Professional Documents
Culture Documents
44971
S/. 7,217,244.18
Unidades/Indicadores
A precio social
VAN (S/.)
TIR (%)
Ratio C/E
Unidad de medida del ratio C/E
Incremento
En soles
S/. 1,200,988.18
PIP Viable
S/. 4,996,930.00
S/. 6,092,304.00
36.7
-
- MODIFICACIONES NO SUSTANCIALES POR INCREMENTO EN LOS COSTOS DE MATERIALES, ALQUILER DE EQUIPOS Y PAGO DE MANO D
- MODIFICACIONES NO SUSTANCIALES POR INCREMENTO EN LOS METRADOS DE LAS PARTIDAS INVOLUCRADAS EN EL PROYECTO.
b.
c.
PIP Viable
PIP Modificado
3+983.50 KM
3+800 KM
ALTERNATIVA 1
ALTERNATIVA 1
AYACUCHO-HUAMANGA-AYACUCHO
(MOLLEPATA)
AYACUCHO-HUAMANGAAYACUCHO (MOLLEPATA)
POR CONTRATA
POR CONTRATA
12 MESES
05 MESES
Metrados
Tecnologa de produccin
Alternativa de solucin prevista en el estudio de
preinversin mediante el que se otorg la viabilidad
Tecnologa de produccin
Modalidad de ejecucin
Resultado del proceso de seleccin
Plazo de ejecucin
V.
Fecha:
VI. Firmas:
REALIZAR UN ANALISIS REAL USANDO RENDIMIENTOS REALES PARA LA OBTENCION DEL REAL TI
Evaluador
FORMATO SNIP - 16
44971
MEJORAMIENTO DE LA CARRETERA CON ASFALTO TRAMO: COVADONGA-MOLLEPATA, AYACUCHO
PRE FACTIBILIDAD
GOBIERNO REGIONAL AYACUCHO-SEDE CENTRAL
GOBIERNO REGIONAL AYACUCHO-SEDE CENTRAL
OPI GOBIERNO REGIONAL DE AYACUCHO
Incremento
En porcentaje
19.96%
PIP Modificado
S/. 5,566,057.83
S/. 6,986,640.45
33.25%
-
ES POR INCREMENTO EN LOS COSTOS DE MATERIALES, ALQUILER DE EQUIPOS Y PAGO DE MANO DE OBRA
S/. 7,843.52
S/. 4,973,360.61
S/. 22,361.16
S/. 97,877.03
S/. 7,217,244.18
S/. 4,973,360.61
S/. 242,690.32
S/. 503,310.39
S/. 2,784,574.38
S/. 1,442,785.52
S/. 39,536.10
S/. 8,500.00
S/. 153,079.00
S/. 526,536.70
S/. 0.00
S/. 401,965.84
S/. 1,071,553.59
S/. 42,712.34
coeficientes
0.771
S/. 16,770.87
S/. 73,407.77
S/. 5,566,057.83
S/. 3,833,325.91
S/. 191,725.35
S/. 301,986.23
S/. 2,199,813.76
S/. 1,139,800.56
S/. 31,233.52
S/. 8,500.00
S/. 118,023.91
S/. 405,959.80
S/. 0.00
S/. 309,915.66
S/. 826,167.82
S/. 32,931.21
0.75
0.75
0.771
0.79
0.6
0.79
0.79
0.79
1
0.771
0.771
0.771
0.771
0.771
0.771
S/. 22,361.16
S/. 22,361.16
S/. 97,877.03
S/. 22,361.16
S/. 22,361.16
S/. 97,877.03
S/. 22,361.16
S/. 22,361.16
S/. 7,843.52
S/. 14,517.64
S/. 22,361.16
S/. 7,843.52
S/. 14,517.64
S/. 97,877.03
S/. 7,843.52
S/. 90,033.51
S/. 22,361.16
S/. 7,843.52
S/. 14,517.64
S/. 22,361.16
S/. 7,843.52
S/. 14,517.64
S/. 97,877.03
S/. 7,843.52
S/. 90,033.51
S/. 22,361.16
S/. 7,843.52
S/. 14,517.64
S/. 7,217,244.18
S/. 7,217,244.18
S/. 7,843.52
S/. 7,209,400.66
S/. 16,770.87
S/. 16,770.87
S/. 73,407.77
S/. 16,770.87
S/. 16,770.87
S/. 73,407.77
S/. 16,770.87
S/. 16,770.87
S/. 6,047.35
S/. 10,723.52
S/. 16,770.87
S/. 6,047.35
S/. 10,723.52
S/. 73,407.77
S/. 6,047.35
S/. 67,360.42
S/. 16,770.87
S/. 6,047.35
S/. 10,723.52
S/. 16,770.87
S/. 6,047.35
S/. 10,723.52
S/. 73,407.77
S/. 6,047.35
S/. 67,360.42
S/. 16,770.87
S/. 6,047.35
S/. 10,723.52
S/. 5,566,057.83
S/. 5,566,057.83
S/. 6,047.35
S/. 5,560,010.47
0
S/. 0.00
AO
0
1
2
3
4
5
6
7
8
9
10
1
S/. 1,836,077.50
2
S/. 1,896,268.60
3
S/. 1,953,107.50
A PRECIO MERCADO
BENEFICIO
COST. INC
BENEF. NETO
S/. 0.00
S/. 7,209,400.66 -S/. 7,209,400.66
S/. 1,836,077.50
S/. 14,517.64
S/. 1,821,559.86
S/. 1,896,268.60
S/. 14,517.64
S/. 1,881,750.96
S/. 1,953,107.50
S/. 90,033.51
S/. 1,863,073.99
S/. 2,013,594.90
S/. 14,517.64
S/. 1,999,077.26
S/. 2,080,448.00
S/. 14,517.64
S/. 2,065,930.36
S/. 2,146,436.80
S/. 90,033.51
S/. 2,056,403.29
S/. 2,208,209.00
S/. 14,517.64
S/. 2,193,691.36
S/. 2,279,322.10
S/. 14,517.64
S/. 2,264,804.46
S/. 2,351,087.60
S/. 90,033.51
S/. 2,261,054.09
S/. 2,425,340.70
S/. 14,517.64
S/. 2,410,823.06
VAN
S/. 5,281,089.75
4
S/. 2,013,594.90
5
S/. 2,080,448.00
AO
0
1
2
3
4
5
6
7
8
9
10
6
S/. 2,146,436.80
7
S/. 2,208,209.00
A PRECIO SOCIAL
BENEFICIO
COST. INC
S/. 0.00
S/. 5,560,010.47
S/. 1,836,077.50 S/. 10,723.52
S/. 1,896,268.60 S/. 10,723.52
S/. 1,953,107.50 S/. 67,360.42
S/. 2,013,594.90 S/. 10,723.52
S/. 2,080,448.00 S/. 10,723.52
S/. 2,146,436.80 S/. 67,360.42
S/. 2,208,209.00 S/. 10,723.52
S/. 2,279,322.10 S/. 10,723.52
S/. 2,351,087.60 S/. 67,360.42
S/. 2,425,340.70 S/. 10,723.52
VAN
TIR
24%
NOTA: LOS COSTOS DE MANTENIMIENTO RUTINARIO Y PERIODICO CON Y SIN PROYECTO FUERON OBTENIDOS DEL ESTUDIO DE PREFACTIBILIDAD
TIR
10
S/. 22,361.16
S/. 97,877.03
S/. 22,361.16
S/. 22,361.16
S/. 7,843.52
S/. 14,517.64
S/. 97,877.03
S/. 7,843.52
S/. 90,033.51
S/. 22,361.16
S/. 7,843.52
S/. 14,517.64
10
S/. 16,770.87
S/. 73,407.77
S/. 16,770.87
S/. 16,770.87
S/. 6,047.35
S/. 10,723.52
S/. 73,407.77
S/. 6,047.35
S/. 67,360.42
S/. 16,770.87
S/. 6,047.35
S/. 10,723.52
8
S/. 2,279,322.10
9
S/. 2,351,087.60
10
S/. 2,425,340.70
OCIAL
BENEF. NETO
-S/. 5,560,010.47
S/. 1,825,353.98
S/. 1,885,545.08
S/. 1,885,747.08
S/. 2,002,871.38
S/. 2,069,724.48
S/. 2,079,076.38
S/. 2,197,485.48
S/. 2,268,598.58
S/. 2,283,727.18
S/. 2,414,617.18
S/. 6,986,640.45
32.30%
33.25%