADENES (12 UND.)
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
M3
152.47
8.81
CONCRETO FC=175 KG/CM2
m3
152.47
320.38
MAMPOSTERIA DE PIEDRA
m3
18.63
108.04
EMBOQUILLADO DE PIEDRA
m2
69.00
55.46
ENCOFRADO Y DESENCOFRADO PARA ESTRUCTURAS
m2
236.70
21.69
CUNETAS
CONSTRUCCION DE CUNETAS EN MATERIAL NO CLASIFICADO
m
12,227.00
1.34
SEALIZACION
SEALES INFORMATIVAS
und
4.00
893.13
SEALES PREVENTIVAS
und
8.00
470.92
SEALES REGLAMENTARIAS
und
8.00
381.40
POSTES KILOMETRICOS
und
12.00
93.88
IMPACTO AMBIENTAL
RESTAURACION DE CANTERAS
m2
7,000.00
0.57
RESTAURACION DEL PATIO DE MAQUINAS Y CAMPAMENTO
m2
900.00
0.59
ACONDICIONAMIENTO DE DEPOSITO DE MATERIALES EXCEDENTES
m2
12,100.00
1.73
REVEGETACION
HA
2.00
3,234.14
OTROS
DERECHO DE CANTERA
GLB
1.00
17,466.08
COSTO DIRECTO
GASTOS GENERALES (13.99%)
UTILIDAD (5%)
===================================================================================
SUB TOTAL
IGV (18%)
===================================================================================
VALOR REFERENCIAL (TOTAL INVERSION TANGIBLE)
===================================================================================
ELABORACION DE EXPEDIENTE TECNICO (4.0%)
GASTOS DE SUPERVICION (3.66 %)
===================================================================================
TOTAL INVERSION INTANGIBLE
===================================================================================
TOTAL PRESUPUESTADO
Cutervo
Parcial (S/.)
16,428.90
1,099.91
3,743.00
9,025.47
1,695.44
865.08
456,653.94
1,694.99
269,690.10
105,378.31
58,504.60
21,385.94
219,566.97
51,906.68
167,660.29
175,274.41
45,525.95
129,748.46
140,529.43
34,176.77
1,116.32
435.70
7,029.14
991.62
1,825.86
22,778.13
28,803.33
722.07
271.86
6,247.41
923.96
1,627.18
19,010.85
61,165.15
1,343.26
48,848.34
2,012.79
3,826.74
5,134.02
16,384.18
16,384.18
11,517.64
3,572.52
3,767.36
3,051.20
1,126.56
31,922.28
3,990.00
531.00
20,933.00
6,468.28
17,466.08
17,466.08
1,069,359.65
149,651.72
53,467.98
1,272,479.36
229,046.28
1,501,525.64
60,061.03
55,000.00
115,061.03
1,616,586.66
OBRAS PRELIMINARES
EXPLANACIONES
PAVIMENTOS
TRANSPORTE
OBRAS DE ARTE Y DRENAJE
SEALIZACION
IMPACTO AMBIENTAL
OTROS
COSTO DIRECTO
GASTOS GENERALES (13.99%)
UTILIDAD (5%)
SUB TOTAL
IGV (18%)
VALOR REFERENCIAL (TOTAL INVERSION TANGIBLE)
ELABORACION DE EXPEDIENTE TECNICO (4.0%)
GASTOS DE SUPERVICION (3.66 %)
TOTAL INVERSION INTANGIBLE
UNID
METRADO
COSTOS (S/.
GLB
GLB
GLB
GLB
GLB
GLB
GLB
GLB
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
16,428.90
456,653.94
219,566.97
175,274.41
140,529.43
11,517.64
31,922.28
17,466.08
1,069,359.65
149,651.72
53,467.98
1,272,479.36
229,046.28
1,501,525.64
60,061.03
55,000.00
115,061.03
TOTAL PRESUPUESTADO
S/. 1,616,586.66
COSTOS (S/.)
PRIVADOS
1,501,525.64
64,330.13
211,250.72
1,207,028.07
1,482,608.92
149,651.72
53,467.98
1,272,479.36
229,046.28
1,501,525.64
COSTOS (S/.)
SOCIALES
FACTOR
0.79
115,061.03
60,061.03
55,000.00
1,616,586.66 1,277,103.46
CONSTRUCCION DE 12.23 KM DE CAMINO VECINAL, CON SUPERFICIE DE RODADURA DE MATERIAL GRANULAR DE 4.50 M DE
CALZADA, CONSTRUCCION DE OBRAS DE ARTE (CUNETAS DE CONCRETO), SEALIZACION Y MITIGACION AMBIENTAL
CAJAMARCA
Item
Descripcin
01
01.01
01.02
01.03
01.04
01.05
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
04
04.01
04.02
05
05.01
05.01.01
05.01.02
05.01.03
05.01.04
05.01.05
05.01.06
05.02
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.02.06
05.03
05.03.01
05.03.02
05.03.03
05.03.04
05.03.05
05.04
05.04.01
06
06.01
06.02
06.03
06.04
07
07.01
07.02
07.03
07.04
08
08.01
OBRAS PRELIMINARES
CARTEL DE IDENTIFICACION DE LA OBRA DE 2.40X4.80M
CAMPAMENTO PROVISIONAL DE OBRA
MOVILIZACION Y DESMOVILIZACION DE EQUIPO Y MAQUINARIA
TRAZO NIVELACIN Y REPLANTEO
TRAZO Y REPLANTEO DE OBRAS DE ARTE
EXPLANACIONES
DESBROCE Y LIMPIEZA
CORTE DE MATERIAL SUELTO CON MAQUINARIA
CORTE ROCA SUELTA (PERF. Y DISP.) CON MAQUINARIA
CORTE ROCA FIJA (PERF. Y DISP.) CON MAQUINARIA
RELLENO CON MATERIAL PROPIO
PAVIMENTOS
PERFILADO Y COMPACTADO DE SUB-RASANTE (EN ZONAS DE CORTE)
AFIRMADO E=0.20 m
TRANSPORTE
TRANSPORTE DE MAT. GRANULAR HASTA 1KM
TRANSPORTE DE MAT. GRANULAR > 1KM
OBRAS DE ARTE Y DRENAJE
ALCANTARILLAS TMC = 36" (06 UND.)
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
RELLENO CON MATERIAL PROPIO
CONCRETO FC=175 KG/CM2
EMBOQUILLADO EN SALIDA DE ALCANTARILLA
ENCOFRADO Y DESENCOFRADO PARA ESTRUCTURAS
ALCANTARILLA TMC =36"
ALCANTARILLAS TMC = 24" (07 UND.)
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
RELLENO CON MATERIAL PROPIO
CONCRETO FC=175 KG/CM2
EMBOQUILLADO EN SALIDA DE ALCANTARILLA
ENCOFRADO Y DESENCOFRADO PARA ESTRUCTURAS
ALCANTARILLA TMC =24"
BADENES (12 UND.)
EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS
CONCRETO FC=175 KG/CM2
MAMPOSTERIA DE PIEDRA
EMBOQUILLADO DE PIEDRA
ENCOFRADO Y DESENCOFRADO PARA ESTRUCTURAS
CUNETAS
CONSTRUCCION DE CUNETAS DE CONCRETO
SEALIZACION
SEALES INFORMATIVAS
SEALES PREVENTIVAS
SEALES REGLAMENTARIAS
POSTES KILOMETRICOS
IMPACTO AMBIENTAL
RESTAURACION DE CANTERAS
RESTAURACION DEL PATIO DE MAQUINAS Y CAMPAMENTO
ACONDICIONAMIENTO DE DEPOSITO DE MATERIALES EXCEDENTES
REVEGETACION
OTROS
DERECHO DE CANTERA
Provincia : Cutervo
Dist. :
Und
Metrado
Precio (S/.)
und
m2
GLB
KM
m2
1.00
100.00
1.00
12.23
572.90
1,099.91
37.43
9,025.47
138.63
1.51
HA
m3
m3
m3
m3
5.50
101,769.85
10,841.39
3,803.94
11,138.51
308.18
2.65
9.72
15.38
1.92
m2
m3
43,619.06
11,554.81
1.19
14.51
M3K
M3K
11,554.81
102,974.97
3.94
1.26
M3
m3
m3
m2
m2
m
126.71
85.60
21.94
17.88
84.18
51.00
8.81
5.09
320.38
55.46
21.69
446.63
M3
m3
m3
m2
m2
m
81.96
53.41
19.50
16.66
75.02
59.50
8.81
5.09
320.38
55.46
21.69
319.51
M3
m3
m3
m2
m2
152.47
152.47
18.63
69.00
236.70
8.81
320.38
108.04
55.46
21.69
12,227.00
28.23
und
und
und
und
4.00
8.00
8.00
12.00
893.13
470.92
381.40
93.88
m2
m2
m2
HA
7,000.00
900.00
12,100.00
2.00
0.57
0.59
1.73
3,234.14
GLB
1.00
17,466.08
COSTO DIRECTO
GASTOS GENERALES (10.70%)
UTILIDAD (5.00%)
===================================================================================
SUB TOTAL
IGV (18%)
===================================================================================
VALOR REFERENCIAL (TOTAL INVERSION TANGIBLE)
===================================================================================
ELABORACION DE EXPEDIENTE TECNICO (4.0%)
GASTOS DE SUPERVICION (2.88 %)
===================================================================================
TOTAL INVERSION INTANGIBLE
===================================================================================
TOTAL PRESUPUESTADO
Cutervo
Parcial (S/.)
16,428.90
1,099.91
3,743.00
9,025.47
1,695.44
865.08
456,653.94
1,694.99
269,690.10
105,378.31
58,504.60
21,385.94
219,566.97
51,906.68
167,660.29
175,274.41
45,525.95
129,748.46
469,313.46
34,176.77
1,116.32
435.70
7,029.14
991.62
1,825.86
22,778.13
28,803.33
722.07
271.86
6,247.41
923.96
1,627.18
19,010.85
61,165.15
1,343.26
48,848.34
2,012.79
3,826.74
5,134.02
345,168.21
345,168.21
11,517.64
3,572.52
3,767.36
3,051.20
1,126.56
31,922.28
3,990.00
531.00
20,933.00
6,468.28
17,466.08
17,466.08
1,398,143.68
149,651.72
69,907.18
1,617,702.59
291,186.47
1,908,889.06
76,355.56
55,000.00
131,355.56
2,040,244.62
OBRAS PRELIMINARES
EXPLANACIONES
PAVIMENTOS
TRANSPORTE
OBRAS DE ARTE Y DRENAJE
SEALIZACION
IMPACTO AMBIENTAL
OTROS
COSTO DIRECTO
GASTOS GENERALES (10.70%)
UTILIDAD (5.00%)
SUB TOTAL
IGV (18%)
VALOR REFERENCIAL (TOTAL INVERSION TANGIBLE)
ELABORACION DE EXPEDIENTE TECNICO (4.0%)
GASTOS DE SUPERVICION (2.88 %)
TOTAL INVERSION INTANGIBLE
UNID
METRADO
GLB
GLB
GLB
GLB
GLB
GLB
GLB
GLB
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
16,428.90
456,653.94
219,566.97
175,274.41
469,313.46
11,517.64
31,922.28
17,466.08
1,398,143.68
149,651.72
69,907.18
1,617,702.59
291,186.47
1,908,889.06
76,355.56
55,000.00
131,355.56
S/.
TOTAL PRESUPUESTADO
COSTOS (S/.
2,040,244.62
COSTOS (S/.)
PRIVADOS
1,908,889.06
69,907.18
209,721.55
1,118,514.95
1,398,143.68
149,651.72
69,907.18
1,617,702.59
291,186.47
1,908,889.06
COSTOS (S/.)
SOCIALES
FACTOR
0.79
131,355.56
76,355.56
55,000.00
2,040,244.62
1,611,793.25
: Marzo 2012
Provincia :Cutervo
Dist. : Cutervo
COSTOS DE MANTENIMIENTO SIN PROYECTO
(A precios privados)
ITEM
DESCRIPCION
Und
Metrado
Cantidad
P. UNITAR. P. PARCIAL
(S/.)
(S/.)
01.00 MANTENIMIENTO / AO
01.01 Limpieza y desbroce (camino de herradura)
01.02 Limpieza de derrumbes (camino de herradura)
01.03 Encausamiento de cursos de aguas (C. H.)
SUB-TOTAL MANTENIMIENTO / AO
km
m3
m3
12.23
122.30
61.15
18.04
6.00
6.00
220.63
733.80
366.90
1,321.33
02.00 OPERACIN / AO
02.01 Operacin (10% del costo de mantenimiento)
SUB- TOTAL OPERACIN / AO
Glb
1.00
132.13
132.13
132.13
COSTO TOTAL
S/.
1,453.46
Metrado
Und
Cantidad
SUB-TOTAL MANTENIMIENTO / AO
1,321.33
P. Privados
(S/.)
S/.
P. Social
(S/.)
991.00
132.13
99.10
1,453.46
1,090.10
Alternativa 01:
Municipalidad Provincial de Cutervo
Instituto Vial Provincial - Cutervo (IVP-C)
OBRA: CONSTRUCCION TROCHA CARROZABLE SANTA ROSA DE HUICHUD - UNION BELLAVISTA SANTA CLARA - CHUPICAMONTE, PROVINCIA DE CUTERVO - CAJAMARCA
Alternativa
01:
DESCRIPCION
Und
Metrado
Cantidad
Km.
M3
Ml.
M3
Km.
Ml.
Unid.
Unid.
12.23
700.00
108.00
122.30
12.23
12,230.00
13.00
12.00
22.04
6.00
6.00
27.41
208.78
0.58
85.00
45.00
Glb.
1.00
1,976.16
P. UNITAR.
(S/.)
MANTENIMIENTO / AO
Limpieza General
Limpieza de Derrumbes y Huaycos
Encauzamiento de Curso de Agua
Bacheo
Desencalaminado
Limpieza de Cunetas
Limpieza de Alcantarillas
Limpieza de badenes
SUB-TOTAL MANTENIMIENTO / AO
OPERACIN / AO
Vigilancia Periodica de Via (10% Mantenim)
SUB- TOTAL OPERACIN / AO
S/.
DESCRIPCION
P. Privados
(S/.)
22,330.58
2,233.06
S/. 24,563.63
SUB-TOTAL MANTENIMIENTO / AO
SUB- TOTAL OPERACIN / AO
TOTAL MANTENIMIENTO RUTINARIO/AO
DESCRIPCION
REPOSICION DE BASE
TOTAL MANTENIMIENTO PERIODICO/3AOS
Metrado
P. UNITAR.
Und
Cantidad
(S/.)
M3
5,503.50
26.19
S/.
26.19
DESCRIPCION
Metrado
Und
P. Privados
Cantidad
SUB-TOTAL MANTENIMIENTO / AO
TOTAL MANTENIMIENTO PERIODICO/3AOS
(S/.)
144,130.45
S/.
144,130.45
Alternativa 02:
Municipalidad Provincial de Cutervo
Alternativa
GRANULAR DE 4.50 M DE CALZADA, CONSTRUCCION DE OBRAS DE ARTE (CUNETAS DE CONCR
02:
SEALIZACION Y MITIGACION AMBIENTAL
CTO ALTERNATIVA 01
P. PARCIAL
(S/.)
269.55
4,200.00
648.00
3,352.24
2,553.38
7,093.40
1,105.00
540.00
19,761.57
1,976.16
1,976.16
21,737.73
CTO ALTERNATIVA 01
ITEM
01.00
01.01
01.02
01.03
01.04
01.05
01.06
01.07
01.08
02.00
02.01
Metrado
Und
Cantidad
DESCRIPCION
MANTENIMIENTO / AO
Limpieza General
Limpieza de Derrumbes y Huaycos
Encauzamiento de Curso de Agua
Bacheo
Desencalaminado
Limpieza de Cunetas
Limpieza de Alcantarillas
Limpieza de badenes
SUB-TOTAL MANTENIMIENTO / AO
OPERACIN / AO
Vigilancia Periodica de Via (10% Mantenim)
SUB- TOTAL OPERACIN / AO
Km.
M3
Ml.
M3
Km.
Ml.
Unid.
Unid.
12.23
700.00
108.00
122.30
12.23
12230.00
13.00
12.00
Glb.
1.00
P. Social
(S/.)
16,747.93
1,674.79
18,422.72
RNATIVA 01
Metrado
Und
Cantidad
DESCRIPCION
SUB-TOTAL MANTENIMIENTO / AO
SUB- TOTAL OPERACIN / AO
TOTAL MANTENIMIENTO RUTINARIO/AO
S/.
DESCRIPCION
144,130.45
144,130.45
Metrado
Und
M3
Cantidad
5,503.50
S/.
RNATIVA 01
DESCRIPCION
108,097.83
SUB-TOTAL MANTENIMIENTO / AO
108,097.83
Metrado
Und
Cantidad
S/.
P. PARCIAL
(S/.)
22.04
6.00
6.00
27.41
208.78
0.58
85.00
45.00
269.55
4200.00
648.00
3352.24
2553.38
7093.40
1105.00
540.00
19,761.57
1,976.16
1,976.16
1,976.16
S/.
21,737.73
P. Social
(S/.)
16,747.93
1,674.79
18,422.72
ODICO ALTERNATIVA 02
ados)
P. UNITAR.
P. PARCIAL
(S/.)
(S/.)
26.19
144,130.45
26.19
144,130.45
ODICO ALTERNATIVA 02
iales)
P. Privados
P. Social
(S/.)
(S/.)
144,130.45
108,097.83
144,130.45
108,097.83
DESCRIPCCION
UNIDAD
CANT.
GLB
GLB
GLB
GLB
GLB
GLB
GLB
GLB
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
A DEL PRESUPUESTO
NTA ROSA DE HUICHUD - UNION BELLAVISTA - SANTA CLARA NCIA DE CUTERVO - CAJAMARCA
COSTOS PRIVADOS
COSTOS (S/.)
ALTERN. 1
ALTERN. 2
1,501,525.64
69,907.18
16,428.90
16,428.90
456,653.94
456,653.94
219,566.97
219,566.97
175,274.41
175,274.41
140,529.43
469,313.46
11,517.64
11,517.64
31,922.28
31,922.28
17,466.08
17,466.08
1,069,359.65
1,398,143.68
149,651.72
149,651.72
53,467.98
69,907.18
1,272,479.36
1,617,702.59
229,046.28
291,186.47
1,501,525.64
1,908,889.06
60,061.03
76,355.56
55,000.00
55,000.00
115,061.03
131,355.56
1,616,586.66
2,040,244.62
COSTOS SOCIALES
COSTOS (S/.)
ALTERN. 1
ALTERN. 2
1,186,205.25
55,226.68
12,978.83
12,978.83
360,756.61
360,756.61
173,457.91
173,457.91
138,466.78
138,466.78
111,018.25
370,757.63
9,098.94
9,098.94
25,218.60
25,218.60
13,798.20
13,798.20
844,794.13
1,104,533.51
118,224.86
118,224.86
42,239.71
55,226.68
1,005,258.69 1,277,985.04
180,946.56
230,037.31
1,186,205.25 1,508,022.36
47,448.21
60,320.89
43,450.00
43,450.00
90,898.21
103,770.89
1,277,103.46 1,611,793.25
ANEXO
COSTOS INCREMENTALES
CUADRO N 4
OBRA: CONSTRUCCION TROCHA CARROZABLE SANTA ROSA DE HUICHUD UNION BELLAVISTA - SANTA CLARA - CHUPICAMONTE, PROVINCIA DE
CUTERVO - CAJAMARCA
COSTOS DE INVERSION Y MANTENIMIENTO EN SOLES
SEGN ALTERNATIVA A PRECIOS PRIVADOS
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Alt. Base
Mante.
ALTERNATIVA 1
Constr.
Mantenim.
1,616,586.66
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
ALTERNATIVA 2
Constr.
Mantenim.
2,040,244.62
24,563.63
24,563.63
168,694.08
24,563.63
24,563.63
168,694.08
24,563.63
24,563.63
168,694.08
24,563.63
24,563.63
24,563.63
168,694.08
24,563.63
24,563.63
168,694.08
24,563.63
24,563.63
168,694.08
24,563.63
CUADRO N 5
COSTOS DE INVERSION Y MANTENIMIENTO EN SOLES
SEGN ALTERNATIVA A PRECIOS SOCIALES
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Alt. Base
Mante.
ALTERNATIVA 1
Constr.
Mante.
1,277,103.46
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
ALTERNATIVA 2
Constr.
Mante.
1,611,793.25
18,422.72
18,422.72
126,520.55
18,422.72
18,422.72
126,520.55
18,422.72
18,422.72
126,520.55
18,422.72
18,422.72
18,422.72
126,520.55
18,422.72
18,422.72
126,520.55
18,422.72
18,422.72
126,520.55
18,422.72
CUADRO N 6
COSTOS INCREMENTALES
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
A precios de Mercado
ALTERN 1
ALTERN 2
1,616,586.66 2,040,244.62
23,110.17
23,110.17
23,110.17
23,110.17
167,240.62
167,240.62
23,110.17
23,110.17
23,110.17
23,110.17
167,240.62
167,240.62
23,110.17
23,110.17
23,110.17
23,110.17
167,240.62
167,240.62
23,110.17
23,110.17
A Precios Sociales
ALTERN 1
ALTERN 1
1,277,103.46 1,611,793.25
17,332.62
17,332.62
17,332.62
17,332.62
125,430.45
125,430.45
17,332.62
17,332.62
17,332.62
17,332.62
125,430.45
125,430.45
17,332.62
17,332.62
17,332.62
17,332.62
125,430.45
125,430.45
17,332.62
17,332.62
CUADRO N 7
COSTOS INCREMENTALES - ALTERNATIVA 1
( A precios privados - En soles)
RUBRO
COSTOS CON PROYECTO
A) COSTOS DE INVERSION
1. Intangibles
2. Inversin de Activos Fijos *
- Construccion
3. Valor residual (-)
B) COSTOS DE MANTENIMIENTO
- Rutinario / Periodico
C) TOTAL CTOS CON PROYECTO
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
24,563.63
24,563.63
24,563.63
24,563.63
168,694.08
168,694.08
24,563.63
24,563.63
24,563.63
24,563.63
168,694.08
168,694.08
24,563.63
24,563.63
24,563.63
24,563.63
168,694.08
168,694.08
24,563.63
24,563.63
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
23,110.17
23,110.17
167,240.62
23,110.17
23,110.17
167,240.62
23,110.17
23,110.17
167,240.62
23,110.17
1,616,586.66
1,616,586.66
AO
2012
2014
2015
2016
2017
2018
2019
2020
2021
2022
18,422.73
18,422.73
18,422.73
18,422.73
126,520.56
126,520.56
18,422.73
18,422.73
18,422.73
18,422.73
126,520.56
126,520.56
18,422.73
18,422.73
18,422.73
18,422.73
126,520.56
126,520.56
18,422.73
18,422.73
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
1,090.10
17,332.63
17,332.63
125,430.46
17,332.63
17,332.63
125,430.46
17,332.63
17,332.63
125,430.46
17,332.63
1,277,103.46
1,277,103.46
2013
1,277,103.46
CUADRO N 9
2012
2014
2015
2016
AO
2017
2018
2019
2020
2021
2022
2,040,244.62
2,040,244.62
2013
2,040,245
24,563.63
24,563.63
24,563.63
24,563.63
168,694.08
168,694.08
24,563.63
24,563.63
24,563.63
24,563.63
168,694.08
168,694.08
24,563.63
24,563.63
24,563.63
24,563.63
168,694.08
168,694.08
24,563.63
24,563.63
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
1,453.46
23,110.17
23,110.17
167,240.62
23,110.17
23,110.17
167,240.62
23,110.17
23,110.17
167,240.62
2018
2019
2020
2021
23,110.17
CUADRO N 10
COSTOS INCREMENTALES - ALTERNATIVA 2
(A precios sociales)
RUBRO
COSTOS CON PROYECTO
A) COSTOS DE INVERSION
1. Intangibles
2. Inversin de Activos Fijos *
- Construccion
3. Valor residual (-)
B) COSTOS DE MANTENIMIENTO
2012
1,611,793.25
2013
2014
2015
2016
AO
2017
2022
- Rutinario / Periodico
C) TOTAL CTOS CON PROYECTO
1,611,793.25
18,422.73
18,422.73
18,422.73
18,422.73
126,520.56
126,520.56
18,422.73
18,422.73
18,422.73
18,422.73
126,520.56
126,520.56
18,422.73
18,422.73
18,422.73
18,422.73
126,520.56
126,520.56
18,422.73
18,422.73
ANEXO
COSTO OPERATIVO VEHICULAR
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
AO
CULTIVO
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
180.00
85.00
50.00
32.00
20.00
367.00
0
2012
180.00
85.00
50.00
32.00
20.00
367.00
1
2013
180.18
85.09
50.05
32.03
20.02
367.37
2
2014
180.36
85.17
50.10
32.06
20.04
367.73
3
2015
180.54
85.26
50.15
32.10
20.06
368.10
4
2016
180.72
85.34
50.20
32.13
20.08
368.47
5
2017
180.90
85.43
50.25
32.16
20.10
368.84
6
2018
181.08
85.51
50.30
32.19
20.12
369.21
1
2013
180.72
85.34
50.20
32.13
20.08
368.47
7
2019
181.26
85.60
50.35
32.22
20.14
369.58
8
2020
181.45
85.68
50.40
32.26
20.16
369.95
9
2021
181.63
85.77
50.45
32.29
20.18
370.32
10
2022
181.81
85.85
50.50
32.32
20.20
370.69
8
2023
7
2019
186.21
87.93
51.72
33.10
20.69
379.66
8
2020
187.51
88.55
52.09
33.34
20.83
382.32
9
2021
188.82
89.17
52.45
33.57
20.98
384.99
10
2022
190.15
89.79
52.82
33.80
21.13
387.69
8
2023
181.81
191.48
90.42
AO
CULTIVO
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
AO
CULTIVO
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
1,836.00
384.20
235.00
65.60
220.00
2,740.80
0
2012
1,918.80
408.00
244.50
68.16
240.00
2,879.46
1
2013
1,837.84
384.58
185.19
65.67
220.22
2,693.49
8
2020
1,850.74
387.28
186.49
66.13
221.77
2,712.40
9
2021
1,852.59
387.67
186.67
66.19
221.99
2,715.11
10
2022
1,854.44
388.06
186.86
66.26
222.21
2,717.83
1
2013
1,926.48
409.63
245.48
68.43
240.96
2,890.98
8
2020
1,998.88
425.03
254.70
71.00
250.02
2,999.63
9
2021
2,012.87
428.00
256.49
71.50
251.77
3,020.63
10
2022
2,026.96
431.00
258.28
72.00
253.53
3,041.77
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
209.11
26.48
31.35
23.97
192.93
484
1
2013
210.99
26.72
31.64
24.19
194.66
488
2
2014
212.89
26.96
31.92
24.41
196.42
493
3
2015
214.81
27.20
32.21
24.63
198.18
497
4
2016
216.74
27.44
32.50
24.85
199.97
501
5
2017
218.69
27.69
32.79
25.07
201.77
506
6
2018
220.66
27.94
33.08
25.30
203.58
511
7
2019
222.65
28.19
33.38
25.52
205.42
515
8
2020
224.65
28.45
33.68
25.75
207.26
520
9
2021
226.67
28.70
33.99
25.99
209.13
524
10
2022
228.71
28.96
34.29
26.22
211.01
529
8
2020
326.60
89.97
50.40
4.19
11.09
482
9
2021
326.93
90.06
50.45
4.20
11.10
483
10
2022
327.25
90.15
50.50
4.20
11.11
483
8
2020
337.52
92.97
52.09
4.33
11.46
498
9
2021
339.88
93.63
52.45
4.36
11.54
502
10
2022
342.26
94.28
52.82
4.39
11.62
505
8
2020
551.25
118.41
84.08
29.95
218.35
1002
9
2021
553.60
118.76
84.44
30.18
220.23
1007
10
2022
555.97
119.11
84.79
30.42
222.12
1012
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
324.00
89.25
50.00
4.16
11.00
478
1
2013
324.32
89.34
50.05
4.16
11.01
479
2
2014
324.65
89.43
50.10
4.17
11.02
479
3
2015
324.97
89.52
50.15
4.17
11.03
480
4
2016
325.30
89.61
50.20
4.18
11.04
480
5
2017
325.62
89.70
50.25
4.18
11.06
481
6
2018
325.95
89.79
50.30
4.19
11.07
481
7
2019
326.27
89.88
50.35
4.19
11.08
482
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
324.00
89.25
50.00
4.16
11.00
478
1
2013
325.30
89.61
50.20
4.18
11.04
480
2
2014
326.60
89.97
50.40
4.19
11.09
482
3
2015
327.90
90.33
50.60
4.21
11.13
484
4
2016
329.22
90.69
50.80
4.23
11.18
486
5
2017
330.53
91.05
51.01
4.24
11.22
488
6
2018
332.85
91.69
51.37
4.27
11.30
491
7
2019
335.18
92.33
51.72
4.30
11.38
495
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
533.11
115.73
81.35
28.13
203.93
962
1
2013
535.32
116.06
81.69
28.35
205.68
967
2
2014
537.54
116.38
82.02
28.57
207.44
972
3
2015
539.78
116.72
82.36
28.80
209.22
977
4
2016
542.04
117.05
82.70
29.02
211.01
982
5
2017
544.32
117.39
83.04
29.25
212.82
987
6
2018
546.61
117.73
83.39
29.48
214.65
992
7
2019
548.92
118.07
83.73
29.71
216.49
997
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
533.11
115.73
81.35
28.13
203.93
962
1
2013
536.29
116.32
81.84
28.36
205.71
969
2
2014
539.49
116.92
82.32
28.60
207.50
975
3
2015
542.71
117.52
82.81
28.84
209.32
981
4
2016
545.96
118.13
83.30
29.07
211.14
988
5
2017
549.23
118.74
83.80
29.31
212.99
994
6
2018
553.51
119.63
84.45
29.57
214.88
1002
7
2019
557.82
120.52
85.11
29.83
216.79
1010
8
2020
562.17
121.42
85.77
30.09
218.72
1018
9
2021
566.56
122.33
86.44
30.35
220.67
1026
10
2022
570.98
123.24
87.11
30.61
222.63
1035
8
2020
1,299.49
268.87
102.40
36.18
3.41
1710
9
2021
1,298.99
268.91
102.23
36.01
1.76
1708
10
2022
1,298.48
268.95
102.06
35.84
0.09
1705
8
2020
1,436.71
303.61
168.93
40.92
31.29
1981
9
2021
1,446.31
305.68
170.05
41.15
31.10
1994
10
2022
1,455.99
307.76
171.17
41.39
30.90
2007
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
1,302.89
268.47
153.65
37.47
16.07
1779
1
2013
1,302.52
268.53
103.50
37.31
14.54
1726
2
2014
1,302.13
268.58
103.35
37.16
13.00
1724
3
2015
1,301.73
268.64
103.20
37.00
11.44
1722
4
2016
1,301.31
268.69
103.04
36.84
9.87
1720
5
2017
1,300.88
268.74
102.89
36.68
8.28
1717
6
2018
1,300.43
268.78
102.73
36.51
6.67
1715
7
2019
1,299.97
268.83
102.57
36.35
5.05
1713
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
1,385.69
292.27
163.15
40.03
36.07
1917
1
2013
1,390.18
293.31
163.64
40.07
35.25
1922
2
2014
1,394.69
294.35
164.14
40.11
34.42
1928
3
2015
1,399.20
295.39
164.64
40.15
33.58
1933
4
2016
1,403.73
296.44
165.13
40.18
32.72
1938
5
2017
1,408.26
297.49
165.63
40.22
31.85
1943
6
2018
1,417.68
299.51
166.73
40.45
31.67
1956
7
2019
1,427.16
301.55
167.83
40.68
31.48
1969
Ao
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
CULTIVOS
Papa
Maz
Trigo
Cebada
Arbeja
CULTIVOS
Papa
Maz
Trigo
Cebada
Arbeja
Poblacin
1,855
1,872
1,889
1,906
1,923
1,940
1,958
1,975
1,993
2,011
2,029
CONSUMO
PER
CAPITA
Kg/ao
Gr/dia
113
308.8
14
39.1
17
46.3
13
35.4
104
284.9
CONSUMO
SEMILLA (Kg/Ha)
1800
1050
1000
130
550
0
2012
3,200
2,800
1,800
7,800
1
2013
3,232
2,856
1,845
7,933
2
2014
3,264
2,913
1,891
8,069
3
2015
3,297
2,971
1,938
8,207
4
2016
3,330
3,031
1,987
8,348
5
2017
3,363
3,091
2,037
8,491
6
2018
3,397
3,153
2,087
8,638
7
2019
3,431
3,216
2,140
8,787
8
2020
3,465
3,281
2,193
8,939
9
2021
3,500
3,346
2,248
9,094
10
2022
3,535
3,413
2,304
9,252
7
2019
3,527
3,283
2,184
8,994
8
2020
3,576
3,359
2,245
9,180
9
2021
3,627
3,436
2,308
9,370
10
2022
3,677
3,515
2,372
9,565
7
2019
515
772
556
1,843
8
2020
520
787
570
1,877
9
2021
525
803
584
1,913
10
2022
530
819
599
1,948
10
AO
ESPECIE
Vacuno
Ovino
Porcino
TOTAL
AO
0
2012
3,200
2,800
1,800
7,800
1
2013
3,245
2,864
1,850
7,960
0
2012
480
672
468
1,620
2
2014
3,290
2,930
1,902
8,123
3
2015
3,336
2,998
1,955
8,289
4
2016
3,383
3,067
2,010
8,460
5
2017
3,430
3,137
2,067
8,634
6
2018
3,478
3,209
2,124
8,812
ESPECIE
Vacuno
Ovino
Porcino
TOTAL
2012
576
756
504
1,836
2013
584
773
518
1,876
2014
592
791
533
1,916
2015
601
809
548
1,957
2016
609
828
563
2,000
2017
617
847
579
2,043
2018
626
867
595
2,087
2019
635
886
611
2,133
2020
644
907
629
2,179
2021
653
928
646
2,227
2022
662
949
664
2,275
2019
79.25
21.23
20.03
120.51
2020
80.04
21.65
20.53
122.22
2021
80.85
22.09
21.04
123.97
2022
81.65
22.53
21.57
125.75
2019
108.25
29.25
23.85
161.35
2020
109.76
29.93
24.52
164.20
2021
111.30
30.61
25.20
167.11
2022
112.86
31.32
25.91
170.08
2019
43.26
14.42
7.21
64.89
2020
43.65
14.55
7.27
65.47
2021
44.04
14.68
7.34
66.06
2022
44.44
14.81
7.41
66.66
2012
73.92
18.48
16.85
109.25
2013
74.66
18.85
17.27
110.78
2014
75.41
19.23
17.70
112.33
2015
76.16
19.61
18.14
113.91
2016
76.92
20.00
18.60
115.52
2017
77.69
20.40
19.06
117.16
2018
78.47
20.81
19.54
118.82
2012
98.21
24.95
19.66
142.81
2013
99.58
25.52
20.21
145.31
2014
100.98
26.11
20.77
147.86
2015
102.39
26.71
21.35
150.45
2016
103.82
27.32
21.95
153.10
2017
105.28
27.95
22.57
155.80
2018
106.75
28.59
23.20
158.54
2012
40.63
13.54
6.77
60.95
2013
41.00
13.67
6.83
61.49
2014
41.37
13.79
6.89
62.05
2015
41.74
13.91
6.96
62.61
2016
42.11
14.04
7.02
63.17
2017
42.49
14.16
7.08
63.74
2018
42.87
14.29
7.15
64.31
ESPECIE
Vacuno
Ovino
Porcino
TOTAL
2012
33.29
4.94
10.08
48.30
2013
33.66
5.18
10.44
49.28
2018
35.59
6.52
12.39
54.51
2019
35.99
6.81
12.82
55.62
2020
36.39
7.10
13.25
56.75
2021
36.80
7.40
13.70
57.91
2022
37.21
7.71
14.16
59.09
2019
64.99
14.83
16.64
96.46
2020
66.11
15.38
17.24
98.73
2021
67.26
15.93
17.86
101.05
2022
68.42
16.50
18.50
103.42
2020
320.18
73.62
73.90
467.70
2021
323.38
75.09
75.75
474.22
2022
326.61
76.59
77.64
480.85
2020
439.05
101.75
88.26
2021
445.19
104.09
90.73
2022
451.43
106.48
93.27
2012
57.58
11.40
12.88
81.87
2013
58.59
11.86
13.37
83.82
2014
59.61
12.32
13.88
85.81
2015
60.65
12.80
14.40
87.85
2016
61.71
13.29
14.93
89.93
2017
62.79
13.79
15.48
92.06
2018
63.88
14.30
16.05
94.23
2012
295.68
62.83
60.65
419.16
2013
298.64
64.09
62.17
424.89
2014
301.62
65.37
63.72
430.72
2015
304.64
66.68
65.32
436.63
2016
307.69
68.01
66.95
442.65
2017
310.76
69.37
68.62
448.76
2018
313.87
70.76
70.34
454.97
2019
317.01
72.17
72.10
461.28
2012
392.83
84.82
70.76
2013
398.33
86.77
72.74
2014
403.91
88.77
74.78
2015
409.56
90.81
76.87
2016
415.30
92.90
79.03
2017
421.11
95.04
81.24
2018
427.01
97.22
83.51
2019
432.98
99.46
85.85
TOTAL
548.42
557.85
567.46
577.25
587.22
597.39
607.74
618.30
629.05
640.01
651.17
2020
800.45
259.83
205.28
1265.55
2021
808.45
265.02
210.41
1283.88
2022
816.54
270.32
215.67
1302.53
2019
1082.46
351.03
238.48
1671.97
2020
1097.62
359.11
245.15
1701.88
2021
1112.98
367.36
252.02
1732.37
2022
1128.56
375.81
259.08
1763.45
2018
2019
2020
2021
2022
1,229.80
454.97
774.83
1,247.52
461.28
786.24
1,265.55
467.70
797.86
1,283.88
474.22
809.67
1,302.53
480.85
821.68
2012
739.20
221.76
168.48
1129.44
2013
746.59
226.20
172.69
1145.48
2014
754.06
230.72
177.01
1161.79
2015
761.60
235.33
181.43
1178.37
2016
769.21
240.04
185.97
1195.23
2017
776.91
244.84
190.62
1212.37
2018
784.68
249.74
195.39
1229.80
2019
792.52
254.73
200.27
1247.52
2012
982.08
299.38
196.56
1478.02
2013
995.83
306.26
202.06
1504.15
2014
1009.77
313.31
207.72
1530.80
2015
1023.91
320.51
213.54
1557.96
2016
1038.24
327.88
219.52
1585.64
2017
1052.78
335.42
225.66
1613.87
2018
1067.52
343.14
231.98
1642.64
2012
2013
2014
2015
2016
1129.44
419.16
710.28
1,145.48
424.89
720.58
1,161.79
430.72
731.07
1,178.37
436.63
741.73
1,195.23
442.65
752.58
AOS
2017
1,212.37
448.76
763.61
VBP
COSTO PRODUCCION
BENEFICIO
BENEFICIO NETO
1,478.02
548.42
929.60
219.32
1,504.15
557.85
946.31
1,530.80
567.46
963.34
1,557.96
577.25
980.71
1,585.64
587.22
998.42
1,613.87
597.39
1016.48
1,642.64
607.74
1034.89
1,671.97
618.30
1053.68
1,701.88
629.05
1072.83
1,732.37
640.01
1092.36
1,763.45
651.17
1112.28
225.72
232.27
238.98
245.84
252.87
260.06
267.43
274.97
282.69
290.60
2018
2019
2020
2021
2022
2012
2013
2014
2015
2016
AOS
2017
SIN PROYECTO
VBP
COSTO PRODUCCION
BENEFICIO
1129.44
314.37
815.07
1145.48
318.67
826.81
1161.79
323.04
838.75
1178.37
327.48
850.89
1195.23
331.98
863.24
1212.37
336.57
875.80
1229.80
341.23
888.57
1247.52
345.96
901.56
1265.55
350.77
914.78
1283.88
355.66
928.22
1302.53
360.64
941.89
CON PROYECTO
VBP
COSTO PRODUCCION
BENEFICIO
1,478.02
411.31
1066.70
1,504.15
418.39
1085.77
1,530.80
425.59
1105.20
1,557.96
432.94
1125.02
1,585.64
440.42
1145.22
1,613.87
448.04
1165.83
1,642.64
455.81
1186.83
1,671.97
463.72
1208.25
1,701.88
471.79
1230.09
1,732.37
480.01
1252.36
1,763.45
488.38
1275.07
251.64
258.96
266.46
274.13
281.98
290.03
298.26
306.68
315.31
324.14
333.18
BENEFICIO NETO
2012
710.28
929.60
219.32
2013
720.58
946.31
225.72
2014
731.07
963.34
232.27
2015
741.73
980.71
238.98
2016
752.58
998.42
245.84
AOS
2017
763.61
1,016.48
252.87
2018
774.83
1,034.89
260.06
2019
786.24
1,053.68
267.43
2020
797.86
1,072.83
274.97
2021
809.67
1,092.36
282.69
2022
821.68
1,112.28
290.60
2012
815.07
1066.70
251.64
2013
826.81
1085.77
258.96
2014
838.75
1105.20
266.46
2015
850.89
1125.02
274.13
2016
863.24
1145.22
281.98
AOS
2017
875.80
1165.83
290.03
2018
888.57
1186.83
298.26
2019
901.56
1208.25
306.68
2020
914.78
1230.09
315.31
2021
928.22
1252.36
324.14
2022
941.89
1275.07
333.18
TASA EN
PORCENTAJE
1.00
2.00
2.50
TASA DE CRECIMIENTO
CON PROYECTO
ESPECIE
Vacuno
Ovino
Porcino
TASA EN
PORCENTAJE
1.40
2.30
2.80
PORCENTAJES DESTINADO
A LA SACA SIN PROY.
ESPECIE
Vacuno
Ovino
Porcino
PORCENTAJE
15
24
26
PORCENTAJES DESTINADO
A LA SACA CON PROY.
ESPECIE
PORCENTAJE
Ao
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Poblacin
1855
1872
1889
1906
1923
1940
1958
1975
1993
2011
2029
Vacuno
Ovino
Porcino
18
27
28
RENDIMIENTO DE LA
PRODUCCIN DE CARNE
EN KG/CABEZA SIN PROY.
ESPECIE
Vacuno
Ovino
Porcino
RENDIMIENTO
154
27.5
36
RENDIMIENTO DE LA
PRODUCCIN DE CARNE
EN KG/CABEZA CON PROY.
ESPECIE
Vacuno
Ovino
Porcino
AO
POBLACION
RENDIMIENTO
170.5
33
39
GR/DA
60
20
10
KG/AO
21.9
7.3
3.65
2012
1,855
2013
1,872
2014
1,889
2015
1,906
2016
1,923
2017
1,940
ESPECIE
Vacuno
Ovino
Porcino
COSTO
4.00
3.40
3.60
ESPECIE
Vacuno
Ovino
Porcino
COSTO
10
12
10
2018
1,958
2019
1,975
2020
1,993
2021
2,011
2022
2,029
AO
CULTIVO
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
AO
CULTIVO
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
918.00
153.68
94.00
26.24
154.00
1,345.92
0
2012
882.65
150.96
90.47
24.54
156.00
1,304.61
1
2013
918.92
153.83
74.07
26.27
154.15
1,327.25
7
2019
924.45
154.76
74.52
26.42
155.08
1,335.23
8
2020
925.37
154.91
74.59
26.45
155.24
1,336.56
9
2021
926.30
155.07
74.67
26.48
155.39
1,337.90
10
2022
927.22
155.22
74.74
26.50
155.55
1,339.24
1
2013
886.18
151.56
90.83
24.64
156.62
1,309.83
7
2019
913.09
156.17
93.59
25.38
161.38
1,349.61
8
2020
919.48
157.26
94.24
25.56
162.51
1,359.06
9
2021
925.92
158.36
94.90
25.74
163.65
1,368.57
10
2022
932.40
159.47
95.56
25.92
164.79
1,378.15
AO
CULTIVO
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
AO
CULTIVO
Papa
Maiz
Trigo
Cebada
Arbeja
TOTAL
0
2012
2845.80
307.36
282.00
68.88
385.00
3,889.04
8
2020
2868.65
309.83
223.78
69.43
388.09
3,859.78
9
2021
2871.51
310.14
224.01
69.50
388.48
3,863.64
10
2022
2874.39
310.45
224.23
69.57
388.87
3,867.50
0
2012
2,974.14
326.40
293.40
71.57
420.00
4,085.51
8
2020
3,098.26
340.02
305.64
74.55
437.53
4,256.01
9
2021
3,119.95
342.40
307.78
75.08
440.59
4,285.81
10
2022
3,141.79
344.80
309.94
75.60
443.68
4,315.81
2012
2013
2014
2015
2016
AOS
2017
2018
2019
2020
2021
2022
3,848.22
1,332.56
2,515.66
3,852.07
1,333.90
2,518.18
3,855.92
1,335.23
2,520.69
3,859.78
1,336.56
2,523.22
3,863.64
1,337.90
2,525.74
3,867.50
1,339.24
2,528.26
4,151.27
1,325.61
2,825.66
4,167.87
1,330.91
2,836.96
4,197.05
1,340.23
2,856.82
4,226.43
1,349.61
2,876.82
4,256.01
1,359.06
2,896.96
4,285.81
1,368.57
2,917.23
4,315.81
1,378.15
2,937.66
312.51
321.30
338.64
356.12
373.74
391.50
409.39
SIN PROYECTO
VBP
Costo Produccion
Beneficio
3,889.04
1,345.92
2,543.12
3,832.87
1,327.25
2,505.62
3,836.70
1,328.57
2,508.13
3,840.54
1,329.90
2,510.64
3,844.38
1,331.23
2,513.15
CON PROYECTO
VBP
Costo Produccion
Beneficio
4,085.51
1,304.61
2,780.90
4,101.85
1,309.83
2,792.02
4,118.26
1,315.07
2,803.19
4,134.73
1,320.33
2,814.40
BENEFICIO NETO
237.78
286.40
295.06
303.76
2012
2013
2014
2015
2016
AOS
2017
2018
2019
2020
2021
2022
3,848.22
999.42
2,848.80
3,852.07
1,000.42
2,851.65
3,855.92
1,001.42
2,854.50
3,859.78
1,002.42
2,857.36
3,863.64
1,003.43
2,860.21
3,867.50
1,004.43
2,863.07
4,151.27
994.21
3,157.06
4,167.87
998.18
3,169.69
4,197.05
1,005.17
3,191.88
4,226.43
1,012.21
3,214.22
4,256.01
1,019.29
3,236.72
4,285.81
1,026.43
3,259.38
4,315.81
1,033.61
3,282.19
311.11
320.89
340.23
359.72
379.36
399.16
419.12
SIN PROYECTO
VBP
Costo Produccion
Beneficio
3,889.04
1,009.44
2,879.60
3,832.87
995.43
2,837.43
3,836.70
996.43
2,840.27
3,840.54
997.43
2,843.11
3,844.38
998.42
2,845.96
CON PROYECTO
VBP
Costo Produccion
Beneficio
4,085.51
978.46
3,107.05
4,101.85
982.37
3,119.48
4,118.26
986.30
3,131.96
4,134.73
990.25
3,144.48
BENEFICIO NETO
227.45
282.04
291.68
301.37
Sin Proyecto
2012
2,543.12
2013
2,505.62
2014
2,508.13
2015
2,510.64
2016
2,513.15
AOS
2017
2,515.66
2018
2,518.18
2019
2,520.69
2020
2,523.22
2021
2,525.74
2022
2,528.26
Con Proyecto
2,780.90
2,792.02
2,803.19
2,814.40
2,825.66
2,836.96
2,856.82
2,876.82
2,896.96
2,917.23
2,937.66
286.40
295.06
303.76
312.51
321.30
338.64
356.12
373.74
391.50
409.39
SITUACION
BENEF INCREMENT
237.78
Sin Proyecto
2012
2879.60
2013
2837.43
2014
2840.27
2015
2843.11
2016
2845.96
AOS
2017
2848.80
2018
2851.65
2019
2854.50
2020
2857.36
2021
2860.21
2022
2863.07
Con Proyecto
3107.05
3119.48
3131.96
3144.48
3157.06
3169.69
3191.88
3214.22
3236.72
3259.38
3282.19
CONCEPTOS
BENEF INCREMENT
227.45
282.04
291.68
301.37
311.11
320.89
340.23
359.72
379.36
399.16
419.12
2019
356.12
267.43
623.55
2020
373.74
274.97
648.71
2021
391.50
282.69
674.19
2022
409.39
290.60
699.99
2019
359.72
2020
379.36
2021
399.16
2022
419.12
2012
237.78
219.32
457.10
2013
286.40
225.72
512.12
2014
295.06
232.27
527.33
2015
303.76
238.98
542.74
2016
312.51
245.84
558.35
AOS
2017
321.30
252.87
574.17
2018
338.64
260.06
598.71
2012
227.45
2013
282.04
2014
291.68
2015
301.37
2016
311.11
AOS
2017
320.89
2018
340.23
PECUARIO
BENEF INCREMENT
251.64
479.09
258.96
541.00
266.46
558.14
274.13
575.50
281.98
593.09
290.03
610.92
298.26
638.49
306.68
666.40
315.31
694.68
324.14
723.30
333.18
752.30
REGION
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Costa
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
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
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
AUTO
0.269
0.431
0.301
0.244
0.301
0.260
0.464
0.374
0.521
0.440
0.269
0.431
0.293
0.236
0.301
0.260
0.456
0.358
0.513
0.431
0.269
0.431
0.293
0.244
0.301
0.260
0.456
0.358
0.513
0.431
0.285
0.456
0.317
0.252
0.326
0.277
0.488
0.391
0.545
0.464
0.277
0.448
0.309
0.252
0.317
0.269
0.480
0.374
0.537
0.448
0.285
0.456
0.309
0.252
0.317
0.269
0.480
0.383
0.545
0.456
0.319
0.491
0.352
0.286
0.352
0.303
0.523
0.425
0.581
0.491
0.294
0.474
0.319
0.262
0.327
0.278
0.507
0.392
0.564
0.474
0.294
0.474
0.327
0.262
0.335
0.286
0.507
0.401
0.572
0.474
CAMTA
0.285
0.383
0.301
0.269
0.309
0.277
0.407
0.334
0.456
0.383
0.285
0.374
0.301
0.269
0.301
0.277
0.399
0.334
0.448
0.374
0.285
0.383
0.301
0.269
0.301
0.277
0.399
0.334
0.448
0.383
0.407
0.513
0.423
0.383
0.431
0.399
0.537
0.464
0.594
0.513
0.293
0.399
0.309
0.277
0.317
0.293
0.415
0.350
0.472
0.399
0.399
0.505
0.423
0.374
0.423
0.391
0.529
0.456
0.578
0.505
0.556
0.679
0.581
0.532
0.589
0.548
0.711
0.630
0.769
0.687
0.303
0.417
0.327
0.286
0.327
0.303
0.442
0.360
0.491
0.417
0.425
0.532
0.442
0.392
0.450
0.409
0.556
0.482
0.613
0.532
0.638
0.829
0.671
0.597
0.688
0.630
0.870
0.746
0.953
0.837
0.630
0.821
0.663
0.597
0.680
0.622
0.862
0.738
0.945
0.821
0.638
0.829
0.671
0.597
0.680
0.630
0.862
0.738
0.953
0.829
0.887
1.119
0.928
0.837
0.945
0.870
1.169
1.019
1.260
1.119
0.663
0.862
0.696
0.622
0.622
0.655
0.903
0.771
0.995
0.862
0.870
1.102
0.912
0.821
0.928
0.854
1.144
0.995
1.243
1.102
1.207
1.490
1.257
1.141
1.282
1.190
1.548
1.365
1.665
1.490
0.691
0.907
0.733
0.649
0.741
0.683
0.949
0.808
1.041
0.907
0.916
1.157
0.966
0.866
0.974
0.899
1.207
1.049
1.307
1.157
CAM 2E
0.854
1.525
1.011
0.655
1.061
0.804
1.633
1.268
1.848
1.533
0.845
1.517
1.003
0.646
1.053
0.796
1.624
1.251
1.832
1.517
0.854
1.517
1.003
0.655
1.053
0.804
1.624
1.260
1.840
1.517
1.169
1.915
1.343
0.937
1.392
1.111
2.031
1.624
2.263
1.915
0.887
1.591
1.044
0.680
1.102
0.837
1.699
1.318
1.923
1.591
1.152
1.890
1.318
0.920
1.376
1.094
2.006
1.608
2.238
1.890
1.557
2.398
1.748
1.307
1.807
1.490
2.531
2.073
2.797
2.398
0.932
1.673
1.099
0.708
1.157
0.874
1.790
1.382
2.023
1.673
1.215
1.990
1.390
0.974
1.449
1.149
2.106
1.690
2.356
1.990
CAM 3E ARTICULADO
1.094
1.757
1.243
0.895
1.293
1.044
1.865
1.500
2.080
1.765
1.086
1.740
1.235
0.887
1.285
1.036
1.848
1.484
2.055
1.740
1.086
1.749
1.235
0.887
1.285
1.036
1.857
1.492
2.064
1.749
1.550
2.304
1.724
1.326
1.782
1.492
2.420
2.014
2.660
2.304
1.135
1.832
1.293
0.928
1.343
1.086
1.939
1.558
2.163
1.832
1.525
2.271
1.699
1.301
1.749
1.467
2.387
1.981
2.619
2.271
2.048
2.905
2.239
1.798
2.306
1.990
3.039
2.572
3.313
2.905
1.190
1.923
1.357
0.974
1.415
1.141
2.040
1.640
2.273
1.923
1.607
2.389
1.782
1.365
1.840
1.548
2.506
2.081
2.756
2.389
1.343
1.939
1.475
1.160
1.508
1.293
2.039
1.716
2.229
1.948
1.326
1.915
1.459
1.152
1.492
1.276
2.014
1.682
2.205
1.915
1.334
1.923
1.467
1.152
1.500
1.285
2.022
1.691
2.213
1.923
1.915
2.553
2.055
1.716
2.105
1.865
2.652
2.304
2.859
2.553
1.392
2.014
1.525
1.202
1.566
1.334
2.113
1.765
2.312
2.014
1.873
2.503
2.022
1.682
2.064
1.823
2.602
2.254
2.801
2.503
2.539
3.313
2.714
2.306
2.764
2.481
3.447
3.014
3.705
3.322
1.465
2.115
1.607
1.265
1.648
1.407
2.223
1.856
2.431
2.115
1.973
2.631
2.123
1.773
2.173
1.923
2.739
2.373
2.947
2.631
AOS
1995-2000 2000-2005 2005-2010
1.70
1.60
1.50
2010-2015
1.30
COSTA
Callao
Ica
La Libertad
Lima
Moquegua
Piura
Tacna
Tumbes
2.60
1.70
1.80
1.90
1.70
1.30
3.00
2.80
2.30
1.50
1.70
1.70
1.60
1.20
2.70
2.60
2.10
1.30
1.50
1.50
1.40
1.10
2.40
2.30
1.80
1.20
1.30
1.30
1.30
0.90
2.10
2.00
SIERRA
Ancash
Apurmac
Arequipa
Ayacucho
Cajamarca
Cusco
Huancavelica
Huanuco
Junn
Pasco
Puno
1.00
0.90
1.80
0.10
1.20
1.20
0.90
2.00
1.20
0.40
1.20
0.90
1.00
1.70
0.30
1.20
1.20
1.00
1.80
1.20
0.60
1.20
0.80
1.00
1.50
0.40
1.10
1.10
0.90
1.70
1.00
0.50
1.10
0.70
1.00
1.30
0.40
0.90
1.00
0.90
1.60
0.90
0.40
1.00
SELVA
Amazonas
Loreto
Madre de Dios
San Martn
Ucayali
1.90
2.50
3.30
3.70
3.70
1.80
2.20
2.90
3.30
3.30
1.70
2.00
2.60
2.90
2.90
1.50
1.90
2.30
2.60
2.50
TIPO DE VEHCULO
18
12
10
8
IMD
%
37.50%
25.00%
20.83%
16.67%
48
100.00%
IMD
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
IMD
TASA DE CRECIMIENTO
TRAFICO NORMAL
TIPO DE VEHCULO
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
TRAFICO GENERADO
TIPO DE VEHCULO
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
Tasa de Crecimiento
Pasajeros
Carga
TIPO DE VEHCULO
TRAFICO NORMAL
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
TRAFICO GENERADO
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
IMD TOTAL
ESCENARIO
SIN PROYECTO
CON PROYECTO
TASA
%
0.90
0.90
0.90
7.10
TASA
%
15
15
15
15
0.90
7.10
0
2012
48
18
12
10
8
0
0
0
0
0
48
1
2013
49
18
12
10
9
8
3
2
2
1
57
REGION
Sierra
Sierra
2
2014
50
18
12
10
9
8
3
2
2
1
58
3
2015
51
18
12
10
10
9
3
2
2
2
60
4
2016
52
19
12
10
11
9
3
2
2
2
61
5
2017
53
19
13
10
11
9
3
2
2
2
62
0
1
2
3
4
5
2012
2013
2014
2015
2016
2017
1,143,722 1,185,919 1,230,761 1,289,505 1,359,643 1,383,069
240,302
242,465
244,647
246,849
249,071
251,313
212,098
214,007
215,933
217,876
219,837
221,816
176,748
178,339
179,944
181,564
183,198
184,846
514,573
551,108
590,236
643,216
707,538
725,094
TIPO DE VEHCULO
TRAFICO NORMAL
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
0
2012
699,675
131,997
153,433
127,860
286,384
0
0
0
0
0
699,675
1
2013
723,727
133,185
154,813
129,011
306,718
108,942
22,000
25,572
25,572
35,798
832,669
2
2014
749,257
134,384
156,207
130,172
328,495
108,942
22,000
25,572
25,572
35,798
858,199
3
2015
782,530
135,593
157,613
131,344
357,980
144,740
22,000
25,572
25,572
71,596
927,270
4
2016
822,149
136,814
159,031
132,526
393,778
144,740
22,000
25,572
25,572
71,596
966,889
5
2017
835,775
138,045
160,462
133,719
403,549
144,740
22,000
25,572
25,572
71,596
980,515
TIPO DE VEHCULO
TRAFICO NORMAL
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
1
2013
877,580
179,424
158,365
131,971
407,820
2
2014
910,763
181,039
159,790
133,159
436,775
3
2015
954,234
182,668
161,228
134,357
475,980
4
5
2016
2017
1,006,136 1,023,471
184,312
185,971
162,680
164,144
135,566
136,786
523,578
536,570
0
2012
517,759
97,678
113,540
94,617
211,924
0
0
0
0
0
517,759
1
2013
535,558
98,557
114,562
95,468
226,971
80,617
16,280
18,923
18,923
26,491
616,175
2
2014
554,451
99,444
115,593
96,328
243,086
80,617
16,280
18,923
18,923
26,491
635,067
3
2015
579,072
100,339
116,633
97,194
264,906
107,107
16,280
18,923
18,923
52,981
686,180
4
2016
608,390
101,242
117,683
98,069
291,396
107,107
16,280
18,923
18,923
52,981
715,498
5
2017
618,474
102,153
118,742
98,952
298,626
107,107
16,280
18,923
18,923
52,981
725,581
SIN
PROYECTO
-
CON PROYECTO
ALTER. 1
ALTER. 2
0.261664
0.261664
0.212602
0.212602
0.212602
0.212602
Camin 2 Ejes
1.240425
1.240425
AHORRO POR COSTOS DE OPERACIN VEHICULAR CON PROYECTO (a Precios Privados) AMBAS ALT
TIPO DE VEHCULO
TRAFICO NORMAL
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
TRAFICO GENERADO
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
AHORRO TOTAL
0
2012
0
0
0
0
0
0
0
0
0
0
0
1
2013
462,191
109,280
59,193
49,328
244,390
66,130
18,051
9,778
9,778
28,524
528,321
2
2014
481,503
110,264
59,726
49,772
261,742
66,130
18,051
9,778
9,778
28,524
547,633
3
2015
506,975
111,256
60,264
50,220
285,236
94,653
18,051
9,778
9,778
57,047
601,628
4
2016
537,494
112,257
60,806
50,672
313,759
94,653
18,051
9,778
9,778
57,047
632,147
5
2017
547,293
113,268
61,353
51,128
321,545
94,653
18,051
9,778
9,778
57,047
641,946
AHORRO POR COSTOS DE OPERACIN VEHICULAR CON PROYECTO (a Precios Sociales) AMBAS ALT
TIPO DE VEHCULO
TRAFICO NORMAL
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
TRAFICO GENERADO
Automvil
Camioneta Pick Up
Camioneta Rural Combi
Camin 2 Ejes
AHORRO TOTAL
0
2012
0
0
0
0
0
0
0
0
0
0
0
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
AO
2012
2013
2014
2015
1
2013
342,022
80,867
43,803
36,503
180,849
48,936
13,358
7,235
7,235
21,107
390,957
2
2014
356,312
81,595
44,197
36,831
193,689
48,936
13,358
7,235
7,235
21,107
405,248
3
2015
375,162
82,329
44,595
37,163
211,074
70,043
13,358
7,235
7,235
42,215
445,205
4
2016
397,746
83,070
44,996
37,497
232,182
70,043
13,358
7,235
7,235
42,215
467,789
5
2017
404,997
83,818
45,401
37,835
237,943
70,043
13,358
7,235
7,235
42,215
475,040
2016
2017
2018
2019
2020
2021
2022
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
467,789
475,040
493,438
514,515
533,957
559,805
580,041
467,789
475,040
493,438
514,515
533,957
559,805
580,041
6
2018
54
19
13
11
12
9
3
2
2
2
63
7
2019
56
19
13
11
13
9
3
2
2
2
65
8
2020
57
19
13
11
14
9
3
2
2
2
66
9
2021
58
20
13
11
15
9
3
2
2
2
67
10
2022
59
20
13
11
16
9
3
2
2
2
68
LONG (KM)
18
18
SierraATROM
SierraAAFIB
6
7
8
9
10
2018
2019
2020
2021
2022
1,440,472 1,506,052 1,566,664 1,646,807 1,709,864
253,574
255,856
258,159
260,483 262,827
223,812
225,826
227,859
229,910 231,979
186,510
188,189
189,882
191,591 193,316
776,576
836,181
890,764
964,824 1,021,743
10
2022
1,020,678
144,370
167,814
139,845
568,649
144,740
22,000
25,572
25,572
71,596
1,165,418
7
2019
670,008
104,000
120,889
100,741
344,377
107,107
16,280
18,923
18,923
52,981
777,115
8
2020
695,418
104,936
121,977
101,648
366,857
107,107
16,280
18,923
18,923
52,981
802,525
9
2021
728,876
105,881
123,075
102,562
397,358
107,107
16,280
18,923
18,923
52,981
835,984
10
2022
755,302
106,834
124,183
103,486
420,800
107,107
16,280
18,923
18,923
52,981
862,409
7
2019
600,637
115,316
62,463
52,052
370,806
94,653
18,051
9,778
9,778
57,047
695,290
8
2020
626,910
116,353
63,025
52,521
395,011
94,653
18,051
9,778
9,778
57,047
721,563
9
2021
661,840
117,401
63,592
52,993
427,854
94,653
18,051
9,778
9,778
57,047
756,493
10
2022
689,186
118,457
64,164
53,470
453,094
94,653
18,051
9,778
9,778
57,047
783,839
7
2019
444,471
85,334
46,222
38,519
274,397
70,043
13,358
7,235
7,235
42,215
514,515
8
2020
463,914
86,102
46,638
38,865
292,308
70,043
13,358
7,235
7,235
42,215
533,957
9
2021
489,761
86,876
47,058
39,215
316,612
70,043
13,358
7,235
7,235
42,215
559,805
10
2022
509,998
87,658
47,482
39,568
335,290
70,043
13,358
7,235
7,235
42,215
580,041
0
390,957
405,248
445,205
467,789
475,040
493,438
514,515
533,957
559,805
580,041
0
528,321
547,633
601,628
632,147
641,946
666,808
695,290
721,563
756,493
783,839
ANEXO
EVALUACION ECONOMICA
CUADRO N 15
OBRA: CONSTRUCCION TROCHA CARROZABLE SANTA ROSA DE
HUICHUD - UNION BELLAVISTA - SANTA CLARA - CHUPICAMONTE,
ALTERNATIVA 1
EVALUACION ECONOMICA ALTERNATIVA 1
EN MILES DE NUEVOS SOLES A PRECIOS SOCIALES
AOS
INVERSION
2012
1,277.10
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Tasa de descuento
* Incluye costo I.A
COSTO DE
MANTENIM.
17.33
17.33
125.43
17.33
17.33
125.43
17.33
17.33
125.43
17.33
9%
BENEFICIOS
0.00
390.96
405.25
445.20
467.79
475.04
493.44
514.51
533.96
559.80
580.04
VAN
TIR
B/C
FLUJO
NETO
-1277.10
373.62
387.92
319.77
450.46
457.71
368.01
497.18
516.62
434.37
562.71
1,444.07
29.11%
1.91
1,444.07 S/.
29.11%
STRUCCION TROCHA CARROZABLE SANTA ROSA DE HUICHUD - UNION BELLAVISTA - SANTA CLARA - CHUPICAMONTE, PROVINCIA DE CUTERVO - CAJAM
ALTERNATIVA 2
EVALUACION ECONOMICA ALTERNATIVA 2
EN MILES DE NUEVOS SOLES A PRECIOS SOCIALES
AOS
INVERSION
2012
1,611.79
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Tasa de descuento
* Incluye costo I.A
COSTO DE
MANTENIM.
17.33
17.33
125.43
17.33
17.33
125.43
17.33
17.33
125.43
17.33
9%
BENEFICIOS
0.00
390.96
405.25
445.20
467.79
475.04
493.44
514.51
533.96
559.80
580.04
VAN
TIR
B/C
FLUJO
NETO
-1611.79
373.62
387.92
319.77
450.46
457.71
368.01
497.18
516.62
434.37
562.71
1,109.38
21.89%
1.58
1,109.38 S/.
21.89%
CUADRO N 17
OBRA: CONSTRUCCION TROCHA CARROZABLE SANTA ROSA DE HUICHUD - UNION BELLAVISTA - SANTA CLARA - CHUPICAMONTE, PROVINCIA DE CUTERVO CAJAMARCA
VALOR ACTUAL DE BENEFICIOS NETOS PARA ALTERNATIVAS 1 - 2
( En miles de Soles a Precios Privados )
DENOMINACION
0
2012
BENEFIC INCREMENTALES
Alternativa I
Alternativa II
COSTOS INCREMENTALES
Alternativa I
Alternativa II
BENEFIC NETOS TOTALES
Alternativa I
Alternativa II
ALTERNATIVAS
Alternativa I
Alternativa II
TASA
9.00%
9.00%
1
2013
-
2
2014
3
2015
4
2016
5
2017
6
2018
7
2019
8
2020
9
2021
10
2022
528.32
528.32
547.63
547.63
601.63
601.63
632.15
632.15
641.95
641.95
666.81
666.81
695.29
695.29
721.56
721.56
756.49
756.49
783.84
783.84
1,616.59
2,040.24
23.11
23.11
23.11
23.11
167.24
167.24
23.11
23.11
23.11
23.11
167.24
167.24
23.11
23.11
23.11
23.11
167.24
167.24
23.11
23.11
-1,616.59
-2,040.24
505.21
505.21
524.52
524.52
434.39
434.39
609.04
609.04
618.84
618.84
499.57
499.57
672.18
672.18
698.45
698.45
589.25
589.25
760.73
760.73
VAN (10%)
S/. 2,066.23
S/. 1,642.58
TIR
31.41%
23.85%
0
2012
1
2013
BENEFIC INCREMENTALES
Alternativa I
Alternativa II
COSTOS INCREMENTALES
Alternativa I
Alternativa II
BENEFIC NETOS TOTALES
Alternativa I
Alternativa II
ALTERNATIVAS
Alternativa I
Alternativa II
TASA
VAN (10%)
9.00%
9.00%
S/. 1,444.07
S/. 1,109.38
2
2014
3
2015
4
2016
5
2017
6
2018
7
2019
8
2020
9
2021
10
2022
390.96
390.96
405.25
405.25
445.20
445.20
467.79
467.79
475.04
475.04
493.44
493.44
514.51
514.51
533.96
533.96
559.80
559.80
580.04
580.04
1,277.10
1,611.79
17.33
17.33
17.33
17.33
125.43
125.43
17.33
17.33
17.33
17.33
125.43
125.43
17.33
17.33
17.33
17.33
125.43
125.43
17.33
17.33
-1,277.10
-1,611.79
373.62
373.62
387.92
387.92
319.77
319.77
450.46
450.46
457.71
457.71
368.01
368.01
497.18
497.18
516.62
516.62
434.37
434.37
562.71
562.71
TIR
29.11%
21.89%
INVERSION
( +40 )
INVERSION
( -40 )
( INV. +10 )
( BENEF. -10 )
( INV. +20 )
( BENEF. -10 )
S/. 933.22
19.01%
S/. 1,954.91
50.12%
S/. 1,013.34
22.46%
S/. 885.63
20.00%
464.66
1,754.09
645.19
2.64
ANEXO
DEMANDA DE TRANSPORTE