Professional Documents
Culture Documents
Datos de la localidad
Bethel Jayais
Imaza
Bagua
Amazonas
Centro Poblado
Distrito
Provincia
Provincia
Datos de poblacin
Nmero de viviendas existentes
Densidad de vivienda
Tasa de crecimiento poblacional
Cobertura de agua potable proyectada
Cobertura de agua potable actual
Cobertura de saneamiento actual
Poblacin actual 2014
75 Viviendas
3.97 hab/viv
0.24%
100.00%
56.00%
0.00%
298 habitantes
Datos de Demanda
Consumo domestico
Coeficiente de variacin diaria
Coeficiente de variacin horaria
Prdidas
90 Lhpd
1.30
2.00
25.00% %
Datos de Almacenamiento
Porcentaje de regulacin
Porcentaje de reserva
20.00% %
2 Hr.
Distrito Acora
MTODO ARITMTICO
Pf = Po ( 1 + r t )
1. DATOS HISTORICOS
Censo
1,972
1,981
1,993
2,007
Poblacin
776,173
890,258
1,079,849
1,268,441
r1
r2
r3
r4
r5
r6
Tasa ( % )
===>
1.63%
===>
1.86%
===>
1.81%
===>
1.77%
===>
1.63%
===>
1.25%
Censos
1,981
1,981
1,993
1,993
1,993
2,007
2,007
2,007
r7
r8
r9
r 10
Tasa ( % )
===>
1.71%
===>
1.63%
===>
1.62%
===>
1.49%
Censos
1,981
1,993
2,007
Tasa ( % )
r 11 ===>
1.53%
1,972
Censos
1,981
1,993
2,007
Tasa ( % )
r 12 ===>
1.12%
r1
r2
r3
r4
r5
r6
r7
r8
r9
r 10
r 11
r 12
===>
===>
===>
===>
===>
===>
===>
===>
===>
===>
===>
===>
Diferencia
Poblacin de Aos Censales
Suma
Tasa ( % )
1,972
1,981
1,993
2,007
Absoluta
776,173
890,258 1,079,849 1,268,441 4,014,721
0 Censo
807,099
890,371 1,032,392 1,268,441 3,998,303
16,418 ####
767,784
854,513 1,006,034 1,268,441 3,896,772
117,949 ####
776,173
862,217 1,011,766 1,268,441 3,918,597
96,124 ####
782,438
867,952 1,016,008 1,268,441 3,934,839
79,882 ####
806,974
890,258 1,032,310 1,268,441 3,997,983
16,738 ####
882,936
957,788 1,079,849 1,268,441 4,189,014
174,293 ####
792,820
877,420 1,022,966 1,268,441 3,961,647
53,074 ####
807,006
890,287 1,032,331 1,268,441 3,998,065
16,656 ####
810,042
893,030 1,034,315 1,268,441 4,005,828
8,893 ####
833,524
914,120 1,049,415 1,268,441 4,065,500
50,779 ####
826,565
907,893 1,044,984 1,268,441 4,047,883
33,162 ####
912,000
983,033 1,096,951 1,268,441 4,260,425
245,704 ####
1.62%
METODO ARITMETICO
1,400,000
1,200,000
POBLACION
1,000,000
800,000
600,000
400,000
200,000
0
1,970
1,975
1,980
1,985
1,990
1,995
2,000
2,005
2,010
CENSOS
Censo
10
11
12
4. Bethel
Jayais
Censo
1,972
1,981
1,993
2,007
Poblacin
174
256
Poblacin
136
221
Poblacin
296
549
Poblacin
90
263
TASA
TASA FINAL
3.37%
0.24%
TASA
DISTRITAL
4.46%
0.24%
TASA
DISTRITAL
3.29%
0.24%
TASA
DISTRITAL
5.49%
0.24%
TASA
DISTRITAL
Censo
1,972
1,981
1,993
2,007
Tasa
distrital
Total
Poblacin
18,727
21,409
Tasa
distrital
Rural
Poblacin
18,010
18,611
1.02%
0.24%
TASA
TASA PERU
Tasa
calculada
(%)
-0.31
1.13%
5. San
Rafael
6. Wichim
Poblacin Poblacin
344
423
126
1.64%
1.64%
TASA
LOCAL
0.24%
0.24%
TASA
DISTRITAL
DENSIDAD
POBLACIONAL
3.97
Calculo Poblacional
Tasa de Crecimiento
TASA DE CRECIMIENTO
0.24%
Crecimiento Poblacional
Periodo de Diseo
AO BASE
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
298
299
299
300
301
301
302
303
304
304
305
306
306
307
308
309
309
310
311
311
312
313
75
76
76
76
76
76
77
77
77
77
77
78
78
78
78
78
78
79
79
79
79
79
20.8215
10.867875
1.915737897
Conexiones totales
UBS
77
78
78
78
78
78
79
79
79
79
79
80
80
80
80
80
80
81
81
81
81
81
85
86
86
86
86
86
87
87
87
87
87
88
88
88
88
88
88
89
89
89
89
89
DOMESTICO
ESTATAL
SOCIAL
TOTAL
% COBERTURA ACTUAL
COBERTURA ACTUAL AGUA POTABLE
COBERTURA ACTUAL SANEAMIENTO
NIVELES
Primaria
Inicial
INSTITUCION EDUCATIVA
I.E. PRIMARIA N 16719
I.E.INICIAL N 318
42
0
0
42
33
2
0
35
56.00%
0.00%
N DE
N DE ALUMNOS
Total
DOCENTES
TOTAL
63
31
2
1
94
LA EMPRESA
1
Total de Conexiones
75
2
0
77
N DE UBSs
Docentes
2
2
2
2
1
1
TOTAL
5
5
10
INICIAL
N de Alumnos
De 0 a 30
De 30 a 80
De 81 a 120
Por cada 50 alumnos mas
SSHH
H
1
2
3
1
2
3
1+
1+
N de Empleados
De 1 a 6
De 7 a 20
De 21 a 60
De 61 a 150
Por cada 60 empleados adicionales
SSHH
H
M
1 (mixto)
1
2
3
1
2
3
1+
1+
PRIMARIA
SSHH
N de Alumnos
De 0 a 60
1
De 61 a 140
2
De 141 a 200
3
Por cada 80 alumnos mas1 +
1
2
3
1+
N
de
Ca
so
s
Casos Frecuentes
1 de EDAS
Series1
Series2
DESCRIPCION DE VARIABLES
POBLACIN (habitantes)
POBLACIN ACTUAL CON CONEXIONES AGUA (red publica)
N DE VIVIENDAS TOTALES
N DE VIVIENDAS CON CONEXIN DE AGUA
N DE VIVIENDAS SIN CONEXIN DE AGUA
N DE USUARIOS CONECTADOS
DENSIDAD POR VIVIENDA (HAB/VIVIENDA)
CONSUMO DE POB. CONECTADA (litros / viv. - dia)
DOTACIN DE POB. NO CONECTADA (litros / viv. - dia)
DOTACIN ESTATAL (litros / dia)
COBERTURA DE AGUA POTABLE
COBERTURA DE SANEAMIENTO
N DE ALUMNOS
TASA CRECIMIENTO ANUAL DE POBLACIONAL (%)
N DE HORAS DE SERVICIO
CONEXIONES
56.00%
56.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
OTRAS FUENTES
44.00%
44.00%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
COBERTURA
SANEAMIENTO (%)
0.00%
0.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
19
20
100%
100%
0%
0%
100%
100%
DOMESTICO
SOCIAL
ESTATAL
SIN PROYECTO
SC
CC
0.00
5.73
0.00
0.00
0.00
0.00
CON PROYECTO
SC
0.00
0.00
0.00
CALCULOS ADICIONALES
1. DOTACIN DE POB. CONECTADA (litros / habitante - dia)
Usos de agua
Beber
Preparacion de alimentos
Lavado de ropa
Higiene personal
Limpieza de la vivienda
Volumen total
Total por vivienda (l/dia/conexion)
Total por vivienda (m3/mes/conexion)
Vol (lt/dia)
13.93
24.82
91.82
57.95
0.00
4,147.44
188.52
5.73
Con conexion
Casos
22.00
22.00
22.00
22.00
22.00
%
7.39%
13.17%
48.71%
30.74%
0.00%
100.00%
Vol (lt/dia)
9.92
26.92
0.00
0.00
0.00
478.92
36.84
1.12
Sin conexion
Casos
13
13
13
13
13
3. CONSUMO ESTATAL
SITUACION SIN PROYECTO Y CON PROYECTO
Institucion Educativa
N alumnos
unidad
I.E. PRIMARIA N 16719
63
alumnos
I.E.INICIAL N 318
31
alumnos
TOTAL ALUMNOS
94
alumnos
N de Profesores
4
Dotacion por alumno
15
L/ALUM X dia
N Conexiones
2
UND
%
26.93%
73.07%
0.00%
0.00%
0.00%
100.00%
CONSUMO
CONSUMO
CONSUMO ESTATAL
1.47
1470.00
14.70
m3/dia
lts /dia
m3/Conex - mes
56.98%
el perfil de proyecto
PRDIDAS DE AGUA
MICROMEDICIN
57%
57%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Con Proyecto ao
2035
313
313
79
79
0
2
3.97
90
90
1,470
100.00%
100.00%
94.00
0.24%
24
25%
25%
0%
0%
CON PROYECTO
CC
10.87
15.00
14.70
47.46906475
9.276258993
M3/CONEX,/MES
M3/CONEX,/MES
M3/CONEX,/MES
VIVIENDA
IGLESIA
COLEGIOS
Poblacin
Perodo
BASE
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Ao
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
Nmero de Con
Total
Cobertura
Servida
(hab.)
(hab.)
Sin
Conexin
298
299
299
300
301
301
302
303
304
304
305
306
306
307
308
309
309
310
311
311
312
313
56.00%
56.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
167
167
299
300
301
301
302
303
304
304
305
306
306
307
308
309
309
310
311
311
312
313
33
34
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
CUADROS DE DEMANDA
Sin
Conexin
Con
Conexin
77
78
78
78
78
78
79
79
79
79
79
80
80
80
80
80
80
81
81
81
81
81
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,890
2,890
9,915
9,915
9,915
9,915
10,046
10,046
10,046
10,046
10,046
10,176
10,176
10,176
10,176
10,176
10,176
10,306
10,306
10,306
10,306
10,306
CUADROS DE DEMANDA
Total
Consumo
Promedio
(l/dia)
2,890
2,890
10,268
10,268
10,268
10,268
10,398
10,398
10,398
10,398
10,398
10,529
10,529
10,529
10,529
10,529
10,529
10,659
10,659
10,659
10,659
10,659
7,918
7,918
28,131
28,131
28,131
28,131
28,489
28,489
28,489
28,489
28,489
28,846
28,846
28,846
28,846
28,846
28,846
29,203
29,203
29,203
29,203
29,203
(m3/da)
(m3/ao)
18
18
38
38
38
38
38
38
38
38
38
38
38
38
38
38
38
39
39
39
39
39
6,717
6,717
13,690
13,690
13,690
13,690
13,864
13,864
13,864
13,864
13,864
14,038
14,038
14,038
14,038
14,038
14,038
14,212
14,212
14,212
14,212
14,212
Caudales Mximos
Demanda Promedio Total
Volumen de Almacenamiento
Diario
Horario
Regulacin
Reserva (*)
Total
Qp (lps)
Qmd (lps)
Qmh (lps)
(m3)
(m3)
(m3)
0.21
0.21
0.43
0.43
0.43
0.43
0.44
0.44
0.44
0.44
0.44
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.45
0.28
0.28
0.56
0.56
0.56
0.56
0.57
0.57
0.57
0.57
0.57
0.58
0.58
0.58
0.58
0.58
0.58
0.59
0.59
0.59
0.59
0.59
0.43
0.43
0.87
0.87
0.87
0.87
0.88
0.88
0.88
0.88
0.88
0.89
0.89
0.89
0.89
0.89
0.89
0.90
0.90
0.90
0.90
0.90
3.68
3.68
7.50
7.50
7.50
7.50
7.60
7.60
7.60
7.60
7.60
7.69
7.69
7.69
7.69
7.69
7.69
7.79
7.79
7.79
7.79
7.79
1.53
1.53
3.13
3.13
3.13
3.13
3.17
3.17
3.17
3.17
3.17
3.21
3.21
3.21
3.21
3.21
3.21
3.24
3.24
3.24
3.24
3.24
5.21
5.21
10.63
10.63
10.63
10.63
10.76
10.76
10.76
10.76
10.76
10.90
10.90
10.90
10.90
10.90
10.90
11.03
11.03
11.03
11.03
11.03
Oferta (l/s)
Horizonte
Oferta
Oferta
de Periodo Optimizada C/Proyecto
(l/s)
(l/s)
1 2016
0
47.25
2 2017
0
47.25
3 2018
0
47.25
4 2019
0
47.25
5 2020
0
47.25
6 2021
0
47.25
7 2022
0
47.25
8 2023
0
47.25
9 2024
0
47.25
10 2025
0
47.25
11 2026
0
47.25
12 2027
0
47.25
13 2028
0
47.25
14 2029
0
47.25
15 2030
0
47.25
16 2031
0
47.25
17 2032
0
47.25
18 2033
0
47.25
19 2034
0
47.25
20 2035
0
47.25
Oferta (l/s)
Horizonte
Oferta
Oferta
de Periodo Optimizada C/Proyecto
(l/s)
(l/s)
1 2016
0
0.56
2 2017
0
0.56
3 2018
0
0.56
4 2019
0
0.56
5 2020
0
0.57
6 2021
0
0.57
7 2022
0
0.57
8 2023
0
0.57
9 2024
0
0.57
10 2025
0
0.58
11 2026
0
0.58
12 2027
0
0.58
13 2028
0
0.58
14 2029
0
0.58
15 2030
0
0.58
16 2031
0
0.59
17 2032
0
0.59
Balance (l/s)
Demanda
(l/s)
0.56
0.56
0.56
0.56
0.57
0.57
0.57
0.57
0.57
0.58
0.58
0.58
0.58
0.58
0.58
0.59
0.59
0.59
0.59
0.59
Optimizado C/Proyecto
-0.56
-0.56
-0.56
-0.56
-0.57
-0.57
-0.57
-0.57
-0.57
-0.58
-0.58
-0.58
-0.58
-0.58
-0.58
-0.59
-0.59
-0.59
-0.59
-0.59
46.69
46.69
46.69
46.69
46.68
46.68
46.68
46.68
46.68
46.67
46.67
46.67
46.67
46.67
46.67
46.66
46.66
46.66
46.66
46.66
Balance (l/s)
Demanda
(l/s)
0.56
0.56
0.56
0.56
0.57
0.57
0.57
0.57
0.57
0.58
0.58
0.58
0.58
0.58
0.58
0.59
0.59
Optimizado C/Proyecto
-0.56
-0.56
-0.56
-0.56
-0.57
-0.57
-0.57
-0.57
-0.57
-0.58
-0.58
-0.58
-0.58
-0.58
-0.58
-0.59
-0.59
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
18
19
20
2033
2034
2035
Horizonte
de Periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
0
0
0
0.59
0.59
0.59
Oferta (l/s)
Oferta
Oferta
Optimizada C/Proyecto
(l/s)
(l/s)
0
0.56
0
0.56
0
0.56
0
0.56
0
0.57
0
0.57
0
0.57
0
0.57
0
0.57
0
0.58
0
0.58
0
0.58
0
0.58
0
0.58
0
0.58
0
0.59
0
0.59
0
0.59
0
0.59
0
0.59
Oferta (l/s)
Horizonte
Oferta
Oferta
de Periodo Optimizada C/Proyecto
(l/s)
(l/s)
1 2016
0
0.56
2 2017
0
0.56
3 2018
0
0.56
4 2019
0
0.56
5 2020
0
0.57
6 2021
0
0.57
7 2022
0
0.57
8 2023
0
0.57
9 2024
0
0.57
10 2025
0
0.58
11 2026
0
0.58
12 2027
0
0.58
0.59
0.59
0.59
-0.59
-0.59
-0.59
0.00
0.00
0.00
Balance (l/s)
Demanda
(l/s)
0.56
0.56
0.56
0.56
0.57
0.57
0.57
0.57
0.57
0.58
0.58
0.58
0.58
0.58
0.58
0.59
0.59
0.59
0.59
0.59
Optimizado C/Proyecto
-0.56
-0.56
-0.56
-0.56
-0.57
-0.57
-0.57
-0.57
-0.57
-0.58
-0.58
-0.58
-0.58
-0.58
-0.58
-0.59
-0.59
-0.59
-0.59
-0.59
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
Balance (l/s)
Demanda
(l/s)
0.56
0.56
0.56
0.56
0.57
0.57
0.57
0.57
0.57
0.58
0.58
0.58
Optimizado C/Proyecto
-0.56
-0.56
-0.56
-0.56
-0.57
-0.57
-0.57
-0.57
-0.57
-0.58
-0.58
-0.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13
14
15
16
17
18
19
20
2028
2029
2030
2031
2032
2033
2034
2035
Horizonte
de Periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
0
0
0
0
0
0
0
0
0.58
0.58
0.58
0.59
0.59
0.59
0.59
0.59
Oferta (m3)
Oferta
Oferta
Optimizada C/Proyecto
(m3)
(m3)
0
10.63
0
10.63
0
10.63
0
10.63
0
10.76
0
10.76
0
10.76
0
10.76
0
10.76
0
10.90
0
10.90
0
10.90
0
10.90
0
10.90
0
10.90
0
11.03
0
11.03
0
11.03
0
11.03
0
11.03
0.58
0.58
0.58
0.59
0.59
0.59
0.59
0.59
1
2
3
4
5
6
2016
2017
2018
2019
2020
2021
Oferta
Oferta
Optimizada C/Proyecto
(ml)
(ml)
0
#REF!
0
#REF!
0
#REF!
0
#REF!
0
#REF!
0
#REF!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Balance (m3)
Demanda
(m3)
10.63
10.63
10.63
10.63
10.76
10.76
10.76
10.76
10.76
10.90
10.90
10.90
10.90
10.90
10.90
11.03
11.03
11.03
11.03
11.03
Oferta (ml)
Horizonte
de Periodo
-0.58
-0.58
-0.58
-0.59
-0.59
-0.59
-0.59
-0.59
Optimizado C/Proyecto
-10.63
-10.63
-10.63
-10.63
-10.76
-10.76
-10.76
-10.76
-10.76
-10.90
-10.90
-10.90
-10.90
-10.90
-10.90
-11.03
-11.03
-11.03
-11.03
-11.03
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
Balance (ml)
Demanda
(ml)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Optimizado C/Proyecto
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Oferta (und)
Horizonte
Oferta
Oferta
de Periodo Optimizada C/Proyecto
(und)
(und)
1 2016
0
78
2 2017
0
78
3 2018
0
78
4 2019
0
78
5 2020
0
79
6 2021
0
79
7 2022
0
79
8 2023
0
79
9 2024
0
79
10 2025
0
80
11 2026
0
80
12 2027
0
80
13 2028
0
80
14 2029
0
80
15 2030
0
80
16 2031
0
81
17 2032
0
81
18 2033
0
81
19 2034
0
81
20 2035
0
81
Oferta (familia)
Horizonte
Oferta
Oferta
de Periodo Optimizada C/Proyecto
(familia)
(familia)
1 2016
0
76
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Balance (und)
Demanda
(und)
78
78
78
78
79
79
79
79
79
80
80
80
80
80
80
81
81
81
81
81
Optimizado C/Proyecto
-78
-78
-78
-78
-79
-79
-79
-79
-79
-80
-80
-80
-80
-80
-80
-81
-81
-81
-81
-81
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Balance (familia)
Demanda
(familia)
76
Optimizado C/Proyecto
-76
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76
76
76
77
77
77
77
77
78
78
78
78
78
78
79
79
79
79
79
Oferta (personas)
Horizonte
Oferta
Oferta
de Periodo Optimizada C/Proyecto
(personas) (personas)
1 2016
0
21
2 2017
0
11
3 2018
0
2
4 2019
0
0
5 2020
0
0
6 2021
0
0
7 2022
0
0
8 2023
0
0
9 2024
0
0
10 2025
0
0
11 2026
0
0
12 2027
0
0
13 2028
0
0
14 2029
0
0
15 2030
0
0
16 2031
0
0
17 2032
0
0
18 2033
0
0
19 2034
0
0
20 2035
0
0
76
76
76
77
77
77
77
77
78
78
78
78
78
78
79
79
79
79
79
-76
-76
-76
-77
-77
-77
-77
-77
-78
-78
-78
-78
-78
-78
-79
-79
-79
-79
-79
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Balance (personas)
Demanda
(personas) Optimizado C/Proyecto
21
11
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-21
-11
-2
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
SUPERAVIT
20
15
10
5
Demanda (l/s)
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
DEFICIT
0.30
0.20
0.10
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
0.00
Demanda (l/s)
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
DEFICIT
0.30
0.20
0.10
Demanda (l/s)
DEFICIT
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
0.00
0.20
0.10
Demanda (l/s)
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
0.00
10.00
8.00
6.00
DEFICIT
4.00
2.00
Demanda (m3)
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
0.00
0.50
DEFICIT
0.40
0.30
0.20
0.10
Demanda (ml)
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
0.00
DEFICIT
30.00
20.00
10.00
Demanda (und)
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
0.00
80.00
70.00
60.00
50.00
40.00
DEFICIT
30.00
20.00
10.00
Demanda (familia)
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
0.00
20.00
15.00
DEFICIT
10.00
5.00
Demanda (personas)
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
0.00
FUENTES
1
2
3
2034
2035
2034
2035
UPERAVIT
Caudal (l/s)
Caudal (l/s)
Caudal (l/s)
2034
2035
2034
2035
2034
2035
2034
2035
2034
2035
2034
2035
2034
2035
2034
2035
FUENTES
47.25
0
0
Conexiones
totales
redes
AO BASE
77
#REF!
0
1
2
3
4
5
78
78
78
78
78
79
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
79
79
79
79
80
80
80
80
80
80
81
81
81
81
81
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
LETRINAS
AO
Base
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
POBLACION
TOTAL
POBLACION
SERVIDA
298
299
299
300
301
301
302
303
304
304
305
306
306
307
308
309
309
310
311
311
312
313
167
167
299
300
301
301
302
303
304
304
305
306
306
307
308
309
309
310
311
311
312
313
Domsticos
75
76
76
76
76
76
77
77
77
77
77
78
78
78
78
78
78
79
79
79
79
79
N de UBS
Instituciones
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
Total
85
86
86
86
86
86
87
87
87
87
87
88
88
88
88
88
88
89
89
89
89
89
Cobertura
0%
0%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Demanda
UBS
85
86
86
86
86
86
87
87
87
87
87
88
88
88
88
88
88
89
89
89
89
89
Nuevas
UBS
86
0
0
0
0
1
0
0
0
0
R
1EINVERSION X REPOSICION
0
0
0
0
0
1
0
0
0
0
Horizonte de
Periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
Oferta (Und)
Oferta
Oferta
Optimizada C/Proyecto
(Und)
(Und)
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
0
86
Demanda
(Und)
86
86
86
86
87
87
87
87
87
88
88
88
88
88
88
89
89
18
19
20
2033
2034
2035
0
0
0
86
86
86
89
89
89
Balance (Und)
90
80
70
60
50
40
30
20
10
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
0
2018
0
0
0
0
-1
-1
-1
-1
-1
-2
-2
-2
-2
-2
-2
-3
-3
2017
-86
-86
-86
-86
-87
-87
-87
-87
-87
-88
-88
-88
-88
-88
-88
-89
-89
100
2016
Optimizado C/Proyecto
-89
-89
-89
Oferta Optimizada (Und)
Demanda (Und)
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
-3
-3
-3
2035
2034
2033
2032
2031
2030
2029
2028
DEFICIT
2035
2034
2033
2032
2031
2030
2029
2028
138.46
30.83
2.00
2.00
18.00
36.84
1.12
REDES DE DISTRIBUCION
0.5041277
10%
438 aos
ESTRUCTURA :
FACTOR DE ECONOMIA A ESCALA (a):
TASA DE DESCUENTO (r) :
PERIODO DE DFICIT (Xo):
PERIODO DE DISEO PARA EXPANSIN SIN
DFICIT INICIAL (X)
PERIODO DE DISEO PARA EXPANSIN CON
DFICIT INICIAL (Xop)
RESERVORIO APOYADO
0.67058
10%
438 aos
ESTRUCTURA :
RESERVORIO ELEVADO
11.9 aos
21.02 aos
7.5 aos
15.94 aos
0.33942
10%
438 aos
16.3 aos
26.16 aos
POZOS
0.76495
10%
438 aos
5.1 aos
13.11 aos
ESTRUCTURA :
FACTOR DE ECONOMIA A ESCALA (a):
TASA DE DESCUENTO (r) :
PERIODO DE DFICIT (Xo):
PERIODO DE DISEO PARA EXPANSIN SIN
DFICIT INICIAL (X)
PERIODO DE DISEO PARA EXPANSIN CON
DFICIT INICIAL (Xop)
ESTRUCTURA :
FACTOR DE ECONOMIA A ESCALA (a):
TASA DE DESCUENTO (r) :
PERIODO DE DFICIT (Xo):
PERIODO DE DISEO PARA EXPANSIN SIN
DFICIT INICIAL (X)
PERIODO DE DISEO PARA EXPANSIN CON
DFICIT INICIAL (Xop)
11.8 aos
20.97 aos
14.2 aos
23.74 aos
LOCALIDAD
LACACHI
(*) Proyecto de Norma de Diseo de Infraestructura de Agua
COMPONENTE
FACTOR DE
ECONOMIA
ESCALA
a
0.50588
0.76495
0.67058
0.50413
Con deficit
inicial
21.0
13.1
15.9
21.0
(*) Proyecto de Norma de Diseo de Infraestructura de Agua y Saneamiento para Centros Poblados Rurales
PERIODOS DE
DISEO
MAXIMO
RECOMENDAD
O*
20
15
20
20
PERIODO
OPTIMO DE
DISEO
ADOPTADO
20
15
20
20
SISTEMAS DE ALCANTARILLADO
Tubera alcantarillado CSN (profundidad 2 m.)
Tubera alcantarillado PVC (profundidad 2 m.)
Tubera alcantarillado Asbesto cemento (profundidad 2 m.)
Tubera alcantarillado concreto reforzado
Lagunas de estabilizacin
Bomba sumergida - desages
Bomba no sumergida - desages
0.70829
0.67058
0.33942
0.4365634
0.5893193
0.5675228
0.3830086
0.5041277
0.4015791
0.4462618
0.3544338
0.76495
0.778206
0.869694
0.854719
0.42031
0.50588
0.41656
0.36691
0.36797
0.54386
0.28817
0.40906
0.08558
0.46111
0.71038
0.28157
0.26979
0.42555
0.569758
0.93629
0.46208
0.56287
( 4" -12")
( 4" -12")
( 4" -12")
( 4" -12")
OFERTA
m=
b=
Xo =
13,690.49
13,690.49
13,690.49
13,690.49
13,864.44
13,864.44
13,864.44
13,864.44
13,864.44
14,038.39
14,038.39
14,038.39
14,038.39
14,038.39
14,038.39
14,212.34
14,212.34
14,212.34
14,212.34
14,212.34
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31.1276391
13641.96893
-438 aos
Miles m3/ao
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
10,000.00
y = 31.128x + 13642
8,000.00
6,000.00
4,000.00
2,000.00
0.00
-50
-40
-30
DEMANDA (Miles m3/ao)
0
Ecuacin obtenida por mnimos cuadrados :
Demanda = b + m . ao
Periodo de Dficit
-20
-10
Horizonte de Proyecto
OFERTA
10,000.00
8,000.00
6,000.00
4,000.00
2,000.00
0.00
Horizonte de Proyecto
10
20
30
Rubros
Unidad
mes
mes
%
mes
mes
0
1
5%
1
1
10.00
0.50
-
Glb
Glb
1
1
25.70
42
85%
1
35.7
126.00
120.00
6.00
308.40
308.40
FC
0.909
0.410
0.847
0.847
0.847
0.847
0.410
434.40
N de conectados
Porcentaje de usuarios que pagan
Cuota mensual
Precio de
Precio de
Cantidad Mercado (S/. Mercado (S/.
/ Mes)
/ Ao)
428.4
60
10
120.0
308.4
428.4
466.667
E SIN PROYECTO
Precio
Social
(S/.Ao)
54.28
49.20
5.08
261.36
261.36
315.64
Actividades
Operacin
Operario
Herramientas
Mantenimiento
materiales para reposicion
Unidad
Und
%
Intervencion
Unitario
Costo (S/.)
Mensual
2
5%
60
120
120
6
179.7
Total anual
359.4
485.4
Anual
Rubros
Precio de
Precio de
Mercado (S/. Mercado (S/.
/ Mes)
/ Ao)
Unidad
Cantidad
mes
mes
viv
mes
glb
mes
0.0667
12
76
1
1
12
166.67
600
0.50
50.00
35.42
7.50
glb
glb
1
1
94.31
151.75
12,304.33
2,333.33
8,400.00
456.00
600.00
425.00
90.00
2,952.64
1,131.67
1,820.97
15,256.97
Sueldo mnimo vital de S/. 750.00 que entr en vigencia desde Junio del 2012
3. Herramientas Redes
Materiales
Costos (S/.)
Operacin Mantenimiento
Redes
Pico(*)
Barreta(*)
Guantes
Overol
Combas(*)
Protector
Cinzel(*)
Botas
Cascos
11.67
20
15
75
10
40
5
60
30
Llaves(*)
16.67
11.67
20
15
75
10
40
5
60
30
16.67
Total anual
283.33
283.33
(*) Materiales que sern renovados cada 3 aos, y que se han dividido para los rubros de operacin y mantenimiento, al igual que el resto de m
3. Herramientas PTAP y captacion
Materiales
PTAP y Captacion
Pico(*)
Barreta(*)
rastrillos (*)
palas(*)
Costos (S/.)
Operacin
11.67
20
Combas(*)
Protector
10
40
Cinzel(*)
mangueras(*)
escobillas
Combustible
Total anual
60
141.67
Mantenimiento
11.67
20.00
23.33
16.67
10.00
40.00
60.00
26.67
160.00
368.33
Nota: Los costos estan considerados en O&M de Agua por lo que estan evaluando en O&M.
(*) Materiales a ser reemplazados cada 3 aos
Costos
160.00
0.49
160.49
320.97
320.97
LxA
Altura
5.516
2
11.03
FC
0.909
0.909
0.847
0.847
0.847
0.847
0.847
0.847
Precio Social
(S/.Ao)
11,087.24
2,121.00
7,635.60
386.23
508.20
359.98
76.23
2,500.88
958.52
1,542.36
13,588.12
Costo Total a
Precio de
Mercado (S/.)
Ao
Produccin de
Agua (m3/Ao)
1
2
3
4
5
6
7
8
9
10
11
12
13
17,798
17,798
17,798
17,798
18,024
18,024
18,024
18,024
18,024
18,250
18,250
18,250
18,250
845.39
845.39
845.39
845.39
856.13
856.13
856.13
856.13
856.13
866.87
866.87
866.87
866.87
14
18,250
866.87
15
16
17
18
19
20
18,250
18,476
18,476
18,476
18,476
18,476
866.87
877.61
877.61
877.61
877.61
877.61
12,304.33
1,141.01
10
11
12
13
14
12,304.33
12,304.33
12,304.33
12,304.33
12,304.33
1,155.33
1,155.33
1,155.33
1,155.33
1,155.33
15
12,304.33
1,155.33
16
17
18
19
20
12,304.33
12,304.33
12,304.33
12,304.33
12,304.33
1,169.65
1,169.65
1,169.65
1,169.65
1,169.65
CLORURO FERRICO
Ao
2.349
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
Vol. Producido
(m3/ao)
17,797.64
17,797.64
17,797.64
17,797.64
18,023.77
18,023.77
18,023.77
18,023.77
18,023.77
18,249.91
18,249.91
18,249.91
18,249.91
18,249.91
18,249.91
18,476.04
18,476.04
18,476.04
18,476.04
18,476.04
Localidad
Contenido de
Aluminio
Muestreo
1
2
3
4
5
6
WAWAIM
TSA ENTSA
YUPICUSA
BETHEL
SAN RAFAEL
WICHIM
5.53
1.35
0.06
0.2
0.67
0.08
FC
Costo Total a
Precio
Sociales (S/.)
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
716.43
716.43
716.43
716.43
725.53
725.53
725.53
725.53
725.53
734.64
734.64
734.64
734.64
0.847
734.64
0.847
0.847
0.847
0.847
0.847
0.847
734.64
743.74
743.74
743.74
743.74
743.74
0.0025
S/. 19.00
S/. 0.05
13,431.03
13,431.03
13,431.03
13,431.03
13,445.35
Costos de
Mtto
(S/.)
2,952.64
2,952.64
2,952.64
2,952.64
2,952.64
Total Costos
de O&M
(S/.)
16,383.67
16,383.67
16,383.67
16,383.67
16,397.99
13,445.35
2,952.64
16,397.99
13,459.66
13,459.66
13,459.66
13,459.66
13,459.66
2,952.64
2,952.64
2,952.64
2,952.64
2,952.64
16,412.30
16,412.30
16,412.30
16,412.30
16,412.30
10
11
12
13
14
13,459.66
2,952.64
16,412.30
15
13,473.98
13,473.98
13,473.98
13,473.98
13,473.98
2,952.64
2,952.64
2,952.64
2,952.64
2,952.64
16,426.62
16,426.62
16,426.62
16,426.62
16,426.62
16
17
18
19
20
Ao
1
2
3
4
8
CLORURO FERRICO
Costo Total
Factor
Costo Total
Precio de Mercado
Precio de
Correccin
S/.
Social S/.
281.31
281.31
281.31
281.31
284.89
284.89
284.89
284.89
284.89
288.46
288.46
288.46
288.46
288.46
288.46
292.03
292.03
292.03
292.03
292.03
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.847
0.005
3.16122
0.0158061
% Incremento
21.44%
21.44%
21.44%
21.44%
21.44%
21.44%
238.40
238.40
238.40
238.40
241.43
241.43
241.43
241.43
241.43
244.46
244.46
244.46
244.46
244.46
244.46
247.49
247.49
247.49
247.49
247.49
Contenido
% Remocion Dosificacion Dosificacio
de Aluminio
esperada
(mg/lt)
n (kg/m3)
Estimado
6.72
1.64
0.07
0.24
0.81
0.10
2.69
0.66
0.03
0.10
0.33
0.04
25
10
5
5
10
5
0.025
0.01
0.005
0.005
0.01
0.005
mentario de Lidia Canepa, que esta pegado el comentario en la hoja Costos de O&M de Chipe he
seria el insumo que requeriria luego de los procesos planteados.
Rubros
Unidad
Cantidad
mes
mes
glb
viv
mes
mes
mes
0.0667
0.5
1
76
1
1
1
glb
glb
glb
Precio de
Mercado
(S/. / Mes)
Tiempo
2500.00
1200.00
35.42
0.50
50.00
5.00
2.50
14.00
14.00
12.00
12.00
12.00
12.00
12.00
1
1
40.00
54.31
12.00
125.00
12.00
160.49
12,042.07
12,042.07
12,042.07
12,042.07
12,054.20
Costos de
Mtto
(S/.)
2,500.88
2,500.88
2,500.88
2,500.88
2,500.88
Total
Costos de
O&M
14,542.95
14,542.95
14,542.95
14,542.95
14,555.08
966.96
12,054.20
2,500.88
14,555.08
11,087.24
11,087.24
11,087.24
11,087.24
11,087.24
979.09
979.09
979.09
979.09
979.09
12,066.33
12,066.33
12,066.33
12,066.33
12,066.33
2,500.88
2,500.88
2,500.88
2,500.88
2,500.88
14,567.21
14,567.21
14,567.21
14,567.21
14,567.21
11,087.24
979.09
12,066.33
2,500.88
14,567.21
11,087.24
11,087.24
11,087.24
11,087.24
11,087.24
991.23
991.23
991.23
991.23
991.23
12,078.46
12,078.46
12,078.46
12,078.46
12,078.46
2,500.88
2,500.88
2,500.88
2,500.88
2,500.88
14,579.35
14,579.35
14,579.35
14,579.35
14,579.35
11,087.24
11,087.24
11,087.24
11,087.24
11,087.24
Costos
Variables
954.83
954.83
954.83
954.83
966.96
11,087.24
Costos Fijos
Total
os de O&M de Chipe he
Precio de
Mercado (S/.
/ Ao)
12,304.33
2,333.33
8,400.00
425.00
456.00
600.00
60.00
30.00
2,952.64
480.00
651.67
FC
0.909
0.909
0.847
0.847
0.847
0.847
0.847
0.847
0.847
Precio Social
(S/.Ao)
11,087.24
2,121.00 4horas semanales (16 horas mensules)
7,635.60
359.98
0.066666667
386.23
508.20
50.82
25.41
2,500.88
406.56
551.96
1,500.00
0.847
1,270.50
320.97
15,256.97
0.847
271.86
13,588.12
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
Item
Descripcin
Unidad
1.00
1.01
1.02
1.03
1.04
1.05
2.00
2.01
2.02
2.03
2.04
Cant.
hh
Kg.
glb
0.08
0.20
1.00
3.00
hh
Kg
%
glb
2.00
3.00
1.00
1.00
TOTAL
(*) Las labores de mantenimiento de las UBS sern ejecutadas por cada familia beneficiaria, en consecuencia, el costo real e
materiales e insumos.
Semanal
Recursos Humanos
Cal
und
hh
Kg
cantidad
0.08
0.20
Unitario mensual
1.04
2.60
4.00
24.00
COMPONENTES
1.00
2.00
Saneamiento
1.00
2.00
Costos de Mantenimiento de Saneamiento 51,368.69 51,368.69
Agua Potable
Costos de Operacin
2,560.99 2,563.26
Costos Fijos
1,381.75 1,381.75
Costos Variables
1,179.24 1,181.51
Costos de Mantenimiento
808.75
808.75
Costos Fijos
808.75
808.75
Costos Variables
0.00
0.00
Costo Total de O&M Agua Potable
3,369.74 3,372.01
Precio
Precio
Parcial
Unitario mensual por
Total
(S/.)
UBS (S/.)
Anual (S/.)
Parcial por
mes (S/.)
FC
1.04
4.00
7.00
33.70
2.60
24.00
7.00
34,776.10
2,687.50
24,768.00
7,224.00
2,898.01
223.96
2,064.00
602.00
0.490
0.847
0.847
0.03
0.09
96.60
8.05
0.847
19.41
5,846.08
487.17
3.33
12.00
1.96
2.11
3,440.00
2,064.00
337.86
4.22
286.67
172.00
28.15
0.35
40,622.17
3,385.18
1.67
4.00
1.96
2.11
Costo Total
a Precio
Sociales
(S/.)
28,495.92
1,316.88
20,978.50
6,118.73
0.00
81.82
escobas
recogedor
desinfectante
trapos
detergente
0.83
1.17
2.00
1.00
2.00
7.00
Tuberias
2.11
3,723.55
0.490
0.847
0.847
0.847
1,685.60
1,748.21
286.17
3.57
32,219.46
r cada familia beneficiaria, en consecuencia, el costo real est dado slo por los
0.793
1.04
1.67
1 dia a la semana
3.00
4.00
5.00
51,368.69
51,368.69
51,368.69
2,565.53
1,381.75
1,183.78
808.75
808.75
0.00
3,374.28
2,567.78
1,381.75
1,186.03
808.75
808.75
0.00
3,376.53
2,570.05
1,381.75
1,188.30
808.75
808.75
0.00
3,378.80
51,368.69 51,368.69
2,572.32
1,381.75
1,190.57
808.75
808.75
0.00
3,381.07
2,574.59
1,381.75
1,192.84
808.75
808.75
0.00
3,383.34
51,368.69 #######
2,576.86
1,381.75
1,195.11
808.75
808.75
0.00
3,385.61
2,579.13
1,381.75
1,197.38
808.75
808.75
0.00
3,387.88
51,368.69 51,368.69
2,581.40
1,381.75
1,199.65
808.75
808.75
0.00
3,390.15
2,583.67
1,381.75
1,201.92
808.75
808.75
0.00
3,392.42
86.00
86.00
86.00
86.00
87.00
87.00
mensual
87.00
87.00
87.00
88.00
88.00
88.00
88.00
88.00
88.00
89.00
89.00
89.00
89.00
89.00
15.00
16.00
17.00
18.00
19.00
40,622.17
40,622.17
40,622.17
40,622.17
41,094.47
41,094.47
32,219.46
32,219.46
32,219.46
32,219.46
32,594.07
32,594.07
41,094.47
41,094.47
41,094.47
41,566.78
41,566.78
32,594.07
32,594.07
32,594.07
32,968.67
32,968.67
41,566.78
41,566.78
41,566.78
41,566.78
42,039.08
42,039.08
42,039.08
42,039.08
42,039.08
32,968.67
32,968.67
32,968.67
32,968.67
33,343.27
33,343.27
33,343.27
33,343.27
33,343.27
20.00
2,588.21
1,381.75
1,206.46
808.75
808.75
0.00
3,396.96
2,590.48
1,381.75
1,208.73
808.75
808.75
0.00
3,399.23
2,592.75
1,381.75
1,211.00
808.75
808.75
0.00
3,401.50
2,595.02
1,381.75
1,213.27
808.75
808.75
0.00
3,403.77
2,597.29
1,381.75
1,215.54
808.75
808.75
0.00
3,406.04
2,599.56
1,381.75
1,217.81
808.75
808.75
0.00
3,408.31
2,601.83
1,381.75
1,220.08
808.75
808.75
0.00
3,410.58
51,368.69
2,604.10
1,381.75
1,222.35
808.75
808.75
0.00
3,412.85
Ao
Total Costos
de O&M
(Precios de
Mercado)
Factores de
Correccin
Total Costos
de O&M
(Precios
Sociales)
1
2
3
4
5
6
40,622.17
40,622.17
40,622.17
40,622.17
41,094.47
41,094.47
0.793
0.793
0.793
0.793
0.793
0.793
32,219.46
32,219.46
32,219.46
32,219.46
32,594.07
32,594.07
41,094.47
0.793
32,594.07
8
9
10
11
41,094.47
41,094.47
41,566.78
41,566.78
0.793
0.793
0.793
0.793
32,594.07
32,594.07
32,968.67
32,968.67
12
41,566.78
0.793
32,968.67
13
14
15
16
17
18
19
20
41,566.78
41,566.78
41,566.78
42,039.08
42,039.08
42,039.08
42,039.08
42,039.08
0.793
0.793
0.793
0.793
0.793
0.793
0.793
0.793
32,968.67
32,968.67
32,968.67
33,343.27
33,343.27
33,343.27
33,343.27
33,343.27
Periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
308.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
PS
Periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
261.4
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
18
19
20
54.3
54.3
54.3
261.4
261.4
261.4
315.6
315.6
315.6
12,078.46
12,078.46
12,078.46
16,383.67
16,383.67
16,383.67
16,383.67
16,397.99
16,397.99
16,397.99
16,397.99
16,397.99
16,412.30
16,412.30
16,412.30
16,412.30
16,412.30
16,412.30
16,426.62
16,426.62
16,426.62
16,426.62
16,426.62
14,542.95
14,542.95
14,542.95
14,542.95
14,555.08
14,555.08
14,555.08
14,555.08
14,555.08
14,567.21
14,567.21
14,567.21
14,567.21
14,567.21
14,567.21
14,579.35
14,579.35
Costos Incrementales
Total de
Costos de Costos de
Costos de
Operacin Mantenimiento
O&M
13,305.03
13,305.03
13,305.03
13,305.03
13,319.35
13,319.35
13,319.35
13,319.35
13,319.35
13,333.66
13,333.66
13,333.66
13,333.66
13,333.66
13,333.66
13,347.98
13,347.98
13,347.98
13,347.98
13,347.98
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
2,644.24
15,949.27
15,949.27
15,949.27
15,949.27
15,963.59
15,963.59
15,963.59
15,963.59
15,963.59
15,977.90
15,977.90
15,977.90
15,977.90
15,977.90
15,977.90
15,992.22
15,992.22
15,992.22
15,992.22
15,992.22
Costos Incrementales
Total de
Costos de Costos de
Costos de
Operacin Mantenimiento
O&M
11,987.78
11,987.78
11,987.78
11,987.78
11,999.91
11,999.91
11,999.91
11,999.91
11,999.91
12,012.05
12,012.05
12,012.05
12,012.05
12,012.05
12,012.05
12,024.18
12,024.18
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
2,239.53
14,227.31
14,227.31
14,227.31
14,227.31
14,239.44
14,239.44
14,239.44
14,239.44
14,239.44
14,251.57
14,251.57
14,251.57
14,251.57
14,251.57
14,251.57
14,263.71
14,263.71
2,500.88
2,500.88
2,500.88
14,579.35
14,579.35
14,579.35
12,024.18
12,024.18
12,024.18
2,239.53
2,239.53
2,239.53
14,263.71
14,263.71
14,263.71
ALTERNATIVA 1
INVERSIONES FUTURAS (Cantidad)
AO
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
HORIZONTE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Conexiones
domiciliarias
0
0
0
1
0
0
0
0
1
0
0
0
0
0
1
0
0
0
0
78
0
0
0
1
0
0
0
0
1
0
0
0
0
0
1
2da
78
0
0
0
1
0
0
0
0
1
0
AO
HORIZONTE
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
1
2
3
4
5
6
7
8
9
10
11
12
13
Conexiones
domiciliarias
0.00
0.00
0.00
593.84
0.00
0.00
0.00
0.00
593.84
0.00
0.00
0.00
Reposicion
Caja y tapa de
Conex. Domic.
8,302.01
0.00
0.00
0.00
106.44
8,302.01
0.00
0.00
0.00
Redes
0.00
0.00
0.00
2,325.30
0.00
0.00
0.00
0.00
2,325.30
0.00
0.00
0.00
3ra
Total
78
0
0
0
1
0
0
0
0
0
78
0
0
0
1
78
0
0
0
2
78
0
0
0
2
1
Redes
0
0
0
48
0
0
0
0
48
0
0
0
0
0
48
0
0
0
0
2029
2030
2031
2032
2033
2034
2035
14
15
16
17
18
19
20
0.00
0.00
593.84
0.00
0.00
0.00
0.00
212.87
8,302.01
0.00
0.00
0.00
212.87
106.44
0.00
0.00
2,325.30
0.00
0.00
0.00
0.00
#DIV/0!
AO
HORIZONTE
UBS
Construccion
de zanja
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
Reposicion de
zanjas de
percolacion
(Und)
86
HORIZONTE
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Construccion de Reposicion de
UBS
zanja
0.00
0.00
0.00
14,292.24
0.00
0.00
0.00
0.00
14,292.24
0.00
0.00
0.00
0.00
0.00
14,292.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
117,411.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
0.00
0.00
14,292.24
0.00
0.00
0.00
0.00
131,703.97
0.00
0.00
0.00
0.00
0.00
14,292.24
0.00
2033
2034
2035
18
19
20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
INDICADORES Y METAS
Indicador Lnea de Base
FIN
PROPOSITO
RESUMEN DE OBJETIVOS
Porcentaje de enfermedades
infecciosas y de piel al 2013
63.51%
0%
0%
0%
COMPONENTES
ES
100%
ACCIONES
Meta
MEDIOS DE VERIFICACION
SUPUESTOS
Al ao 5 : 10%
Al ao 10 : 25%
Al ao 20 : 30%
Al ao 1 se instalaran 78 Und de
conexiones domiciliarias
125,392
57,262
268,563
59,186
208,481
- Autoridades locales participan en gestiones
Registros del Gerente del proyecto.
de pre-inversin del Py.
Informes de la supervisin del proyecto.
- Poblacin participa activamente en los
Registros contables de ejecucin presupuestal del
talleres de Educacin Sanitaria.
proyecto.
- El financiamiento del proyecto provendr de
Entrevistas a vecinos notables y dirigentes de la
recursos ordinarios del Estado.
CC.NN acerca de los eventos de educacin sanitaria.
208,481
127,229
1,132,927.44
150,169.33
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
34,038.81
59,842.07
1,306,584.84900828
Costos hundidos del Programa Amazonia
Rural
Costos hundidos del Programa Amazonia
Rural
S/. 57,029.38
S/. 23,014.53
3,609,718.50099801
GG
Utilidad
Descripcion
19.40%
10%
Unidad de
Medida
Glb
MOVILIZACIN Y DESMOVILIZACION DE EQUIPOS
glb
ALMACEN Y CAMPAMENTO
u
CARTEL DE OBRA
u
DISEO DE MEZCLA
u
CONTROL DE CALIDAD DEL CONCRETO
u
BOCATOMA TIPO BARRAJE FIJO (L=1.50m)
u
CONSTRUCCION DE SEDIMENTADOR (Q=0.62 l/s)
u
CONST. CERCO PERIMETRICO PARA EL SEDIMENTADOR
m
LINEA DE CONDUCCION (L=814.93m)
u
CONSTRUCCION DE CAJA PARA VALVULA DE AIRE DE 1 1/2" (03 UND) - L. CONDUCC.
u
CONSTRUCCION DE CAJA PARA VALVULA DE PURGA 2" (02 UND) - L. CONDUCC.
u
CONSTRUCCION DE FILTRO LENTO (Q=0.62 l/s)
u
CONSTRUCCION DE CASETA
u
CONST. CERCO PERIMETRICO PARA EL FILTRO
u
RESERVORIO VOLUMEN V=15 m3
u
CASETA DE VALVULAS P/RESERVORIO
u
CONST. CERCO PERIMETRICO DEL RESERVORIO
m
LINEA DE ADUCCION (L=66.62 m)
m
RED DE DISTRIBUCION (L=3009.52 m)
u
CONSTRUCCION DE CAJA PARA VALVULA DE AIRE DE 1 1/2" (02 UND)
u
CONSTRUCCION DE CAJA PARA VALVULA DE PURGA 2" (03 UND)
u
CONSTRUCCION DE CAJA PARA VALVULA DE CONTROL 2" (06 UND)
u
CONEXIONES DOMICILIARIAS DE AGUA POTABLE (77 UND)
u
LAVADEROS MULTIUSOS (77 UND)
Glb
PLAN DE MONITOREO ARQUEOLOGICO
Glb
MITIGACION AMBIENTAL
Glb
FLETE TERRESTRE DE MATERIALES
Estimado
SEGURIDAD Y SALUD EN OBRA
TOTAL COSTO DIRECTO
SUPERVISION DE OBRA (5%)
SUPERVISION DE ESTUDIO
Costos asumidos por el pro
EXPEDIENTE TECNICO
EDUCACION SANITARIA Y FORTALECIMIENTO DE LA GESTION
COSTO TOTAL DEL AGUA POTABLE + EDUCACION SANITARIA
Captacion
linea de conduccion
PTAP
Reservorio
Redes
conexiones
MOVILIZACIN Y DESMOVILIZACION DE EQUIPOS
ALMACEN Y CAMPAMENTO
CARTEL DE OBRA
DISEO DE MEZCLA (4 UND) y CONTROL DE CALIDAD DEL CONCRETO (12 UND)
PLAN DE MONITOREO ARQUEOLOGICO
MITIGACION AMBIENTAL
FLETE TERRESTRE DE MATERIALES
SEGURIDAD Y SALUD EN OBRA
Cantidad
1
1.00
1.00
4
12
1.00
1.00
1.00
814.93
3.00
2.00
1.00
1.00
1.00
1
1.00
1
66.62
3009.52
2.00
3.00
6
77
77
1.00
1
1
1
Costo
Unitario
553.00
15,000.00
1,360.72
400.00
66.70
12,927.02
53,368.25
15,822.97
40.43
852.47
996.92
104,125.46
43,700.35
28,053.55
20,520.68
6,805.26
11,434.14
43.22
41.05
882.53
784.44
996.92
503.26
578.83
39,190.00
18,674.00
588,420.00
7,536.00
Total
presupuesto
GG (19.4%)
Utilidad (10%)
29.40%
553.00
15,000.00
1,360.72
1,600.00
800.40
12,927.02
53,368.25
15,822.97
32,948.90
2,557.40
1,993.84
104,125.46
43,700.35
28,053.55
20,520.68
6,805.26
11,434.14
2,879.26
123,553.01
1,765.06
2,353.31
5,981.52
38,750.64
44,570.15
39,190.00
18,674.00
588,420.00
7,536.00
1,227,244.89
Sub Total
(S/.)
162.61
715.61
4,410.67
19,410.67
400.11
1,760.83
470.47
2,070.47
235.35
1,035.75
3,801.12
16,728.14
15,692.66
69,060.91
4,652.66
20,475.63
9,688.45
42,637.35
751.99
3,309.39
586.28
2,580.12
30,617.55 134,743.01
12,849.86
56,550.21
8,249.00
36,302.55
6,034.00
26,554.68
2,001.05
8,806.31
3,362.15
14,796.29
846.63
3,725.89
36,330.12 159,883.13
519.01
2,284.07
691.98
3,045.29
1,758.83
7,740.35
11,394.42
50,145.06
13,105.62
57,675.77
11,523.61
50,713.61
5,490.99
24,164.99
173,021.83 761,441.83
2,215.92
9,751.92
360,864.95 ##########
IGV (S/.)
18%
128.81
3,493.92
316.95
372.68
186.44
3,011.07
12,430.96
3,685.61
7,674.72
595.69
464.42
24,253.74
10,179.04
6,534.46
4,779.84
1,585.14
2,663.33
670.66
28,778.96
411.13
548.15
1,393.26
9,026.11
10,381.64
9,128.45
4,349.70
137,059.53
1,755.35
285,859.77
Costos asumidos por el programa Amazonia Rural, por ello se consideran costos hundidos del Programa
1,227,244.89
1,136,725.45
costo directo 2,363,970.34
1,169,380.89
947681.1 OK
37348
20.8215
Total a Precios de
Mercado (S/.)
844
22,905
2,078
2,443
1,222
19,739
81,492
24,161
50,312
3,905
3,045
158,997
66,729
42,837
31,335
10,391
17,460
4,397
188,662
2,695
3,593
9,134
59,171
68,057
59,842
28,515
898,501
11,507
1,873,969.61
FC
0.847
0.847
0.847
0.759
0.759
0.759
0.759
0.759
0.802
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.802
0.802
0.759
0.759
0.759
0.759
0.759
0.847
0.847
0.847
0.847
Total a
Precios
Sociales
715.22
19,400.19
1,759.88
1,854.36
927.64
14,982.06
61,811.58
18,338.39
40,325.13
2,963.96
2,310.81
120,614.93
50,614.13
32,513.29
23,782.90
7,887.11
13,251.85
3,526.03
151,212.67
2,045.66
2,727.42
6,932.42
44,881.34
51,655.57
50,686.23
24,151.94
761,030.65
9,746.66
1,522,650.01
4,521
18,682
104,302
193,059
-757.00
-757
15,422
127,229
935,446
1,522,650.01
0.81252652
1,522,650.01
20,961
53,228
31,335
17,460
208,481
127,229
844
22,905
2,078
2,443
59,842
3,722,762.15
1,873,969.61
28,515
898,501
11,507
1,485,329
GG
19.40%
Descripcion
Unidad de
Medida
Cantidad
UBS
728,285.61
25,974.76
Construccion UBS
zanjas de percolacion
MOVILIZACIN Y DESMOVILIZACION DE EQUIPOS
TRABAJOS PRELIMINARES
PLAN DE MONITOREO ARQUEOLOGICO
MITIGACION
FLETE TERRESTRE DE MATERIALES
SEGURIDAD Y SALUD EN OBRA
UT
Costo
Unitario
10%
Total
presupuesto
GG (19.4%)
Utilidad (10%)
29.40%
162.61
712.93
6,548.48
28,060.38
57,961.10
27,955.02
48,855.44
19,710.62
984.66
9,316.44
12,152.59
4,016.00
2,603.85
28,917.68
5,490.99
78,583.47
2,215.92
Sub Total
(S/.)
715.61
3,137.50
28,818.84
123,489.33
255,077.67
123,025.63
215,005.09
86,743.32
4,333.34
41,000.19
53,481.63
17,673.80
11,459.15
127,262.15
24,164.99
345,833.47
9,751.92
IGV (S/.)
18%
128.81
564.75
5,187.39
22,228.08
45,913.98
22,144.61
38,700.92
15,613.80
780.00
7,380.03
9,626.69
3,181.28
2,062.65
22,907.19
4,349.70
62,250.02
1,755.35
Total a Precios de
Mercado (S/.)
844.42
3,702.25
34,006.23
145,717.41
300,991.65
145,170.24
253,706.00
102,357.11
5,113.34
48,380.23
63,108.32
20,855.09
13,521.80
150,169.33
28,514.69
408,083.49
11,507.27
1,735,748.89
ostos asumidos por el programa Amazonia Rural, por ello se consideran costos hundidos del Programa
X UBS
1,136,725.45
13373.24059
1,735,748.89
5827.454298
##########
13269.06059
15,657.49
UBS
27,543.86
205,393.36
1,572,057.75
0.763302846
1,029,525.68
1173800.2
740,528.88
13,657.80
TOTAL
CD
2,535,805.43
1,098,550.54
20,855.09
844.42
3,702.25
13,521.80
150,169.33
408,083.49
11,507.27
1,707,234.20
1,278,141.29
22,650.25
33,016.46
71,469.47
205,393.36
##########
22,650.25
3,609,718.50
2,363,970.34
FC
0.847
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.802
0.802
0.802
0.759
0.867
0.759
0.759
Total a
Precios
Sociales
715.22
2,810.01
25,810.73
110,599.52
228,452.66
110,184.21
192,562.86
77,689.05
3,881.03
36,720.59
50,612.87
16,725.78
10,844.49
1,137,474.10
113,978.52
24,722.24
309,735.37
8,734.02
1,324,779.16
############
############
############
71,469.47
205,393.36
22,650.25
1,324,779.16
1,199,956.15
3,804,476.07
Descripcion
Unidad de
Medida
Glb
m2
m3
m3
m3
m2
m2
u
m2
u
u
u
u
u
GLB
Estimado
Glb
Cantidad
1
1.00
1.00
4
12
1.00
1.00
1.00
814.93
3.00
2.00
1.00
1.00
1.00
1
1.00
1
66.62
3009.52
2.00
3.00
6
77
77
1.00
1
1
1
1.00
2,164.31
266.73
177.48
123.77
1,820.23
3,897.17
85.00
477.70
85.00
85.00
85.00
85.00
85.00
1.00
1.00
1.00
Costo
Unitario
Inversion Inicial
(S/.)
553.00
15,000.00
1,360.72
400.00
66.70
12,927.02
53,368.25
15,822.97
40.43
852.47
996.92
104,125.46
43,700.35
28,053.55
20,520.68
6,805.26
11,434.14
43.22
41.05
882.53
784.44
996.92
503.26
578.83
39,190.00
18,674.00
588,420.00
7,536.00
553.00
15,000.00
1,360.72
1,600.00
800.40
12,927.02
53,368.25
15,822.97
32,948.90
2,557.40
1,993.84
104,125.46
43,700.35
28,053.55
20,520.68
6,805.26
11,434.14
2,879.26
123,553.01
1,765.06
2,353.31
5,981.52
38,750.64
44,570.15
39,190.00
18,674.00
588,420.00
7,536.00
1,227,244.89
553.00
1.12
83.49
537.69
1,592.60
52.23
42.63
788.62
7.01
372.75
486.22
160.68
104.18
1,156.99
18,674.00
267,250.00
7,536.00
553.00
2,424.57
22,270.36
95,428.95
197,116.57
95,070.61
166,149.65
67,032.70
3,348.68
31,683.75
41,329.04
13,657.80
8,855.30
98,344.47
18,674.00
267,250.00
7,536.00
1,136,725.45
458,716.10
236,397.03
3,059,083.48
550,635.03
3,609,718.50
Componentes
Componente 01: ADECUADA INFRAESTRUCTURA DE AGUA POTABLE
MOVILIZACIN Y DESMOVILIZACION DE EQUIPOS
ALMACEN Y CAMPAMENTO
CARTEL DE OBRA
DISEO DE MEZCLA
CONTROL DE CALIDAD DEL CONCRETO
BOCATOMA TIPO BARRAJE FIJO (L=1.50m)
CONSTRUCCION DE SEDIMENTADOR (Q=0.62 l/s)
CONST. CERCO PERIMETRICO PARA EL SEDIMENTADOR
LINEA DE CONDUCCION (L=814.93m)
CONSTRUCCION DE CAJA PARA VALVULA DE AIRE DE 1 1/2" (03 UND) - L. CONDUCC.
CONSTRUCCION DE CAJA PARA VALVULA DE PURGA 2" (02 UND) - L. CONDUCC.
CONSTRUCCION DE FILTRO LENTO (Q=0.62 l/s)
CONSTRUCCION DE CASETA
CONST. CERCO PERIMETRICO PARA EL FILTRO
RESERVORIO VOLUMEN V=15 m3
CASETA DE VALVULAS P/RESERVORIO
CONST. CERCO PERIMETRICO DEL RESERVORIO
LINEA DE ADUCCION (L=66.62 m)
RED DE DISTRIBUCION (L=3009.52 m)
CONSTRUCCION DE CAJA PARA VALVULA DE AIRE DE 1 1/2" (02 UND)
CONSTRUCCION DE CAJA PARA VALVULA DE PURGA 2" (03 UND)
CONSTRUCCION DE CAJA PARA VALVULA DE CONTROL 2" (06 UND)
CONEXIONES DOMICILIARIAS DE AGUA POTABLE (77 UND)
LAVADEROS MULTIUSOS (77 UND)
PLAN DE MONITOREO ARQUEOLOGICO
Unidad
de
Medida
Glb
glb
u
u
u
u
u
u
m
u
u
u
u
u
u
u
u
m
m
u
u
u
u
u
Glb
Glb
Glb
Estimado
Mes 1
50%
17%
100%
50%
17%
50%
33%
33%
50%
25%
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
17%
17%
17%
17%
50%
17%
17%
17%
17%
17%
50%
17%
50%
33%
33%
50%
100%
100%
50%
50%
33%
33%
50%
S Y DE AGUAS GRISES
50%
20%
20%
20%
17%
17%
17%
50%
20%
20%
20%
25%
25%
17%
17%
17%
33%
33%
25%
50%
100%
33%
33%
50%
33%
25%
25%
25%
25%
20%
20%
20%
25%
25%
33%
33%
17%
17%
17%
33%
33%
33%
25%
25%
25%
25%
33%
33%
25%
25%
25%
25%
33%
50%
25%
25%
25%
25%
33%
100%
50%
20%
20%
20%
25%
25%
33%
33%
25%
25%
25%
25%
25%
25%
20%
20%
20%
25%
25%
33%
33%
50%
50%
50%
25%
25%
25%
25%
25%
25%
50%
50%
50%
17%
17%
17%
17%
17%
17%
17%
17%
17%
Mes 7(1)
Total por
componente
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Componentes
Componente 01: ADECUADA INFRAESTRUCTURA DE AGUA POTABLE
MOVILIZACIN Y DESMOVILIZACION DE EQUIPOS
ALMACEN Y CAMPAMENTO
CARTEL DE OBRA
DISEO DE MEZCLA
CONTROL DE CALIDAD DEL CONCRETO
BOCATOMA TIPO BARRAJE FIJO (L=1.50m)
CONSTRUCCION DE SEDIMENTADOR (Q=0.62 l/s)
CONST. CERCO PERIMETRICO PARA EL SEDIMENTADOR
LINEA DE CONDUCCION (L=814.93m)
CONSTRUCCION DE CAJA PARA VALVULA DE AIRE DE 1 1/2" (03 UND) - L. CONDUCC.
CONSTRUCCION DE CAJA PARA VALVULA DE PURGA 2" (02 UND) - L. CONDUCC.
CONSTRUCCION DE FILTRO LENTO (Q=0.62 l/s)
CONSTRUCCION DE CASETA
CONST. CERCO PERIMETRICO PARA EL FILTRO
RESERVORIO VOLUMEN V=15 m3
CASETA DE VALVULAS P/RESERVORIO
CONST. CERCO PERIMETRICO DEL RESERVORIO
LINEA DE ADUCCION (L=66.62 m)
RED DE DISTRIBUCION (L=3009.52 m)
CONSTRUCCION DE CAJA PARA VALVULA DE AIRE DE 1 1/2" (02 UND)
CONSTRUCCION DE CAJA PARA VALVULA DE PURGA 2" (03 UND)
CONSTRUCCION DE CAJA PARA VALVULA DE CONTROL 2" (06 UND)
CONEXIONES DOMICILIARIAS DE AGUA POTABLE (77 UND)
LAVADEROS MULTIUSOS (77 UND)
PLAN DE MONITOREO ARQUEOLOGICO
Componente 02: ADECUADA INFRAESTRUCTURA DE DISPOSICION SANITARIA DE EXCRETAS Y DE AGUAS GRISES
MOVILIZACIN Y DESMOVILIZACION DE EQUIPOS
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS
CONCRETO SIMPLE
CONCRETO ARMADO
MUROS Y TABIQUERIA
REVOQUES, ENLUCIDOS Y MOLDURAS
CUBIERTAS
PINTURA
APARATOS Y ACCESORIOS SANITARIOS
INSTALACIONES SANITARIAS SISTEMA DE DESAGUE
INSTALACIONES SANITARIAS SISTEMA DE AGUA FRIA
INSTALACIONES ELECTRICAS
ZANJA DE PERCOLACION (85 UND)
MITIGACION AMBIENTAL
FLETE TERRESTRE DE MATERIALES
SEGURIDAD Y SALUD EN OBRA
Componente 03: ADECUADOS NIVELES DE CONOCIMIENTO DE EDUCACION SANITARIA
Componente 04: EXISTENCIA DE ORGANIZACIN CAPACITADA PARA OPERACIN Y MANTENIMIENTO DE LOS SISTEMAS
COSTO TOTAL DEL PROYECTO
Porcentaje de Avance
Porcentaje Acumulado
( 1) Mes previsto para la liquidacion de la obra
Unidad
de
Medida
Cantidad
Glb
glb
u
u
u
u
u
u
m
u
u
u
u
u
u
u
u
m
m
u
u
u
u
u
Glb
1
1
1
4
12
1
1
1
814.93
3
2
1
1
1
1
1
1
66.62
3009.52
2
3
6
77
77
1
553.00
15,000.00
1,360.72
1,600.00
800.40
12,927.02
53,368.25
15,822.97
32,948.90
2,557.40
1,993.84
104,125.46
43,700.35
28,053.55
20,520.68
6,805.26
11,434.14
2,879.26
123,553.01
1,765.06
2,353.31
5,981.52
38,750.64
44,570.15
39,190.00
844
22,905
2,078
2,443
1,222
19,739
81,492
24,161
50,312
3,905
3,045
158,997
66,729
42,837
31,335
10,391
17,460
4,397
188,662
2,695
3,593
9,134
59,171
68,057
59,842
422.21
3,817.43
2,077.78
1,221.58
203.70
9,869.60
27,163.96
8,053.75
25,156.04
0.00
0.00
39,749.19
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
3,817.43
0.00
1,221.58
203.70
9,869.60
27,163.96
8,053.75
25,156.04
3,905.08
3,044.54
79,498.37
33,364.62
0.00
10,444.84
3,463.82
8,729.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,817.43
0.00
0.00
203.70
0.00
27,163.96
8,053.75
0.00
0.00
0.00
39,749.19
33,364.62
42,837.01
10,444.84
3,463.82
8,729.81
1,465.52
47,165.52
673.80
898.36
2,283.40
0.00
0.00
0.00
0.00
3,817.43
0.00
0.00
203.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10,444.84
3,463.82
0.00
1,465.52
47,165.52
673.80
898.36
2,283.40
19,723.72
0.00
0.00
1.00
2,164.31
266.73
177.48
123.77
1,820.23
3,897.17
85.00
477.70
85.00
85.00
85.00
85.00
85.00
553.00
2,424.57
22,270.36
95,428.95
197,116.57
95,070.61
166,149.65
67,032.70
3,348.68
31,683.75
41,329.04
13,657.80
8,855.30
98,344.47
844.42
3,702.25
34,006.23
145,717.41
300,991.65
145,170.24
253,706.00
102,357.11
5,113.34
48,380.23
63,108.32
20,855.09
13,521.80
150,169.33
422.21
740.45
6,801.25
29,143.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
422.21
740.45
6,801.25
29,143.48
75,247.91
36,292.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
740.45
6,801.25
29,143.48
75,247.91
36,292.56
84,568.67
34,119.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
740.45
6,801.25
29,143.48
75,247.91
36,292.56
84,568.67
34,119.04
1,278.34
12,095.06
15,777.08
5,213.77
3,380.45
37,542.33
1.00
1.00
1.00
37,348.00
855,670.00
15,072.00
57,029.38
1,306,584.85
23,014.53
9,504.90
217,764.14
3,835.76
9,504.90
217,764.14
3,835.76
9,504.90
217,764.14
3,835.76
9,504.90
217,764.14
3,835.76
2,363,970.34
3,609,718.50
385,947.42
10.69%
10.69%
597,689.79
16.56%
27.25%
728,332.88
20.18%
47.43%
663,445.30
18.38%
65.81%
3,609,718.50
Glb
Glb
Estimado
Total
presupuesto
Total
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 7(1)
Fuente de
Financiamiento
0.00
3,817.43
0.00
0.00
203.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,465.52
47,165.52
673.80
898.36
2,283.40
19,723.72
0.00
29,921.03
422.21
3,817.43
0.00
0.00
203.70
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
47,165.52
673.80
898.36
2,283.40
19,723.72
68,057.41
29,921.03
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
0.00
0.00
0.00
0.00
0.00
844.42
22,904.59
2,077.78
2,443.16
1,222.19
19,739.21
81,491.87
24,161.25
50,312.08
3,905.08
3,044.54
158,996.75
66,729.25
42,837.01
31,334.52
10,391.45
17,459.62
4,396.55
188,662.09
2,695.20
3,593.44
9,133.62
59,171.17
68,057.41
59,842.07
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
0.00
740.45
6,801.25
29,143.48
75,247.91
36,292.56
84,568.67
34,119.04
2,556.67
24,190.11
31,554.16
5,213.77
3,380.45
37,542.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,278.34
12,095.06
15,777.08
10,427.54
6,760.90
75,084.67
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
844.42
3,702.25
34,006.23
145,717.41
300,991.65
145,170.24
253,706.00
102,357.11
5,113.34
48,380.23
63,108.32
20,855.09
13,521.80
150,169.33
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
Constratista
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
PNSR
9,504.90
217,764.14
3,835.76
9,504.90
217,764.14
3,835.76
0.00
0.00
0.00
57,029.38
1,306,584.85
23,014.53
Constratista
Constratista
Constratista
PNSR
PNSR
PNSR
PNSR - AR
PNSR - AR
PNSR
PNSR
708,608.15
19.63%
85.44%
3,609,718.50
Mes 6
525,694.97
14.56%
100.00%
0.00
3,609,718.50
80%
N horas de bombeo =
Qbombeo =
Altura dinamica
12
1.16 l/s
77 m
diametro
0.044226783 m
1.77 pulg
COMPONENTES
1.0
2.0
3.0
Ao 1
Conexiones domiciliarias
Reposicion Caja y tapa de Conex. Domic.
Redes
Total
Ao 2
Ao 3
594
8,302
2,325
11,221
Factores de
Correccin
INVERSIONES
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
1.0
Conexiones domiciliarias
0.759
451
2.0
0.759
6,301
3.0
Redes
0.802
1,865
8,617
Total
Ao 16
Ao 17
594
594
106
8,302
213
8,302
2,325
2,325
106
11,221
213
8,302
2,919
AO 8
AO 9
AO 10
AO 11
AO 12
AO 13
AO 14
AO 15
AO 16
AO 17
451
451
81
6,301
162
6,301
1,865
1,865
81
8,617
162
6,301
2,316
Ao 18
Ao 19
Ao 20
213
106
213
106
AO 18
AO 19
AO 20
162
81
162
81
COMPONENTES
AO 1
AO 2
14,292
14,292
Total
COMPONENTES
Factores
de
Correccin
AO 2
AO 3
AO 4
AO 5
AO 6
0.763
10,909
0.759
10,909
Total
AO 15
AO 16
AO 17
14,292
14,292
117,412
131,704
14,292
AO 8
AO 9
AO 10
AO 11
AO 12
AO 13
AO 14
AO 15
AO 16
AO 17
10,909
10,909
89,116
100,025
10,909
AO 18
AO 19
AO 20
AO 18
AO 19
AO 20
Viajes
CANTIDAD
2.05
Lt.
18.0
Lt.
258.6
UNIDAD
Lt.
1,120.6
TOTAL
m3/mes
1.12
(lppd)
9.41
Tiempo de
acarreo por
viaje (min)
N de viajes
/dia
Madre
1
37.00
2
1
37.00
1.05
Tiempo total
de acarreo
(hrs)
Valor del
tiempo por
hora (S/.)
(3) = (1)x(2)/60
0.64
4
1.293
Valor del
tiempo de
acarreo
(S/. Por da)
(5) = (3)x(4)
0.82
0.65
1.293
0.84
1.66
49.75
1.12
44.40
4.31
Adulto
Menores
Adulto
Menores
0.30
0.15
1.293
0.6465
ALTERNATIVA UNICA
I. Curva de la Demanda y Beneficios Econmicos para nuevos Usuarios
1. Estimacin de la curva de demanda de agua
nuevos usuarios
Precio
cantidad
(S/./m3)
Variable cantidad
Variable precio
Precio mximo
0.00
49.50
no
se
1.12
44.40
10.87
0.00
Beneficios por
Recursos liberados
49.50
44.40
P (S/./m3)
40.00
30.00
20.00
10.00
0.00
0.00
2.00
4.00
6.00
8.00
10.00
0.00
12.00
Q (m3/familia/mes)
49.75
216.49
266.24
(S/. / Viv./mes)
49.75
216.49
266.24
ALTERNATIVA UNICA
II. Curva de la Demanda y Beneficios Econmicos para Usuarios Antiguos
1. Estimacin de la curva de demanda de agua
antiguos usuarios
Precio
(S/./m3)
cantidad
Variable cantidad
curva:
10.87 -0.22 P
0.00
49.50
3.26
34.65
10.87
0.00
60.00
50.00
P (S/./m3)
Q=
Precio mximo
49.50
Beneficios por mayor
consumo
40.00
34.65
30.00
20.00
10.00
0.00
0.00
2.00
4.00
6.00
8.00
10.00
0.00
12.00
Q (m3/familia/mes)
Variable precio
Precio mximo al cual no se
demandaria agua potable (S/./m3)
Precio econmico del agua para los
conectados
segn
curva
de
demanda (S/./m3)
OMICOS
0.00
12.00
131.86
AOS
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
POBLACION
TOTAL
(N
de Hab)
POBLACION
CONECTADA
(%)
299
300
301
301
302
303
304
304
305
306
306
307
308
309
309
310
311
311
312
313
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
36
36
36
36
37
37
37
37
37
38
38
38
38
38
38
39
39
39
39
39
78
78
78
78
79
79
79
79
79
80
80
80
80
80
80
81
81
81
81
81
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
rero 2014)
BENEFICIOS POR MAYOR CONSUMO DE AGUA
ANTIGUAS
NUEVAS SIN
SIN
TOTAL
MEDICION
MEDICION
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
66,457
115,016
115,016
115,016
115,016
118,211
118,211
118,211
118,211
118,211
121,406
121,406
121,406
121,406
121,406
121,406
124,601
124,601
124,601
124,601
124,601
181,473
181,473
181,473
181,473
184,668
184,668
184,668
184,668
184,668
187,863
187,863
187,863
187,863
187,863
187,863
191,058
191,058
191,058
191,058
191,058
BENEFI-CIOS
BRUTOS
TOTALES (S/.
ao)
181,473
181,473
181,473
181,473
184,668
184,668
184,668
184,668
184,668
187,863
187,863
187,863
187,863
187,863
187,863
191,058
191,058
191,058
191,058
191,058
SITUACION CON PR
Fase de Inversin
Componente I: Adecuada Infraestructura de Agua Potable
1,873,970
1,873,970
SITUACION SIN PR
Costos de O & M Sin Proyecto (Sistema de agua) - (C)
434.4
434.4
434.4
434.4
COSTOS INCREME
Costos de Inversin
1,873,970
TOTAL
15,949
1,873,970
15,949
15,949
15,949
SITUACION CON PR
Fase de Inversin
Componente I: Adecuada Infraestructura de Agua Potable
1,522,650
1,522,650
SITUACION SIN PR
Costos de O & M Sin Proyecto (Sistema de agua) - C
315.6
315.6
315.6
315.6
COSTOS INCREME
Costos de Inversin
1,522,650
TOTAL
14,227
1,522,650
14,227
14,227
14,227
ementales para el sistema de agua potable a precios de mercado para la alternativa nica
(Expresados en Nuevos Soles del mes de Febrero 2014)
Costos Incrementales de Inversion, Operacion y Mantenimiento del Servicio de Agua (Precios de mercado S/.)
5
10
11
12
106
11,221
13
14
15
16
213
8,302
2,919
11,221
16,398.0
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
434.4
COSTOS INCREMENTALES
27,185
15,964
15,964
15,964
16,070
27,199
15,978
15,978
15,978
16,191
24,280
18,911
27,185 15,964 15,964 15,964 16,070 27,199 15,978 15,978 15,978 16,191 24,280 18,911
rementales para el sistema de agua potable a precios sociales para la alternativa nica
(Expresados en Nuevos Soles del mes de Febrero 2014)
Costos Incrementales de Inversion, Operacion y Mantenimiento del Servicio de Agua (Precios Sociales S/.)
5
10
11
12
8,617
13
14
15
16
162
6,301
2,316
8,617
14,555.1
81
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
315.6
COSTOS INCREMENTALES
22,856
14,239
14,239
14,239
14,320
22,868
14,252
14,252
14,252
14,413
20,553
16,579
22,856 14,239 14,239 14,239 14,320 22,868 14,252 14,252 14,252 14,413 20,553 16,579
mercado S/.)
17
0
16,426.6
434.4
15,992
18
19
20
213
106
434.4
15,992
434.4
16,205
434.4
16,099
ociales S/.)
17
0
14,579.3
315.6
14,264
18
19
20
162
81
315.6
14,264
315.6
14,425
315.6
14,344
COSTOS INCREMENTALES
(PRECIOS SOCIALES)
OPERACIN Y
TOTAL
MANTENICOSTOS (S/.)
MIENTO (S/.)
1,522,650
14,227
14,227
14,227
14,227
14,227
14,227
14,227
14,227
14,239
22,856
14,239
14,239
14,239
14,239
14,239
14,239
14,239
14,320
14,252
22,868
14,252
14,252
14,252
14,252
14,252
14,252
14,252
14,413
14,252
20,553
14,264
16,579
14,264
14,264
14,264
14,264
14,264
14,425
14,264
14,344
FLUJO NETO
A PRECIOS
SOCIALES
VALOR ACTUAL
FACTOR DE
DEL FLUJO NETO A
DESCUENTO
PRECIOS
(9.0%)
SOCIALES
-1,522,650
1.000
167,246
0.917
167,246
0.842
167,246
0.772
167,246
0.708
161,812
0.650
170,429
0.596
170,429
0.547
170,429
0.502
170,348
0.460
164,995
0.422
173,612
0.388
173,612
0.356
173,612
0.326
173,450
0.299
167,310
0.275
174,479
0.252
176,794
0.231
176,794
0.212
176,633
0.194
176,714
0.178
VAN SOCIAL (S/.)
TIR SOCIAL
-1,522,650
153,437
140,768
129,145
118,481
105,167
101,621
93,230
85,533
78,433
69,696
67,280
61,725
56,628
51,904
45,933
43,946
40,852
37,479
34,353
31,531
24,493.64
9.22%
1,664,332
1,688,825
1.01
24,493.64
24,493.64
(Expresados en Nuevos S
Componentes / Actividades y Recursos
SITUACION C
Fase de Inversin
Componente II: Adecuada infraestructura de disposicin sanitaria de
excretas de aguas grises
Sub total - Costo de Inversin
1,735,749
1,735,749
SITUACION
Costos de O & M Sin Proyecto (Sistema de saneamiento) - (C)
COSTOS INC
Costos de Inversin
1,735,749
40,622
TOTAL
1,735,749
40,622
40,622
40,622
(Expresados en Nuevos S
Componentes / Actividades y Recursos
SITUACION C
Fase de Inversin
Componente II: Adecuada infraestructura de disposicin sanitaria de
excretas de aguas grises
Sub total - Costo de Inversin
1,324,779
1,324,779
SITUACION
Costos de O & M Sin Proyecto (Sistema de saneamiento) - (C)
COSTOS INC
Costos de Inversin
1,324,779
32,219
TOTAL
1,324,779
32,219
32,219
32,219
crementales de Inversion, Operacion y Mantenimiento del Servicio de Disposicin Sanitaria de Excretas (Precios de mercado S/.)
5
10
11
12
13
14
15
16
131,704
14,292
14,292
COSTOS INCREMENTALES
55,387
41,094
41,094
41,094
41,094
173,271
41,567
41,567
41,567
41,567
41,567
56,331
55,387 41,094 41,094 41,094 41,094 173,271 41,567 41,567 41,567 41,567 41,567 56,331
ncrementales de Inversion, Operacion y Mantenimiento del Servicio de Disposicin Sanitaria de Excretas (Precios de Sociales S/.)
5
10
11
12
13
14
15
16
100,025
10,909
10,909
COSTOS INCREMENTALES
43,503
32,594
32,594
32,594
32,594
132,993
32,969
32,969
32,969
32,969
32,969
44,253
43,503 32,594 32,594 32,594 32,594 132,993 32,969 32,969 32,969 32,969 32,969 44,253
os de mercado S/.)
17
18
19
20
42,039
42,039
42,039
42,039
os de Sociales S/.)
17
18
19
20
33,343
33,343
33,343
33,343
OPERACIN Y
MANTENIMIENTO
1,324,779
Compostera
(N)
TOTAL
COSTOS
FACTOR DE
DESCUENTO
(9.0%)
VALOR
ACTUAL DEL
FLUJO NETO
1,324,779
1.000
1,324,779
32,219
32,219
0.917
29,559
86
32,219
32,219
0.842
27,118
86
32,219
32,219
0.772
24,879
86
32,219
32,219
0.708
22,825
86
10,909
32,594
43,503
0.650
28,274
87
32,594
32,594
0.596
19,435
87
32,594
32,594
0.547
17,830
87
32,594
32,594
0.502
16,358
87
32,594
32,594
0.460
15,007
87
10
100,025
32,969
132,993
0.422
56,178
88
11
32,969
32,969
0.388
12,776
88
12
32,969
32,969
0.356
11,722
88
13
32,969
32,969
0.326
10,754
88
14
32,969
32,969
0.299
9,866
88
15
32,969
32,969
0.275
9,051
88
16
10,909
33,343
44,253
0.252
11,146
89
17
33,343
33,343
0.231
7,705
89
18
33,343
33,343
0.212
7,069
89
19
33,343
33,343
0.194
6,485
89
20
33,343
33,343
0.178
5,949
89
VAC (9%) =
1,674,765
(299+313)/2 =
306
ICE =
1674765/306
5,473.09
ICE US$
1,954.67
5,672.38
2,025.85
de excretas
2014)
POBLACION BENEFICIADA (N
Hab)
INCREMENTAL
TOTAL
299
299
300
301
301
302
303
304
304
305
306
306
307
308
309
309
310
311
311
312
313
2.80 Tc
1,735,748.89
AOS
COSTOS DE
INVERSION OPERACIN Y TOTAL COSTOS
(Precios
MANTENIMIENT
(Precios
Privados)
O (Precios
Privados)
Privados)
(Soles)
(Soles)
(Soles)
VALOR ACTUAL
CONSUMO
FACTOR
ACTUALIZACION
M3/AO
9.00%
(Soles)
1,873,970
COSTOS
TOTALES
(Inv., O y M)
1,873,970
1.000
1,873,970
16,384
16,384
10,268
0.917
15,031
16,384
16,384
10,268
0.842
13,790
16,384
16,384
10,268
0.772
12,651
16,384
16,384
10,268
0.708
11,607
11,221
16,398
27,619
10,398
0.650
17,951
16,398
16,398
10,398
0.596
9,778
16,398
16,398
10,398
0.547
8,970
16,398
16,398
10,398
0.502
8,230
106
16,398
16,504
10,398
0.460
7,599
10
11,221
16,412
27,633
10,529
0.422
11,673
11
16,412
16,412
10,529
0.388
6,360
12
16,412
16,412
10,529
0.356
5,835
13
16,412
16,412
10,529
0.326
5,353
14
213
16,412
16,625
10,529
0.299
4,975
15
8,302
16,412
24,714
10,529
0.275
6,785
16
2,919
16,427
19,346
10,659
0.252
4,873
17
16,427
16,427
10,659
0.231
3,796
18
16,427
16,427
10,659
0.212
3,482
19
213
16,427
16,639
10,659
0.194
3,236
20
106
16,427
16,533
10,659
0.178
VALOR ACTUAL
CIP (I+ OM ) =
CIP ( OM ) =
2,038,894
95,047
149,704
95,047
2,950
2,038,894
S/. 21.45
S/. 1.58
CONSUMO
CAPACIDAD
PROMEDIO DE
DE PAGO
AGUA CON
PROMEDIO
PROYECTO
(S/. x m3)
1.58
17.12
Ingreso
Mensual
211.71
5%
3%
10.59
6.4
67.86
74.14
77.29
Pensin/Jubilacin
8.57
211.71
Con conexion
260.68
Sin conexin
128.85
Total
211.71
(S/. x mes)
10.59
3.97
10.87
Anual
2540.57
(m3/mes)
10.87
Flujo de costos del servicio de agua a precios de mercado para calcular la cuota pr
(Expresados en Nuevos Soles del mes de Febrero 2014)
INVERSIONES
A PRECIOS
)
VALOR ACTUAL
COSTOS DE
OPERACIN Y
CONSUMOS
MANTENIMIEN
TO
(Soles)
M3/AO
AO
PRIVADOS
(Soles)
COSTO DE O Y M
PRIVADO (Soles)
CONSUMO
(M3/AO)
1,873,970
15,031
9,420
16,384
10,268
13,790
8,642
16,384
10,268
12,651
7,929
16,384
10,268
11,607
7,274
16,384
10,268
10,658
6,758
11,221
16,398
10,398
9,778
6,200
16,398
10,398
8,970
5,688
16,398
10,398
8,230
5,219
16,398
10,398
7,550
4,788
106
16,398
10,398
6,933
4,447
10
11,221
16,412
10,529
6,360
4,080
11
16,412
10,529
5,835
3,743
12
16,412
10,529
5,353
3,434
13
16,412
10,529
4,911
3,151
14
213
16,412
10,529
4,506
2,891
15
8,302
16,412
10,529
4,137
2,685
16
2,919
16,427
10,659
3,796
2,463
17
16,427
10,659
3,482
2,260
18
16,427
10,659
3,195
2,073
19
213
16,427
10,659
2,931
1,902
20
106
16,427
10,659
149,704
95,047
por M3
por M3
medio de operacin y
e con la capacidad de
os usuarios
CAPACIDAD
EST
DE PAGO
DENTRO DE
PROMEDIO DE
LA
AGUAPOTABL CAPACIDAD
E
DE PAGO?
NIVEL DE
SUBSIDIO
POR
CONEXIN
(S/. x m3)
0.97
17.12
NO
6.54
VARIACIN DE LA INVERSION
1
VAN (s)
24,494
12,219
10,685
9,150
7,616
6,082
4,547
3,013
0
0.80%
0.90%
1.00%
1.10%
1.20%
1.30%
1.40%
1.60%
TIR (s)
9.22%
9.11%
9.10%
9.08%
9.07%
9.05%
9.04%
9.03%
9.00%
VAN
24,494
100.8%
12,219
8,000
100.9%
10,685
6,000
101.0%
9,150
4,000
101.1%
7,616
2,000
101.2%
6,082
0
101.3%
4,547
0.0%
0.5%
1.0%
101.4%
3,013
Variacin Porcentual de la Inversin
101.6%
12,000
Variacin
10,000
VAN (S/.)
Incremento
TIR (s)
5.0%
6.3%
7.6%
8.9%
10.2%
11.5%
12.8%
19.2%
24,494
74,930
69,937
64,944
59,951
54,957
49,964
44,971
0
9.22%
9.16%
9.15%
9.13%
9.12%
9.10%
9.09%
9.07%
9.00%
80,000
Variacin
70,000
60,000
105%
50,000
106%
40,000
108%
30,000
109%
20,000
10,000
110%
0
112%
0.0%
5.0%
VAN (s)
24,494
18,121
16,464
14,807
13,150
11,494
9,837
10.0%
15.0%
113%
8,180
Variacin Porcentual de Costos O&M
119%
0
VAN (S/.)
Incremento
-0.15%
-0.16%
-0.17%
-0.18%
-0.19%
VAN (s)
24,494
21,960
21,792
21,623
21,454
21,285
TIR (s)
9.2%
0.00%
0.00%
0.00%
0.00%
0.00%
Variacin
VAN (S/.)
Incremento
-2.0%
VAN (s)
24,494
99.85%
21,960
99.84%
21,792
99.83%
21,623
99.82%
21,454
99.81%
21,285
-1.5%
-1.0%
Variacin Porcentual de Beneficios
-1.45%
0.00
9.00%
-2.0%
-1.5%
-1.0%
Variacin Porcentual de
98.5%
0 Beneficios
Incremento de Inversin
1.60%
Variacin
100.8%
100.9%
101.0%
101.1%
101.2%
101.3%
1.5%
101.4%
orcentual de la Inversin
101.6%
TIR
9.22%
9.11%
9.10%
9.08%
9.07%
9.05%
2.0% 9.04%
9.03%
9.00%
Variacin
105%
106%
108%
109%
110%
112%
15.0%
20.0%
113%
Porcentual de Costos O&M
119%
TIR
19.2%
9.22%
9.16%
9.15%
9.13%
9.12%
9.10%
9.09%
25.0%
9.07%
9.00%
Disminucin de beneficios
25,000
Variacin 20,000
15,000
TIR
9.22%
100%
10,000
100%
100%5,000
100%
0
-0.5% 100%
0.0%
orcentual de Beneficios
-0.5%
0.0%
ESCENARIOS
Resultados de la evaluacin
Sensibilidad
1. Cuando los costos de Inversin se incrementa en 2.5%
2. Cuando los costos de Operacin y Mantenimiento se incrementa en 130.1%
3. Cuando los beneficios disminuyen en 2.37%
VANS (9.0%)
24,494
0
0
0
TIRS
9.22%
9,0%
9,0%
9,0%
ICE (S/.)
5,473.09
5,923.05
6,373.00
6,822.96
7,272.92
VARIACIN DE LA INVERSION
1
Escen. 1.-Incremento de Costos
de Inversin
Incremento
110.0%
120.0%
130.0%
140.0%
ICE (S/.)
5,473.09
5,562.98
5,652.88
5,742.77
5,832.66
ICE (S/.)
5,473.09
6,081.21
6,841.36
7,818.70
9,121.81
VARIACIN BENEFICIARIOS
1
Escen. 3.- Incremento del N de
beneficiarios
Incremento
90.0%
80.0%
70.0%
60.0%
CIN DE LA INVERSION
1.-Incremento de Costos
de Inversin
ICE (S/.)
5,473.09
5,923.05
6,373.00
6,822.96
7,272.92
CIN BENEFICIARIOS
INDICADORES
24,493.64
9.22%
Sensibilidad
1. Incremento de costos de Inversin
1.60%
19.22%
3. Disminucin de beneficios
SOSTENIBILIDAD
-1.45%
ASEGURADA
IMPACTO AMBIENTAL
NINGUNA
INDICADORES
5,473.09
1,954.67
2,025.85
SOSTENIBILIDAD
IMPACTO AMBIENTAL
5,672.38
ASEGURADA
NINGUNA