Documente Academic
Documente Profesional
Documente Cultură
FORMATOS PRINCIPALES
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 1
ARBOL DE CAUSAS Y EFECTOS
NOMBRE RESUMIDO
DEL PROYECTO
Efecto Final
Limitado desarrrollo socioeconmico de productores
agrarios en la comunidad de Tiraca del distrito de
Patambuco
Efecto directo
Bajos rendimientos en
los cultivos y mala
calidad de productos
Efecto directo
Bajos ingresos
economicos de
productores agrarios
Problema Central
Bajos niveles de rendimientos en la produccin agrcola y mala calidad
de los productos que limita el desarrollo agrario y comercializacion de
los productos agrcolas
Causa directa
Inadecuado uso de
los suelos segn su
aptitud
Causa directa
Deficiente manejo
de los recursos
agrcolas locales y
potenciales
Causa directa
Limitado acceso a la
tecnologa para
mejorar tecnologas de
produccin
Causa directa
Conduccin de
cultivos en forma
tradicional sin
buscar su
rentabilidad
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 2
ARBOL DE MEDIOS Y FINES
NOMBRE RESUMIDO
DEL PROYECTO
Efecto Final
Adecuado desarrrollo socioeconmico de productores
agrarios en la comunidad de Tiraca del distrito de
Patambuco
Efecto directo
Adecuados
rendimientos en los
cultivos y buena
calidad de productos
Efecto
directo
Fin directo
Incremento
de de
los
Posibilidades
ingresos economicos de
concretar
la produccion
productores
agrarios
en el mercado
Medio fundamental
Adecuado uso de los
suelos segn su
aptitud
Medio fundamental
Eficiente manejo de los
recursos agrcolas
locales y potenciales
Medio fundamental
Acceso a la tecnologa
para mejorar
tecnologas de
produccin
Medio fundamental
Conduccin de
cultivos con
tecnologas
apropiadas buscando
su rentabilidad
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO A1-2
COSTO UNITARIO - INVERSION
(Alternativa 1)
ENTIDAD
RESPONSABLE
NOMBRE RESUMIDO
DEL PROYECTO
Nombre del Proyecto: Cultivo de Stevia y Yacn
RUBRO
Unidad
Cantidad
de Medida
Precio
Costo
Unitario
Total
TRABAJOS PRELIMINARES
36400.00
Global
7500
2500.00
Global
24500
24500.00
Quema
Ha
47
200
9400.00
Aradura
Ha
47
350
16450.00
Rastrado
Ha
47
250
11750.00
Otros
Ha
47
75
3525.00
Siembra
Ha
22
7500
165000.00
Cosecha
Ha
22
2500
55000.00
Siembra
Ha
25
4130
103250.00
Cosecha
Ha
25
2500
62500.00
PREPARACION DE SUELOS
31725.00
STEVIA
220000.00
YACON
165750.00
GASTOS ESPECIALES
88250.00
Pesticidas
Global
1.00
2750
Abonos Foliares
Global
1.00
2000
2000.00
Envases y traslado
Global
1.00
15000
15000.00
Abonamientos
Global
1.00
45000
45000.00
Asistencia tcnica
Ha
47.00
500
Total
OBSERVACIONES
Tipo de cambio: 3.50
2750.00
23500.00
542125.00
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO A1-2
COSTO UNITARIO - INVERSION
(Alternativa 2)
ENTIDAD
RESPONSABLE
NOMBRE RESUMIDO
DEL PROYECTO
Unidad
Cantidad
de Medida
Precio
Costo
Unitario
Total
TRABAJOS PRELIMINARES
16500.00
Global
1500
1500.00
Global
10000
10000.00
Quema
Ha
25
200
5000.00
Aradura
Ha
25
350
8750.00
Rastrado
Ha
25
250
6250.00
Otros
Ha
25
75
1875.00
PREPARACION DE SUELOS
16875.00
0
STEVIA
0.00
Siembra
Ha
30000
0.00
Cosecha
Ha
10000
0.00
YACON
108750.00
Siembra
Ha
25
2500
62500.00
Cosecha
Ha
25
1850
46250.00
GASTOS ESPECIALES
23750.00
Pesticidas
Global
1.00
2500
2500.00
Abonos Foliares
Global
1.00
1500
1500.00
Envases y traslado
Global
1.00
3500
3500.00
Abonamientos
Global
1.00
15000
15000.00
Asistencia tcnica
Ha
25.00
50
Total
OBSERVACIONES
1250.00
165875.00
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 11
PRESUPUESTO A PRECIOS DE MERCADO
ENTIDAD
RESPONSABLE
NOMBRE RESUMIDO
DEL PROYECTO
Nombre del Proyecto: Cultivo de Stevia y Yacn
RUBRO
ALTERNATIVA 1
TRABAJOS PRELIMINARES
ALTERNATIVA 2
S/
S/
36400.00
10400.00
16500.00
2500.00
714.29
1500.00
428.57
24500.00
7000.00
10000.00
2857.14
9400.00
2685.71
5000.00
1428.57
PREPARACION DE SUELOS
31725.00
9064.29
16875.00
4821.43
Aradura
16450.00
4700.00
8750.00
2500.00
Rastrado
11750.00
3357.14
6250.00
1785.71
3525.00
1007.14
1875.00
535.71
STEVIA
220000.00
62857.14
0.00
0.00
Siembra
165000.00
47142.86
0.00
0.00
Cosecha
55000.00
15714.29
0.00
0.00
YACON
165750.00
47357.14
108750.00
31071.43
Siembra
103250.00
29500.00
62500.00
17857.14
Cosecha
62500.00
17857.14
46250.00
13214.29
GASTOS ESPECIALES
Otros
4714.29
88250.00
25214.29
23750.00
6785.71
Pesticidas
2750.00
785.71
2500.00
714.29
Abonos Foliares
2000.00
571.43
1500.00
428.57
Envases y traslado
15000.00
4285.71
3500.00
1000.00
Abonamientos
45000.00
12857.14
15000.00
4285.71
Asistencia tcnica
23500.00
6714.29
1250.00
357.14
10000.00
2857.14
0.00
0.00
10000.00
2857.14
552125.00
157750.00
165875.00
55212.50
15775.00
16587.50
4739.29
sub total
607337.50
173525.00
182462.50
52132.14
IGV 18%
109320.75
31234.50
32843.25
9383.79
0.00
0.00
TOTAL COSTO FINANCIERO
47392.86
0.00
752158.25
214902.36
235805.75
67373.07
15250.00
4357.14
10000.00
2857.14
20250.00
5785.71
10500.00
3000.00
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 12
PRESUPUESTO A PRECIOS SOCIALES
ENTIDAD
RESPONSABLE
NOMBRE RESUMIDO
DEL PROYECTO
Nombre del Proyecto: Cultivo de Stevia y Yacn
RUBRO
ALTERNATIVA 1
TRABAJOS PRELIMINARES
ALTERNATIVA 2
S/
S/
28756.00
8216.00
13035.00
1975.00
564.29
1185.00
338.57
19355.00
5530.00
7900.00
2257.14
7426.00
2121.71
3950.00
1128.57
PREPARACION DE SUELOS
25062.75
7160.79
13331.25
3808.93
Aradura
12995.50
3713.00
6912.50
1975.00
Rastrado
9282.50
2652.14
4937.50
1410.71
Otros
2784.75
795.64
1481.25
423.21
STEVIA
173800.00
49657.14
0.00
0.00
Siembra
130350.00
37242.86
0.00
0.00
Cosecha
43450.00
12414.29
0.00
0.00
YACON
130942.50
37412.14
85912.50
24546.43
Siembra
81567.50
23305.00
49375.00
14107.14
Cosecha
49375.00
14107.14
36537.50
10439.29
GASTOS ESPECIALES
3724.29
69717.50
19919.29
18762.50
5360.71
Pesticidas
2172.50
620.71
1975.00
564.29
Abonos Foliares
1580.00
451.43
1185.00
338.57
Envases y traslado
11850.00
3385.71
2765.00
790.00
Abonamientos
35550.00
10157.14
11850.00
3385.71
Asistencia tcnica
18565.00
5304.29
987.50
282.14
7900.00
2257.14
0.00
0.00
7900.00
2257.14
0.00
0.00
436178.75
124622.50
131041.25
37440.36
43617.88
12462.25
13104.13
3744.04
sub total
479796.63
137084.75
144145.38
41184.39
IGV 18%
86363.39
24675.26
25946.17
7413.19
0.00
TOTAL COSTO FINANCIERO
0.00
594205.02
169772.86
186286.54
53224.73
12047.50
3442.14
7900.00
2257.14
15997.50
4570.71
8295.00
2370.00
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 13
COSTOS DE MANTENIMIENTO
NOMBRE RESUMIDO
DEL PROYECTO
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Alternativa 1
P.Financ.
P.Social
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
21,110.14
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
15,832.61
Alternativa 2
P.Financ.
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
17,681.57
P.Social
0
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
13,261.18
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 21
INDICADORES DE RENTABILIDAD SOCIAL
NOMBRE RESUMIDO
DEL PROYECTO
Inversin
Costo de ManBeneficios
(a)
tenimiento (b)
(c)
124622.50
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
15832.61
65320.00
Tasa de Descuento:
VAN :
TIR :
B/C :
b) Criterios Complementarios
Flujo Neto
( c)-(a)-(b)
-124622.50
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
49487.39
175033
39.6%
1.87
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 21
INDICADORES DE RENTABILIDAD SOCIAL
NOMBRE RESUMIDO
DEL PROYECTO
Inversin
Costo de ManBeneficios
(a)
tenimiento (b)
(c)
37440.36
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
13261.18
18500.00
Tasa de Descuento:
VAN :
TIR :
B/C :
b) Criterios Complementarios
Flujo Neto
( c)-(a)-(b)
-37440.36
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
5238.82
-2740
12.5%
0.97
Inv
Benef
124622.50
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
15832.61
200291
0.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
65320.00
375325
37440.36
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
13261.18
109040.32
0.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
18500.00
106299.85
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 22
SENSIBILIDAD
NOMBRE RESUMIDO
DEL PROYECTO
Py 1
ALT.1
Py 2
ALT.2
-9869
14
0.98
33690
15
1.03
193687
32
1.77
648114
36
2.18
133401
22
1.38
412470
23
1.48
174893
25
1.49
484038
24
1.56
50417
17
1.14
269334
20
1.31
8925
15
1.03
197766
18
1.23
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 23
ANALISIS DE FINANCIAMIENTO
(Alternativa Seleccionada)
PRODUCCION DE STEVIA Y YACON PATAMBUCO
NOMBRE RESUMIDO
DEL PROYECTO
Observaciones
Total
Por ao
117,060.00
236,571
0
236,571
353,631.43
100
Fuente
1
0
0
0
0
0
Fuente
2
117,060.00
236,571.43
0.00
236,571.43
353,631.43
100
203,942
557,573.05
214902
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 25
SELECCIN DE LA ALTERNATIVA OPTIMA
NOMBRE RESUMIDO
DEL PROYECTO
a) Indicadores
Horizonte
Ejecucin
Costo de Inversin total
Costo por km incluido bocatoma
Costo de mantenimiento
promedio global
Alternativa 1
Alternativa 2
10.00
1.00
214902.36
10.00
1.00
67373.07
21490.24
6737.31
342.86
342.86
Trfico Ao Base
Ligero
Buses
Camiones
Indicadores de Rentabilidad
VAN
TIR
0
0
0
0
S/175,033
39.6%
0
0
0
0
S/-2,740
12.5%
b) SELECCIN DE LA ALTERNATIVA
Alternativa Seleccionada:
Justificacin
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO
COSTO UNITARIO - OPERACIN Y ADMINSITARCION
(Alternativa 1 Y 2)
SECTOR
ENTIDAD
RESPONSABLE
NOMBRE RESUMIDO
DEL PROYECTO
Nombre de la obra:
RUBRO
Unidad
Precio
de Medida
Unitario
Cantidad
Costo
Total
Materiales
333.00
Millar
25.0
125.00
Tinta / Cinta
Und
52.0
208.00
Mano de Obra
3,120.00
Alcalde
Ao
1,800.00
Regidor
Ao
720.00
Tcnico Adm
Ao
600.00
Equipo y Herramientas
960.00
Computadoras
HM
2.70
192
518.40
Impresoras
HM
2.30
192
441.60
Servicios
Energia Electrica
Total
OBSERVACIONES
1,440.00
mes
120.0
12.00
1,440.00
5,853.00
mes
3000
1200
1000
ao
Proporc
36000
1800
14400
720
12000
600
900 1.233
450 0.616
12.3287671
4.93150685
4.10958904
ALTERNATIVA 1
Agrcola
Distrital
Has
Rendimiento
Prod. Total
Precio S/.
Citricos
730
5110
0.56
0.71
VBPasp
Leguminosas
750
6000
CPasp
Caf
500
2500
32
1750
56000
0.7
105
1150
120750
1.03
6000
30000
0.69
VBPacp
185000
CPacp
90304
Maiz Duro
Maiz amilaceo
Pia
VBPpsp
98000
45
750
33750
1.02
CPpsp
53225
Arracacha
12000
96000
0.54
VBPpcp
101000
Camote
6500
52000
0.48
CPpcp
79468
Mashua
650
5850
0.41
Oca
75
7000
525000
0.64
Olluco
58
5500
319000
0.62
Papa
655
10250
6713750
0.5
Pituca
12
6750
81000
0.47
Bexp=(VBP-CP)cp - (VBP-CP)sp
VBPcp
774417
CPcp
490358
VBPsp
629995
CPsp
423436
B exe P
65320
ALTERNATIVA 2
Beneficios del excedente del productor
VBPasp
CPasp
0
0
VBPacp
92500
CPacp
45152
VBPpsp
49000
CPpsp
26612
VBPpcp
50500
CPpcp
39734
Bexp=(VBP-CP)cp - (VBP-CP)sp
VBPcp
1164188
CPcp
647729
VBPsp
915079
CPsp
607230
B exe P
18500
VBP
0.16
817.6
Costo directo
0.20
1217.1
Sanidad (aftosa)
0.57
1428.6
Alimentacin
0.20
11200.0
Mano de obra
0.29
35535.0
Costo indirecto
0.20
5914.3
Administrativo
0.29
9835.7
0.15
14811.4
0.14
7131.4
Costo directo
22.65
Sanidad (aftosa)
Alimentacio
Mano de obra
4.4
18.25
Costo indirecto
2.73
3.7
Administrativo
0.91
Imprevisto
7.4
Imprevisto
1.82
Costo total
107.7
Costo total
25.38
2930
13730
0.12
685.3
0.18
96000.0
Peso promedio kg
140
Peso promedio kg
13
0.18
56508.6
700
35
0.14
959107.1
0.13
10877.1
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO
FLUJO DE COSTOS TOTALES
A PRECIOS SOCIALES
(Alternativa 1)
SECTOR
NOMBRE RESUMIDO
DEL PROYECTO
RUBRO
ENTIDAD
RESPONSABLE
PRODUCCION DE STEVIA Y YACON PATAMBUCO
VAC
PP
1,100,771.23
2,257.14
2,257.14
0.00
130,378.21
8,216.00
7,160.79
49,657.14
37,412.14
19,919.29
3,442.14
4,570.71
AO
0
132,635.36
2,257.14
2257.14
AO
1
185,604.76
0.00
0.00
AO
2
185,604.76
0.00
0.00
AO
3
185,604.76
0.00
0.00
AO
4
185,604.76
0.00
0.00
AO
5
185,604.76
0.00
0.00
AO
6
185,604.76
0.00
0.00
AO
7
185,604.76
0.00
0.00
AO
8
185,604.76
0.00
0.00
AO
9
185,604.76
0.00
0.00
AO
10
185,604.76
0.00
0.00
130,378.21
8216.00
7160.79
49657.14
37412.14
19919.29
3442.14
4570.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
82,584.71
59,687.27
22,897.44
0.00
0.00
0.00
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
15,832.61
11,442.86
4,389.75
885,551.17
471,036.11
414,515.06
0.00
0.00
0.00
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
169,772.15
90,304.00
79,468.15
277,626.35
0.00
277,626.35
0.00
0.00
0.00
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
53,224.73
0.00
53,224.73
COSTOS INCREMENTALES
823,144.89
132,635.36
132,380.03
132,380.03
132,380.03
132,380.03
132,380.03
132,380.03
132,380.03
132,380.03
132,380.03
132,380.03
FA 14%
VAC PS
OBSERVACIONES
823,144.89
1.00
132,635.36
0.88
116,122.83
0.77
101,862.13
0.67
89,352.75
0.59
78,379.60
0.52
68,754.04
0.46
60,310.56
0.40
52,904.00
0.35
46,407.02
0.31
40,707.91
0.27
35,708.69
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO
FLUJO DE COSTOS TOTALES
A PRECIOS SOCIALES
(Alternativa 2)
SECTOR
NOMBRE RESUMIDO
DEL PROYECTO
RUBRO
ENTIDAD
RESPONSABLE
PRODUCCION DE STEVIA Y YACON PATAMBUCO
VAC
PP
556,272.07
2,257.14
2,257.14
AO
0
44,324.64
2,257.14
2257.14
AO
1
98,147.25
0.00
0.00
AO
2
98,147.25
0.00
0.00
AO
3
98,147.25
0.00
0.00
AO
4
98,147.25
0.00
0.00
AO
5
98,147.25
0.00
0.00
AO
6
98,147.25
0.00
0.00
AO
7
98,147.25
0.00
0.00
AO
8
98,147.25
0.00
0.00
AO
9
98,147.25
0.00
0.00
AO
10
98,147.25
0.00
0.00
2. Inversin
TRABAJOS PRELIMINARES
PREPARACION DE SUELOS
STEVIA
YACON
GASTOS ESPECIALES
Costo de expropiaciones y compensaciones
Costo del programa de mitigacin ambiental
42,067.50
3,724.29
3,808.93
0.00
24,546.43
5,360.71
2,257.14
2,370.00
42,067.50
3724.29
3808.93
0.00
24546.43
5360.71
2257.14
2370.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3- Operacin y Mantenimiento
3.1 Mantenenimiento
3.2 Administracin y gestin
69,171.84
46,274.40
22,897.44
0.00
0.00
0.00
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
13,261.18
8,871.43
4,389.75
442,775.58
235,518.05
207,257.53
0.00
0.00
0.00
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
84,886.08
45,152.00
39,734.08
138,813.17
0.00
138,813.17
0.00
0.00
0.00
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
26,612.37
0.00
26,612.37
COSTOS INCREMENTALES
417,458.89
44,324.64
71,534.89
71,534.89
71,534.89
71,534.89
71,534.89
71,534.89
71,534.89
71,534.89
71,534.89
71,534.89
FA 14%
VAC PS
OBSERVACIONES
0.00
417,458.89
1.00
44,324.64
0.88
62,749.90
0.77
55,043.77
0.67
48,284.01
0.59
42,354.40
0.52
37,152.98
0.46
32,590.33
0.40
28,588.01
0.35
25,077.20
0.31
21,997.55
0.27
19,296.09
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO
FLUJO DE INGRESOS TOTALES
A PRECIOS SOCIALES
(Alternativa 1)
SECTOR
ENTIDAD
RESPONSABLE
NOMBRE RESUMIDO
DEL PROYECTO
RUBRO
I. INGRESOS CON PROYECTO
1. Stevia
2. Yacn
AO
0
0.00
0.00
0.00
AO
1
286,000.00
185,000.00
101000.00
AO
2
286,000.00
185,000.00
101000.00
AO
3
286,000.00
185,000.00
101000.00
AO
4
286,000.00
185,000.00
101000.00
AO
5
286,000.00
185,000.00
101000.00
AO
6
286,000.00
185,000.00
101000.00
AO
7
286,000.00
185,000.00
101000.00
AO
8
286,000.00
185,000.00
101000.00
AO
9
286,000.00
185,000.00
101000.00
AO
10
286,000.00
185,000.00
101000.00
511,179.33
0.00
511,179.33
0.00
0.00
0.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
98,000.00
0.00
98000.00
INGRESOS INCREMENTALES
980,629.74
0.00
188,000.00
188,000.00
188,000.00
188,000.00
188,000.00
188,000.00
188,000.00
188,000.00
188,000.00
188,000.00
FA 14%
VAC PS
0.00
980,629.74
1.00
0.00
0.88
164,912.28
0.77
144,659.90
0.67
126,894.65
0.59
111,311.09
0.52
97,641.31
0.46
85,650.27
0.40
75,131.82
0.35
65,905.10
0.31
57,811.49
0.27
50,711.84
OBSERVACIONES
Flujo Neto
132,635.36 ####### ####### ####### ####### ####### ####### ####### ####### ####### #######
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO
FLUJO DE INGRESOS TOTALES
A PRECIOS SOCIALES
(Alternativa 2)
SECTOR
ENTIDAD
RESPONSABLE
NOMBRE RESUMIDO
DEL PROYECTO
RUBRO
I. INGRESOS CON PROYECTO
1. Stevia
2. Yacon
AO
0
0.00
0.00
0.00
AO
1
143,000.00
92,500.00
50500.00
AO
2
143,000.00
92,500.00
50500.00
AO
3
143,000.00
92,500.00
50500.00
AO
4
143,000.00
92,500.00
50500.00
AO
5
143,000.00
92,500.00
50500.00
AO
6
143,000.00
92,500.00
50500.00
AO
7
143,000.00
92,500.00
50500.00
AO
8
143,000.00
92,500.00
50500.00
AO
9
143,000.00
92,500.00
50500.00
AO
10
143,000.00
92,500.00
50500.00
255,589.67
0.00
255,589.67
0.00
0.00
0.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
49,000.00
0.00
49000.00
INGRESOS INCREMENTALES
490,314.87
0.00
94,000.00
94,000.00
94,000.00
94,000.00
94,000.00
94,000.00
94,000.00
94,000.00
94,000.00
94,000.00
FA 14%
VAC PS
0.00
490,314.87
1.00
0.00
0.88
82,456.14
0.77
72,329.95
0.67
63,447.32
0.59
55,655.55
0.52
48,820.65
0.46
42,825.14
0.40
37,565.91
0.35
32,952.55
0.31
28,905.75
0.27
25,355.92
OBSERVACIONES
Flujo Neto
44,324.64 ####### ####### ####### ####### ####### ####### ####### ####### ####### #######