Documente Academic
Documente Profesional
Documente Cultură
FORMATO 1 -A
FLUJO DE COSTOS TOTALES A PRECIOS PRIVADOS
ALTERNATIVA 01
Construccin de 01 aula, comedor o sum, SS.HH en un solo nivel de material noble con techo cobertura liviana, p
NOMBRE RESUMIDO
DEL PROYECTO
Acciones
COSTO PRIVADO CON PROYECTO (A)
Costos de Inversin
Estudios definitivos
Ejecucin de la infraestructura (Costo Directo)
Gastos Generales
Utilidad
Valor Referencial
IGV
Gastos por Supervisin y Liquidacin
Presupuesto total de infraestructura
Operacin y Mantenimiento
Mantenimiento con proyecto
Ao
Ao
Ao
0
1,791,409.39
1
85,866.56
2
85,866.56
3
85,866.56
1,791,409.39
0.00
0.00
0.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
84,601.56
84,601.56
84,601.56
24,638.21
1,231,910.25
98,552.82
123,191.03
1,453,654.10
261,657.74
51,459.35
1,766,771.19
0.00
0.00
85,061.56
85,061.56
85,061.56
Operacin y Mantenimiento
0.00
85,061.56
85,061.56
85,061.56
550.00
550.00
550.00
84,511.56
84,511.56
84,511.56
1,791,409.39
805.00
805.00
805.00
FAS 9%
1.0000
0.9174
0.8417
0.7722
VAC PP
1,791,409.39
738.53
677.55
621.61
VACT
1,796,575.61
FORMATO 1 -A
TOTALES A PRECIOS PRIVADOS
LTERNATIVA 01
l noble con techo cobertura liviana, pozo septico,cerco perimetrico, mitigacion ambiental.
Construccin
NOMBRE RESUMIDO
DEL PROYECTO
Ao
Ao
Ao
Ao
Ao
Ao
4
85,866.56
5
85,866.56
6
85,866.56
7
85,866.56
8
85,866.56
9
85,866.56
10
85,866.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
550.00
550.00
550.00
550.00
550.00
550.00
550.00
84,511.56
84,511.56
84,511.56
84,511.56
84,511.56
84,511.56
84,511.56
805.00
805.00
805.00
805.00
805.00
805.00
805.00
0.7084
0.6499
0.5963
0.5470
0.5019
0.4604
0.4224
570.28
523.19
480.00
440.36
404.00
370.64
340.04
FORMATO 1 - B
FLUJO DE COSTOS TOTALES A PRECIOS PRIVADOS
ALTERNATIVA 02
Construccin de 01 aula, comedor o sum, SS.HH en un solo nivel de material noble con techo aligerado, pozo se
NOMBRE RESUMIDO
DEL PROYECTO
Acciones
COSTO PRIVADO CON PROYECTO (A)
Costos de Inversin
Estudios definitivos
Ejecucin de la infraestructura (Costo Directo)
Gastos Generales
Utilidad
Valor Referencial
IGV
Gastos por Supervisin y Liquidacin
Presupuesto total de infraestructura
Operacin y Mantenimiento
Mantenimiento con proyecto
Ao
Ao
Ao
Ao
0
2,187,063.61
1
86,351.56
2
86,351.56
3
86,351.56
2,187,063.61
0.00
0.00
0.00
86,351.56
1,750.00
86,351.56
1,750.00
86,351.56
1,750.00
84,601.56
84,601.56
84,601.56
30,079.85
1,503,992.38
120,319.39
150,399.24
1,774,711.01
319,447.98
62,824.77
2,156,983.76
0.00
0.00
85,061.56
85,061.56
85,061.56
Operacin y Mantenimiento
0.00
85,061.56
85,061.56
85,061.56
550.00
550.00
550.00
84,511.56
84,511.56
84,511.56
2,187,063.61
1,290.00
1,290.00
1,290.00
1.0000
0.9174
0.8417
0.7722
2,187,063.61
1,183.49
1,085.77
996.12
2,195,342.39
RMATO 1 - B
OTALES A PRECIOS PRIVADOS
ERNATIVA 02
Ao
Ao
Ao
Ao
Ao
Ao
4
86,351.56
5
86,351.56
6
86,351.56
7
86,351.56
8
86,351.56
9
86,351.56
10
86,351.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
86,351.56
1,750.00
86,351.56
1,750.00
86,351.56
1,750.00
86,351.56
1,750.00
86,351.56
1,750.00
86,351.56
1,750.00
86,351.56
1,750.00
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
85,061.56
550.00
550.00
550.00
550.00
550.00
550.00
550.00
84,511.56
84,511.56
84,511.56
84,511.56
84,511.56
84,511.56
84,511.56
1,290.00
1,290.00
1,290.00
1,290.00
1,290.00
1,290.00
1,290.00
0.7084
0.6499
0.5963
0.5470
0.5019
0.4604
0.4224
913.87
838.41
769.18
705.67
647.41
593.95
544.91
FORMATO 2 -A
FLUJO DE COSTOS TOTALES A PRECIOS SOCIALES
ALTERNATIVA 01
Construccin de 01 aula, comedor o sum, SS.HH en un solo nivel de material noble con techo cobertura livian
NOMBRE RESUMIDO
DEL PROYECTO
Acciones
COSTO SOCIAL CON PROYECTO (A)
Costos de Inversin
Estudios definitivos
Ejecucin de la infraestructura (Costo Directo)
Gastos Generales
Utilidad
Valor Referencial
Gastos por Supervisin y Liquidacin
Presupuesto total de infraestructura
Operacin y Mantenimiento
Mantenimiento con proyecto
Ao
1
85,866.56
Ao
2
85,866.56
Ao
3
85,866.56
0.00
0.00
0.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
84,601.56
84,601.56
84,601.56
22,396.13
1,250,740.93
105,709.73
0.00
1,356,450.65
46,776.55
1,403,227.21
0.00
0.00
84,916.67
84,916.67
84,916.67
Operacin y Mantenimiento
0.00
84,916.67
84,916.67
84,916.67
462.00
462.00
462.00
84,454.67
84,454.67
84,454.67
1,425,623.34
949.89
949.89
949.89
FAS 9%
1.0000
0.9174
0.8417
0.7722
VAC PS
1,425,623.34
871.46
799.50
733.49
1,431,719.40
ORMATO 2 -A
TOTALES A PRECIOS SOCIALES
LTERNATIVA 01
noble con techo cobertura liviana, pozo septico,cerco perimetrico, mitigacion ambiental.
Construc
NOMBRE RESUMIDO
DEL PROYECTO
Ao
5
85,866.56
Ao
6
85,866.56
Ao
7
85,866.56
Ao
8
85,866.56
Ao
9
85,866.56
Ao
10
85,866.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
85,866.56
1,265.00
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
84,601.56
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
462.00
462.00
462.00
462.00
462.00
462.00
462.00
84,454.67
84,454.67
84,454.67
84,454.67
84,454.67
84,454.67
84,454.67
949.89
949.89
949.89
949.89
949.89
949.89
949.89
0.7084
0.6499
0.5963
0.5470
0.5019
0.4604
0.4224
672.93
617.36
566.39
519.62
476.72
437.36
401.24
FORMATO 2 - B
FLUJO DE COSTOS TOTALES A PRECIOS SOCIALES
ALTERNATIVA 01
Construccin de 01 aula, comedor o sum, SS.HH en un solo nivel de material noble con techo aligerado, poz
NOMBRE RESUMIDO
DEL PROYECTO
Acciones
COSTO SOCIAL CON PROYECTO (A)
Costos de Inversin
Estudios definitivos
Ejecucin de la infraestructura (Costo Directo)
Gastos Generales
Utilidad
Valor Referencial
Gastos por Supervisin y Liquidacin
Presupuesto total de infraestructura
Operacin y Mantenimiento
Mantenimiento con proyecto
Ao
0
1,772,080.34
1,772,080.34
Ao
1
86,000.93
Ao
2
86,000.93
Ao
3
86,000.93
0.00
0.00
0.00
86,000.93
1,470.53
86,000.93
1,470.53
86,000.93
1,470.53
84,530.40
84,530.40
84,530.40
27,342.58
1,558,573.06
129,056.98
0.00
1,687,630.05
57,107.72
1,744,737.76
0.00
0.00
84,916.67
84,916.67
84,916.67
Operacin y Mantenimiento
0.00
84,916.67
84,916.67
84,916.67
462.00
462.00
462.00
84,454.67
84,454.67
84,454.67
1,772,080.34
1,084.26
1,084.26
1,084.26
FAS 9%
1.0000
0.9174
0.8417
0.7722
VAC PS
1,772,080.34
994.73
912.60
837.25
1,779,038.74
MATO 2 - B
TALES A PRECIOS SOCIALES
RNATIVA 01
Ao
5
86,000.93
Ao
6
86,000.93
Ao
7
86,000.93
Ao
8
86,000.93
Ao
9
86,000.93
Ao
10
86,000.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
86,000.93
1,470.53
86,000.93
1,470.53
86,000.93
1,470.53
86,000.93
1,470.53
86,000.93
1,470.53
86,000.93
1,470.53
86,000.93
1,470.53
84,530.40
84,530.40
84,530.40
84,530.40
84,530.40
84,530.40
84,530.40
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
84,916.67
462.00
462.00
462.00
462.00
462.00
462.00
462.00
84,454.67
84,454.67
84,454.67
84,454.67
84,454.67
84,454.67
84,454.67
1,084.26
1,084.26
1,084.26
1,084.26
1,084.26
1,084.26
1,084.26
0.7084
0.6499
0.5963
0.5470
0.5019
0.4604
0.4224
768.12
704.69
646.51
593.13
544.15
499.22
458.00
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 10
CAMBIOS EN EL VACT - PP
NOMBRE RESUMIDO
DEL PROYECTO
Nmero de beneficiarios
VACT - PP
VAE 1/
1/
1,015
1,796,575.61
344,403.54
Alternativa2
1,015
2,195,342.39
420,847.14
Sobre la base del VACT - PP, considerando 10 aos de vida til del proyecto
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 10
CAMBIOS EN EL VACT - PS
NOMBRE RESUMIDO
DEL PROYECTO
Nmero de beneficiarios
VACT - PS
VAE 1/
1/
1,015
1,431,719.40
274,460.61
Alternativa 2
1,015
1,779,038.74
341,041.73
Sobre la base del VACT - PS, considerando 10 aos de vida til del proyecto
325,985.84
271,478.70
Cdigo
FORMATO 11
MEJORAMIENTO DEL SERVICIO EDUCATIVO DE LA I.E.15048 DEL CASERIO HIERBA BUENA
NOMBRE RESUMIDO
DEL PROYECTO
Alternativa 1
Nmero de alumnos
VACT PS
VAE 1/
Ratio C/E 2/
Alternativa 2
1,015
1,431,719.40
274,460.61
1,409.99
1/
Sobre la base del VACT PS, considerando 10 aos de vida til del proyecto
2/
1,015
1,779,038.74
341,041.73
1,752.04
Cdigo
Correlativo
Elaborado
Actualizado
FORMATO 20
ANALISIS DE SENSIBILIDAD
NOMBRE RESUMIDO
DEL PROYECTO
% Variacin en Costos
Totales (Inversin)
20
15
10
5
0
-5
-10
-15
-20
1/
Ratio C/E1/
Alternativa 2
1,691.99
1,621.49
1,550.99
1,480.49
1,409.99
1,339.49
1,268.99
1,198.49
1,127.99
Ratio C/E1/
Alternativa 1
2,102.45
2,014.84
1,927.24
1,839.64
1,752.04
1,664.44
1,576.83
1,489.23
1,401.63
Alternativas
Alternativa 01: construccin de infraestructura con
cobertura liviana ( 01 aula para el nivel inicial, 02
Inversin a precios
privados
1,791,409.39
2,187,063.61
Inversin a precios
sociales
VACT a Precios
Sociales
Coeficiente
C/E
1,425,623.34
1,431,719.40
1,409.99
1,772,080.34
1,779,038.74
1,752.04