Professional Documents
Culture Documents
MARCO LOGICO
COMPONENTE
FIN
OBJETIVO
GENERAL
COMPONENTES
ACTIVIDADES
RESUMEN
MEDIOS
DE
INDICES
SUPUESTOS
NARRATIVO
VERIFICACIN
Mejora
en
la
Incremento y ampliacin de nuevos servicios Presupuesto anual del
calidad de reas
para la poblacin
municipio
verdes
los esfuerzos del
Reduccin
del 67.6% de los costos por el consumo de agua
Facturas de pago de municipio tiene que
costo por consumo potable se reduce desde el primer ao de
agua
ser compartidos con
de agua potable
operacin
los beneficiarios
Instalacin de la
disposicin favorable
planta
de
registros de produccin
d ella municipalidad
tratamiento
del Planta de tratamiento produce 800 m3 /da
de
la
planta
de
para administrar el
agua
del
rio
tratamiento
servicio
Mantaro
Reporte del rea de aceptacin de la
suministro de agua tratada desde el primer mantenimiento
de poblacin para el
ao de operacin para el riego de 669651.29 reas verdes con el uso de agua en el
m2
agua tratada de la mantenimiento
de
PTAR.
las reas verdes
Elaboracin
del
20 0000
expediente tcnico
Trabajos
15 0000
preliminares
Suministro
e
disponibilidad
instalacin de la
presupuestal para la
1012694.77
Cuaderno de obra v
planta
de
ejecucin
del
tratamiento
proyecto
cerco perimtrico
40 000
Instalacin sistema
de
riego 27210 00
tecnificado
costo directo :s./709170.00
valorizaciones mensuales
ANEXOS
CUADRO N A
CUADRO N B
697,830.7
CUADRO N C
CUADRO N D
DESCRIPCION
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
Monto De Inversin
Costo De Mantenimiento Con
Proyecto
AO 0
933917.7
VAC(S/.)
TIR
AO 10
933,917.70
S/.
8,977,994.20
21%
CUADRO N E
Personal
Nombrados
Contratados
Insumos
Guantes
Botas
Uniforme
Materiales
Personal
Choferes
Ayudantes
Combustibles
Reactivos
Llantas
Mantenimineto De
Cisternas
Uniformes
CANTIDAD
UNIDAD
COSTO
UNITARIO
PRECIOS PRIVADOS
FACTOR DE CONVERSION
PRECIOS SOCIALES
10 UNIDAD
2200.00
350,000.00
0.86
301000
17 UNIDAD
800.00
98,000.00
0.86
84280
0
81 PARES
15.20
1,250.00
0.84
1050
27 PARES
86.00
6,200.00
0.84
5208
125.00
22,000.00
0.84
18480
20,000.00
0.84
16800
0.86
123840
0.86
74304
0.86
25800
0.86
42092.7
varios
144,000.00
86400
30000
48945
158,000.00
0.84
132720
Glb
varios
14 UNIDAD
250,000.00
1890
0.84
210000
0.84
1587.6
27 UNIDAD
GLOBAL
VARIOS
9
2000 Gls
251 Glb
Glb
Glb
Glb
1200.00
800.00
15.00
195
135
COSTO TOTAL
1037162.3
CUADRO N F
COSTO DE LA PLANTA DE TRATAMIENTO DE AGUAS RESIDUALES MECANIZADO
ALTERNATIVA 2
1. ESTUDIO Y
PROYECTO
EJECUTIVO
N
CONCEPTO
CANT.
INVERSION
1
SUB TOTAL
5,250.00
5,250.00
2. OBRA CIVIL
2.1 Desarenador-Desengrasador
50,500.00
48,200.00
2.3 Clarificador
5,800.00
12,600.00
48,200.00
11,000.00
3,500.00
305,000.00
25,900.00
SUB TOTAL
510,700.00
3.
EQUIPAMIENTO
3.2 camin cisterna
128,000.00
27,600.00
SUB TOTAL
155,600.00
4. OBRAS
ELECTRICAS
4.1 Centro de control de motores
56,300.00
2,100.00
SUB TOTAL
TOTAL EJECUCION
58,400.00
729,950.00
CUADRO N G
AO 1
AO 2
AO 5
AO 6
1,037,162.30
1,037,162.30
1,037,162.30
1,037,162.30
1,037,162.30
1,037,162.30
1,037,162.30
1,037,162.30
1,037,162.30
1,037,162.30
426,818.00
426,818.00
426,818.00
426,818.00
426,818.00
426,818.00
426,818.00
426,818.00
426,818.00
426,818.00
610,344.30
610,344.30
610,344.30
610,344.30
610,344.30
610,344.30
610,344.30
610,344.30
610,344.30
610,344.30
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
1,026,564.10
1,026,564.10
1,026,564.10
1,026,564.10
1,026,564.10
1,026,564.10
1,026,564.10
1,026,564.10
1,026,564.10
1,026,564.10
Monto De Inversin
Costo De Mantenimiento Con
Proyecto
AO 0
VAC(S/.)
TIR
AO 4
AO 7
AO 8
AO 9
AO 10
729,950.00
Flujo De Costo
AO 3
729,950.00
S/.
10,995,591.00
8%
CUADRO N H
ANALISIS DE SENSIBILIDAD
INCREMENTO DEL MODO DE INVERSION EN 10%
DESCRIPCION
Monto De Inversin
Costo De Mantenimiento Con
Proyecto
AO 0
VAC(S/.)
TIR
INDICE DE COSTO DE
EFECTIVIDAD (S/M2)
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
697,830.70
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
342,340.30
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
325,490.40
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,365,895.70
1,027,309.00
AO 1
1,027,309.00
S/. 9,071,385.92
23%
10.36
CUADRO N J
ANALISIS DE SENSIBILIDA
INCREMENTO DE COSTO DE MANTENIMINETO EN 10%
DESCRIPCION
Monto De Inversin
Costo De Mantenimiento Con
Proyecto
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
933,917.49
767,613.77
767,613.77
767,613.77
767,613.77
767,613.77
767,613.77
767,613.77
767,613.77
767,613.77
767,613.77
376,574.33
376,574.33
376,574.33
376,574.33
376,574.33
376,574.33
376,574.33
376,574.33
376,574.33
376,574.33
358,039.44
358,039.44
358,039.44
358,039.44
358,039.44
358,039.44
358,039.44
358,039.44
358,039.44
358,039.44
33,000.00
33,000.00
33,000.00
33,000.00
33,000.00
33,000.00
33,000.00
33,000.00
33,000.00
33,000.00
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
2,063,726.40
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
1,644,612.96
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
419,113.44
1,296,112.63
1,296,112.63
1,296,112.63
1,296,112.63
1,296,112.63
1,296,112.63
1,296,112.63
1,296,112.63
1,296,112.63
1,296,112.63
933,917.49
S/. 8,567,025.48
22%
9.79