Documente Academic
Documente Profesional
Documente Cultură
INFORMACION GENERAL
DATOS GENERALES
DEPARTAMENTO San Martin
PROVINCIA Lamas
DISTRITO Alonso de Alvarado
LOCALIDAD Pacayzapa
REGION Selva
Tipo de Proyecto Saneamiento
Dotación (l/d)
USUARIOS PUBLICOS Conectados No Conectados Total
Sin Proyecto
Página 1
Conexiones Conexiones
TIPO simples multiples UBS
Viivendas 491 491
M
Municipalidad C. P. Pacayzapa 1 1
Puesto Policial 1 1
Posta de Salud 1 1
Instituciones Educativas 3 3
Otras instituciones 12 12
Total 509 0 509
Página 2
Tasas de crecimiento Local - Distrital - Provincial
Página 3
Dotación (l/d)
Con Proyecto
4960
200
20
Página 4
MUNICIPALIDAD PROVINCIAL DE LAMAS
Perdidas
Nº de viviendas Servidas Consumo Total
Población Cobertura Población Otras Total Nº (%)
Periodo Año
Total % Servida Conexiones Conexiones
Antiguas Nuevas Total (lt/día) (lt/seg) m3/año
0 1150 0.00% 0 0 0 0
1 1163 100.00% 1163 497 18 515
2 1177 100.00% 1177 503 18 521
3 1190 100.00% 1190 508 18 526
4 1204 100.00% 1204 514 18 532
5 1217 100.00% 1217 520 18 538
6 1230 100.00% 1230 525 18 543
7 1244 100.00% 1244 531 18 549
8 1257 100.00% 1257 537 18 555
9 1270 100.00% 1270 542 18 560
10 1284 100.00% 1284 548 18 566
BALANCE OFERTA - DEMANDA LINEA DISPOSICION SANITARIA DE EXCRETAS
DEMANDA SUPERAVIT /
OFERTA (und)
(und) DEFICIT
AÑO
(1) (2) (3)=(1)-(2) BALANCE OFERTA -DEMANDA DISPOSICION SANITARIA DE EXCRETAS
DEMANDA
0 0.00 0 0
700
1 0.00 515 -515
2 0.00 521 -521
600
3 0.00 526 -526
4 0.00 532 -532
5 0.00 538 -538 500
Qmd (lps)
6 0.00 543 -543 DEFICIT
7 0.00 549 -549 400
8 0.00 555 -555
9 0.00 560 -560 300
10 0.00 566 -566
11 0.00 572 -572 200
12 0.00 578 -578
13 0.00 583 -583 100
14 0.00 589 -589
15 0.00 595 -595 0
16 0.00 600 -600 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 2
17 0.00 606 -606 OFERTA
18 0.00 612 -612
'balanc.o-d'!# 'balanc.o-d'!#
19 0.00 617 -617
20 0.00 623 -623
NDA LINEA DISPOSICION SANITARIA DE EXCRETAS
600
500
Qmd (lps)
400
300
200
100
0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
OFERTA
'balanc.o-d'!# 'balanc.o-d'!#
MUNICIPALIDAD PROVINCIAL DE LAMAS
0 0 0 0
1 0 515 -515
2 0 521 -521
3 0 526 -526
4 0 532 -532
5 0 538 -538
6 0 543 -543
7 0 549 -549
8 0 555 -555
9 0 560 -560
10 0 566 -566
11 0 572 -572
12 0 578 -578
13 0 583 -583
14 0 589 -589
15 0 595 -595
16 0 600 -600
17 0 606 -606
18 0 612 -612
19 0 617 -617
20 0 623 -623
PARAMETROS DE EVALUACION - SNIP ANEXO 09
Mantenimiento
Obra civil
Equipos
Costes variables
Consumibles
Cloro
Año
Año Costos
Id. DESCRIPCION UNIDAD Cantidad Tiempo Precio Unitario A precios Factor A precios Costos
Mercado Sociales Fijos
Variables
Caudal
(m3/año)
110989.20
Requerimiento de hipoclorito de calcio (kg/m3) 0.000 Kg/m3 Requerimiento de Gasoil (l/m3)
Precio del hipoclorito Soles por Kg 0.00 Precio del gasoil en Soles
Costo de hipoclrito por cada m3 de agua Soles/m3 0.0000 Costo gasoil por m3
Precios
Costo por m3 Costo Anual FC Sociales
0.909 0.00
0.847 0.00
0.410 0.00
0.410 0.00
TOTAL SOCIAL -
Precios
FC Sociales
0.867 0.0
0.867 0.0
1.490 0.0
TOTAL SOCIAL 0.00
0.847 0
0.875 0
TOTAL SOCIAL 0.00
N PROYECTO PRECIOS PRIVADOS COSTOS DE O&M CON PROYECTO A PRECIOS SOCIALES
ALTERNATIVA 02
0
tos de Operación (S/.) Costos de Operación (S/.)
Costos de Total Costos de
Total Costos
Mant. Costos de Mantenimien
PERIODO de O&M
(S/.) O&M to (S/.)
(S/.)
(S/.)
Costos de Total Costos de
Total Costos
Mant. Costos de Costos Mantenimien
Total PERIODO Costos Total de O&M
(S/.) O&M Fijos to (S/.)
Variables (S/.)
(S/.)
Kg/m3
Precio del hipoclorito Soles por Kg 0.00
Costo de hipoclrito por cada m3 de agua Soles/m3
COSTOS DE O&M CON PROY
Agua Potable requerimiento Gasoil con proyecto OyM Agua Potable requerimiento Arena con proyecto Alternativa 1
Alternativa 1
Costo Total
Costo Total Producción Costo Total a Costo Total a Año
a Precio de
FC a Precio Año de Agua Precio de FC Precio Socilaes
Mercado
Socilaes (S/.) (m3/Año) Mercado (S/.) (S/.)
(S/.)
- 0.000 - 1 92,374 - 0.838 - 1
- 0.000 - 2 93,396 - 0.838 - 2
- 0.000 - 3 94,345 - 0.838 - 3
- 0.000 - 4 95,367 - 0.838 - 4
- 0.000 - 5 96,316 - 0.838 - 5
- 0.000 - 6 97,265 - 0.838 - 6
- 0.000 - 7 98,287 - 0.838 - 7
- 0.000 - 8 99,236 - 0.838 - 8
- 0.000 - 9 100,185 - 0.838 - 9
- 0.000 - 10 101,207 - 0.838 - 10
- 0.000 - 11 102,156 - 0.838 - 11
- 0.000 - 12 103,178 - 0.838 - 12
- 0.000 - 13 104,127 - 0.838 - 13
- 0.000 - 14 105,076 - 0.838 - 14
- 0.000 - 15 106,098 - 0.838 - 15
- 0.000 - 16 107,047 - 0.838 - 16
- 0.000 - 17 107,996 - 0.838 - 17
- 0.000 - 18 109,018 - 0.838 - 18
- 0.000 - 19 109,967 - 0.838 - 19
- 0.000 - 20 110,989 - 0.838 - 20
(*) Se considera los gastos fijos y variables (Cloro , Energia Electrica y reposicón de arena )
COSTOS INCREMENTALES A PRECIOS DE MERCADO - SERVICIO DE SANEAMIENTO
Alternativa 1
Evaluación Social
Alternativa 2
Nº de Beneficiarios conectados al
Población Beneficios de Usuarios (S/.año)
Poblacion servicio
Años Conectada
Total
(%)
Antiguas Nuevas Total Antiguas Nuevas Total
0 1,150 100.00% 0 0 0
1 1,163 100.00% 0 1,163 1,163 0.00 565,218.00 565,218.00
2 1,177 100.00% 0 1,177 1,177 0.00 572,022.00 572,022.00
3 1,190 100.00% 0 1,190 1,190 0.00 578,340.00 578,340.00
4 1,204 100.00% 0 1,204 1,204 0.00 585,144.00 585,144.00
5 1,217 100.00% 0 1,217 1,217 0.00 591,462.00 591,462.00
6 1,230 100.00% 0 1,230 1,230 0.00 597,780.00 597,780.00
7 1,244 100.00% 0 1,244 1,244 0.00 604,584.00 604,584.00
8 1,257 100.00% 0 1,257 1,257 0.00 610,902.00 610,902.00
9 1,270 100.00% 0 1,270 1,270 0.00 617,220.00 617,220.00
10 1,284 100.00% 0 1,284 1,284 0.00 624,024.00 624,024.00
11 1,297 100.00% 0 1,297 1,297 0.00 630,342.00 630,342.00
12 1,311 100.00% 0 1,311 1,311 0.00 637,146.00 637,146.00
13 1,324 100.00% 0 1,324 1,324 0.00 643,464.00 643,464.00
14 1,337 100.00% 0 1,337 1,337 0.00 649,782.00 649,782.00
15 1,351 100.00% 0 1,351 1,351 0.00 656,586.00 656,586.00
16 1,364 100.00% 0 1,364 1,364 0.00 662,904.00 662,904.00
17 1,377 100.00% 0 1,377 1,377 0.00 669,222.00 669,222.00
18 1,391 100.00% 0 1,391 1,391 0.00 676,026.00 676,026.00
19 1,404 100.00% 0 1,404 1,404 0.00 682,344.00 682,344.00
20 1,418 100.00% 0 1,418 1,418 0.00 689,148.00 689,148.00
RESUMEN
Saneamiento
Costo Privado
Costo Social
Costos de
Inversión Total O&M Factor de Valor actual del
Flujo neto a descuento
a precios incrementales flujo neto a
precios sociales
sociales (S/.) a precios precios sociales
sociales
9.0%
Costos de Factor de
Inversión Total O&M
Flujo neto a descuento Valor actual del
a precios incrementales flujo neto a
precios sociales
sociales (S/.) a precios precios sociales
9.0%
sociales
Indicadores de Evaluación
ALT. 1 ALT. 2
VAN SOCIAL 52,260.46 -512,875.78
TIR SOCIAL 9.13% 7.76%
ACE 40.50 -397.42
POB. BENEF. 1,291 1,291
Costo Privado Alt Unica 0.00
Costo Social Alt Unica 0.00
Selva
eneficiario año
VAN (S/.)
Variación VAN TIR
0.00% 52,260.46 9.13% 60,000.00
0.10% 46,794.96 9.12% 50,000.00
0.20% 41,329.45 9.10% 0.96%
40,000.00
0.30% 35,863.95 9.09%
A
N
V
S
(
)
/
.
0.40% 30,398.44 9.07% 30,000.00
10,000.00
0% 52,260.46 9.13%
0.00
0% 0% 0% 1% 1% 1% 1%
VA
Variación Porcentual de Costos de Inversión N
S
VAN (S/.)
)
/
.
VAN
24.00% 28,848.59 9.09% 30,000.00
53.57% 0.00 9.00%
20,000.00
0.00
0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 60.00%
S
(
)
/
.
20,000.00
10,000.00
0.00
0% 0% 0% 0% 0% 1% 1% 1% 1% 1% 1%
Variación Porcentual en O&M VAN
Aumento en O&M
VAN (S/.)
60,000.00
50,000.00
0.95%
40,000.00
A
N
V
S
(
)
/
.
30,000.00
0.95% 0.00 9.00% 20,000.00
10,000.00
0% 52,260 9.13%
0.00
0% 0% 0% 0% 0% 1% 1% 1% 1% 1% 1%
Variación Porcentual en O&M VAN
VAN (S/.)
0.00 1.00
0.00% -512,875.78 7.76%
0.90
-1.50% -427,326.15 28.22% -100,000.00 0.80
-3.00% -341,776.52 20.11% -8.99% 0.70
-200,000.00
0.60
A
N
V
S
-4.50% -256,226.89 15.31%
(
)
/
.
-300,000.00 0.50
-6.00% -170,677.26 12.04% -8.99% 0.40
-8.99% 0.00 9.00% -400,000.00 0.30
-500,000.00 0.20
0.10
0% -512,876 7.76%
-600,000.00 0.00
-10%
0 -9% -0.03
-8% -7% -0.06
-6% -5% -0.09
-4% -3% -0.12
-2% -0.1695211541
-1% 0%
Variación
Variación Porcentual
Porcentualde
deCostos
Costosde
deInversión
Inversión VA
VAN
N
0.60 365.67%
(
)
/
.
VAN (S/.)
0.00% -512,875.78 7.76% 0.00 1.00
0.90
-2.00% -391,357.19 29.89% ### -100,000.00
-8.44%0.80
-4.00% -269,838.60 21.52% -200,000.00 0.70
A
N
V
S
-6.00% -148,320.01 16.24% 0.60
)
/
.
-300,000.00 0.50
-8.00% -26,801.41 12.50%
0.40
-8.44% 0.00 9.00% -400,000.00 0.30
-500,000.00 0.20
0% -512,876 7.76% 0.10
-600,000.00 0.00
0.00%
-9% -8% -2.00%
-7% -6% -4.00%
-5% -4%-6.00%
-3% -8.00%
-2% -1% -8.44%
0%
Variación Porcentual en O&M VAN
VAN
nSaneamiento
Saneamiento
os
s de
deInversión
Inversión 1 2 3 4 5
-5465504.30 560256.75 567060.75 573378.75 580182.75 586500.75
-5470969.80 560256.75 567060.75 573378.75 580182.75 586500.75
0.96% -5476435.31 560256.75 567060.75 573378.75 580182.75 586500.75
-5481900.81 560256.75 567060.75 573378.75 580182.75 586500.75
-5487366.32 560256.75 567060.75 573378.75 580182.75 586500.75
-5517764.76 560256.75 567060.75 573378.75 580182.75 586500.75
1% 1% 1%
VA
tos de Inversión N
aneamiento
aneamiento
eneficios
eneficios 1 2 3 4 5
-5465504.3 560256.75 567060.75 573378.75 580182.75 586500.75
-5137574.042 526343.67 532739.43 538678.35 545074.11 551013.03
53.57% -4809643.784 492430.59 498418.11 503977.95 509965.47 515525.31
-4481713.526 458517.51 464096.79 469277.55 474856.83 480037.59
VAN
-4153783.268 424604.43 429775.47 434577.15 439748.19 444549.87
-2537453.800906 257450.87 260609.74 263542.98 266701.85 269635.09
Agua
Saneamiento
Potable
&M 1 2 3 4 5
-5465504.30 560256.75 567060.75 573378.75 580182.75 586500.75
-5476435.31 560246.83 567050.83 573368.83 580172.83 586490.83
0.95% -5487366.32 560236.90 567040.90 573358.90 580162.90 586480.90
-5498297.33 560226.98 567030.98 573348.98 580152.98 586470.98
-5509228.33 560217.06 567021.06 573339.06 580143.06 586461.06
1% 1% 1% 1% 1%
O&M VAN
&M
0.95%
1% 1% 1% 1% 1%
O&M VAN
Saneamiento
Agua Potable
os
s de
deInversión
Inversión
1 2 3 4 5
1.00
-5703308.60 524398.68868 531202.68868 537520.68868 544324.68868 550642.6887
0.90
0.80 -5617758.97 524398.68868 531202.68868 537520.68868 544324.68868 550642.6887
-8.99% 0.70 -5532209.34 524398.68868 531202.68868 537520.68868 544324.68868 550642.6887
0.60 -5446659.71 524398.68868 531202.68868 537520.68868 544324.68868 550642.6887
0.50
-8.99% 0.40 -5361110.08 524398.68868 531202.68868 537520.68868 544324.68868 550642.6887
0.30 -5190432.82 524398.68868 531202.68868 537520.68868 544324.68868 550642.6887
0.20
0.10
0.00
-0.09
-4% -3% -0.12
-2% -0.1695211541
-1% 0%
os
s de
deInversión
Inversión VA
VAN
N
Saneamiento
gua Potable
eneficios 1 2 3 4 5
-5703308.6 524398.68868 531202.68868 537520.68868 544324.68868 550642.6887
-1425827.15 100485.18868 102186.18868 103765.68868 105466.68868 107046.1887
2851654.3 -323428.31132 -326830.3113 -329989.3113 -333391.3113 -336550.311
365.67% 7129135.75 -747341.81132 -755846.8113 -763744.3113 -772249.3113 -780146.811
11406617.2 -1171255.3113 -1184863.311 -1197499.311 -1211107.311 -1223743.31
15152221.393581 -1542457.8991 -1560534.374 -1577319.672 -1595396.147 -1612181.44
% 250% 300.00%
300% 350% 400.00%
400%
neficios VAN
VAN
Agua
Saneamiento
Potable
&M 1 2 3 4 5
1.00 -5703308.60 524398.68868 531202.68868 537520.68868 544324.68868 550642.6887
0.90
-5589242.43 525215.07491 532019.07491 538337.07491 545141.07491 551459.0749
-8.44%0.80
0.70 -5475176.26 526031.46114 532835.46114 539153.46114 545957.46114 552275.4611
0.60 -5361110.08 526847.84736 533651.84736 539969.84736 546773.84736 553091.8474
0.50
-5247043.91 527664.23359 534468.23359 540786.23359 547590.23359 553908.2336
0.40
0.30 -5221886.16 527844.29086 534648.29086 540966.29086 547770.29086 554088.2909
0.20
0.10
0.00
4%
-6.00%
-3% -8.00%
-2% -1% -8.44%
0%
O&M VAN
VAN
6 7 8 9 10 11 12
592818.75 599622.75 605940.75 612258.75 619062.75 625380.75 632184.75
592818.75 599622.75 605940.75 612258.75 619062.75 625380.75 632184.75
592818.75 599622.75 605940.75 612258.75 619062.75 625380.75 632184.75
592818.75 599622.75 605940.75 612258.75 619062.75 625380.75 632184.75
592818.75 599622.75 605940.75 612258.75 619062.75 625380.75 632184.75
592818.75 599622.75 605940.75 612258.75 619062.75 625380.75 632184.75
6 7 8 9 10 11 12
592818.75 599622.75 605940.75 612258.75 619062.75 625380.75 632184.75
556951.95 563347.71 569286.63 575225.55 581621.31 587560.23 593955.99
521085.15 527072.67 532632.51 538192.35 544179.87 549739.71 555727.23
485218.35 490797.63 495978.39 501159.15 506738.43 511919.19 517498.47
449351.55 454522.59 459324.27 464125.95 469296.99 474098.67 479269.71
272568.33 275727.21 278660.45 281593.68 284752.56 287685.80 290844.67
6 7 8 9 10 11 12
592818.75 599622.75 605940.75 612258.75 619062.75 625380.75 632184.75
592808.83 599612.83 605930.83 612248.83 619052.83 625370.83 632174.83
592798.90 599602.90 605920.90 612238.90 619042.90 625360.90 632164.90
592788.98 599592.98 605910.98 612228.98 619032.98 625350.98 632154.98
592779.06 599583.06 605901.06 612219.06 619023.06 625341.06 632145.06
592771.70 599575.70 605893.70 612211.70 619015.70 625333.70 632137.70
6 7 8 9 10 11 12
556960.689 563764.6887 570082.6887 576400.688683 583204.688683 589522.688683 596326.688683
556960.689 563764.6887 570082.6887 576400.688683 583204.688683 589522.688683 596326.688683
556960.689 563764.6887 570082.6887 576400.688683 583204.688683 589522.688683 596326.688683
556960.689 563764.6887 570082.6887 576400.688683 583204.688683 589522.688683 596326.688683
556960.689 563764.6887 570082.6887 576400.688683 583204.688683 589522.688683 596326.688683
556960.689 563764.6887 570082.6887 576400.688683 583204.688683 589522.688683 596326.688683
6 7 8 9 10 11 12
556960.689 563764.6887 570082.6887 576400.688683 583204.688683 589522.688683 596326.688683
108625.689 110326.6887 111906.1887 113485.688683 115186.688683 116766.188683 118467.188683
-339709.311 -343111.3113 -346270.3113 -349429.311317 -352831.31132 -355990.311317 -359392.311317
-788044.311 -796549.3113 -804446.8113 -812344.311317 -820849.31132 -828746.811317 -837251.811317
-1236379.31 -1249987.311 -1262623.311 -1275259.31132 -1288867.3113 -1301503.31132 -1315111.31132
-1628966.74 -1647043.218 -1663828.516 -1680613.81385 -1698690.2887 -1715475.58674 -1733552.06157
6 7 8 9 10 11 12
556960.689 563764.6887 570082.6887 576400.688683 583204.688683 589522.688683 596326.688683
557777.075 564581.0749 570899.0749 577217.074909 584021.074909 590339.074909 597143.074909
558593.461 565397.4611 571715.4611 578033.461136 584837.461136 591155.461136 597959.461136
559409.847 566213.8474 572531.8474 578849.847362 585653.847362 591971.847362 598775.847362
560226.234 567030.2336 573348.2336 579666.233588 586470.233588 592788.233588 599592.233588
560406.291 567210.2909 573528.2909 579846.290861 586650.290861 592968.290861 599772.290861
13 14 15 16 17 18
638502.75 644820.75 651624.75 657942.75 664260.75 671064.75
638502.75 644820.75 651624.75 657942.75 664260.75 671064.75
638502.75 644820.75 651624.75 657942.75 664260.75 671064.75
638502.75 644820.75 651624.75 657942.75 664260.75 671064.75
638502.75 644820.75 651624.75 657942.75 664260.75 671064.75
638502.75 644820.75 651624.75 657942.75 664260.75 671064.75
13 14 15 16 17 18
638502.75 644820.75 651624.75 657942.75 664260.75 671064.75
599894.91 605833.83 612229.59 618168.51 624107.43 630503.19
561287.07 566846.91 572834.43 578394.27 583954.11 589941.63
522679.23 527859.99 533439.27 538620.03 543800.79 549380.07
484071.39 488873.07 494044.11 498845.79 503647.47 508818.51
293777.91 296711.15 299870.02 302803.26 305736.50 308895.38
13 14 15 16 17 18
638502.75 644820.75 651624.75 657942.75 664260.75 671064.75
638492.83 644810.83 651614.83 657932.83 664250.83 671054.83
638482.90 644800.90 651604.90 657922.90 664240.90 671044.90
638472.98 644790.98 651594.98 657912.98 664230.98 671034.98
638463.06 644781.06 651585.06 657903.06 664221.06 671025.06
638455.70 644773.70 651577.70 657895.70 664213.70 671017.70
13 14 15 16 17 18
602644.6886828 608962.688682819 615766.688682819 622084.68868282 628402.68868282 635206.6886828
602644.6886828 608962.688682819 615766.688682819 622084.68868282 628402.68868282 635206.6886828
602644.6886828 608962.688682819 615766.688682819 622084.68868282 628402.68868282 635206.6886828
602644.6886828 608962.688682819 615766.688682819 622084.68868282 628402.68868282 635206.6886828
602644.6886828 608962.688682819 615766.688682819 622084.68868282 628402.68868282 635206.6886828
602644.6886828 608962.688682819 615766.688682819 622084.68868282 628402.68868282 635206.6886828
13 14 15 16 17 18
602644.6886828 608962.688682819 615766.688682819 622084.68868282 628402.68868282 635206.6886828
120046.6886828 121626.188682819 123327.188682819 124906.68868282 126486.18868282 128187.1886828
-362551.3113172 -365710.311317181 -369112.311317181 -372271.3113172 -375430.3113172 -378832.3113172
-845149.3113172 -853046.811317181 -861551.811317181 -869449.3113172 -877346.8113172 -885851.8113172
-1327747.311317 -1340383.31131718 -1353991.31131718 -1366627.311317 -1379263.311317 -1392871.311317
-1750337.35963 -1767122.65768769 -1785199.13251879 -1801984.430576 -1818769.728634 -1836846.203465
13 14 15 16 17 18
602644.6886828 608962.688682819 615766.688682819 622084.68868282 628402.68868282 635206.6886828
603461.0749092 609779.074909163 616583.074909163 622901.07490916 629219.07490916 636023.0749092
604277.4611355 610595.461135506 617399.461135506 623717.46113551 630035.46113551 636839.4611355
605093.8473619 611411.84736185 618215.84736185 624533.84736185 630851.84736185 637655.8473619
605910.2335882 612228.233588193 619032.233588193 625350.23358819 631668.23358819 638472.2335882
606090.2908607 612408.290860677 619212.290860677 625530.29086068 631848.29086068 638652.2908607
Evaluación Social + Sensibilidad
Barranquita 9%
19 20
677382.75 684186.75
677372.83 684176.83
677362.90 684166.90
677352.98 684156.98
677343.06 684147.06
677335.70 684139.70
-5,465,504
513,997
477,284
442,754
411,016
381,185
353,478 Beneficios Selva
328,014 S/. Beneficiario año
304,101
281,901 Let. sin A.H. Let. con A.H.
261,499 Usuarios nuevos 365.00 486.00
242,356 Usuarios antiguos 102.00 213.00
224,764
208,266
192,960
178,896
165,716
153,493
142,262
131,744
122,080
-5,703,309
481,100
447,103
415,065
385,613
357,880
332,097 Beneficios Selva
308,399 S/. Beneficiario año
286,105
265,391 Let. sin A.H. Let. con A.H.
246,352 Usuarios nuevos 365.00 486.00
228,459 Usuarios antiguos 102.00 213.00
212,015
196,570
182,230
169,051
156,684
145,207
134,660
124,770
115,682
CIP ( OM ) 84,391 = S/
588,385
Soles por M3
COSTOS UNITARIOS/M3 Pago / conex./mes por consumLimite de
Capacidad de
Pago (Soles)***
Costo Unitario de O & M 0.143 1.51 25.5
Costo Unitario de Inv + O & M 12.309 129.7 25.5
** El consumo de 10.54 m3 corresponde al consumo/mes familia según el estudio de demanda del caso
*** Límite de capacidad de pago/conexión: 25.5
Costos VAC
VAC
O&M Consumos M3 Concepto PRODUCCI TARIFA
S/.
(Soles) ON m3
12.31 por M3
12.17 por M3
0.143 por M3
0.18%
ITEM DESCRIPCION UND CANTIDAD PRECIO MES 1 MES 2 MES 3 MES 4 MES 5
1.00 REDES DE ALCANTARILLADO ML 8,369.61 2,303,327.95 10.00% 20.00%
2.00 ESTACIÓN DE BOMBEO N° 01 UND 1.00 321,934.45 20.00%
3.00 ESTACIÓN DE BOMBEO N° 02 UND 1.00 321,934.45 20.00%
4.00 ESTACIÓN DE BOMBEO N° 03 UND 1.00 417,187.60 20.00%
5.00 LINEA DE IMPULSIÓN ML 2,512.50 392,340.08
PLANTA DE TRATAMIENTO (02 LAGUNAS
6.00 UND 1.00 775,555.85 10.00% 20.00%
FACULTATIVAS)
7.00 UTILIZACION EN MEDIA TENSION 22.9 KV UND 1.00 51,269.00 10.00% 30.00%
8.00 PLAN DE MANEJO AMBIENTAL UND 1.00 250,000.00 15.00% 15.00%
COSTO DIRECTO 4,833,549.38 0.00% 0.00% 0.00% 7.25% 18.22%
GASTOS GENERALES 10% 483,354.94 0.00% 0.00% 0.00% 7.25% 18.22%
UTILIDAD 8% 386,683.95 0.00% 0.00% 0.00% 7.25% 18.22%
ESTUDIO DEFINITIVO 2.50% 120,838.73 33.33% 33.33% 33.33% 0.00% 0.00%
SUPERVISION 5% 241,677.47 11.11% 11.11% 11.11% 11.11% 11.11%
SUB TOTAL 6,066,104.47 1.11% 1.11% 1.11% 7.26% 17.58%
IGV 1,091,898.80 1.11% 1.11% 1.11% 7.26% 17.58%
TOTAL 7,158,003.28 1.11% 1.11% 1.11% 7.26% 17.58%
ITEM DESCRIPCION UND CANTIDAD PRECIO MES 1 MES 2 MES 3 MES 4 MES 5
1.00 REDES DE ALCANTARILLADO ML 8,369.61 2,303,327.95 0.00 0.00 0.00 230,332.80 460,665.59
2.00 ESTACIÓN DE BOMBEO N° 01 UND 1.00 321,934.45 0.00 0.00 0.00 0.00 64,386.89
3.00 ESTACIÓN DE BOMBEO N° 02 UND 1.00 321,934.45 0.00 0.00 0.00 0.00 64,386.89
4.00 ESTACIÓN DE BOMBEO N° 03 UND 1.00 417,187.60 0.00 0.00 0.00 0.00 83,437.52
5.00 LINEA DE IMPULSIÓN ML 2,512.50 392,340.08 0.00 0.00 0.00 0.00 0.00
6.00 PLANTA DE TRATAMIENTO (02 LAGUNAS FACULTATIVAS UND 1.00 775,555.85 0.00 0.00 0.00 77,555.59 155,111.17
7.00 UTILIZACION EN MEDIA TENSION 22.9 KV UND 1.00 51,269.00 0.00 0.00 0.00 5,126.90 15,380.70
8.00 PLAN DE MANEJO AMBIENTAL UND 1.00 250,000.00 0.00 0.00 0.00 37,500.00 37,500.00
COSTO DIRECTO 4,833,549.38 0.00 0.00 0.00 350,515.28 880,868.76
GASTOS GENERALES 10% 483,354.94 0.00 0.00 0.00 35,051.53 88,086.88
UTILIDAD 8% 386,683.95 0.00 0.00 0.00 28,041.22 70,469.50
ESTUDIO DEFINITIVO 2.50% 120,838.73 40,279.58 40,279.58 40,279.58
SUPERVISION 5% 241,677.47 26,853.05 26,853.05 26,853.05 26,853.05 26,853.05
SUB TOTAL 6,066,104.47 67,132.63 67,132.63 67,132.63 440,461.08 1,066,278.19
IGV 1,091,898.80 12,083.87 12,083.87 12,083.87 79,282.99 191,930.07
TOTAL 7,158,003.28 79,216.50 79,216.50 79,216.50 519,744.08 1,258,208.26