Академический Документы
Профессиональный Документы
Культура Документы
PDA
1.00
2.00
DESCRICION
UNIDAD
TRABAJOS DE OPERACIN
Servicio de Luz
Glb
Servicio de Agua
Glb
Guardin
Glb
TRABAJOS DE MANTENIMIENTO
Instalaciones elctricas
Glb
Instalaciones Sanitarias
Glb
Maquinas (Taller
Glb
Pisos, Muros y techos
Glb
TOTAL
METRADO
PRECIO S/.
1
1
1
1,200.00
1,080.00
5,000.00
1
1
1
1
96.00
96.00
300.00
120.00
MIENTO ALTERNATIVA 1 y 2
PARCIAL (S/) A
PRECIO PRIVADO
7,280.00
1,200.00
1,080.00
5,000.00
612.00
96.00
96.00
300.00
120.00
7,892.00
PRECIO
SOCIAL
(S/.)
PRECIO (S/.) A
PRECIO SOCIAL
6,115.20
1,008.00
1,008.00
907.20
907.20
4,200.00
4,200.00
514.08
80.64
80.64
80.64
80.64
252.00
252.00
100.80
100.80
6,629.28
FASES
I
II
535.49
531.36
550.58
1617.43
III
ACTIVIDADES
PREINVERSIN (meses)
INVERSIN (meses)
Componente 01: Infraestructura.
Componente 01:Equipamiento
Componente 02: Capacitacin
POST INVERSIN (aos)
Operacin y Mantenimiento.
Alternativa I y II
(meses/aos)
1
6
3
1
2
10
10
VAC
PRECIOS DE MERCADO
PRECIOS SOCIALES
PRECIOS DE MERCADO
PRECIOS SOCIALES
VAC
C.E.
-20%
869,114.49
579.41
VAC
C.E.
-20%
916,602.49
611.07
VAC
C.E.
-20%
732,335.60
488.22
VAC
C.E.
-20%
772,225.52
514.82
ALT-01
ALT-02
1,086,393.11 1,145,753.11
915,419.49
965,281.89
CE
ALT-01
ALT-02
724.26
763.84
610.28
643.52
A COSTO PRIVADO
ALTERNATIVA 01
-10%
0%
10%
977,753.80 1,086,393.11 1,195,032.42
651.84
724.26
796.69
ALTERNATIVA 02
-10%
0%
10%
1,031,177.80 1,145,753.11 1,260,328.42
687.45
763.84
840.22
A COSTO SOCIAL
ALTERNATIVA 01
-10%
0%
823,877.54
915,419.49
549.25
610.28
ALTERNATIVA 02
-10%
0%
868,753.70
965,281.89
579.17
643.52
10%
1,006,961.44
671.31
10%
1,061,810.08
707.87
20%
1,303,671.73
869.11
VAC
C.E.
20%
1,374,903.73
916.60
VAC
C.E.
20%
1,098,503.39
732.34
20%
1,158,338.27
772.23
-20%
869,114.49
579.41
A COSTO PRIVADO
ALTERNATIVA 01
-10%
0%
977,753.80
###
651.84
724.26
10%
###
796.69
-20%
732,335.60
488.22
A COSTO SOCIAL
0
-10%
0%
823,877.54 915,419.49
549.25
610.28
10%
###
671.31
20%
###
869.11
20%
###
732.34
Parcial S/.
19,692.00
2,040.00
1,995.00
2,423.00
500.00
734.00
10,000.00
2,000.00
70,308.00
59,400.00
3,946.00
3,200.00
1,250.00
912.00
1,600.00
90,000.00
Precio S/.
1.00
1.00
1.00
1.00
2.00
1.00
1.00
180.00
2.00
2.00
25.00
2.00
4.00
a - artstica - cultural - social
6
6
6
6
6
2,040.00
1,995.00
2,423.00
500.00
367.00
10,000.00
2,000.00
330.00
1,973.00
1,600.00
50.00
456.00
400.00
12000
20000
5000
5000
3000
Parcial S/.
19,692.00
2,040.00
1,995.00
2,423.00
500.00
734.00
10,000.00
2,000.00
70,308.00
59,400.00
3,946.00
3,200.00
1,250.00
912.00
1,600.00
270,000.00
72,000.00
120,000.00
30,000.00
30,000.00
18,000.00
360,000.00
ALTERNATIVA 01
PERIODO PO
0
890,400.00
630,000.00
84,000.00
36,000.00
90,000.00
16,800.00
25,200.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
0.901
5,972.32
6,629.28
0.812
5,380.47
6,629.28
0.731
4,847.27
8,400.00
B) COSTOS O. Y M.
COSTO OPERACIN
COSTO MANTENIMIENTO RUTINARIO
COSTO MANTENIMIENTO PERIODICO
C) COSTO CON PROYECTO (A+B)
D) COSTOS DE O. Y M. "SIN PROYECTO"
COSTO OPERACIN
COSTO MANTENIMIENTO RUTINARIO
COSTO MANTENIMIENTO PERIODICO
E) TOTAL COSTOS INCREMENTALES (C-D)
F) F.A.
VAC PP (EXF)
890,400.00
890,400.00
1.000
890,400.00
VAC
Beneficiarios
C.E.
915,419.49
1,500.00
610.28
ALTERNATIVA 02
PERIODO PO
0
940,262.40
630,000.00
126,000.00
36,000.00
95,040.00
17,740.80
26,611.20
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
0.901
5,972.32
6,629.28
0.812
5,380.47
6,629.28
0.731
4,847.27
8,870.40
B) COSTOS O. Y M.
COSTO OPERACIN
COSTO MANTENIMIENTO RUTINARIO
COSTO MANTENIMIENTO PERIODICO
C) COSTO CON PROYECTO (A+B)
D) COSTOS DE O. Y M. "SIN PROYECTO"
COSTO OPERACIN
COSTO MANTENIMIENTO RUTINARIO
COSTO MANTENIMIENTO PERIODICO
E) TOTAL COSTOS INCREMENTALES (C-D)
F) F.A.
VAC PP (EXF)
940,262.40
940,262.40
1.000
940,262.40
VAC
965,281.89
Beneficiarios
C.E.
1,500.00
643.52
ALTERNATIVA 01
S A PRECIOS PRIVADOS
PERIODO POR AOS
4
10
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
0.659
4,366.91
6,629.28
0.593
3,934.16
6,629.28
0.535
3,544.28
6,629.28
0.482
3,193.05
6,629.28
0.434
2,876.62
6,629.28
0.391
2,591.55
6,629.28
0.352
2,334.73
ALTERNATIVA 02
S A PRECIOS SOCIALES
PERIODO POR AOS
4
10
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
6,115.20
514.08
6,629.28
0.00
0.00
0.00
6,629.28
0.659
4,366.91
6,629.28
0.593
3,934.16
6,629.28
0.535
3,544.28
6,629.28
0.482
3,193.05
6,629.28
0.434
2,876.62
6,629.28
0.391
2,591.55
6,629.28
0.352
2,334.73
ALTERNATIVA 01
PERIODO POR A
A) COSTOS DE INVERSION
1. INFRAESTRUCTURA
2. EQUIPAMIENTO
3. CAPACITACIN
0
1,056,608.00
750,000.00
100,000.00
40,000.00
GASTOS GENERALES
sub total
EXPEDIENTE TECNICO
SUPERVICION
106,800.00
996,800.00
19,936.00
29,904.00
LIQUIDACIN
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
0.901
7,109.91
7,892.00
0.812
6,405.32
7,892.00
0.731
5,770.56
9,968.00
B) COSTOS O. Y M.
COSTO OPERACIN
COSTO MANTENIMIENTO RUTINARIO
COSTO MANTENIMIENTO PERIODICO
C) COSTO CON PROYECTO (A+B)
D) COSTOS DE O. Y M. "SIN PROYECTO"
COSTO OPERACIN
COSTO MANTENIMIENTO RUTINARIO
COSTO MANTENIMIENTO PERIODICO
E) TOTAL COSTOS INCREMENTALES (C-D)
F) F.A.
VAC PP (EXF)
1,056,608.00
1,056,608.00
1.000
1,056,608.00
VAC
Beneficiarios
C.E.
1,086,393.11
1,500.00
724.26
ALTERNATIVA 02
PERIODO POR A
0
1,115,968.00
750,000.00
150,000.00
40,000.00
112,800.00
21,056.00
31,584.00
10,528.00
1,115,968.00
1,115,968.00
1.000
1,115,968.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
0.901
7,109.91
7,892.00
0.812
6,405.32
7,892.00
0.731
5,770.56
VAC
Beneficiarios
C.E.
1,145,753.11
1,500.00
763.84
TERNATIVA 01
PRECIOS PRIVADOS
PERIODO POR AOS
4
10
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
0.659
5,198.70
7,892.00
0.593
4,683.52
7,892.00
0.535
4,219.39
7,892.00
0.482
3,801.25
7,892.00
0.434
3,424.55
7,892.00
0.391
3,085.18
7,892.00
0.352
2,779.44
TERNATIVA 02
PRECIOS PRIVADOS
PERIODO POR AOS
4
10
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
7,280.00
612.00
7,892.00
0.00
0.00
0.00
7,892.00
0.659
5,198.70
7,892.00
0.593
4,683.52
7,892.00
0.535
4,219.39
7,892.00
0.482
3,801.25
7,892.00
0.434
3,424.55
7,892.00
0.391
3,085.18
7,892.00
0.352
2,779.44
DEMANDA DIRE
Ao
2007
DISTRITO DE
POCOLLAY
17,115.00
AOS
2015
2016
2017
20,052.95
20,454.01
20,863.09
20,052.95
20,454.01
20,863.09
20,052.95
20,454.01
20,863.09
2008
17,457.30
2009
2012
17,806.45
18,896.34
2013
2014
2015
2016
2017
19,274.27
19,659.76
20,052.95
20,454.01
20,863.09
DEMANDA ACTUAL
2019
2020
2021
2022
2023
2024
2025
21,280.35
21,705.96
22,140.08
22,582.88
23,034.54
23,495.23
23,965.13
24,444.43
21,280.35
21,705.96
22,140.08
22,582.88
23,034.54
23,495.23
23,965.13
24,444.43
21,280.35
21,705.96
22,140.08
22,582.88
23,034.54
23,495.23
23,965.13
24,444.43
2012
2013
2014
2015
2016
2017
2018
2019
Demanda Total
1,750.00
1,792.00
1,835.01
1,879.05
1,924.15
1,970.32
2,017.61
2,066.04
300.00
307.20
314.57
322.12
329.85
337.77
345.88
354.18
-1,450.00
-1,484.80
-1,520.44
-1,556.93
-1,594.29
-1,632.55
-1,671.74
-1,711.86
Beneficiarios (Hab)
2015
2016
2017
2018
2019
2020
2021
2022
250.00
256.00
262.14
268.44
274.88
281.47
288.23
295.15
1,500.00
1,536.00
1,572.86
1,610.61
1,649.27
1,688.85
1,729.38
1,770.89
DEMANDA TOTAL
1,750.00
1,792.00
1,835.01
1,879.05
1,924.15
1,970.32
2,017.61
2,066.04
Aos
2012
2013
2014
2015
2016
2017
2018
2019
Oferta (S/P)
250.00
256.00
262.14
268.44
274.88
281.47
288.23
295.15
50.00
51.20
52.43
53.69
54.98
56.29
57.65
59.03
300.00
307.20
314.57
322.12
329.85
337.77
345.88
354.18
ANALISIS DE LA DEMANDA
ANALISIS DE LA OFERTA
2012
2013
2014
2015
2016
2017
2018
2019
Nuevos
1,500.00
1,536.00
2,115.27
2,166.04
2,218.02
2,271.26
2,325.77
2,381.58
Antiguos
250
256.00
262.14
268.44
274.88
281.47
288.23
295.15
Incrementales
1,500.00
1,536.00
2,115.27
2,166.04
2,218.02
2,271.26
2,325.77
2,381.58
2020
2021
2022
2,115.62
2,166.40
2,218.39
362.68
371.38
380.30
-1,752.94
-1,795.01
-1,838.09
2023
2024
2025
302.23
309.49
316.91
1,813.39
1,856.91
1,901.48
2,115.62
2,166.40
2,218.39
2020
2021
2022
302.23
309.49
316.91
60.45
61.90
63.38
362.68
371.38
380.30
2020
2021
2022
2,438.74
2,497.27
2,497.27
302.23
309.49
316.91
2,438.74
2,497.27
2,497.27
DESCRIPCION
INFRAESTRUCTURA
EQUIPAMIENTO
CAPACITACION
COSTO DIRECTO
GASTOS GENERALES (12%)
SUB TOTAL 01
EXPEDIENTE TECNICO (2%)
SUPERVISION (3%)
LIQUIDACIN (1%)
TOTAL
UND.
Glb
Glb
Glb
METRADO
1.00
1.00
1.00
PRECIO (S/.)
750,000.00
100,000.00
40,000.00
758
151.6
S PRIVADOS Y SOCIALES
SE
PRECIO
PRIVADO
750,000.00
100,000.00
40,000.00
890,000.00
106,800.00
996,800.00
19,936.00
29,904.00
9,968.00
1,056,608.00
39,872.00
PRECIO SOCIAL
630,000.00
84,000.00
36,000.00
750,000.00
90,000.00
840,000.00
16,800.00
25,200.00
8,400.00
890,400.00
ITEM
I
II
III
DESCRIPCION
INFRAESTRUCTURA
EQUIPAMIENTO
CAPACITACION
COSTO DIRECTO
GASTOS GENERALES (12%)
SUB TOTAL 01
EXPEDIENTE TECNICO (2%)
SUPERVISION (3%)
LIQUIDACIN (1%)
TOTAL
CRIPCION
STRUCTURA
PAMIENTO
ACITACION
O DIRECTO
ENERALES (12%)
TOTAL 01
E TECNICO (2%)
VISION (3%)
ACIN (1%)
TOTAL
SESION DE USO
UND.
Glb
Glb
Glb
METRADO
1.00
1.00
1.00
PRECIO (S/.)
750,000.00
150,000.00
40,000.00
PRECIO
PRIVADO
750,000.00
150,000.00
40,000.00
940,000.00
112,800.00
1,052,800.00
21,056.00
31,584.00
10,528.00
1,115,968.00
PRECIO SOCIAL
630,000.00
126,000.00
36,000.00
792,000.00
95,040.00
887,040.00
17,740.80
26,611.20
8,870.40
940,262.40
OBJETIVOS
FIN
PROPOSITO
Fortalecimiento del
desarrollo Organizacional y
funciones de la Directiva de
la Junta Vecinal.
COMPONENTES
Adecuada condiciones
fsicas, implementacin
adecuada
ACCIONES
Disponibilidad de
Infraestructura.
Equipamiento de los
ambientes del local comunal
Multiusos y de los talleres de
capacitacin
INDICADORES
FUENTES DE VERIFICACION
SUPUESTOS
Talleres de Presupuesto
Participativo Local
La normatividad promueve la
participacin ciudadana.
Formulacin de expediente
tcnico a un costo de S/
53,077.55 Nuevos Soles.
Valorizado supervisin y
Liquidacin de obra, a un
costo S/. 106,155.10
Nuevos Soles.
Disponibilidad presupuestara
econmica por parte de la
Municipalidad.