Escolar Documentos
Profissional Documentos
Cultura Documentos
1999
2000
2001
2002
0.95
0.82
0.62
0.53
1.22
0.90
0.94
0.78
1.70
0.11
0.65
1.59
0.11
0.55
1.38
0.20
0.45
1.24
0.21
Promedio
0.73
1.05
0.96
0.85
0.55
1.24
0.16
1.45
1999
2000
2001
2002
6.88
7.06
8.00
7.90
3.75
3.28
3.22
3.26
20.00
9.40
20.00
6.11
14.26
20.00
11.67
48.71
20.00
7.86
31.37 s/d
Promedio
7.46
1.40
3.38
1.30
20.00
8.76
23.58
1.00
1999
60.00
715.00
0.00
12.00
112.00
2000
35.00
605.00
0.00
14.00
117.00 s/d
2001
10.00
300.00
0.00
5.00
2002
20.00
318.00
0.00
9.00
122.00
Promedio
31.25
484.50
0.00
10.00
87.75
1999
2000
413.00
2,676.00
0.00
140.00
5,455.00
247.00
1,985.00
0.00
110.00
3,670.00 s/d
2001
80.00
967.00
0.00
47.00
2002
158.00
1,038.00
0.00
55.00
1,740.00
Promedio
224.50
1,666.50
0.00
88.00
2,716.25
1999
2000
392.35
3,264.72
0.00
238.00
600.05
202.54
1,786.50
0.00
174.90
403.70 s/d
2001
49.60
908.98
0.00
64.86
2002
83.74
809.64
0.00
68.20
365.40
Promedio
182.06
1,692.46
0.00
136.49
342.29
CANALES
DERIVACION
COMIT DE REGANTES
COD
Canal Central
Acco
TOTALES
FUENTE:
*
KM
N L-1
KM
4.500
2.000
4
3
1.750
1.250
6.500
3.000
N L-2
KM
MARGEN SECCION
D
I
0.000
Trap.
Irreg.
TIPO
Qa (lps) Qd (lps) N U
TOMA
Perm.
Temp
0.00 110.00
12.00 15.00
12.00
55
45
100
N P
57
53
ha T
ha BR
69.00
45.00
10.00
7.00
110 114.00
17.00
CAMPAA DE ROTACION
Papa
Maiz
Cebada
Arveja
Hortalizas
8
5
5
3
2
23
28
1391.17
1363.17
0.02
TOTAL Ha
CAMPAA PRINCIPAL
Alfalfa
11
11
CAMPAA DE ROTACION
Papa
Maiz
Cebada
Arveja
Hortalizas
8
5
5
3
2
0
0
5
0
4
8
5
10
3
6
23
32
28
15
43
JUSTIFICACION
HECTAREAS
AREA AFECTADA POR EL PROBLEMA
AREA ATENDIDA POR EL PROYECTO
HECTAREAS MEJORADAS
HECTAREAS INCORPORADAS
HECTAREAS MEJORADAS
38.14
43
28
15
65.12%
34.88%
lps
28.00
21.30
6.70
lps
15.00
0.00
15.00
lps
43.00
21.30
21.70
: Papa
Fertilizacin N-P-K
Variedades
: Canchn
Area
1 ha
Tecnologa
Baja
Revolucin
Fecha de siembra
: Junio - Julio
Tipo de siembra
Fecha de cosecha
: Octubre
Fecha de costo
90 - 90 - 00
: Bajo riego
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Raleo y deshaije
Segundo aporque
Control fitosanitario
COSECHA:
Desaporque
Clasificacin
Carguo
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
Yunta
jornal
10
12
16
0
12.50
12.50
35.00
12.50
125.00
150.00
560.00
0.00
jornal
jornal
jornal
jornal
0
8
24
16
12.50
12.50
12.50
12.50
0.00
100.00
300.00
200.00
jornal
jornal
jornal
jornal
jornal
20
20
12
40
8
12.50
12.50
12.50
12.50
12.50
250.00
250.00
150.00
500.00
100.00
jornal
jornal
jornal
52
40
16
12.50
12.50
12.50
650.00
500.00
200.00
kg
sacos
sacos
sacos
sacos
kg
450
7
7
1
17
2050
0.00
38.00
50.00
40.00
5.00
0.12
0.00
266.00
350.00
40.00
85.00
246.00
kg
kg
ltr
ltr
5
3
1
3
60.00
94.00
20.00
30.00
300.00
282.00
20.00
90.00
TOTAL
S/.
835.00
600.00
1,250.00
1,350.00
987.00
692.00
5,714.00
285.70
285.70
TOTAL COSTO / HA
5,999.70
3,475.00
560.00
1,679.00
285.70
5,999.70
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
17,000
0.50
8,500.00
5,999.70
2,500.30
41.67
1.42
: Grano Seco
Fertilizacin N-P-K
Variedades
: Ecotipo local
Area
1 ha
Tecnologa
Baja
Fecha de siembra
: Octubre a Noviembre
Tipo de siembra
Fecha de cosecha
: Mayo - Julio
Fecha de costo
0-0-0
: Cola de buey
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Raleo y deshaije
Segundo aporque
Control fitosanitario
COSECHA:
Siega
Despanque
Carguo
Tendal
Desgrane
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
24
24
16
0
12.50
12.50
35.00
12.50
300.00
300.00
560.00
0.00
jornal
jornal
jornal
jornal
0
4
24
24
12.50
12.50
12.50
12.50
0.00
50.00
300.00
300.00
jornal
jornal
jornal
jornal
jornal
0
40
0
35
4
12.50
12.50
12.50
12.50
12.50
0.00
500.00
0.00
437.50
50.00
jornal
jornal
jornal
jornal
jornal
24
24
16
8
48
12.50
12.50
12.50
12.50
12.50
300.00
300.00
200.00
100.00
600.00
kg
sacos
sacos
sacos
sacos
kg
150
0
0
0
25
1400
0.00
38.00
50.00
40.00
5.00
0.10
0.00
0.00
0.00
0.00
125.00
140.00
kg
kg
ltr
ltr
2
2
1
2
60.00
94.00
20.00
30.00
120.00
188.00
20.00
60.00
TOTAL
S/.
1,160.00
650.00
987.50
1,500.00
265.00
388.00
4,950.50
247.53
247.53
TOTAL COSTO / HA
5,198.03
3,737.50
560.00
653.00
247.53
5,198.03
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
4,680
2.00
9,360.00
5,198.03
4,161.98
80.07
1.80
: Arveja
Fertilizacin N-P-K
Variedades
: Blanca churcampina,
Area
Remate, Alderman
00-00-00
1 ha
Tipo de siembra
Fecha de siembra
: Agosto
Tecnologa
Fecha de cosecha
: Diciembre - Enero
Fecha de costo
: Cola de buey
Baja
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riego
Deshierbo
Raleo y deshaije
Segundo abonamiento y aporque
Control fitosanitario
COSECHA:
Primera paa
Segunda paa
Tercera paa
Clasificacin
Ensacado
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Envases (costales de malla)
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANTIDAD
jornal
jornal
HM/Yunta
jornal
8
8
4
0
12.50
12.50
35.00
12.50
100.00
100.00
140.00
0.00
jornal
jornal
jornal
jornal
0
0
6
6
12.50
12.50
12.50
12.50
0.00
0.00
75.00
75.00
jornal
jornal
jornal
jornal
jornal
3
6
3
6
3
12.50
12.50
12.50
12.50
12.50
37.50
75.00
37.50
75.00
37.50
jornal
jornal
jornal
jornal
jornal
8
8
8
8
5
12.50
12.50
12.50
12.50
12.50
100.00
100.00
100.00
100.00
62.50
kg
sacos
sacos
sacos
sacos
unid
kg
335
0
0
0
0
20
335
0.00
38.00
50.00
40.00
5.00
2.00
0.12
0.00
0.00
0.00
0.00
0.00
40.00
40.20
kg
kg
ltr
ltr
1.65
2
4
4
50.00
40.00
20.00
25.00
82.50
80.00
80.00
100.00
TOTAL
S/.
340.00
150.00
262.50
462.50
80.20
342.50
1,637.70
81.89
81.89
TOTAL COSTO / HA
1,719.59
1,075.00
140.00
422.70
81.89
1,719.59
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
1,700
1.50
2,550.00
1,719.59
830.42
48.29
1.48
: Arveja
Fertilizacin N-P-K
Variedades
: Blanca churcampina,
Area
Remate, Alderman
00-00-00
1 ha
Tipo de siembra
Fecha de siembra
: Agosto
Tecnologa
Fecha de cosecha
: Diciembre - Enero
Fecha de costo
: Cola de buey
Baja
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riego
Deshierbo
Raleo y deshaije
Segundo abonamiento y aporque
Control fitosanitario
COSECHA:
Primera paa
Segunda paa
Tercera paa
Clasificacin
Ensacado
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Envases (costales de malla)
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANTIDAD
jornal
jornal
HM/Yunta
jornal
8
6
4
0
12.50
12.50
35.00
12.50
100.00
75.00
140.00
0.00
jornal
jornal
jornal
jornal
0
0
4
4
12.50
12.50
12.50
12.50
0.00
0.00
50.00
50.00
jornal
jornal
jornal
jornal
jornal
1
2
1
2
1
12.50
12.50
12.50
12.50
12.50
12.50
25.00
12.50
25.00
12.50
jornal
jornal
jornal
jornal
jornal
10
10
6
1
2
12.50
12.50
12.50
12.50
12.50
125.00
125.00
75.00
12.50
25.00
kg
sacos
sacos
sacos
sacos
unid
kg
50
0
0
0
0
20
50
0.00
38.00
50.00
40.00
5.00
2.00
0.12
0.00
0.00
0.00
0.00
0.00
40.00
6.00
kg
kg
ltr
ltr
4
3.8
3
5
50.00
40.00
20.00
25.00
200.00
152.00
60.00
125.00
TOTAL
S/.
315.00
100.00
87.50
362.50
46.00
537.00
1,448.00
72.40
72.40
TOTAL COSTO / HA
1,520.40
725.00
140.00
583.00
72.40
1,520.40
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
1,550
1.40
2,170.00
1,520.40
649.60
42.73
1.43
: Grano Seco
Fertilizacin N-P-K
Variedades
: Ecotipo local
Area
1 ha
Tecnologa
Baja
Fecha de siembra
: Octubre a Noviembre
Tipo de siembra
Fecha de cosecha
: Mayo - Julio
Fecha de costo
0-0-0
: Cola de buey
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Raleo y deshaije
Segundo aporque
Control fitosanitario
COSECHA:
Siega
Despanque
Carguo
Tendal
Desgrane
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
8
0
2
0
12.50
12.50
35.00
12.50
100.00
0.00
70.00
0.00
jornal
jornal
jornal
jornal
0
2
4
4
12.50
12.50
12.50
12.50
0.00
25.00
50.00
50.00
jornal
jornal
jornal
jornal
jornal
4
4
0
0
1
12.50
12.50
12.50
12.50
12.50
50.00
50.00
0.00
0.00
12.50
jornal
jornal
jornal
jornal
jornal
8
0
6
6
4
12.50
12.50
12.50
12.50
12.50
100.00
0.00
75.00
75.00
50.00
kg
sacos
sacos
sacos
sacos
kg
230
0
0
0
12.65
862.5
0.00
38.00
50.00
40.00
5.00
0.20
0.00
0.00
0.00
0.00
63.25
172.50
kg
kg
ltr
ltr
1
1
0
0
60.00
94.00
20.00
30.00
60.00
94.00
0.00
0.00
TOTAL
S/.
170.00
125.00
112.50
300.00
235.75
154.00
1,097.25
54.86
54.86
TOTAL COSTO / HA
1,152.11
637.50
70.00
389.75
54.86
1,152.11
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
3,200
0.50
1,600.00
1,152.11
447.89
38.88
1.39
: Grano Seco
Fertilizacin N-P-K
Variedades
: Ecotipo local
Area
1 ha
Tecnologa
Baja
Fecha de siembra
: Octubre a Noviembre
Tipo de siembra
Fecha de cosecha
: Mayo - Julio
Fecha de costo
0-0-0
: Cola de buey
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Raleo y deshaije
Segundo aporque
Control fitosanitario
COSECHA:
Siega
Despanque
Carguo
Tendal
Desgrane
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
12
12
2
0
12.50
12.50
35.00
12.50
150.00
150.00
70.00
0.00
jornal
jornal
jornal
jornal
2
2
6
8
12.50
12.50
12.50
12.50
25.00
25.00
75.00
100.00
jornal
jornal
jornal
jornal
jornal
6
8
8
8
0
12.50
12.50
12.50
12.50
12.50
75.00
100.00
100.00
100.00
0.00
jornal
jornal
jornal
jornal
jornal
8
0
10
8
12.50
12.50
12.50
12.50
12.50
100.00
0.00
125.00
100.00
0.00
kg
sacos
sacos
sacos
sacos
kg
20
1
1
1
8
570
25.00
38.00
50.00
40.00
5.00
0.20
500.00
38.00
50.00
40.00
40.00
114.00
kg
kg
ltr
ltr
2
1.5
2
2
60.00
94.00
20.00
30.00
120.00
141.00
40.00
60.00
TOTAL
S/.
370.00
225.00
375.00
325.00
782.00
361.00
2,438.00
121.90
121.90
TOTAL COSTO / HA
2,559.90
1,225.00
70.00
1,143.00
121.90
2,559.90
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
3,250
1.50
4,875.00
2,559.90
2,315.10
90.44
1.90
: ALFALFA Y PALTO
Fertilizacin N-P-K
Variedades
: Moapa
Area
00-00-00
1 ha
: Hass
Tecnologa
Baja
Fecha de siembra
: NOVIEMBRE
Tipo de siembra
Fecha de cosecha
Fecha de costo
: Surcos
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Poceado, Plantacin y Siembra
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Poda y deshierbo
Segundo aporque
Control fitosanitario
COSECHA:
Siega
Traslado
Cosecha palto
Clasificacin
Traslado
INSUMOS:
Semilla ALFALFA
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
Plantones de palto
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
2
0
0
0
12.50
12.50
35.00
12.50
25.00
0.00
0.00
0.00
jornal
jornal
jornal
jornal
0
0
6
1
12.50
12.50
12.50
12.50
0.00
0.00
75.00
12.50
jornal
jornal
jornal
jornal
jornal
24
0
4
0
0
12.50
12.50
12.50
12.50
12.50
300.00
0.00
50.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
12
6
0
0
0
12.50
12.50
12.50
12.50
12.50
150.00
75.00
0.00
0.00
0.00
kg
sacos
sacos
sacos
sacos
kg
unid
8
0
0
0
10
4
0
45.00
38.00
50.00
40.00
5.00
0.12
2.00
360.00
0.00
0.00
0.00
50.00
0.48
0.00
kg
kg
ltr
ltr
0
0
0
0
60.00
94.00
20.00
30.00
0.00
0.00
0.00
0.00
TOTAL
S/.
25.00
87.50
350.00
225.00
410.48
0.00
1,097.98
54.90
54.90
TOTAL COSTO / HA
1,152.88
687.50
0.00
410.48
54.90
1,152.88
ANALISIS ECONOMICO
Rendimiento Alfalfa
Precio unitario por kg en chacra Alfalfa
Rendimiento Palto
Precio unitario por kg en chacra Palto
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
15,000.00
0.60
0.00
1.24
9,000.00
1,152.88
7,847.12
680.65
7.81
: Grano Seco
Fertilizacin N-P-K
Variedades
: Ecotipo local
Area
1 ha
Tecnologa
Baja
Fecha de siembra
: Octubre a Noviembre
Tipo de siembra
Fecha de cosecha
: Mayo - Julio
Fecha de costo
0-0-0
: Cola de buey
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Raleo y deshaije
Segundo aporque
Control fitosanitario
COSECHA:
Siega
Despanque
Carguo
Tendal
Desgrane
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
2
0
4
0
12.50
12.50
35.00
12.50
25.00
0.00
140.00
0.00
jornal
jornal
jornal
jornal
0
1
4
3
12.50
12.50
12.50
12.50
0.00
12.50
50.00
37.50
jornal
jornal
jornal
jornal
jornal
0
6
0
0
1
12.50
12.50
12.50
12.50
12.50
0.00
75.00
0.00
0.00
12.50
jornal
jornal
jornal
jornal
jornal
3
0
0
0
6
12.50
12.50
12.50
12.50
12.50
37.50
0.00
0.00
0.00
75.00
kg
sacos
sacos
sacos
sacos
kg
60
0
0
0
10
560
0.00
38.00
50.00
40.00
5.00
0.20
0.00
0.00
0.00
0.00
50.00
112.00
kg
kg
ltr
ltr
0
0
0
0
60.00
94.00
20.00
30.00
0.00
0.00
0.00
0.00
TOTAL
S/.
165.00
100.00
87.50
112.50
162.00
0.00
627.00
31.35
31.35
TOTAL COSTO / HA
658.35
325.00
140.00
162.00
31.35
658.35
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
1,300
0.70
910.00
658.35
251.65
38.22
1.38
: Arveja
Fertilizacin N-P-K
Variedades
: Blanca churcampina,
Area
Remate, Alderman
00-00-00
1 ha
Tipo de siembra
Fecha de siembra
: Agosto
Tecnologa
Fecha de cosecha
: Diciembre - Enero
Fecha de costo
: Cola de buey
Baja
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riego
Deshierbo
Raleo y deshaije
Segundo abonamiento y aporque
Control fitosanitario
COSECHA:
Siega
Traslado
Trilla y ventilado
Ensacado
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Envases
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANTIDAD
jornal
jornal
HM/Yunta
jornal
2
2
4
0
12.50
12.50
35.00
12.50
25.00
25.00
140.00
0.00
jornal
jornal
jornal
jornal
0
0
6
3
12.50
12.50
12.50
12.50
0.00
0.00
75.00
37.50
jornal
jornal
jornal
jornal
jornal
0
8
0
8
0
12.50
12.50
12.50
12.50
12.50
0.00
100.00
0.00
100.00
0.00
jornal
jornal
jornal
jornal
4
4
4
2
12.50
12.50
12.50
12.50
50.00
50.00
50.00
25.00
kg
sacos
sacos
sacos
sacos
unid
kg
50
0
0
0
0
15
50
2.00
38.00
50.00
40.00
5.00
1.00
0.12
100.00
0.00
0.00
0.00
0.00
15.00
6.00
kg
kg
ltr
ltr
0
0
0
0
50.00
40.00
20.00
25.00
0.00
0.00
0.00
0.00
TOTAL
S/.
190.00
112.50
200.00
175.00
121.00
0.00
798.50
0.00
TOTAL COSTO / HA
798.50
537.50
140.00
121.00
0.00
798.50
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
1,300
0.85
1,105.00
798.50
306.50
38.38
1.38
: Frijol
Fertilizacin N-P-K
Variedades
: Guindo
Area
00-00-00
1 ha
Tipo de siembra
Fecha de siembra
: Diciembre
Tecnologa
Fecha de cosecha
: Mayo
Fecha de costo
: Cola de buey
Baja
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riego
Deshierbo
Raleo y deshaije
Segundo abonamiento y aporque
Control fitosanitario
COSECHA:
Siega
Traslado
Trilla y ventilado
Ensacado
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Envases
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANTIDAD
jornal
jornal
HM/Yunta
jornal
1
0
4
0
12.50
12.50
35.00
12.50
12.50
0.00
140.00
0.00
jornal
jornal
jornal
jornal
0
0
4
12
12.50
12.50
12.50
12.50
0.00
0.00
50.00
150.00
jornal
jornal
jornal
jornal
jornal
0
0
0
9
1
12.50
12.50
12.50
12.50
12.50
0.00
0.00
0.00
112.50
12.50
jornal
jornal
jornal
jornal
4
4
4
2
12.50
12.50
12.50
12.50
50.00
50.00
50.00
25.00
kg
sacos
sacos
sacos
sacos
unid
kg
50
0
0
0
0
15
50
1.50
38.00
50.00
40.00
5.00
1.00
0.12
75.00
0.00
0.00
0.00
0.00
15.00
6.00
kg
kg
ltr
ltr
1
1
0.25
1
50.00
40.00
20.00
25.00
50.00
40.00
5.00
25.00
TOTAL
S/.
152.50
200.00
125.00
175.00
96.00
120.00
868.50
43.43
43.43
TOTAL COSTO / HA
911.93
512.50
140.00
216.00
43.43
911.93
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
15,000
1.00
15,000.00
911.93
14,088.08
1,544.87
16.45
: ALFALFA Y PALTO
Fertilizacin N-P-K
Variedades
: Moapa
Area
00-00-00
1 ha
: Hass
Tecnologa
Baja
Fecha de siembra
: NOVIEMBRE
Tipo de siembra
Fecha de cosecha
Fecha de costo
: Surcos
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Poceado, Plantacin y Siembra
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Poda y deshierbo
Segundo aporque
Control fitosanitario
COSECHA:
Siega alfalfa
Traslado alfalfa
Cosecha palto
Clasificacin palto
Traslado palto
INSUMOS:
Semilla ALFALFA
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
Plantones de palto
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
0
0
0
0
12.50
12.50
35.00
12.50
0.00
0.00
0.00
0.00
jornal
jornal
jornal
jornal
0
4
0
0
12.50
12.50
12.50
12.50
0.00
50.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
24
0
8
0
0
12.50
12.50
12.50
12.50
12.50
300.00
0.00
100.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
16
8
0
0
0
12.50
12.50
12.50
12.50
12.50
200.00
100.00
0.00
0.00
0.00
kg
sacos
sacos
sacos
sacos
kg
unid
0
0
0
0
10
500
0
45.00
38.00
50.00
40.00
5.00
0.12
2.00
0.00
0.00
0.00
0.00
50.00
60.00
0.00
kg
kg
ltr
ltr
1
1
0.25
2
60.00
94.00
20.00
30.00
60.00
94.00
5.00
60.00
TOTAL
S/.
0.00
50.00
400.00
300.00
110.00
219.00
1,079.00
0.00
TOTAL COSTO / HA
1,079.00
750.00
0.00
329.00
0.00
1,079.00
ANALISIS ECONOMICO
Rendimiento Alfalfa
Precio unitario por kg en chacra Alfalfa
Rendimiento Palto
Precio unitario por kg en chacra Palto
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
15,000.00
0.16
0.00
1.24
2,362.50
1,079.00
1,283.50
118.95
2.19
: ALFALFA Y PALTO
Fertilizacin N-P-K
Variedades
: Moapa
Area
00-00-00
1 ha
: Hass
Tecnologa
Baja
Fecha de siembra
: NOVIEMBRE
Tipo de siembra
Fecha de cosecha
Fecha de costo
: Surcos
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Poceado, Plantacin y Siembra
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Poda y deshierbo
Segundo aporque
Control fitosanitario
COSECHA:
Siega alfalfa
Traslado alfalfa
Cosecha palto
Clasificacin palto
Traslado palto
INSUMOS:
Semilla ALFALFA
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
Plantones de palto
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
0
0
0
0
12.50
12.50
35.00
12.50
0.00
0.00
0.00
0.00
jornal
jornal
jornal
jornal
0
4
0
0
12.50
12.50
12.50
12.50
0.00
50.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
24
0
12
0
0
12.50
12.50
12.50
12.50
12.50
300.00
0.00
150.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
12
6
12
4
8
12.50
12.50
12.50
12.50
12.50
150.00
75.00
150.00
50.00
100.00
kg
sacos
sacos
sacos
sacos
kg
unid
0
0
0
0
10
500
0
45.00
38.00
50.00
40.00
5.00
0.12
2.00
0.00
0.00
0.00
0.00
50.00
60.00
0.00
kg
kg
ltr
ltr
1
1
0.25
2
60.00
94.00
20.00
30.00
60.00
94.00
5.00
60.00
TOTAL
S/.
0.00
50.00
450.00
525.00
110.00
219.00
1,354.00
0.00
TOTAL COSTO / HA
1,354.00
1,025.00
0.00
329.00
0.00
1,354.00
ANALISIS ECONOMICO
Rendimiento Alfalfa
Precio unitario por kg en chacra Alfalfa
Rendimiento Palto
Precio unitario por kg en chacra Palto
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
0.00
0.16
8,758.75
1.24
10,860.85
1,354.00
9,506.85
702.13
8.02
: Choclo
Fertilizacin N-P-K
Variedades
: Ecotipo local
Area
1 ha
Tecnologa
Baja
Fecha de siembra
: Junio
Tipo de siembra
Fecha de cosecha
: Noviembre
Fecha de costo
90-90-30
: Surcos
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Raleo y deshaije
Segundo aporque
Control fitosanitario
COSECHA:
Chocleado
Clasificacin
Carguo
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
2
2
4
0
12.50
12.50
35.00
12.50
25.00
25.00
140.00
0.00
jornal
jornal
jornal
jornal
0
1
8
3
12.50
12.50
12.50
12.50
0.00
12.50
100.00
37.50
jornal
jornal
jornal
jornal
jornal
20
12
1
14
2
12.50
12.50
12.50
12.50
12.50
250.00
150.00
12.50
175.00
25.00
jornal
jornal
jornal
5
12
2
12.50
12.50
12.50
62.50
150.00
25.00
kg
sacos
sacos
sacos
sacos
kg
60
1
2
0
10
710
3.50
38.00
50.00
40.00
5.00
0.12
210.00
38.00
100.00
0.00
50.00
85.20
kg
kg
ltr
ltr
2
1
0.25
2
60.00
94.00
20.00
30.00
120.00
94.00
5.00
60.00
TOTAL
S/.
190.00
150.00
612.50
237.50
483.20
279.00
1,952.20
97.61
97.61
TOTAL COSTO / HA
2,049.81
1,050.00
140.00
762.20
97.61
2,049.81
ANALISIS ECONOMICO
Rendimiento (choclos)
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
20,000
1.20
24,000.00
2,049.81
21,950.19
1,070.84
11.71
: Arveja
Fertilizacin N-P-K
Variedades
: Blanca churcampina,
Area
Remate, Alderman
00-00-00
1 ha
Tipo de siembra
Fecha de siembra
: Agosto
Tecnologa
Fecha de cosecha
: Diciembre - Enero
Fecha de costo
: Cola de buey
Baja
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Surcado, Siembra y abonamiento
Tapadores
LABORES CULTURALES:
Riego
Deshierbo
Raleo y deshaije
Segundo abonamiento y aporque
Control fitosanitario
COSECHA:
Primera paa
Segunda paa
Tercera paa
Clasificacin
Ensacado
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Envases (costales de malla)
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANTIDAD
jornal
jornal
HM/Yunta
jornal
2
2
4
0
12.50
12.50
35.00
12.50
25.00
25.00
140.00
0.00
jornal
jornal
jornal
jornal
0
0
6
3
12.50
12.50
12.50
12.50
0.00
0.00
75.00
37.50
jornal
jornal
jornal
jornal
jornal
14
8
1
6
1
12.50
12.50
12.50
12.50
12.50
175.00
100.00
12.50
75.00
12.50
jornal
jornal
jornal
jornal
jornal
12
20
8
6
4
12.50
12.50
12.50
12.50
12.50
150.00
250.00
100.00
75.00
50.00
kg
sacos
sacos
sacos
sacos
unid
kg
50
0
0
0
0
35
50
2.00
38.00
50.00
40.00
5.00
2.00
0.12
100.00
0.00
0.00
0.00
0.00
70.00
6.00
kg
kg
ltr
ltr
1
1
0.25
1
50.00
40.00
20.00
25.00
50.00
40.00
5.00
25.00
TOTAL
S/.
190.00
112.50
375.00
625.00
176.00
120.00
1,598.50
79.93
79.93
TOTAL COSTO / HA
1,678.43
1,162.50
140.00
296.00
79.93
1,678.43
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg en chacra
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
1,860.00
0.96
1,785.60
1,678.43
107.18
6.39
1.06
: ALFALFA Y PALTO
Fertilizacin N-P-K
Variedades
: Moapa
Area
00-00-00
1 ha
: Hass
Tecnologa
Baja
Fecha de siembra
: NOVIEMBRE
Tipo de siembra
Fecha de cosecha
Fecha de costo
: Surcos
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Poceado, Plantacin y Siembra
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Poda y deshierbo
Segundo aporque
Control fitosanitario
COSECHA:
Siega
Traslado
Cosecha palto
Clasificacin
Traslado
INSUMOS:
Semilla ALFALFA
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
Plantones de palto
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
2
0
8
0
12.50
12.50
35.00
12.50
25.00
0.00
280.00
0.00
jornal
jornal
jornal
jornal
0
1
12
4
12.50
12.50
12.50
12.50
0.00
12.50
150.00
50.00
jornal
jornal
jornal
jornal
jornal
24
0
4
0
0
12.50
12.50
12.50
12.50
12.50
300.00
0.00
50.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
12
6
0
0
0
12.50
12.50
12.50
12.50
12.50
150.00
75.00
0.00
0.00
0.00
kg
sacos
sacos
sacos
sacos
kg
unid
20
0
0
0
10
580
400
45.00
38.00
50.00
40.00
5.00
0.12
2.00
900.00
0.00
0.00
0.00
50.00
69.60
800.00
kg
kg
ltr
ltr
0
0
0
0
60.00
94.00
20.00
30.00
0.00
0.00
0.00
0.00
TOTAL
S/.
305.00
212.50
350.00
225.00
1,819.60
0.00
2,912.10
145.61
145.61
TOTAL COSTO / HA
3,057.71
812.50
280.00
1,819.60
145.61
3,057.71
ANALISIS ECONOMICO
Rendimiento Alfalfa
Precio unitario por kg en chacra Alfalfa
Rendimiento Palto
Precio unitario por kg en chacra Palto
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
12,000.00
0.16
0.00
1.24
1,890.00
3,057.71
(1,167.71)
(38.19)
(0.62)
: ALFALFA Y PALTO
Fertilizacin N-P-K
Variedades
: Moapa
Area
00-00-00
1 ha
: Hass
Tecnologa
Baja
Fecha de siembra
: NOVIEMBRE
Tipo de siembra
Fecha de cosecha
Fecha de costo
: Surcos
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Poceado, Plantacin y Siembra
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Poda y deshierbo
Segundo aporque
Control fitosanitario
COSECHA:
Siega alfalfa
Traslado alfalfa
Cosecha palto
Clasificacin palto
Traslado palto
INSUMOS:
Semilla ALFALFA
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
Plantones de palto
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
0
0
0
0
12.50
12.50
35.00
12.50
0.00
0.00
0.00
0.00
jornal
jornal
jornal
jornal
0
4
0
0
12.50
12.50
12.50
12.50
0.00
50.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
28
0
8
0
0
12.50
12.50
12.50
12.50
12.50
350.00
0.00
100.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
18
9
0
0
0
12.50
12.50
12.50
12.50
12.50
225.00
112.50
0.00
0.00
0.00
kg
sacos
sacos
sacos
sacos
kg
unid
0
0
0
0
10
500
0
45.00
38.00
50.00
40.00
5.00
0.12
2.00
0.00
0.00
0.00
0.00
50.00
60.00
0.00
kg
kg
ltr
ltr
1
1
0.25
2
60.00
94.00
20.00
30.00
60.00
94.00
5.00
60.00
TOTAL
S/.
0.00
50.00
450.00
337.50
110.00
219.00
1,166.50
58.33
58.33
TOTAL COSTO / HA
1,224.83
837.50
0.00
329.00
58.33
1,224.83
ANALISIS ECONOMICO
Rendimiento Alfalfa
Precio unitario por kg en chacra Alfalfa
Rendimiento Palto
Precio unitario por kg en chacra Palto
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
18,000.00
0.16
0.00
1.24
2,835.00
1,224.83
1,610.18
131.46
2.31
: ALFALFA Y PALTO
Fertilizacin N-P-K
Variedades
: Moapa
Area
00-00-00
1 ha
: Hass
Tecnologa
Baja
Fecha de siembra
: NOVIEMBRE
Tipo de siembra
Fecha de cosecha
Fecha de costo
: Surcos
Jul-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno (riego machaco)
Arado, cruzado, rastra
Nivelacin
SIEMBRA:
Desinfeccin de semilla
Mezcla aplicacin de fertilizantes
Poceado, Plantacin y Siembra
Tapadores
LABORES CULTURALES:
Riegos
Segundo abonamiento y 1er. aporque
Poda y deshierbo
Segundo aporque
Control fitosanitario
COSECHA:
Siega alfalfa
Traslado alfalfa
Cosecha palto
Clasificacin palto
Traslado palto
INSUMOS:
Semilla ALFALFA
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Transporte de insumos
Plantones de palto
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
jornal
0
0
0
0
12.50
12.50
35.00
12.50
0.00
0.00
0.00
0.00
jornal
jornal
jornal
jornal
0
4
0
0
12.50
12.50
12.50
12.50
0.00
50.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
28
0
12
0
0
12.50
12.50
12.50
12.50
12.50
350.00
0.00
150.00
0.00
0.00
jornal
jornal
jornal
jornal
jornal
12
6
14
5
9
12.50
12.50
12.50
12.50
12.50
150.00
75.00
175.00
62.50
112.50
kg
sacos
sacos
sacos
sacos
kg
unid
0
0
0
0
10
500
0
45.00
38.00
50.00
40.00
5.00
0.12
2.00
0.00
0.00
0.00
0.00
50.00
60.00
0.00
kg
kg
ltr
ltr
1
1
0.25
2
60.00
94.00
20.00
30.00
60.00
94.00
5.00
60.00
TOTAL
S/.
0.00
50.00
500.00
575.00
110.00
219.00
1,454.00
72.70
72.70
TOTAL COSTO / HA
1,526.70
1,125.00
0.00
329.00
72.70
1,526.70
ANALISIS ECONOMICO
Rendimiento Alfalfa
Precio unitario por kg en chacra Alfalfa
Rendimiento Palto
Precio unitario por kg en chacra Palto
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
0.00
0.16
10,510.50
1.24
13,033.02
1,526.70
11,506.32
753.67
8.54
: Alcachofa
Fertilizacin N-P-K
Variedades
: Sin espina
Area
Fecha de siembra
: Enero
Tipo de siembra
Fecha de cosecha
: Noviembre - Diciembre
Tecnologa
Fecha de costo
250-180-300
1 ha
: Surcos
Media
Apr-04
I. COSTOS DIRECTOS:
RUBROS
PREPARACION DE TERRENO:
Limpieza de campo
Preparacin de terreno
Arado, cruzado, rastra
SIEMBRA:
Desinfeccin de semilla
Almacigo
Mezcla aplicacin de fertilizantes
Surcado, Plantado y abonamiento
Tapadores
LABORES CULTURALES:
Deshierbo
Recalce
Poda
Segundo abonamiento y aporque
Control fitosanitario
COSECHA:
Primera paa
Seunda paa
Tercera paa
Clasificacin
Ensacado
INSUMOS:
Semillas
Urea agrcola
Fosfato dimonico
Cloruro de potasio
Materia orgnica
Envases
Transporte de insumos
PESTICIDAS:
Insecticidas
Fungicidas
Adherentes
Abomo foliar
TOTAL COSTOS DIRECTOS
UNID
MED
CANT
PRECIO UNIT.
S/.
SUB TOTAL
S/.
jornal
jornal
HM/Yunta
2
0
4
12.50
12.50
35.00
25.00
0.00
140.00
jornal
jornal
jornal
jornal
jornal
1
2
4
15
6
12.50
12.50
12.50
12.50
12.50
12.50
25.00
50.00
187.50
75.00
jornal
jornal
jornal
jornal
jornal
5
1
2
16
2
12.50
12.50
12.50
12.50
12.50
62.50
12.50
25.00
200.00
25.00
jornal
jornal
jornal
jornal
jornal
12
26
8
3
8
12.50
12.50
12.50
12.50
12.50
150.00
325.00
100.00
37.50
100.00
kg
sacos
sacos
sacos
sacos
unid
kg
2
8
8
10
100
100
1300
350.00
38.00
50.00
40.00
5.00
0.50
0.06
700.00
304.00
400.00
400.00
500.00
50.00
78.00
kg
kg
ltr
ltr
1.5
1
0.5
0.5
50.00
40.00
20.00
25.00
75.00
40.00
10.00
12.50
TOTAL
S/.
165.00
350.00
325.00
712.50
2,432.00
137.50
4,122.00
206.10
206.10
TOTAL COSTO / HA
4,328.10
1,412.50
140.00
2,569.50
206.10
4,328.10
ANALISIS ECONOMICO
Rendimiento
Precio unitario por kg
Ingreso Total
Costo Total / ha
Ingreso Neto o Utilidad
Rentabilidad %
Beneficio / Costo
20,000.00
0.55
11,000.00
4,328.10
6,671.90
154.15
2.54
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.00
687.50
0.00
0.00
0.00
410.48
0.00
687.50
0.00
0.00
0.840336134
1,097.98
0.00
344.94
1,032.44
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.00
4,035.00
0.00
0.00
0.00
1,679.00
0.00
4,035.00
0.00
0.00
0.840336134
5,714.00
0.00
1,410.92
5,445.92
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.00
0.00
0.00
653.00
4,950.50
0.00
4,297.50
0.00
0.00
0.840336134
0.00
548.74
4,846.24
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.00
707.50
0.00
0.00
0.00
389.75
0.00
707.50
0.00
0.00
0.840336134
1,097.25
0.00
327.52
1,035.02
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.00
865.00
0.00
0.00
0.00
583.00
0.00
865.00
0.00
0.00
0.840336134
1,448.00
0.00
489.92
1,354.92
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.00
0.00
0.00
1,143.00
2,438.00
0.00
1,295.00
0.00
0.00
0.840336134
0.00
960.50
2,255.50
PROGRAMACION ANUAL
5
6
VALOR
10
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
1,607,490.00
Costo Total
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
95,193.68
5,764.40
47,997.60
25,990.13
5,760.56
4,561.20
5,119.80
951,936.83
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
65,555.32
33,385.61
12,602.40
14,629.88
1,064.44
667.80
3,205.20
655,553.18
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
59,058.84
53,206.17
47,933.48
43,183.32
38,903.89
35,048.55
31,575.27
28,446.19
25,627.20
23,087.57
Factor de Actualizacin
Valor Actual Neto del VNP
386,070.47
SITUACION OPTIMIZADA
COSTO UNITARIO
Alfalfa
Transitorio
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
32.94
687.50
0.895255148
1
0.00
0.00
0.00
410.48
29.49
687.50
0.00
0.00
0.840336134
1,130.92
0.00
344.94
1,061.93
SITUACION OPTIMIZADA
COSTO UNITARIO
Papa
Perenne
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
171.42
4,035.00
0.895255148
1
0.00
0.00
0.00
1,679.00
153.46
4,035.00
0.00
0.00
0.840336134
5,885.42
0.00
1,410.92
5,599.39
SITUACION OPTIMIZADA
COSTO UNITARIO
Maiz
Perenne
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
148.52
4,297.50
0.895255148
1
0.00
0.00
0.00
653.00
5,099.02
132.96
4,297.50
0.00
0.00
0.840336134
0.00
548.74
4,979.20
SITUACION OPTIMIZADA
COSTO UNITARIO
Cebada
Perenne
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
32.92
707.50
0.895255148
1
0.00
0.00
0.00
389.75
29.47
707.50
0.00
0.00
0.840336134
1,130.17
0.00
327.52
1,064.49
SITUACION OPTIMIZADA
COSTO UNITARIO
Arveja
Transitorio
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
43.44
865.00
0.895255148
1
0.00
0.00
0.00
583.00
38.89
865.00
0.00
0.00
0.840336134
1,491.44
0.00
489.92
1,393.81
SITUACION OPTIMIZADA
COSTO UNITARIO
Hortalizas
Transitorio
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.895255148
1
0.00
0.00
0.00
1,143.00
2,511.14
65.48
1,295.00
0.00
0.00
0.840336134
0.00
960.50
2,320.98
PROGRAMACION ANUAL
5
6
0.11
VALOR
ACTUAL
10
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
1,130.92
5,885.42
5,099.02
1,130.17
1,491.44
2,511.14
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
160,749
39,150
60,600
40,620
6,825
5,229
8,325
1,607,490.00
Costo Total
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
93,380.47
5,654.60
47,083.36
25,495.08
5,650.84
4,474.32
5,022.28
933,804.70
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
67,368.53
33,495.40
13,516.64
15,124.93
1,174.16
754.68
3,302.72
673,685.31
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
60,692.37
54,677.81
49,259.29
44,377.74
39,979.94
36,017.97
32,448.62
29,232.99
26,336.03
23,726.15
Factor de Actualizacin
Valor Actual Neto del VNP
396,748.91
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
54.90
687.50
0.895255148
1
0.00
0.00
0.00
410.48
49.15
687.50
0.00
0.00
0.840336134
1,152.88
0.00
344.94
1,081.59
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
285.70
4,035.00
0.895255148
1
0.00
0.00
0.00
1,679.00
255.77
4,035.00
0.00
0.00
0.840336134
5,999.70
0.00
1,410.92
5,701.70
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.895255148
1
0.00
0.00
0.00
653.00
5,198.03
221.60
4,297.50
0.00
0.00
0.840336134
0.00
548.74
5,067.84
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
54.86
707.50
0.895255148
1
0.00
0.00
0.00
389.75
49.12
707.50
0.00
0.00
0.840336134
1,152.11
0.00
327.52
1,084.14
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
0.895255148
1
0.00
0.00
0.00
583.00
1,520.40
64.82
865.00
0.00
0.00
0.840336134
0.00
489.92
1,419.73
CULTIVO
ETAPA
CONCEPTO
MANO DE OBRA
Calificada
No calificada
EQUIPOS
Transables
No Transables
INSUMOS
Transables
No Transables
121.90
1,295.00
0.895255148
1
0.00
0.00
0.00
1,143.00
2,559.90
109.13
1,295.00
0.00
0.00
0.840336134
0.00
960.50
2,364.64
PROGRAMACION ANUAL
5
6
0.11
VALOR
ACTUAL
10
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
1,152.88
5,999.70
5,198.03
1,152.11
1,520.40
2,559.90
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
295,581
112,807
75,720
51,852
17,090
5,649
32,463
2,955,812.00
Costo Total
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
118,111.12
12,681.67
47,997.60
25,990.13
11,521.13
4,561.20
15,359.40
1,181,111.19
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
177,470.08
100,125.53
27,722.40
25,861.88
5,568.88
1,087.80
17,103.60
1,774,700.81
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
159,882.96
144,038.70
129,764.59
116,905.04
105,319.86
94,882.75
85,479.96
77,008.97
69,377.45
62,502.21
Factor de Actualizacin
Valor Actual Neto del VNP
1.2
1,045,162.48
PRODUCTO
INCREMENTO
TM
Alfalfa
Hortalizas
Maiz
Cebada
Arveja
Hortalizas
65.25
121.20
20.31
13.65
0.00
0.00
188.01
151.44
25.93
34.18
4.04
21.64
122.76
30.24
5.62
20.53
4.04
21.64
TOTAL
220.41
425.24
204.83
65.29
19.97
21.66
60.06
100.00
100.00
PRODUCCION
TM
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
TOTAL
%
SEMILLA
TM
75.00
136.00
23.40
16.00
4.65
6.50
261.55
100.00
2.18
DESTINO DE LA PRODUCCION
MERCADO
CONSUMO
%
TM
TM
2.25
1.20
0.75
0.75
0.45
0.30
7.50
13.60
2.34
1.60
0.47
0.65
65.25
121.20
20.31
13.65
3.74
5.55
5.70
26.16
10.00
229.70
87.82
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
PRODUCCION
TM
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
TOTAL
%
SEMILLA
TM
198.00
163.20
28.08
38.40
5.58
23.40
456.66
100.00%
DESTINO DE LA PRODUCCION
MERCADO
CONSUMO
TM
TM
0.09
3.60
0.75
2.30
0.15
0.12
7.01
1.53%
5.35%
9.90
8.16
1.40
1.92
1.40
1.64
188.01
151.44
25.93
34.18
4.04
21.64
24.42
425.24
93.12%
%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
Cuadro N 4.10
VALOR ACTUAL NETO DEL VNP INCREMENTAL (PRECIOS PRIVADOS)
TDN =
CONCEPTO
PROGRAMACION ANUAL
5
6
0.11
10
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
Total
Factor de Actualizacin
Valor Actual del VBP Incremental
134,832.20
0.90
121,470.45
134,832.20
0.81
109,432.84
134,832.20
0.73
98,588.14
134,832.20
0.66
88,818.15
134,832.20
0.59
80,016.35
134,832.20
0.53
72,086.80
134,832.20
0.48
64,943.06
134,832.20
0.43
58,507.26
134,832.20
0.39
52,709.25
134,832.20
0.35
47,485.81
118,111.12
93,380.47
118,111.12
93,380.47
118,111.12
93,380.47
118,111.12
93,380.47
118,111.12
93,380.47
118,111.12
93,380.47
118,111.12
93,380.47
118,111.12
93,380.47
118,111.12
93,380.47
118,111.12
93,380.47
24,730.65
0.90
22,279.86
24,730.65
0.81
20,071.95
24,730.65
0.73
18,082.84
24,730.65
0.66
16,290.84
24,730.65
0.59
14,676.44
24,730.65
0.53
13,222.02
24,730.65
0.48
11,911.73
24,730.65
0.43
10,731.28
24,730.65
0.39
9,667.82
24,730.65
0.35
8,709.75
177,470.08
67,368.53
177,470.08
67,368.53
177,470.08
67,368.53
177,470.08
67,368.53
177,470.08
67,368.53
177,470.08
67,368.53
177,470.08
67,368.53
177,470.08
67,368.53
177,470.08
67,368.53
177,470.08
67,368.53
Total
Factor de Actualizacin
110,101.55
0.90
110,101.55
0.81
110,101.55
0.73
110,101.55
0.66
110,101.55
0.59
110,101.55
0.53
110,101.55
0.48
110,101.55
0.43
110,101.55
0.39
110,101.55
0.35
99,190.59
89,360.89
80,505.30
72,527.30
65,339.91
58,864.79
53,031.34
47,775.98
43,041.42
38,776.06
VALOR
ACTUAL
794,058.11
145,644.53
648,413.58
0.14
TDN= 11%
AOS
0.00
10
62,208
0.14
8,985
62,208
0.14
8,985
62,208
0.14
8,985
62,208
0.14
8,985
62,208
0.14
8,985
62,208
0.14
8,985
62,208
0.14
8,985
62,208
0.14
8,985
62,208
0.14
8,985
62,208
0.14
8,985
6,500
2,485
8,985
6,500
2,485
8,985
6,500
2,485
8,985
6,500
2,485
8,985
6,500
2,485
8,985
6,500
2,485
8,985
6,500
2,485
8,985
6,500
2,485
8,985
6,500
2,485
8,985
6,500
2,485
8,985
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3600
12
30
12
62208
4
0.001
TND= Tasa de descuento nominal
Cuadro N 3.28
FLUJO DE CAJA A PRECIOS PRIVADOS ALTERNATIVA 1
RUBRO
1. INGRESOS INCREMENTALES DEL PROYECTO
Venta de agua para riego con proyecto
(-) Venta de agua para riego sin proyecto
Venta de tierras incorporadas
AO 0
0.00
AOS
5
VANAC
10
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
99,190.59
89,360.89
80,505.30
72,527.30
65,339.91
58,864.79
53,031.34
47,775.98
43,041.42
38,776.06
648,413.58
282,307.63
282,307.63
10007.65
229,971.94
6,000.00
5,000.00
16,870.04
14,457.99
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
372,160.73
0.00
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-282,307.63
99,190.59
89,360.89
80,505.30
72,527.30
65,339.91
58,864.79
53,031.34
47,775.98
43,041.42
38,776.06
1.00
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
-282,307.63
89,360.89
72,527.30
58,864.79
47,775.98
38,776.06
31,471.52
25,542.99
20,731.26
16,825.96
13,656.33
366,105.94
133,225.44
11.49%
1.74
RUBROS
Estudios
Infraestructuras
gastos generales
supervision
Capacitacin y Asistencia Tcnica
TOTAL
ALTERNATIVA 1 ALTERNATIVA 2
10,007.65
11,705.49
229,971.94
273,821.38
6,000.00
6,000.00
5,000.00
5,000.00
16,870.04
17,079.83
267,849.64
313,606.70
RUBROS
Estudios
Infraestructuras
gastos generales
supervision
Capacitacin y Asistencia Tcnica
TOTAL
ALTERNATIVA 1 ALTERNATIVA 2
8,406.43
9,832.61
193,176.43
230,009.96
5,040.00
5,040.00
4,200.00
4,200.00
14,170.83
14,347.06
224,993.70
263,429.63
Cuadro N 3.29
FLUJO DE CAJA A PRECIOS PRIVADOS ALTERNATIVA 2
RUBRO
1. INGRESOS INCREMENTALES DEL PROYECTO
Venta de agua para riego con proyecto
(-) Venta de agua para riego sin proyecto
Venta de tierras incorporadas
AOS
AO 0
1
0.00
VANAC
10
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
99,190.59
89,360.89
80,505.30
72,527.30
65,339.91
58,864.79
53,031.34
47,775.98
43,041.42
38,776.06
648,413.58
327,846.68
327,846.68
11,705.49
273,821.38
6,000.00
5,000.00
17,079.83
14,239.98
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
8,985.31
0.00
417,699.78
0.00
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
8,985.31
6,500.00
2,485.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-327846.68
99190.59
89360.89
80505.30
72527.30
65339.91
58864.79
53031.34
47775.98
43041.42
38776.06
1.00
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
-327846.68
89360.89
72527.30
58864.79
47775.98
38776.06
31471.52
25542.99
20731.26
16825.96
13656.33
1.00
320566.89
87686.38
6.64%
1.55
0.00766
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
#REF!
0.0077
#REF!
6,500
9,516
16,016
6,500
9,516
16,016
6,500
9,516
16,016
6,500
9,516
16,016
6,500
9,516
16,016
6,500
9,516
16,016
6,500
9,516
16,016
6,500
9,516
16,016
6,500
9,516
16,016
6,500
9,516
16,016
#REF!
AO 1
0.8800
#REF!
#REF!
#REF!
0.7700
#REF!
#REF!
0.6700
#REF!
#REF!
0.5900
#REF!
#REF!
0.5200
#REF!
#REF!
0.4600
#REF!
#REF!
0.4000
#REF!
#REF!
0.3500
#REF!
#REF!
0.3100
#REF!
AO 10
#REF!
0.2700
#REF!
PROGRAMACION ANUAL
5
6
0.11
VALOR
ACTUAL
10
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
1,032.44
5,445.92
4,846.24
1,035.02
1,354.92
2,255.50
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
1,607,490.00
Costo Total
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
86,711.66
5,162.21
43,567.39
24,231.20
5,175.11
4,064.75
4,511.01
867,116.60
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
74,037.34
33,987.79
17,032.61
16,388.80
1,649.89
1,164.25
3,813.99
740,373.40
Factor de Actualizacin
Valor Actual Neto del VNP
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
66,700.31
60,090.37
54,135.47
48,770.69
43,937.56
39,583.39
35,660.71
32,126.76
28,943.03
26,074.80
0.00
436,023.07
PROGRAMACION ANUAL
5
6
0.11
VALOR
ACTUAL
10
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
28.00
5.00
8.00
5.00
5.00
3.00
2.00
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
1,061.93
5,599.39
4,979.20
1,064.49
1,393.81
2,320.98
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
15,000.00
17,000.00
4,680.00
3,200.00
1,550.00
3,250.00
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
87.00%
89.12%
86.79%
85.31%
80.32%
85.38%
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
160,749.00
39,150.00
60,600.00
40,620.00
6,825.00
5,229.00
8,325.00
1,607,490.00
Costo Total
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
89,146.59
5,309.65
44,795.11
24,895.99
5,322.45
4,181.42
4,641.97
891,465.92
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
71,602.41
33,840.35
15,804.89
15,724.01
1,502.55
1,047.58
3,683.03
716,024.08
Factor de Actualizacin
Valor Actual Neto del VNP
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
64,506.67
58,114.12
52,355.06
47,166.72
42,492.54
38,281.57
34,487.90
31,070.18
27,991.15
25,217.26
0.00
421,683.19
PROGRAMACION ANUAL
5
6
0.11
VALOR
10
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
43.00
11.00
8.00
5.00
10.00
3.00
6.00
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
1,081.59
5,701.70
5,067.84
1,084.14
1,419.73
2,364.64
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
18,000.00
20,400.00
5,616.00
3,840.00
1,860.00
3,900.00
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
0.60
0.50
2.00
0.50
1.40
1.50
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
94.96%
92.79%
92.33%
89.01%
72.31%
92.49%
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
295,581.20
112,807.20
75,720.00
51,852.00
17,090.00
5,649.00
32,463.00
2,955,812.00
Costo Total
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
112,138.65
11,897.49
45,613.59
25,339.19
10,841.37
4,259.20
14,187.81
1,121,386.47
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
183,442.55
100,909.71
30,106.41
26,512.81
6,248.63
1,389.80
18,275.19
1,834,425.53
Precio de venta
Alfalfa
Papa
Maiz
Cebada
Arveja
Hortalizas
Factor de Actualizacin
Valor Actual Neto del VNP
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
165,263.56
148,886.09
134,131.61
120,839.29
108,864.23
98,075.88
88,356.65
79,600.58
71,712.24
64,605.62
0.00
1,080,335.76
Cuadro N 4.11
VALOR ACTUAL NETO DEL VNP INCREMENTAL (PRECIOS SOCIALES) AMBAS ALTERNATIVAS
TDN =
CONCEPTO
PROGRAMACION ANUAL
5
6
0.11
10
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
Total
Factor de Actualizacin
Valor Actual del VBP Incremental
134,832.20
0.90
121,470.45
134,832.20
0.81
109,432.84
134,832.20
0.73
98,588.14
134,832.20
0.66
88,818.15
134,832.20
0.59
80,016.35
134,832.20
0.53
72,086.80
134,832.20
0.48
64,943.06
134,832.20
0.43
58,507.26
134,832.20
0.39
52,709.25
134,832.20
0.35
47,485.81
112,138.65
89,146.59
112,138.65
89,146.59
112,138.65
89,146.59
112,138.65
89,146.59
112,138.65
89,146.59
112,138.65
89,146.59
112,138.65
89,146.59
112,138.65
89,146.59
112,138.65
89,146.59
112,138.65
89,146.59
22,992.05
0.90
20,713.56
22,992.05
0.81
18,660.87
22,992.05
0.73
16,811.59
22,992.05
0.66
15,145.58
22,992.05
0.59
13,644.67
22,992.05
0.53
12,292.49
22,992.05
0.48
11,074.32
22,992.05
0.43
9,976.86
22,992.05
0.39
8,988.16
22,992.05
0.35
8,097.44
183,442.55
71,602.41
183,442.55
71,602.41
183,442.55
71,602.41
183,442.55
71,602.41
183,442.55
71,602.41
183,442.55
71,602.41
183,442.55
71,602.41
183,442.55
71,602.41
183,442.55
71,602.41
183,442.55
71,602.41
Total
Factor de Actualizacin
111,840.15
0.90
111,840.15
0.81
111,840.15
0.73
111,840.15
0.66
111,840.15
0.59
111,840.15
0.53
111,840.15
0.48
111,840.15
0.43
111,840.15
0.39
111,840.15
0.35
100,756.89
90,771.97
81,776.55
73,672.57
66,371.68
59,794.31
53,868.75
48,530.40
43,721.08
39,388.36
VALOR
ACTUAL
794,058.11
135,405.55
658,652.56
Cuadro N 3.30
FLUJO DE CAJA A PRECIOS SOCIALES ALTERNATIVA 1
RUBRO
1. INGRESOS INCREMENTALES DEL PROYECTO
Venta de agua para riego con proyecto
(-) Venta de agua para riego sin proyecto
Venta de tierras incorporadas
AO 0
0.00
VANAC
10
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
100,756.89
90,771.97
81,776.55
73,672.57
66,371.68
59,794.31
53,868.75
48,530.40
43,721.08
39,388.36
658,652.56
237,138.41
237,138.41
8,406.43
193,176.43
5,040.00
4,200.00
14,170.83
12,144.71
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
304,528.24
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-237,138.41
103,003.21
93,018.30
84,022.88
75,918.90
68,618.01
62,040.64
56,115.07
50,776.73
45,967.41
41,634.69
1.00
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
-237,138.41
92,795.69
75,495.74
61,436.80
50,010.13
40,721.45
33,169.46
27,028.30
22,033.37
17,969.80
14,663.09
0.00
443,977.43
198,185.41
19.70%
2.16
Cuadro N 3.31
FLUJO DE CAJA A PRECIOS SOCIALES ALTERNATIVA 2
RUBRO
1. INGRESOS INCREMENTALES DEL PROYECTO
Venta de agua para riego con proyecto
(-) Venta de agua para riego sin proyecto
Venta de tierras incorporadas
AO 0
0.00
VANAC
10
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
100,756.89
90,771.97
81,776.55
73,672.57
66,371.68
59,794.31
53,868.75
48,530.40
43,721.08
39,388.36
658,652.56
275,391.21
275,391.21
9,832.61
230,009.96
5,040.00
4,200.00
14,347.06
11,961.58
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
6,738.98
0.00
342,781.04
0.00
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
6,738.98
4,875.00
1,863.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-275,391.21
103,003.21
93,018.30
84,022.88
75,918.90
68,618.01
62,040.64
56,115.07
50,776.73
45,967.41
41,634.69
1.00
0.90
0.81
0.73
0.66
0.59
0.53
0.48
0.43
0.39
0.35
-275,391.21
92,795.69
75,495.74
61,436.80
50,010.13
40,721.45
33,169.46
27,028.30
22,033.37
17,969.80
14,663.09
405,724.62
159,932.61
13.93%
1.92
UNIDAD
METRADO
PRECIO
UNITARIO
OBRAS DE CODUCCION:
Obras Preliminares
1. Cartel de identificacin
und
de la obra:
a. Materiales de construccin 1.00
b. Jornales y albailes
1.00
c. Equipos y herramientas
1.00
2. Campamentogbl
provisional de la obra:
a. Materiales de construccin 1.00
b. Jornales y albailes
1.00
c. Equipos y herramientas
1.00
3. Trazo, nivelacin
km y replanteo:
a. Materiales de construccin 6.50
b. Jornales y albailes
6.50
c. Equipos y herramientas
6.50
Movimiento de tierras
1. Limpieza de canal
m
a. Materiales de construccin
6,500.00
b. Jornales y albailes
6,500.00
c. Equipos y herramientas 6,500.00
2. Excavacin demzanja TSR a pulso
a. Materiales de construccin500.00
b. Jornales y albailes
500.00
c. Equipos y herramientas 500.00
3. Cama de apoyo
m
a. Materiales de construccin
6,500.00
b. Jornales y albailes
6,500.00
c. Equipos y herramientas 6,500.00
4. Excavacin de
m3
caja de canal en tierra s.
a. Materiales de construccin540.00
b. Jornales y albailes
540.00
c. Equipos y herramientas 540.00
5. Relleno compactado
m3
a mano
a. Materiales de construccin780.00
b. Jornales y albailes
780.00
c. Equipos y herramientas 780.00
Provisin e instalacin de tubera PVC SP
1. Provisin e instalacin
m
de tubera de 4"
a. Materiales de construccin
4,500.00
b. Jornales y albailes
4,500.00
c. Equipos y herramientas 4,500.00
2. Provisin e instalacin
m
de tubera de 3"
a. Materiales de construccin
2,000.00
b. Jornales y albailes
2,000.00
c. Equipos y herramientas 2,000.00
Caseta de Vlvulas
1. Encofr, y desenc.
m2 Estructura de concreto
a. Materiales de construccin 14.40
b. Jornales y albailes
14.40
c. Equipos y herramientas
14.40
2. Concreto ciclpeo
m3 f'c=140 kg/cm2
a. Materiales de construccin 2.61
b. Jornales y albailes
2.61
c. Equipos y herramientas
2.61
3. Tarrajeo mezcla
m2 1:5
a. Materiales de construccin 14.40
b. Jornales y albailes
14.40
c. Equipos y herramientas
14.40
4. Vlvula compuerta
und de 4"
a. Materiales de construccin 1.00
b. Jornales y albailes
1.00
c. Equipos y herramientas
1.00
5. Vlvula compuerta
und de 3"
a. Materiales de construccin 1.00
b. Jornales y albailes
1.00
c. Equipos y herramientas
1.00
SUB TOTAL
(sin IGV)
IGV
78,344.13 #######
TOTAL
91,301.37
173.62
67.04
173.62
67.04
0.00
32.99
7.84
0.00
206.61
74.88
0.00
445.49
156.28
2.93
445.49
156.28
2.93
84.64
18.28
0.56
530.13
174.56
3.49
112.72
67.04
16.91
732.70
435.74
109.90
139.21
50.98
20.88
871.91
486.72
130.78
0.14
0.00
931.07
0.00
0.00
108.93
0.00
0.00
1,040.00
0.00
4.30
0.00
2,148.61
0.00
0.00
251.39
0.00
0.00
2,400.00
0.00
0.25
0.72
0.02
1,638.66
4,655.33
109.24
311.34
544.67
20.76
1,950.00
5,200.00
130.00
7.45
0.21
0.00
4,022.20
113.45
0.00
470.60
21.55
0.00
4,492.80
135.00
0.00
5.59
0.16
0.00
4,357.39
124.54
0.00
509.81
23.66
0.00
4,867.20
148.20
8.11
1.49
0.15
36,491.60 6,933.40
6,687.56
782.44
680.67
129.33
43,425.00
7,470.00
810.00
4.97
1.27
0.13
9,932.77 1,887.23
2,542.52
297.48
252.10
47.90
11,820.00
2,840.00
300.00
19.54
11.17
0.31
281.34
160.90
4.48
53.46
18.82
0.85
334.80
179.72
5.33
147.05
14.52
0.68
383.81
37.90
1.77
72.92
4.43
0.34
456.73
42.33
2.11
6.60
12.28
0.34
94.99
176.88
4.96
18.05
20.69
0.94
113.04
197.57
5.90
226.05
16.76
0.47
226.05
16.76
0.47
42.95
1.96
0.09
269.00
18.72
0.56
125.21
16.76
0.47
125.21
16.76
0.47
23.79
1.96
0.09
149.00
18.72
0.56
OBRAS DE DISTRIBUCION
Obras Preliminares
1. Trazo, nivelacin
km y replanteo:
a. Materiales de construccin 3.00
b. Jornales y albailes
3.00
c. Equipos y herramientas
3.00
43,105.19 6,985.14
112.72
67.04
16.91
338.17
201.11
50.72
64.25
23.53
9.64
402.42
224.64
60.36
0.00
429.72
0.00
0.00
50.28
0.00
0.00
480.00
0.00
0.00
2,148.61
0.00
0.00
251.39
0.00
0.00
2,400.00
0.00
756.30
2,148.61
50.42
143.70
251.39
9.58
900.00
2,400.00
60.00
0.00
3,351.84
94.54
0.00
392.16
17.96
0.00
3,744.00
112.50
0.00
4,022.20
114.96
0.00
470.60
21.84
0.00
4,492.80
136.80
6.29
1.27
0.13
6,285.71 1,194.29
1,271.26
148.74
126.05
23.95
7,480.00
1,420.00
150.00
4.48
1.11
0.14
4,478.99
1,110.12
142.86
851.01
129.88
27.14
5,330.00
1,240.00
170.00
3.59
1.11
0.14
3,588.24
1,110.12
142.86
681.76
129.88
27.14
4,270.00
1,240.00
170.00
19.54
11.17
0.31
225.08
128.70
3.58
42.76
15.06
0.68
267.84
143.76
4.26
147.05
14.52
0.68
254.39
25.12
1.18
48.34
2.94
0.22
302.73
28.06
1.40
6.72
5.59
0.16
77.45
64.35
1.83
14.71
7.53
0.35
92.16
71.88
2.18
67.14
11.17
0.31
268.57
44.69
1.24
51.03
5.23
0.24
319.60
49.92
1.48
95.80
6.14
0.18
383.19
24.57
0.71
72.81
2.87
0.13
456.00
27.44
0.84
33.61
16.76
0.47
134.45
67.04
1.88
25.55
7.84
0.36
160.00
74.88
2.24
Movimiento de tierras
1. Limpieza manual
m
a. Materiales de construccin
3,000.00
b. Jornales y albailes
3,000.00
0.14
c. Equipos y herramientas 3,000.00
2. Excavacin demzanja TSR a pulso menor a 1 m
a. Materiales de construccin500.00
b. Jornales y albailes
500.00
4.30
c. Equipos y herramientas 500.00
3. Cama de apoyo
m
a. Materiales de construccin
3,000.00
0.25
b. Jornales y albailes
3,000.00
0.72
c. Equipos y herramientas 3,000.00
0.02
4. Excavacin de
m3
caja de canal en tierra s.
a. Materiales de construccin450.00
b. Jornales y albailes
450.00
7.45
c. Equipos y herramientas 450.00
0.21
5. Relleno compactado
m3
a mano
a. Materiales de construccin720.00
0.00
b. Jornales y albailes
720.00
5.59
c. Equipos y herramientas 720.00
0.16
Provisin e instalacin de tubera PVC SP
1. Provisin e instalacin
m
de tubera de 3"
a. Materiales de construccin
1,000.00
b. Jornales y albailes
1,000.00
c. Equipos y herramientas 1,000.00
2. Provisin e instalacin
m
de tubera de 2"
a. Materiales de construccin
1,000.00
b. Jornales y albailes
1,000.00
c. Equipos y herramientas 1,000.00
3. Provisin e instalacin
m
tubera de 1 1/2"
a. Materiales de construccin
1,000.00
b. Jornales y albailes
1,000.00
c. Equipos y herramientas 1,000.00
Caseta de Vlvulas
1. Encofr, y desenc.
m2 Estructura de concreto
a. Materiales de construccin 11.52
b. Jornales y albailes
11.52
c. Equipos y herramientas
11.52
2. Concreto ciclpeo
m3 f'c=140 kg/cm2
a. Materiales de construccin 1.73
b. Jornales y albailes
1.73
c. Equipos y herramientas
1.73
3. Tarrajeo mezcla
m2 1:5
a. Materiales de construccin 11.52
b. Jornales y albailes
11.52
c. Equipos y herramientas
11.52
4. Vlvula compuerta
und acero inox. de 2"
a. Materiales de construccin 4.00
b. Jornales y albailes
4.00
c. Equipos y herramientas
4.00
5. Vlvula compuerta
und acero inox. de 1 1/2"
a. Materiales de construccin 4.00
b. Jornales y albailes
4.00
c. Equipos y herramientas
4.00
6. Vlvula compuerta
und acero inox. de 3"
a. Materiales de construccin 4.00
b. Jornales y albailes
4.00
c. Equipos y herramientas
4.00
50,090.33
562.69
321.77
8.96
106.91
37.65
1.70
669.60
359.42
10.66
126.46
12.49
0.59
24.03
1.46
0.11
150.49
13.95
0.70
105.88
0.00
0.00
20.12
0.00
0.00
126.00
0.00
0.00
141.18
0.00
0.00
26.82
0.00
0.00
168.00
0.00
0.00
176.47
0.00
0.00
33.53
0.00
0.00
210.00
0.00
0.00
1,323.53
0.00
0.00
251.47
0.00
0.00
1,575.00
0.00
0.00
236.97
0.00
0.00
45.03
0.00
0.00
282.00
0.00
0.00
6,394.42 1,214.94
22.35
2.61
0.00
0.00
7,609.36
24.96
0.00
38,102.82 6,500.65
44,603.47
0.00
0.11
0.01
0.00
64.46
5.04
0.00
7.54
0.96
0.00
72.00
6.00
7.56
0.17
0.01
4,537.82
102.06
5.04
862.18
11.94
0.96
5,400.00
114.00
6.00
11.17
0.31
0.00
558.64
15.55
0.00
65.36
2.95
0.00
624.00
18.50
10.31
0.49
0.00
4,641.00
219.33
0.00
543.00
41.67
0.00
5,184.00
261.00
0.00
1.12
0.03
0.00
671.44
15.13
0.00
78.56
2.87
0.00
750.00
18.00
0.80
0.90
0.03
478.99
537.15
15.13
91.01
62.85
2.87
570.00
600.00
18.00
82.77
14.90
0.00
12,415.97 2,359.03
2,234.56
261.44
0.00
0.00
14,775.00
2,496.00
0.00
11.04
1.23
0.00
9,142.79 1,737.13
1,015.54
118.82
0.00
0.00
10,879.92
1,134.36
0.00
Caseta de Vlvulas
1. Encofr, y desenc.
m2 Estructura de concreto
a. Materiales de construccin 8.64
b. Jornales y albailes
8.64
c. Equipos y herramientas
8.64
2. Concreto ciclpeo
m3 f'c=140 kg/cm2
a. Materiales de construccin 1.62
b. Jornales y albailes
1.62
c. Equipos y herramientas
1.62
3. Tarrajeo mezcla
m2 1:5
a. Materiales de construccin 8.64
b. Jornales y albailes
8.64
c. Equipos y herramientas
8.64
4. Vlvula compuerta
und de 4"
a. Materiales de construccin 2.00
b. Jornales y albailes
2.00
c. Equipos y herramientas
2.00
5. Provisin e instalacin
m
de tubera PVC
a. Materiales de construccin 25.00
b. Jornales y albailes
25.00
c. Equipos y herramientas
25.00
19.54
11.17
0.31
168.81
96.53
2.69
32.07
11.29
0.51
200.88
107.82
3.20
147.05
14.52
0.68
238.23
23.53
1.10
45.26
2.75
0.21
283.49
26.28
1.31
6.60
12.28
0.34
56.99
106.12
2.97
10.83
12.42
0.57
67.82
118.54
3.54
226.05
16.76
0.47
452.10
33.52
0.94
85.90
3.92
0.18
538.00
37.44
1.12
8.11
1.49
0.15
202.73
37.15
3.78
38.52
4.35
0.72
241.25
41.50
4.50
5,715.33 1,035.00
6,750.33
250.08
143.01
3.98
47.52
16.73
0.76
297.60
159.74
4.74
370.57
36.59
1.71
70.41
4.28
0.33
440.98
40.87
2.04
111.32
79.53
2.26
21.15
9.30
0.43
132.47
88.83
2.69
130.15
26.00
0.74
24.73
3.04
0.14
154.88
29.04
0.88
19.54
11.17
0.31
375.13
214.52
5.97
71.27
25.10
1.13
446.40
239.62
7.10
239.93
15.08
0.43
834.94
52.47
1.49
158.64
6.14
0.28
993.58
58.61
1.77
101.18
2.69
0.03
2,719.62
72.19
0.68
516.73
8.45
0.13
3,236.35
80.64
0.81
19.54
11.17
0.31
62.52
35.76
0.99
11.88
4.18
0.19
74.40
39.94
1.18
147.05
14.52
0.68
92.64
9.15
0.43
17.60
1.07
0.08
110.24
10.22
0.51
6.72
5.59
0.16
28.23
23.46
0.67
5.36
2.75
0.13
33.59
26.21
0.80
1.48
0.30
0.01
23.66
4.73
0.13
4.50
0.55
0.03
28.16
5.28
0.16
Gastos Generales
16,197.10 3,077.45
19,274.55
Gastos de Supervisn
12,078.95 1,413.24
13,492.19
193,543.51 #######
225,512.24
ESTUDIOS
RUBRO
UNIDAD
EXPEDIENTE UND
TECNICO
METRADO
1
PRECIO
UNITARIO
SUB TOTAL
(sin IGV)
7,708.43
7,708.43
IGV
861.03
TOTAL
8,569.46
CAPACITACION
RUBRO
UNIDAD
METRADO
PRECIO
UNITARIO
SUB TOTAL
(sin IGV)
IGV
TOTAL
9,262.50
3,823.39
596.61
4,420.00
483.72
447.63
0.00
91.91
52.37
0.00
575.63
500.00
0.00
483.72
447.63
0.00
91.91
52.37
0.00
575.63
500.00
0.00
483.72
447.63
0.00
91.91
52.37
0.00
575.63
500.00
0.00
483.72
435.74
109.90
91.91
50.98
20.88
575.63
486.72
130.78
Gastos Generales
1,149.79
218.46
1,368.25
857.45
100.32
957.78
13,723.36 2,285.17
16,008.53
7.10%
Gastos de Supervisn
TOTAL COSTOS DE CAPACITACION
% DEL COSTO DE LA INFRAESTRUCTURA
750.00
500.00
0.00
4,895.00
500.00
0.00
750.00
500.00
0.00
750.00
486.72
130.78
OPERACIN Y MANTENIMIENTO
RUBRO
UNIDAD
METRADO
OPERACIN
Operacin del sistema:
1. Realidad de los sistemas de riego:
a. Materiales
1.00
b. Mano de Obra
1.00
c. Equipos y herramientas
1.00
PRECIO
UNITARIO
SUB TOTAL
(sin IGV)
IGV
TOTAL
5,508.47
991.53
6,500.00
0.00
5,508.47
0.00
5,508.47
0.00
0.00
991.53
0.00
0.00
6,500.00
0.00
MANTENIMIENTO
Mantenimiento del sistema:
1. La organizacin de los usuarios de agua:
a. Materiales
1.00
50.85
b. Mano de Obra
1.00
1,546.61
c. Equipos y herramientas
1.00
76.27
1,673.73
301.27
1,975.00
50.85
1,546.61
76.27
9.15
278.39
13.73
60.00
1,825.00
90.00
MITIGACION
Mitigacin:
2. Normas legales y la administracin del agua:
a. Materiales
1.00
100.64
b. Mano de Obra
1.00
331.83
c. Equipos y herramientas
1.00
0.00
432.47
77.84
510.31
100.64
331.83
0.00
18.11
59.73
0.00
118.75
391.56
0.00
7,614.67 1,370.64
8,985.31
UNIDAD
METRADO
MANTENIMIENTO
Mantenimiento del sistema:
1. Manteniemitno
und
del sistema de riego:
a. Materiales
1.00
b. Mano de Obra
1.00
c. Equipos y herramientas
1.00
TOTAL COSTOS SIN PROYECTO
PRECIO
UNITARIO
0.00
2,238.14
SUB TOTAL
(sin IGV)
IGV
TOTAL
2,238.14
261.86
2,500.00
0.00
2,238.14
0.00
0.00
261.86
0.00
0.00
2,500.00
0.00
2,238.14
261.86
2,500.00
AO 0
250,090.22
AO 1
0.00
AO 2
AO 3
0.00
0.00
AO 4
0.00
AO 5
0.00
AO 6
0.00
AO 7
0.00
AO 8
0.00
AO 9
0.00
AO 10
0.00
VALOR
ACTUAL
250,090.22
Estudios
a, Gobierno Regional
b. Beneficiarios
c. Municipalidad Provincial Churcampa
8,569.46
8,569.46
8,569.46
Infraestructura
a, Gobierno Regional
b. Beneficiarios
c. Municipalidad Provincial Churcampa
225,512.24
218,323.48
7,188.76
225,512.24
Equipamiento
a, Gobierno Regional
b. Beneficiarios
c. Municipalidad Provincial Churcampa
0.00
0.00
Capacitacin
a, Gobierno Regional
b. Beneficiarios
c. Municipalidad Provincial Churcampa
16,008.53
16,008.53
16,008.53
0.00
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
8,985.31
89,853.10
Operacin
a, Gobierno Regional
b. Beneficiarios
c. Municipalidad Provincial Churcampa
0.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
65,000.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
Mantenimiento
a, Gobierno Regional
b. Beneficiarios
c. Municipalidad Provincial Churcampa
0.00
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
2,485.31
242,901.47
7,188.76
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
0.00
8,985.31
0.00
1.00
0.88
0.77
0.67
0.59
0.52
0.46
0.40
0.35
0.31
0.27
0.00
7,881.85
0.00
0.00
6,913.90
0.00
0.00
6,064.83
0.00
0.00
5,320.02
0.00
0.00
4,666.69
0.00
0.00
4,093.59
0.00
0.00
3,590.87
0.00
0.00
3,149.88
0.00
0.00
2,763.05
0.00
0.00
2,423.73
0.00
TOTAL
ESTADO
BENEFICIARIOS DIRECTOS
ENTIDAD COLABORADORA 1
242,901.47
54,057.17
0.00
242,901.47
54,057.17
0.00
TOTAL
296,958.64
296,958.64
24,853.10
242,901.47
97,041.86
0.00
242,901.47
54,057.17
0.00
UNIDAD METRADO
PRECIO
UNITARIO
SUB TOTAL
(sin IGV)
IGV
TOTAL
317,574.57
56,289.82
373,864.39
und
1.00
1.00
1.00
246.65
67.04
246.65
67.04
0.00
46.86
7.84
0.00
293.51
74.88
0.00
1.00
1.00
1.00
1,079.32
156.28
2.93
1,079.32
156.28
2.93
205.07
18.28
0.56
1,284.39
174.56
3.49
6.00
6.00
6.00
114.10
67.04
23.63
684.61
402.22
141.78
130.07
47.06
26.94
814.68
449.28
168.72
6.00
6.00
6.00
0.04
255.38
218.48
0.25
1,532.28
1,310.87
0.05
179.28
249.07
0.30
1,711.56
1,559.94
270.00
270.00
270.00
12.29
0.58
0.00
3,318.80
156.55
0.00
388.30
29.75
0.00
3,707.10
186.30
4,375.00
4,375.00
4,375.00
11.68
6.70
0.18
51,102.94
29,297.22
808.82
9,709.56
3,427.78
153.68
60,812.50
32,725.00
962.50
437.50
437.50
437.50
244.21
15.08
0.43
106,841.92
6,595.80
187.50
20,299.96
771.71
35.63
127,141.88
7,367.51
223.13
4,375.00
4,375.00
4,375.00
22.23
2.69
0.03
97,242.65
11,750.22
110.29
18,476.10
1,374.78
20.96
115,718.75
13,125.00
131.25
1.00
1.00
1.00
2,118.25
2,350.72
68.65
2,118.25
2,350.72
68.65
402.47
275.03
13.04
2,520.72
2,625.75
81.69
gbl
km
km
m2
m3
m2
und
OBRAS DE RESERVORIOS:
Obras Preliminares
1. Limpieza de terreno manual:
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
2. Trazo, nivelacin y replanteo:
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
Movimiento de tierras
1. Excavacin de plataforma en roca suelta:
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
2. Excavacin en tierra a mano:
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
3. Perfilado:
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
Muro seco de piedra
1. Trazo, nivelacin y replanteo:
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
2. Muro seco de piedra en gaviones:
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
Provisin e instalacin de Geomanta
1. Instalacin geomanta PVC e=0.5mm:
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
38,102.82
6,500.65
44,603.47
m2
600.00
600.00
600.00
0.00
0.11
0.01
0.00
64.46
5.04
0.00
7.54
0.96
0.00
72.00
6.00
600.00
600.00
600.00
7.56
0.17
0.01
4,537.82
102.06
5.04
862.18
11.94
0.96
5,400.00
114.00
6.00
50.00
50.00
50.00
11.17
0.31
0.00
558.64
15.55
0.00
65.36
2.95
0.00
624.00
18.50
450.00
450.00
450.00
10.31
0.49
0.00
4,641.00
219.33
0.00
543.00
41.67
0.00
5,184.00
261.00
600.00
600.00
600.00
0.00
1.12
0.03
0.00
671.44
15.13
0.00
78.56
2.87
0.00
750.00
18.00
600.00
600.00
600.00
0.80
0.90
0.03
478.99
537.15
15.13
91.01
62.85
2.87
570.00
600.00
18.00
150.00
150.00
150.00
82.77
14.90
0.00
12,415.97
2,234.56
0.00
2,359.03
261.44
0.00
14,775.00
2,496.00
0.00
828.00
828.00
828.00
11.04
1.23
0.00
9,142.79
1,015.54
0.00
1,737.13
118.82
0.00
10,879.92
1,134.36
0.00
m2
m3
m3
m2
m2
m3
m2
Caseta de Vlvulas
1. Encofr, y desenc. Estructura de concreto
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
2. Concreto ciclpeo f'c=140 kg/cm2
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
3. Tarrajeo mezcla 1:5
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
4. Vlvula compuerta de 4"
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
5. Provisin e instalacin de tubera PVC
a. Materiales de construccin
b. Jornales y albailes
c. Equipos y herramientas
m2
8.64
8.64
8.64
19.54
11.17
0.31
168.81
96.53
2.69
32.07
11.29
0.51
200.88
107.82
3.20
1.62
1.62
1.62
147.05
14.52
0.68
238.23
23.53
1.10
45.26
2.75
0.21
283.49
26.28
1.31
8.64
8.64
8.64
6.60
12.28
0.34
56.99
106.12
2.97
10.83
12.42
0.57
67.82
118.54
3.54
2.00
2.00
2.00
226.05
16.76
0.47
452.10
33.52
0.94
85.90
3.92
0.18
538.00
37.44
1.12
25.00
25.00
25.00
8.11
1.49
0.15
202.73
37.15
3.78
38.52
4.35
0.72
241.25
41.50
4.50
Gastos Generales
35,165.37
6,681.42
41,846.79
Gastos de Supervisn
26,224.49
3,068.26
29,292.75
417,067.24
72,540.15
489,607.40
m3
m2
und
ESTUDIOS
RUBRO
EXPEDIENTE TECNICO
UNIDAD METRADO
UND
PRECIO
UNITARIO
16,735.70
SUB TOTAL
(sin IGV)
16,735.70
IGV
TOTAL
1,869.38
18,605.08
CAPACITACION
RUBRO
UNIDAD METRADO
PRECIO
UNITARIO
SUB TOTAL
(sin IGV)
IGV
TOTAL
7,892.72
1,369.78
9,262.50
1.00
1.00
1.00
630.25
447.63
630.25
447.63
0.00
119.75
52.37
0.00
750.00
500.00
0.00
1.00
1.00
1.00
4,113.45
447.63
0.00
4,113.45
447.63
0.00
781.55
52.37
0.00
4,895.00
500.00
0.00
1.00
1.00
1.00
630.25
447.63
0.00
630.25
447.63
0.00
119.75
52.37
0.00
750.00
500.00
0.00
1.00
1.00
1.00
630.25
435.74
109.90
630.25
435.74
109.90
119.75
50.98
20.88
750.00
486.72
130.78
3,823.39
596.61
4,420.00
1.00
1.00
1.00
483.72
447.63
483.72
447.63
0.00
91.91
52.37
0.00
575.63
500.00
0.00
1.00
1.00
1.00
483.72
447.63
0.00
483.72
447.63
0.00
91.91
52.37
0.00
575.63
500.00
0.00
1.00
1.00
1.00
483.72
447.63
0.00
483.72
447.63
0.00
91.91
52.37
0.00
575.63
500.00
0.00
1.00
1.00
1.00
483.72
435.74
109.90
483.72
435.74
109.90
91.91
50.98
20.88
575.63
486.72
130.78
1,149.79
218.46
1,368.25
857.45
100.32
957.78
13,723.36
2,285.17
16,008.53
3.27%
OPERACIN Y MANTENIMIENTO
RUBRO
OPERACIN
Operacin del sistema:
1. Realidad de los sistemas de riego:
a. Materiales
b. Mano de Obra
c. Equipos y herramientas
MANTENIMIENTO
Mantenimiento del sistema:
1. La organizacin de los usuarios de agua:
a. Materiales
b. Mano de Obra
c. Equipos y herramientas
MITIGACION
Mitigacin:
2. Normas legales y la administracin del agua:
a. Materiales
b. Mano de Obra
c. Equipos y herramientas
UNIDAD METRADO
PRECIO
UNITARIO
SUB TOTAL
(sin IGV)
IGV
TOTAL
5,371.53
628.47
6,000.00
0.00
5,371.53
0.00
0.00
628.47
0.00
0.00
6,000.00
0.00
5,525.21
684.79
6,210.00
210.08
5,000.00
315.13
39.92
585.00
59.87
250.00
5,585.00
375.00
5,657.35
691.05
6,348.40
399.16
5,258.19
0.00
75.84
615.21
0.00
475.00
5,873.40
0.00
16,554.09
2,004.31
18,558.40
und
1.00
1.00
1.00
0.00
5,371.53
und
1.00
1.00
1.00
210.08
5,000.00
315.13
und
1.00
1.00
1.00
399.16
5,258.19
0.00
UNIDAD METRADO
PRECIO
UNITARIO
SUB TOTAL
(sin IGV)
IGV
TOTAL
2,238.14
261.86
2,500.00
0.00
2,238.14
0.00
0.00
261.86
0.00
0.00
2,500.00
0.00
2,238.14
261.86
2,500.00
und
1.00
1.00
1.00
0.00
2,238.14
2. CONDICION DE SOSTENIBILIDAD
SUMATORIA ANUAL DE LOS COSTOS:
2.1 Sumatoria anual de los costos de Operacin
y mantenimiento en el perodo (10 aos)
S/89,853.10
S/89,853.10
AO 1
AO 2
AO 3
AO 4
PROGRAMACION ANUAL
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
VALOR
ACTUAL
8,985.31
0.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
295,581.20
160,749.00
Total
8,985.31
134,832.20
134,832.20
134,832.20
134,832.20
134,832.20
134,832.20
134,832.20
134,832.20
134,832.20
0.88
0.77
0.67
0.59
0.52
0.46
0.40
0.35
0.31
0.27
7,907.07
103,820.79
90,337.57
79,551.00
70,112.74
62,022.81
53,932.88
47,191.27
41,797.98
36,404.69
Factor de Actualizacin
Valor Actual de los Ingresos Incrementales
593,078.82
ALT 1
ALT 2
VAN
TIR
ALT 1
INDICADOR
ALT 2
11.49%
INV
87686.38
8.34%
INV
54901.72
5.65%
INV
22117.05
6.64%
3.83%
1.43%
INV+20%
76,763.91
INV+20%
150,757.73
19.70%
INV
159932.61
15.94%
INV
132393.49
12.76%
INV
104854.36
13.93%
10.61%
7.79%
ALT 1
ALT 2
VAN PRIVADO
TIR PRIVADO
VAN SOCIAL
TIR SOCIAL
VAN PRIVADO
TIR PRIVADO
VAN SOCIAL
TIR SOCIAL
133,225.44
11.49%
198,185.41
19.70%
87,686.38
6.64%
159932.61
13.93%
MARCO LGICO
NOMBRE RESUMIDO
DEL PROYECTO
Acciones
Componentes Propsito
Fin
Resmen de objetivos
Medios de Verificacin
Supuestos
DESPEGUE
SOCIO
ECONMICO
DE
LA
COMUNIDAD CAMPESINA DE
PAMPALCA
INCREMENTO
DE
LA
PRODUCCIN AGRCOLA EN
LA
COMUNIDAD
DE
PAMPALCA, DISTRITO DE SAN
PEDRO DE CORIS
Infraestructura
de
riego
adecuada y suficiente.
Capacitacin en el manejo del
sistema construido y manejo del
medio ambiente.
Incremento del 10%, en promedio de la Estadsticas del Ministerio de Los productos destinados al mercado
produccin agricola en el el primer ao Agricultura,
Sub
regin reciben
gran
acogida
por
los
del proyecto.
Churcampa.
consumidores.
Encuestas a los productores.
Expediente Tcnico.
Construccin de sistema de
riego con lineas de conduccin y
distribucin entubado con tubera
PVC 4" y obras de arte de
concreto.
Unidad de tiempo
Acciones
Adecuacin de infraestructura
1. Adecuacin de infraestructura
Adecuacin de Equipamiento
2
2. Dotacin y reposicin de Equipamiento
Capacitacin
3.A) Capacitacin al personal de salud en el
manejo de protocolos y procedimientos de
atencin materno infantil.
3
3.B) Capacitacin del personal de salud en
estrategias de promocin de la salud y salud
intercultura
Duracin
Etapa
Etapa
Etapa
Etapa
Operativ
Preoperat. Operativa Preoperat.
a
Meses
Aos
Meses
Aos
12
10
10
10
Actividades
Etapa de pre-Invers
1.- Proceso de contra
1.- Elaboracin de Pr
2.- Aprobacin de Pr
Etapa de Inversin
2.- Elaboracin de ex
3.- Aprobacin de ex
6.- Construccin de l
7.-Proceso de recepc
8.- Organizacin dela
10.- Organizacin de
Etapa post Inversi
2008
1 2 3 4 5 6 7 8 9 10 11 12 1 2 3
2009 (ao 0)