Documente Academic
Documente Profesional
Documente Cultură
161,153
1,200
N de Viviendas (2007)
200
1.2
1,200
1.20%
Proyeccion de la Poblacin
AOS
0
10
1,200
1,214
1,229
1,244
1,259
1,274
1,289
1,304
1,320
1,336
1,352
200
243
246
249
252
255
258
261
264
267
270
11
12
13
14
15
16
17
18
19
20
1,368
1,384
1,401
1,418
1,435
1,452
1,469
1,487
1,505
1,523
274
277
280
284
287
290
294
297
301
305
AOS
2,269
-746
unid
Viajes
Lt
Hab/viv
Lt
m3/mes
Valor
5
20
5
100
3
tiempo de
acarreo (min)
soles
soles
lt.
lt.
m3
soles/m3
16
192
20
100
3
5.3
DESCRIPCIN
Operacin
1 operador
Gastos de reparacin varios
Mantenimiento
- Limpieza y desinfeccin ( 2 veces/ao)
- Cloracin (mensual)
Herramientas
Otros
TOTAL
Tiempo
Costo
Costo
Costo
empleado
diario S/.
Mensual S/.
Anual S/.
2760.00
200.00
2400.00
30.00
360.00
920.00
100.00
200.00
15.00
180.00
15.00
180.00
30.00
360.00
S/. 3,680.00
DESCRIPCIN
Tiempo
Costo
Costo
Costo
empleado
diario S/.
Mensual S/.
Anual S/.
Operacin
1 operador
Materiales de escritorio
Gastos de reparacin varios
Balance Anual
Mantenimiento
- Limpieza y desinfeccin ( 2 veces/ao)
- Cloracin (mensual)
Herramientas
Vestuario
Otros
4800.00
250.00
3000.00
30.00
360.00
100.00
1200.00
20.00
240.00
3040.00
200.00
400.00
150.00
1800.00
25.00
300.00
25.00
300.00
20.00
240.00
TOTAL
S/. 7,840.00
DESCRIPCIN
Operacin
1 operador
Materiales de escritorio
Gastos de reparacin varios
Balance Anual
Mantenimiento
- Limpieza y desinfeccin ( 2 veces/ao)
- Cloracin (mensual)
Herramientas
Vestuario
Otros
TOTAL
Tiempo
Costo
Costo
Costo
empleado
diario S/.
Mensual S/.
Anual S/.
4800.00
250.00
3000.00
30.00
360.00
100.00
1200.00
20.00
240.00
3240.00
300.00
600.00
150.00
1800.00
25.00
300.00
25.00
300.00
20.00
240.00
S/. 8,040.00
UNIDAD
gal
gal
jorn
jorn
jorn
CANTIDAD
1,095.00
12.00
365.00
730.00
1,095.00
P.U.
8.24
14.60
24.00
20.00
15.00
Insumos qumicos
Cloro gas
Coagulante
Administracion
Utiles de escritorio
planilla
Energa elctrica
Anlisis de laboratorio
2.- Costos de mantenimiento
Ingeniero
Tcnico
Obrero
Reparacin de fugas
Tuberias D=100mmPVC C-5
Tuberias D=1/2" PVC C-5
Excavacin
Relleno y compactacin
accesorios
Limpieza de reservorio
Hipoclorito de calcio
agua
Allquiler de bomba
Obrero
kg
kg
2,920.00
8,030.00
0.18
0.48
12.00
12.00
21,900.00
4,380.00
120.00
4,080.00
0.40
12.00
jorn
jorn
jorn
365.00
365.00
365.00
24.00
20.00
15.00
ml
ml
m3
m3
glb
365.00
2,190.00
292.00
292.00
365.00
12.50
2.25
12.00
15.00
1.40
kg
m3
und
jorn
10.00
80.00
2.00
8.00
0.80
0.85
158.00
40.00
glb
glb
kw/h
und
Cant.
P.U.
1
4,638
1
1
2,559
6,315
623
1,102
80,000
120
547,664
407,089
146
50
238
105
1
1
1
1
1
10,003
90,000
10,000
20,000
8,500
PARCIAL
9,023
175
8,760
TOTAL
165,083
14,600
16,425
526
3,854
1,440
48,960
8,760
52,560
40,132
8,760
7,300
5,475
4,563
4,928
3,504
4,380
511
8
68
316
320
205,215
Parcial
Total
80,000
80,000
556,560
556,560
547,664
547,664
407,089
407,089
373,614
373,614
315,750
315,750
148,274
148,274
115,710
115,710
10,003
90,000
10,000
20,000
8,500
10,003
90,000
10,000
20,000
8,500
2,683,164
107,940
160,990
80,495
3,032,589
576,192
3,608,781
nuevos usuarios
Precio (S/./m3)
cantidad (S/.)
Variable cantidad
0
Consumo de los no conectados al
3
sistema (m /mes/vivi.)
usuario
usuariosujeto
sujetoa
amedicin
medicin
Variable cantidad
no
10.1
0.5
10.8
0.0
nuevos usuarios
Precio (S/./m3)
cantidad (S/.)
se
curva:
3.0
Variable precio
Q = 10.8
-1.5 P
Variable precio
10.1
0.49
10.8
8.0
7.4
7.0
8.0
Recursos liberados
6.0
5.3
5.0
P (S/./m3)
P (S/./m3)
7.38
7.4
7.0
6.0
Area de beneficios
4.0
3.0
2.0
5.0
4.0
Area de beneficios
3.0
2.0
1.0
1.0
0.5
0.0
2
Q (m3/usuario/mes)
10
usuario sujeto a
medicin=28.1
0.49
0.0
0.0
12
usuario no sujeto a
medicin=30.6
10
0
12
Q (m3/usuario/mes)
39.70
MEJORAMIENTO AGUA POTABLE Y LETRINIZACION VIRGEN DE LOS DOLORES CASERIOS SHICUANA, HUALANGA ALTA Y MATARACOCHA
01:
CAJAMARCA
Dist. :
PRESUPUESTO REFERENCIAL A PRECIOS PRIVADOS (ALTERNATIVA 01)
DESCRIPCION
UNID
COSTOS (S/.
DIRECTO
TOTAL
117,255.12
164,650
METRADO
TANGIBLES
01
GLB
1.00
02
GLB
1.00
22,560.47
31,679
03
GLB
1.00
2,203.41
3,094
04
GLB
1.00
4,208.68
5,910
05
GLB
1.00
8,783.88
12,334
06
GLB
1.00
3,427.30
4,813
07
GLB
1.00
407.77
573
08
GLB
1.00
413.95
581
09
CONEXIONES DOMICILIARIAS
130.00
10,144.00
14,244
10
57,905.67
81,311
11
FLETE TERRESTRE
3,000.00
4,213
GLB
1.00
INTANGIBLES
4,200.00
15,911.51
5,898
18,935
12
GLB
3,459.03
4,116
13
GLB
6,226.24
7,409
14
SUPERVISION Y LIQUIDACIN
GLB
6,226.24
7,409
S/.
133,166.63
183,584
Sin Proyecto
1,200
1.2
5
120
40
1
0%
505
0
0
0
0
Con Proyecto
1.2
5
125
40
1
80%
81.8
0
(Proyeccin INEI)
(Informacin INEI y/o Determinado por la UF)
Dotacin = 0.50 lt/hab/dia para la sierra
Dotacin de Reglamento x 0.8
(Estimado)
(Reglamento Nacional de Construcciones)
0(*)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
PILETAS
42.1%
90.00%
90.20%
90.40%
90.60%
90.80%
91.00%
91.20%
91.40%
91.60%
91.80%
92.00%
92.20%
92.40%
92.60%
92.80%
93.00%
93.20%
93.40%
93.60%
93.80%
0.0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
COBERTURA
ALCANTARILLA
DO (%)
PRDIDAS DE
AGUA (%)
MICROMEDICION (%)
0.0%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
40.0%
40.0%
39.5%
39.0%
38.5%
38.0%
37.5%
37.0%
36.5%
36.0%
35.5%
35.0%
34.5%
34.0%
33.5%
33.0%
32.5%
32.0%
31.5%
31.0%
30.0%
0.0%
40.0%
41.1%
42.1%
43.2%
44.2%
45.3%
46.3%
47.4%
48.4%
49.5%
50.5%
51.6%
52.6%
53.7%
54.7%
55.8%
56.8%
57.9%
58.9%
60.0%
Notas:
Corresponden a valores proyectados por la UF
Se recomienda que la proyeccin del nmero de conexiones de desage sea siempre menor o igual a la de conexiones de agua potable
* Informacin actual (ao cero del proyecto)
219
AO
POBLACION
TOTAL
(1)
0
(2)
1,200
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
POBLACION
SERVIDA
C/CONEXION
(4)
COBERTURA (%)
(3)
1,214
1,229
1,244
1,259
1,274
1,289
1,304
1,320
1,336
1,352
1,368
1,384
1,401
1,418
1,435
1,452
1,469
1,487
1,505
1,523
VIVIENDAS
SERVIDAS
C/CONEXION
(5)
VOLUMEN DESAGUE
lts/da
m3/ao
(6)
(7)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Nota:
(4) = (3) x (2)
(5) = (4) / densidad por lote
(6) = (4)*(Dotacin agua por conexin)*(aporte desague)
(7) = (6)*365/1000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Con
Proyecto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
Sin Proy.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Demanda de Alcantarillado
75
50
Dficit
25
Oferta de Alcantarillado
0
10
11
12
13
14
15
16
17
18
Aos
Oferta de Alcantarillado
Demanda de Alcantarillado
19
20
AO
(1)
POBLACIO
N
(2)
COBERTURA (%)
CONEXION
ES
PILETAS
OTROS
MEDIOS (*)
(3)
(4)
(5)
POR
PILETAS
TOTAL
(7)
(8)
(9)
POR
CONEXION
ES
( 10 )
POR
PILETAS
TOTAL
N DE
CONEXIONES
N DE
PILETAS
( 11 )
( 12 )
( 13 )
( 14 )
POR
POR PILETA
CONEXIN
0
1,200
42.1%
0.0%
57.9%
505
0
505 42.1%
101
0
101
101
0
1
1,214
90.0%
0.0%
10.0%
1,093
0
1,093 90.0%
219
0
219
219
0
2
1,229
90.2%
0.0%
9.8%
1,109
0
1,109 90.2%
222
0
222
222
0
3
1,244
90.4%
0.0%
9.6%
1,125
0
1,125 90.4%
225
0
225
225
0
4
1,259
90.6%
0.0%
9.4%
1,141
0
1,141 90.6%
228
0
228
228
0
5
1,274
90.8%
0.0%
9.2%
1,157
0
1,157 90.8%
231
0
231
231
0
6
1,289
91.0%
0.0%
9.0%
1,173
0
1,173 91.0%
235
0
235
235
0
7
1,304
91.2%
0.0%
8.8%
1,189
0
1,189 91.2%
238
0
238
238
0
8
1,320
91.4%
0.0%
8.6%
1,206
0
1,206 91.4%
241
0
241
241
0
9
1,336
91.6%
0.0%
8.4%
1,224
0
1,224 91.6%
245
0
245
245
0
10
1,352
91.8%
0.0%
8.2%
1,241
0
1,241 91.8%
248
0
248
248
0
11
1,368
92.0%
0.0%
8.0%
1,259
0
1,259 92.0%
252
0
252
252
0
12
1,384
92.2%
0.0%
7.8%
1,276
0
1,276 92.2%
255
0
255
255
0
13
1,401
92.4%
0.0%
7.6%
1,295
0
1,295 92.4%
259
0
259
259
0
14
1,418
92.6%
0.0%
7.4%
1,313
0
1,313 92.6%
263
0
263
263
0
15
1,435
92.8%
0.0%
7.2%
1,332
0
1,332 92.8%
266
0
266
266
0
16
1,452
93.0%
0.0%
7.0%
1,350
0
1,350 93.0%
270
0
270
270
0
17
1,469
93.2%
0.0%
6.8%
1,369
0
1,369 93.2%
274
0
274
274
0
18
1,487
93.4%
0.0%
6.6%
1,389
0
1,389 93.4%
278
0
278
278
0
19
1,505
93.6%
0.0%
6.4%
1,409
0
1,409 93.6%
282
0
282
282
0
20
1,523
93.8%
0.0%
6.2%
1,429
0
1,429 93.8%
286
0
286
286
0
(* ) OTROS MEDIOS se refiere a abastecimiento por camiones cisterna, por acarreo o por cualquier medio en el que no se extraiga agua potable del sistema
(2) =proyeccin de la poblacin
Las columnas (3) y (4) corresponden a valores proyectados por la UF.
(6) = (2) x (3)
(12) = (10) + (11)
(17) = (15) + (16)
(7) = (2) x (4)
(13) = (10)
(18) = (17)*365/1000
(8) = (6) + (7)
(14) = (11)/ N fam por pileta
(19) = (17) / (1-%prdidas)
(9) = (8)/(2) (en %)
(15) = (6)*Dotacin por conexin
(20) = (19)*365/1000
(10) = (6) / Densidad por lote
(16) = (7)*Dotacin por pileta
(11) = (7) / Densidad por lote
( 15 )
60,600
136,625
138,625
140,625
142,625
144,625
146,625
148,625
150,750
153,000
155,125
157,375
159,500
161,875
164,125
166,500
168,750
171,125
173,625
176,125
178,625
( 16 )
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
DEMANDA PRODUCCIN
DE AGUA
lt/dia
m3/ao
lt/dia
( 17 )
( 18 )
( 19 )
( 20 )
101,000
227,708
229,132
230,533
231,911
233,266
234,600
235,913
237,402
239,063
240,504
242,115
243,511
245,265
246,805
248,507
250,000
251,654
253,467
255,254
255,179
36,865
83,113
83,633
84,145
84,648
85,142
85,629
86,108
86,652
87,258
87,784
88,372
88,882
89,522
90,084
90,705
91,250
91,854
92,515
93,168
93,140
60,600
136,625
138,625
140,625
142,625
144,625
146,625
148,625
150,750
153,000
155,125
157,375
159,500
161,875
164,125
166,500
168,750
171,125
173,625
176,125
178,625
22,119
49,868
50,598
51,328
52,058
52,788
53,518
54,248
55,024
55,845
56,621
57,442
58,218
59,084
59,906
60,773
61,594
62,461
63,373
64,286
65,198
m3/ao
RESUMEN
Qp (lt/seg)
Qmd (lt/seg)
Qmh (lt/seg)
Vol. Reg. (m3/da)
2.95
3.84
5.32
70
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Oferta
Demanda
37
37
37
37
37
37
37
37
37
37
37
37
37
37
37
37
37
37
37
37
37
36.87
83.11
83.63
84.14
84.65
85.14
85.63
86.11
86.65
87.26
87.78
88.37
88.88
89.52
90.08
90.71
91.25
91.85
92.52
93.17
93.14
Balance
0
-46
-47
-47
-48
-48
-49
-49
-50
-50
-51
-52
-52
-53
-53
-54
-54
-55
-56
-56
-56
Ao
45
Demanda de Agua
Ao
35
25
DEFICIT
15
Oferta de Agua
-5
11
16
Aos
Demanda de Agua Potable
21
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
AO
POBLACION
POBLACION
PROYECTADA
CONECTADA
1,200
42.08%
101
101
1,214
90.00%
219
101
118
26,499
43,800
300
7,840
8,140
4,800
3,040
1,229
90.20%
222
101
121
26,862
44,036
300
7,931
8,231
4,856
3,075
1,244
90.40%
225
101
124
27,225
44,268
183,584
300
8,023
8,323
4,912
3,111
1,259
90.60%
228
101
127
27,588
44,497
300
8,116
8,416
4,969
3,147
1,274
90.80%
231
101
130
27,951
44,722
400
8,210
8,610
5,027
3,184
1,289
91.00%
235
101
134
28,435
45,135
300
8,305
8,605
5,085
3,220
1,304
91.20%
238
101
137
28,798
45,351
300
8,402
8,702
5,144
3,258
1,320
91.40%
241
101
140
29,161
45,564
400
8,499
8,899
5,204
3,296
1,336
91.60%
245
101
144
29,645
45,961
300
8,598
8,898
5,264
3,334
10
1,352
91.80%
248
101
147
30,008
46,166
400
8,698
9,098
5,325
3,373
11
1,368
92.00%
252
101
151
30,492
46,553
300
8,798
9,098
5,387
3,412
12
1,384
92.20%
255
101
154
30,855
46,750
400
8,900
9,300
5,449
3,451
13
1,401
92.40%
259
101
158
31,339
47,127
400
9,004
9,404
5,512
3,491
14
1,418
92.60%
263
101
162
31,823
47,497
300
9,108
9,408
5,576
3,532
15
1,435
92.80%
266
101
165
32,186
47,683
400
9,214
9,614
5,641
3,573
16
1,452
93.00%
270
101
169
32,670
48,044
400
9,321
9,721
5,707
3,614
17
1,469
93.20%
274
101
173
33,154
48,400
400
9,429
9,829
5,773
3,656
18
1,487
93.40%
278
101
177
33,638
48,751
400
9,538
9,938
5,840
3,698
400
9,649
10,049
5,907
3,741
9,761
9,761
5,976
3,785
19
1,505
93.60%
282
101
181
34,122
48,746
20
1,523
93.80%
286
101
185
34,606
34,606
Costo Promedio
9,102
Prod. Promedio
45,683
7,840
8,210
8,698
9,214
9,761
0.20
ALTERNATIVA 02
AO
POBLACION
POBLACION
PROYECTADA
CONECTADA
1,200
42.08%
101
101
1,214
90.00%
219
101
118
26,499
43,800
300
48,240
48,540
4,800
3,240
1,229
90.20%
222
101
121
26,862
44,036
300
48,800
49,100
4,856
3,278
1,244
90.40%
225
101
124
27,225
44,268
203,124
300
49,366
49,666
4,912
3,316
1,259
90.60%
228
101
127
27,588
44,497
300
49,938
50,238
4,969
3,354
1,274
90.80%
231
101
130
27,951
44,722
400
50,518
50,918
5,027
3,393
1,289
91.00%
235
101
134
28,435
45,135
300
51,104
51,404
5,085
3,432
1,304
91.20%
238
101
137
28,798
45,351
300
51,696
51,996
5,144
3,472
1,320
91.40%
241
101
140
29,161
45,564
400
52,296
52,696
5,204
3,512
1,336
91.60%
245
101
144
29,645
45,961
300
52,903
53,203
5,264
3,553
10
1,352
91.80%
248
101
147
30,008
46,166
400
53,516
53,916
5,325
3,594
11
1,368
92.00%
252
101
151
30,492
46,553
300
54,137
54,437
5,387
3,636
12
1,384
92.20%
255
101
154
30,855
46,750
400
54,765
55,165
5,449
3,678
13
1,401
92.40%
259
101
158
31,339
47,127
400
55,400
55,800
5,512
3,721
14
1,418
92.60%
263
101
162
31,823
47,497
300
56,043
56,343
5,576
3,764
15
1,435
92.80%
266
101
165
32,186
47,683
400
56,693
57,093
5,641
3,808
16
1,452
93.00%
270
101
169
32,670
48,044
400
57,351
57,751
5,707
3,852
17
1,469
93.20%
274
101
173
33,154
48,400
400
58,016
58,416
5,773
3,897
18
1,487
93.40%
278
101
177
33,638
48,751
400
58,689
59,089
5,840
3,942
19
1,505
93.60%
282
101
181
34,122
48,746
20
1,523
93.80%
286
101
185
34,606
34,606
400
59,370
59,770
5,907
3,988
60,059
60,059
5,976
4,034
Costo Promedio
54,280
Prod. Promedio
45,683
8,040
8,420
8,919
9,449
10,010
1.19
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
VANS
POBLACION POBLACIONN DE FAMILIAS CONECTADAS BENEFICIOS BRUTOS
INVER.A PRECIOS
Produccion total
Costos de Op. Flujo Neto a
Factor de
Valor Actual Neto
PROYECTADACONECTADA
Total Antigua Nuevas Total
Antigua
Nuevas
SOCIALES S/. de agua (m3) y Mant. S/.
Prec. Soc S/. Dscto 11%
a precios sociales
1,200
42.08%
101
101
0
144,338
-144,338
1.000
-144,338
1,214
90.00%
219
101
118
99,978
48,118
51,860
252
43,800
3,496
96,230
0.901
86,694
1,229
90.20%
222
101
121
101,297
48,118
53,179
252
44,036
3,572
97,472
0.812
79,111
1,244
90.40%
225
101
124
102,615
48,118
54,497
252
44,268
3,650
98,714
0.731
72,178
1,259
90.60%
228
101
127
103,934
48,118
55,816
252
44,497
3,728
99,954
0.659
65,843
1,274
90.80%
231
101
130
105,252
48,118
57,134
336
44,722
3,807
101,109
0.593
60,003
1,289
91.00%
235
101
134
107,010
48,118
58,892
252
45,135
3,887
102,871
0.535
54,999
1,304
91.20%
238
101
137
108,329
48,118
60,211
252
45,351
3,968
104,109
0.482
50,145
1,320
91.40%
241
101
140
109,647
48,118
61,529
336
45,564
4,050
105,261
0.434
45,676
1,336
91.60%
245
101
144
111,405
48,118
63,287
252
45,961
4,133
107,020
0.391
41,837
1,352
91.80%
248
101
147
112,724
48,118
64,605
336
46,166
4,216
108,171
0.352
38,096
1,368
92.00%
252
101
151
114,481
48,118
66,363
252
46,553
4,301
109,928
0.317
34,878
1,384
92.20%
255
101
154
115,800
48,118
67,682
336
46,750
4,387
111,077
0.286
31,750
1,401
92.40%
259
101
158
117,558
48,118
69,440
336
47,127
4,474
112,748
0.258
29,034
1,418
92.60%
263
101
162
119,316
48,118
71,198
252
47,497
4,561
114,502
0.232
26,564
1,435
92.80%
266
101
165
120,634
48,118
72,516
336
47,683
4,650
115,648
0.209
24,171
1,452
93.00%
270
101
169
122,392
48,118
74,274
336
48,044
4,740
117,316
0.188
22,090
1,469
93.20%
274
101
173
124,150
48,118
76,032
336
48,400
4,831
118,983
0.170
20,183
1,487
93.40%
278
101
177
125,908
48,118
77,790
336
48,751
4,923
120,649
0.153
18,438
1,505
93.60%
282
101
181
127,666
48,118
79,548
336
48,746
5,016
122,314
0.138
16,840
1,523
93.80%
286
101
185
129,424
48,118
81,306
0
34,606
5,110
124,314
0.124
15,419
VANS =
TIR =
B/C =
689,612
67.96%
4.28
ALTERNATIVA 02
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
386,299
41.11%
1.71
UNID METRADO
A. INVERSIN TANGIBLE
PRESUP (S/.)
164,649.6
MES 1
1ra quincena
MES 2
MES 3
0.00
0.00
1ra quincena
MES 4
2da quincena
1ra quincena
14,778
MES 5
2da quincena
1ra quincena
26,458
MES 6
2da quincena
81,079
1ra quincena
2da quincena
40,228
GLB
1.00
02
GLB
1.00
31,679.4
03
GLB
1.00
3,094.0
04
GLB
1.00
GLB
06
GLB
1.00
4,812.6
07
GLB
1.00
572.6
08
GLB
1.00
581.3
09
CONEXIONES DOMICILIARIAS
130.00
14,244.2
10
130.00
81,311.1
11
FLETE TERRESTRE
GLB
1.00
B. INVERSIN INTANGIBLE
12
12,334.3
1.00
12,671.8
12,671.8
50%
6,335.8
50%
40%
40%
20%
1,547.0
1,547.0
50%
50%
2,955
2,955
50%
50%
12,334.32
100%
4,812.62
100%
572.59
100%
581
2,106.3
2,106.3
50%
50%
7,122.1
100%
7,122.1
24,393.3
50%
24,393.3
50%
32,524.5
30%
30%
40%
4,212.6
18,934.7
GLB
2,948.8
5,909.8
05
1.00
2,948.8
5,897.6
LIQUIDACION D E OBRA
LICITACION DE LA OBRA
01
7,409
2,758
4,240
3,828
2,346
1,646
1,235
1,235
40.00%
30.00%
30.00%
4,116.2
7,409
13
GLB
1.00
7,409.2
100.00%
14
SUPERVISION Y LIQUIDACIN
TOTAL
GLB
1.00
1,111
2,593
2,593
1,111
15.00%
35.00%
35.00%
15.00%
30,698
16.72%
84,907
46.25%
42,574
23.19%
7,409.2
183,584
7,409
4.04%
0.00
0.00%
17,536
9.55%
AO
POBLACION
POBLACION
PROYECTADA
CONECTADA
Total
N DE FAMILIAS CONECTADAS
Antigua
Nuevas Increment.
1,200
42.08%
101
101
1,214
90.00%
219
101
118
26,499
43,800
183,584
300
7,840
1,229
90.20%
222
101
121
26,862
44,036
300
7,931
1,244
90.40%
225
101
124
27,225
44,268
300
8,023
1,259
90.60%
228
101
127
27,588
44,497
300
8,116
1,274
90.80%
231
101
130
27,951
44,722
400
8,210
1,289
91.00%
235
101
134
28,435
45,135
300
8,305
1,304
91.20%
238
101
137
28,798
45,351
300
8,402
1,320
91.40%
241
101
140
29,161
45,564
400
8,499
1,336
91.60%
245
101
144
29,645
45,961
300
8,598
10
1,352
91.80%
248
101
147
30,008
46,166
400
8,698
11
1,368
92.00%
252
101
151
30,492
46,553
300
8,798
12
1,384
92.20%
255
101
154
30,855
46,750
400
8,900
13
1,401
92.40%
259
101
158
31,339
47,127
400
9,004
14
1,418
92.60%
263
101
162
31,823
47,497
300
9,108
15
1,435
92.80%
266
101
165
32,186
47,683
400
9,214
16
1,452
93.00%
270
101
169
32,670
48,044
400
9,321
17
1,469
93.20%
274
101
173
33,154
48,400
400
9,429
18
1,487
93.40%
278
101
177
33,638
48,751
400
9,538
19
1,505
93.60%
282
101
181
34,122
48,746
400
9,649
20
1,523
93.80%
286
101
185
34,606
34,606
9,761
Costo Promedio
Prod. Promedio
Costo (S/./m3) de agua
ALTERNATIVA 02
AO
POBLACION
POBLACION
PROYECTADA
CONECTADA
Total
N DE FAMILIAS CONECTADAS
Antigua
Nuevas Increment.
1,200
42.08%
101
101
1,214
90.00%
219
101
118
26,499
43,800
203,124
300
8,040
1,229
90.20%
222
101
121
26,862
44,036
300
8,133
1,244
90.40%
225
101
124
27,225
44,268
300
8,228
1,259
90.60%
228
101
127
27,588
44,497
300
8,323
1,274
90.80%
231
101
130
27,951
44,722
400
8,420
1,289
91.00%
235
101
134
28,435
45,135
300
8,517
1,304
91.20%
238
101
137
28,798
45,351
300
8,616
1,320
91.40%
241
101
140
29,161
45,564
400
8,716
1,336
91.60%
245
101
144
29,645
45,961
300
8,817
10
1,352
91.80%
248
101
147
30,008
46,166
400
8,919
11
1,368
92.00%
252
101
151
30,492
46,553
300
9,023
12
1,384
92.20%
255
101
154
30,855
46,750
400
9,128
13
1,401
92.40%
259
101
158
31,339
47,127
400
9,233
14
1,418
92.60%
263
101
162
31,823
47,497
300
9,341
15
1,435
92.80%
266
101
165
32,186
47,683
400
9,449
16
1,452
93.00%
270
101
169
32,670
48,044
400
9,558
17
1,469
93.20%
274
101
173
33,154
48,400
400
9,669
18
1,487
93.40%
278
101
177
33,638
48,751
400
9,782
19
1,505
93.60%
282
101
181
34,122
48,746
400
9,895
20
1,523
93.80%
286
101
185
34,606
34,606
10,010
Costo Promedio
Prod. Promedio
Costo (S/./m3) de agua
BENEFICIOS BRUTOS
Antigua
Nuevas
INVER.A PRECIOS
Produccion total
SOCIALES S/. de agua (m3)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1,200
1,214
1,229
1,244
1,259
1,274
1,289
1,304
1,320
1,336
1,352
1,368
1,384
1,401
1,418
1,435
1,452
1,469
1,487
1,505
1,523
AO
0
1
2
3
4
5
42.08%
90.00%
90.20%
90.40%
90.60%
90.80%
91.00%
91.20%
91.40%
91.60%
91.80%
92.00%
92.20%
92.40%
92.60%
92.80%
93.00%
93.20%
93.40%
93.60%
93.80%
101
219
222
225
228
231
235
238
241
245
248
252
255
259
263
266
270
274
278
282
286
101
101
101
101
101
101
101
101
101
101
101
101
101
101
101
101
101
101
101
101
101
0
118
121
124
127
130
134
137
140
144
147
151
154
158
162
165
169
173
177
181
185
99,978
101,297
102,615
103,934
105,252
107,010
108,329
109,647
111,405
112,724
114,481
115,800
117,558
119,316
120,634
122,392
124,150
125,908
127,666
129,424
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
51,860
53,179
54,497
55,816
57,134
58,892
60,211
61,529
63,287
64,605
66,363
67,682
69,440
71,198
72,516
74,274
76,032
77,790
79,548
81,306
144,338
252
252
252
252
336
252
252
336
252
336
252
336
336
252
336
336
336
336
336
0
43,800
44,036
44,268
44,497
44,722
45,135
45,351
45,564
45,961
46,166
46,553
46,750
47,127
47,497
47,683
48,044
48,400
48,751
48,746
34,606
-10%
100%
B
C
POBLACION POBLACIONN DE FAMILIAS CONECTADAS
BENEFICIOS BRUTOS
INVER.A PRECIOS
Produccion total
PROYECTADA
CONECTADA
Total
Antigua
Nuevas Total
Antigua
Nuevas
SOCIALES S/. de agua (m3)
1,200
42.08%
101
101
0
144,338
1,214
90.00%
219
101
118
89,980
48,118
51,860
252
43,800
1,229
90.20%
222
101
121
91,167
48,118
53,179
252
44,036
1,244
90.40%
225
101
124
92,354
48,118
54,497
252
44,268
1,259
90.60%
228
101
127
93,540
48,118
55,816
252
44,497
1,274
90.80%
231
101
130
94,727
48,118
57,134
336
44,722
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1,289
1,304
1,320
1,336
1,352
1,368
1,384
1,401
1,418
1,435
1,452
1,469
1,487
1,505
1,523
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
91.00%
91.20%
91.40%
91.60%
91.80%
92.00%
92.20%
92.40%
92.60%
92.80%
93.00%
93.20%
93.40%
93.60%
93.80%
235
238
241
245
248
252
255
259
263
266
270
274
278
282
286
101
101
101
101
101
101
101
101
101
101
101
101
101
101
101
134
137
140
144
147
151
154
158
162
165
169
173
177
181
185
96,309
97,496
98,682
100,265
101,451
103,033
104,220
105,802
107,384
108,571
110,153
111,735
113,317
114,900
116,482
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
58,892
60,211
61,529
63,287
64,605
66,363
67,682
69,440
71,198
72,516
74,274
76,032
77,790
79,548
81,306
252
252
336
252
336
252
336
336
252
336
336
336
336
336
0
45,135
45,351
45,564
45,961
46,166
46,553
46,750
47,127
47,497
47,683
48,044
48,400
48,751
48,746
34,606
100%
-10%
B
C
POBLACION POBLACIONN DE FAMILIAS CONECTADAS
BENEFICIOS BRUTOS
INVER.A PRECIOS
Produccion total
PROYECTADA
CONECTADA
Total
Antigua
Nuevas Total
Antigua
Nuevas
SOCIALES S/. de agua (m3)
1,200
42.08%
101
101
0
129,904
1,214
90.00%
219
101
118
99,978
48,118
51,860
227
43,800
1,229
90.20%
222
101
121
101,297
48,118
53,179
227
44,036
1,244
90.40%
225
101
124
102,615
48,118
54,497
227
44,268
1,259
90.60%
228
101
127
103,934
48,118
55,816
227
44,497
1,274
90.80%
231
101
130
105,252
48,118
57,134
303
44,722
1,289
91.00%
235
101
134
107,010
48,118
58,892
227
45,135
1,304
91.20%
238
101
137
108,329
48,118
60,211
227
45,351
1,320
91.40%
241
101
140
109,647
48,118
61,529
303
45,564
1,336
91.60%
245
101
144
111,405
48,118
63,287
227
45,961
1,352
91.80%
248
101
147
112,724
48,118
64,605
303
46,166
1,368
92.00%
252
101
151
114,481
48,118
66,363
227
46,553
1,384
92.20%
255
101
154
115,800
48,118
67,682
303
46,750
13
14
15
16
17
18
19
20
1,401
1,418
1,435
1,452
1,469
1,487
1,505
1,523
92.40%
92.60%
92.80%
93.00%
93.20%
93.40%
93.60%
93.80%
259
263
266
270
274
278
282
286
101
101
101
101
101
101
101
101
158
162
165
169
173
177
181
185
117,558
119,316
120,634
122,392
124,150
125,908
127,666
129,424
48,118
48,118
48,118
48,118
48,118
48,118
48,118
48,118
69,440
71,198
72,516
74,274
76,032
77,790
79,548
81,306
303
227
303
303
303
303
303
0
47,127
47,497
47,683
48,044
48,400
48,751
48,746
34,606
557,402.615168939
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
20%
20%
B
C
POBLACION POBLACIONN DE FAMILIAS CONECTADAS
BENEFICIOS BRUTOS
INVER.A PRECIOS
Produccion total
PROYECTADA
CONECTADA
Total
Antigua
Nuevas Total
Antigua
Nuevas
SOCIALES S/. de agua (m3)
1,200
42.08%
101
101
0
144,338
1,214
90.00%
219
101
118
89,980
48,118
51,860
252
43,800
1,229
90.20%
222
101
121
91,167
48,118
53,179
252
44,036
1,244
90.40%
225
101
124
92,354
48,118
54,497
252
44,268
1,259
90.60%
228
101
127
93,540
48,118
55,816
252
44,497
1,274
90.80%
231
101
130
94,727
48,118
57,134
336
44,722
1,289
91.00%
235
101
134
96,309
48,118
58,892
252
45,135
1,304
91.20%
238
101
137
97,496
48,118
60,211
252
45,351
1,320
91.40%
241
101
140
98,682
48,118
61,529
336
45,564
1,336
91.60%
245
101
144
100,265
48,118
63,287
252
45,961
1,352
91.80%
248
101
147
101,451
48,118
64,605
336
46,166
1,368
92.00%
252
101
151
103,033
48,118
66,363
252
46,553
1,384
92.20%
255
101
154
104,220
48,118
67,682
336
46,750
1,401
92.40%
259
101
158
105,802
48,118
69,440
336
47,127
1,418
92.60%
263
101
162
107,384
48,118
71,198
252
47,497
1,435
92.80%
266
101
165
108,571
48,118
72,516
336
47,683
1,452
93.00%
270
101
169
110,153
48,118
74,274
336
48,044
1,469
93.20%
274
101
173
111,735
48,118
76,032
336
48,400
1,487
93.40%
278
101
177
113,317
48,118
77,790
336
48,751
19
20
1,505
1,523
ALTERNATIVA
ALTERNATIVA 1
93.60%
93.80%
282
286
101
101
181
185
-10%
10%
VAN
72,040
602,809
166,082
TIR
18.93%
61.03%
24%
ALTERNATIVA 1
48,118
48,118
79,548
81,306
336
0
VARIACION DE BENEFICIOS
-20%
ALTERNATIVA
114,900
116,482
20%
182,417 > 0
24.06% >11%
VARIACION DE INVERSION
-20%
-10%
10%
20%
VAN
117,077
704,267
166,082
182,417
TIR
23.71%
75.39%
24%
24.06%
20
48,746
34,606
Costos
Totales
OPERACIN MANTENIMIENTO
8,140
4,800
3,040
8,231
4,856
3,075
8,323
4,912
3,111
8,416
4,969
3,147
8,610
5,027
3,184
8,605
5,085
3,220
8,702
5,144
3,258
8,899
5,204
3,296
8,898
5,264
3,334
9,098
5,325
3,373
9,098
5,387
3,412
9,300
5,449
3,451
9,404
5,512
3,491
9,408
5,576
3,532
9,614
5,641
3,573
9,721
5,707
3,614
9,829
5,773
3,656
9,938
5,840
3,698
10,049
5,907
3,741
9,761
5,976
3,785
9,102
45,683
0.20
7,840
8,210
8,698
9,214
9,761
Costos
Totales
OPERACIN MANTENIMIENTO
8,340
4,800
3,240
8,433
4,856
3,278
8,528
4,912
3,316
8,623
4,969
3,354
8,820
5,027
3,393
8,817
5,085
3,432
8,916
5,144
3,472
9,116
5,204
3,512
9,117
5,264
3,553
9,319
5,325
3,594
9,323
5,387
3,636
9,528
5,449
3,678
9,633
5,512
3,721
9,641
5,576
3,764
9,849
5,641
3,808
9,958
5,707
3,852
10,069
5,773
3,897
10,182
5,840
3,942
10,295
5,907
3,988
10,010
5,976
4,034
8,040
8,420
8,919
9,449
10,010
9,326
45,683
0.20
Factor de
Dscto 11%
VANS
Valor Actual Neto
a precios sociales
VAB
3,496
3,572
3,650
3,728
3,807
3,887
3,968
4,050
4,133
4,216
4,301
4,387
4,474
4,561
4,650
4,740
4,831
4,923
5,016
5,110
-144,338
96,230
97,472
98,714
99,954
101,109
102,871
104,109
105,261
107,020
108,171
109,928
111,077
112,748
114,502
115,648
117,316
118,983
120,649
122,314
124,314
1.000
0.901
0.812
0.731
0.659
0.593
0.535
0.482
0.434
0.391
0.352
0.317
0.286
0.258
0.232
0.209
0.188
0.170
0.153
0.138
0.124
VANS =
TIR =
B/C =
-144,338
86,694
79,111
72,178
65,843
60,003
54,999
50,145
45,676
41,837
38,096
34,878
31,750
29,034
26,564
24,171
22,090
20,183
18,438
16,840
15,419
6,588
6,665
6,742
6,820
6,899
6,979
7,060
7,142
7,225
7,309
7,394
7,479
7,566
7,654
7,743
7,833
7,923
8,015
8,108
8,202
144,338
6,840
6,917
6,994
7,072
7,235
7,231
7,312
7,478
7,477
7,645
7,646
7,816
7,902
7,906
8,079
8,169
8,260
8,351
8,444
8,202
144,338
6,162
5,614
5,114
4,659
4,294
3,866
3,522
3,245
2,923
2,692
2,426
2,234
2,035
1,834
1,689
1,538
1,401
1,276
1,163
1,017
203,042
0
90,070
82,215
75,031
68,464
62,462
57,212
52,177
47,579
43,551
39,699
36,323
33,100
30,273
27,681
25,213
23,046
21,060
19,242
17,577
16,053
868,028
689,612
67.96%
4.28
3,887
3,968
4,050
4,133
4,216
4,301
4,387
4,474
4,561
4,650
4,740
4,831
4,923
5,016
5,110
92,170
93,276
94,296
95,880
96,899
98,480
99,497
100,992
102,571
103,585
105,077
106,568
108,059
109,548
111,372
0.535
0.482
0.434
0.391
0.352
0.317
0.286
0.258
0.232
0.209
0.188
0.170
0.153
0.138
0.124
VANS =
TIR =
B/C =
49,278
44,927
40,918
37,482
34,126
31,246
28,440
26,007
23,796
21,650
19,785
18,077
16,514
15,082
13,814
6,979
7,060
7,142
7,225
7,309
7,394
7,479
7,566
7,654
7,743
7,833
7,923
8,015
8,108
8,202
7,231
7,312
7,478
7,477
7,645
7,646
7,816
7,902
7,906
8,079
8,169
8,260
8,351
8,444
8,202
3,866
3,522
3,245
2,923
2,692
2,426
2,234
2,035
1,834
1,689
1,538
1,401
1,276
1,163
1,017
203,042
51,491
46,960
42,821
39,196
35,730
32,691
29,790
27,246
24,913
22,692
20,741
18,954
17,317
15,819
14,448
781,226
602,809
61.03%
3.85
VANS
Costos de Op. Flujo Neto a
Factor de
Valor Actual Neto
y Mant. S/.
Prec. Soc S/. Dscto 14% a precios sociales
-129,904
1.000
-129,904
3,496
96,256
0.901
86,717
3,572
97,498
0.812
79,131
3,650
98,739
0.731
72,197
3,728
99,979
0.659
65,859
3,807
101,143
0.593
60,023
3,887
102,896
0.535
55,013
3,968
104,134
0.482
50,157
4,050
105,295
0.434
45,690
4,133
107,046
0.391
41,847
4,216
108,205
0.352
38,108
4,301
109,953
0.317
34,886
4,387
111,111
0.286
31,760
4,474
4,561
4,650
4,740
4,831
4,923
5,016
5,110
112,782
114,528
115,682
117,350
119,017
120,683
122,348
124,314
0.258
0.232
0.209
0.188
0.170
0.153
0.138
0.124
VANS =
TIR =
B/C =
29,043
26,570
24,178
22,096
20,189
18,443
16,845
15,419
7,566
7,654
7,743
7,833
7,923
8,015
8,108
8,202
7,902
7,906
8,079
8,169
8,260
8,351
8,444
8,202
1,831
1,651
1,520
1,384
1,261
1,149
1,046
916
169,748
30,273
27,681
25,213
23,046
21,060
19,242
17,577
16,053
868,028
704,267
75.39%
5.11
5,016
5,110
109,548
111,372
0.138
0.124
VANS =
TIR =
B/C =
15,082
13,814
602,809
61.03%
3.85
8,108
8,202
8,444
8,202
1,163
1,017
203,042
15,819
14,448
781,226
VACT
PP
INTANGIBLES (Expediente Tcnico y Supervisin)
TANGIBLES
TOTAL INVERSION
183,584
COSTOS SIN PROYECTO
OPERACIN
MANTENIMIENTO
COSTOS CON PROYECTO
OPERACIN
MANTENIMIENTO
TOTAL COSTOS INCREMENTALES
FACTOR DE ACTUALIZACIN
VALOR ACTUAL COSTOS TOTALES
INVERSION
183,584
190,751
VACT
190,751
0
18,935
164,650
183,584
3,680
2,760
920
0
PERIODO (Aos)
5
10
15
20
179,904
1.000000
300
3,680
2,760
920
7,840
4,800
3,040
4,460
0.900901
400
3,680
2,760
920
8,210
5,027
3,184
4,930
0.593451
400
3,680
2,760
920
8,698
5,325
3,373
5,418
0.352184
400
3,680
2,760
920
9,214
5,641
3,573
5,934
0.209004
0
3,680
2,760
920
9,761
5,976
3,785
6,081
0.124034
179,904
4,018
2,926
1,908
1,240
754
BENEFICIARIOS
1261
C/E
151
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
BENEFICIOS VAC
0
51,860
53,179
54,497
55,816
57,134
58,892
60,211
61,529
63,287
64,605
66,363
67,682
69,440
71,198
72,516
74,274
76,032
77,790
79,548
81,306