Professional Documents
Culture Documents
Mantenimiento
Los costos de operacin y
mantenimiento de la situacin
sin proyecto, sern cero, debido
a que es un nuevo servicio para la
zona, y no se incurre en ningn
costo actualmente.
Los costos de Operacin de la
Alternativa 1, sern los costos por
la compra de la energa elctrica,
esto es, el pago que se deber
abonar
mensualmente
a
la
distribuidora, en este caso Luz del
Sur.
Con respecto a los costos de
mantenimiento y otros costos de
operacin, estos se han calculado
como un porcentaje de la
inversin inicial. De acuerdo a los
datos histricos de ADINELSA,
este porcentaje es el 2,00
2,50%.
Cuadro 18
Costos de Operacin y Mantenimiento
Alternativa 1 - (S/.)
COSTOS DE OPERACIN Y MTTO.
2006
1. Compra de energa
9,549
2. Costos de operacin y mantenimiento 15,469
Fuente: Elaboracin Propia
25,018
Compra de energa
Consumo de energia proyectado
Tarifa Compra de energa
Inversin Inicial
IGV
Costo de Inversion Inicial (Sin IGV)
% de Costo de Mantenimiento
PROYECTO SNIP
Compra de energa
Consumo de energia PROYECTADO
Tarifa Compra de energa
2011
13,844
16,405
2016
17,740
17,397
2021
21,603
18,449
2025
24,816
19,336
9,549
48,732
0.1959493
920,409
1.19
773,453
0.02
15,469
2010
2011
2012
2013
2014
18,973
20,962 23,160 25,589 28,272 31,236
96,826 106,978 118,195 130,588 144,281 159,409
0.1959493
Inversin Inicial
IGV
Costo de Inversion Inicial (Sin IGV)
% de Costo de Mantenimiento
3,314,677
1.19
1,484,694
0.02
29,694
2010
0.01
29,991
48,667
2011
0.01
30,291
50,953
2012
0.01
30,594
53,451
2013
0.01
30,900
56,182
2014
0.01
31,209
59,171
297
300
303
306
309
20,962
23,160
25,589
28,272
31,236
31,861
32,498
33,148
33,811
34,487
34,832
35,180
35,532
35,887
36,246
36,609
36,975
37,345
37,718
38,095
29,991
30,291
30,594
30,900
31,209
31,521
31,836
32,154
32,476
32,801
33,129
33,460
33,794
34,132
34,474
34,818
35,167
35,518
35,873
36,232
2014
31,236
31,209
2019
34,487
32,801
2024
36,246
34,474
2029
38,095
36,232
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
31,861 32,498 33,148 33,811 34,487 34,832 35,180 35,532 35,887 36,246 36,609
162,597 165,849 169,166 172,549 176,000 177,760 179,538 181,333 183,147 184,978 186,828
2015
0.01
31,521
62,445
2016
0.01
31,836
63,381
2017
0.01
32,154
64,334
2018
0.01
32,476
65,302
2019
0.01
32,801
66,287
2020
0.01
33,129
67,288
2021
0.01
33,460
67,961
2022
0.01
33,794
68,640
2023
0.01
34,132
69,327
2024
0.01
34,474
70,020
2025
0.01
34,818
70,720
312
315
318
322
325
328
331
335
338
341
345
2026
2027
2028
2029
36,975 37,345 37,718 38,095
188,696 190,583 192,489 194,414
2026
0.01
35,167
71,427
2027
0.01
35,518
72,141
2028
0.01
35,873
72,863
2029
0.01
36,232
73,592
348
352
355
359
Cuadro 21
Flujo de Costos Incremntales a precios de mercado
Alternativa 1
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Indicador de valor actual neto de costos (T.D. = 12%)
VAN de costos (S/.)
VAN de costos/ conexin (S/. / conexin)
3,234,927
4,909
659
Costos incremntales
(S/.)
(A)- (B)
3,314,676.98
2,785,442.84
12%
2,785,443
48,667
50,953
53,451
56,182
59,171
62,445
63,381
64,334
65,302
66,287
67,288
67,961
68,640
69,327
70,020
70,720
71,427
72,141
72,863
73,592
Cuadro 23
1 Flujo de Beneficios Incremntales a precios de mercado
Alternativa 1 - (S/.)
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Fuente: Elaboracin Propia
Ventas de Energa
(S/.)
41,699
46,072
50,902
56,240
62,136
63,379
64,647
65,940
67,258
68,604
69,290
69,983
70,682
71,389
72,103
72,824
73,552
74,288
75,031
75,781
Beneficios Incremntales
(S/.)
41,699
46,072
50,902
56,240
62,136
63,379
64,647
65,940
67,258
68,604
69,290
69,983
70,682
71,389
72,103
72,824
73,552
74,288
75,031
75,781
Beneficios Incremntales
(S/.)
0
41,699
46,072
50,902
56,240
62,136
63,379
64,647
65,940
67,258
68,604
69,290
69,983
70,682
71,389
72,103
72,824
73,552
74,288
75,031
75,781
Con los flujos anteriores se calcula el Valor Actual Neto a precios de mercado para cada alternativa (
VANP de Alternativas
ALTERNATIVAS
ALTERNATIVA 1
VAN (12%)
S/.
-2,788,731.40
Costos Incremntales
(S/.)
2,785,443
48,667
50,953
53,451
56,182
59,171
62,445
63,381
64,334
65,302
66,287
67,288
67,961
68,640
69,327
70,020
70,720
71,427
72,141
72,863
73,592
Beneficios Netos
(S/.)
-2,785,443
-6,968
-4,882
-2,549
57
2,965
935
1,265
1,606
1,956
2,317
2,002
2,022
2,042
2,063
2,083
2,104
2,125
2,146
2,168
2,190
12%
-2,788,731.40
66.52%
33.48%
80.48%
19.52%
69.18%
30.82%
88.02%
11.98%
77.24%
22.76%
89.88%
10.12%
2.00%
18408
48.75%
1,131,567
54.66%
38.74%
6.60%
13.42%
311,394
67.72%
27.69%
4.59%
37.84%
61.74%
878,240
34.02%
4.24%
1,615,878
618,492
411,439
207,054
438,359
352,806
85,556
74,716
135,788
90,525
257,997
444,671
210,864
145,878
64,989
86,241
75,912
10,329
14,290
37,367
24,912
70,998
1,254,127
542,224
418,803
123,420
298,743
268,496
30,247
37,274
105,389
70,259
200,239
529,234
3,314,677
1.68%
15469
0.7087533
0.120804
0.40898688
0.06776882
0.55095873
0.06874199
3,314,676
2,785,442
Cuadro 29
Costo Social de Preinversin, Inversin y valor de recupero.
Alternativa 1 - (S/.)
COSTOS DE INVERSION
F.C.
2009
1
0.9
617,864
310,936
0.87
0.41
1
1
0.77
0
373,765
90,639
46,440
172,757
115,171
0
1
0.9
108,856
48,496
0.87
0.41
1
1
0.77
0
69,252
9,422
7,867
29,267
19,511
0
1
0.9
307,829
90,716
0.87
0.41
1
1
0.77
0
195,378
22,010
21,739
76,521
51,014
0
2,542,711
2029
617,864
279,842
617,864
310,936
325,175
37,162
46,440
172,757
88,682
0
373,765
90,639
46,440
172,757
115,171
108,856
43,646
108,856
48,496
60,249
3,863
7,867
29,267
15,024
0
69,252
9,422
7,867
29,267
19,511
307,829
81,645
307,829
90,716
169,979
9,024
21,739
76,521
39,281
0
195,378
22,010
21,739
76,521
51,014
Cuadro 21
Flujo de Costos Incremntales a precios de mercado
Alternativa 1
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Ventas de Energa
(S/.)
41,699
46,072
50,902
56,240
62,136
63,379
64,647
65,940
67,258
68,604
69,290
69,983
70,682
71,389
72,103
16
17
18
19
20
72,824
73,552
74,288
75,031
75,781
0
0
0
0
0
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Beneficios Incremntales
(S/.)
0
41,699
46,072
50,902
56,240
62,136
63,379
64,647
65,940
67,258
68,604
69,290
69,983
70,682
71,389
72,103
72,824
73,552
74,288
75,031
75,781
Costos Incremntales
(S/.)
2,542,711
48,667
50,953
53,451
56,182
59,171
62,445
63,381
64,334
65,302
66,287
67,288
67,961
68,640
69,327
70,020
70,720
71,427
72,141
72,863
73,592
Con los flujos anteriores se calcula el Valor Actual de Costos Sociales Totales, para cada alternativa (
VACST de Alternativas
ALTERNATIVAS
ALTERNATIVA 1
VACST (14%)
S/.
2,547,089.83
Beneficios Incremntales
(S/.)
41,699
46,072
50,902
56,240
62,136
63,379
64,647
65,940
67,258
68,604
69,290
69,983
70,682
71,389
72,103
Costos incremntales
(S/.)
(A)- (B)
2,542,711
48,667
50,953
53,451
56,182
59,171
62,445
63,381
64,334
65,302
66,287
67,288
67,961
68,640
69,327
70,020
70,720
71,427
72,141
72,863
73,592
72,824
73,552
74,288
75,031
75,781
Beneficios Netos
(S/.)
2,542,711
6,968
4,882
2,549
-57
-2,965
-935
-1,265
-1,606
-1,956
-2,317
-2,002
-2,022
-2,042
-2,063
-2,083
-2,104
-2,125
-2,146
-2,168
-2,190
14%
2,547,089.83
Dado que la poblacin actualmente no cuenta con el servicio de energa elctrica, como se vio en el
No obstante, se ha realizado una encuesta en la zona del proyecto para determinar la disponibilidad
Cuadro 34
Gasto Anual en Fuentes Alternativas sin proyecto
Necesidad
Iluminacin
Unidades consumidas
mensuales
3,8
45
2,3
Precio unitario
(S/.)
2
0,3
1,5
Bateras (re)
Pilas (und)
2
6,4
7
1,5
Kerosene (lt)
Gas (balon)
1,6
0,1
2
35
Fuente Actual
de Energa
Kerosene (lt)
Velas (und)
Pilas (und)
Otros
Radio y TV
Refrigeracin
Diesel
Otros
Cuadro 35
Resumen Gasto Anual en Fuentes
Necesidad
Costo anual por iluminacin:
Costo anual por radio y televisin:
Costo anual por refrigeracin:
Costo anual por otros usos:
TOTAL
Alternativas
Costo Anual
319,2
S/. / abonado
283,2
S/. / abonado
80,4
S/. / abonado
0,0
S/. / abonado
682,8
S/. / abonado
Del cuadro anterior, se estima que el gasto mensual por abonado es igual a S/.56.90 nuevos soles q
As los flujos de costos sociales netos, para ambas alternativas son:
Para la Alternativa 1, se tiene:
Cuadro 36
Flujo de Costos Sociales Netos
Alternativa 1 (S/.)
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
48,667
50,953
53,451
56,182
59,171
62,445
63,381
64,334
65,302
66,287
67,288
67,961
68,640
69,327
70,020
70,720
71,427
72,141
72,863
73,592
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Con los flujos anteriores se calcula el Valor Actual de Costos Sociales Netos, para cada alternativa (T
Cuadro 38
VACSN de Alternativas
ALTERNATIVAS
ALTERNATIVA 1
VACSN (14%)
S/.
S/. 2,936,991.64
rica, como se vio en el diagnostico, los costos sin proyecto son cero.
minar la disponibilidad de pago de la poblacin. Se obtuvo informacin sobre el costo en que incurre el usuario
Gasto Mensual
(S/.)
7,6
13,5
3,5
2
Total Anual
(S/.)
91,2
162,0
42,0
24,0
14
9,6
168,0
115,2
3,2
3,5
38,4
42,0
S/.56.90 nuevos soles que equivale a la disponibilidad de pago de los usuarios del proyecto.
Costos incremntales
(S/.)
(A)- (B)
14%
2,542,711
48,667
50,953
53,451
56,182
59,171
62,445
63,381
64,334
65,302
66,287
67,288
67,961
68,640
69,327
70,020
70,720
71,427
72,141
72,863
73,592
S/. 2,936,991.64
osto en que incurre el usuario en otras fuentes alternativas de energa, como son: velas, kerosene, pilas, bater
Fecha: 10/07/2009
Zona: 438 - Huari Hora: 11:43:53
Sector: 01 - Huari
Tarifa: MT4
x
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
666
1439.10
1111.10
1283.30
1164.40
1713.80
1357.10 ao0
8068.80 16137.60
96825.6
0.37
Consumo de energia
Localidad
AO 0
Distrito
0.104853
2009
96,826
2010
2011
106,978
118,195
Consumo real
Distrito
0.082830
2009
69.5
2010
2011
76.7
84.8
demanda real
Maxima Demanda
433
0.25
3.30
54.13
3.97
69.46 Kw
76.7
84.8
93.7
103.5
114.4
116.6
119.0
121.4
123.8
126.3
127.5
128.8
130.1
131.4
132.7
134.0
135.4
136.7
138.1
139.5
9549
tarifa compra
48732
9549
0.195949274
56.70
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1260.0
1183.3
1175.2
1166.3
1156.5
1145.6
1143.4
1141.0
1138.6
1136.2
1133.7
1132.5
1131.2
1129.9
1128.6
1127.3
1126.0
1124.6
1123.3
1121.9
1120.5
17972
0.36879258
tarifa venta
AO 0
Valor de venta
Venta de energia
Valor de Compra
tarifa de venta
37,742
(proyeccion)
96,826
18,973
poblacion
vivienda
0.38979258
41,699
46,072
106,978
118,195
20,962
23,160
2010
2011
2806
2853
689
697
Cuadro 39
Beneficio Econmico de la Electricidad Alternativa 1
Necesidad
Costo Anual
Beneficio anual por iluminacin:
322,1
S/. / abonado
Beneficio anual por radio y televisin: 288,4
S/. / abonado
Beneficio anual por refrigeracin:
114,4
S/. / abonado
Beneficio anual por otros usos:
54,9
S/. / abonado
TOTAL
779.80
S/. / abonado
Fuente: Elaboracin
Propia Encuestas
de campo
El
flujo
de
beneficios
incremntales
ser:
Cuadro 40
Flujo de Beneficios Incremntales a precios sociales
Alternativa 1 - (S/.)
Ao
0
1
2
3
4
5
6
7
Beneficios
Sin Proyecto
(S/.)
-
8
9
10
11
12
13
14
15
16
17
18
19
20
Fuente: Elaboracin
Propia
582,956
589,473
595,990
602,507
609,024
615,541
622,058
628,575
635,091
641,608
648,125
537,338
537,338
ln y
1.469255882
1.450207687
1.390784266
1.440545776
1.082482907
1.435679586
1.236633587
1.05431203
1.278597786
1.386694281
1.177793087
1.082482907
1.177793087
1.05431203
1.626098353
2.110116226
1.314476073
1.920211316
2.018191724
2.060038834
2.108048054
2.090313599
2.062085918
2.003121472
1.615926619
1.553303196
1.928846624
1.240361457
1.460710409
1.596571176
1.413840043
1.15517264
1.29925701
1.202028057
1.588535252
1.355172195
54.44000114
x ln y
1.469255882
2.900415374
4.172352799
5.762183104
5.412414534
8.614077518
8.656435106
8.434496238
11.50738007
13.86694281
12.95572395
12.98979488
15.31131013
14.76036842
24.3914753
33.76185962
22.34609325
34.56380369
38.34564276
41.20077669
44.26900913
45.98689917
47.42797611
48.07491532
40.39816548
40.38588309
52.07885885
34.73012079
42.36060186
47.89713528
43.82904132
36.96552448
42.87548132
40.86895395
55.59873381
48.78619901
1033.956301
x2
1
4
9
16
25
36
49
64
81
100
121
144
169
196
225
256
289
324
361
400
441
484
529
576
625
676
729
784
841
900
961
1024
1089
1156
1225
1296
16206
b=
37222.4268
583416
b=
a=
54.4400011
a=
t=
poblacion
659
2665
2006
24.727955
2007
1993
14
vivienda
8.35714286
664
547
117
17.6204819
2007
1993
14
0.02
2012
2013
2014
2015
2016
2017
130,588
144,281
159,409
162,597
165,849
169,166
2012
2013
2014
2015
2016
2017
93.7
103.5
114.4
116.6
119.0
121.4
0.02
76.7
84.8
93.7
103.5
114.4
116.6
119.0
121.4
123.8
126.3
127.5
128.8
130.1
131.4
132.7
134.0
135.4
136.7
138.1
139.5
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
-76.7
-84.8
-93.7
-103.5
-114.4
-116.6
-119.0
-121.4
-123.8
-126.3
-127.5
-128.8
-130.1
-131.4
-132.7
-134.0
-135.4
-136.7
-138.1
-139.5
50,902
56,240
62,136
63,379
64,647
65,940
130,588
144,281
159,409
162,597
165,849
169,166
25,589
28,272
31,236
31,861
32,498
33,148
2012
2013
2014
2015
2016
2017
2900
2947
2995
3042
3089
3136
706
714
723
731
739
748
Beneficios Incremntales
(S/.)
14%
537,338
543,855
550,372
556,889
563,406
569,922
576,439
2010
2011
2012
2013
2014
2015
2016
2017
poblacion
vivienda
2,806
689
2,853
697
2,900
706
2,947
714
2,995
723
3,042
731
3,089
739
3,136
748
582,956
589,473
595,990
602,507
609,024
615,541
622,058
628,575
635,091
641,608
648,125
537,338
537,338
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
S/. 3,780,681.31
3,183
3,230
3,277
3,324
3,371
3,418
3,465
3,512
3,559
3,606
3,654
3,701
756
764
773
781
789
798
806
814
823
831
689
689
36257.0408
443556
4.59707656
36
965.386078
139860
0.00690252
0.69025174
8.28302083
2014
2995
2019
3230
49.8429246
1.38452568
3.99293154
0.00692639
AO 0
2008
2712
1.7662825
2009
2759
471
2024
3465
2028
3654
2008
672
2009
681
2014
723
2019
764
2024
806
2028
840
1.25860585
0.01
2018
2019
2020
2021
2022
2023
2024
172,549
176,000
177,760
179,538
181,333
183,147
184,978
2018
2019
2020
2021
2022
2023
2024
123.8
126.3
127.5
128.8
130.1
131.4
132.7
0.01
67,258
68,604
69,290
69,983
70,682
71,389
72,103
172,549
176,000
177,760
179,538
181,333
183,147
184,978
33,811
34,487
34,832
35,180
35,532
35,887
36,246
2018
2019
2020
2021
2022
2023
2024
3183
3230
3277
3324
3371
3418
3465
756
764
773
781
789
798
806
2025
2026
2027
2028
2029
186,828
188,696
190,583
192,489
194,414
2025
2026
2027
2028
2029
134.0
135.4
136.7
138.1
139.5
72,824
73,552
74,288
75,031
75,781
186,828
188,696
190,583
192,489
194,414
36,609
36,975
37,345
37,718
38,095
2025
2026
2027
2028
2029
3512
3559
3606
3654
3701
814
823
831
689
689
S/. 843,689.66
Cuadro 44
Anlisis de Sensibilidad Alternativa 1
VAN (12%)
S/.
% Variacin.
-10%
-2,473,501
-5%
-2,631,118
0
-2,788,731
5%
-2,946,348
10%
-3,103,962
VANS (14%)
S/.
858,766
851,227
843,690
836,151
828,613
Cuadro 46
Anlisis de Sensibilidad a la Tarifa de Venta
ALTERNATIVA 1
VANPN (12%)
S/.
% Variacin.
-10%
-2,863,226
-5%
-2,825,979
0%
-2,788,731
5%
-2,751,484
10%
-2,714,237
ALTERNATIVA 2
VANPN (12%)
S/.
-4,128,821
-4,128,821
-4,128,821
-4,128,821
-4,128,821
Cuadro N 47
Anlisis de Sensibilidad al Beneficio Econmico
ALTERNATIVA 1
ALTERNATIVA 2
VAN (12%)
VAN (12%)
S/.
S/.
% Variacin.
-10%
-2,473,501
-3,670,668.54
-5%
-2,631,116
-3,899,744.82
0%
-2,788,731
-4,128,821.06
5%
-2,946,347
-4,357,897.33
10%
-3,103,962
-4,586,973.57
-0.1
-0.05
0.05
0.1
3.8.5
Anlisis
de
sensibilid
ad
4Variable:
Operaci
n
y
Manteni
miento
Se
obtienen
los
siguientes
resultados
:
Alternativ
a 1:
Cuadro 48
Anlisis de Sensibilidad Alternativa 1
VAN (12%)
S/.
% Variacin.
-10%
-2,631,353
-5%
-2,674,788
0
-2,788,731
5%
-2,761,657
10%
-2,805,092
VANS (14%)
S/.
888,070
873,205
843,690
843,479
828,616
ivane0209@hotmail.com
Ivan Encarnacion Giraldo
gastos operaciones
315,231
157,614
-11.30%
-5.65% -2631117.86
15,076
7,537
1.79%
0.89%
-157,617
-315,231
5.65% -2946348.44
11.30%
-7,539
-15,076
-0.89%
-1.79%
74,495
37,247
-2.67%
-1.34%
-37,247
-74,495
1.34%
2.67%
315,231
157,615
-11.30%
-5.65%
-157,615
-315,231
5.65%
11.30%
-2825978.67
-2751484.12
458,152.52
229,076.24
-11.10%
-5.55%
-2,946,347 -229,076.28
-458,152.52
5.55%
11.10%
-2,631,116
851227.114
836150.834
157,378
113,944
-5.64%
-4.09% -2674787.81
44,380
29,515
5.26%
3.50%
27,074
-16,360
-0.97% -2761657.15
0.59%
-211
-15,074
-0.02%
-1.79%
tasas de libre
padron de beneficiarios
archivo fisico :
perfil
planos
presupuesto
costos unitarios
relacion de insumos
actas de mantenimiento
formato 03
s10
873205.158
843479.142
-3899744.82
-4357897.33
Distrito
2006
2007
2008
2009
Palma Baja
Localidad
Antioquia
4476
5213
5925
6617
Chillaco
Antioquia
4670
5067
5447
5812
Antapucro
Antioquia
5655
5899
6139
6375
Sisicaya
Antioquia
6476
6933
7384
7833
Nieve-Nieve
Antioquia
5903
6855
7754
8606
13986
15330
16605
17820
Pampa Sisicaya
7340
7857
8369
8879
48732
53416
57921
62277
2006
2007
2008
2009
Antioquia
Total
Localidad
Distrito
Palma Baja
Antioquia
2.2
2.55
2.88
3.21
Chillaco
Antioquia
2.29
2.47
2.65
2.81
Antapucro
Antioquia
2.77
2.88
2.98
3.07
Sisicaya
Antioquia
3.18
3.38
3.58
3.78
Nieve-Nieve
Antioquia
2.9
3.35
3.78
4.17
6.86
7.49
8.08
8.63
Pampa Sisicaya
3.6
3.83
4.06
4.29
23.57
25.73
27.77
29.71
Antioquia
Total
Fuente: Elaboracin Propia
2,068
2,076
2,086
2,096
Anexo N 01 - Cuadro N 06
PROYECCION DE CONSUMO DE ENERGIA Y MAXIMA DEMANDA POR LOCALIDAD
Energa Total (kWh)
2010
2011
2012
2013
2014
2015
2016
7293
7955
8608
9253
9894
10533
11171
6165
6509
6846
7176
7501
7823
8142
6608
6841
7073
7306
7541
7777
8015
8282
8734
9190
9651
10119
10595
11081
9415
10187
10926
11637
12323
12987
13632
18985
20107
21193
22248
23278
24286
25275
9388
9900
10417
10940
11471
12012
12563
66513
70651
74714
78718
82680
86614
90532
2010
2011
2012
2013
2014
2015
2016
3.51
3.81
4.1
4.38
4.65
4.92
5.18
2.96
3.11
3.25
3.39
3.52
3.65
3.77
3.17
3.26
3.35
3.44
3.53
3.61
3.7
3.97
4.17
4.36
4.55
4.74
4.93
5.12
4.54
4.89
5.21
5.51
5.8
6.07
6.33
9.14
9.62
10.08
10.52
10.94
11.34
11.72
4.5
4.72
4.94
5.16
5.37
5.59
5.81
31.56
33.34
35.05
36.71
38.33
39.9
41.45
2,108
2,119
2,132
2,144
2,157
2,171
2,184
2018
2019
2020
2021
2022
2023
11810
12453
13100
13753
14413
15081
15758
8459
8776
9092
9408
9726
10045
10366
8256
8500
8748
8999
9255
9515
9779
11577
12085
12605
13139
13686
14249
14828
14261
14876
15478
16070
16653
17228
17796
26250
27213
28167
29113
30054
30991
31927
13126
13702
14292
14897
15518
16157
16814
94446
98366
102301
106258
110247
114273
118344
2017
2018
2019
2020
2021
2022
2023
5.44
5.7
5.96
6.21
6.47
6.72
6.98
3.89
4.01
4.13
4.25
4.36
4.47
4.59
3.79
3.88
3.96
4.05
4.14
4.23
4.32
5.32
5.52
5.72
5.92
6.13
6.34
6.56
6.58
6.82
7.05
7.26
7.48
7.68
7.88
12.09
12.46
12.81
13.15
13.48
13.81
14.13
6.03
6.26
6.48
6.72
6.95
7.19
7.44
42.97
44.47
45.96
47.44
48.9
50.37
51.83
2,198
2,212
2,226
2,240
2,255
2,269
2,283
2024
2025
16446
17146
10689
11016
10049
10324
15424
16037
18359
18918
32861
33797
17490
18186
122465
126643
2024
2025
7.23
7.49
4.7
4.81
4.41
4.5
6.78
8.07
8.26
14.45
14.76
7.69
7.94
53.3
54.77
2,298
2,312
Ao
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Compra de
Energa
(S/.)
9,549
10,467
11,350
12,203
13,033
13,844
14,640
15,425
16,201
16,972
17,740
18,507
19,275
20,046
20,821
21,603
22,392
23,189
23,997
24,816
COyM (*)
(S/.)
13,065
13,219
13,375
13,533
13,693
13,855
14,019
14,184
14,352
14,521
14,693
14,866
15,042
15,220
15,400
15,581
15,766
15,952
16,140
16,331
Ingresos
Tarifarios
(S/.)
17,972
19,864
21,692
23,468
25,199
26,896
28,565
30,215
31,850
33,476
35,098
36,721
38,349
39,985
41,632
43,294
44,974
46,674
48,397
50,145
Aportes del
Estado
(S/.)
4,642
3,822
3,033
2,269
1,527
803
93
606
1,297
1,983
2,666
3,348
4,032
4,719
5,411
6,110
6,817
7,533
8,260
8,999
Cobertura
79%
84%
88%
91%
94%
97%
100%
102%
104%
106%
108%
110%
112%
113%
115%
116%
118%
119%
121%
122%
Aportes del
Estado
Mes(S/.)
387
318
253
189
127
67
8
50
108
165
222
279
336
393
451
509
568
628
688
750
20,962
23,160
25,589
28,272
31,236
31,861
32,498
33,148
33,811
34,487
34,832
35,180
35,532
35,887
36,246
36,609
36,975
37,345
37,718
38,095
el
Cobertura
79%
84%
88%
91%
94%
97%
100%
102%
104%
106%
108%
110%
112%
113%
115%
116%
118%
119%
121%
122%
Aportes del
Estado
Mes(S/.)
387
318
253
189
127
67
8
50
108
165
222
279
336
393
451
509
568
628
688
750
Ao
20,962
23,160
25,589
28,272
31,236
31,861
32,498
33,148
33,811
34,487
34,832
35,180
35,532
35,887
36,246
36,609
36,975
37,345
37,718
38,095
29,991
30,291
30,594
30,900
31,209
31,521
31,836
32,154
32,476
32,801
33,129
33,460
33,794
34,132
34,474
34,818
35,167
35,518
35,873
36,232
299.9
302.9
305.9
309
312.1
315.2
318.4
321.5
324.8
328
331.3
334.6
337.9
341.3
344.7
348.2
351.7
355.2
358.7
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
1.00%
50,953
53,451
56,182
59,171
62,445
63,381
64,334
65,302
66,287
67,288
67,961
68,640
69,327
70,020
70,720
71,427
72,141
72,863
73,592
74,327
41,699
46,072
50,902
56,240
62,136
63,379
64,647
65,940
67,258
68,604
69,290
69,983
70,682
71,389
72,103
72,824
73,552
74,288
75,031
75,781
9,254 82%
7,379 86%
5,280 91%
2,932 95%
308 100%
2 100%
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Compra de
energa S/.
20,962
23,160
25,589
28,272
31,236
31,861
32,498
33,148
33,811
34,487
34,832
35,180
35,532
35,887
36,246
36,609
36,975
37,345
37,718
38,095
Costo de O y M
S/.
29,991
30,291
30,594
30,900
31,209
31,521
31,836
32,154
32,476
32,801
33,129
33,460
33,794
34,132
34,474
34,818
35,167
35,518
35,873
36,232
Ingresos
Apotes del
Aportes del
Cobertura
Tarifarios
Estado
Estado Mes S/.
41,699
9,254
82%
771
46,072
7,379
86%
615
50,902
5,280
91%
440
56,240
2,932
95%
244
62,136
308
100%
26
63,379
64,647
65,940
67,258
68,604
69,290
69,983
70,682
71,389
72,103
72,824
73,552
74,288
75,031
75,781