Documentos de Académico
Documentos de Profesional
Documentos de Cultura
INRENA
Biblioteca
jut
iik
1' ,.-
' ' i;
DIRECCIN DE
ESTUDIOS
ESTUDIO DE FACTIDILIDAD
''!
TA A
r .-in|l
TOMO V
,."i|'|;il:iJ
r,-,.
YJx
'I,
i !, i
TACNA - PERU
I N S T I T U T O NACIONAL. D E D E S A R R O L L O
PROYECTO
ESPECIAL
D I R E C C I N D E ESTUDIOS
/?':
1(
m
y
ESTUDIO DE FACTIBILIDAD
SUBPROYECTO: DERIVACIN KOVIRE ARICOTA
-.y v
TA A
r .<'!ii]
kippiir
'"..y
-vm,-*-
n\
f
TOMO V
COSTOS, CRO NO GRAM A Y ANLISIS
ECONMICO
i"1
ii
\
:^^mi^^^^^^^^
TACNA - PERU
iv* I U H M v - INHfttf*
B I B L i i c ^ A
Voc4cncia:
v-o.^QO^Si'cha:
/?F/y
Ti
V
DIRECTOR EJEClfTIVO
DIRECTOR ADJUNTO
DIRECTOR DE ESTUDIOS.
S2&
PERSONAL
EJECUTOR
SR.
ING. GELOGO
SR,
ING. AGRCOLA
SR.
ECONOMISTA
SR.
ING. CIVIL
SR.
ING. GELOGO
SR.
ING. ESTADSTICO
SR.
BACH. MECNICA DE
FLUIDOS
SRTA.
TCO. COSTOS
ASESORES
SR.
ING. HIDRLOGO
SR.
ING. CIVIL
SR.
ING. MINERO
SR.
ING. AGRCOLA
ING. AGRNOMO
PERSONAL
DE
APOYO
SR,
ING.
GELOGO
SR.
ING.
ELECTROMECNICO
SR.
ING.
ELECTRICISTA
SR.
ING.
GELOGO
SR.
ING.
CIVIL
SR.
BACH. GEOFSICA
OK
BACH. PESQUERA
OK
BACH. GEOFSICA
SR.
BACH. MINERA
SRTA.
SECRETARIA-DIRECCIN
SRA.
SECRETARIA
SRTA.
SECRETARIA
SR.
DIBUJANTE
SR.
DIBUJANTE
oR.
DIBUJANTE
SR.
FRANKLIN CENTURIN P.
DIBUJANTE
SR.
CMPUTO
SR,
ESCOLSTICO ROQUE M.
TOPGRAFO
SR.
RENE' CHOQUE V.
TOPGRAFO
SR.
JESS BERROS L.
TOPGRAFO
SR.
LUIS RODRGUEZ F.
TOPGRAFO
SR.
* EDILBERTO CORNEJO P.
TOPGRAFO
TOMO V
COSTOS, CRONOGRAMA Y ANLISIS ECONMICO
NDICE DE CONTENIDO
PAG.
COSTOS, METRADOS Y PRESUPUESTOS
1.1.
COSTOS DE INVERSIN
1.1.1.
1.1.2.
1.1.3.
1.1.3.1.
1.1.3.2.
SAMA
1
16
29
29
29
1.1.3.3.
1.1.4.
1.1.5.
PRESUPUESTO TOTAL
1.2
34
34
^
W
CRONOGRAMA DE CONSTRUCCIN
2.1.
CONSIDERACIONES BSICAS
ANLISIS ECONMICO
3.1.
ENFOQUE GENERAL
3.2.
FUENTE DE BENEFICIOS
3.3.
EVALUACIN ECONMICA
62
3.3.1.
3.3.1.1.
3.3.1.2.
55
62
62
62
PAG.
3.3.1.3.
3.3.1.4.
3.3.1.5.
3.3.1.6.
71
EVALUACIN ECONMICA
71
73
EVALUACIN FINANCIERA
ANLISIS DE SENSIBILIDAD DEL PROGRAMA
AGRCOLA
ANLISIS ECONMICO DEL PROYECTO INTEGRAL
3.3.2.
3.3.2.1
3.3.2.2.
3.3.2.3.
APNDICE
DE FONDOS
EVALUACIN ECONMICA
84
84
84
91
GENERALIDADES
73
* * * * #
DESCRIPCIN
PAG.
CAPTUJDI
1-1
'
1-2
1-3
2
3
naria
1-4
1-5
1-5
1-7
1-8
10
1-9
11
1-10
12
1-11
13
1-12
14
1-13
15
1-14
Presupuesto bocatctna
Putijane
17
1-15
Presupuesto bocatcma
lorisa
18
1-16
20
1-17
22
1-18
23
1-19
24
1-20
1-21
1-22
1-23
1-24
Metrado y presupuesto de las obras civiles infraestructura hidrulica de serivio Irrigacin Lenas da
Sama
25
28
30
31
35
No.
1-25
DESCRIPCIN
PAG.
37
38
39
1-28
41
1-29
42
43
44
2-1
46
2-2
47
48
49
50
51
52
54
re
58
1-26
1-27
1-30
1-31
CAPTULO 2
2-3
2-4
2-5
2-6
2-7
2-8
CAPTIJID5
3-1
3-2
3-3
3-4
59
60
63
No.
3-5
DESCRIPCIN
RG.
64
3-6
65
3-7
66
3-8
67
3-9
3-10
68
69
3-11
70
3-12
Flujo de fondos del programa agrcola durante 30 aos de actividad agrcola del Proyecto
72
74
de
75
de
3-13
3-14
3-15
3-16
3-17
3-18
3-19
3-20
3-21
3-22
3-23
3-24
76
77
78
79
81
82
83
86
87
88
No.
3-25
3-26
3-27
3-28
3-29
DESCRIPCIN
Rfc.
89
Evaluacin integral del Proyecto DerivaciSn KovireArioota. Tasa Interna de Retomo Eoonmica
90
Evaluacin integral del Proyecto Derivacin RovireArioota. Anlisis de sensibilidad -35% Beneficios.
Tasas de actualizacin : 10%, 12%, 15% y 18%
y
TIRE
92
Evaluacin integral del Proyecto Derivacin KovireAricota. Anlisis de Sensibilidad +35% costos. Tasas
de Actualizacin : 10%, 12%, 15% y 18% y TIRE
93
94
* * * *
CAPITULO
1. COSTOS
el
t-
del
Para
a)
al 30 de abril de 1988.
b)
En la Tabla -
hombre usado.
c)
base
En la Tabla 1-2
, se
DESCRIPCIN
OPERARIO
OFICIAL
PEON
J o r n a l Bsico a J u l i o 1987
170.55
149.11
135.69
278.68
243.65
221.72
10.66
9.32
8.48
Movilidad Acumulada
36.00
36.00
36.00
Desgaste de Herramienta
16.00
14.00
10.00
8.00
8.00
8.00
83 . 9 0
73.36
603.79
533.44
486.64
75.47
66.68
60.83
Alimentacin
Incremento A d i c i o n a l de Remuneracin
TOTAL DA
1
CAPATAZ :
1.10
X OPERARIO =
83,02
66.
75
TABLA No. 1 - 2
UNIDAD
PRECIO UNITARIC
D i n a m i t a 65%
Kgr.
104.00
Gua L e n t a
m. 1 .
12.00
F u l m i n a n t e No. 8
Un.
12.00
Barreno 5 pies
Un.
6,050.00
Madera
P2
105.00
Piedra
M3
548.00
Arena
M3
507.00
Hormign
M3
456.00
Agua
M3
78.00
A d i t i v o A c e l e r a n t e de Frage
Kgr.
180.00
Cemento P o r t l a n d
Bl.
207.00
F l e t e Cemento
Bl.
80.00
Un.
50,000.00
Tornillo
FLETE
TACNA - OBRAS
$ 2/KG.
fflflUIHARIA
(NTC)
ABRIL 3 0 , 1988
MAQUINARIA Y EQUIPO
Compresora Neumtica
M a r t i l l o s Neumticos
3 7 5 PCM
29 Kgr.
ALQUILER/HORA
834.00
224.00
Tractor
140 HP.
3,003.00
Retroexcavadora
110 HP.
3,324.00
95 HP.
2,071.00
Cargador
Frontal
Zaranda 15 (ME)
1
CAPACIDAD
Volquete
Mezcladora de Concreto
Cisterna
Motobomba
11 Kms.
825.00
6 M3
834.00
11 P3
333.00
3000 G i s .
679.00
3"
118.00
- 5 -
d)
el
En la Tabla 1-3
Horaria, usada.
e)
ha
,
miles Intis,
cambio
1-"4.
el
ejecucin
a)
rea
El presupues-
b)
Se
muestra el presupues
el mismo ha si_
el
al 1-13
Se
en los Cuadros -
-6
CUADRO N o .
1-4
PROYECTO
AFIANZAMIENTO
SUB PROYECTO
DERIVACIN
FECHA
ABRIL 1 9 8 8 .
PARTIDA
HIDRICO ARICOTA
KOVIRE-ARICOTA.
MILES DE INTIS
ACTIVIDAD
C.PARCIAL
1.00
1,443'033
1.1
Trabajos
1.2.
E s t r u c t u r a s de conduccin.
1.3.
Preliminares
40'690
927'368
474'975
2.00
C. TOTAL
1,069,200
TNEL REVIRE.
2.1.
Obras P r e l i m i n a r e s
30'958
2.2.
Movimiento de T i e r r a s
33 , 770
2.3.
C o n s t r u c c i n Tnel
SUB-TOTAL COSTO
DIRECTO
l,O04'412
2,512,233
- 7-
CUADRO N2 1-5
COSTOS, METRADOS Y PRESUPUESTOS PARA LA
CONSTRUCCIN DEL TNEL KOVIRE
UNIDAD : (MUS VE INTIS)
PART.
DESCRIPCIN
OBRAS PRELIMINARES
| 1.01
| 1.02
| 1.03
1 1.04
'1.05
I n s t a l a c i n Canpanentos
Transp. Equipo y Personal
Mantenimiento Vas de Acceso
Trazo, Replanteo del e j e
Mantenimiento Canpamentos
| 2.00
MOVIMIENTCLE TIERRAS
|
|
|
|
|
|
TOTAL
M2
OlrM
Km
OtM
2,630
214viaj
144
6,863
38,380
19,317
18'050
8 , 221
2'782
l'OOO
905
GlfM
M3
M3
M3
M3
M3
M3
65,000
27,800
2,000
12,445
15,484
27,840
141
414
414
409
140
180
9-165
11'509
828
5'090
2 , 168
S'OIO
1,004-472
CONSTRUCCIN TNEL
|
|
|
|
|
|
|
|
Excavacin I b r i z o n t a l Roca I I I
Excavacin Horizontal Roca 11
Excavacin Horizontal Roca
I
Excavacin Inclinada Roca
I
Excavacin V e r t i c a l Roca
1
Encofrado plano
Encofrado Curvo
Concreto Armado
Concreto f'c= 175 kg/cm2
SUB-TOTAL
PARCIAL
33-770
| 3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
P . UNITARIO
wm
1 1.00
2.01
2.02
2.03
2.04
2.05
2.06
CANTIIM)
M3
M3
M3
M3
M3
M2
M2
M3
M3
COSTO D1RECTO
23,991
12,192
29,657
19,482
621
28,000
39,000
123
15,263
10,500
8,999
8,250
8,550
5,772
1,159
1,522
29,138
8,690
251'902
109'710
244'670
166'570
3-584
32-452
59-358
3-584
132-642
1,069'200
1,069-200
8 -
hECHA : ABRIL
DE
CONDUCCIN
P U T I J A N E
MU FS TIE I / .
1988
M E TR ADO
PART.
DESCRIPCIN
1.00
TOABAJOS PRELIMINARES
1.01
1.02
1.03
1.04
1.05
Ganstruccin de Campamento
Trazo Nivelacin y Replanteo
H a b i l i t a c i n y Const. Caminos Acc
T r a n s p o r t e d e Equipo y P e r s o n a l
Mantenimiento d e Campamentos
2.00
ESTRUCTURAS DE OCNXXTICN
2.01
2.02
2.03
2.04
2.05
2.06
2.07
Corte
Corte
Canal
Canal
Canal
Canal
Canal
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
Cerrado L o r i s a
Cerrado C h i l i c u c o
Putijane-Lorisa
Lorisa-Rajo
Chila Ccypa Coypa
Cqypa Coypa-Chilicuco
Chiliculuj-Anonaque
Bocatcma P u t i j a n e
Bocatcma L o r i s a
Represamiento C h i l a
BocatotB Reguladora Cqypa Coypa
Bocatoma C h i l i c u l o o
Bocatona Anooaque
Obras d e Transicin y l i n p i a
Alcantarilia
Puentes
Canoas
Pontones
C r u c e t a s de Drenaje y Coronac.
UNID.
CANT.
COS
PARCIAL
T O S
TOTAL
40*690.00
in2
km.
km.
Est.
Est.
4,500
130
260
14' 400
2*600
15'600
2,740
5" 350
927*368
km.
km.
km.
km.
Kn.
Km.
km.
1.50
3.00
7.00
10.00
18.00
62.00
28.00
29'910
89'394
19'037
32"930
79'958
453'210
222'929
474*975
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
01
01
01
01
01
01
Est.
40
12
60
50
Est.
GOSID DIRECTO
8'851
9'314
100'436
94*374
20*273
24*727
15*000
55*000
30*000
30*000
12*000
75*000
1,443*033
'- 9 -
Q = 0,5 M3/SEG,
-
L = 7 KMS.
!
'
COSTOS
METRADO
PART,
DESCRIPCIN
1.00
MOVIMIENTO DE TIERRAS
1.01
Excavacin Plataforma
01.01.01 Roca Fija
01.01.02 Roca Suelta
01.01.03 Material Suelto
1.02
Cant.
P. Unit.
P. Parcial
P. Total
6*286,903.0;
ni3
m3
m3
1,792
3,584
12,570
427.94
327.69
95.30
766,868.4
1'174,440.96
1 197,921.a
883.24
558.61
247.76
744,394.6^
941,593.02
1'461,684.8^
2.00
OBRAS IE CCNCRETO
2.01
Manipostera de Piedra en
Talud.
Concreto en Piso 0.10
2.02
Und.
(INTIS)
n
m3
m3
842.8C
1,685.6C
5,899.6C
12' 749,893.8C
,
ni2
raZ
15,820
5,600
617.39
532.64
9'767,109.8C
2'982,784.a
19'036,796.82
Q = 1M3/SEG.
PART.
L = 10 KMS.
METRADO
DESCRIPCIN
niti.
1.00
MOVIMIENTO DE TIERRAS
1.01
Excavacin Plataforma
1.02
P. Unit.
P. Parcial
(NTIS)
P.
Total
10'193,063.80
01.01.01
Roca Fija
m3
1,450.00
427.94
01.01.02
Roca Suelta
m3
4,350.00
327.69 1'425,451.50
23,200.00
95.30 2'210,960.00
620,513.00
803,748.40
01.01.01
Roca Fija
m3
910.00
01.01.02
Roca Suelta
m3
2,730.00
558.61 1'525,005.30
14,560.00
247.76 3 , 607,385.60
2.00
OBRAS DE CCNCRETO
2.01
Manpostera de Piedra en
2.02
Cant.
C O S T O S
22'736,798.0C
Talud.
nO
28,200.00
617.39 17*410,398.00
Concreto en Piso
m3
10,000.00
532.64 5 '326,400.00
32'929,861.80
CUADRO No. 1 - 9
PRESUPUESTO TRAMO CORTE CERRADO
LORISA
0 = 1 M3/SEG.
PART.
DESCRIPCIN
L = 1.5 KM.
Jnid.
1.00
M3V1M1ENT0 DE TIERRAS
01.01
Excavacin Platafomia en
Corte Cerrado.
C O S T O . 3 (IMTIS)
METRADOS
Cant.
P. Unit.
P. Parcial
24-703,392.1C
nO
m3
rn3
7,600
15,200
53,200
739.86
502.61
194.52
5'622,936
7'639,672
10'348,464
m3
nQ
m3
270.00
810.00
1,620.00
883.24
558.61
247.76
238,474.8C
452,474.1C
401,371.2C
02.00
OBRAS DE CONCRETO
02.01
3,300
1,190.50
3'928,650
2,400
532.64
1'278,336
02.02
P. T o t a l
5'206,986.0C
29'910,378.10
- 12 -
L = 18 KM.
M3/SEG.
C O S T O S
METRADO
PART.
DESCRIPCIN
1.00
MOVIMIENTO DE TIERRAS
1.01
Excavacin Plataforma
01.01.02 Roca Fija
01.01.02 Roca suelta
01.01.03 Material Suelto
1.02
Unid.
Cant.
P. Unit.
P. Parcial
39'642,016.32
m3
14,472
28,944
28,944
427.94
327,69
95.30
6-193,147.68
9-484,659.36
2-758,363.20
n6
m3
m3
8,496
16,992
16,992
883.24
558.61
247.76
7-504,007.04
9-491,901.12
4-209,937.92
m3
na
40'316,036.4
2.00
OBRAS DE CONCRKIU
2.01
Manipostera de Piedra en
Talud.
mZ
43,560
617.39
26'893,508.4c
ni2
25,200
532.64
13'422,528.OC
2.02
(Iwris)
P. Total
79-958,052.72
13 -
CUADRO No. M l
PRESUPUESTO CANAL COYPA COYP'-CHILICULCO
L = 62 KMS.
METRADO
PART.
DESCRIPCIN
1.00
MOVIMIENTO DE TIERRAS
1.01
Excavacin Plataforma
Unid
Cant.
P. Unit.
COSTOS
(kns)
P. Parcial
P. Total
259'313,551.3
m3
m3
112,654
161,634
215,512
427.94
327.69
95.30
48'209,152.7(
52965,845.4<
20 , 538,293.6(
n6
m3
ni3
63,742.2C
91,456.2C
121,941.6C
883.24
558.61
247.76
56'299,660.7:
51'088,347.8*
30'212,250,8;
nfl
193*896,481.2
2.00
OBRAS DE OCNCRETO
2.01
Manpostera de Piedra en
Talud.
m2
207,080
617.39 127,849,121.2(
m2
124,000
532.64 66*047,360
2.02
453'210,032.5
14
L=
Q = 3 M3/SEG.
METRADO
PART,
DESCRIPCIN
01.00
MDVIM1ENT0 DE TIERRAS
01.01
Excavacin Plataforma en
Corte Cerrado.
01.01.01 Roca F i j a
01.01.02 Roca Suelta
01.01.03 M a t e r i a l S u e l t o
01.02
Unid.
Cant.
P. Unit.
5 KMS.
C O S T O
s (Imrs)
P. Parcial
P. Total
77'231,945.4C
n6
m3
nfl
24,000
48,000
168,000
739.86
502.61
194.52
17'756,640
24'125,280
32 ,'679,360
nJ
mi
nfl
780
780
6,240
883.24
558.61
247.76
688,927.20
435,715.80
1'546,022.40
Roca F i j a
Roca Suelta
Material Suelto
02.00
OBRAS DE CONCRETO
02.01
02.01
cefrado.
vZ
Piso Concreto f e 175 kgr/
m2
an2. esp. : 0.10
12 , 162,156.
7,800.0 3 1,190.50
9'285,900
532.64
2'876,256
5,400
89'394,101.40
CUADRO N o , 1 - 1 3
PRESUPUESTO
CANAL DERIVACIN CHILICULCO - ANCOAQUE
Q = 4,00 M3/SEG.
L = 28 KM.
METRADO
PART,
DESCRIPCIN
1.00
MOVIMIENTO DE TIERRAS
1.01
Excavacin Plataforma
Unid
OBRAS DE OONCRETO
2.01
Manpostera de Piedra
Talud.
Concreto ert Piso 0.10
P. Parcial
P. Total
m3
m3
35,028
93,408
105,084
427.94 14'989,882.32
327.69 30'608,867.52
95.30 lO'OW.SOS^O
22,638
60,368
67,914
883.24 19'994,787.12
558.61 33'722,168.48
247.76 16'826,372.64
2.02
nO
2.00
P. Unit.
(INTIS)
126,156,583.3
Cant.
C O S T O S
nv3
m3
ra3
% , 772,228.a
en
in2
103,600
617.39 63'961,604.00
m2
61,600
532.64 32 , 810,624.00
222,928,811.3Q
- 16 -
b.2)
1-14
al
1-19
su presupuestes corres-
pendientes.
1.1.2
de
comprendidas
en la derivacin Locumba-Sama.
1-20
En el Cuadro No.
3e
bo
precios
se concluy en lo siguiente :
a)
Cano
Frontera
todas
17 -
CUADRO No. 1 - m
P R E S U P U E S T O
BOCATOMA
Nro.
1.00
DESCRIPCIN
MOVIMIENTO DE TIEUFAS
1.01
1.02
1.03
1.04
Excavacin
Excavacin
Excavacin
limpieza y
2.00
CMAS DE OOrCKETO
2.01
2.02
Cimientos t o t a l ItlOfP.G.
Muros d e encausamiento oonc.
c i c l p e o f ' c = 175/C3ii2. indu
je barraje
P i e d r a emboquillado s u p e r f i c i e de b a i t a j e
P i s o d e c o n r e t o f ' c 175/an.
C:015 c .
Muros d e c o n c r e t o e s t r u c t u r a l
f e 175 A g / c m 2 .
P i s o c o n c r e t o f e 175 k g / a n 2 .
C: 0 . 1 0 armado
Concreto e s t r u c t u r a l para
piso
2.03
2.04
2.05
2.06
2.07
OHWS CCMPLEMENTARIAS
3.01
3.02
3.03
r
L
1 MTKADS
l UNID. __CANT:__ r~
~~C~_5"|~^ 'f~~o~Js~~i7,._
PTT~~ f
"PARCIAL" ~j
"TOTAL"]
. i
| 1'322,864.92
284.00
613.00
867.00
447,336.92
343,623.28
431,904.72
100,000.00
i
I
en n a t e r i a l s u e l t o i n .
en roca s u e l t a
| n.
en r o c a f i j a
i ni3.
i Global
desvo del r o
3.00
P U T I J A N E
1,575.13
560.56
498.16
1
i
5 , 306,742.00
in3.
290
1,760.00
510,400.00
m3.
297.47
5,690.00
1,692,640.00
m2.
9.15
126.00
1,152.90
m2.
17.80
1,023.00
18,209.40
12,742.00
2'522,916.00
mi.
198
ru2.
107.90
2,630.00
283,777.00
m3.
28.50
9,742.00
277,647.00
|
in2.
351.00
620.00
217,620.00
in2.
195.00
533.00
103,935.00
50,000.001
100,000.00
U.
Estimad os
2.00
2 , 221,555.00
l'SOO.OOO.OO
r "*
T 0 T l\ L
8,851,162.00
18 -
D E S C R I P C I N
No.
LORISA
C O S T O S
METRADOS
.'li^lJ-J^NT^ J . - J U ^ - J
PAR9IAL__J
3.00
OBRAS OCtJPLTffiWrARIAS
3.01
c a n a l d e ccnduccin y a l i v i a
dero
3 . 0 1 . 0 1 Mamposteria d e P i e d r a a s e n t a d a y emboquillada
3.01.01 Piso concreto f ' c k g /
a n 2 . C.t 10 a n .
3.02
3.03
Gonpuertas
3 . 0 2 . 0 1 De 1.20 x 0.60
i n c l u y e montaje)
Juntas de dilatacin, f i l t r o s
y enrocado d e p r o t e c c i n
Caseta o p e r a d o r , tubos d e s e
g u r i d a d , i n s e r t o s en e l ooncre
to.
"T"
.i.
JOTAL__J
1'314,190.00
m3.
m3.
m3.
Global
1,569.55
551.20
496.60
445,752.20
337,885.60
430,552.20
100,000.00
284.00
613.00
867.00
I/.
5*578,346.00
n.
290.00
1,760.00
510,400.00
ni3.
297.47
5,690.00
1,692,640.00
rt2.
9.00
126.00
1,134.00
vcQ..
27.00
1,023.00
27,621.00
198
12,742,00
207.60 2,630.00
28.50 9,742.00
2*522,916.00
545,988.00
277,647.00
m3..
Tt2.
K3.
2*421,555.001
rtZ.
351.00
620.00
217,620.00
m2.
195.00
533.00
103,935.00
2.00 50,000.00
100,000.00
2,0OO,OOO.0O
GLobal
9'314 ,091.00|
- 19 -
ro.
DESCRIPCIN
J4.06! T r a b a j o s d e
estabiliza
c i n de t a l u d e s en poza
(pernos de anclaje, concreto,
malla de refuerzo)
^'BOO.OO.OO
Estimado
500,000.00
h. oo ESmrUJPA DE LIMPIA
.01 Canal de aproximacin
concreto ((30 m.)
de
500,000.00
Estimados
TOTAL
94'374,416.00
I
I
I
I
20 -
CUADRO No, 1 - 1 6
PRESUPUESTO
ACTIVIDAD
FECHA
ABRIL 1,988
l'ARTim
'-1
ESPECIFICACIONES
0.00
o.oi
ll.OO
1.01
1.02
-1.03
'2.00
CONSTRUCCIN DE LA PRESA
2.OI
.2.02
2.03
2.04
2.05
2.06
2.07
METRADO
P.UNITARIO
OOSIU PARCIAL
COSTO TOTAL
5'199
1,580
M3
3,290.50
5'199
18'489
2,110
850
30
m.l.
m.l.
M3
6,267
5,642
15,667
13'273,37o
4'795,700
470,010
65'988
M3
M3
M3
M3
M3
2,043
1,809
1,809
802
173,004
5'428,251
4,806>513
22'138,542
3'509,070
13,123.00 M3
2,275
29'854,825
4,436.00
2,657.00
2,657.00
12,238.00
4,375.40
117
M3
39
665
77,805
mt
|3.00
3.01
"3.02
A.03
I3.04
n.05
3.06
3.07
ft.08
3.09
J3.10
SIGUE
S'OD.OOO
36.00 M3
5,413
194,868
142.00 M3
6,420
911,640
97.00 M3
4,922
477,434
M3
M3
M3
M3
M3
6,550
2'541,400
118,844
79,424
129,480
1'316,832
95.00 M3
18.00 M3
9,026
388.00
292.00
29Z.OO
1,245.00
176.00
407
272
104
7,480
541
857,470
9,738
I
I
I
21
VIENE
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3". 18
3.19
3.20
\ t,'
4.00
VERTEDERO DE DEMASAS
2,463
67
1
1
2
2
2
1
2
33
Kg
U
U
U
U
U
U
U
M2
15,675
20,154
93,830
20,844
24,637
28,914
10,077
510
165,021
15,675
20,154
187,660
41,688
49,274
28,914
20,154
16,830
813
M3
764
62,132
2'747
1 4.01
4.02
i 4.03
4.04
4.05
4.06
4.07
1 4.08
4.09
1 4.10
[4.11
4.12
200
109
265
315
138
109
42
4,228
114
7
7
983
M3
M3
M3
M3
M3
M3
M3
Kg
m.l.
m.l.
M3
M3
175
570
343
195
35,000
62,130
90,895
61,425
548,964
523,091
291,018
393,204
31,350
5,460
2,681
701,862
3,978
4,799
6,929
93
275
780
383
714
1
1
TOTAL
COSTO
DIRECITO
100'436,000
22
CUADRO No, 1 - 17
PRESUPUESTO
BOCATOMA - REGULADORA
C 0 Y F A
C 0 Y PA
1
Nro.
'
DCSCPTPCION
METRADOS
UNID
"t
CANT
-__2__s
J1
1_. . . . p. -. u. -.
T _0__S_I/.
PARCTAL_
TOTAL
1
127'300,000.00
1.01
1
1
GOVB
2.01 1 Excavacin en r o c a f i j a
2.02
2.03 Excavacin m a t e r i a l s u e l t o
|ra3.
rn3.
'n.
CORAS DE OTCREIO
3.01
3.02
Cimientos
m3.
Muros de encausamiento i n c l u yendo b a r r a j e , c o n c r e t o c i c l
peo
in3.
Rrboquillado de p i e d r a s u p e r ficie barraje
m2.
P i s o de c o n c r e t o t ' c 175 k g /
0 . 0 . 1 5 era.
m3.
t-fciros de c o n c r e t o e s t r u c t u r a l
f e 175 kg/cm2.
m3.
P i s o c o n c r e t o f ' c 175 C:0.10
anrado
m2.
CQicreto e s t r u c t u r a l
para
i
piso
i m3.
3.05
3.06
3.07
867.00 |
613.00
284.00 '
13'586,324.00
lo'gsa.GBO.oo
,
l 549,664.00
1 , 077,780.00
38 , 251,037.00
3.00
3.04
12,640.00 |
j 2,528.00 |
3,795.00 |
23 , 800,000.00
I
1
3.03
S'SOOjOOO.OO
620.00 ! 1,760.00
1'091,200.00
5,490.00
5,690.00
31'238,100.00
440.00
126.00
55,440.00
452.00
1,023.00
462,396.00
90.5f 12,742.00
l'ISS,151.00
505.0C
2,630.00
1 , 328,150.00
300.0C
9,742.00
2 , 922,600.00
4 . 0 0 ] UBKAS CDMPIMENrARTAS
14'737,055.ob
da
|
|
|
|
~ j in2.
|
403.6^
620.00 |
j
j m2. |
224.0CJ
533.00 |
j
| .
|
1 | 60,000.00 |
j
j E s t i m ido
|
j
ML. |
420.00 9 , 8 0 0 . 0 0 |
j ML. 1
420.00
250,263.00 |
119,392.00 |
60,000.00 1
2"200,000.00 |
4'116,000.001
1,170.00
491,400.00
23
B 0 C A T 0 MA
1 Nro.!
DESCRIPCIN
CH I L I CU L C0
C O S T O S
METPADOS
.y^iOil^iil
PARCIAL_
?iy.L_.
2.00
2.01
2.02
2.03
Excavacin m a t e r i a l s u e l t o
Excavacin en r o c a s u e l t a
Excavacin en roca f i j a
Limpieza d e l l e c t o y d e s vo del ro
m3.
m3.
ni3.
2,460
820
820
1
|
2'512,240
600,000
Gljobal
1
12'994,970
m3.
810
1
ni3.
m2.
1'425,600
| 1,760.00
1
604
3'436,760
| 5,690.00
126.00
2,722
in2.
110.35 | 1,023.00
112,888
m3.
350
12,742.00
4*459,700
m2.
834
2,630.00
2"193,420
nO.
|
1
140
9,742.00
|
1
1'363,880
21.60 |
2.04
an2. C:015 cm.
| 2.05 Muros de c o n c r e t o e s t r u c t u r a l f ' c 175 kg/aii2.
| 2.06 P i s o c o n c r e t o f ' c 175 k g / a n 2 .
C:10 on.
2 . 0 7 Obncreto e s t r u c t u r a l para p i
so
TOTAL
698,640
502,660
710,940
284.00
613.00
867.00
OBRAS DE OCtCTEIO
Muros de encusanuento, c o n c r e t o c i c l p e o f ' c 175 k g /
incluye barraje
P i e d r a emboquillada s u p e r f i c i e barraje
1/.
4*766,200 |
3.01
3.02
3.03
Canal de conduccin y a l i v i a
deros
3.01.01 irairposteria de P i e d r a
asentada y e n t o q u i l l a
da
3.01.02 P i s o o c n c r e t o f ' c 175
kg/an2.
Qjnpuertas
3 . 0 2 . 0 1 d e 1.20 x 0.60
J u n t a s de d i l a t a c i n , f i l t r o s
enrocado d e p r o t e c c i n , i n s e r
t o s en e l c o n c r e t o y t u b o s e
Pe.
in2.
650.00
620.00
403,000
m2.
400.00
533.00
213,200
U.
50,000.00
150,000
Estimacb
i
i11
4*000,000
1
11|
1
T O
T A L
i
1j
1
-si
20'273,410 J
24 -
CUADRO No 1 - 1 9
PRESUPUESTO
BOCATOMA ANCOAQUE
N.
DESCRIPCIN
1.00
MOVIMIENTO DE TIERRAS
1.01
1.02
1.03
1.04
.-MORADO
U.
Cant.
nG
n3
m3
2.01
2.02
2.05
2.06
2.07
3.00
OBRAS CCMPLEMENTARIAS
3.01
Canal de Conduccin y A l i
2,600
1,560
1,040
284,00
613,00
867,00
G L0 B A L
OBRAS EE CCNCRETO
2.04
COSTOS
Parcial
738,400
956,280
901,680
3.03
15*064,439
720.0C 1*760,00
1'267,200
860.00 5'690,00
4'893,400
41.00
126.00
5,166
195.00 1,023.00
199,485
450.00 L2,742.00
5'733,900
520.00 2,630.00
1'367,600
164.00 9,742.00
1'597,688
3.04
6*465,800
3.01.01 Marpostera de
Piedra Asentada y
Etoboquiliada.
rn2
3.01.02 Piso Concreto f'c
175 kgr/an2 e:10
cm.
n2
Ccnpuertas
3.02.01 de 1.20 x 0.60
Juntas de Dilatacin, Fil
tros enrrocados, tubos de
Fe e i n s e r t o s .
Canal de Ingreso a l Tnel
y Transicin.
600,000
viaderos.
3.02
Total
3'196,360
2.00
2.03
P. 0.
U.
800
620.00
496,000
600
533.00
319,800
3.00
50,000.0
150,000
ES TIMADO
S'SOO.OOO
ES TIMADO
2 , 000,000
TOIAL : I / .
24726,599
25 -
CUADRO N o . 1 - 2 0 .
P R E S U P U E S T O
"
MI...
'
'I
. , , !
l ll..,l...l.
..,,.
- ,
,,.
. .
.,
.,
65*580)
. , , ,
.i.|,.|.l,|.||,.|.l
No.
PESCRIR-'ON
mww
u
owr.
COSTOS
P.U.
PARCIAL
|
1
\2'01\
50.00
900.00
65.5
42,118.60
3,500.00
2,806.24
2'105,930.00
3'150,000.00
184,033.22
608,000.00
450,000.00!
230,000.00
VE nEms
376'260,849.30
106,438.77
94,975.07
2.02] ExcpfMauowu noca ueJta.
m
2.031 Exc.f#aJa4o>im noca fija
143,675.25
Z.04 Exc.pfatix&omi C. wmdoMat
96,907.00
mito
2.05 Exc.piaJn.ioma C. amado no_
r? 102,671.00
ca ueLi
2.06 Exj.pltaXa.{phsm. C. cwiado nq_
156,815.00
ca iija
71,788.00
2.07 Exjccaja com Mat. mrtto
60,439.40
\2.0S Exccaja com noca AueJtta.
2.09 Exc. caja camJL noca fija
m 89,657.20
2.10 Exc. caja com cont, cmwdo
n? 25,215.00
noca {ja
2.11 Reem conpxafado rratmaZ.
m3 419,914.40
jpnopio
tii
3.00 Revutmmto
6'727,963.22
TOTAL
8'840,804.24\
83.06
276.91 26'299,546.63
351.73 50'534,895.681
1
195.31
18'926,906.17
432.96 44'452,436.16
539.27 84'565,625.05
201.40 W458,103.20
414.15 25'030,977.51
601.80 53*955,702.96
601.80
15'174,387.00
81.02
34'021,464.69
172'327,162.10
efe. camt
&
3,270.59
70.15
54'075,935.06
18'671,m.15
580.63 46*380,724.40
496.09 38'380,002.85
188.08
498.20
V 190,546.40
IV628,759.20
./.
- 26 -
(CONTINUACIN)
mSXIPCION
tJEIWX)
u.
cm.
COSTOS
P..
mcuL
TOTAL
,
4.00 Tml
33 780,400.55
7,527.00
2,480.52
18'670,874.04
2,215.00
9,909.00
3,270.59
793.74
7'244,356.25
7'865,169.66
5.00 Ertcnado
18'231,368.46
30,166.80
4,705.36
580.63
152.09
17'515,749.08
715,619.38
6.00 Bocatmx
01
5'500,000.00
5'501,020.00
30
142,418.50
132'418,560.00
TOTAL
'745'247,323.60
- 27 -
deri
vacin Locumba-Sama, deducindose sta del avance fsico estimado a Diciembre de 1988 por la CORDETACNA, tal como se muestra
en el Cuadro No . 1-21.
~ Asimismo en
adi
1-1).
27/A -
1.00
P,
2 65
'lils-illsms.
iiTfiJ^iWiii^
CARACTERSTICAS
300
A.-r*f i,,
HIDRULICAS \&
0 = 3.00 (m3/seg)
5 = 0.00/
n = 0.0/7
b = 1.00
-Y = 1.40
6 = 0.25 "
H = 1.65
A - 2 . 3 4 ( m2)
V = 1.28 (m/seg)
1.00
(.00
3 00
3.0 6
Encimado 0.41
CARACTERSTICAS H I D R U L I C A S ^
0= 5.00 (m3/seg.)
A = 3.45 m2
P =5.05 m.
R =0.68
V = 1.44
m/seg
$ = 0.001
n = 0.017
b = 1.00
.OO
= 0.25
H = 2.06
Z =050
ENCIMADO
LOCUMBA F*cho
-
juLio-'ea
..O
CANAL
SAMA
Eicola:
l/->0
iisin-
CUADRO N o . 1 - 2 1
D E T E R M I N A C I N
SALDO
PRESUPUESTAL
METRADO
No.
DESCRIPCIN
U.
CANT.
SALDO
SAIDO
FRESOTUESTAL PRESUHIKSTAL CBSEHVACICN
(MILES $ USA)
METRADO
(MIIES 1/.)
EKESUKIES'IO
(CAMBIO 1/33
U.
CANT.
(MILES 1/.)
/US$).-
6'728
80
5 ' 382
I'346
548'588
50
274,294
274,294
8'312
2.4
33'780
Kms.
2.4
33'780
Kms.
6 5 . 5
36'462
36'462
I'IOS
BOCATOMA
U.
01
5'501
U.
01
ESTRUCTURAS DE CRUCE
U.
30
132,419
30
92'693
2'809
745,247
48
404,795
12*267
1,0
TRABAJOS PRELIMINARES
2.0
CANALES DE CONDUCCIN
Kms.
61.1?
3.0
TNEL
Kms.
4.0
ENCIMADO ( h = 4 1
5.0
6.0
COSTO
SmaJ
DIRECTO
1/ FUENTE CORDETACNA
41
5' 501
39,726
358'683
- 29 -
de costos para
las 8,790
1.1.3.1 COSTOS
del
tfinel
Kovire
resultara
un
costo
total
de
$ 26'370,000.
1-23
).
186,083
- Movimiento de tierras
462,659
- Redes hidrulicas
10'581,525
- Tomas de parcela
377,970
- Derivaciones
204,810
- Medidores de caudal
98,865
- Vlvulas de control
177,354
- Terminales de red
Sub total
13,932
^los.igs
C A DR0
N o . 1-22
AREA A IRRIGAR
FECHA
:
:
8.790
HAS.
ABRIL
L988
CAMBIO
MILES DE $
RUBROS
(USA)
: I/. 75 U.S. $
MILES DE
25'370
L977'750
12'1Q3
907'725
757
56775
39'23
2,9<e'250
OBRAS CIVILES
SBTOTAL
IMPUESIUS
TOTAL
(M)
3'923
m'75
7'96
588^50
g0'999
3'82|,925
1/.
METRADO
ESPECIFICACIN
ti.
1.0
TRABAJOS PRELIMINARES
1.1
2.0
MOVIMIENTO DE TIERRAS
2.1
Excavacin de zanjas
M.L
COSTO
CANT. PREC.NIT.
169,166
1.1
$
PARCIAL
TOTAL PART.
186,083
186,083
*62,659
169,166
1.5
253,7^
m2
89,700
0.3
26,910
m3
1^0,000
1.3
M.L.
REDES HIDRULICAS
3.1
182,000
10*581,525
5,'298
210
11112,580
M.L.
1,598
180
287,6*0
9,9*5
130
1*292,850
2M00
100
2"t00,000
3.'
M.L.
23,000
80
l'B^OOO
M.L.
26,100
60
1'566,000
M.L.
26,520
hO
1'060,800
M.L.
27,300
25
682,500
M.L.
13,260
15
198,900
M.L.
6,630
53,0*0
5,515
27,575
Pza.
28
630
17,6*0
Pza.
300
HO
*2,000
377,970
0 0
Pza.
879
150
131,850
./.
32
*.2
*.3
^.*
5.0
METRAOO
COSTO
ESPECIFICACIONES
U.
Pieza especial de acero o F G
en forma de "S" brida 0 V
CANT. PREC.UNIT.
1,758
I
60
Pza.
3,516
35 '
Reduccin campana de F G 0 V x
2"
Pza.
1,758
10
Pza.
PARCIAL
105,480
123,060
17,580
DERIVACIONES
.
Vlvula de alivio 0 ,t" brida ca
P7a.
se variable
30
Pza.
30
30
50
1,500
30
750
22,500
30
67
2,010
30
50
1,500
Pza.
30
40
1,200
Niple de F 0 C 0 0 hn x 0.15 .
bridado clase variable
Pza.
30
15
<t50
Pza.
. 30
230
6,900
Pza.
30
25
750
5.1
5.2
5.3
5.1*
5.5
5.6
5.7
5.8
5.9'
6.0
6.1
TOTAL PART.
204,810
600*
5,000
18,000
150,000
MEIIDORES DE CAUDAL
98,865
n
Pza.
39
55
2,145
./..
33
ESPECIFICACIONES
U.
6.2
COSTO
METRAOO
CANT. PREC.NIT.
$
PARCIAL
39
'150
5,850
39
70
2,730
39
60
2,340
6.5
39
2,200
85,800
7.0
VLVULA DE CONTROL
7.1
59
2,143
126,437
59
'200
11,800
Pza.
59
-40
2,360
Pza.
59
6.3
6.4
7.2
7.3
7.4
Pza.
177,354
623
36,757
8.0
TERMINALES DE RED
8.1
Pza. -,
' 36
' 82
2,952
Pza.
'36
' 235
8,460 '
Pza.
" 36
'70
2,520
8.2
8.3
13,932
SUB TOTAL
12,103,198
K.ti
TOTAL PART.
- 34 -
de
Reservorio de regulacin
951,845
708,145
Cajas de registro
44,850
Cajas terminales
12,960
Sub Total
1.1.4
2,592
,
$ 1 720,392
nece
futura poblacin
asentada en la irri-
,
m
nego-
(Cuadro No I-26) .
El monto total de las inversiones para estas instala ciones es de I/. 11 '715,308 para el
las
35
I
CUADRO Ho. 1 - 2 4
METRADO Y PRESUPUESTO DE LAS OBRAS CIVILES INFRAESTRUCTURA HIDRULICA
DE SERVICIO IRRIGACIN LOMAS DE SAMA
No.'
PART.
U.
1.0
RESERVORIO DE REGULACIN
1.1
1.2
Pisos de
asentada
Kg/cm y
ro I:* e
237,665
1.2
285,198
Canal principal
E
max
Excavacin y refine
Talud de mampostera de .piedra
asentada con f'c=l75 Kg/iit2 y em
quillado con mortero I:" e=0.2TT
n.
m5
33,820
3.2
108,22t
2
m
25,382
8.2
208,132
13,826
8.31
11^,89^
m5
6,569
3.2
21,021
2.21
708,1*5
3
= 't.S m luj
Q = 3.75
7L
TOTAL PART.
3^,576
632,071
CANALES OE CONDUCCIN
2.2
5.5
2.0
2.13
8,6W
11^,922
m5
2.12
PARCIAL
mampostera de piedra
con concreto 1*0=175
emboquillado con morte
2
0.20 m.
m
2.11
CANT. PREC.UNIT.
951>8*5"
1.3
2.10
COSTO
METRAOO
ESPECIFICACIONES
/sea.
2
iT/seg.
Excavacin y refine
2.22
mZ
5,039
8.2
*1,320
2.23
m2
3,139
8.31
26,085
2.3
Tramo B-C
2,9^3
3.2
9^18
2,313
8.2
18,967
1,755
8.31
1^,584
Q = 2.67m 5 /seg.
m3
2.31
Excavacin y refine
m3
2.32
2.33
2
m
m
.
I
I
- 36 -
2.4
METRAOO
ESPECIFICACIONES
COSTO
$ '
i .
U.
CANT. PREC.UNIT.
PARCIAL
Tramo C-0
0 = 1.56 m 3 /seg.
m3
2.41
Excavacin y refine
m3
5,400
3.2
17,280
2.42
m3
4,296
8.2*
35,227
2.43
4,680
8.31
38,891
2.5
Tramo D-E
m3'
2.51
Q = 0.68 m /seg.
Excavacin y refine
2,626
3.2
8,403
2.52
2,016
8.2
16,531
2.53
3,510
8.31
29,168
3.0
CAJA DE REGISTRO
De concreto armado f,c=175 Kg/m
acero 0 V 8" - 1/2"
2.5 m. x 2.5 m. x 3.23 m.
4.0
2
m
44,850
U.
435
128
55,680
CAJA TERMINAL
Constituido por 2 ambientes de
concreto armado f,c=175 Kg/m
acero 0 3/8"-l/2n 2.80x1.2x2.5
m. e=0.20 m.
5.0
TOTAL PART.
12,960
360
36
12,9.66
2,592
.' 9
288
2,592
SUB TOTAL
1720,392
- 37 -
CUADRO No. 1 - 2 3
HOMBRES
MUJERES
TOTAL
MENOS DE 1
240
235
475
1 - 4
960
939
1899
12%
5 - 9
1010
1047
2057
13%
10 - 14
963
936
1899
12%
15 - 19
805
777
1582
10%
20 - 24
718
706
1424
9%
25 - 29
635
630
1265
8%
30 - 34
580
528
1108
7%
35 - 39
483
466
949
6%
40 - 44
397
394
791
5%
45 - 49
313
320
633
4%
50 - 54
235
240
475
3%
55 - 59
237
238
475
3%
60 - 64
153
163
316
2%
65 - 69
73
85
158
70 - ms
156
160
316
2%
7958
7864
15822
100%
TOTAL
3% '
1%
SERVICIOS
PBLICOS
1 Educacin:
NMEROS DE
USUARIOS.
250
Jardn de
Infantes.
EDIFICACIONES
2 Edutacin :
600
Escuela
Prlrora
3,000
Instalaciones
Deportivas
Salud :
Posta
Mdica
3,000
TOTAL
5 Transporte y
ccnuiicacio
nes.
3,000
509704
58
116
4394
509704
58
174
4394
764556
58
174
4394
764556
10
232
580
90
180
90
90
Aula
2
3
Escuela
Priaarla
Aula, SS.HH.
Direccin
Secretara
Depsito
Cancha de
Ftebol
Vestuarios
SS.HH.
Posta Sanitaria
Sala de Espera
Consultorio
Butiouera
SS.HH.
Parqueo
Oficina
Sala de Espers
SS.HH.
Case a Postal
Caseta Telf.
TOTAL
3,000
Tiendas y
depsitos
INVERSIONES
790920
790920
27q .
4394
1186,380
45CJ
4393
1977,300
90
450
4394
1977,300
15
360
135d
7400
740CJ
50
370,000
370,000
10
2d
4394
87,880
87,880
16
4394
70,304
70,304
7M8
7436
528,184
528,184
36
36'
4394
158,184
36
36
4394
158,184
36
4394
158,184
108
108
474,592
158184
108
IOS
4394
474,552
474552
509704
764556
1977300
1977300
790920
1186380
1977300
40
200 -
40
200
4394
878,800
10
80
400
1757,600
878,800
1977300
158184
158,184
158,184
158,184
158,184
474,552 474552
4394
764556
1186380
'1
108
13
764556
4394
108
10
764556
509704
5931,900
(AO)
509704
2548,520
1
6 Servicios
Personales
TOTAL
509704
58
TOTAL
4.
TOTAL
4394
M2/A
TOTAL
3 Recreacin :
lA
116(
N.
Jardin :
TOTAL
CRONOGRAMA DE
TOTAL
AMBIENTES
ss.m.
INVERSIONES
AREA
878,800
378,800
878,800
378,800
G
CUADRO fto. 1 - 2 7
CRONOGRAMA
CANT,
M.
COSTO
in.l.
22,000
30
660,000
m.l.
27,500
30
825,000
m.l.
26,400
30
792,000
m.l.
34,100
30
1'023,000
UNIDAD
I/M.L.
TOTAL
DE
INVERSIONES
(AOS)
10
660,000
INSTALACIN DE
CORTINAS ROMPE
VIENTOS
CADA
825,000
792,000
METRO,
TOTAL
110,000
3'300,000
1'023,000
660,000
825,000
792,000
r o a ,00o
1.1.5
PRESUPUESTO TOTAL
SQ
Canal
CUADRO No. 1 - 28
COSTO
DE
INVERSION
RED
VIAL
(Miles de l | . )
DESCRIPCIN
CANT.
M.
COSTO
m.l
34,000
50
1'700,000 1-700,000
m.l.
42,500
50
2'125,000
m.l.
40,800"
50
2-040,000
m.l.
52,700
50
2*635,000
UNIDAD
I/M.L.
TOTAL
CRONOGRAMA DE INVERSIONES
(AOS)
10
11
CONSTRUCCIN
DE
VAS
DE
2-125,000
ACCESO.
170,000 *!
TOTAL
8,500,000 1-700,000
2-040,000
2-635,000
2-125,000
2-040,000
2-635,000
CUADRO
No.
1-79
UNID.
i
5
(AOS)
8
9
DESEMBOLSOS
TOTAL
10
11
48.276
- .-
38 667
156.205
10.560
-.-
13.640
44.00
27.20
-.-
35.133
113.333
86.036
" *~
87.44
313.538
i
M.L.
133.10
, M.L. 1466.67
25.778
8.80
11.717
-.-
22.614
9.151
11.00
'
M.L.
TOTAL
CANT.
2266.67
22.667
""
28.333
57.245
11.717
61.948
"
"
'
9.151
43 -
CUADRO No. 1 - 3 0
PRESUPUESTO
SUB - PROYECTO
ABRIL
TOTAL
L988
PART
ACTIVIDAD
1.00
i.i
1.2
1.3
Trabajos Preliminares
Estructuras de Conduccin
Estructuras de Captacin, Regulacin y Obras de Arte
2.00
TNEL KOVIRE
2.1
2.2
2.3
Obras Preliminares
Movimiento (te Tierras
Construccin Tnel
3.00
3.1
3.2
3.3
Obras Civiles
Red Principal de Riego
Sistema de Riego por Goteo
4.00
INFRAESTRUCTURA DE SERVICIO
4.1
4.2
4.3
5.00
5.1
5.2
5.3
Trabajos Preliminares
Canales de Conduccin
Encimado de Canal
Estructuras de Cruce
MI.FS DF INTIS
HILES D DOLARES
1,443'033
542
12*365
tO'go
927-368
6*333
474'975
14*256
1,069'200
4-442
450
9-364
333'150
33'750
702'300
39'230
2,942'248
757
12*103
26*370
56'773
907*725
1,977-750
314
23*515
156
44
113
11-715
3*300
8*500
5*397
404*795
18
3,657
486
1*236
1*346
274*294
36*462
92*693
5,882*791
588*279
1,294*214"
176*484
78*437
7*844
17*256
" 2'353
TOTAL
7,941*768
105*890
K*
CUADriO No, 1 - 3 1
GASTOS ANUALES DE OPERACIN, IAfiTENIiIENTO Y REPOSICIN DE EQUIPO
( EN HILES DE IOTIS )
SB PROVECTO
DERIVACIN <OVIRE
(Miles de I/.)
Cdtt
OBRAS
DE INVER
SION - - PORC.
DIRECTA
A
4
5.J4/1
1'06^
Tnel Kovire
Canales de Derivacin
Putijane - Kovire
1,069'2X
0.17o l'OQ
16
17
18
19
O
20
S
21
TOTAL
22
23
24
25
26
27
28
29
30
,
VOt) VQ69 1 069 l'OQ 1'069 1'069 1'069 1'069 l'OQ 1'069 1'069 1 , 069 '(yb9 V0b9 l l 069 28'863
1'069
7,215/
1,443 'COS 0.5% 7,215
7,215
7,215 7,215 7,215 7,215 7,215 7,215 7,215 7,215 7,215 7,215 7,215 7,215 7,215 7,215 7,215
194,805
2,024 2,024 2,024 2,024 2,024 2,024 2,024 2,024 2,024 2,024 2,024 2,024 2,024 2,024 2,024
54,648
14711 14711 14711 14711 14711 14711 14711 14711 14711 14711 14711 14711 14711 14711 14711
382*485
2,024
Canal Locumba - Sana
14711
Infraestructura de riego por goteo
2,942'24* 0.57.
14711
-.-
-.-
49'725
4)'275
'85
58'950
'275
0*725
A8,825
296*325
CAPITULO
CRONOGRAMA DE CONSTRUCCIN
>
- 45 -
2. CRQNOGRMA DE CONSTRUCCIN
2.1
CONSIDERACIONES BSICAS
- La ruta crtica
de la infraestructura
hidrulica de
ejecucin del
la derivacin
Locumba
instalacin
de
la
infraestructura
hidrulica
de
servicio e infraestructura social para las 8,790 Has. proyectadas se prev en 9 aos.
- En el Cuadro No. 2-1, se muestra el Cronograma General
deConstruccin del Sub-Proyecto Kovire y en el Cuadro No. 2-2
el Calendario de Inversiones totales del Sub-Proyecto.
- Asimismo, con la finalidad de calcular el monto de las
inversiones calendarizadas "a todo costo" (Costo Directo ms
Costos Indirectos) de las obras y equipamiento que comprende
el Sub-Proyecto Kovire, se prepar los cronogramas de construccin respectivos, tal como se muestran en los Cuadros N^s.
a 2-8.
2-3
:UADRO ' l o . 2 - 1
CROHOGRWIA SBERAL DE CONSTRUCCIN
SUB PROYEC.j KOVIRE
ESPECIFICACIONES
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
Trabajos Preliminares
Estructuras de Conduccin
Estructuras de Regulacin-Captacin y
Obras de Arte.
TNEL KOVIRE
Obras Preliminares
Instalacin Campamentos
Transporte Equipo y Personal
Adquisicin Maquinaria y Equipo
Trabajos Topogrficos
Mantenimiento Campamentos
Movimiento de Tierras :
Excav. Entrada y Salida Tnel
Excav. Accesos
Carguo y Transporte
Construccin Tnel :
Excav. Tnel
Revestimiento Tnel
DERIVACICN IQCUMBA - LOMAS DE SAMA
Trabajos Preliminares
Canales de Conduccin
Encimado
Estructuras de Canal
ANO
AO 9
AO 10
AO 11
3 8
P R O V E C T3
S E S I V A C I 1) 1
* !) V i R .
A f 1C O A
flnid- Hiles Intis
S P E C 1F I CAG I O H E S
ESTtiO PEFINITIVu
Iralujos Preiuiiarss
Estructuras de CoiKhccin
Estroc de Segulacin i Obras de Arte
TNEL IOVIRE
! 1
!
!
!
! -
Instalacin Cawaientos
Traiisporte Equipo y Personal
Mqmsicifa amiinaria y Ewipo
Iraijjos Toposrlficos
Ibnteniuento Catpaieito
Movliieota de tierras :
AiO 3
58,828
1 AU 4
58,828 :
10,742 ! 10,'42 1
367,264 ,' 122,335 !
161 38 1 330,867 I
624,470 209,653
275,d5 1 301,3*8 !
23,830
12,161
334,892
4I>5
397
!
!
397
44,550 !
67,584 1
AiO 5
Aiu 6
AU 7
Aiu 8 !
Aiu
Aid 10 ! AiO 11 1
412,757 1 488,698
371,378 1
Otrs frel!ti6r*s :
.
.
.
.
.
! A0 2
5S,f28 i
1! -
Ait) 1
0 !
397 !
i
67,187
1
397 1
1
9 !
!
!
397 1
:
0 !
1
f
i
!
!
27,359 1
10,688 !
6,523 !
TOTAL
176,484
0 !
0 !
1,904,803 1
1
!
53,710 1
1,224,126 1
626,967 i
0 !
0 1 1,411,342
439,756 !
i
I
I
1
!
!
i
!
!
!
1
!
i
1
!
1
1
23,830
12,161
402,879
5
1,192
!
!
1
i
44,550 1
i
27,339 1
10,688 i
6,523 !
! taistrucin Tdoel
208,542 209,256
208,267 ! 300,971 !
927,036 !
!
1
208,542 1 209,256
208,267 1
300,971 !
626,065 !
300,971 !
162,362 I
186,427
185,539 !
0 i
0 1
534,328 !
888 1
888
120,689 ! 120,689
! 24,065
40,785 ! 40,785
120,690 !
24,065 1
40,784 1
. EicavaciJn Tdnel
. Derestuiento Wnel
!
!
!
!
Trabajos Preliainares
Canales de Conduccin
EnciHdo Canal
Estructuras de Canal
0 !
!
1
!
1 INFRAESTRUCTURA HIDRULICA DE SERVICIO
! ! 1 -
0 1
780,639 !
0 ! 1,020,996
531,630
244,080 !
4,929 !
1
!
1
656,370
357,123
7,503
0 1
0 !
5,667
1
!
!
!
!
2,552
871
2,244
971,340
0 1 1,110,792
i
0 !
644,490
301,216
25,634
778,140
295,778
36,874
1,160
6,133
906 !
8,518
0 1
1,160
2,239
1,089
2,805
906 !
4,780
1,045
2,693
!
!
UFRAESTRUCTUIU BE SERVICIO
i. . . . . . . . . . .
! -
0 1
TOTAL
T 0 T A L ( 'OOO USJ )
i.
!
!
1
1
!
!
1 2,610,630 ,'
! 1,198,197
!
74,940 !
1
S!
8,657 !
31,040 !
. . . . . . . . . . .
!
1,776
!
362,068
!
48,130
!
122,354
!
0
0 1 3,683,767
1,258,417 ! 943,606
16,779
12,531
10,204 1
13,689
1,160
15 !
977,473
906 !
1,119,310
0 !
13,033
12 !
14,124
0 !
3,828 !
1,350 !
3,478 !
!
15,464
4,356
11,220
0
,'
!
!
8,657 1 7,941,764 1
115 !
105,890 !
CRONQGRAHA
OBRA :
DE
CONSTRUCCIN
(f'ilLES DE I / , )
DESEMBOLSOS
DESCRIPCIN
PAST,
TOTAL
UNID, CANT,
iFR. An
1.00
/ n n , An
^e,
Afn
JTD.
AO
OBRAS PRELIMINARES
333*150
1.01
1.02
1.03
1.04
1.05
Instalacin de Campamentos
Transporte Equipo y Personal
Adquisicin de Maq. y Equipo
Trabajos Topogrficos
Mantenimiento Campamentos
18*053
9'213
304*606
375
903
2.00
MOVIMIENTO IE TIERRAS
2.01
2.03
2.04
3.00
3.01
3.08
CCNSTRUCCICN TNEL
Excavacin de Tnel
Revestimiento del Tnel
157*986
473*083
47*308
104*078
158*829
15*883
34*942
624*469
209*654
CO
TOTAL
M2
2,630
Global
240
Global
18'053
9*213
253*706
375
50*899
301
301
301
33*750
20*711
8*097
4*942
(22%)
20*711
8*097
4'942
158*527
228'009
702*300
474*292
228*008
208*978
20*898
45*975
228'310
22'831
50'228
1,069*200
106'920
235*223
275*851
301'369
1,411*343
157*778
DE
C O B S T 1 M C C I
1988
PART.
ESPECIFICACIONES
UNIDAD: (MILES DE
DESEMBOLSOS
1.0
TRABAJOS PRELIMINARES
2.0
ESTRUCTURAS DE CONDUCCIN
3.0
ESTRUCTURAS DE REGULACIN-CAPTACION Y
OBRAS DE ARTE
AO
AO
AO
I/.)
TOTALES
AO
14'242
10'172
8'138
8'138
40'690
278,230
278'230
278'230
92'678
927'368
20,223
81'824
122,271
250'657
474'975
370'226
408'639
351'473
1 ,443'033
IMPREVISTOS (10%)
31'269
37'023
40'864
3S'-\47
144-303
68'723
81'450
89'900
77'324
317-467
412,757
488'699
539'403
463'944
1,904'803
TOTAL
DE
PESEHBOLSQS
Pm
UNIDAD
( M I L E S DE I / . )
DESEMBOLSOS
ESPECIFICACIONES
AO
AO
TOTALES
AO
AO
1.0
TRABAJOS PRELIMINARES
, 673
673
2.0
CANALES DE CONDUCCIN
91'431
91'431
91-432
274-294
3.0
ENCIMADO
18-231
18-231
36-462
4.0
ESTRUCTURAS DE CRUCE
30'898
30'898
30-897
92-693
123'002
141,233
140-560
404-795
COSTO DIRECTO
1-346
IMPREVISTOS (10%)
12'300
14'123
14-056
40-479
27'060
31'072
30-923
89-055
162'362
186,428
185-539
534-329
TOTAL
O'
CUADRO No. 2-6
CRQHOGRAA
OBRA
FFPHA
ARJI
DE
DESEHBQLSQS
1988
DFS FMBni
TOTALES
CAMT
0.
1758
402'750
-.-
497'250
-.-
488-250
Kln. 169
184,909
-.-
270'548
-.-
228'194
OBRAS C I V I I FR
U.
Var.
3'72A
-.-
5'684
-.-
19'420
591'393
-.-
773'482
-.-
59'139
-.-
77,348
-.-
130"107
-.-
170'166
SUBTOTAL
GASTOS GEERALES (1G&)
3 Ao
4AO
5AO
e/r
(MILES DE 1 / . )
S OS
U.
R U B R O
7 AO
8/ft>
9AO
10 /o
589-500
-.-
1,977'750
224-074
-.-
907'725
-.-
27-935
-.-
56'773
735'864
-.-
841'509
-.-
2,942'248
73-586
-.-
84-151
-.-
294'225
161'890
-.-
185'132
""**
647-294
971'340
-.-
1,110,792
(22%)
TOTAL
780'639
1,020'996
~m
mmm
-.-
3,883 .'767
AVANCE
DE
OBRAS
OBRAS
Construccih canal principal
Kin . 1.8
ENE.
EBB.
MAR.
PER.
MMf.
OUN.
OUL.
GO.
SET. j OCT.
KW.
DIC.
mas
$ 109,49
"
$ 2'4!&J 86
1,991
1,790
Ctnstruccifn de buzones de r e
gistro
S 3,648
$ S'/O.OOO
Desarrollo agrcca *
Oxistnxxi&n. de canal principa
K. 3.99
OJendicb de l a red hidrulica
2,210
Oonstruccin de tuzones de
registro
lastalacifin de riego por goteo
por .B.P.
1,992
S 154,15 1
$ 3'607,3 36
1,993
18,095
S 5630,(XXI
(Continuacin
[AREAS PCI
IRRIG.
(HAS)
del
Cuadro No.
OBRAS
2-7)
ENE.
JUL.
30. i sur.
OCT.
DIC.
AtfcS
1,994
S 190,073
$ 380,733
Construcci&i de 2 reservarlos
3'042,26
Oonstruoci&i de buzones de
regurtro
1,995
S 17,684
$ S'SIO, DOO
1,996
Desarrollo agrcola
2,620
NOV.
I
Desarrollo agrcola (*)
2,170
i MKf. | JUN.
Canstrucci6n canal
Km. 5.1
principal
$ 254,428
O^nst.nKTci.n de 3 r<:w3,rv'Trio''
$ 571,107
(*)
1997
$ 2'987. J90
$ 20,975
s 786.000
1,998
DE INVERSIONES INFRAESTRUCTURA
I R R I G A C I N L O M A S D E SAMA
DE S E R V I C I O
UNIDAD: (Miles
Ahos)
DESEMBOLSOS
UNIDAD
RUBRO
SERVICIOS PBLICOS
PERSONALES.
m. 1 .
CANTIDAD
9,982
1,933.4 .
6
878.8
1,696.1
686.4
de I \.)
TOTAL
3,620.7
2,900.0
11,715.4'
INSTALACIN'
DE
CORTINAS ROMPE VIENTOS,
ID. 1 .
110,000
660.0
825.0
792.0
1,023.0
3,300.0
RED VIAL
m. 1 .
170,000
1,700.0
2,125.0
2,040.0
2,635-0
8,500-0
6,452.7
6,558.0
23,515.4
4,293.4
878.8
4,646.1
686.4
GASTOS GENERALES ( M )
429.3
87.9
464.6
68.6
645.3
655.8
2,355.5
944.5
193.3
1,022.1
151.0
1,419.6
1,442.8
5,173.3
6,132.8
906.0
8,517.6
8,656.6
31.040.2
SB
T O T A L
T O T A L
5,667.2
1,160.0
CAPITULO
ANLISIS
ECONMICO
55
ANLISIS ECONOTCO
3.1
ENFOQUE GENERAL
El propsito de este anlisis es valuar la viabilidad eco
nmica del sub proyecto Derivacin Kovire - Aricota I Etapa, independientemente de los beneficios a lograrse con el plan de
suministro de agua hacia la laguna Aricota (Obras de Emergen
cia),a desarrollarse en el perodo previo al correspondiente al sub proyecto Kovire (1989 - 1992).
es
decir los costos que demandan las obras de transvase y derivacin, as como los de aprovechamiento agroenergtico.
propsi*-
el
3.2
FUENTES DE BENEFICIOS
Los beneficios a obtenerse con la puesta en marcha del e
hi-
- 56 -
de
la
operacin del reservorio natural Aricota, indica que la utilizacin de la potencia instalada ser del orden de 827 es decir
29 MW, siendo la produccin neta de energa adicional del
orden de 113 GWH/ao
2)
tor, se contempla el Valor Neto de Produccin imputable a la extensin agrcola que se encuentra asegurada con una provisin
estable de agua.
de
fun-
de a 552 Has.
El Beneficio Agrcola ha sido estimado teniendo en
bin derivar recursos hdricos hacia el valle de Sama, a fin de mejorar el riego y cubrir prioritariamente las necesidades
- 57 -
Por
tanto los beneficios por este concepto representan el requerimiento de agua para riegos, traducidos de la comparacin entre
mnimas reas irrigables en situaciones actuales y con proyecto.
cota derivada por la utilizacin de un mayor caudal de generacin (3.8 m3/seg.) promedio, producirn mayores volmenes de descarga aguas abajo, al respecto, el proyecto tiene como principal fac
tor de beneficios, la incorporacin progresiva de 8,790 Has. en las Lomas de Sama, a ser irrigadas con la implementacin
El proyecto al -
En la etapa de consolidacin de -
la irrigacin (7mo. ao del proyecto), se lograr incorporar 1,758 parcelas (Unidades Bsicas de Produccin),alcanzando
un
TABLA No. 3 - 1
PRODUCCIN ENERGA INCREMENTAL CON SUB PROYECTO KOVIRE
UN i DAD:MW - H
AOS
PRCOUCC.
ARIOCTEA 1 y 2
(DNSIMB
PROPIOS
Ef&RGIA
lUiAL
OONSUMDS
ARICUIA 1 y 2
ENERGA
SNCREMENTAL
CON SUB-FHO.
KDVIRE
ENERGA
1989
133,955
20,002
113,953
1990
134,205
20,010
114,195
113,953
'
j
1991
134,412
20,016
114,3%
1992
134,589
20,060
114,529
1993
134,754
20,065
114,689
251,220
1994
134,926
20,088
114,838
251,220
1995
135,105
20,100
115,005
251,220
1996
135,303
20,101
115,202
251,220
1997
135,516
20,106
115,410
251,220
1998
135,735
20,158
115,577
251,220
135,952
20,176
115,776
251,220
2900
136,162
20,194
115,968
251,220
Propia.
114,396
114,529
1999
FUENTE
ELABORACIN
114,195
22,704
228,516
113,829
22,704
228,516
113,678
22,704
228,516
113,511
22,704
228,516
113,314
22,704
228,516
113,106
. 228,516
112,939
22,704
228,516
112,740
22,704
228,516
112,548
22,704
\
|
TABLA
N o .
3-2
SIN
MESES
VALLE
ITE
PROYECTO
CON
PROYECTO
SIN
LOCUMBA
PROYECTO
CON
PROYECTO
ULSPCtUB MEROMDD. AREAAIRB DISPGNIB HIDROMDD.. AREAAIRRIDISPCNIB KEDROMX). EAAIRR DISPCNE, HHJRCMXI.
(LPS)1/ (IPS/HA.)
(HAS)
(IPS)
(IPS/HA.)
(HAS.)
(IPS)
(IPS/HAS)
(HAS)
(IPS)
(IPS/HA.)
1,392
1,338
1,240
979
735
745
615
720
944
1,122
1,075
1,160
Ehero
Febrero
fferzo
Abril
Mayo
Junio
Julio
Agosto
Setienhre
Octubre
Ndvienfcre
Dicienbre
i
1/
1.230
1.180
0.991
0.785
0.594
0.571
0.500
0.609
0.784
0.S29
1.075
1.179
1,350
1,000
1,132
1,134
1,251
1,247
1,237
1,305
1,230
1,182
1,204
1,208
1,000
1,001
1,663
1,600
1,485
1,177
890
856
750
871
1,135
1,344
1,556
1,677
I IAS.
I as.
350
I iAS.
1.230
1.180
0.991
0.785
0.594
0.571
0.500
0.609
0.784
0.929
1.075
1.159
1,350
1,350
1,499
1,499
1,499
1,499
1,499
1,431
1,447
1',447
1,447
1,447
1,028
909
892
705
528
508
443
601
780
925
1,302
1,405
1.148
1.032
0.982
0.804
0.588
0.567
0.496
0.731
0.944
1.024
1,293
1.393
896
880
908
277
898
896
893
822
826
903
1,007
1,009
1,210
1,088
1,069
848
' 640
617
540
727
938
1,108
1,285
1,385
1.148
1.032
0.982
0.804
0.588
0.567
0.496
0.731
0.944
1.024
1.293
1.393
994
822
172
Recursos propios (Callazas + SaladD), Exc. Tacalaya y Aprov. Prdidas por evaporacdn lagwia Suches
*EAAIRR.
(HAS.)
1,054
1,054
1,088
1,054
1,088
1,088
1,088
994
994
994
994
994
T A B L A
DETERMINACIN DEL AREA BEMCIARIA
SIN
MESES
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Setiembre
Octubre
Noviembre
Diciembre
DISPCN1BILIDAD
HTTRICA 1 /
{ 75% PERSIT.)
i:22
4.46
2.32
1.02
1.23
1.34
1.34 .
1.06
0.7
0.53
0.43
0.40
PROYECTO
Hnxmrriio
(LPS/Ha.)
0.66
0.80
0.72
0.68
0.58
0.48
0.48
0.44
0.46
0.52
0.52
0.46
AREA A
IRRIGARSE
(HAS)
1,848
5,575
3,222
1,500
2,121
2,792
2,792
2,409
1,522
1,019
827
869
No. 5 - 5
EN EL VALLE DE SAMA CON EL SUB PROYECTO KOVIRE
CON
PROYECTO
RB2. AGUA AREA REQ.AGA AREA REgUBRIMIENIO
HURCMXXTTO
BAJO RIB30
TOTAL
ND CITT.TIVnA
(m3/sea.) 2, '
mS/sea.) 3 / (Ips/fca.)
(m3/sec03/
0.911
1.102
1.105
1.024
1.016
0.838
0.880
0.878
0.877
0.845
0.740
0.579
0.697
0.846
0.760
0.720
0.614
0.509
0.509
0.466
0.486
0.549
0.549
0.486
1 ,608
1,948
1 ,865
1 ,744
1 ,630
1,347
1,389
1,344
1,363
1 ,394
1 ,289
1,065
0.66
0.80
0.72
0.68
0.58
0.48
0.48
0.44
0.46
0.52
0.52
0.46
Proyecto
Proyecto
2,315
827
Has
Area i n c r e m e n t a l a I r r i g .
e n e l v a l l e d e Sama c o n S u b
Proyecto Kovire
1,488
Has
Area con
Area s i n
AREA A
IRRIGARSE
(HAS)
Has.
2,436
2,435
2,590
2,565
2,810
2,806
2,894
3,055
2,963
2,681
2,479
2,315
- 61 -
miento de la Estacin Vilacota, que se desactivara con la entrada en operacin de las obras de Derivacin Kovire.
La esti^
de longitud
Al respecto con el p r o
La corriente de
efectivo por venta de agua, ha sido estimada para un consumo de 7.9 MMC/ao, asumiendo la tarifa promedio de US $ 0.29/m3.
7)
se tiene:
* El afianzamiento de las reas de cultivo de la Irri
gacin La Yarada (5,000 Has.), irrigadas con aguas subterrneas
explotadas con 100 electrobombas que utilizan la energa elctica proveniente del Sistema Aricota.
* Mejoramiento de la calidad de las aguas de la cuenca del ro Locumba con impactos favorables en la produccin
agrcola, al permitir el cultivo de especies vegetales ms rentables.
8)
Otros Beneficios
La puesta en operacin del proyecto en su primeta eta
- 62 -
3.3
EVALUACIN ECONMICA
3.3,1
3.3.1.1 GENERALIDADES
Los beneficios agrcolas por incorporacin
de nuevas tierras a la agricultura se basan en las ventajas
por
unidad de rea, comparativamente superiores a los alcanzados bajo riego por gravedad, lo que se traducir en alta rentabili
dad.
de
cultivos propuestas.
3.3.1.2
pro-
duccin directos, los de operacin y mantenimiento (gastos generales y administrativos) y los de financiacin para sostenimiento de cultivos,as como el valor bruto de produccin (Ver
Tablas No. 3-8, 3-9, 3-10 7 3-11)
- 63 -
TABLANo.^- U
CULTIVO
PRODUCTIVIDAD
WHA.
AJ
(SECO)
100 (QQ)
PRECIO
VALOR BRUTO
UhlTARIO
DERRODUCC.
1/. x KG.
(MILES INTIS)
5,000/00
500.0
TOMATE
50.0
10.0
500.0
CEBOLU
30.0
15.0
11.0
AJO
16.0
100.0
1500.0
5.0
20.0
100.0
2.0
180.0
MAZ GRANO
FIAZ QHALA
PR CORTE
90.0 *
- 64 -
TABLA No. 3 - 5 .
COSTOS DE PRODUCCIN OPERACIN, MANTENIMIENTO Y
FINANCIACIN DE CULTIVOS
(INTIS/HA.)
CULTIVO
COSTOS DE RmmON
DIRECTO
DIRECTO SIN
FWOOBRA
DE
OBRA
COSTO
OPERAC. Y
fWflENIM.
COSTO DE
FlNANCIAC.
TOTAL
23 555.3
38 880.8
7 281.8
10 380.9
80 099.8
TOMATE
33 999.6
37 100.0
7 725.7
6 157./
8/1982.7
CFROIIA
32112.5
32 911.8
7 266.2
5 668.3
77 991.8
111 175.0
13 926.I
8 506.0
17 019.8
17 21M
1874.3
2 986.9
30 095.0
25 569.0
12158.8
2 015.0
2 3l8.5
12 101.3
AJ
AJO
MAZ GRANO
MI
CHALA
POR CORTE
11 723.0 178 tM
- 65
INTIS)
VALOR BRUTO
CULTIVO
RmmN
(VENA COSECHA)*
COSTO DE
PRODUCCIN
BENEF.
B/C
NETO
AJ
475.0
80.1
394.9
4.9
TOMATE
475.0
85.0
390.0
4.6
CEBOUJ\
450.0
78.0
372.0
4.8
1500.0
178.6.
1'121.4
7.9
MAZ GRANO
100.0
39.1 '
60.9
1.6
Mi
180.0 **
42.1
B7.9
3.3
502.9
2 777.1
5.5
AJO
CHALA
TOTAL
3 280.0
TABLA
No. 3 - 7 .
CULTIVO
UNIDAD
ERSIC.
ASUCOA
1,994
1,995
1,996
1,998
1999-2023
AJ
716
716
1 600
1 600
2 468
2 468
3 516
MAZ CHALA
2 .
716
716
1 600
1 600
2 468
2 468
3 516
TOMATE
0.5
179
179
400
400
617
617
879
CEBOLLA
0.5
179
179
400
400
617
617
879
TOTAL
5.0
1 790
1 790
4 000
4 000
6 170
6 170
8 790
FUENTE
TABLA
EVOLUCIN
ANUAL
No. 3 - 8
DEL VOLUMEN
DE PRODUCCIN
AGRCOLA
(T.M.)
CONSOLIDADO
CULTIVO
: A NIVEL DE PROYECTO
A
6 802
6 802
15 200
193 320
193 320
TOMATE *
17 005
CEBOLLA
10 740
AJ
MAZ CHALA
TOTAL
227 867
: aj,
15 200
23 446
23 446
33 402
432 000
432 000
666 360
666 360
949 320
17 005
38 000
38 000
58 615
58 615
83 505
10 740 .
24 000
24 000
37 020
37 020
52 740
509 200
509 200
785 441
785 441
1 118 967
227 867
tenate)
7....30
TABLA
No. 5 - 9
OPERACIN Y
MANTENIMIENTO DE CULTIVOS
(MILES DE INTIS)
CONSOLIDADO : A NIVEL* DE P R O Y E C T O
A
CULTIVOS
1
.
ft J I
.
miz CHALA
0MATE
30
44 705.0
44 705.0
99 899.4
99 899.4
154 095.7
154 095.7
219 530.1
5 213.8
5 213.8
11 650.9
11 650.9
17 971.5
17 971.5
25 602.8
DIRECTO C/MO
OPERACJ-^, y MANTENIMIENTO
81 060.8
81 060.8
181 141.3
181 141.3
279 410.5
279 410.5
398 058.0
4 328.2
4 328.2
9 672.0
9 676.2
14 919.1
14 919.1
14 919.1
DIRECTO C/MO
25 453.6
25 453.6
56 879.6
56 879.6
87 736.8
87 736.8
124 993.0
2 765.8
2 765.8
6 180.6
6 180.6
9 533.6
9 533.6
13 581.9
23 290.6
23 290.6
52 046.0
52 046.0
80 280.9
80 280.9
114 371.0
2 601.3
2 601.3
5 812.9
5 812.9
8 966.3
8 966.3
12 773.7
174 510.0
174 510.0
389 966.3
389 966.9
601 523.9
601 523.9
856 952.1
14 909.1
14 909.1
33 316.4
33 320.6
51 390.5
51 390.5
66 877.5
OPERACIN' Y MANTENIMIENTO
OPERAQN Y MANIUJIMIENTO
DIRECTO C/MO
OTAL
DIRECTO C/MO
OPERACIN Y MANIENIMIENTO
DIRECTO C/MO
CEBOLLA
TABLA
._
N o . 3 - 10
CULTIVOS
30
AJ
7 432.7
7 432.7
16 609.4
16 609.4
25 620.0
25 620.0
36 499.2
MAZ CHALA
5 044.6
5 044.6
11 272.8
11 272.8
17 388.2
17 388.2
24 771.9
TOMATE
2 204.3
2 204.3
4 926.0
4 926.0
7 598.3
7 598.3
10 824.8
CEBOLLA
2 029.3
2 029.3
4 534.7
4 534.7
6 994.7
6 994.7
9 964.9
16 710.9
16 710.9
37 342.9
37 342.9
57 601.2
57 601.2
82 060.8
TOTAL
TABLA
EVOLUCIN
ANUAL
DEL
N o . 3-11
VALOR
BRUTO
DE
PRODUCCIN
(MILES DE INTIS)
CULTIVOS
AJ
MAZ CHALA
TOMATE
CEBOLLA
TOTAL
7..
if!
340 100
760 000
760 000
1 172 300
1 172 300
1 670 100
386 640
386 640
864 000
864 000
1 332 720
1 332 720
1 898 640
170 050
170 050
380 000
380 000
586 150
586 150
835 050
161 100
161 100
360 000
360 000
555 300
555 300
791 100
1 057 890
1 057 890
2 464 000
2364 000
3 646 "470
3 646 470
5 194 890
- 71
3.3.1.3
3.3.1.4
EVALUACIN ECONMICA
Los
B/C
VANE*
10%
5.6
393 343.8
12%
5.6
321 891^.4
157.
5.6
246 133.5
* Miles de dlares
No se presenta el valor de la tasa de
rendimiento interno (TIR), por cuanto sera innecesario su es-
TABLA
FLUJO
No.
3-12
DE F O N D O S D E L P R O G R A M A A G R C O L A D U R A N T E
DE A C T I V I D A D A G R C O L A D E L P R O Y E C T O
50 A O S
UNIDAD : H T I / .
DETALLE
I.
TI&PO
DEL
RKJYECTO
3D
1 057 890.0
1 057 890.0
2 364 000.0
2 364 000.0
3 646 470.0
3 646 470.0
5 194 890.0
174 510.0
14 909.1
174 510.0
14 909.1
389 966.3
33 316.4
389 966.3
33 320,|6
601 523.9
51 390.5
601 523.9
51 390.5
856 952.1
66 877.5
868 470.9
868 470.9
1 940 717.3
1 940 717.3
2 993 555.6
2 993 555.6
4 271 060.4
SMJIftS
B. Costo de Producci&i
2. Directo con mano de obra
C. Costo Operacifin y Mantenim.
DE
ENKADAS
A. Valor Bruto de Produocn
1. Ventas cosecha
II.
ESCALA
189 419.1
189 419.1
423 282.7
423 282.7
652 914.4
652 914.4
923 829.6
206 130.0
851 760.0
206 130.0
851 760.0
460 625.6
1 903 374.4
460 625.6
1 903 374.4
710 515.6
2 935 954.4
710 515.6
2 935 954.4
1 005 890.4
4 188 999.6
NOTAS :
- 73 -
3.3.1.5.
EVALUACIN FINANCIERA
La
correspondientes al Valor Bruto de Produccin, ms los prstamos de sostenimiento para los cultivos anuales.
En los egresos, los costos de produccin directos y los de operacin y mantenimiento de los cul
tivos propuestos, ms los reembolsos por principal e intereses
de los prstamos para sostenimiento.
Tasa de Descuento
B/C
VANE*
10%
3.2
385 780.5
12%
3.2
315 701.3
15%
3.2
241 399.5
* Miles de dlares.
Los clculos efectuados se observa en
las Tablas Nos. 3-16, 3-17 y 3-18.
3.3,1.6;
AGRCOLA
De
los
- 74
CENTRO OE CONPUTO E INFORHATICA
TABLA NO. 3 - 13
EVALUACIN ECONONICA DEL PROGRANA
AGROPECUARIO
\
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
BENEFICIO
14,105.2
14,105.2
31,520.0
31,520.0
48,619.6
48,619.6
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
FACTOR ACTU
LI2ACI0N 101
0.9091
0.8264
0.7513
0.6830
0.6209
0.5645
0.5132
0.4665
0.4241
0.3855
0.3505
0.3186
0.2897
0.2633
0.2394
0.2176
0.1978
0.1799
0.1635
0.1486
0.1351
0.1228
0.1117
0.1015
0.0923
0.0839
0.0763
0.0693
0.0630
0.0573
VALOR
ACTUAL
12,822.9
11,657.2
23,681.4
21,528.6
30,188.9
27,444.5
35,544.0
32,312,7
29,375.2
26,704.7
24,277.0
22,070.0
20,063.7
18,239.7
16,581.5
15,074.1
13,703.8
12,458.0
11,325.4
10,295.8
9,359.8
8,509.0
7,735.4
7,032.2
6,392.9
5,811.7
5,283.4
4,803.1
4,366.4
3,969.5
COSTO
2,525.6
2,525.6
5,643.8
5,643.8
8,705.5
8,705.5
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
FACTOR ACTU.
LIZACION 101
VALOR
ACTUAL
0.9091
0.8264
0.7513
0.6830
0.6209
0.5645
0.5132
0.4665
0.4241
0.3855
0.3505
0.3186
0.2897
0.2633
0.2394
0.2176
0.1978
0.1799
0.1635
0.1486
0.1351
0.1228
0.1117
0.1015
0.0923
0.0839
0.0763
0.0693
0.0630
0.0573
2,296.0
2,087.3
4,240.3
3,854.8
5,405.4
4,914.0
6,320.9
5,746.3
5,223.9
4,749.0
4,317.3
3,924.8
3,568.0
3,243.6
2,948.8
2,680.7
2,437.0
2,215.4
2,014.0
1,830.9
1,664.5
1,513.2
1,375.6
1,250.6
1,136.9
1,033.5
939.6
854.2
776.5
705.9
85,268.9
478,612.7
VANE '
393,343.8
B/C '-
5.6
- 75
TA8LA NO. 3 -
1'000 US*
AOS
1.
2
3
4
5
'6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
BENEFICIO
14,105.2
14,105.2
31,520.0
31,520.0
48,619.6
48,619.6
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
FACTOR ACTU
LIZACION 121
0.8929
0.7972
0.7118
0.6355
0.5674
0.5066
0.4523
0.4039
0.3606
0.3220
0.2875
0.2567
0.2292
0.2046
0.1827
0.1631
0.1456
0.1300
0.1161
0.1037
0.0926
0.0826
0.0738
0.0659
0.0588
0.0525
0.0469
0.0419
0.0374
0.0334
1,988)
VALOR
ACTUAL
12,593.9
11,244.6
22,435.3
20,031.5
27,588.1
24,632.2
31,332.1
27,975.1
24,977.7
22,301.5
19,912.1
17,778.7
15,873.8
14,173.0
12,654.5
11,298.7
10,088.1
9,007.2
8,042.2
7,180.5
6,411.2
5,724.3
5,110.9
4,563.3
4,074.4
3,637.9
3,248.1
2,900.1
2,589.4
2,311.9
'
COSTO
.2,525.6
2,525.6
5,643.8
5,643. '
8,705.5
8,705.5
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
12,317.7
FACTOR ACTU.
LIZACION 121
0.8929
0.7972
0.7118
0.6355
0.5674
0.5066
0.4523
0.4039
0.3606
0.3220
0.2875
0.2567
0.2292
0.2046
0.1827
0.1631
0.1456
0.1300
0.1161
0.1037
0.0926
0:0826
0.0738
0.0659
0.0588
0.0525
0.0469
0.0419
0.0374
0.0334
391,692.1
VALOR
ACTUAL
2,255.0
2,013.4
4,017.1
3,586.7
4,939.7
4,410.5
5,571.9
4,974.9
4,441.9
3,966.0
3,541.0
3,161.6
2,822.9
2,520.4
2,250.4
2,009.3
1,794.0
1,601.8
1,430.2
1,276.9
1,140.1
1,018.0
908.9
811.5
724.6
646.9
577.6
515.7
460.5
411.1
69,800.7
VANE =
321,891.4
B/C =
5.6
- 76 -
TABLA NO. 3 - 15
EVALUACIN ECONOHICA DEL PROGRAHA
AGROPECUARIO
'000 US$ 1,988)
AOS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
BENEFICIO
14,105.2
14,105.2
31,520.0
. 31,520.0
48,619.6
48,619.6
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
69,265.2
FACTOR ACTU.
LIZACION 15Z
0.8696
0.7561
0.6575
0.5718
0.4972
0.4323
0.3759
0.3269
0.2843
0.2472
0.2149
0.1869
0.1625
0.1413
0.1229
0.1069
0.0929
0.0808
0.0703
0.0611
0.0531
0.0462
0.0402
0.0349
0.0304
0.0264
0.0230
0.0200
0.0174
0.0151
VALOR
ACTUAL
12,265.4
10,665.6
20,724.9
18,021.7
24,172.5
21,019.6
26,039.4
22,642.9
19,689.5
17,121.3
14,888.1
12,946.2
11,257.5
9,789.2
8,512.3
7,402.0
6,436.5
5,597.0
4,866.9
4,232.1
3,680.1
3,200.1
2,782.7
2,419.7
2,104.1
1,829.7
1,591.0
1,383.5
1,203.0
1,046.1
COSTO
2,525.
2,525.
5,643.{
5,643.
8,705.
8,705.!
12,317./
12,317.5
12,317./
12,317.)'
12,317./'
12,317.)'
12,317./
12,317.)'
12,317.;'
12,317.;'
12,317.;'
12,317.;'
12,317.;'
12,317.;7
12,317.;i
12,317.-1
12,317.-?
12,317. ?
12,317.;1
12,317. 1
12,317.;1
12,317.;1
12,317.;i
12,317. ?
FACTOR ACTU.
LIZACION 151
0.8696
0.7561
0.6575
0.5718
0.4972
0.4323
0.3759
0.3269
0.2843
0.2472
0.2149
0.1869
0.1625
0.1413
0.1229
0.1069
0.0929
0.0808
0.0703
0.0611
0.0531
0.0462
0.0402
0.0349
.0.0304
O.0264
0.0230
0.0200
0.0174
0.0151
VALOR
ACTUAL
2,196.2
1,909.7
3,710.9
3,226.9
4,328.2
3,763.6
4,630.7
4,026.7
3,501.5
3,044.7
2,647.6
2,302.3
2,002.0
1,740.8
1,513.8
1,316.3
1,144.6
995.3
865.5
752.6
654.4
569.1
494.9
430.3
374.2
325.4
282.9
246.0
213.9
186.0
53,397.1
299,530.6
VANE
246,133.5
B/C
5.6
AOS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
BENEFICIO
16,630.0
16,630.0
37,163.0
37,163.0
57,325.0
57,325.0
81,582.9
81,582.9
81,582:9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
FACTOR ACTU.
LIZACION 10
0.9091
0.8264
0.7513
0.6830
0.6209
0.5645
0.5132
0.4665
0.4241
0.3855
0.3505
0.3186
0.2897
0.2633
0.2394
0.2176
0.1978
0.1799
0.1635
0.1486
0.1351
0.1228
0.1117
0.1015
0.0923
0.0839
0.0763
0.0693
0.0630
0.0573
VALOR
ACTUAL
COSTO
15,118.2
13,743.8
27,921.1
25,382.8
35,594.3
32,358.5
41,864.9
38,059.0
34,599.1
31,453.7
28,594.3
25,994.8
23,631.7
21,483.3
19,530.3
17,754.8
16,140.7
14,673.4
13,339.5
12,126.8
11,024.3
10,022.1
9,111.0
8,282.8
7,529.8
6,845.3
6,223.0
5,657.2
5,142.9
4,675.4
5,274.0
5,274.0
11,785.4
11,785.4
18,179.1
18,179.1
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
FACTOR ACTU.
LIZACION 101
0.9091
0.8264
0.7513
0.6830
0.6209
0.5645
0.5132
0.4665
0.4241
0.3855
0.3505
0.3186
0.2897
0.2633
0.2394
0.2176
0.1978
0.1799
0.1635
0.1486
0.1351
0.1228
0.1117
0.1015
0.0923
0.0839
0.0763
0.0693
0.0630
0.0573
563,878.9
VALOR
ACTUAL
4,794.5
4,358.7
8,854.5
8,049.6
11,287.8
10,261.6
13,203.4
12,003.0
10,911.9
9,919.9
9,018.1
8,198.2
7,452.9
6,775.4
6,159.5
5,599.5
5,090.5
4,627.7
4,207.0
3,824.5
3,476.9
3,160.8
2,873.4
2,612.2
2,374.7
2,158.9
1,962.6
1,784.2
1,622.0
1,474.5
178,098.4
VANE z
B/C =
385,780.5
3.2
78
TABLA Nff.
3-17
1
2
3.
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
BENEFICIO
16,630.0
16,630.0
37,163.0
37,163.0
57,325.0
57,325.0
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
l,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
FACTOR ACTU.
LIZACION 122
0.8929
0.7972
0.7118
0.6355
0.5674
0.5066
0.4523
0.4039
0.3606
0.3220
0.2875
0.2567
0.2292
0.2046
0.1827
0.1631
0.1456
0.1300
0.1161
0.1037
0.0926
0.0826
0.0738
0.0659
0.0588
0.0525
0.0469
0.0419
0.0374
0.0534
VALOR
ACTUAL
COSTO
14,848.2
13,257.3
26,451.9
23,617.8
32,527.7
29,042.6
36,904.0
32,950.0
29,419.6
26,267.5
23,453.1
20,940.3
18,696.7
16,693.5
14,904.9
13,307.9
11,882.1
10,609.0
9,472.3
8,457.4
7,551.3
6,742.2
6,019.8
5,374.9
4,799.0
4,284.8
3,825.7
3,415.8
3,049.8
2,723.1
5,274.0
5,274.0
.11,785.4
11,785.4
18,179.1
18,179.}
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
FACTOR'ACTU.
LIZACION 121
0.8929
0.7972
0.7118
0.6355
' 0.5674
0.5066
0.4523
0.4039
0.3606
0.3220
0.2875
0.2567
0.2292
0.2046
0.1827
0.1631
0.1456
0.1300
0.1161
0.1037
0.0926
0.0826
0.0738
0.0659
0.0588
0.0525
0.0469
0.0419
0.0374
0.0334
461,490.3
VALOR
ACTUAL
4,708.9
4,204.4
8,388.6
7,489.8
10,315.3
9,210.1
11,638.8
10,391.8
9,278.4
8,284.2
7,396.6
6,604.1
5,896.6
5,264.8
4,700.7
4,197.1
3,747.4
3,345.9
2,987.4
2,667.3
2,381.5
2,126.4
1,898.5
1,695.1
1,513.5
1,351.3
1,206.6
1,077.3
961.9
858.8
145,789.0
VANE =
315,701.3
B/C :
3.2
- 79
TABLA No. a v 18
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
-24
25
26
27
28
29
30
BENEFICIO
16,630.0
16,630.0
37,163.0
37,163.0
~57,325.0
57,325.0
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
81,582.9
FACTOR ACTU
LIZACION 151
0.8696
0.7561
0.6575
0.5718
0.4972
0.4323
0.3759
0.3269
0.2843
0.2472
0.2149
0.1869
0.1625
0.1413
0.1229
0.1069
0.0929
0.0808
0.0703
0.0611
0.0531
0.0462
0.0402
0.0349
0.0304
0.0264
0.0230
0.0200
0.0174
0.0151
VALOR
ACTUAL
14,460.9
12,574.7
24,435.3
21,248.1
28,500.7
24,783.2
30,670.0
26,669.6
23,191.0
20,166.0
17,535.7
15,248.4
13,259.5
11,530.0
10,026.1
8,718.3
7,581.2
6,592.3
5,732.4
4,984.7
4,334.6
3,769.2
3,277.5
2,850.0
2,478.3
2,155.0
1,873.9
1,629.5
1,417.0
1,232.2
COSTO
5,274.0
5,274.0
11,785.4
11,785.4
18,179.1
18,179.1
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.*.
25,729.6 '
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
25,729.6
FACTOR ACTU
LIZACION 15Z
0.8696
0.7561
0.6575
0.5718
0.4972
0.4323
0.3759
0.3269
0.2843
0.2472
0.2149
0.1869
0.1625
O'. 1413
0.1229
0.1069
0.0929
0.0808
0.0703
0.0611
0.0531
'0.0462
0.0402
0.0349
0.0304
0.0264
0.0230
0.0200
0.0174
0.0151
352,925.3
VALOR
ACTUAL
4,586.1
3,987.9
7,749.1
6,738.3
9,038.2
7,859.3
9,672.7
8,411.1
7,314.0
6,360.0
5,530.4
4,809.0
4,181.8
3,636.3
3,162.0
2,749.6
2,390.9
2,079.1
1,807.9
1,572.1
1,367.0
1,188.7
1,033.7
898.8
781.6
679.7
591.0
513.9
446.9
388.6
111,525.8
VANE =
241,399.5
B/C =
3.2
- 80 -
los
posibles cambios:
-
en
B/C
VANE*
10%
1.1
14 791.9
12%
1.1
15%
1.1
''
12 061.7
'
9 174.0
* Miles de dlares
Las pruebas de sensibilidad se muestran en las Tablas Nos. 3-19, 3-20 y 3-21.
Este anlisis indica que el programa
agrcola puede soportar an variaciones simultneas tanto en sus flujos de entradas y salidas tal como se plante en los su
puestos adoptados, permaneciendo su rentabilidad, concluyndose que los Beneficios Netos Agrcolas cuantificados pueden soportar-valores de costes de inversin (Obras y equipamiento) de
gran envergadura.
81
TABLA NO. 3 - 19
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
BENEFICIO
8,315.0
8,315.0
18,581.5
18,581.5
28,662.5
28,662.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
FACTOR ACTU.
LIZACION 102
0.9091
0.8264
0.7513
0.6830
0.6209
0.5645
0.5132
0.4665
0.4241
0.3855
0.3505
0.3186
0.2897
0.2633
0.2394
0.2176
0.1978
0.1799
0.1635
0.1486
0.1351
0.1228
0.1117
0.1015
0.0923
0.0839
0.0763
0.0693
13.0630
0.0573
VALOR
ACTUAL
COSTO
7,559.1
6,871.9
13,960.6
12,691.4
17,797.2
16,179.2
20,932.5
19,029.5
17,299.6
15,726.9
14,297.2
12,997.4
11,815.8
10,741.7
9,765.1
8,877.4
8,070.4
7,336.7
6,669.7
6,063.4
5,512.2
5,011.1
4,555.5
4,141.4
3,764.9
3,422.6
3,111.5
2,828.6
2,571.5
2,337.7
7,911.0
7,911.0
17,678.1
17,678.1
27,268.6
27,268.6
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
FACTOR ACTU.
LIZACION 10Z
0.9091
0.8264
0.7513
0.6830
0.6209
0.5645
0.5132
0.4665
0.4241
0.3855
0.3505
0.3186
0.2897
0.2633
0.2394
0.2176
0.1978
0.1799
0.1635
0.1486
0.1351
0.1228
0.1117
0.1015
0.0923
0.0839
0.0763
0.0693
0.0630
0.0573
281,939.5
VALOR
ACTUAL
7,191.8
6,538.0
13,281.8
12,074.4
16,931.7
15,392.4
19,805.0
18,004.6
16,367.8
14,879.8
13,527.1
12,297.4
11,179.4
10,163.1
9,239.2
8,399.3
7,635.7
6,941.5
6,310.5
5,736.8
5,215.3
4,741.2
4,310.2
3,918.3
3,562.1
3,238.3
2,943.9
2,676.3
2,433.0
2,211.8
267,147.6
VANE =
14,791.9
B/C =
1.1
- 82
TABLA No.
3-20
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
BENEFICIO
8,315.0
8,315.0
18,581.5
18,581.5
28,662.5
28,662.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
FACTOR ACTU
LI2ACI0N 122
0.8929
0.7972
0.7118
0.6355
0.5674
0.5066
0.4523
0.4039
0.3606
0.3220
0.2875
0.2567
0.2292
0.2046
0.1827
0.1631
0.1456
0.1300
0.1161
0.1037
0.0926
0.0826
0.0738
0.0659
0.0588
0.0525
0.0469
0.0419
0.0374
0.0334
VALOR
ACTUAL
7,424.1
6,628.7
13,225.9
11,808.9
16,263.9
14,521.3
18,452,0
16,475.0
14,709.8
13,133.8
11,726.6
10,470.1
9,348.3
8,346.7
7,452.4
6,654.0
5,941.0
5,304.5
4,736.2
4,228.7
3,775.6
3,371.1
3,009.9
2,687.4
2,399.5
2,142.4
1,912.9
1,707.9
1,524.9
1,361.5
COSTO
7,911.0
7,911.0
17,678.1
17,678.1
27,268.6
27,268.6
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
30,594.4
38,594.4
38,594.4 38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
FACTOR ACTU
LI2ACI0N 122
0.8929
0.7972
0.7118
0.6355
0.5674
0.5066
0.4523
0.4039
0.3606
0.3220
0.2875
0.2567
0.2292
0.2046
0.1827
0.1631
0.1456
0.1300
0.1161
0.1037
0.0926
Q.0826
0.0738
0.0659
0.0588
0.0525
0.0469
0.0419
0.0374
0.0334
230,745.2
VALOR
ACTUAL
7,063.4
6,306.6
12,582.9
11,234.8
15,473.0
13,815.1
17,458.1
15,587.6
13,917.5
12,426.4
11,095.0
9,906.2
8,844.8
7,897.2
7,051.1
6,295.6
5,621.1
5,018.8
4,481.1
4,001.0
3,572.3
3,189.5
2,847.8
2,542.7
2,270.3
2,027.0
1,809.8
1,615.9
1,442.8
1,288.2
218,683.5
VANE :
12,061.7
B/C =
1.1
83
TABLA No.
3-21
AOS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
BENEFICIO
8,315.0
8,315.0
18,581.5
18,581.5
28,662.5
28,662.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
40,791.5
FACTOR ACTU
LIZACION 152
0.8696
0.7561
0.6575
0.5718
0.4972
0.4323
0.3759
0.3269
0.2843
0.2472
0.2149
0.1869
0.1625
0.1413
0.1229
0.1069
0.0929
0.0808
0.0703
0.0611
0.0531
0.0462
0.0402
0.0349
0.0304
0.0264
0.0230
0.0200
0.0174
0.0151
VALOR
ACTUAL
COSTO
7,230.4
6,287.3
12,217.6
10,624.0
14,250.3
12,391.6
15,335.0
13,334.8
11,595.5
10,083.0
8,767.8
7,624.2
6,629.8
5,765.0
5,013.0
4,359.2
3,790.6
3,296.2
2,866.2
2,492.4
2,167.3
1,884.6
1,638.8
1,425.0
1,239.1
1,077.5
937.0
814.8
708.5
616.1
7,911.0
7,911.0
17,678.1
17,678.1
27,268.6
27,268.6
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
38,594.4
FACTOR ACTU
LIZACION 152
0.8696
0.7561
0.6575
0.5718
0.4972
0.4323
0.3759
0.3269
0.2843
0.2472
0.2149
0.1869
0.1625
0.1413
0.1229
0.1069
0.0929
0.0808
0.0703
0.0611
0.0531
0.0462
0.0402
0.0349
0.0304
, 0.0264
0.0230
0.0200
0.0174
0.0151
176,462.7
VALOR
ACTUAL
6,879.1
5,981.9
11,623.6
10,107.5
13,557.3
11,789.0
14,509.1
12,616.6
10,970.9
9,539.9
8,295.6
7,213.6
6,272.7
5,454.5
4,743.0
4,124.4
3,586.4
3,118.6
2,711.8
2,358.1
2,050.5
1,783.1
1,550.5
1,348.3
1,172.4
1,019.5
886.5
770.9
670.3
582.9
167,288.7
VANE =
9,174.0
B/C -
1.1
- 84 -
3.3,2
3.3.2.1
GENERALIDADES
La evaluacin integral del Proyecto, se -
la
ciudad de lio.
-
costos de inversin y los gastos anuales de operacin y mantenimiento de las-obras civiles e infraestructura de riego,
3.3.2.2
EVALUACIN ECONMICA
Este examen corresponde a una evaluacin
integral,
tes.
- 85 -
Tasa Descuento
B/C
10%
3.92
219 7 9 1 . 5 .
3.21
15%
2.46
92 6 2 8 . 9
18%
1.93
53 9 8 9 . 1
12%
VANE*
TIRE
27.9%
* En Miles de dlares.
Los clculos efectuados se presentan con lata Tablas de la serie 3-22 a 3-26.
Las altas tasas de rentabilidad econmica
del Proyecto Integral, que representa el rendimiento promedio
de los recursos econmicos comprometidos en el mismo, estn
'ABU Ho 3 - 2 2
EYUflADIOH
INTESlUt
1 100
E t F 80 ) C It!
DE U V A C I OK I 0V I *
AJ leOTA
ttttt.
E H T I A
A S
: 18
It.S i
0 A
AOS
IJEIWU/i
ma
ACTUAt
mu
10J
o.o
2
3
!
!
s.o
0,0
n,$ft.
ii.m.i
25,876.2
25.87*.2
JS.SH.l
,n4.
56,947.5
56,947.5
S.M.S
56,947,5
56,947.5
56,947.5
54,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
5,?47.5
S6,947.5
56,947.5
56,947.5
365.4
365.4
365.4
365.4
365.4
365.4
365.4
3614
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
1,841.6
1,041.6
1,041.6
1,841.4
1,841.4
1,641.6
bMU
1,041.4
1,041.6
1,041.6
1,841.6
1,041.6
1,041.4
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,841.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,641.6
1,041.4
1,041.4
1,941.4
I HV8S I6 N
VAIM
Aitorr! tm
VU.Ener. Ilfc.twff. Saief.
met Costo J Potable
Iscrsien. iloi.Siia lociub VJIIS loibeo! Citfdd
! COW !y2 I S . m Has. te Mor. Sua
Ha 2/
4 i
787.4 1
5
4 { I 745.2 1
7 i l 782.7!
i 1
S i t m.ti
tt f M4 ',
11 ! 1.1 ?
688.2
12 !
t 680.2 !
88.2;
14 i
15 ! ffi.2!
(88.2!
16
1^88.2 1
17
2
18
2!
1? f
88.2 !
28 t
21 ! 688.2
22
.2!
23 i
688.2 i
24 ! 688.2 1
25 ! 688.2!
U i
688.2 !
2? 688.2!
28 !
2i
i
3 ,t
J I
K .1
33
34!
BOPICIOS ASftlCOUS
0.0
320.0 1,017.9 15,711.0
328. 1 1,017.8 15,708.
33!.0 ! 1,817.0 30,002.9
328.0 r 1,017. 29,999.9
m MH7. Ir 44,834.7
44,032.2
tSfl.O
i,ii7,e H},862.6
320.0
t ,059.7
320.6 ! 1,017.6 ! 61,059.7
320.0 f 1,7.0 1 61,059.7
320.0 1,817.0 ! 41,059.7
! 1,017.6
320.8
i 1,817.8 { 61,059.7
320.8
1,017.8 61,059.7
320.0
! 1,017.0 61,059.7
I320.fl
! 1,017.0 ! 61,059.7
320.0
1,017.0 ! 1,059.7
320.0
1,017.0 61,059.7
320.0
! 1,017.0 ! 41,059 7
1320.0
I 1,017.0 i 61,059.7
320.0
! 1,017.0 41,059.7
1320.0
! 1,017.8 61,859.7
320.0
t 1,017.0 41,059.7
I20.0 1,017.8 t 61,059.7
320.0
! 1,817.0 1,059.7
320.0
1,017.8 41,059.7
320.0
! 1,017. ! 41,(B9,?
320.8
i 1,017.8 t 41,059.7
328.8
1,017.0 41,059.7
320.0
! 1,817.0 f 41,059.7
320.8
1,017,8 { l,859.r
}320.
!
(
i
i
!
Tnel
Estud, ovire
OPEfiACJON 1 MNTEIHRIEHTO
9,983.7
9,076.1
8,251.0
7,500.9
6,819.0
6,199.1
5,635.6
3,123.2
663 0
651.0
786.0
537 0
4,657.5
663.0
4,234.1
3,849.2
3,499.2
651 0
3,181.1
2,891.9
2,629.0
2,390.8
7,124.4 54,271.4
16,778.
12,581.
24,536.
10,204.
75.S 13,688.
14.2
94.2
15, 14.2 96.2
{5.5
J 1 13,833.
14.2 96.2
12.1
12. {14.2 96.2
513,4 } M,924. 1)4.2 94.2
' I
9. 14.2 96.2
115.4 i 115. 114.2 96.2
! 14.2 96.2
.8 ! 14.2 96.2
0.0 14.2 9*.2
537. 8 14.2 96.2
0. 0 ! 14.2 96.2
463. I 14.2 96.2
6. 14.2 96.2
651. 14.2 96.2
0. 14.2
96.2
786. 14 2 96.2
0. ! 14.2
96.2
0 14.2 96.2
8. ! 14.2 96.2
537. { 14.2 96.2
0. ! 14.2 96.2
663. ! 14.2 96.2
. ! 14.2 96.2
451. ! 14.2 96.2
S. 14.2 96.2
94.2
8. 14.2
8.0 ! 14.2 96.2
S.8 14.2 96.2
14.2 94.2
4 J 110,378.5 426.fl 2,886.0
mo*
FtM
ACTUAL
KT0S
i 101
16,778.9 ! 15,253-5
12,581.5 i 18,397.9
24,536.8 19,434.9
18,228 2 <,986.
14,019.4 1 8,704.9
346.6 J 195.3
13,363.5 } ,57.6
342.4 I 159.
m$ 5,2S4.? \ i,W.i
33B.5 } -ms i 127.4
SU
ms ! .445.9 ii , 1054
330.5 ! 330.5
9$.7
330.5 ! 330.5
87.8
338.5 ! 330.5
287.7
338.5 867.5
71.9
330.S 330.5
196.6
330.5 t 993.5
59.4
338.5 330.5
160.5
330.5 j 981.5
49.1
338.5 [ 330.5
150.9
330.5 ! 1,116.5
40.6
330.5 330.5
36.9
i
330.5
330.5
J3.4
331.5 330.5
80.1
330.5 ! 7.5
27.7
330.5 ! 330.5
75.8
3303 993.5
22.9
330.5 1 330.5
41.9
338.S 981.5
18.9
330.5 i. 330.5
17.2
138.5 1 331.5
15.7
330.5
330.3 i
14.2
330.5
330.5
12.9
338.5 ! 330.5
8.0
0.0
8.0
24.0
330.5
338.5
338.5
3J
24.8
24.8
24.8
24.0
24.0
24.0
24.0
24.0
24.
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.8
24.
!
!
I
f
5,253.5) !
(10,397. i
8,434.91 t
f4,96.6J f
J,50.4 I
*,67l.* I
{ ,338,
fl,2*5.frT
i nMJ
I 17,S.t
15,991.
14,49.S
!'13,214.S
i 11,883.7
! 18,922.7
! 9,823 2
9,027.0
; 8,100.1
7,468.3
i
l
!
i,m.l
6,165.5
5,555.5
5,1195,5
4,581.7
4,211.?
3,78?.S'l
3,4r.i
1,143-*
2,87t*.2
1
2,614.
2,377-1
i-
,.* t
injsi^ f
u,ms j
219,791.3
3.92
TABU o . 3 - : 2
E V A . U A C I 0 H
1 .;o
1NI ES8AI
0 E S I V C 1 0 H
DEL f 01ECI0
0 V I SE
AS I C 0 T A
3
M
I
(
lrt
1
1
1
tnava
B.Re-l/
I Rf
i uc
FUIJO
1
1
1
I
1
1 34! I 688.2
Ahorro Agua
Bensf. Costo
Potable
Valle Boteo Ctudao
Sata
Ilo2/
HU
BEICnCIOS AGR1C0US
i'
! 1 !
! 2 !
I 3 !
! 4 !
! 5 * ! I 707.4
i
i 1 705.2
! 7 ! 1 702.7
! 8 1 i 699.7
! 9 ! 1 696.6
O i l 694.1
11 ! 1 691.1
12
1 688.2
13 ! 1 688.2
14 ! 1 688.2
15 ! 1 688.2
! 16 i 1 688.2
17 1 688.2
i 18 i 1 688.2
! 19 ! 1 688.2
i 20 1 688.2
21 ; 1 688.2
! 22 1 688.2
23
1 1 688.2
24 ! 1 688.2
! 25 1 688.2
26
1 688.2
27 i 1 688.2
! 28 ! 1 688.2
1 688.2
30 1 688.2
31 f 1 688.2
! 32 ! 1 688.2
33 1 688.2
11,579.6
11,579.6
25,876.2
25,876.2
39,914.1
39,914.1
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
365.4
365.4
365.4
365.4
36S.4
365.4
365.4
365.4
3*5.4
365.4
365.4
365.4
365.4
365.4
1,041.6
1,041.6
1,041.6
1,641.6
1,041.6
1,041.6
1,841.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
TOTAL
Estud.
Tnel
ovire
121
0.0
320.0 1,017.0
15,711.0
320.0 1,027.0
15,788.8
320.0
1,017.0
30,002.9
320.0 1,017.0
29,999.9
326.0
1,017.0 ! 44,034.7
320.0 1,017.0
44,032.2
320.0
1,017.0
61,062.6
320 .'0 1,017.0
61,059.7
320,0
1,017.0
61,059.7
61,059.7
320.0
1,017.0
320.0
1,017.0
61,059.7
320.0
61,059.7
1,017.0
320.0
1,017.0
61,059.7
320.0
1,017.0
61,059.7
320.0
1,017.0
61,059.7
320.0
1,017.0
61,059.7
320.0
61,059.7
1,017.0
320.0
1,017.0
61,059.7
320.0 1,017.0
61,059.7
320.0
1,017.0
61,059.7
320.0 1,017.0 61,059.7
320.0
1,017.0
61,059.7
320.0
61,059.?
1,017.0
320.0
1,017.0
61,059.7
320.0
61,059.7
1,017.0
320.0
1,017.0
61,059.7
320.0
1,017.0
61,059.7
61,059.7
320.0
1,017.0
320.0
61,059.7
1,017.0
320.0 1,017.0
61,059.7
8,914.8
7,958.6
13,571.8
12,116.5
15,879.4
14,177.2
17.554.0
15,672.5
13,993.3
12,494.0
11,155.4
9,960.2
8,893.0
7,940.2
0.0
0.0
0.0
784.4
784.4
784.4
8,326.3
2,795.4
3,676.0
4,018.2
OPEAClOd 1 HANTENMENT
Obras
Canal
Infraest.Infraest.
Denv. Lcc.-Sasa riego por de
joteo servicio
5,503.4
6,516.0
7,192.0
6,186.0
2,164.8
2,485.7
2,*73.9 10,408.5
13,613.3
12,951.2
14,810.6
TOTAL
75.6
15.5
81.8
12.1
113.6
15.4
115.4
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
96 2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
0.0
0.0
0.0
0.0
0.0
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
9.2
96.2
96.2
96.2
96.2
110,378.5
426.0
,886.0
O.O
0.0
0.0
0.0
537.0
537,0
663.0
663.0
651.0
651.0
0.0
0.0
7,089.4
6,329.9
5,651.7
5,046.1
4,505.5
4,022.7
3,591.7
3,206.9
2,863.3
2,556.5
2,282.6
2,038.0
1,819.7
1,624.7
1,450.6
1,295.2
0.0
786.0
6,778.9
12,581.5
24,536.8
10,204.2
13,688.9
15.5
13,033.0
12.1
14,924.2
786.0
0.0
0.0
0.0
537.0
537.0
663.0
663.0
651.0
651.0
0.0
0.0
10
i.S.f
1 KV S i 0 N
ACTA!
0.0
0.0
0.0
0.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
nfraesti
riego I TOTAL
i goteo
196 1
96 1
196 1
1
m
196 1
196
96
1%
196
196
1*6
96
196
196
1%
196
196
196
196
196
196
196
196
196
196
196
196
196
196
196
1
1
1
1
1
1
1
1
1
1
1
1
1
I
1
1
1
1
1
1
1
1
1
1
1
!
!
i
1
!
!
!
!
!
!
i
1
!
!
!
!
!
!
0.0
0.0
0.0
24.0
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
330.5
VAOR
TOTAL
1 Km
ACTUAL ! HE1U OE
12:
fONDus
'
225,655.4
NOTAS :
1/ Tarifa ectric
2/ Valor Ecimoneo Agua Potable US$ 0.129/i3
* Ao de bet eficio
No inclu e valo es residuales
7,124.4 56,271.6
414.0
120,317.5
70,188.7 ,'155,466.7 !
- 55,466.7
B/C =
3.21
'As 1 A 'o 3
E V A L U A C I
.4
IX
I H ' E S 1! A u
D E R 1 V A C I 0 >i
3 E
t 0 V I B E
P P u Y E C T 0
A R I C 1 T A
mn
lAi^S
,RU0
I
I
!
i
2
-J
' BE
!
!
I
!
!
!
!
i
:
;
1
!
1
!
!
!
!
!
!
1
!
!
!
!
4 !
5 * ! 1 707 4
6
! 1 /05 2
7 1 1 702 7
8
! 1 699 7
9
! 1 696 6
10
! 1 694 1
l l l l 691.1
12
i i 688.2
is i i 6 8 8 2
14
! 1 688.2
15
! 1 688 2
16
I 1 6882
17
! 1 688.2
18
! 1 688 2
19
1 6882
20
! 1 683 2
21
! 1 688 2
22
1 688 2
23
! 1 688 2
24
1 688 2
25
! 1 688 2
26
1 688 2
27
! 1 6882
28
! 1 6882
29
1 1 6882
30
! 1 688 2
31
i 1 6882
32
! 1 688.2
33
1 688 2
34 1 688 2
11,579 6
11,579 6
25,876.2
25,876.2
39,914 1
39,914.1
56,947.5
56,947,5
56,947.5
56,947.5
56,94? 5
56,947 5
56,9*7 5
56,947.5
56,947 5
56,947 5
56,947 5
56,947.5
56,947 5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56.947.5
56,947.5
56,947 5
56,94? 5
365 4
365 4
365.4
365 4
365 4
3654
365.4
365.4
365.4
365 4
365 4
365.4
365 4
365 4
365 4
365 4
365 4
365.4
365 4
365 4
365 4
365.4
365 4
365.4
365.4
365.4
365 4
36S.4
365 4
365 4
D A
i
BENEFICIOS 6IC0U$
B E I (86 1/
i-
Efler Hue* tierr
Benef
Benef
.ocuma
Valle
line caen loa Sata
Saia
8.790 Has tte KM.
! CCS U t f
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,0416
1,041 6
1,041 6
1,041 6
1,0416
1,041 6
1,041 6
1,041 6
1,041.6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041.6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041.6
1,041 6
1,041 6
f
1
320 0 1.017 0
320 0 1,017 0
320 0 1,017 0
320 0 1,017.0
320 0 1,017 0
320 0 1,017.0
320 0 1,01? 0
320 0 1,017 0
320 0 1,017 B
320 0 1,017 0
320 0 1,017 0
320.0 1,017 0
320 0 1,017 0
320 0 1,017.0
320 0 1,017 0
320 0 1,017 0
320 0 1,017 0
320 0 1,017 0
320 0 1,017 0
320 0 1,017 0
320 0 1,017 0
320 0
1,017 0
320 0 1,017 0
320 0
1,017 0
320 0 1,017 0
320 0 1,017.0
320 0 1,017.0
320.0
1,017.0
320 0 1,017 0
320 0 1,017 0
TOTAL
ACTUAL
sU
Tiiwl
awre
ufas
Deriv
00
00
0.0
00
0 0
0 0
15,711 0
15,708.8
30.002 9
7,811 1
6,7913
11,279 2
9,807 0
12,517 4
10,884 1
13,125 0
11,412 5
9,923 9
8,629 5
7,503 9
6,525 1
5,674 0
4,933 9
4,290 4
3,730 8
3,244 1
2,821 0
00
00
2,453
2,133
1,854
1,612
1,402
1,219
1,060
922
801
69?
606
527
784 4 8,326 3
784 2,795 4
781 4 3,678 0
4,013 2
5,503
6,516
7,192
6,186
4
0
0
0
0
1
8
9
5
6
5
2
9
3
4
3
2,lt,4 8
2,485 ?
2,473 9 10,408 5
13,ol3 3
2,951 2
14,810 6
75
15
81
12
113
o
5
8
1
6
Tunei Obras
ovire Cenv
TUTAL
5
8
2
9
5
0
1
2
00
115 4
'
115 4
00
00
00
537 0
537 0
00
663 0
663 0
651 0
651 0
00
00
786 0
786 0
00
00
00
537 0
537 0
663 0
663 0
651 0
651 0
00
00
00
00
0.0
0.0
00
7,124 4 56,271 6
414 0
m'Hl
Canal
-OClil
Sata
16,778
12,581
24,53
10,204
13,688
15
13,033
12
14,924
110,378 5
b S !
S
OPESACION
Cinal
Infraest Inf'-aest
Loe Mta riego por de
goteo oerviiia
151
29,999 9
44,034 7
44,032 2
61,062 6
61.059 7
61,059 7
61,059 7
61,059.7
61,059 7
61,059 7
61,059.7
61,059 ?
61,059 7
61,059 7
61,059 '
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
I Ny R S I 0N
V4L01
Ahorro Agua
Costo Potadle
Boibea Ciudad
l i o 2/
ID
fraeit
rieoo K
t goteo
ESTJ
TOTAL
96 2
9*2
16 2
96
"6
96
'6
96
96
96
2
2
2
2
2
2
2
962
9(.
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
426 0 2,886 0
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24
24
24
24
24
24
24
24
24
24
24
24
0
0
0
0
0
0
0
0
0
0
0
0
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 I
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196.1
196 1
196 1
196 1
196 1
196 1
196 1
744 0 5,883 0
ACTJAI
NETUffi
IS
0
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
16,778 9
12,581 5
24,536 8
10,228 2
14,019 4
346 8
13,363 5
342 6
15,254 7
330 5
445 9
330 5
330 5
330 5
867 5
330 5
993 5
330 5
981 5
330 5
1,116 5
330 5
330 5
330 5
867 5
330 5
993 5
330 5
981 5
3305
330 5
330 5
330 5
330 5
9,939 0
120,317 5
oo
00
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
HUH
TUAL
00
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
VALOR
24
330
330
330
330
330
330
338
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
14,590
9,513
16,133
5,848
6,970
FOHBOS
3
4
3
0
1
14,590
9,513
16,133
(5,848
841
3)
4)
3)
0)
3
149 6
5,023 8
112 0
4,336 3
81 7
95 8
61 8
53.7
46 7
106 6
35 3
92 3
6,641
6,255
9,695
8,181
10,882
13.029
11,350
9,870
8,582
7,397
6,489
5,581
4,907
4,221
3,710
3,184
2,805
2,439
2,121
1,828
1,604
1,379
1,213
1,043
917
797
693
603
524
7
4
0
i
4
2
7
2
8
3
8
7
2
4
6
8
'
7
6
4
2
7
0
5
2
6
5
1
4
26?
69
20
59
15
13
11
26
8
22
0
2
3
3
3
5
4
7
8
66
17 0
50
4 3
3.8
3.3
29
63,566 8
92,628 9
VANE :
92,628 9
MOTAS
/C
2 46
TABLA o. 3 - 25
V A LU A C 1 0 K
1.180
INTEGRA!.
EBIVACON
DEi
i O i l i l
P 8 0 ECT 0
A8IC0TA
3
10 U.S.
WilB. :
>
1
A B A S
E N T
i
BEffiFiCIOS A6RIC01AS
8. nens.i/i
DE
{Benef.
Vt .Ener. Haev.tierr. snef.
.ocuitia
Valle
FLUJO UncrcsM. Ui.Saia
8,790 Has. lie Nor. Saa
AiflS
! tm W !
__ i
1
2
3
4
5*
1
!
{
! ] ,707.* !
! i ,705.2!
? 1 ,702.7 i
i
8 i ,699.7 !
i
9 1
,696.6 1
10 i .694.1
: n i ,691.1
12 ,688.2
13 ! ] ,688.2 !
! 14 !
,688.2 !
15
1 1 ,688.2 !
! 16
,688.2 j
17
! 1 ,688.2
! 18
,688.2
1 19 ! 1 ,688.2
20 !
,688.2
! 21 ] ,688.2
22 ,688.2
23 ,688.2 !
! 24 1 ,(88.2
25 i 1 ,688.2 !
26 ,688.2
; 27 j i ,688.2!
28 i 1 ,688.2
29 1 ,688.2
30 S i ,688.2 i
i 31 f 1 ,688.2 !
32 1 ,688.2
33 1 ,688.2!
34 W 1 ,688.2!
- ,
VALdS
Agua
Coso Potable
oneo Ciudad
!
110 2/
'
EsUd.
Tanel
Koine
181
VALOR
! FLUJO
1
Obras
Canal
Infraest.Infrest.
Beriv. Loe.-San riego por de
goteo servino
TOTAL
TOTAL
'
ACTUAL
! SETO ffi
1
t
181
1 FONBAS
1,017.0
6.0
0.0
0.0
0.0
15,711.0
0.0
0.0
0.0
0.0
6,867.4
1,017.0
1,017.0
1,017.0
1,017.0
1,017.8
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,817.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
1,017.0
15,708.8
30,002.9
29,999.9
44,034.7
44,032.2
61,062.6
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
61,059.7
5,819.0
9,418.7
7,981.1
9,927.9
8,413.8
9,887.2
8,378.6
7,100.5
6,017.4
5,099.5
4,321.6
3,662.4
3,103.7
2,630.2
2,229.0
1,889.0
1,600.8
1,356.7
1,149.7
1
1
365.
365-4
3*5.4
365.4
365.4
365.4
365.4
365.4
365.4
363.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
365.4
ACTUAL
OPESACION 1 KANTENIMEHTO
11,579.6
11,579.6
25,876.2
25,876.2
39,914.1
39,914.1
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
56,947.5
TOAl
I NV E B S I O N
^
1,041.6
1,641.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,04! 6
1,04
1,04 1,0
1,04.
1,041.
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1,041.6
1
320.0
J320.0
!320.0
320.0
320.0
320.0
320.0
320.0
320.0
320.0
320.0
320.0
320.0
:320.0
1320.0
320.0
320.0
320.0
320.0
,'320.0
320.0
320.0
320.0
320.0
320.0
320.0
320.0
320.0
320.0
320.0
784.4 8,326.3
784.4 2,795.4
784.4 3,678.0
4,018.2
5,503.4
6,516.0
7,192.0
6,186.0
2,164.8
2,485.7
2,473.9 10,408.5
13,613.3
75.6
12,951.2
15.5
81.8
14,810.6
12.1
113.6
115.4
537.0
663.0
651.0
786.0
974.3
825.7
699.7
593.0
502.5
425.9
360.9
305.9
259.2
219.7
537.0
663.0
651.0
16,778.9
12,581.5
24,536.8
10,204.2
13,688.9
15.5
13,033.0
12.1
14,924.2
0.0
115.4
0.0
0.0
0.0
537.0
0.0
663.0
0.0
651.0
0.0
786.0
0.0
0.0
8.0
537.0
0.0
663.0
0.0
651.0
0.0
0.0
0.0
0.0
0.0
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
14.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
16.2
96.2
96.2
96.2
96.2
14.2
14.2
14.2
14.2
14.2
14.2
H.2
14.2
14.2
14.2
14.2
14.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
96.2
24.0
24.0
24.0
24.0
24.8
24.0
24.0
24.0!
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
24.0
196 1
196 1
196 1
196 i
196 1
196 1
196 !
19* 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
196 1
1<K '
1'.
r~
i" !
196.1
196.1
196.1
196.1
:
0.0
0.0
i
0.0
!
24.0
! 330.5
330.5
! 330.5
! 330.5
330.5
! 330.5
330.5
i
330.5
330.5
! 330.5
330.5
330.5
! . 330.5
330.5
! 330.5
330.5
330.5
330.5
! 330.5
! 330.5
! 330.5
i
330.5
330.5
I 330.5
330.5
! 331.5
! 330.5
330.5
! 330.5
! 330.5
14,219.4 14,219.4
16,778.9
12,581.5
9,035.8 (9,035.8
24,536.8 ! 14,933.9 4,933.9
10,228.2
5,275. ! 5,275.6
14,019.4
6,128.0
739.4
346.0
128.2 1 5,690.8
13,363.5
4,195.1 I 5,223.6
342.6
91.1 ! 7,890.0
15,254.7
3,439.3 ! ,488.6
330.5
63.1 8,349.9
445.9
72.2 ! 9,815.0
330.5
45.4 1 8,333.2
330.5
38.4 7,062.1
330.5
32.6 ! ' 5,984.3
867.5
72.5 ! 5,027.0
330.5
23.4 4,298.2
993.5
59.6 i 3,602.8
330.5
16.8 3,086.''
961.5
42.3 ! 2,587.''
330.5
12.1 2,216.9
1,116.5
34.5 i 1,854.5
330.5
8.7 ! 1,592.1
7.3 ! 1,349.4
330.5
330.5
6.2 1,143.5
867.5
13.8 !
960.5
330.5
4.5
821.2
993.5
11.4 !
688.3
330.5
3.2
589.8
981.5
8.1 1
494.4
330.5
2.3 !
423.6
330.5
2.0 .'
358.9
1.7
304.2
330.5
330.5
1.4 !
257.8
330.5
1.2
218.5
"
OTAS :
1/ Tarifa Elctrica US 0.015/IHH. (abril 88)
2/ Valor Ecommico Agua Potable US 0.129/o
* Ao de beneficios
M No incluye valores residuales
112,020.2
7,124.4 56,271.6
414.0 110,378.5
426.0 2,886.0
120,317.5
58,031.1 53,989.1
VANE =
B/C
53,989.1
1.93
' . U ,"
V I s l A C ! N
i <
"i
1t f E s PA .
V L I ij N
SEL
V I 8 E
P f
EDT O
icor
UMS
f
A S A S
10
J i t
MOS
il EW86 1/
BE
aras
2
3
4
5* >
VA id
BENEFICIOS SSfUCftUS
_.. __.
tuef
Locunba
[te Nor
Altorro Agus
! Coso Potable
lOTtf
Valle
Sata !
Ciudad
l i o 2/
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
!
1
I
1
i
t
t
l
!
'
1
t
!
1
i
!
1
11
t
!
!
,707.4
1 ,15.2
1 ,702.7
1,99 7
i ,696 6
i ,694 1
1,691 1
1 ,688 2
1 ,688 2
1 ,688 2
,688 2
i,8.2
1
1 ,688 2
,688 2
; ,688 2
i ,688 2
J ,688 2
1,688 2
i ,688 2
1 ,683.2
1 ,688.2
1 ,688.2
i ,688 2
1I
1 ,688 2
i .688 2
1 ,688 2
f
i
t
1
t
'
'
,688 2
,688.2
i 1 ,688.2
34 M 1( *1,688 2
11,579 6
11,579 6
25,876.2
25,876 2
39,91* 1
,914 1
56,947.5
56,947 5
56,947.5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947.5
56,947.5
54,947.5
56,947 5
54,947 5
56,947 5
56,947.5
365 4
365 4
345 4
365 4
365 4
365 4
365.4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
345 4
365 4
345 4
365.4
365 4
365 4
365 4
365.4
365 4
365 4
345 4
345.4
1,041
1,041
1,041
1,041
1,041
1,041
1,841
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1
NOTAS :
1/ Tarifa Elctrica US 0 015/KHH (abril 88)
2/ Valor ECMOMCO Agua Potable USJ 0 129/i3
* Ao de beneficios
** Ho indufe valores residuales
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
: 320
! 320
! 320
! 320
! 320
! 320
!320
, 320
! 320
0
0
0
0
8
0
0
1)
0
320 0
: 320 0
320 8
: 320 8
, 320 0
30.0
! 320 0
,' 320 0
! 320 0
! 320 0
, 320 0
! 320 0
320 0
! 320 0
' 320 0
! 320.0
! 320 0
320 0
! 320 0
! 320 0
! 320 0
TOTAL
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,817.0
1,017 0
1,017 0
1,017 0
1,017 a
1,017 0
1,017 0
1,01? 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017.0
1H f S S 9N
ntm
Estud
Tunel
*err
Oenv
2- %
0 0
00
0 0
0 0
15,'11 0
15,708 8
30,002 9
29,990 9
44,034 7
44,032 2
61,062 6
61,05 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 7
61,059 '
61,059 1
61,059 7
41,059 7
61,059 7
61,059 7
61,059 7
61,059 7
00
00
00
00
4,590 4
3,588 6
5,358 8
4.189
4,808
3,753
4,075
3,186
2,491
1,947
1,523
1.190
931
727
569
445
347
272
212
166
130
101
79
62
48
38
29
3
18
14
784 4 8,326
-TS4 i 2,795
784 4 3,07b
4,018
3 5,503 4
4 6,516 0
0 7,1/2 0
2 6,186 0
4
3
9
7
5
4
9
0
8
0
9
1
0
9
0
7
3
0
7
5
1
6
0
7
2
2
2
OPE^ACIiN Y lANOimENiO
anal
t! ras^t ' H e s t
-'aaa 'leso ?'
de
'
so'eo s e i v i u o
2,64 8
2,485 7
2,4",3 9 10,.
13,613 3
12,951 2
14,810 6
75
15
81
12
113
6
5
8
1
6
115 i
537 0
663 0
651 0
786 0
537 0
663 0
651 0
7,124 4 56,271 6
414 0
T
r T
'j AL
,778 9
,5ol 5
,536 8
,204 2
,688 9
15 5
,033 0
12 I
,924 2
00
115 4
00
00
00
537 0
00
643 0
00
651 0
00
786 0
00
00
00
537 0
00
663 0
00
651.0
00
00
00
00
00
. i e l Obra' Ca"al
i c w a S e ' . ^s-ji
Sda
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
96 2
96 2
94 2
96 2
96 2
96 2
96 2
96 2
% 2
06 2
94 2
96 2
96 2
96 2
96 2
96 2
06 2
96 2
96 2
96 2
96 2
96 2
96 2
96 2
96 2
96 2
96 2
96 2
96 2
962
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Isf'swt
riego v
x go'eo
196
196
196
196
106
196
196
196
196
196
196
196
196
196
1%
106
196
196
106
196
196
196
196
196
196
196
196
196
196
196
1
1
1
1
1
1
1
1
1
1
1
1
1
1
i
1
1
1
1
1
1
1
1
1
1
1
1
i
1
1
744 0 5,883 0
VL0
FcJO
1 ACTUM
METO S
!
TOTAL
00
00
00
24 0
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
330 5
16,778 9
12,581 5
24,536 8
10,228 2
14,819 4
346 0
13,343 5
342 6
15,254.7
338 5
445 9
330 5
330 5
330 5
847 5
330 5
993 5
330.5
981 5
330 5
1,116 5
330 5
330 5
330 5
867 5
330 5
993 5
330 5
981 5
3305
330 5
330 5
3305
330 5
27 9Z
, FONDOS
: 13,118 3 , 13,118
7,691 2 ! (7,691
11,727 5 1 (11,72?
3,822 2 ! (3,822
494
! 4,006 2 !
!
79 0 , 3,509
,' 2,386 o 2,971
!
47 8 4.141
! 1,665 6 ! 3.142
28.2 ! 3,730
298 ! 4,045
17 2 ! 3,169
13 5 2,477
1,937
10 5
!
21 6 : 1,501
6 4 ' 1,184
!
!
!
!
8)
2)
5!
2)
2
6
5
6
4
7
o
3
9
4
4
4
5 i
39 :
911
24
6 4!
15 1
12!
09 !
18!
06 !
13!
03 !
08 ,
02 i
02 .
01 !
01 !
0.1 !
915 9
724 0
560 0
442 6
341 5
270 5
21! 5
165 4
128 2
101 1
78 2
61 8
47 8
37.8
29 5
23 1
18 1
14 1
118 1
!
!
!
!
!
!
!
!
VAHE
118 1
8/C
i 00
TIRE
27 9 :
- 91 -
a)
b)
c)
3-29).
Las pruebas de sensibilidad indican tambin que
el Proyecto es
sus costos,
..JA
.
S I H 3 U L t t L o I
i EC '
^ J VAOI JH OI I PF
n = i C u " h
S AL I S I i
E
IISA*
8 A
Dfc
S E NS i 8 I L 1 D A S
>
35
8 EH E F I CI "
JHV
10
)> S
*___
!
1K
1 !
2 !
3 !
!
1
!
i
1
1
!
!
!
4 :
5*1
6 !
7
8
9
10
U
12 !
13 1
14 !
1,707 4
1 705.2
1 702.7
1 699.7
1 696.6
1 694 1
1 691.1
1 688 2
1 688 2
1 6882
: is : i 6882
16
1 1 6882
1 17 1 688.2
18
! 1 688.2
! 19 1 688.2
! 20 1 688.2
21
1 688 2
22 1 688.2
i 23 ! 1 688 2
! 24 1 6882
! 25 ! 1 688.2
! 26 1 688.2
27 1 l 6882
1 28 1 1 688.2
! 29 ! 1 6882
1 30 1 i 688 2
! 31 ! 1 688.2
! 32 1 688.2
33 i 1 688.2
34 **! 1 6882
11,579 6
11,579.6
25,876 2
25,876.2
39,914.1
39,914 1
56,947 5
56,947 5
56,947.5
56,947 5
56,947 5
56,947 5
56,947 5
56,947.5
56,94' 5
56,947 5
56,947 5
56,947 5
56,947.5
56,947.5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947.5
56,947.5
56,947.5
1
KOIt'':
1/ Tarifa Elctrica US 0.015/W (abril 88)
2/ Yalor ECMMICO km Potable US* 0 129/13
* Ao de beneficios
** No inclu e valo es residuales
I M V E 1 j I OS
MAL
Estad
00
00
00
00
1,017 0
10,212 2
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017.0
1,017.0
1,017 0
1,017 0
1,01? 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017.0
1,017 0
1,017 0
1,017.0
1,017 0
1,017.0
1,017 0
1,017 0
1,017 0
1,017.0
1,017 0
1,017 0
1,017 0
10 210 7
19,501 9
19,499 9
28,622 6
28,620 9
39,690 7
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
Tonel
toVire
bras
3e r iv
Caiiji
l o t ija
f 4 4 8,32b 3 5,503 4
784 4 2,1% 4 6,516 0
tnf'uest Infraest
i.esop.r
de
sotes
serv ' . o
2,.t>4 8
2,485 '
2,4"3 '
10,
12,951 2
14,8113 6
TM.
75 &
24,536 8
10,204 2
13,688 9
15 5
1)1.8
12 1
113 6
5 5
13,033 0
12 I
14,924 2
115 4
115 4
00
00
00
00
537 0
537 0
663 0
663 0
651 0
651 0
786 0
0 0
786 0
00
00
00
39,688 a
30,688.8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
39,688 8
00
00
537 0
537 0
663.0
663 0
0 0
651 0
00
651 0
00
00
0
00
00
2,353 2 18,817.9 25,397 4
TASA
i o:
12:
15Z
i:
7,124.4
H t
HAHEWIENTO
June! Ob'as
* 2 n r e Den/
Canal
. i-a
' a ia
nfnesi
lego i
got-o
16,773 9
12,531 5
!3,6i: :
39,o68 8
39,688 8
i nuil
56,271.6
RESULTADOS
VAN *
8/C
166,479 9
2 5
76,487 3
2 1
1 6
V,HtS 2
13
14,782 1
414 0
TIRE
21 2
FLUJO
24 0
14 2
96 2
14 2
%2
14
14
14
14
14
14
H
14
14
14
14
14
14
14
2
2
2
2
2
2
2
2
2
2
2
2
2
2
96
96
96
96
96
96
96
96
96
96
96
96
6
96
2
2
2
2
2
2
2
2
2
2
2
2
2
2
14
14
14
14
14
14
14
14
14
14
14
14
14
14
2
2
2
2
2
2
2
2
2
2
2
2
2
2
96
96
96
96
96
96
96
96
96
6
96
96
96
96
2
2
2
2
2
2
2
2
2
2
2
2
2
2
24
24
24
24
24
24
24
24
24
24
24
24
24
24
0
0
0
0
0
8
0
0
0
0
0
0
0
0
196
TOTAL
SETO DE
TOTAL
FOXDOS
00
00
00
16,778 9
12,581 5
24,536 8
24.0
10,228 2
14,019 4
3*6 0
13,363 5
342 6
15,254 7
330 5
445 9
330 5
330 5
330 5
867.5
330 5
993 5
330 5
330.5
330 5
330 5
330.5
330.5
330.5
330.5
330 5
330 5
330.5
330.5
330.5
330.5
330 5
330.5
330 5
(16,778 o) '
(12,581 5) '
(24,536 8)
(10,228 2 ! 1
196
196
196
196
196
196
1%
196
196
196
106
196
196
196
1
1
1
1
1
1
1
1
1
1
1
1
1
1
196
196
196
196
196
196
196
196
196
196
196
196
196
196
1
1
1
1
1
1
1
1
1
1
1
1
1
1
330.5
1,116 5
(12,312 0
1,359 2
(11,660 3)
1,357.1
(13,558.1)
1,363 6
1,245 2
1,357 7
1,357 7
1,357 7
820 7
1,357 7
694 7
1,357 7
706 7
1,357 7
571 7
330 5
330.5
330.5
330 5
330 5
330 5
330 5
330 5
330 5
330.5
330 5
330 5
330 5
330 5
330 5
330 5
867 5
330.5
993 5
330 5
981.5
330 5
330 5
330 5
330.5
330 5
1,357 7
1,357 7
1,35? 7
820 ?
1,357 7
694 ?
1,35? 7
706 7
1,357 7
1,357 7
1,357 7
1,357.7
1,357.7
744 0 5,883 0
9,939 0
120,317 5
(69,592.1)
24 0
24 0
24 0
24
24
24
24
24
24
24
.24
24
24
24
24
24
0
0
0
0
0
0
0
0
0
0
0
0
0
mi
9315
330 5
i
!
!
!
1
1
1
!
!
!
1
f
!
1
1
1
!
1
!
!
!
,
i
"U 1
t v A L ' A C i 0 K I N I * , S * L
D E 8 ' V A C I J N % H Hi
A N A i. I S i S
E
mi
8 EtKRS 1/
D A
Seref
.ocuiba
IteHor
1,707 4
7852
702.7
699.7
696.6
694 1
691 1
688 2
688 2
688 2
68 2
688 2
688 2
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34 *
6882
688 2
688 2
688 2
688 2
688 2
688 2
688 2
6882
6882
688 2
6882
688 2
688 2
688 2
6882
688 2
11,579
11,57
25,876
25,876
39,914
39,914
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
56,947
b
6
2
2
1
1
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365*
365 4
365 4
365 4
365 4
365 4
3(,5 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
3t5 4
365 4
365 4
365 4
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1 041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
1,041
u
ts'id
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
320
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
1,017
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,711
15,703
30,002
29,999
44,034
44,032
61,062
61,059
61,059
61,059
61,059
61,059
61,059
61,059
61,059
61 059
61,059
61,059
61,059
61,059
61,059
0
0
8
9
9
7
2
6
7
7
7
7
7
7
7
7
7
7
7
7
7
7
61,059
61,059
61,059
61,059
61,059
61,059
61,059
61,059
61,059
7
7
7
7
7
7
7
7
7
\ntr
iotirt
7i4 4 8,32o 3
764 4 2,795 4
784 4 3,678 0
4,019 2
0*raa
Ca al
itr v Loe Saia
5,583
6,516
7,192
6 18*
4
0
0
0
2,164 8
2 435 7
2 473 9
OPEStlOtt V H/UiTEHIHIEN
h ri*A
h'raesi
riego por
de
goteo
seivicio
i0,408 5
12,951 2
14,810 6
75
15
61
12
113
6
5
8
1
6
9
5
8
2
9
5
0
1
2
115 4
0 0
537 0
537 0
663 0
663 0
651 0
651 0
0 0
786 0
00
00
00
663 0
0
0
537
0
663
651 0
651 0
So
0
0
0
0
0
00
00
00
00
00
00
7,124 4
8ESL
TASA
101
12Z
151
is:
B/C
29
2 4
1 8
1 4
56,271 6
TAOOS
VAN *
193 406 3
130 900 6
"O.obO 0
,
33 6 S
414 0 110,378 5
TIRE
23 l%
Cao-j
OCJI
lasa
lo P
1' 5S1
24,536
10,204
13,688
15
13,033
12
14,924
f'J
lovire uenv
00
00
786 0
mi.
'lie.
UAi.
00
115 4
3
10 L 5 $
h^C
13,613 3
NOTAS
J5I I ) ^ T i S
I N VE 8 3 I l 1
Ahorro Alia
Stnef ICo'to PoidDle
i a l ' e -sec Ciuoao ,
IiO i i
Mia i
00
00
00
I
2
3
4
5
Sr S S JBI LIDA S
S AGfilCOLAS
fiENETICIO
DE
FlIBO
LE
DEL PS
ECI J
AS I Ci I A
Infiatjt
"90 X
< goteo
TOTAL
F(!S
00
U 0
00
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
96
96
96
96
96
96
96
96
96
96
96
96
96
96
96
%
96
96
96
96
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
96 2
%
6
%
96
2
2
2
2
962
96 2
96 2
96 2
962
426 0 2,886 0
24
24
24
24
24
24
24
24
0
0
0
0
D
0
0
0
240
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
196 1
196 1
If*
'16
196
196
16
196
196
1
1
1
1
1
1
1
196
196
196
196
196
196
196
196
96
la6
196
196
196
196
196
196
196
196
196
196
196
1
1
1
1
1
1
1
1
1
1
1
1
1
1
i
1
1
1
1
1
1
744 0 5,883 0
KI0CE
D'AL
24
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
0
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
9,939 0
22,651
16 985
33,124
13,808
13,926
467
18,040
462
20,593
446
602
446
446
446
1,171
5
0
7
1
2
1
7
5
8
2
0
2
2
2
1
446
1,341
446
1,325
446
1,507
446
446
446
l.l'l
446
1,341
446
1,325
446
446
446
446
446
2
2
2
0
2
3
2
2
2
1
2
2
2
0
2
2
2
2
2
162,428 6
22,651
(16,985
(33,124
(13,808
(17,218
1,238
(16,338
1,237
(18,897
1,247
1,089
M42
1,242
1,242
517
1,242
347
1 242
363
1 242
180
1,242
1,242
1,242
517
1,242
347
1,242
363
1,242
1,242
5)
0!
?)
1!
8)
1
0)
2
2)
9
1
0
0
0
1
0
0
0
2
0
9
0
0
0
1
0
0
0
2
0
0
1,242 0
1,242 0
1,242 0
(111,783 2)
(tu
a
\
I i ' ' i i AL
Btu
PU'F
3 . 8 1 V S- , M
! i, V 1 S E
AS ' C i A
A A L i
ASOS
BE
E H T A
i
6 E
1/'
FLWO
!Lo Sm
! ce* l y 2 !
S.^O
Locutta
Has
Ite
Hor
5 * ! 1 707 4 !
6 i 1 705 2 !
7 1 702 7 i
ft
* 1 699 7 i
9 i j 696 6 1
694.1
u i i 691 1 i
688 2 1
IT
'
! 686 2 !
14 i l 6082 i
15 i 1 6882 !
U
1 688 2 !
*i
117/
I 688 2 !
10
'
I 6882 !
19 .' 1 6882 !
i X 698 2 !
21 ! 1 6882 !
t
i 688 2 !
23 ! 1 688 2
?4 ' 1 688 2 !
3
l
638 2
2 * i 688 2 !
97
t
i> 1l 688 2 !
28 ! 1 688 2 !
29 ! 1 688.2
30 ! 1 688 2 !
31 1 1 6882
32 ! 1 6882 !
33 1 688 2 !
34 M 1 688 2,'
365 4
3*5 4
365.4
365 4
365 4
3654
365 4
365 i
365 4
35 4
365 4
365.4
hS 4
365 4
365 4
365 4
365 4
365 4
365 4
365 4
3654
365 4
365 4
35 4
365 4
365 4
365 4
365 4
365 4
365 4
S I i I ! i LI O * O
352
I EK E f I CI
+ 351 C O S O S
irs
s u s s
1 SV t f j 1 o S
Seief
"Valle
SI
Ahorro Agua
Coito Potaiie
Botea Cwdad
lio 2/
1,841 6
1,041 o
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1.041 6
1,041 6
1,841 6
1,041 t>
1,04! ti
1,041 6
1,041 6
1,041 6
1,04! 6
1,341 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,041 6
1,841 6
320 0
320 0
320 0
320 0
320 0
320 0
320 0
3200
320 0
320 0
320 0
320 8
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
320 0
1,017 0
i,M 0
1,017 0
1,017 0
1,917 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 O
1,017 0
1,017 0
l.OP 0
1,017 8
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
1,017 0
Mil
'
' Z'M
Tjr i
*jt r"
784 4 8,326 3
'64 2,"*5 4
784 4 3,6'e 0
4,0)8 2
thas
t' i
5,503
6,516
7,192
6,1%
4
O
O
0
Canal
nrraest
u aE4 riego per
2,16 rf
2,45
2 473 9
10,212
10,210
l'.SOl
19,499
28,622
28,620
39,690
39,688
39,688
39,688
39,688
39,668
39,688
39,688
39,688
39,688
39,688
39,638
39,688
39,688
39,688
39,638
39,688
39,688
39,688
39,638
39,688
39,688
39,688
39,688
hrsot
^
12,951 2
14,810 o
75*
15 5
81 8
12 1
13 6
US 4
537 0
663 0
651 0
736 0
537 0
663 0
651 0
7,124 4
56,271 6
TASA
01
121
15:
18
m
19
15
! 2
09
VAN
90,094 7
51,921 2
15,711 3
(5,523 3
13 688 9
14
15 5 14
13,335 0 14
12 1 14
14,024 2 14
O 0 14
115 4 14
0 0 14
14
00
0 0 14
537 0 14
4
00
663 0 14
00 14
651 0 14
14
00
7S6Q 14
14
00
0 0 14
14
00
537 0 14
14
00
663 0 14
00 14
651 0 14
14
00
14
00
14
00
0 0 14
14
00
TIRE
17 II
ral
toui
M
Infr^'t,
r '90
1 goter
TOTAL
I'jHL
oa
oo
oo
o
5
8
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
% 2
96 2
96 2
96 2
96 2
962
962
962
962
96 2
96 2
96 2
96 2
96 2
96 2
96 2
% 2
"i 2
96 2
96 2
96 2
96 2
96 2
96 2
"ti
96 2
96 2
H2
96 2
96 2
RE Sil . 1 A D O S
DOTAS :
ITupe inri*
Uoure snv
'1UI
i6,"a
!2,.u
24,536
10,204
10 4C 5
13,613 3
, ful.,
1
a
a
o
o
11,579 6
11,579 6
2S,876 2
25,876 2
39,914 1
W,<>li 1
56,947 5
56,947 5
M,947 5
56,94? 5
56, l3 4 7 5
56,947.5
56,147 5
56,947 5
56,747 5
56,147 5
56,947 5
56,347 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,947 5
56,94? 5
Ce"
A S
' -,
I
2
3
15
24 0
24 0
i 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
24 0
196 i
196 1
196 1
116 1
196 1
196 1
96 i
196 1
196 1
196 1
196 1
196 1
196 1
1% 1
196 1
96 I
196 i
l'i 1
196 1
196 1
196 1
l' 1
196 1
196 1
196 1
106 1
96 1
196 1
96 1
196 1
24
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
330
0
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
22,i51 5
6,985 S
33,124 7
13,808 1
18,926 2
467 1
18,040 7
462 5
20,593 8
446 2
682 0
446 2
446 2
446 2
1,171 1
446 2
1,341 2
44t 2
1,325 O
446 2
1,507 3
446 2
446 2
4462
1,171 1
446 2
1,341 2
446 2
1,325 0
446 2
446 2
446 2
446 2
446 2
, tTj X
fi M U
(22,651
tlt.osS
(33,124
(13,308
S
0)
7)
1!
ins* i)
U & l
(16,338 01
1,237 2
(18,897 2)
1,24' 9
1,089 1
1,242 0
1,242 0
1,242 0
517 1
1,242 0
347 0
1,242 0
363 2
1,242 0
180 9
1,242 0
1,242 0
1,242 0
517 1
1,242 0
347 0
1,242 0
363 2
1,242 0
1,242 0
1,242 0
1,242 0
1,242 0
APNDICE
ANLISIS COSTOS UNITARIOS
Rendimiento
: 260 m3/da.
Abril 1 988
Mano de Obra
Capataz
(1)
0.030
83.02
2.49
Operario
(1)
0.030
75.47
2.26
Oficial
(1)
0.030
66.68
2.00
Pen
(4)
0.12
60.83
7.30
14.05
Equipo
Tractor 140 HP (1)
0.030
3,003.00
90.09
0.030
2,132.00
63.96
Volquete (1)
0.030
834.00
25.02
1.40
180.47
TOTAL :
I/. 194.52
Abril 1,988
m3
Mano de Ob ra
Capataz
(1/2)
0.023
83.02
1.91
Operario
(1)
0.047
7 5.47
3.55
Pen
(10)
0.47
60.83
28.59
34.05
Materiales
Dinamita 65 7
0.25
103.70
2 5.92
Gua Lenta
1.00
11.30
11.30
Fulminante No. 8
1.00
11.52
11.52
Barreno 5 pies
0.0125
6,050.00
75.62
124.36
Maquinaria
Tractor 140 HP (1)
0.047
3,003.00
141.14
0.047
2,132.00
100.20
Volquete (1)
0.047
834.00
39.20
0.047
834.00
39.20
224.00
21.06
3.40
344.20
TOTAL
I/.502.61
Rendimiento
Unidad
Abril 1,988
110 m3.
: m3.
Mano de Obra
Capataz
(1/2)
0.03b
83.02
2.99
Operario
(2)
0.144
75.47
10.87
Oficial
(2)
0.144
66.68
9.60
Pen
(8)
0.576
60.83
35.04
58.50
M.tl
vi
i.) I :.
Dinamita 65 7
0.42
103.70
43.55
Guia lenta
1.50
11.30
16.95
Fulminante No. 8
1.50
11.52
17.28
Barreno 5 pies
0.0125
6,050.00
75.62
153.40
Maquinaria
Tractor 140 HP (1)
0.072
3,003.00
216.22
0.072
2,132.00
153.50
Volquete 6 m3 (1)
0.072
834.00
60.05
0.072
834.00
60.05
224.00
32.26
5.88
527.96
TOTAL
I/. 739.86
: 120m3/da
Abril 1,988
: m3.
Mano de Obra
Capataz
(1)
0.06
83.02
4.98
Operario
(2)
0.12
75.47
9.06
Oficial
(2)
0.12
66.68
8.00
Pen
(6)
0.36
60.83
21.89
4 3.93
MKIU i nar i a
Retroexcavadora 110 HP
0.06
3,324.00
'
199.44
4.39
203.83
TOTAL
I/.247.76
(USA $ 3.30/m3)
110 m3/da
Abril 1,988
: m3
Mano de Obra
Capataz
(1)
0.08
83.02
6.64
Operario
(4)
0.32.
75.47
24.15
Uiicial
(2)
0.16
66.68
10.67
Pen
(10)
0.80
60.83
48.66
90.12
Materiales
Dinamita 65 7
Und.
0.25
103.70
25.92
Guia lenta
mi.
1.00
11.30
11.30
Fulminante No.8
Und.
1.00
11.52
11.52
Barreno 5 pies
Und.
0.0125
6 ,050.00
75.62
124.36
Maquinaria
Compresora 375 PCM (0.5)
0.04
834.00
33.36
0.16
224.00
35.84
3,324.00
265.92
9.01
seguridad 10 %
344.13
TOTAL
1/.558.61
Rendimiento
Unidad
: 70m3/da
Abril 1,988
: m3
Mano de obra
Capataz
(1)
0.114
83.02
9.46
Operario
(6)
0.684
75.47
51.62
Oficial
(4)
0.456
66.68
30.41
Pen
(10)
1.14
60.83
69.35
160.84
M.il o r i .i 1 e s
Dinamita 65 %
0.60
103.70
^ 62.22
Guia lenta
1-80
11.30
' 20.34
Fulminante No. 8
2.00
11.52
23.04
Barreno 5 pies
0.0125
6,050.00
75.63
181.23
Maquinaria
Compresora 375 PCM (1)
0.114
834.00
95.08
224.00
51.07
3,324.00
378.94
10 %"L
Herramientas y elementos de seguridadd 10
16.08
541.17
TOTAL
1/.883.24
: 280 m3/da
Abril 1,988
: n3
Mano de Obra
Capataz
(1/2)
0.014
83.02
1.16
Operario
(1)
0.028
75.47
2.11
Pen
(4)
0.114
60.83
6.93
10.20
Maquinaria
Tractor 140 HP (1)
0.028
3,003.00
84.08
1.02
85.10
TOTAL :
I/. 95.30
200 m3/da
Abril 1,988
m3
Mano de Obra
Capataz
(1/2)
0.02
83.02
1.66
Operario
(1)
0.04
75.47
3.02
Pen
(10)
0.40
60.83
24.33
29.01
Materiales
D i n a m i t a 65 %
0.25
103.70
Guia
lema
1.00
1 1 . JO
1 1 . 30
F u l m i n a n t e No. 8
1.00
11.52
11.52
Barreno 5 p e s
0.0125
6 ,050.00
75.63
25.93
124.38
Maquinaria
0.04
834.00
33.36
224.00
17.92
3,003.00
120.12
0.04
2.90
174.30
TOTAL
1 / . 327.69
Rendimiento
Unidad
1,988
: 150 ni3/da
: m3
Mano de Obra
Capataz
(1/2)
0.026
83.02
2.16
Operario
(2)
0.106
75.47
7.99
Oficial
(2)
0.106
66.68
7.07
Pen
(8)
0.426
60.83
25.91
43.13
Materiales
Dinamita 65 %
0.42
103.70
43.55
Guia lenta
1.50
11.30
16.95
Fulminante No. 8
1.50
11.52
17.28
Barreno 5 pies
0.0125 6,050.00
75.62
153.40
Maquinaria
0.053
834.00
44.20
224.00
23.74
0.053 3,003.00
159.16
4.31
231.41
TOTAL
1/. 427.94
Abril 1,988
Rendimiento
150 m3
Distancia aproximada
Mano de Obra
Capataz
(0.1)
0.011
83.02
0.91
Oficial
(2)
0.107
66.68
7.13
8.04
Maquinaria
Cargador rontal
(1)
0.05J
2,071.00
109.76
Tractor 140 HP
(1)
0.053
3,003.00
159.16
Volquete 6 M3
(4)
0.213
834.00
177.64
0.80
Herramientas 10 %
447.36
TOTAL
1/.455.40
1,988
150 m3
Distancia aproximada
Mano de Obra
Capataz
(O.S)
0.027
83.02
2.24
Peon
(4)
0.213
60.83
12.96
15.20
Maquinar id
Cargador frontal 95 HP (1)
0.053
2,071.00
109.76
Zaranda 15 (ME)
(1)
0.053
825.00
43.72
Volquete 6 M3
(4)
0.213
834.00
177.64
Tractor 140 HP
(1)
0.053
3,003.00
159.16
Herramientas 10 %
1.52
491.80
TOTAL
1/. 507.00
: 30 m3
Abril 1,988
Distancia aproximada
Mano de Obra
Seleccin
Pen
(6)
1.60
60.83
97.33
(6)
1.60
60.83
97.33
Extraccin y carguo
Pen
194.66
Maquinaria
Volquete 6 M3
(1.5)
0.40
834.00
333.60
Herramientas 10 %
19.47
353.07
TOTAL
I/. 547.73
1,988
16 m3
Mano de Obra
Capataz
(0.5)
0.25
83.02
20.75
Operario
(1)
0.50
75.47
37.73
Oficial
(1)
0.50
66.68
33.34
Pen
(4)
2.00
60.83
121.66
213.48
Maleridles
Cemento port land
Bis.
8.66
247.00
1,788.29
Arena
M3
0.51
507.00
258.57
Hormign
M3
0.76
455.40
346.10
Agua
M3
0.184
77.53
14.26
Flete
Bis.
8.66
80.00
692.80
1.50
160.00
240.00
3,340.02
Equipo
Mezcladora 11 p3
(1)
0.50
333.00
166.50
21.35
Herramientas 10%
187.85
TOTAL
3,741.35
Encofrado y f i e r r o
9,000.00
Concreto E s t r u c t u r a l
I/.12,742,00
15 m2
Abril 1,988
m2
Mano de Obra
Capataz
(1)
0.533
83.02
44.25
Operario
(2)
1.066
7 5.47
80.45
Oficial
(1)
0.533
66.68
35.54
Pen
(2)
1.066
60.83
64.84
225.08
Materiales
Concreto f'c = 175 kg/cni2 ' m3
0.06
3,741.35
224.48
Piedra m2
0.11
547.73
60.25
Madera tornillo p2
0.65
105.00
68.25
Mortero
0.005
3,364.86
16.82
1:3
369.80
Maquinaria
Herramientas 10 L
22.51
22.51
TOTAL
I/.617.39
: 10 cm.
Rendimiento
Abril 1,988
55 .00 m2.
Mano de Obra
Capataz
(0.5)
0.072
83.02
5.98
Operario
(3)
0.436
75.47
32.90
Oficial
(2)
0.291
66.68
19.40
Pen
(4)
0.582
60.83
35.40
93.68
Materiales
Concreto f e = 175 kg/cm2. m3
0.105
Madera tornillo p2
0.35
3,741.35
392.84
105.00
36.75
429.59
Maquinaria
Herramientas 10 %
9.37
9.37
TOTAL
I/. 532.64
CIMIENTOS CORRIDOS
Abril 1,988
Mano de Obra
Capataz
0.032
83.0?
2.66
Operario
0.32
75.47
24.15
Oficial
0.32
66.68
21.34
Pen
3.20
60.83
194.65
242.80
Materiales
Cemento
2.70
247.00
666.90
Hormign
0.91
507.00
461.37
Piedra grande
0.49
547.73
268.39
Agua
0.16
77.53
12.40
1 ,409.06
Equipo
Mezcladora
0.32
3)3.00
106.56
106.56
TOTAL
I/.l,758.42
CONCRETO
CICLPEO
Rendimiento
Abril 1,988
Mano de Obra
Cupcitaz
0.10
8). 02
Operario
1.06
75.47
Oficial
1.06
66.68
Pen
4.26
60.8-3
418.10
Mal or i a I es
Cemento
4.90
247.00
1,210.30
Hormign
0.80
507.00
405.60
Piedra grande
0.34
547.73
186.23
Agua
0.16
7 7.53
12.40
Aditivo
1.50
160.00
240.00
2,054.53
Maquinaria
Mezcladora
0.53
333.00
D.II 10 L
176.40
41.81
218.20
TOTAL
2,690.83
Encofrado
3,000.00
I/.
5,690.83
35 m2
Abril 1,988
Mano de obra
Capataz
(0.5)
0.115
83.02
9.55
Operario
(3)
0.69
75.47
52.07
01 irial
(2)
0.46
hO.OH
Pen
(4)
0.92
60.83
JO.6/
',
55.96
148.25
Maquinaria
Herramientas 10 7
."
.
'
14.82
14.82
TOTAL
I/.1,022.92
EMBOQUILLADO DE MAMPOSTERIA
Rendimiento
Unidad
12 mi
Abril
1,988
m2
Mano de Obra
(,'.i|).ii . 1 /
(\/2)
0 . 11 l
t.o^
.'/.(.A
Operario
(1)
.667
75.47
50.34
Pen
(1/2)
0.333
60.83
20.26
98.24
Ma r or i a 1cs
M o r t e r o 1:4
0.005
3,428.97
Madera t o r n i l l o
0.001
1U5.00
17.14
0.105
17.15
Equipo
Herramientas
10 %
9.82
9.82
TOTAL
1/.125.31
Espesor
: 55 m2
Abril 1,988
: 0.10
Mano de obra
Capataz
0.072
83.02
5.98
Operario
0.436
75.47
32.80
Oficial
0.291
66.68
19.40
Pen
0.582
60.83
3 5.40
93.68
Maquinaria
Herramientas 10 %
9.37
9.37
Materiales
Concreto f e = 175 kg/cm2
0.105
Madera P2
0.35
3,741.35
392.84
105.00
36.75
429.59
Maquinaria
Herramientas
10 %
9.37
9.37
M2
Fierro =
532.64
2,090.00
I/. 2,630.00
26 m2
Abril
0.10
Corte
1,988
cerrado
Mano de o b r a
Capataz
(1/2)
0.154
8J.02
12.78
Oficial
(1)
0.308
66.68
20.54
Pen
(8)
2.46
60.83
149.64
182.96
Materiales
Concreto f e = 175 kg/cm2 m3
0.105
Madera tornillo P2
0.35
3,741.35 ,
392.84
105.00 '
36.75
429.59
Maquinaria
Herramientas 10 %
42.96
42 96
Concreto
655 .50
Encofrado
535 00
1/.1,190.50