Professional Documents
Culture Documents
DEPARTAMENTO LAMBAYEQUE
TRAFICO ACTUAL
TIPO DE VEHICULO
AUTOMOVIL
CAMIONETA (COMBIS)
CAMIONETA (PICKUP)
BUS GRAN
CAMION 2E
CAMION 3E
CAMION 4E
IMD
3
5
4
0
7
1
0
TRAFICO NORMAL
TIPO DE VEHICULO
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
AUTOMOVIL
CAMIONETA (COMBIS)
CAMIONETA (PICKUP)
BUS GRAN
CAMION 2E
CAMION 3E
CAMION 4E
20
20
20
21
21
21
21
22
23
23
24
TOTAL
20
100.0 TOTAL
Fuente: Estudio de Trfico - Conteo Vehicular ao 2011
2012
10
TRAFICO NORMAL
20
20
20
21
21
21
21
22
23
23
24
AUTOMOVIL
CAMIONETA (COMBIS)
CAMIONETA (PICKUP)
BUS GRAN
CAMION 2E
CAMION 3E
CAMION 4E
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
TRAFICO GENERADO
TIPO DE VEHICULO
10
10
10
10
10
10
10
10
11
11
AUTOMOVIL
CAMIONETA (COMBIS)
CAMIONETA (PICKUP)
BUS GRAN
CAMION 2E
CAMION 3E
CAMION 4E
20
30
30
31
31
31
31
32
33
34
35
IMD TOTAL
2012
TRAFICO GENERADO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
AUTOMOVIL
CAMIONETA (COMBIS)
CAMIONETA (PICKUP)
BUS GRAN
CAMION 2E
10
10
10
10
11
11
12
12
CAMION 3E
CAMION 4E
20
30
30
31
31
31
31
32
33
34
35
20
30
30
31
31
31
31
32
33
34
35
IMD TOTAL
SUPERFICIE ESTADO
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
M
M
M
M
M
M
M
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
A
A
A
A
A
A
A
A
A
A
L
L
L
L
L
L
L
L
L
L
O
O
O
O
O
O
O
O
O
O
A
A
A
A
A
A
A
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
AUTO
0.24
0.39
0.27
0.22
0.27
0.24
0.42
0.34
0.47
0.40
0.24
0.39
0.27
0.21
0.27
0.24
0.41
0.33
0.47
0.39
0.24
0.39
0.27
0.22
0.27
0.24
0.41
0.33
0.47
0.39
0.26
0.41
0.29
0.23
0.30
0.25
0.44
CAMTA
0.26
0.35
0.27
0.24
0.28
0.25
0.37
0.30
0.41
0.35
0.26
0.34
0.27
0.24
0.27
0.25
0.36
0.30
0.41
0.34
0.26
0.35
0.27
0.24
0.27
0.25
0.36
0.30
0.41
0.35
0.37
0.47
0.38
0.35
0.39
0.36
0.49
BUS MED
0.54
0.78
0.59
0.47
0.59
0.51
0.83
0.70
0.92
0.80
0.52
0.78
0.58
0.47
0.59
0.51
0.82
0.67
0.91
0.78
0.53
0.78
0.58
0.47
0.59
0.51
0.82
0.68
0.91
0.78
0.60
0.85
0.64
0.52
0.65
0.57
0.91
BUS GRAN
0.57
0.74
0.60
0.53
0.61
0.56
0.78
0.67
0.85
0.75
0.56
0.73
0.59
0.53
0.61
0.56
0.77
0.66
0.84
0.73
0.57
0.74
0.60
0.53
0.61
0.56
0.77
0.66
0.85
0.74
0.79
1.00
0.83
0.75
0.84
0.78
1.04
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
S
S
S
S
S
S
S
S
S
S
S
S
S
S
S
S
S
S
S
S
A
A
A
L
L
L
L
L
L
L
L
L
L
O
O
O
O
O
O
O
O
O
O
A
A
A
A
A
A
A
A
A
L
L
L
L
L
L
L
L
L
L
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
0.36
0.50
0.42
0.25
0.41
0.28
0.23
0.29
0.24
0.44
0.34
0.49
0.41
0.26
0.41
0.28
0.23
0.29
0.24
0.44
0.35
0.50
0.41
0.29
0.44
0.32
0.26
0.32
0.27
0.47
0.38
0.53
0.44
0.27
0.43
0.29
0.24
0.30
0.25
0.46
0.36
0.51
0.43
0.42
0.54
0.47
0.27
0.36
0.28
0.25
0.29
0.27
0.38
0.32
0.43
0.36
0.36
0.46
0.38
0.34
0.38
0.36
0.48
0.41
0.53
0.46
0.50
0.61
0.53
0.48
0.53
0.50
0.64
0.57
0.70
0.62
0.27
0.38
0.30
0.26
0.30
0.27
0.40
0.33
0.44
0.38
0.77
1.00
0.87
0.54
0.81
0.60
0.49
0.61
0.53
0.85
0.70
0.95
0.81
0.59
0.84
0.63
0.51
0.64
0.57
0.89
0.73
0.99
0.84
0.67
0.93
0.71
0.58
0.72
0.63
1.00
0.84
1.09
0.94
0.57
0.84
0.62
0.50
0.63
0.54
0.90
0.73
1.00
0.84
0.91
1.12
1.00
0.59
0.77
0.62
0.56
0.56
0.58
0.81
0.69
0.89
0.77
0.78
0.98
0.81
0.73
0.83
0.76
1.02
0.89
1.11
0.98
1.07
1.32
1.12
1.01
1.14
1.06
1.38
1.21
1.48
1.32
0.61
0.81
0.65
0.58
0.66
0.61
0.84
0.72
0.93
0.81
S
S
S
S
S
S
S
S
S
S
O
O
O
O
O
O
O
O
O
O
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
=
=
=
=
=
=
=
=
=
=
=
=
=
Costa
Selva
Sierra
Accidentada
Llana
Ondulada
Asfaltada
Afirmada
Sin Afirmar
Trocha
Bueno
Regular
Malo
B
M
R
B
M
R
M
R
M
R
0.27
0.43
0.30
0.24
0.30
0.26
0.46
0.36
0.52
0.43
0.38
0.48
0.40
0.36
0.41
0.37
0.50
0.44
0.56
0.48
0.61
0.89
0.67
0.53
0.68
0.58
0.93
0.77
1.03
0.89
0.81
1.03
0.86
0.77
0.87
0.80
1.07
0.93
1.16
1.03
ECIOS ECONOMICOS
CAM 2E
0.76
1.36
0.90
0.58
0.95
0.72
1.46
1.13
1.65
1.37
0.75
1.35
0.90
0.58
0.94
0.71
1.45
1.12
1.64
1.35
0.76
1.35
0.90
0.58
0.94
0.72
1.45
1.12
1.64
1.35
1.04
1.71
1.20
0.84
1.24
0.99
1.81
CAM 3E
0.98
1.57
1.11
0.80
1.15
0.93
1.67
1.34
1.86
1.58
0.97
1.55
1.10
0.79
1.15
0.93
1.65
1.32
1.84
1.55
0.97
1.56
1.10
0.79
1.15
0.93
1.66
1.33
1.84
1.56
1.38
2.06
1.54
1.18
1.59
1.33
2.16
ARTICULADO
1.20
1.73
1.32
1.04
1.35
1.15
1.82
1.53
1.99
1.74
1.18
1.71
1.30
1.03
1.33
1.14
1.80
1.50
1.97
1.71
1.19
1.72
1.31
1.03
1.34
1.15
1.81
1.51
1.98
1.72
1.71
2.28
1.84
1.53
1.88
1.67
2.37
1.45
2.02
1.71
0.79
1.42
0.93
0.61
0.98
0.75
1.52
1.18
1.72
1.42
1.03
1.69
1.18
0.82
1.23
0.98
1.79
1.44
2.00
1.69
1.38
2.13
1.55
1.16
1.61
1.32
2.25
1.84
2.49
2.13
0.83
1.49
0.98
0.63
1.03
0.78
1.59
1.23
1.80
1.49
1.80
2.38
2.06
1.01
1.64
1.15
0.83
1.20
0.97
1.73
1.39
1.93
1.64
1.36
2.03
1.52
1.16
1.56
1.31
2.13
1.77
2.34
2.03
1.82
2.58
1.99
1.60
2.05
1.77
2.70
2.29
2.95
2.58
1.06
1.71
1.21
0.87
1.26
1.01
1.81
1.46
2.02
1.71
2.06
2.55
2.28
1.24
1.80
1.36
1.07
1.40
1.19
1.89
1.58
2.06
1.80
1.67
2.23
1.81
1.50
1.84
1.63
2.32
2.01
2.50
2.23
2.26
2.95
2.41
2.05
2.46
2.21
3.06
2.68
3.29
2.95
1.30
1.88
1.43
1.12
1.47
1.25
1.98
1.65
2.16
1.88
1.08
1.77
1.24
0.87
1.29
1.02
1.87
1.50
2.09
1.77
1.43
2.12
1.58
1.21
1.64
1.38
2.23
1.85
2.45
2.12
1.75
2.34
1.89
1.58
1.93
1.71
2.43
2.11
2.62
2.34
TOGRAFIA
A
A
A
SUPERFICIE
AFI
B
AFI
B
SAF
M
=
=
=
=
=
=
=
=
=
=
=
=
=
Costa
Selva
Sierra
Accidentada
Llana
Ondulada
Asfaltada
Afirmada
Sin Afirmar
Trocha
Bueno
Regular
Malo
ESTADO
ALT 02
ALT 01
SP
AUTO
0.29
0.29
0.47
CAMTA
0.50
0.50
0.64
CAM 2E
1.38
1.38
2.25
CAM 3E
ARTICULADO
1.82
2.26
1.82
2.26
2.70
3.06
SIN
CON
PROYECTO
PROYECT
O
ALTER 1
AUTOMOVIL
0.47
0.29
CAMIONETA (COMBIS)
0.64
0.50
CAMIONETA (PICKUP)
0.64
0.50
BUS GRAN
1.38
1.07
CAMION 2E
2.25
1.38
CAMION 3E
2.70
1.82
CAMION 4E
3.06
2.26
34.162
distancia cambio $
13.19
2.59
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
AUTOMOVIL
17.7
17.7
17.7
17.7
17.7
17.7
17.7
17.7
17.7
17.7
17.7
CAMIONETA (COMBIS)
40.1
40.1
40.1
40.1
40.1
40.1
40.1
40.1
48.2
48.2
48.2
CAMIONETA (PICKUP)
32.1
32.1
32.1
32.1
32.1
32.1
32.1
32.1
32.1
32.1
40.1
BUS GRAN
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
CAMION 2E
196.4
196.4
196.4
224.4
224.4
224.4
224.4
252.5
252.5
252.5
252.5
CAMION 3E
33.7
33.7
33.7
33.7
33.7
33.7
33.7
33.7
33.7
33.7
33.7
CAMION 4E
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
320.0
320.0
320.0
348.0
348.0
348.0
348.0
376.1
384.1
384.1
392.2
TRAFICO NORMAL
COSTO TOTAL
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
0.000
210.75
210.75
228.00
228.00
228.00
228.00
245.26
251.53
251.53
257.81
AUTOMOVIL
0.0
10.8
10.8
10.8
10.8
10.8
10.8
10.8
10.8
10.8
10.8
CAMIONETA (COMBIS)
0.0
31.4
31.4
31.4
31.4
31.4
31.4
31.4
37.6
37.6
37.6
CAMIONETA (PICKUP)
0.0
25.1
25.1
25.1
25.1
25.1
25.1
25.1
25.1
25.1
31.4
BUS GRAN
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
CAMION 2E
0.0
120.8
120.8
138.0
138.0
138.0
138.0
155.3
155.3
155.3
155.3
CAMION 3E
0.0
22.7
22.7
22.7
22.7
22.7
22.7
22.7
22.7
22.7
22.7
CAMION 4E
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.000
95.78
95.78
95.78
95.78
95.78
95.78
95.78
95.78
113.03
113.03
TRAFICO GENERADO
AUTOMOVIL
7.2
7.2
7.2
7.2
7.2
7.2
7.2
7.2
7.2
7.2
CAMIONETA (COMBIS)
18.8
18.8
18.8
18.8
18.8
18.8
18.8
18.8
18.8
18.8
CAMIONETA (PICKUP)
12.5
12.5
12.5
12.5
12.5
12.5
12.5
12.5
12.5
12.5
BUS GRAN
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
CAMION 2E
34.5
34.5
34.5
34.5
34.5
34.5
34.5
34.5
51.8
51.8
CAMION 3E
22.7
22.7
22.7
22.7
22.7
22.7
22.7
22.7
22.7
22.7
CAMION 4E
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.000
306.53
306.53
323.78
323.78
323.78
323.78
341.04
347.31
364.57
370.84
COSTO TOTAL
SIN
PROYECTO
CON PROYECTO
ALTERNATIVA 1
Trafico Normal
BENEFICIOS INCREMENTALES
En Miles de Soles
Trafico Generado
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
320.00
320.00
348.05
348.05
348.05
348.05
376.10
384.13
384.13
392.16
210.75
210.75
228.00
228.00
228.00
228.00
245.26
251.53
251.53
257.81
95.78
95.78
95.78
95.78
95.78
95.78
95.78
95.78
113.03
113.03
ALTERNATIVA 1
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
264.45
264.45
286.04
286.04
286.04
286.04
307.63
311.14
321.94
325.44
COSTOS DE COV
TIPO DE VEHICULO
SIN
PROYEC
TO
CON PROYECTO
CON PROYECTO
ALTER 1
ALTER 1 ALTER 2
AUTOMOVIL
0.47
0.29
0.19
0.47
CAMIONETA (COMBIS)
0.64
0.50
0.14
0.64
CAMIONETA (PICKUP)
0.64
0.50
0.14
0.64
BUS GRAN
1.38
1.07
0.30
1.38
CAMION 2E
2.25
1.38
0.87
2.25
CAMION 3E
2.70
1.82
0.88
2.70
CAMION 4E
3.06
2.26
0.81
3.06
34.162
distancia cambio $
13.19
2.59
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
0.00
109.25
109.25
120.05
120.05
120.05
120.05
130.84
132.59
132.59
134.35
AUTOMOVIL
6.9
6.9
6.9
6.9
6.9
6.9
6.9
6.9
6.9
6.9
CAMIONETA (COMBIS)
8.8
8.8
8.8
8.8
8.8
8.8
8.8
10.5
10.5
10.5
CAMIONETA (PICKUP)
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
8.8
BUS GRAN
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
CAMION 2E
75.6
75.6
86.4
86.4
86.4
86.4
97.2
97.2
97.2
97.2
CAMION 3E
11.0
11.0
11.0
11.0
11.0
11.0
11.0
11.0
11.0
11.0
CAMION 4E
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.00
45.95
45.95
45.95
45.95
45.95
45.95
45.95
45.95
56.75
56.75
AUTOMOVIL
4.6
4.6
4.6
4.6
4.6
4.6
4.6
4.6
4.6
4.6
CAMIONETA (COMBIS)
5.3
5.3
5.3
5.3
5.3
5.3
5.3
5.3
5.3
5.3
CAMIONETA (PICKUP)
3.5
3.5
3.5
3.5
3.5
3.5
3.5
3.5
3.5
3.5
BUS GRAN
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
CAMION 2E
21.6
21.6
21.6
21.6
21.6
21.6
21.6
21.6
32.4
32.4
CAMION 3E
11.0
11.0
11.0
11.0
11.0
11.0
11.0
11.0
11.0
11.0
CAMION 4E
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TRAFICO NORMAL
TRAFICO GENERADO
TOGRAFIA SUPERFICIE
A
A
A
A
A
A
A
A
A
A
L
L
L
L
L
L
L
L
L
L
O
O
O
O
O
O
O
O
O
O
A
A
A
A
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ESTADO
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
AUTO
0.33
0.53
0.37
0.30
0.37
0.32
0.57
0.46
0.64
0.54
0.33
0.53
0.36
0.29
0.37
0.32
0.56
0.44
0.63
0.53
0.33
0.53
0.36
0.30
0.37
0.32
0.56
0.44
0.63
0.53
0.35
0.56
0.39
0.31
CAMTA
0.35
0.47
0.37
0.33
0.38
0.34
0.50
0.41
0.56
0.47
0.35
0.46
0.37
0.33
0.37
0.34
0.49
0.41
0.55
0.46
0.35
0.47
0.37
0.33
0.37
0.34
0.49
0.41
0.55
0.47
0.50
0.63
0.52
0.47
BUS MED
0.74
1.05
0.80
0.63
0.80
0.69
1.13
0.95
1.25
1.08
0.71
1.05
0.78
0.63
0.80
0.69
1.11
0.90
1.23
1.05
0.72
1.05
0.78
0.63
0.80
0.69
1.11
0.92
1.23
1.05
0.81
1.16
0.87
0.71
REGION
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Selva
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
TOGRAFIA SUPERFICIE
A
A
A
A
A
A
L
L
L
L
L
L
L
L
L
L
O
O
O
O
O
O
O
O
O
O
A
A
A
A
A
A
A
A
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
ESTADO
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
AUTO
0.40
0.34
0.60
0.48
0.67
0.57
0.34
0.55
0.38
0.31
0.39
0.33
0.59
0.46
0.66
0.55
0.35
0.56
0.38
0.31
0.39
0.33
0.59
0.47
0.67
0.56
0.39
0.60
0.43
0.35
0.43
0.37
0.64
0.52
CAMTA
0.53
0.49
0.66
0.57
0.73
0.63
0.36
0.49
0.38
0.34
0.39
0.36
0.51
0.43
0.58
0.49
0.49
0.62
0.52
0.46
0.52
0.48
0.65
0.56
0.71
0.62
0.68
0.83
0.71
0.65
0.72
0.67
0.87
0.77
BUS MED
0.89
0.77
1.23
1.04
1.35
1.17
0.74
1.10
0.81
0.66
0.83
0.72
1.16
0.95
1.29
1.10
0.80
1.14
0.86
0.69
0.87
0.77
1.20
0.99
1.34
1.14
0.90
1.26
0.96
0.78
0.98
0.86
1.35
1.14
TOGRAFIA SUPERFICIE
A
TRO
ESTADO
M
AUTO
0.71
CAMTA
0.94
BUS MED
1.47
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
Sierra
A
L
L
L
L
L
L
L
L
L
L
O
O
O
O
O
O
O
O
O
O
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
AFI
AFI
AFI
ASF
ASF
ASF
SAF
SAF
TRO
TRO
=
=
=
=
=
=
=
=
=
=
=
=
=
Costa
Selva
Sierra
Accidentada
Llana
Ondulada
Asfaltada
Afirmada
Sin Afirmar
Trocha
Bueno
Regular
Malo
R
B
M
R
B
M
R
M
R
M
R
B
M
R
B
M
R
M
R
M
R
0.60
0.36
0.58
0.39
0.32
0.40
0.34
0.62
0.48
0.69
0.58
0.36
0.58
0.40
0.32
0.41
0.35
0.62
0.49
0.70
0.58
0.84
0.37
0.51
0.40
0.35
0.40
0.37
0.54
0.44
0.60
0.51
0.52
0.65
0.54
0.48
0.55
0.50
0.68
0.59
0.75
0.65
factor
1.28
0.77
1.14
0.84
0.68
0.86
0.74
1.22
0.99
1.35
1.14
0.83
1.20
0.90
0.72
0.92
0.78
1.26
1.04
1.40
1.20
0.74
CAM 2E
0.77
1.00
0.81
0.72
0.83
0.76
1.05
0.90
1.15
1.01
0.76
0.99
0.80
0.72
0.82
0.75
1.04
0.89
1.14
0.99
0.77
1.00
0.81
0.72
0.82
0.76
1.04
0.89
1.15
1.00
1.07
1.35
1.12
1.01
1.03
1.84
1.22
0.79
1.28
0.97
1.97
1.53
2.23
1.85
1.02
1.83
1.21
0.78
1.27
0.96
1.96
1.51
2.21
1.83
1.03
1.83
1.21
0.79
1.27
0.97
1.96
1.52
2.22
1.83
1.41
2.31
1.62
1.13
CAM 3E
1.32
2.12
1.50
1.08
1.56
1.26
2.25
1.81
2.51
2.13
1.31
2.10
1.49
1.07
1.55
1.25
2.23
1.79
2.48
2.10
1.31
2.11
1.49
1.07
1.55
1.25
2.24
1.80
2.49
2.11
1.87
2.78
2.08
1.60
ARTICULADO
1.62
2.34
1.78
1.40
1.82
1.56
2.46
2.07
2.69
2.35
1.60
2.31
1.76
1.39
1.80
1.54
2.43
2.03
2.66
2.31
1.61
2.32
1.77
1.39
1.81
1.55
2.44
2.04
2.67
2.32
2.31
3.08
2.48
2.07
BUS GRAN
CAM 2E
1.14
1.05
1.41
1.23
1.52
1.35
0.80
1.04
0.84
0.75
0.75
0.79
1.09
0.93
1.20
1.04
1.05
1.33
1.10
0.99
1.12
1.03
1.38
1.20
1.50
1.33
1.45
1.79
1.51
1.37
1.54
1.43
1.86
1.64
1.68
1.34
2.45
1.96
2.73
2.31
1.07
1.92
1.26
0.82
1.33
1.01
2.05
1.59
2.32
1.92
1.39
2.28
1.59
1.11
1.66
1.32
2.42
1.94
2.70
2.28
1.87
2.88
2.10
1.57
2.17
1.79
3.04
2.49
CAM 3E
2.15
1.80
2.92
2.43
3.21
2.78
1.37
2.21
1.56
1.12
1.62
1.31
2.34
1.88
2.61
2.21
1.84
2.74
2.05
1.57
2.11
1.77
2.88
2.39
3.16
2.74
2.46
3.49
2.69
2.16
2.77
2.39
3.65
3.09
ARTICULADO
2.54
2.25
3.20
2.78
3.45
3.08
1.68
2.43
1.84
1.45
1.89
1.61
2.55
2.13
2.79
2.43
2.26
3.02
2.44
2.03
2.49
2.20
3.14
2.72
3.38
3.02
3.05
3.98
3.26
2.77
3.32
2.98
4.14
3.62
CAM 2E
3.36
CAM 3E
3.98
ARTICULADO
4.45
1.79
0.83
1.09
0.88
0.78
0.89
0.82
1.14
0.97
1.25
1.09
1.10
1.39
1.16
1.04
1.17
1.08
1.45
1.26
1.57
1.39
2.88
1.12
2.01
1.32
0.85
1.39
1.05
2.15
1.66
2.43
2.01
1.46
2.39
1.67
1.17
1.74
1.38
2.53
2.03
2.83
2.39
3.49
1.43
2.31
1.63
1.17
1.70
1.37
2.45
1.97
2.73
2.31
1.93
2.87
2.14
1.64
2.21
1.86
3.01
2.50
3.31
2.87
3.99
1.76
2.54
1.93
1.52
1.98
1.69
2.67
2.23
2.92
2.54
2.37
3.16
2.55
2.13
2.61
2.31
3.29
2.85
3.54
3.16
Departamento:
LAMBAYEQUE
Provincia:
FERREAFE
Distrito:
INCAHUASI
Localidad:
CONCEPTO
TOTAL
NUEVOS SOLES
(S/.)
1.00
OBRAS PRELIMINARES
35,057.82
2.00
EXPLANACIONES
421,618.63
3.00
PAVIMENTO
291,400.42
4.00
287,056.45
5.00
SEALIZACION
21,569.33
6.00
49,875.98
7.00
FLETES
60,452.95
8.00
PLACA RECORDATORIA
COSTO DIRECTO
GASTOS GENERALES(10%)
UTILIDAD(8%)
**
116,755.71
93,404.56
SUB TOTAL
1,377,717.33
IGV (18%)
***
525.48
1,167,557.06
247,989.12
TOTAL =
1,625,706.45
58,377.85
93,404.56
1,777,488.87
S10
Presupuesto
Pgina
Presupuesto
0501038
MEJORAMIENTO DEL CAMINO VECINAL CRUCE KONGACHA, KONGACHA Y LLAMICA,DISTRITO DE INCAHUASI,PROVINCIA DE
FERREAFE, REGION LAMBAYEQUE
Subpresupuesto 001 MEJORAMIENTO DEL CAMINO VECINAL CRUCE KONGACHA, KONGACHA Y LLAMICA,DISTRITO DE INCAHUASI,PROVINCIA DE
Cliente
Lugar
Item
Descripcin
01
OBRAS PRELIMINARES
01.01
OBRAS PRELIMINARES
01.01.01
01.01.02
01.01.03
Costo al
Und.
Metrado
Precio S/.
01/10/2011
Parcial S/.
35,057.82
35,057.82
2.00
1,652.98
m2
100.00
89.04
3,305.96
8,904.00
glb
1.00
15,500.00
15,500.00
01.01.04
TOPOGRAFIA Y GEOREFERENCIACION
km
13.12
560.05
02
EXPLANACIONES
02.01
MOVIMIENTO DE TIERRAS
02.01.01
m3
37,791.07
5.05
190,844.90
02.01.02
m3
3,142.72
8.28
26,021.72
02.01.03
m3
1,388.61
9.27
12,872.41
02.01.04
m3
1,388.61
25.10
34,854.11
02.01.05
m2
46,549.90
1.34
62,376.87
02.01.06
m3
43.09
3.72
160.29
02.01.07
m3
28,460.34
3.32
94,488.33
03
PAVIMENTO
03.01
AFIRMADO
03.01.01
m3
03.01.02
03.01.03
03.01.04
04
04.01
CUNETAS
04.01.01
04.02
ALCANTARILLAS
04.02.01
7,347.86
421,618.63
421,618.63
291,400.42
291,400.42
6,635.74
12.35
81,951.39
m3
7,962.88
10.85
86,397.25
m2
46,549.90
2.36
109,857.76
m3
2,314.74
5.70
13,194.02
287,056.45
42,649.08
13,453.97
3.17
42,649.08
m2
297.91
5.25
1,564.03
04.02.02
m3
297.91
24.58
7,322.63
04.02.03
m2
297.91
1.15
342.60
04.02.04
ENCOFRADO Y DESENCOFRADO
m2
166.49
28.09
4,676.70
04.02.05
kg
2,392.76
4.12
9,858.17
04.02.06
m3
36.54
458.32
16,747.01
04.02.07
m3
133.29
190.63
25,409.07
04.02.08
m3
30.44
2.99
91.02
04.02.09
m3
272.29
16.39
4,462.83
04.02.10
m2
48.72
39.89
1,943.44
04.02.11
m3
103.05
49.15
5,064.91
04.02.12
m3
103.05
5.48
564.71
04.02.13
m3
103.05
3.28
04.03
BADENES
04.03.01
m2
585.00
5.25
3,071.25
04.03.02
m3
360.00
24.58
8,848.80
04.03.03
m3
432.00
16.39
7,080.48
04.03.04
m2
585.00
1.15
672.75
04.03.05
m3
323.00
387.75
125,243.25
04.03.06
m2
225.00
39.89
8,975.25
04.03.07
ENCOFRADO Y DESENCOFRADO
m2
68.00
28.09
1,910.12
04.03.08
80.00
5.40
432.00
04.03.09
m3
158.05
49.15
7,768.16
04.03.10
m3
158.05
3.28
518.40
04.03.11
m3
158.05
5.48
866.11
04.04
78,385.12
338.00
165,386.57
635.68
04.04.01
m2
68.00
4.91
04.04.02
LIMPIEZA DE LLORADORES
14.00
1.23
17.22
04.04.03
62.00
4.59
284.58
05
SEALIZACION
21,569.33
05.01
SEALES PREVENTIVAS
14,310.92
05.01.01
SEALES PREVENTIVAS
05.02
POSTES KILOMETRICOS
05.02.01
POSTES KILOMETRICOS
05.03
SEALES INFORMATIVAS
05.03.01
SEALES INFORMATIVAS
58.00
246.74
14.00
354.18
3.00
766.63
333.88
14,310.92
4,958.52
4,958.52
2,299.89
2,299.89
06
06.01
49,875.98
06.01.01
m2
4,000.00
1.55
6,200.00
06.01.02
REHABILITACION DE CANTERAS
m2
4,000.00
5.73
22,920.00
06.01.03
m2
2,000.00
5.63
11,260.00
06.02
06.02.01
glb
4.00
1,016.95
06.03
06.03.01
PROGRAMA DE CONTINGENCIAS
4.00
1,016.95
06.04
06.04.01
2.00
383.58
06.04.02
2.00
296.61
07
FLETES
60,452.95
07.01
FLETE TERRESTRE
60,452.95
07.01.01
FLETE TERRESTRE
08
PLACA RECORDATORIA
08.01
PLACA RECORDATORIA
08.01.01
PLACA RECORDATORIA
1.00
338.98
08.01.02
EXCAVACION DE ZANJAS
m3
0.11
24.58
2.70
08.01.03
m3
0.25
458.32
114.58
08.01.04
ENCOFRADO Y DESENCOFRADO
m2
1.20
28.09
33.71
08.01.05
kg
8.62
4.12
35.51
40,380.00
4,067.80
4,067.80
4,067.80
4,067.80
1,360.38
1.00
767.16
593.22
60,452.95
60,452.95
525.48
525.48
338.98
COSTO DIRECTO
COSTO DIRECTO
GASTOS GENERALES(10%)
1,167,557.06
116,755.71
UTILIDAD(8%)
SUBTOTAL
IGV
COSTO TOTAL DE OBRA
93,404.56
1,377,717.33
247,989.12
1,625,706.45
58,377.85
93,404.56
1,777,488.87
COSTOS DE MANTENIMIENTO
MEJORAMIENTO DEL CAMINO VECINAL CRUCE KONGACHA, KONGACHA Y LLAMICA, DISTRITO INCAHUASI, PROVINCIA
FERREAFE, DEPARTAMENTO LAMBAYEQUE
UNIDAD
m2
m3
glob
CANTIDAD
500.00
20.00
1.00
0.20
40.00
100.00
S/./km-ao
13.19
P.U.
CANTIDAD
P.U.
1.00
9.00
25.00
70.00
40.00
3.31
100.00
2.40
30.00
2.00
50.00
1.00
2.00
20.00
1000.00
0.12
PARCIAL
512.75
70.00
360.00
82.75
350.00
200.00
120.00
30.00
40.00
40.00
120.00
120.00
S/.
1,022.75
81.82
1,104.57
55.23
1,159.80
208.76
1,368.56
18,051.34
8.00% CD
5.00% S-T1
18.00% S-T2
488.772 $/. KM
2.80
13.19 KM
PARCIAL
100.00
800.00
100.00
1000.00
13,190.00
CANTIDAD
P.U.
1.00
1.00
1000.00
200.00
250.00
100.00
50.00
2.16
4.59
12.75
100.00
2.40
1.60
250.00
1.00
2.00
20.00
50.00
CD
S-T1
S-T2
1,776.115 $/. KM
S/.
PARCIAL
1,200.00
1000.00
200.00
1,636.50
540.00
459.00
637.50
760.00
160.00
600.00
120.00
20.00
100.00
3,716.50
297.32
4,013.82
200.69
4,214.51
758.61
4,973.12
65,595.49
0.12
PARCIAL
512.75
70.00
360.00
82.75
350.00
200.00
120.00
30.00
40.00
40.00
120.00
120.00
S/.
1,022.75
81.82
1,104.57
55.23
1,159.80
208.76
1,368.56
18,051.34
PARCIAL
1,200.00
1000.00
200.00
1,636.50
540.00
459.00
637.50
400.00
160.00
240.00
120.00
20.00
100.00
3,356.50
268.52
3,625.02
181.25
3,806.27
685.13
4,491.40
59,241.56
COSTO DIRECTO
GASTOS GENERALES
SUB - TOTAL I (S-T1)
SUPERVISION
SUB - TOTAL II (S-T2)
I.G.V
COSTO TOTAL S/. /KM.
COSTO TOTAL L=
P.U.
70.00
40.00
3.31
2.00
50.00
1.00
20.00
8.00% CD
5.00% S-T1
18.00% S-T2
2.80
13.19 KM
488.77 $/. KM
Alternativa
Base
0
1
2
3
4
5
6
7
8
9
10
Alternativa I
Inversion
Mantenimiento
1404.22
9.89
9.89
9.89
9.89
9.89
9.89
9.89
9.89
9.89
9.89
13.54
13.54
13.54
49.20
13.54
13.54
13.54
49.20
13.54
-197.09
Alternativa
I
0
1
2
3
4
5
6
7
8
9
10
1404.22
3.65
3.65
3.65
39.30
3.65
3.65
3.65
39.30
3.65
-206.99
Inversion
2012
1,404.216
Costo de
Beneficio
Flujo
Mantenimiento
Ahorro COV
Neto
-1404.22
2013
3.65
264.45
260.81
2014
3.65
264.45
260.81
2015
3.65
286.04
282.40
2016
39.30
286.04
246.74
2017
3.65
286.04
282.40
2018
3.65
286.04
282.40
2019
3.65
307.63
303.99
2020
39.30
311.14
271.84
2021
3.65
321.94
318.29
2022
-206.99
325.44
532.43
9%
VAN
473.520
TASA DE DESCUENTO :
BENEFICIO
COSTO
TIR
15.59%
1,855.32
1,381.80
B/C
1.34
ANALISIS DE SENSIBILIDAD
Eval. : AHORRO DE COSTOS DE OPERACIN VEHICULAR
ALTERNATIVA
ALTERNATIVA I
INDICADOR
INVERSION
( + 10% )
BENEFICIOS
( - 10% )
COSTOS ( + 5%)
BENEFICOS (- 5%)
COSTOS ( + 10%)
BENEFICOS (- 10%)
248.30
209.60
228.95
70.96
TIR (%)
13.32%
13.09%
13.21%
10.97%
B/C
1.16
1.15
1.16
1.05
FACTORES DE SENCIBILIDAD
COSTOS
BENEFICIO
CASO 1
1.10
1.00
TASA DE DESCUENTO
CASO 2
1.00
0.90
CASO 3
1.05
0.95
CASO 4
1.10
0.90
10.00%
SENCIBILIDAD ALTERNATIVA I
caso 1
caso 2
1,544.638
4.011
4.011
4.011
43.235
4.011
4.011
4.011
43.235
4.011
-227.685
0.000
264.451
264.451
286.043
286.043
286.043
286.043
307.634
311.141
321.936
325.443
BENEFICIO
NETO
-1,544.638
260.440
260.440
282.032
242.808
282.032
282.032
303.624
267.906
317.926
553.128
1525.041
1773.337
VAN (Miles S/)
TIR (%)
B/C
248.295
248.295
13.32%
1.16
COSTOS
BENEFICIOS
caso 3
1,404.216
3.646
3.646
3.646
39.304
3.646
3.646
3.646
39.304
3.646
-206.986
0.000
238.006
238.006
257.438
257.438
257.438
257.438
276.871
280.027
289.743
292.898
BENEFICIO
NETO
-1,404.216
234.360
234.360
253.792
218.134
253.792
253.792
273.225
240.722
286.097
499.885
1386.401
1596.003
VAN (Miles S/)
TIR (%)
B/C
209.602
209.602
13.09%
1.15
COSTOS
BENEFICIOS
caso 4
1,474.427
3.828
3.828
3.828
41.269
3.828
3.828
3.828
41.269
3.828
-217.336
0.000
251.229
251.229
271.741
271.741
271.741
271.741
292.253
295.584
305.840
309.171
BENEFICIO
NETO
-1,474.427
247.400
247.400
267.912
230.471
267.912
267.912
288.424
254.314
302.011
526.506
1455.721
1684.670
VAN (Miles S/)
TIR (%)
B/C
228.949
228.949
13.21%
1.16
COSTOS
BENEFICIOS
1,544.638
4.011
4.011
4.011
43.235
4.011
4.011
4.011
43.235
4.011
-227.685
0.000
238.006
238.006
257.438
257.438
257.438
257.438
276.871
280.027
289.743
292.898
BENEFICIO
NETO
-1,544.638
233.995
233.995
253.428
214.204
253.428
253.428
272.860
236.792
285.732
520.584
1525.041
1596.003
VAN (Miles S/)
TIR (%)
B/C
70.962
70.962
10.97%
1.05
COSTOS
BENEFICIOS
Poblacin beneficiaria
Cochapampa
Callima
Lanchipampa
Poblacin beneficiaria total
139
Distribucin (%)
17.44%
38.00%
44.56%
100.00%
Familias
145
147
148
150
152
153
155
157
158
160
162
154
IMDa
Distribucin (%)
2
3
3
1
2
11
18.18%
27.27%
27.27%
9.09%
18.18%
100.00%
Urbano
Rural
9498
LUNES
18/07/2011
MARTES
19/07/2011
MIERCOLES
20/07/2011
JUEVES
21/07/2011
VIERNES
22/07/2011
SABADO
23/07/2011
Station wagon
Camioneta Pick Up
Microbus (Combi).
Omnibus 2E
Camion 2E
TOTAL
11
11
11
11
10
Factor de Correccion: Factores de correccin 2000 - 2006 para determinar ndice Medio Diario Anual (Julio -MTC)
100.00%
Ligeros
0.90373787
Pesados
1.02553548
DOMINGO
24/08/2011
TOTAL
VDL (
Vehiculos Lunes
a Viernes/5)
12
16
14
14
2
2
2
2
19
75
2
11
3
2
2
3
12
(Julio -MTC)
5 x VDL
(5 x
VDL+VS+VD)/
7
9
12
2
2
10
12
11
54
2
2
3
11
IMDa
2
3
2
2
3
11
Marco Lgico
ACCIONES
FIN
MEDIOS DE VERIFICACION
PROPOSITO
INDICADORES
COMPONENTES
RESUMEN DE OBJETIVOS
S/. 93,404.56
OBRAS PRELIMINARES
S/. 35,057.82
EXPLANACIONES
S/. 421,618.63
PAVIMENTO
Al ao 0 terminar La colocacion de
capa de afirmado con un costo de
S/. 291,400.42
Al ao 0 terminar de construir 17
alcantarillas, 10 badenes y 04
aliviaderos a un costo de
S/. 287,056.45
SEALIZACION
FLETES
S/. 60,452.95
PLACA RECORDATORIA
S/. 525.48
SUPERVICION DE OBRA
Se prevee que el plazo de ejecucion de todas las acciones sera en 240 dias
calendarios a un costo de
Encuestas a hogares
Censos
Inventario Vial
Informes de obra y valorizaciones
Costo de mantenimiento x
kilmetro
S/. 458,149.39
S/. 58,377.85
S/. 1,777,488.87
SUPUESTOS
Desconcentracin de actividades de
mantenimiento y asignacin del
presupuesto para actividades de
mantenimiento.
Recursos Financieros
comprometidos
Participacin de la municipalidad
distrital de Incahuasi, entidades que
financiaran el proyecto y Comunidad
Beneficiaria.
Programa de implementacin
CRONOGRAMA DE EJECUCION ALTERNATIVA UNICA
DESCRIPCION DE ACCIONES
TRIMESTRE 01
TRIMESTRE 02
OBRAS PRELIMINARES
EXPLANACIONES
PAVIMENTO
OBRAS DE ARTE Y DRENAJE
SEALIZACION
MITIGACION DE IMPACTO AMBIENTAL
FLETES
PLACA RECORDATORIA
TOTAL COSTO DIRECTO
GASTOS GENERALES(10%)
UTILIDAD(8%)
SUB TOTAL
IGV (18%)
COSTO TOTAL DE OBRA
GASTOS DE SUPERVISIN (5%)
GASTOS DE ELABORACIN DE EXPEDIENTE TCNICO
DESCRIPCION DE ACCIONES
OBRAS PRELIMINARES
TRIMESTRE 02
35,057.82
EXPLANACIONES
337,294.90
PAVIMENTO
87,420.13
71,764.11
SEALIZACION
MITIGACION DE IMPACTO AMBIENTAL
24,937.99
FLETES
30,226.48
PLACA RECORDATORIA
TOTAL COSTO DIRECTO
0.00
586,701.43
GASTOS GENERALES(10%)
0.00
58,670.14
UTILIDAD(8%)
0.00
46,936.11
SUB TOTAL
0.00
692,307.68
IGV (18%)
0.00
124,615.38
0.00
816,923.07
0.00
29,335.07
93,404.56
0.00
PRESUPUESTO TOTAL
93,404.56
846,258.14
TRIMESTRE 01
TRIMESTRE 02
100.00
OBRAS PRELIMINARES
100.00
EXPLANACIONES
80.00
PAVIMENTO
30.00
25.00
SEALIZACION
0.00
50.00
FLETES
50.00
PLACA RECORDATORIA
TOTAL COSTO DIRECTO
0.00
41.88
GASTOS GENERALES(10%)
0.00
41.88
UTILIDAD(8%)
0.00
41.88
SUB TOTAL
0.00
41.88
IGV (18%)
0.00
41.88
0.00
41.88
0.00
41.88
100.00
TRIMESTRE 03
TRIMESTRE 03
84,323.73
203,980.29
215,292.34
21,569.33
24,937.99
30,226.48
525.48
580,855.63
58,085.56
46,468.45
685,409.65
123,373.74
808,783.38
29,042.78
0.00
837,826.16
1,167,557.06
116,755.71
93,404.56
1,377,717.33
247,989.12
1,625,706.45
58,377.85
0.00
1,777,488.87
NICA
TRIMESTRE 03
TOTAL
100.00
100.00
20.00
100.00
70.00
100.00
75.00
100.00
100.00
100.00
50.00
100.00
35057.82
421618.63
291400.42
287056.45
21569.33
49875.98
60452.95
525.48
1167557.06
116755.706
93404.5648
1377717.33
247989.12
1625706.45
58377.853
93404.5648
1777488.87
0.00
50.00
100.00
100.00
100.00
58.13
100.00
58.13
100.00
58.13
100.00
58.13
100.00
58.13
100.00
58.13
100.00
58.13
100.00
100.00
335.00
465
800.00