Академический Документы
Профессиональный Документы
Культура Документы
Actual
600
1.50%
5.00
0.35
0.80
0
0
0.00
0.00
0.00
0.00
0.00
Proyectado
5.00
0.25
0.80
Cuadro N 4
0.0188
Ao
0
1
2
%
Micromed.
0%
Micromedicin (%)
Conexiones de AGUA
Domstica
0%
90%
90%
0%
0%
0%
Poblacin
600
609
618
Prdidas de
Agua (%)
0%
35%
35%
Cobertura de
Alcantarillado (%)
0%
100%
100%
3
627
90%
0%
34%
100%
4
637
90%
0%
34%
100%
5
646
90%
0%
33%
100%
6
656
90%
0%
33%
100%
7
666
90%
0%
32%
100%
8
676
90%
0%
32%
100%
9
686
95%
0%
31%
100%
10
696
95%
0%
31%
100%
11
707
95%
0%
30%
100%
12
717
95%
0%
30%
100%
13
728
95%
0%
29%
100%
14
739
95%
0%
29%
100%
15
750
95%
0%
28%
100%
16
761
98%
0%
28%
100%
17
773
98%
0%
27%
100%
18
784
98%
0%
27%
100%
19
796
98%
0%
26%
100%
20
808
100%
0%
25%
100%
Nota:
Datos de cobertura obtenidos del padrn de usuarios de la MD Chillia de los conectados al sistema actual y de encuesta socioeconmica
Agua Potable:
0
Alcantarillado
0 Densidad:
5
CUADRO N 09
Datos de consumo Por Conexin
Categoria de Usuario
AO 0
m3/mes/conex.
ao 120
m3/mes/conex.
Factor de Cobertura de
Alcantarillado Respecto a
Cobertura de Agua
Consumo de
Agua
Domestico (6)
Domstico (7)
l/s (8)
m3/da (9)
N Conex Agua/
(6)*Dem(11)
(7)*0.8
(8)*86.40
0.00
0.62
0.95
0.97
0.98
1.00
1.01
1.03
1.04
1.06
1.07
1.09
1.11
1.12
1.14
1.16
1.17
1.19
1.21
1.23
0.00
0.49
0.76
0.77
0.79
0.80
0.81
0.82
0.83
0.85
0.86
0.87
0.89
0.90
0.91
0.93
0.94
0.95
0.97
0.98
N Conex. Alcant.
0%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0
43
66
67
68
69
70
71
72
73
74
75
77
78
79
80
81
82
84
85
100%
1.25
1.00
86
CUADRO N 14
OFERTA DE AGUA POTABLE
Fuentes
Produccin
TABLARUMI 1 (manantial)
35.00
Total
35.00
35.00
CUADRO N 15
Emisor(es)
0
n
Total
0.00
0.00
0.00
0.00
CUADRO N 16
OFERTA DE ALMACENAMIENTO
Reservorios
Volumen m3
R-1
20.00
20.00
AGUA POTABLE
Estado Conservacin
En regualres condiciones
l/s
DE ALMACENAMIENTO
Estado de conservacin
No existe este servicio, por lo que se
Considera la Oferta Actual Cero
m3
Oferta
Demanda Balance
0.0 15573.33 -15573.33
0.0 24066.06 -24066.06
0.0 24427.05 -24427.05
0.0 24793.45 -24793.45
0.0 25165.35 -25165.35
0.0 25542.83 -25542.83
0.0 25925.98 -25925.98
0.0 26314.87 -26314.87
0.0 26709.59 -26709.59
0.0 27110.23 -27110.23
0.0 27516.89 -27516.89
0.0 27929.64 -27929.64
0.0 28348.59 -28348.59
0.0 28773.81 -28773.81
0.0 29205.42 -29205.42
0.0 29643.50 -29643.50
0.0 30088.15 -30088.15
0.0 30539.48 -30539.48
0.0 30997.57 -30997.57
0.0 31462.53 -31462.53
20000.0
10000.0
0.0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Oferta
Demanda
Linear (Demanda)
PERIODO DE DEFICIT
DEMANDA
Ao
Oferta
0.00
-41.10
0.00
0.0
0.0
1
2
3
4
5
6
7
8
15573.33
24066.06
24427.05
24793.45
25165.35
25542.83
25925.98
26314.87
1
2
3
4
5
6
7
8
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15573.33
24066.06
24427.05
24793.45
25165.35
25542.83
25925.98
26314.87
22030.71
22554.50
23078.29
23602.08
24125.87
24649.66
25173.45
25697.24
9
10
11
12
13
14
15
16
17
18
19
20
OFERTA
26709.59
27110.23
27516.89
27929.64
28348.59
28773.81
29205.42
29643.50
30088.15
30539.48
30997.57
31462.53
20.00
9
10
11
12
13
14
15
16
17
18
19
20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26709.59
27110.23
27516.89
27929.64
28348.59
28773.81
29205.42
29643.50
30088.15
30539.48
30997.57
31462.53
26221.03
26744.82
27268.61
27792.40
28316.19
28839.98
29363.77
29887.56
30411.35
30935.14
31458.94
31982.73
m=
b=
523.79
21506.92
Xo =
-41.00 aos
Oferta
m=
b=
X=
0.00 l/s
523.79
21506.92
-41.10 aos
35000.00
30000.00
25000.00
litros * segundos
AO
20000.00
15000.00
10000.00
5000.00
0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
-5000.00
Aos
Ao
Oferta
Proyectada
Tendecia Lineal
23602.1
4
24125.9
5
variables
18 19 20 21
decia Lineal
24649.7
..
Material
nacional
0.31
0.12
0.33
0.13
0.17
0.14
Mano de
obra
calificada
0.04
0.04
0.06
0.01
0.06
0.05
Mano de
obra no
calificada
0.11
0.11
0.19
0.04
0.17
0.14
Equipo
Nacional
Material
Importado
Equipo
importado
Gastos
Generales
Factor de
correccin
0.08
0.02
0.1
0.03
0.03
0.11
0.18
0.41
0.03
0.28
0.24
0.07
0.02
0.04
0.01
0.28
0.06
0.22
0.10
0.10
0.10
0.10
0.10
0.10
0.811
0.817
0.786
0.84
0.797
0.805
0.909
Segn RD N 001 - 2004 - EF/68.01
0.84
0.66
CUADRO 36
Componentes
1.0 Agua Potable
2.0 Alcantarillado
Total
Inversin
Alternativa 1
850,168
834,735
1,684,903.05
Alternativa 1
14,035
11,650
25,685
2.0
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
SUMINISTRO E INSTALACION DE TUBERIAS
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
3.0
4.0
5.0
6.0
7.0
8.0
9.0
CONSTRUCCION DE BUZONES
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
PRUEBAS HIDRAULICAS
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
CONEXIONES DOMICILIARIAS PARA ALCANTARILLAD
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
CAMARA DE REJAS CANAL BY-PASS
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
TANQUE SEPTICO
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
CAMARA DE DISTRIBUCION
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
POZO DE PERCOLACION
Insumos Nacionales
Insumos Importados
10.0
11.0
10,664.76
21,329.53
112,323.30
44,929.32
0.00
22,464.66
44,929.32
0.00
0.00
0.00
0.00
0.00
5,310.00
0.00
0.00
5,310.00
0.00
12.0
EDUACION SANITARIA
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
Gastos generales (10%)
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
Utilidad (5%)
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
Intangibles
Expediente Tcnico
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
Supervisin
Insumos Nacionales
Insumos Importados
Mano de Obra Calificada
Mano de Obra No Calificada
0.1
0.05
0.03
0.04
4,130.00
0.00
0.00
4,130.00
0.00
68,520.85
0.00
0.00
68,520.85
0.00
34,260.43
0.00
0.00
34,260.43
0.00
46,745.16
20,033.64
0.00
0.00
20,033.64
0.00
26,711.52
0
0
26,711.52
0
834,735
Cuadro 31
Componente
1.0 Costos de Operacin
E Electrica
Ingeniero
Tecnico
Obrero
2.0 Costo de Mantenimiento
Ingeniero
tecnico
Obrero
Materiales
Factor de Correccin
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
5,447.28
2,178.91
0.00
1,089.46
2,178.91
35,539.31
14,215.72
0.00
7,107.86
14,215.72
2,599.74
1,039.90
0.00
519.95
1,039.90
53,323.82
21,329.53
0.00
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
10,664.76
21,329.53
112,323.30
44,929.32
0.00
22,464.66
44,929.32
0.00
0.00
0.00
0.00
0.00
5,310.00
0.00
0.00
5,310.00
0.00
4,130.00
0.00
0.00
4,130.00
0.00
68,520.85
0.00
0.00
68,520.85
0.00
34,260.43
0.00
0.00
34,260.43
0.00
46,745.16
20,033.64
0.00
0.00
20,033.64
0.00
26,711.52
0
0
26,711.52
0
834,735
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
0.847
0.867
0.909
0.410
Cuadro 31
9,694.27
8,745.11
76,896.53
38,055.14
0.00
20,420.38
18,421.02
0.00
0.00
0.00
0.00
0.00
4,826.79
0.00
0.00
4,826.79
0.00
3,754.17
0.00
0.00
3,754.17
0.00
62,285.45
0.000
0.000
62,285.454
0.000
31,142.73
0.000
0.000
31,142.727
0.000
42,491.35
18,210.58
0.00
0.00
18,210.58
0.00
24,280.77
0.00
0.00
24,280.77
0.00
607,131.61
Factor de Correccin
750
1,200
850
3,300
0.840
0.909
0.909
0.410
1,200
850
3,300
200
0.909
0.909
0.410
0.840
Sociales
4
69,707
1,046
1,061
1,077
1,093
1,110
1,126
1,143
1,160
1,178
1,196
1,213
1,232
1,250
1,269
1,288
1,307
1,327
1,347
1,367
58,566
878
892
905
919
932
946
961
975
990
1,004
1,020
1,035
1,050
1,066
1,082
1,098
1,115
1,132
1,148
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
0.840169146
CUADRO 42
CUADRO 43
Con Proyecto
Sin proyecto
Inversin
Oper. & Mant.
Oper. & Mant.
834,735
69,707
11,650
0
1,046
18,003
0
1,061
11,825
0
1,077
11,825
0
1,093
11,825
0
1,110
11,825
0
1,126
11,825
0
1,143
11,825
0
1,160
11,825
0
1,178
11,825
0
1,196
11,825
0
1,213
11,825
0
1,232
11,825
0
1,250
11,825
0
1,269
11,825
0
1,288
11,825
0
1,307
11,825
0
1,327
11,825
0
1,347
11,825
0
1,367
11,825
0
Costos
Incrementales S/.
834,735
81,357
19,049
12,886
12,902
12,918
12,935
12,951
12,968
12,985
13,003
13,020
13,038
13,056
13,075
13,094
13,113
13,132
13,152
13,172
13,192
Con Proyecto
Inversin
Oper. & Mant.
607,132
58,566
7,231
878
11,174
892
7,339
905
7,339
919
7,339
932
7,339
946
7,339
961
7,339
975
7,339
990
7,339
1,004
7,339
1,020
7,339
1,035
7,339
1,050
7,339
1,066
7,339
1,082
7,339
1,098
7,339
1,115
7,339
1,132
7,339
1,148
7,339
CUADRO 44
CUADRO 45
Con Proyecto
Sin proyecto
Inversin
Oper. & Mant.
Oper. & Mant.
919,966
69,707
15,350
0
1,046
23,720
0
1,061
15,579
0
1,077
15,579
0
1,093
15,579
0
1,110
15,579
0
1,126
15,579
0
1,143
15,579
0
1,160
15,579
0
1,178
15,579
0
1,196
15,579
0
1,213
15,579
0
1,232
15,579
0
1,250
15,579
0
1,269
15,579
0
1,288
15,579
0
1,307
15,579
0
1,327
15,579
0
1,347
15,579
0
Costos
Incrementales S/.
919,966
85,057
24,765
16,641
16,657
16,673
16,689
16,706
16,723
16,740
16,757
16,775
16,793
16,811
16,830
16,848
16,867
16,887
16,906
16,926
Con Proyecto
Inversin
Oper. & Mant.
645,626
58,566
8,920
878
13,784
892
9,054
905
9,054
919
9,054
932
9,054
946
9,054
961
9,054
975
9,054
990
9,054
1,004
9,054
1,020
9,054
1,035
9,054
1,050
9,054
1,066
9,054
1,082
9,054
1,098
9,054
1,115
9,054
1,132
9,054
20
1,367
15,579
16,946
20
CUADRO 40
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
Con Proyecto
Sin proyecto
Inversin
Oper. & Mant.
Oper. & Mant.
850,168
86,704
14,035
0
-2,621
21,688
0
1,340
16,699
0
1,360
16,803
0
1,380
16,909
0
1,401
17,016
0
1,422
17,125
0
1,443
17,235
0
1,465
17,347
0
1,487
17,461
0
1,509
17,576
0
1,532
17,693
0
1,555
17,812
0
1,578
17,932
0
1,602
18,055
0
1,626
18,179
0
1,650
18,305
0
1,675
18,433
0
1,700
18,563
0
9,054
CUADRO 41
1,148
Costos
Incrementales S/.
850,168
100,739
19,067
18,039
18,163
18,289
18,417
18,547
18,678
18,812
18,948
19,085
19,225
19,367
19,511
19,657
19,805
19,956
20,108
20,263
Con Proyecto
Inversin
Oper. & Mant.
641,985
72,846
7,648
-2,202
11,819
1,126
9,063
1,143
9,118
1,160
9,174
1,177
9,231
1,195
9,288
1,213
9,347
1,231
9,406
1,249
9,466
1,268
9,527
1,287
9,589
1,306
9,652
1,326
9,716
1,346
9,781
1,366
9,847
1,387
9,914
1,407
9,982
1,429
10,050
20
1,726
18,694
20,420
20
1,450
10,120
CUADRO 43
ementales De Alcantarillado
Precios Sociales
Alternativa 1
Sin proyecto
Oper. & Mant.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Costos
Incrementales S/.
607,132
65,797
12,053
8,231
8,244
8,258
8,272
8,286
8,300
8,314
8,329
8,344
8,359
8,374
8,390
8,405
8,421
8,438
8,454
8,471
8,488
CUADRO 45
ntales De Alcantarillado
Precios Sociales
Alternativa 2
Sin proyecto
Oper. & Mant.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Costos
Incrementales S/.
645,626
67,486
14,663
9,945
9,959
9,972
9,986
10,000
10,014
10,029
10,043
10,058
10,073
10,089
10,104
10,120
10,136
10,152
10,168
10,185
10,202
CUADRO 41
Costos
Incrementales S/.
641,985
80,494.45
9,616.77
10,188.64
10,260.62
10,333.67
10,407.81
10,483.07
10,559.45
10,636.97
10,715.65
10,795.51
10,876.57
10,958.83
11,042.33
11,127.08
11,213.09
11,300.39
11,389.00
11,478.94
11,569.71
Operacin
Mantenimiento
Febrero
Diciembre
2008
0.00
0.00
Con PIP
Operacin
Mantenimiento
15,700.00
9,985.00
2009
2010
0.00
0.00
24,261.05
15,430
0.00
0.00
2011
2012
2014
2015
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15,935.01 15,935.01
12,589
12,693
15,935.01
12,798
15,935.01
12,906
15,935.01
13,014
15,935.01
13,125
2016
2017
0.00
0.00
0.00
0.00
15,935.01
13,237
15,935.01
13,350
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Beneficios
(2)
76,800
118,682
120,462
122,269
124,103
125,965
127,854
129,772
131,719
133,694
135,700
137,735
139,801
141,898
144,027
146,187
148,380
150,606
152,865
155,158
Inversin a
Costos
Precios
Increment
Sociales S/.(3) Operacin y
Mantenimient
o (4)
641,985
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
6000.000
0.004
21.000
6000.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
-641,985
0
0
0
0
0
0
0
0
790,311,151
468
2,849,694
826,411,280
0
0
0
0
0
0
0
0
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
19,467
30,083
30,534
30,992
31,457
31,929
32,407
32,894
33,387
33,888
34,396
34,912
35,436
35,967
36,507
37,054
37,610
38,174
38,747
39,328
0
19,535
30,187
30,638
31,096
31,561
32,033
32,512
32,998
33,491
33,991
34,500
35,015
35,539
36,070
36,609
37,157
37,712
38,276
38,848
39,427
Inversin
Total a
Precios
Privados (S/,)
1,684,903
Total Costos
de Operacin
y Mant. S/.
Costos
Totales S/.
VAC
VAC
Costos S/. Consumos
rn3
1,684,903 1,684,903
25,685
25,685
23,564
39,691
39,691
33,407
28,524
28,524
22,026
28,628
28,628
20,281
28,733
28,733
18,675
28,841
28,841
17,197
28,949
28,949
15,836
29,060
29,060
14,584
29,172
29,172
13,431
29,285
29,285
12,370
29,401
29,401
11,394
29,518
29,518
10,495
29,637
29,637
9,667
29,757
29,757
8,905
29,880
29,880
8,203
30,004
30,004
7,557
30,130
30,130
6,962
30,258
30,258
6,414
30,388
30,388
5,910
30,519
30,519
5,445
VAC incluyendo la Inversin 1,957,227
VAC sin incluir la Inversin
272,324
Costo de Produccin al ao 1 (S/. /m3)
Tarifa (S/./m3) Op y Mant + inversin
Tarifa (S/./m3) slo Op y Mant
0
17,859
25,320
23,578
21,955
20,445
19,038
17,728
16,508
15,372
14,315
13,330
12,412
11,558
10,763
10,022
9,333
8,691
8,093
7,536
7,017
290,874
290,874
1.31
6.73
0.94
Tasa Descuento
1.000
0.917
0.842
0.772
0.708
0.650
0.596
0.547
0.502
0.460
0.422
0.388
0.356
0.326
0.299
0.275
0.252
0.231
0.212
0.194
0.178
0%
Caso1: +20% Benef.
Caso2: -20 % Costos
Caso3:
+20% Benef -20% costos
Caso 4: +10% Benef.
Caso 5: -10% costos
Caso 6:
,+ 10% Benef. -10% Costos
Fuente: Elaboracin Propia
Alternativa 1
TIR
14.80%
51.02%
43.02%
51.75%
VANS
S/. 344,982
S/. 895,412
S/. 707,969
46.69%
42.69%
S/. 796,824
S/. 703,102
47.04%
S/. 801,691
S/. 905,147
Componente Alcantarillado
Sensibilidad debido a la Variacin de los costos
Variacin de los
ICE
Beneficiarios
en Promedio
Costos (%)
Vacs 01
15%
S/. 849,804
10%
S/. 812,856
5%
S/. 775,908
0%
S/. 738,960
-5%
S/. 702,012
-10%
S/. 665,064
-15%
S/. 628,116
Fuente: Elaboracin Propia
Vacs 02
S/. 912,910
S/. 873,219
S/. 833,527
S/. 793,835
S/. 754,143
S/. 714,452
S/. 674,760
465
465
465
465
465
465
465
Alternativa 1
1,826.00
1,746.61
1,667.22
S/. 1,587.83
S/.
1,508.44
S/.
1,429.05
S/.
1,349.66
S/.
S/.
S/.
Alternativa 2
1,961.60
1,876.32
1,791.03
S/. 1,705.74
S/.
1,620.45
S/.
1,535.17
S/.
1,449.88
S/.
S/.
S/.
CUADRO 36
Items
1
2
Total
OPERACIN
MANTENIEMIENTO
15700
9985
25685
CUADRO 37
Items
1
2
Total
peracin y Mantenimiento
Alternativa 2
7,648
7,483
15,131