Documentos de Académico
Documentos de Profesional
Documentos de Cultura
SITUACION SIN
CULTIVO PROYECTO
AREA AREA
MEJORADA INCORPORADA
10.0 78 68 38 -78
10.0 90 80 45
32 32 8
35 35 12
38 38 18
45 45 16
42 42 17
10.0 10
30.0 370.0 340
30 370
CEDULA DE CULTIVO TOTAL
PROYECTO
SECANO RIEGO AREA AREA
MEJORADA INCORPORADA
1 PAPA 20 10 30 30 38
2 MAIZ AMILACEO 18 17 35 35 45
3 TRIGO 24 0 24 24 8
4 HABAS DE GRANO SECO 18 5 23 23 12
5 CEBADA 14 6 20 20 18
6 QUINUA 16 13 29 29 16
7 ARVERJA GRANO SECO 20 5 25 25 17
8 HORTALIZAS 0 4 4
Total Campaña Principal 130 60 190 186.0 154.0
190
0.188172043011
0.161290322581
TO
10 78
10 90
32
35
38
45
42
10 10
30.0 370.00
PRESUPUESTO ALTERNATIVA I
: INSTALACION DEL SERVICIO DE AGUA PARA RIEGO EN LOS SECTORES CHIRIRQUI-SANTA ROSA, CANCO Y QUISCABAMBA - DIST. DE SANTA ROSA - PROV. DE GRAU - REGION
Presupuesto
APURIMAC
I
ESTUDIOS
II INFRAESTRUCTURA
UTILIDAD % 8%
V SUPERVISION
VII CAPACITACION
520,209.01
416,167.21
842,897.31 6,138,466.36
TRIMESTRES (NUEVOS
3ER
COMPONENTES UND
TRIMESTRE
2013
INFRAESTRUCTURA GBL
CAPACITACION GBL
100
40 40 20 100
50 50 100
100 100
40 40 20 100
40 40 20 100
100
245,538.65
5,072,512.52
122,769.33
129,577.62
936,376.22
245,538.65
78,031.35
6,830,344.34
Mejor Nivel Socio Economico de los Agricultores del Disitrito de Santa · Los ingresos familiares se incrementan en un 5 % a
FIN
del Proyecto
INCREMENTO DE LOS NIVELES DE PRODUCCION E N LOS
SECTORES DE RIEGO CHIRIRQUI, SANTA ROSA, CANCO Y · La superficie sembrada se incrementa de 186 Has a 340
QUISCABAMBA Has a partir del primer año de la puesta en marcha del · Reportes e informes Comité de Regantes
Proeycto
· Registro DIA-MINAG
2.- Construucion de Canal de Conducción y Distribución - El Costo de la Construcción de la Obra asciende a S/.
- Construcción de 6.123 Km de los cuales 4.663 Km son a base de 6,138,466.36 nuevos soles, incluye gastos generales y
tuberia perrfilada de PVC y 1.460 Km corresponde a canal de sección utilidad del contratista e IGV
rectangular en concreto Fc =210 KG/cm2
ACTIVIDADES
- Construccion de 29 Camaras de Inspeccion, 14 Tomas Laterales, 03 - Costo de Estudio de Impacto Ambiental S/. 78,031.35
Pases Aereos, 01 Partidor Hidraulico, 01 Alcantarilla soles incluye IGV - Cuaderno de obra e informe de
- Instalación de 1.252 km m de tuberia de perfiladade PVC en supervisión.
canales de sistribucion Q = 100 lps - El costo de Supervisiòn de la Obra ascienda a la suma de
- Construcción de 2.400 Km de para canal de empalme con los S/. 245,538.65 nuevos soles incluye IGV
sistemas de riego existente.
- Construcción de 03 resrvorios Nocturnos - El costo del Espediente Tecnico es de S/. 245,538.65
soles inclue IGV
INSTALACION DEL SERVICIO DE AGUA PARA RIEGO EN LOS SECTORES CHIRIRQUI, SANTA ROSA , CANCO Y
PROYECTO: AÑO : 2013
QUISCABAMBA
LOCALIDAD GRAU - APURIMAC
Energia electrica, agua, etc mes 12.00 120.00 1,440.00 120.00 1,440.00
2.00 OPERADOR DE LA PRESA 14,400.00 12,841.08
1.20 Equipamiento
1.30 Comunicación
Energia electrica, agua, etc mes 12.00 120.00 1,440.00 101.69 1,220.26
COSTO DIRECTO 34,120.00 29,082.85
1.00 RESERVORIOS
1.10 Extracción de malezas
Jornales Jorn 30.00 25.00 750.00
1.20 Eliminación Sedimentos y material arrastre
Jornales Jorn 30.00 25.00 750.00
1.30 Limpieza de Obras de Arte
Jornales Jorn 30.00 25.00 750.00
2.00 CANAL DE RIEGO
2.10 Limpieza general de Canales de Distribucion
Jornales Jorn 90.00 25.00 2250.00
B OPERACIÓN DEL SISTEMA (JUNTA DE USUARIOS) 27,400.00 0.00
1.00 COMITÉ DE REGANTES 13,000.00
1.10 Monitoreo de distribucion del Agua 0.00
Remuneracion del Sectorista de riego Mes 12.00 750.00 9,000.00 0.00 900.00 0.00
1.20 Equipamiento
Herramientas GBl 1.00 400.00 400.00 0.00 11.30 0.00
0.00 150.00 0.00
1.30 Utiles de escritorio y Comunicación
utilies de Escritoiro mes 12.00 100.00 1,200.00
Accesorios de Comunicación mes 12.00 80.00 960.00
Energia electrica, agua, etc mes 12.00 120.00 1,440.00
2.00 OPERADOR DE LA PRESA 14,400.00
1.10 Monitoreo del sistema de la Presa
Remuneracion del Operador Mes 12.00 850.00 10,200.00
1.20 Equipamiento
Herramientas gbl 1.00 600.00 600.00
1.30 Comunicación
utilies de Escritoiro mes 12.00 100.00 1,200.00
Accesorios de Comunicación mes 12.00 80.00 960.00
Energia electrica, agua, etc mes 12.00 120.00 1,440.00
COSTO INDIRECTO #REF! 2,125.00
FC
0.8474
0.9100
1.0000
1.0800
0.1200
0.8100
0.4100
0.6600
0.9400
0.9100
0.9900
COSTO DEL PROYECTO A PRECIOS SOCIALES
PRECIOS
ITEM DESCRIPCION
PRIVADOS
I COSTO DIRECTO
1.10 INSUMOS Y MATERIALES 2,653,065.97
1.20 EQUIPOS 416,167.21
1.30 MANO DE OBRA
MANO DE OBRA CALIFICADA 533,214.24
MANO DE OBRA NO CALIFICADA 1,599,642.72
II COSTO DIRECTO
2.10 GASTOS GENERALES + UTILIDAD 936,376.22
2.20 GASTOS DE SUPERVISION Y LIQUIDACION 245,538.65
IV CAPACITACION
CAPACITACION 122,769.33
TOTAL 6,830,344.34
6830344.3443664
0.00
SOCIALES
PRECIOS
FC
SOCIALES
0.847 2,248,208.10
0.810 337,095.44
0.910 485,224.96
0.410 655,853.51
0.940 880,193.65
0.910 223,440.18
0.900 220,984.79
0.900 70,228.22
5,225,270.65
CRONOGRAMA VALORIZADO DEL PROYECTO
MESES
1.1 METAS
MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10
I EXPEDIENTE TECNICO
1.1 Formulacion del Expediente 98,215.46 142,412.42
Tecnico
TOTAL
98,215.46 142,412.42 78,031.35 4,910.77 612,163.22 1,682,765.53 1,658,461.67 1,147,450.32 662,963.03 432,740.08
LORIZADO DEL PROYECTO
MESES
TOTAL
MES 11 MES 12
240,627.881
78,031.352
4,910.773
940,916.39
2,112,428.02
2,179,982.93
674,708.60
30,692.33 122,769.33
INVERSION
ESTUDIO DE
EXPEDIENTE PROCESO DE
TECNICO
IMPACTO
LICITACION EJECUCION DE LA OBRA
AMBIENTAL
VALUACION DEL PROYECTO
AÑO 1
MES
AÑO 2 AL
12 1 2 3 4 5 6 7 8 9 10 11 12
10
POST INVERSION
AÑOS
ITEM ACTIVIDADES TOTAL (S/.)
0 1 2 3 4 5 6 7 8 9 10
I INVERSION 6,830,344.34 6,830,344.34
EXPEDIENTE TECNICO 245,538.65 245,538.65
ESTUDIO DE IMPACTO AMBIENTAL 78,031.35 78,031.35
INFRAESTRUCTURA DE RIEGO 5,072,512.52 5,072,512.52
MTIGICACION AMBIENTAL 129,577.62 129,577.62
CAPACITACION 122,769.33 122,769.33
GASTOS DE SUPERVISION 245,538.65 245,538.65
GASTOS GENERALES 520,209.01 520,209.01
UTILIDAD 416,167.21 416,167.21
II OPERACIÓN Y MANTENIMIENTO 4,950.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 380,270.00
OPERACIÓN 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 274,000.00
MANTENIMIENTO 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 67,200.00
GASTOS GENERALES 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 34,120.00
III TOTAL COSTOS DEL PROYECTO 6,835,294.34 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 7,210,614.34
IV COSTOS SIN PROYECTO ( - ) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (54,450.00)
Operación y Mantenimiento sin Proyecto (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (4,950.00) (54,450.00)
V TOTAL COSTOS INCREMENTALES DEL PROYEC 6,830,344.34 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 7,156,164.34
FACTOR DE ACTUALIZACION ( 4 ) 9% 1.00 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42
VI VALOR ACTUAL COSTOS INCREMENTALES 6,830,344.34 29,891.74 27,423.62 25,159.28 23,081.91 21,176.06 19,427.58 17,823.47 16,351.81 15,001.66 13,762.99 7,039,444.47
DEL PROYECTO
COSTOS INCREMENTALES DEL PROYECTO A PRECIOS
OBRA: INSTALACION DEL SERVICIO DE AGUA PARA RIEGO EN LOS SECTORES CHIRIRQUI, CANCO, SANTA ROSA Y QUISC
AÑ
ITEM ACTIVIDADES
0 1 2 3
I INVERSION 5,225,270.65
EQUIPOS 337,095.44
INSUMOS Y MATERIALES 2,248,208.10
MANO DE OBRA
MANO DE OBRA CALIFICADA 485,224.96
MANO DE OBRA NO CALIFICADA 655,853.51
SERVICIOS Y OTROS
EXPEDIENTES TECNICO 220,984.79
CAPACITACION 104,041.80
GASTOS DE SUPERVISION 223,440.18
GASTOS GENERALES+ UTILIDADES 880,193.65
ESTUDIO DE IMPACTO AMBIENTAL 70,228.22
COSTOS INDIRECTOS
GASTOS GENERALES 2,908.28 2,908.28 2,908.28
AÑOS TOTAL
4 5 6 7 8 9 10 (S/.)
5,051,000.63
337,095.44
2,248,208.10
485,224.96
655,853.51
220,984.79
104,041.80
223,440.18
880,193.65
RUBROS 0 Año 1 Año 2 Año 3 año 4 Año 5 Año 6 Año 7 Año 8 Año 9 Año 10
INSTALACION DEL SERVICIO DE AGUA PARA RIEGO EN LOS SECTORES CHULLUPAMPA, UCHURUNTO, OSCC
1,413,845.48
CULO DE LA TARIFA DE AGUA
INSTALACION DEL SERVICIO DE AGUA PARA RIEGO EN LOS SECTORES CHULLUPAMPA, UCHURUNTO, OSC
PROGRAMACIÓN ANUAL
RUBROS
VALOR
AÑO 0 AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10 ACTUAL
Venta de Agua para Riego con Proyecto 0.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 220,979.38
(-) Venta de Agua para Riego sin Proyecto 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Venta de Tierras Incorporadas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL 0.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 220,979.38
Factor de Actualización 1.00 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
PAPA 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00
MAIZ AMILACEO 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00
TRIGO 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00
HABAS DE GRANO SECO 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.00
CEBADA 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00
QUINUA 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00
ARVERJA GRANO SECO 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00
HORTALIZAS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00
TOTAL AREA 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00
PAPA 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 23,310.99
MAIZ AMILACEO 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 8,851.11
TRIGO 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 7,574.12
HABAS DE GRANO SECO 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 9,777.62
CEBADA 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 8,606.78
QUINUA 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 9,303.23
ARVERJA GRANO SECO 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 8,239.57
HORTALIZAS 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 8,453.53
PAPA 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00
MAIZ AMILACEO 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00
TRIGO 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00
HABAS DE GRANO SECO 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA SIN PROYECTO (A PRECIOS DE MERCADO)
CEBADA 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00
QUINUA 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00
ARVERJA GRANO SECO 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00
HORTALIZAS 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00
PAPA 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA SIN PROYECTO (A PRECIOS DE MERCADO)
MAIZ AMILACEO 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950
TRIGO 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200
HABAS DE GRANO SECO 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500
CEBADA 1.650 1.650 1.650 1.650 1.650 1.650 1.650 1.650 1.650 1.650 1.650
QUINUA 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900
ARVERJA GRANO SECO 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200
HORTALIZAS 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580
PAPA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
MAIZ AMILACEO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
TRIGO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
HABAS DE GRANO SECO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
CEBADA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
QUINUA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
ARVERJA GRANO SECO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
HORTALIZAS 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
PAPA 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18
MAIZ AMILACEO 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14
TRIGO 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84
HABAS DE GRANO SECO 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58
CEBADA 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95
QUINUA 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32
ARVERJA GRANO SECO 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50
HORTALIZAS 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80
PAPA 108,969.60 108,969.60 108,969.60 108,969.60 108,969.60 108,969.60 108,969.60 108,969.60 108,969.60 108,969.60 699,329.59
MAIZ AMILACEO 48,271.30 48,271.30 48,271.30 48,271.30 48,271.30 48,271.30 48,271.30 48,271.30 48,271.30 48,271.30 309,788.68
TRIGO 28,324.80 28,324.80 28,324.80 28,324.80 28,324.80 28,324.80 28,324.80 28,324.80 28,324.80 28,324.80 181,778.87
HABAS DE GRANO SECO 35,041.65 36,565.20 36,565.20 36,565.20 36,565.20 36,565.20 36,565.20 36,565.20 36,565.20 36,565.20 233,265.19
CEBADA 26,822.20 30,845.53 30,845.53 30,845.53 30,845.53 30,845.53 30,845.53 30,845.53 30,845.53 30,845.53 194,264.92
QUINUA 42,039.27 28,992.60 28,992.60 28,992.60 28,992.60 28,992.60 28,992.60 28,992.60 28,992.60 28,992.60 198,034.00
ARVERJA GRANO SECO 32,097.25 32,097.25 32,097.25 32,097.25 32,097.25 32,097.25 32,097.25 32,097.25 32,097.25 32,097.25 205,989.16
HORTALIZAS 5,268.92 38,199.67 38,199.67 38,199.67 38,199.67 38,199.67 38,199.67 38,199.67 38,199.67 38,199.67 214,940.71
PAPA 343,996.58 343,996.58 343,996.58 343,996.58 343,996.58 343,996.58 343,996.58 343,996.58 343,996.58 343,996.58 2,207,652.27
MAIZ AMILACEO 44,640.84 44,640.84 44,640.84 44,640.84 44,640.84 44,640.84 44,640.84 44,640.84 44,640.84 44,640.84 286,489.61
TRIGO 29,309.04 29,309.04 29,309.04 29,309.04 29,309.04 29,309.04 29,309.04 29,309.04 29,309.04 29,309.04 188,095.39
HABAS DE GRANO SECO 44,262.92 42,739.38 42,739.38 42,739.38 42,739.38 42,739.38 42,739.38 42,739.38 42,739.38 42,739.38 275,684.43
CEBADA 10,703.75 6,680.42 6,680.42 6,680.42 6,680.42 6,680.42 6,680.42 6,680.42 6,680.42 6,680.42 46,563.78
QUINUA 23,706.05 36,752.72 36,752.72 36,752.72 36,752.72 36,752.72 36,752.72 36,752.72 36,752.72 36,752.72 223,896.95
ARVERJA GRANO SECO 30,707.25 30,707.25 30,707.25 30,707.25 30,707.25 30,707.25 30,707.25 30,707.25 30,707.25 30,707.25 197,068.62
HORTALIZAS 16,299.88 (16,630.87) (16,630.87) (16,630.87) (16,630.87) (16,630.87) (16,630.87) (16,630.87) (16,630.87) (16,630.87) (76,519.53)
TOTAL 543,626.31 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 3,348,931.52
Factor de Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
VAN DE LA PRODUCCION 498,739.73 436,154.66 400,141.89 367,102.65 336,791.42 308,982.95 283,470.60 260,064.77 238,591.53 218,891.31 3,348,931.52
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA SIN PROYECTO (A PRECIOS SOCIALES)
PROGRAMACIÓN ANUAL
VALOR
NOMBRE
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
PAPA 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00
MAIZ AMILACEO 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00
TRIGO 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00
HABAS DE GRANO SECO 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.00
CEBADA 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00
QUINUA 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00 29.00
ARVERJA GRANO SECO 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00
HORTALIZAS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00
TOTAL 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00
PAPA 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 15,190.66
MAIZ AMILACEO 846.97 846.97 846.97 846.97 846.97 846.97 846.97 846.97 846.97 846.97 5,435.56
TRIGO 761.10 761.10 761.10 761.10 761.10 761.10 761.10 761.10 761.10 761.10 4,884.48
HABAS DE GRANO SECO 968.25 968.25 968.25 968.25 968.25 968.25 968.25 968.25 968.25 968.25 6,213.90
CEBADA 896.27 896.27 896.27 896.27 896.27 896.27 896.27 896.27 896.27 896.27 5,751.95
QUINUA 887.29 887.29 887.29 887.29 887.29 887.29 887.29 887.29 887.29 887.29 5,694.32
ARVERJA GRANO SECO 834.66 834.66 834.66 834.66 834.66 834.66 834.66 834.66 834.66 834.66 5,356.56
HORTALIZAS 786.10 786.10 786.10 786.10 786.10 786.10 786.10 786.10 786.10 786.10 5,044.92
PAPA 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00 11,773.00
MAIZ AMILACEO 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00 1,433.00
TRIGO 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00 1,149.00
HABAS DE GRANO SECO 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00 1,037.00
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA SIN PROYECTO (A PRECIOS SOCIALES)
PROGRAMACIÓN ANUAL
VALOR
NOMBRE
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
CEBADA 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00 1,197.00
QUINUA 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00 1,256.00
ARVERJA GRANO SECO 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00 1,202.00
HORTALIZAS 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00
PAPA 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA SIN PROYECTO (A PRECIOS SOCIALES)
PROGRAMACIÓN ANUAL
VALOR
NOMBRE
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
MAIZ AMILACEO 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950
TRIGO 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200
HABAS DE GRANO SECO 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500
CEBADA 1.650 1.650 1.650 1.650 1.650 1.650 1.650 1.650 1.650 1.650 1.650
QUINUA 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900
ARVERJA GRANO SECO 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200
HORTALIZAS 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580
PAPA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
MAIZ AMILACEO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
TRIGO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
HABAS DE GRANO SECO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
CEBADA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
QUINUA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
ARVERJA GRANO SECO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
HORTALIZAS 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
PAPA 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 452,966.18 2,906,981.86
MAIZ AMILACEO 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 92,912.14 596,278.29
TRIGO 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 57,633.84 369,874.26
HABAS DE GRANO SECO 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 79,304.58 508,949.62
CEBADA 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 37,525.95 240,828.70
QUINUA 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32 65,745.32
ARVERJA GRANO SECO 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50 62,804.50
HORTALIZAS 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80 21,568.80
PROGRAMACIÓN ANUAL
VALOR
NOMBRE
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
PAPA 71,010.30 71,010.30 71,010.30 71,010.30 71,010.30 71,010.30 71,010.30 71,010.30 71,010.30 71,010.30 455,719.80
MAIZ AMILACEO 29,643.95 29,643.95 29,643.95 29,643.95 29,643.95 29,643.95 29,643.95 29,643.95 29,643.95 29,643.95 190,244.72
TRIGO 18,266.40 18,266.40 18,266.40 18,266.40 18,266.40 18,266.40 18,266.40 18,266.40 18,266.40 18,266.40 117,227.50
HABAS DE GRANO SECO 23,238.00 23,238.00 23,238.00 23,238.00 23,238.00 23,238.00 23,238.00 23,238.00 23,238.00 23,238.00 149,133.53
CEBADA 20,614.21 20,614.21 20,614.21 20,614.21 20,614.21 20,614.21 20,614.21 20,614.21 20,614.21 20,614.21 132,294.94
QUINUA 17,745.80 17,745.80 17,745.80 17,745.80 17,745.80 17,745.80 17,745.80 17,745.80 17,745.80 17,745.80 113,886.47
ARVERJA GRANO SECO 24,205.14 24,205.14 24,205.14 24,205.14 24,205.14 24,205.14 24,205.14 24,205.14 24,205.14 24,205.14 155,340.30
HORTALIZAS 22,796.90 22,796.90 22,796.90 22,796.90 22,796.90 22,796.90 22,796.90 22,796.90 22,796.90 22,796.90 146,302.70
PAPA 381,955.88 381,955.88 381,955.88 381,955.88 381,955.88 381,955.88 381,955.88 381,955.88 381,955.88 381,955.88 2,451,262.06
MAIZ AMILACEO 63,268.19 63,268.19 63,268.19 63,268.19 63,268.19 63,268.19 63,268.19 63,268.19 63,268.19 63,268.19 406,033.57
TRIGO 39,367.44 39,367.44 39,367.44 39,367.44 39,367.44 39,367.44 39,367.44 39,367.44 39,367.44 39,367.44 252,646.75
HABAS DE GRANO SECO 56,066.58 56,066.58 56,066.58 56,066.58 56,066.58 56,066.58 56,066.58 56,066.58 56,066.58 56,066.58 359,816.09
CEBADA 16,911.74 16,911.74 16,911.74 16,911.74 16,911.74 16,911.74 16,911.74 16,911.74 16,911.74 16,911.74 108,533.76
QUINUA 47,999.52 47,999.52 47,999.52 47,999.52 47,999.52 47,999.52 47,999.52 47,999.52 47,999.52 47,999.52 (48,141.15)
ARVERJA GRANO SECO 38,599.36 38,599.36 38,599.36 38,599.36 38,599.36 38,599.36 38,599.36 38,599.36 38,599.36 38,599.36 (92,535.80)
HORTALIZAS (1,228.10) (1,228.10) (1,228.10) (1,228.10) (1,228.10) (1,228.10) (1,228.10) (1,228.10) (1,228.10) (1,228.10) (124,733.90)
TOTAL 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 4,126,172.68
Factor de Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42
VAN DE LA PRODUCCION 589,853.76 541,150.24 496,468.11 455,475.33 417,867.27 383,364.47 351,710.52 322,670.21 296,027.71 271,585.06 4,126,172.68
COSTO DE COSTO DE
PRECIO DE
PRODUCCION PRODUCCION A
RENDIMIENTO
A PRECIOS
VENTA EN
PRECIOS BENEFICIOS SIN
CULTIVOS CHACRA
PRIVADOS SOCIALES
x Ha Rendimiento
KG/HA x Ha s/.x kg Área
Cultivo
Ha
TM/Ha
PAPA 11,773 3,632.32 1.35 2,367.01
HABAS DE GRANO SECO 1,037 1,523.55 3.50 968.25 TRIGO 24.00 1.149
CEBADA 1,197 1,341.11 1.65 896.27 HABAS DE GRANO SECO 23.00 1.037
ARVERJA GRANO SECO 1,202 1283.89 2.20 834.66 QUINUA 29.00 1.256
HORTALIZAS 2,200 1,317.23 2.58 786.10 ARVERJA GRANO SECO 25.00 1.202
HORTALIZAS 4.00 2.200
TOTAL 190.00
BENEFICIOS SIN
Rendimiento
Área
Cultivo
Ha
TM/Ha
PROGRAMACIÓN ANUAL
VALOR
CONCEPTOS
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
PAPA 78.00 78.00 78.00 78.00 78.00 78.00 78.00 78.00 78.00 78.00 78.00
MAIZ AMILACEO 90.00 90.00 90.00 90.00 90.00 90.00 90.00 90.00 90.00 90.00 90.00
TRIGO 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00
HABAS DE GRANO SECO 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00
CEBADA 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00
QUINUA 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00
ARVERJA GRANO SECO 42.00 42.00 42.00 42.00 42.00 42.00 42.00 42.00 42.00 42.00 42.00
HORTALIZAS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00
TOTAL AREA 370.00 370.00 370.00 370.00 370.00 370.00 370.00 370.00 370.00 370.00 370.00
PAPA 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32 3,632.32
MAIZ AMILACEO 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18 1,379.18
TRIGO 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20 1,180.20
HABAS DE GRANO SECO 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55 1,523.55
CEBADA 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11 1,341.11
QUINUA 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63 1,449.63
ARVERJA GRANO SECO 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89 1,283.89
HORTALIZAS 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23 1,317.23
PAPA 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22
MAIZ AMILACEO 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28
TRIGO 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86
HABAS DE GRANO SECO 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44
CEBADA 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55
QUINUA 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60
ARVERJA GRANO SECO 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24
HORTALIZAS 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA CON PROYECTO (A PRECIOS DE MERCADO)
PROGRAMACIÓN ANUAL
VALOR
CONCEPTOS
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
PAPA 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350
MAIZ AMILACEO 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950
TRIGO 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200
HABAS DE GRANO SECO 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500
QUINUA 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900
ARVERJA GRANO SECO 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200
HORTALIZAS 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA CON PROYECTO (A PRECIOS DE MERCADO)
PROGRAMACIÓN ANUAL
VALOR
CONCEPTOS
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
CULTIVOS PORCENTAJE DESTINADO AL MERCADO
PAPA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
MAIZ AMILACEO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
TRIGO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
HABAS DE GRANO SECO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
QUINUA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
QUINUA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
ARVERJA GRANO SECO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
HORTALIZAS 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
PAPA 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39
MAIZ AMILACEO 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42
TRIGO 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40
HABAS DE GRANO SECO 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82
QUINUA 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81
QUINUA 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 130,554.98 130,554.98
ARVERJA GRANO SECO 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 139,241.09 139,241.09
HORTALIZAS 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71
PAPA 283,320.96 283,320.96 283,320.96 283,320.96 283,320.96 283,320.96 283,320.96 283,320.96 283,320.96 283,320.96 283,320.96
MAIZ AMILACEO 124,126.20 124,126.20 124,126.20 124,126.20 124,126.20 124,126.20 124,126.20 124,126.20 124,126.20 124,126.20 124,126.20
TRIGO 37,766.40 37,766.40 37,766.40 37,766.40 37,766.40 37,766.40 37,766.40 37,766.40 37,766.40 37,766.40 37,766.40
HABAS DE GRANO SECO 53,324.25 53,324.25 53,324.25 53,324.25 53,324.25 53,324.25 53,324.25 53,324.25 53,324.25 53,324.25 53,324.25
QUINUA 50,962.18 50,962.18 50,962.18 50,962.18 50,962.18 50,962.18 50,962.18 50,962.18 50,962.18 50,962.18 50,962.18
QUINUA 65,233.35 65,233.35 65,233.35 65,233.35 65,233.35 65,233.35 65,233.35 65,233.35 65,233.35 65,233.35 65,233.35
ARVERJA GRANO SECO 53,923.38 53,923.38 53,923.38 53,923.38 53,923.38 53,923.38 53,923.38 53,923.38 53,923.38 53,923.38 53,923.38
HORTALIZAS 13,172.30 13,172.30 13,172.30 13,172.30 13,172.30 13,172.30 13,172.30 13,172.30 13,172.30 13,172.30 13,172.30
PROGRAMACIÓN ANUAL
VALOR
CONCEPTOS
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
PAPA 1,065,630.43 1,065,630.43 1,065,630.43 1,065,630.43 1,065,630.43 1,065,630.43 1,065,630.43 1,065,630.43 1,065,630.43 1,065,630.43 1,065,630.43
MAIZ AMILACEO 154,330.22 154,330.22 154,330.22 154,330.22 154,330.22 154,330.22 154,330.22 154,330.22 154,330.22 154,330.22 154,330.22
TRIGO 50,252.00 50,252.00 50,252.00 50,252.00 50,252.00 50,252.00 50,252.00 50,252.00 50,252.00 50,252.00 50,252.00
HABAS DE GRANO SECO 82,478.57 82,478.57 82,478.57 82,478.57 82,478.57 82,478.57 82,478.57 82,478.57 82,478.57 82,478.57 82,478.57
QUINUA 43,902.63 43,902.63 43,902.63 43,902.63 43,902.63 43,902.63 43,902.63 43,902.63 43,902.63 43,902.63 43,902.63
QUINUA 47,518.68 47,518.68 47,518.68 47,518.68 47,518.68 47,518.68 47,518.68 47,518.68 47,518.68 65,321.63 65,321.63
ARVERJA GRANO SECO 64,809.33 64,809.33 64,809.33 64,809.33 64,809.33 64,809.33 64,809.33 64,809.33 64,809.33 85,317.71 85,317.71
HORTALIZAS 47,506.41 47,506.41 47,506.41 47,506.41 47,506.41 47,506.41 47,506.41 47,506.41 47,506.41 47,506.41 47,506.41
TOTAL 1,556,428.27 1,556,428.27 1,556,428.27 1,556,428.27 1,556,428.27 1,556,428.27 1,556,428.27 1,556,428.27 1,556,428.27 1,594,739.60 1,594,739.60
Factor de Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42
VAN DE LA PRODUCCION 1,427,915.85 1,310,014.54 1,201,848.20 1,102,613.03 1,011,571.58 928,047.32 851,419.56 781,118.87 716,622.81 673,635.24 10,004,807.00
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA CON PROYECTO (A PRECIOS SOCIALES)
PROGRAMACIÓN ANUAL
VALOR
NOMBRE
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
NUMERO DE HECTAREAS
PAPA 78.00 78.00 78.00 78.00 78.00 78.00 78.00 78.00 78.00 78.00 78.00
MAIZ AMILACEO 90.00 90.00 90.00 90.00 90.00 90.00 90.00 90.00 90.00 90.00 90.00
TRIGO 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00
HABAS DE GRANO SECO 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00
CEBADA 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00
QUINUA 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00
ARVERJA GRANO SECO 42.00 42.00 42.00 42.00 42.00 42.00 42.00 42.00 42.00 42.00 42.00
HORTALIZAS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00
TOTAL AREA 370.00 370.00 370.00 370.00 370.00 370.00 370.00 370.00 370.00 370.00 370.00
PAPA 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01 2,367.01
MAIZ AMILACEO 846.97 846.97 846.97 846.97 846.97 846.97 846.97 846.97 846.97 846.97 846.97
TRIGO 761.10 761.10 761.10 761.10 761.10 761.10 761.10 761.10 761.10 761.10 761.10
HABAS DE GRANO SECO 968.25 968.25 968.25 968.25 968.25 968.25 968.25 968.25 968.25 968.25 968.25
CEBADA 896.27 896.27 896.27 896.27 896.27 896.27 896.27 896.27 896.27 896.27 896.27
QUINUA 887.29 887.29 887.29 887.29 887.29 887.29 887.29 887.29 887.29 887.29 887.29
ARVERJA GRANO SECO 834.66 834.66 834.66 834.66 834.66 834.66 834.66 834.66 834.66 834.66 834.66
HORTALIZAS 786.10 786.10 786.10 786.10 786.10 786.10 786.10 786.10 786.10 786.10 786.10
PAPA 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22 13,421.22
MAIZ AMILACEO 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28 1,662.28
TRIGO 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86 1,309.86
HABAS DE GRANO SECO 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44 1,161.44
CEBADA 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55 1,376.55
QUINUA 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60 1,381.60
ARVERJA GRANO SECO 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24 1,346.24
HORTALIZAS 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00 2,464.00
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA CON PROYECTO (A PRECIOS SOCIALES)
PROGRAMACIÓN ANUAL
VALOR
NOMBRE
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
PAPA 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350 1.350
MAIZ AMILACEO 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950 1.950
TRIGO 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200
HABAS DE GRANO SECO 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500 3.500
QUINUA 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900 1.900
ARVERJA GRANO SECO 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200 2.200
HORTALIZAS 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580 2.580
VALOR BRUTO DE LA PRODUCCIÓN AGROPECUARIA CON PROYECTO (A PRECIOS SOCIALES)
PROGRAMACIÓN ANUAL
VALOR
NOMBRE
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
CULTIVOS PORCENTAJE DESTINADO AL MERCADO
PAPA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
MAIZ AMILACEO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
TRIGO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
HABAS DE GRANO SECO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
QUINUA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
QUINUA 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
ARVERJA GRANO SECO 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
HORTALIZAS 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
PAPA 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39 1,348,951.39
MAIZ AMILACEO 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42 278,456.42
TRIGO 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40 88,018.40
HABAS DE GRANO SECO 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82 135,802.82
QUINUA 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81 94,864.81
QUINUA 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 112,752.03 130,554.98 130,554.98
ARVERJA GRANO SECO 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 118,732.71 139,241.09 139,241.09
HORTALIZAS 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71 60,678.71
PAPA 184,626.78 184,626.78 184,626.78 184,626.78 184,626.78 184,626.78 184,626.78 184,626.78 184,626.78 184,626.78 184,626.78
MAIZ AMILACEO 76,227.30 76,227.30 76,227.30 76,227.30 76,227.30 76,227.30 76,227.30 76,227.30 76,227.30 76,227.30 76,227.30
TRIGO 24,355.20 24,355.20 24,355.20 24,355.20 24,355.20 24,355.20 24,355.20 24,355.20 24,355.20 24,355.20 24,355.20
HABAS DE GRANO SECO 33,888.75 33,888.75 33,888.75 33,888.75 33,888.75 33,888.75 33,888.75 33,888.75 33,888.75 33,888.75 33,888.75
QUINUA 34,058.26 34,058.26 34,058.26 34,058.26 34,058.26 34,058.26 34,058.26 34,058.26 34,058.26 34,058.26 34,058.26
QUINUA 39,928.05 39,928.05 39,928.05 39,928.05 39,928.05 39,928.05 39,928.05 39,928.05 39,928.05 39,928.05 39,928.05
ARVERJA GRANO SECO 35,055.72 35,055.72 35,055.72 35,055.72 35,055.72 35,055.72 35,055.72 35,055.72 35,055.72 35,055.72 35,055.72
HORTALIZAS 7,861.00 7,861.00 7,861.00 7,861.00 7,861.00 7,861.00 7,861.00 7,861.00 7,861.00 7,861.00 7,861.00
PROGRAMACIÓN ANUAL
VALOR
NOMBRE
ACTUAL
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
PAPA 1,164,324.61 1,164,324.61 1,164,324.61 1,164,324.61 1,164,324.61 1,164,324.61 1,164,324.61 1,164,324.61 1,164,324.61 1,164,324.61 1,164,324.61
MAIZ AMILACEO 202,229.12 202,229.12 202,229.12 202,229.12 202,229.12 202,229.12 202,229.12 202,229.12 202,229.12 202,229.12 202,229.12
TRIGO 63,663.20 63,663.20 63,663.20 63,663.20 63,663.20 63,663.20 63,663.20 63,663.20 63,663.20 63,663.20 63,663.20
HABAS DE GRANO SECO 101,914.07 101,914.07 101,914.07 101,914.07 101,914.07 101,914.07 101,914.07 101,914.07 101,914.07 101,914.07 101,914.07
QUINUA 60,806.55 60,806.55 60,806.55 60,806.55 60,806.55 60,806.55 60,806.55 60,806.55 60,806.55 60,806.55 60,806.55
QUINUA 72,823.98 72,823.98 72,823.98 72,823.98 72,823.98 72,823.98 72,823.98 72,823.98 72,823.98 90,626.93 90,626.93
ARVERJA GRANO SECO 83,676.99 83,676.99 83,676.99 83,676.99 83,676.99 83,676.99 83,676.99 83,676.99 83,676.99 104,185.37 104,185.37
HORTALIZAS 52,817.71 52,817.71 52,817.71 52,817.71 52,817.71 52,817.71 52,817.71 52,817.71 52,817.71 52,817.71 52,817.71
TOTAL 1,802,256.23 1,802,256.23 1,802,256.23 1,802,256.23 1,802,256.23 1,802,256.23 1,802,256.23 1,802,256.23 1,802,256.23 1,840,567.56 1,840,567.56
Factor de Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42
VAN DE LA PRODUCCION 1,653,446.08 1,516,923.01 1,391,672.49 1,276,763.75 1,171,342.89 1,074,626.51 985,895.88 904,491.63 829,808.83 777,475.63 11,582,446.70
COSTO DE COSTO DE
RENDIMIENTO PRECIO DE
RENDIMIENTO PRODUCCION PRODUCCION A
INCREMENTO CON VENTA EN
SIN PROYECTO A PRECIOS PRECIOS
DESCRIPCION PROYECTO PRIVADOS CHACRA SOCIALES
PAPA 78.00 13.42 1,046.86 1,350 0.95 1,342,591.74 2,367.01 184,626.78 1,157,964.96
MAIZ AMILACEO 90.00 1.66 149.61 1,950 0.95 277,143.63 846.97 76,227.30 200,916.33
TRIGO 32.00 1.31 41.92 2,200 0.95 87,603.44 761.10 24,355.20 63,248.24
HABAS DE GRANO SECO 35.00 1.16 40.65 3,500 0.95 135,162.58 968.25 33,888.75 101,273.83
CEBADA 38.00 1.38 52.31 1,650 1.95 168,303.89 896.27 34,058.26 134,245.63
QUINUA 45.00 1.38 62.17 1,900 0.95 112,220.46 887.29 39,928.05 72,292.41
ARVERJA GRANO SECO 42.00 1.35 56.54 2,200 0.95 118,172.95 834.66 35,055.72 83,117.23
HORTALIZAS 10.00 2.46 24.64 2,580 0.95 60,392.64 786.10 7,861.00 52,531.64
BENEFICIOS CON PROYECTO A PRECIOS PRIVADOS
Situación con Proyecto 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 13,974,953.95
(-) Situación sin proyecto 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 5,586,322.65
TOTAL 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 8,388,631.30
Factor Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
Valor Actual Incremental 1,199,190.17 1,100,174.47 1,009,334.37 925,994.84 849,536.55 779,391.33 715,037.92 655,998.09 601,833.11 552,140.47 8,388,631.30
COSTO TOTAL INCREMENTAL
Situación con Proyecto 668,656.72 668,656.72 668,656.72 668,656.72 668,656.72 668,656.72 668,656.72 668,656.72 668,656.72 668,656.72 3,487,790.78
(-) Situación sin proyecto 326,834.99 352,265.95 352,265.95 352,265.95 352,265.95 352,265.95 352,265.95 352,265.95 352,265.95 352,265.95 1,815,152.07
TOTAL 341,821.73 316,390.77 316,390.77 316,390.77 316,390.77 316,390.77 316,390.77 316,390.77 316,390.77 316,390.77 1,672,638.71
Factor Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
VA del Costo Incremental 313,597.92 266,299.78 244,311.73 224,139.20 205,632.29 188,653.48 173,076.59 158,785.86 145,675.10 133,646.88 1,672,638.71
VALOR NETO DE LA PRODUCCION INCREMENTAL
Situación con Proyecto 1,508,921.86 1,508,921.86 1,508,921.86 1,508,921.86 1,508,921.86 1,508,921.86 1,508,921.86 1,508,921.86 1,508,921.86 1,508,921.86 9,683,744.00
(-) Situación sin proyecto 543,626.31 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 518,195.35 3,348,931.52
TOTAL 965,295.55 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 6,334,812.48
Factor Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
Valor Actual del VALOR NETO DE
885,592.25 833,874.68 765,022.65 701,855.64 643,904.26 590,737.85 541,961.33 497,212.23 456,158.01 418,493.59 6,334,812.48
LA PRODUCCION INCREMENTAL
VALOR NETO DE LA PRODUCCION INCREMENTAL (A PRECIOS SOCIALES)
Situación con Proyecto 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 2,177,578.58 13,974,953.95
(-) Situación sin Proyecto 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 870,461.30 5,586,322.65
TOTAL 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 1,307,117.28 8,388,631.30
Factor Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
Valor Actual del VBP Incremental 1,199,190.17 1,100,174.47 1,009,334.37 925,994.84 849,536.55 779,391.33 715,037.92 655,998.09 601,833.11 552,140.47 8,388,631.30
Situación con Proyecto 428,140.06 428,140.06 428,140.06 428,140.06 428,140.06 428,140.06 428,140.06 428,140.06 428,140.06 428,140.06 2,747,656.35
(-) Situación sin Proyecto 227,520.70 227,520.70 227,520.70 227,520.70 227,520.70 227,520.70 227,520.70 227,520.70 227,520.70 227,520.70 1,460,149.97
TOTAL 200,619.36 200,619.36 200,619.36 200,619.36 200,619.36 200,619.36 200,619.36 200,619.36 200,619.36 200,619.36 1,287,506.38
Factor Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
Valor Actual del Costo Incremental 184,054.46 168,857.30 154,914.96 142,123.81 130,388.82 119,622.77 109,745.66 100,684.09 92,370.73 84,743.79 1,287,506.38
VALOR NETO DE LA PRODUCCION INCREMENTAL
Situación con Proyecto 1,749,438.52 1,749,438.52 1,749,438.52 1,749,438.52 1,749,438.52 1,749,438.52 1,749,438.52 1,749,438.52 1,749,438.52 1,749,438.52 11,227,297.59
(-) Situación sin Proyecto 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 642,940.60 4,126,172.68
TOTAL 1,106,497.92 1,106,497.92 1,106,497.92 1,106,497.92 1,106,497.92 1,106,497.92 1,106,497.92 1,106,497.92 1,106,497.92 1,106,497.92 7,101,124.92
Factor Actualización 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
Valor Actual del VNP Incremental 1,015,135.71 931,317.16 854,419.42 783,871.02 719,147.73 659,768.56 605,292.26 555,314.00 509,462.38 467,396.68 7,101,124.92
FLUJO DE CAJA DEL PROYECTO A PRECIOS DE MERCADO - ALTERNATIVA I
PROGRAMACIÓN ANUAL
RUBROS VALOR ACTUAL
AÑO 0 AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
1. INGRESOS INCREMENTALES DEL PROYECTO 0.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 220,979.38
Venta de Agua para Riego con Proyecto 0.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 220,979.38
(-) Venta de Agua para Riego Sin Proyecto 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2. COSTOS EVITADOS (RECONSTRUCCION DE LA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
INFRAESTRUCTURA A PRECIOS PRIVADOS)
3. INCREMENTO EN EL VALOR NETO DE LA
0.00 965,295.55 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 990,726.51 6,334,812.48
PRODUCCION
4. COSTOS INCREMENTALES DEL PROYECTO 6,825,394.34 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 32,582.00 7,034,494.47
INVERSION 6,830,344.34
COSTOS DE OPERACIÓN Y MANTENIMIENTO 0.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 37,532.00 240,867.53
Operación 0.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00 27,400.00
Mantenimiento 0.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00 6,720.00
Gastos Generales 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00 3,412.00
COSTOS SIN PROYECTO 4,950.00 4,950.00 4,950.00 4,950.00 4,950.00 4,950.00 4,950.00 4,950.00 4,950.00 4,950.00 4,950.00 36,717.41
Operación 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Mantenimiento 4,500.00 4,500.00 4,500.00 4,500.00 4,500.00 4,500.00 4,500.00 4,500.00 4,500.00 4,500.00 4,500.00
Gastos Generales 450.00 450.00 450.00 450.00 450.00 450.00 450.00 450.00 450.00 450.00 450.00
4. FLUJO NETO (6,825,394.34) 970,245.55 995,676.51 995,676.51 995,676.51 995,676.51 995,676.51 995,676.51 995,676.51 995,676.51 995,676.51 (458,814.46)
5. FACTOR DE ACTUALIZACIÓN 1.00 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42 1.00
(6,825,394.34) 890,133.54 838,041.00 768,844.95 705,362.34 647,121.42 593,689.37 544,669.15 499,696.47 458,437.13 420,584.52 (458,814.46)
6. VALOR ACTUAL DEL FLUJO NETO (VAN)
7. TASA INTERNA DE RETORNO (TIR) 7.45%
8. RATIO B/C 0.93
FLUJO DE CAJA A PRECIOS SOCIALES DEL PROYECTO ALTERNATIVA I
PROGRAMACIÓN ANUAL
RUBROS AÑO 0 AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9 AÑO 10
1. INGRESOS INCREMENTALES DEL PROYECTO 0.00 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13
Venta de Agua para Riego con Proyecto 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13
(-) Venta de Agua para Riego sin Proyecto 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3. COSTOS INCREMENTALES DEL PROYECTO 5,223,241.15 29,961.63 29,961.63 29,961.63 29,961.63 29,961.63 29,961.63 29,961.63 29,961.63 29,961.63 29,961.63
INVERSION 5,225,270.65
EXPEDIENTE TECNICO 220,984.79
INFRAESTRUCTURA 3,726,382.01
GASTOS GENERALES+UTILIDAD 880,193.65
SUPERVISION 223,440.18
CAPACITACION 104,041.80
ESTUDIO DE IMPACTO AMBIENTAL 70,228.22
COSTOS DE OPERACIÓN Y MANTENMIENTO 0.00 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13 31,991.13
Operación 24,700.52 24,700.52 24,700.52 24,700.52 24,700.52 24,700.52 24,700.52 24,700.52 24,700.52 24,700.52
Mantenimiento 4,382.33 4,382.33 4,382.33 4,382.33 4,382.33 4,382.33 4,382.33 4,382.33 4,382.33 4,382.33
Gastos Generales 2,908.28 2,908.28 2,908.28 2,908.28 2,908.28 2,908.28 2,908.28 2,908.28 2,908.28 2,908.28
COSTOS SIN PROYECTO 2,029.50 2,029.50 2,029.50 2,029.50 2,029.50 2,029.50 2,029.50 2,029.50 2,029.50 2,029.50 2,029.50
Operación 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Mantenimiento 1,845.00 1,845.00 1,845.00 1,845.00 1,845.00 1,845.00 1,845.00 1,845.00 1,845.00 1,845.00 1,845.00
Gastos Generales 184.50 184.50 184.50 184.50 184.50 184.50 184.50 184.50 184.50 184.50 184.50
4. FLUJO NETO (5,223,241.15) 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 ### 1,108,527.42 ### 1,108,527.42
5. FACTOR DE ACTUALIZACIÓN 1.00 0.92 0.84 0.77 0.71 0.65 0.60 0.55 0.50 0.46 0.42
6. VALOR ACTUAL DEL FLUJO NETO (VAN) (5,223,241.15) 1,016,997.64 933,025.35 855,986.56 785,308.77 720,466.76 660,978.68 606,402.46 556,332.53 510,396.82 468,253.96
205,308.14
205,308.14
0.00
0.00
7,101,124.92
5,415,524.65
220,984.79
3,726,382.01
880,193.65
223,440.18
104,041.80
70,228.22
205,308.14
15,054.14
1,890,908.41
1.00
1,890,908.41
16.69%
1.349
EVALUACION PRIVADA DEL PROYECTO
INVERSIÓN
0.92 1
0.84 2
0.77 3
COSTO DE PRODUCCION 0.71 4
0.00 0.65 5
0.60 6
0.55 7
0.50 8
0.46 9
0.00 0.42 10
VAN
TIR
B/C
INVERSION
1,108,527.42 0.92 1
1,108,527.42 0.84 2
1,108,527.42 0.77 3
1,108,527.42 0.71 4
1,108,527.42 0.65 5
1,108,527.42 0.60 6
COSTO DE LA OBRA 1,108,527.42 0.55 7
1,108,527.42 0.50 8
1,108,527.42 0.46 9
1,108,527.42 0.42 10
VAN
TIR
B/C
INVERSIÓN
0.92 1
0.84 2
0.77 3
0.71 4
0.00 0.65 5
0.60 6
0.55 7
0.50 8
0.46 9
0.00 0.42 10
VAN
TIR
VAN (en miles de nuevos soles)
3,500.00 30%
3,000.00 25%
2,500.00
20%
2,000.00
15%
1,500.00
10%
1,000.00
500.00 5%
0.00
0%
21% 18% 15% 10% 5% 0% -5% -10% -20%
21% 18%
-500.00
Variaciones en los Costos de Inversión Variacione
ANÁLIS
ANÁLISIS DE SENSIBILIDAD 30%
4,000.00 25%
3,500.00
3,000.00 20%
2,500.00
2,000.00 15%
1,500.00
1,000.00 10%
500.00
5%
0.00
20% 19% 15% 10% 0% -10% -20% -30%
-500.00
0%
-1,000.00 20% 19%
Variaciones porcentuales del Costo de Producción
Variacione
Tasa Interna de Retorno TIR
VAN (en miles de nuevos soles)
35%
ANÁLISIS DE SENSIBILIDAD
30%
5,000.00
25%
4,000.00
Tasa Interna de Retorno
VAN (en miles de nuevos sole
35%
ANÁLISIS DE SENSIBILIDAD
30%
5,000.00
25%
4,000.00
20%
3,000.00
15%
2,000.00 10%
5%
1,000.00
0%
0.00 15%
1
5
0
--
5
0
%
5
12
%
%
05
7
2 Variac
-1,000.00 %%
Variaciones en los Rendimientos de los Cultivos
AN
1.80
Ratio B/C
1.60
1.40
ANÁLISIS DE SENSIBILIDAD
1.20
30%
1.00
25% 0.80
20% 0.60
0.40
15%
0.20
10%
0.00
21% 18% 15%
5%
Variaciones Por
0%
21% 18% 15% 10% 5% 0% -5% -10% -20%
AN
2.50
Ratio B/C
2.00
1.50
ANÁLISIS DE SENSIBILIDAD
30%
1.00
25%
0.50
20%
0.00
15% 20% 19% 15
Variaciones porce
10%
5%
0% AN
20% 19% 15% 10% 0% -10% -20% -30% 2.00
Variaciones Porcentuales del Costo de Producción
1.80
Tasa Interna de Retorno TIR
1.60
Ratio B/C
1.40
1.20
ANÁLISIS DE SENSIBILIDAD
35% 1.00
30% 0.80
25% 0.60
Tasa Interna de Retorno
1.60
Ratio B/C
1.40
1.20
ANÁLISIS DE SENSIBILIDAD
35% 1.00
30% 0.80
25% 0.60
20% 0.40
15% 0.20
10% 0.00
15% 10% 5%
5%
Variaciones porce
0%
15% 10% 5% 0% -5% -10% -15% -17% -22%
1 2 3 4 5 6 7
980,085.41 980,085.41 980,085.41 980,085.41 980,085.41 980,085.41 980,085.41
1,022,899.41 1,022,899.41 1,022,899.41 1,022,899.41 1,022,899.41 1,022,899.41 1,022,899.41
1,065,713.42 1,065,713.42 1,065,713.42 1,065,713.42 1,065,713.42 1,065,713.42 1,065,713.42
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
1,151,341.43 1,151,341.43 1,151,341.43 1,151,341.43 1,151,341.43 1,151,341.43 1,151,341.43
1,194,155.44 1,194,155.44 1,194,155.44 1,194,155.44 1,194,155.44 1,194,155.44 1,194,155.44
1,236,969.44 1,236,969.44 1,236,969.44 1,236,969.44 1,236,969.44 1,236,969.44 1,236,969.44
1 2 3 4 5 6 7
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
122.5
1 2 3 4 5 6 7
1,435,164.21 1,435,164.21 1,435,164.21 1,435,164.21 1,435,164.21 1,435,164.21 1,435,164.21
1,326,285.28 1,326,285.28 1,326,285.28 1,326,285.28 1,326,285.28 1,326,285.28 1,326,285.28
1,217,406.35 1,217,406.35 1,217,406.35 1,217,406.35 1,217,406.35 1,217,406.35 1,217,406.35
1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42 1,108,527.42
890,769.57 890,769.57 890,769.57 890,769.57 890,769.57 890,769.57 890,769.57
683,877.25 683,877.25 683,877.25 683,877.25 683,877.25 683,877.25 683,877.25
455,253.85 455,253.85 455,253.85 455,253.85 455,253.85 455,253.85 455,253.85
1.80
1.60
1.40
1.20
1.00
0.80
0.60
0.40
0.20
0.00
21% 18% 15% 10% 5% 0% -5% -10% -20%
ANÁLISIS DE SENSIBILIDAD
2.50
2.00
1.50
1.00
0.50
0.00
20% 19% 15% 10% 0% -10% -20% -30%
Variaciones porcentuales en los Costos de Inversión
ANÁLISIS DE SENSIBILIDAD
2.00
1.80
1.60
1.40
1.20
1.00
0.80
0.60
1.60
1.40
1.20
1.00
0.80
0.60
0.40
0.20
0.00
15% 10% 5% 0% -5% -10% -15% -17% -22%
8 9 10
980,085.41 980,085.41 980,085.41
1,022,899.41 1,022,899.41 1,022,899.41
1,065,713.42 1,065,713.42 1,065,713.42
1,108,527.42 1,108,527.42 1,108,527.42
1,151,341.43 1,151,341.43 1,151,341.43
1,194,155.44 1,194,155.44 1,194,155.44
1,236,969.44 1,236,969.44 1,236,969.44
8 9 10
1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42
1,108,527.42 1,108,527.42 1,108,527.42
8 9 10
1,435,164.21 1,435,164.21 1,435,164.21
1,326,285.28 1,326,285.28 1,326,285.28
1,217,406.35 1,217,406.35 1,217,406.35
1,108,527.42 1,108,527.42 1,108,527.42
890,769.57 890,769.57 890,769.57
683,877.25 683,877.25 683,877.25
455,253.85 455,253.85 455,253.85
0.12
0.1
0.08
0.06
0.04
0.02
0
1 2 3 4 5 6 7 8 9 10 1
NSUAL (M3/S)
8 9 10 11 12