Documentos de Académico
Documentos de Profesional
Documentos de Cultura
01
POBLACIN Y AREA DE RIEGO DE LAS COMUNIDADES BENEFICIARIAS
N
1
2
3
4
5
6
7
8
9
10
11
Nmero
Miemb. Poblac.
Area
Familias /familia
total
Fam. Has
1 ETAPA MARGEN DERECHA
C.C. SALLOCCA
50
7
350
0.38
C.C. CULLCUIRI
113
6
678
0.12
C.C. CHIARA
66
6
396
0.35
C.C. CCOLLCATUNA
46
6
276
0.40
HUANTURA - JUCUIRI
96
6
576
0.43
MOLINO HUASA
54
6
324
0.48
Sub total 1
425
2600
1 ETAPA MARGEN IZQUIERDA
URINSAYA
78
6
468
0.52
ANEXO HUATOCCANI
156
6
936
0.63
Sub Total 2
234
1404
2 ETAPA
JUNTUMA
47
6
282
0.43
LLACLLAMACHACMARCA
76
6
456
0.22
MACHACMARCA
247
6
1482
0.81
Sub Total 3
370
2220
DESCRIPCIN
Area total
(Has)
19.08
13.55
23.06
18.31
41.23
26.16
141.38
40.28
97.86
138.14
20.22
16.90
200.16
237.29
CUADRO N 2.02
RESUMEN POBLACION Y AREAS
Descripcin
Nmero de familias
Poblacin beneficiaria directa total
Area por familia promedio
Area total de cultivo
Unidad
fam
hab
m2
Ha
Total
1029
6224
8,407.07
865.09
1029
6224
5,022.45
516.81
area en plano
425
area en plano
227
area en plano
442
CUADRO N 2.03
RESULTADOS DE ENCUESTA DE PRODUCCION SIN PROYECTO - POR FAMILIA
AREA TOTAL DE SIEMBRA
Cantidad
Area
Produccin
Auto
%
Rendimiento
PRODUCTO
de
Sembrada
total
consumo
Familias
por Hectrea
Familias
(Has)
(kgs)
(kgs)
Venta
(kgs)
Costo
Unitario
(S/.)
865.09 Has
Area total
sembrada
% de
siembra
% de
tereno
sembrado
Maz
Papa
Cebada
Trigo
Habas
Arbejas
Cebolla
Pastos
53.00
40.00
24.00
6.00
22.00
4.00
6.00
48.00
98%
74%
44%
11%
41%
7%
11%
89%
0.81
0.25
0.17
0.11
0.14
0.06
0.07
0.43
1,490.13
1,296.39
196.02
129.79
309.95
276.00
948.75
2,760.00
PRIMERA CAMPAA
1,829.02
262.73
2,565.84
655.81
1,129.54
171.45
1,145.17
92.00
2,196.12
150.60
4,697.87
276.00
6,396.07
733.13
6,442.01 2,760.00
1,227.40
640.58
24.57
37.79
159.36
215.63
-
1.38
0.56
0.83
0.86
0.84
1.00
1.20
1.00
TOTAL
270.56
63.32
26.10
4.26
19.46
1.47
2.79
128.86
516.81
52%
12%
5%
1%
4%
0%
1%
25%
100%
31%
7%
3%
0%
2%
0%
0%
15%
60%
Pastos
Zanahoria
Col
Lechuga
Cebada
Cebolla
45.00
12.00
4.00
2.00
5.00
5.00
83%
22%
7%
4%
9%
9%
0.44
0.17
0.14
0.05
0.07
0.26
1,782.50
1,960.75
2,012.50
261.63
2,280.83
SEGUNDA CAMPAA
4,076.87 1,782.50
5,669.64
330.05
14,247.79 2,012.50
3,684.86
261.63
4,336.19
172.50
1,630.70
2,108.33
1.50
6.11
1.50
0.83
0.90
TOTAL
123.28
13.00
3.54
0.66
2.22
8.24
150.95
24%
3%
1%
0%
0%
2%
29%
14%
2%
0%
0%
0%
1%
17%
Cantidad
%
de
Cantidad Total anual
Familias
Familias
G. VACUNO
52.00
96%
5.13
7.33
G. OVINO
19.00
35%
15.68
23.27
CUYES
46.00
85%
32.22
64.62
53.04
PRODUCTO
Engorde
Reproduc.
3.52
16.00
Costo
compra
Costo
Venta
1,238.24
111.25
12.17
1,700.00
109.17
14.63
TOTAL
Ganancia
Ganancia total
unitaria
3,383.13
795.08
906.10
5,084.31
3,352,309.15
287,861.69
794,248.15
4,434,418.99
costos de estudios
Rubros
Elaboracin Expediente Tcnico y estudios
Totales S/.
Alternativa I Alternativa II
77,897.00
132,580.00
77,897.00
132,580.00
PRESUPUESTO ALTERNATIVA 1
Presupuesto
Cliente
Lugar
Item
01
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
OBRAS DE REHABILITACION
IGV
Total
1,159,364.95
220,279.34
7,496.53
1,424.34
1,379,644.29
01.01
CAPTACION
01.01.01
1.00
453.20
453.20
86.11
01.01.02
1.00
3,423.33
3,423.33
650.43
01.01.03
1.00
3,480.00
3,480.00
661.20
4,141.20
01.02
CANALES
1,133,752.82
215,413.04
1,349,165.86
01.02.01
802,100.00
152,399.00
954,499.00
01.02.02
km
01.02.03
20.00
40,105.00
8,920.87
539.31
4,073.76
6.00
302.13
1,812.78
344.43
2,157.21
km
6.00
54,973.34
329,840.04
62,669.61
392,509.65
01.03
OBRAS DE ARTE
18,115.60
3,441.96
21,557.56
01.03.01
40.00
385.09
15,403.60
2,926.68
18,330.28
01.03.02
REHABILITACION DE SIFON
1.00
1,912.00
1,912.00
363.28
2,275.28
02
OBRAS DE MEJORAMIENTO
2,735,462.50
519,737.88
3,255,200.38
02.01
2,735,462.50
519,737.88
3,255,200.38
02.01.01
EJES DE RIEGO
51,750.00
15.00
776,250.00
147,487.50
923,737.50
02.01.02
DESARENADORES
115.00
985.00
113,275.00
21,522.25
134,797.25
02.01.03
CAMARAS DE CARGA
115.00
750.00
86,250.00
16,387.50
102,637.50
02.01.04
HIDRANTES
880.00
500.00
440,000.00
83,600.00
523,600.00
02.01.05
ASPERSORES
2,200.00
100.00
220,000.00
41,800.00
261,800.00
02.01.06
MANGUERA DE RIEGO
43,987.50
25.00
1,099,687.50
208,940.63
1,308,628.13
3,894,827.45
740,017.22
4,634,844.67
450
110
115
115
115
########
569.25
115.00
115.00
879.75
2,199.38
########
und
m
ha
und
und
und
und
m
15
4800
1000
750
500
100
25
Presupuesto
Lugar
Item
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
01
OBRAS DE REHABILITACION
01.01
CAPTACION
01.01.01
2.00
453.20
01.01.02
1.00
3,423.33
1.00
4,846.66
01.01.03
01.02
CANALES
01.02.01
km
30.00
01.02.02
RECONSTRUCCION DE CANALES
km
30.00
01.03
OBRAS DE ARTE
01.03.01
01.03.02
REHABILITACION DE SIFON
IGV
Total
1,683,876.23
319,936.48
2,003,812.71
7,496.53
1,424.34
906.40
172.22
3,423.33
650.43
851.994
8,920.87
1,078.62
4,073.76
4,846.66
920.87
5,767.53
1,658,264.10
315,070.18
1,973,334.28
302.13
9,063.90
1,722.14
10,786.04
54,973.34
1,649,200.20
313,348.04
1,962,548.24
18,115.60
3,441.96
21,557.56
40.00
385.09
1.00
1,912.00
02
OBRAS DE MEJORAMIENTO
2,735,462.50
519,737.88
3,255,200.38
02.01
2,735,462.50
519,737.88
3,255,200.38
02.01.01
EJES DE RIEGO
51,750.00
15.00
776,250.00
147,487.50
923,737.50
02.01.02
DESARENADORES
115.00
985.00
113,275.00
21,522.25
134,797.25
02.01.03
CAMARAS DE CARGA
115.00
750.00
02.01.04
HIDRANTES
880.00
500.00
02.01.05
ASPERSORES
2,200.00
100.00
220,000.00
41,800.00
261,800.00
02.01.06
MANGUERA DE RIEGO
43,987.50
25.00
1,099,687.50
208,940.63
1,308,628.13
4,419,338.73
839,674.36
5,259,013.09
15,403.60
1,912.00
86,250.00
440,000.00
2,926.68
363.28
16,387.50
83,600.00
18,330.28
2,275.28
102,637.50
523,600.00
Costo
sin
DESCRIPCION
UND
CONFORMACION DE COMITES
01.01.00
02.00.00
EVENTOS DE CAPACITACION
02.01.00
CHARLA A TRABAJADORES
03.00.00
RESTAURACIONES
Metrado
03.01.00
UND
40000
40000
Costos
Increme
#####
#####
COSTO (S/.)
UNITARIO
01.00.00
TOTAL
900
900
900.00
900.00
m2
40000
40,000.00
03.02.00
m3
500
5.4
2,700.00
04.00.00
RIESGOS DE LA SALUD
04.01.00
IMPLEMENTACION DE BOTIQUIN
und
370
370.00
04.02.00
CONTENEDORES
und
250
250.00
04.03.00
BIDON
und
110
110.00
04.04.00
MICRORELLENO SANITARIO
m3
170
05.00.00
05.01.00
CONSTRUCCION
und
360
05.02.00
INSTALACION
und
240
TOTAL
170.00
360.00
240.00
46,000.00
DESCRIPCION
UND
COSTO (S/.)
Metrado
UNITARIO
01.00.00
CONFORMACION DE COMITES
01.01.00
02.00.00
EVENTOS DE CAPACITACION
02.01.00
CHARLA A TRABAJADORES
03.00.00
RESTAURACIONES
03.01.00
m2
03.02.00
m3
03.03.00
LIMPIEZA DE ESCOMBROS
TOTAL
900
900
900.00
40000
40,000.00
500
5.4
2,700.00
CHARLA
900.00
M3
30000
0.7
21,000.00
04.00.00
RIESGOS DE LA SALUD
04.01.00
IMPLEMENTACION DE BOTIQUIN
und
370
370.00
04.02.00
CONTENEDORES
und
250
250.00
04.03.00
BIDON
und
110
110.00
04.04.00
MICRORELLENO SANITARIO
m3
170
05.00.00
05.01.00
CONSTRUCCION
und
360
INSTALACION
und
240
05.02.00
TOTAL
170.00
360.00
240.00
67,000.00
CUADRO N 2.07
ASISTENCIA TECNICA Y CAPACITACION
Costos de Capacitacin
Rubros
Materiales
Mano de obra
Equipos y Herramientas
Totales S/.
Alternativa I
3800
9000
2200
15000
Remuneraciones
Alternativa II
3800
9000
2200
15000
01 Ingeniero Agrnomo
01 Tcnico Agropecuario
01 Educadora Familiar
Total
Factor
1.50
2.00
2.00
Campaa
######
######
######
* Al Ao S/.
8,250.00
3,750.00
3,000.00
Total
########
Descripcin
Etapa de Inversin
Estudios
Infraestructura
Impacto Ambiental
Capacitacin
Costo Total S/.
Sub Total
77,897.00
4,634,844.67
46,000.00
15,000.00
4,773,741.67
Descripcin
Etapa de Inversin
Estudios
Infraestructura
Impacto Ambiental
Capacitacin
Costo Total S/.
Sub Total
132,580.00
5,259,013.09
67,000.00
15,000.00
5,473,593.09
DESCRIPCION
UND
COSTO (S/.)
Metrado
UNITARIO
TOTAL
OPERACIN Y MANTENIMIENTO
01.00.00
LIMPIEZA GENERAL
KM
30.00
550.00
02.00.00
M3
6.00
2.20
03.00.00
M3
50.00
4.40
220.00
04.00.00
DESQUINCHADO
M3
1,000.00
4.40
4,400.00
05.00.00
LIMPIEZA DE CANAL
KM
30.00
90.00
2,700.00
06.00.00
1.00
850.00
07.00.00
DESBROCE
GLB
1.00
600.00
600.00
08.00.00
MANTENMIENTO DE CANAL
KM
30.00
60.00
1,800.00
09.00.00
80.00
100.00
8,000.00
10.00.00
11.00.00
12.00.00
50.00
0.10
4,000.00
0.20
600.00
4.00
16,500.00
13.20
850.00
DESCRIPCION
UND
Metrado
Alternativa N 1
Estudios
Infraestructura
LIMPIEZA GENERAL
KM
02.00.00
M3
03.00.00
04.00.00
30.00
6.00
550.00
2.20
Capacitacin
Alternativa N 2
Estudios
Infraestructura
########
TOTAL
16,500.00
Capacitacin
########
13.20
M3
50.00
DESQUINCHADO
M3
500.00
05.00.00
LIMPIEZA DE CANAL
KM
30.00
06.00.00
1.00
850.00
850.00
07.00.00
DESBROCE
GLB
1.00
500.00
500.00
08.00.00
MANTENMIENTO DE CANAL
KM
30.00
60.00
1,800.00
09.00.00
80.00
100.00
8,000.00
10.00.00
50.00
0.10
4,000.00
0.20
600.00
4.00
11.00.00
12.00.00
MANTENIMIENTO DE HIDRANTES
glb
Costo
s
#####
########
########
4.40
220.00
4.40
2,200.00
90.00
2,700.00
5.00
800.00
2,400.00
35,988.20
40000
#####
########
########
OPERACIN Y MANTENIMIENTO
01.00.00
Costo
sin
5.00
COSTO (S/.)
UNITARIO
Sub Total
800.00
Descripcin
2,400.00
38,288.20
2732400
115000
86250
439875
219937.5
1099687.5
2737000
2726.3792
PRESUPUESTO ALTERNATIVA 2
Cliente
776250
40000
CUADRO N 3.8-A
COSTOS INCREMENTALES ALTERNATIVA I
RUBRO
AO 0
AO 1
AO 2
4,793,741.67
1.10 ESTUDIO
97,897.00
20,000.00
77,897.00
1.20 INFRAESTRUCTURA
4,634,844.67
CAPTACION
8,920.87
539.31
4,073.76
4,141.20
CANALES
1,349,165.86
954,499.00
2,157.21
392,509.65
OBRAS DE ARTE
21,557.56
18,330.28
REHABILITACION DE SIFON
2,275.28
OBRAS DE MEJORAMIENTO
3,255,200.38
3,255,200.38
EJES DE RIEGO
923,737.50
DESARENADORES
134,797.25
CAMARAS DE CARGA
102,637.50
HIDRANTES
523,600.00
ASPERSORES
261,800.00
MANGUERA DE RIEGO
1,308,628.13
46,000.00
46,000.00
1.40 CAPACITACION
15,000.00
38,288.20
38,288.20
4,793,741.67
1.000
38,288.20
0.877
0.769
4,205,036.55
29,461.53
CUADRO N 3.8-B
COSTOS INCREMENTALES ALTERNATIVA II
RUBRO
1.00 ETAPA DE INVERSIN
1.10 ESTUDIO
Formulacin de Perfil tcnico
Formulacin de Expediente tcnico
1.20 INFRAESTRUCTURA
OBRAS DE REHABILITACION
CAPTACION
AO 0
AO 1
AO 2
5,493,593.09
152,580.00
20,000.00
132,580.00
5,259,013.09
2,003,812.71
8,920.87
1,078.62
4,073.76
5,767.53
CANALES
1,973,334.28
10,786.04
RECONSTRUCCION DE CANALES
1,962,548.24
OBRAS DE ARTE
21,557.56
18,330.28
REHABILITACION DE SIFON
2,275.28
OBRAS DE MEJORAMIENTO
3,255,200.38
3,255,200.38
EJES DE RIEGO
923,737.50
DESARENADORES
134,797.25
CAMARAS DE CARGA
102,637.50
HIDRANTES
523,600.00
ASPERSORES
261,800.00
MANGUERA DE RIEGO
1,308,628.13
67,000.00
67,000.00
1.40 CAPACITACION
15,000.00
35,988.20
35,988.20
1.000
-
5,493,593.09
35,988.20
0.877
0.769
4,818,941.31
27,691.75
CUADRO N 3.8-A
REMENTALES ALTERNATIVA I
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
0.675
0.592
0.519
0.456
0.400
0.351
0.308
0.270
25,843.44
22,669.69
19,885.69
17,443.59
15,301.39
13,422.28
11,773.93
10,328.00
CUADRO N 3.8-B
REMENTALES ALTERNATIVA II
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
0.675
0.592
0.519
0.456
0.400
0.351
0.308
0.270
24,291.01
21,307.90
18,691.14
16,395.74
14,382.23
12,615.99
11,066.66
9,707.59
RUBRO
1
ETAPA DE INVERSION
1.1 ESTUDIOS
Formulacion de perfil tcnico
Formulacion de expediente tcnico
1.2
ETAPA DE INVERSION
1.1 ESTUDIOS
Formulacion de perfil tcnico
Formulacion de expediente tcnico
1.2
1.3
IMPACTO AMBIENTAL
Plan de manejo de impacto ambiental
1.4
1.5
1.6
2
RUBRO
1
AO 1
ETAPA DE INVERSION
1.1 ESTUDIOS
Formulacion de perfil tcnico
Formulacion de expediente tcnico
1.2
Ao 0
112,000
12,000
100,000
2,144,759
OBRAS PRELIMINARES
116,908
CUERPO DE PRESA
843,419
MOVIMIENTO DE TIERRAS
SUMINISTRO, TENDIDO Y COMPACTADO NUCLEO DE PRESA
53,582
403,587
AO 2
AO 3
AO 4
ETAPA DE INVERSION
1.1 ESTUDIOS
112,000
12,000
1.2
100,000
2,144,759
OBRAS PRELIMINARES
116,908
CUERPO DE PRESA
843,419
MOVIMIENTO DE TIERRAS
53,582
403,587
330,991
28,771
VERTEDERO DE EXCEDENCIAS
26,488
39,549
TRABAJOS PRELIMINARES
4,250
MOVIMIENTO DE TIERRAS
3,291
OBRAS DE CONCRETO
13,754
ENCOFRADO Y DESENCOFRADO
10,524
ACERO DE REFUERZO
4,547
JUNTAS
69
ESTRUCTURAS METALICAS
3,114
CANAL
686,902
TRABAJOS PRELIMINARES
7,513
MOVIMIENTO DE TIERRAS
205,778
OBRAS DE CONCRETO
427,000
ENCOFRADO Y DESENCOFRADO
46,611
JUNTAS
46,220
COSTO DIRECTO
1,732,998
17,330
Utilidades (3%)
Sub Total
51,990
1,802,318
1.3
1.4
1.5
1.6
2
342,440
IMPACTO AMBIENTAL
Plan de manejo de impacto ambiental
25,000
35,000
5,000
CAPACITACION
7,500
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
1.000
2,080,388
2,329,259
0.877
2,042,760
0.769
6,667
0.675
5,852
0.592
5,133
AO 1
112,000
12,000
100,000
2,144,759
116,908
843,419
53,582
403,587
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
112,000
12,000
100,000
2,144,759
116,908
843,419
53,582
403,587
330,991
28,771
26,488
39,549
4,250
3,291
13,754
10,524
4,547
69
3,114
686,902
7,513
205,778
427,000
46,611
46,220
1,732,998
17,330
51,990
1,802,318
342,440
25,000
35,000
5,000
7,500
2,329,259
0.877
2,042,760
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
8,670
0.769
6,667
0.675
5,852
0.592
5,133
0.519
4,500
0.456
3,954
0.400
3,468
0.351
3,043
0.308
2,670
0.270
2,341
UND
saco
saco
saco
saco
CANT
10
10
2
saco
saco
saco
5
2
2
51
51
51
4
1.5
1.5
C/U
8
1
18
6
18
0
1
0.5
0.5
18
6
18
31
PRODUCCION AGRICOLA ANUAL ACTUAL
C.C. CULLCUIRI
CAMPAA PRINCIPAL
Maz
Papa
Habas
Pastos mejorados
CAMPAA DE ROTACIN
Trigo
Arbeja
Cebada
Pastos
TOTAL ANUAL
UND
saco
saco
saco
saco
CANT
10
10
2
saco
saco
saco
5
2
2
114
114
114
4
1.5
1.5
C/U
8
1
18
6
18
0
1
0.5
0.5
18
6
18
UND
saco
saco
saco
saco
saco
saco
saco
saco
CANT
10
10
2
4
5
2
2
4
4
1.5
1.5
1
C/U
8
1
0
3
0
1
0.5
0.5
3
18
6
18
20
18
6
18
20
Producto
Maz
Papa
Habas
pastos mejorados
Trigo
Arbeja
Cebada
TOTAL
319,320.00
106,440.00
63,864.00
283,840.00
159,660.00
30,158.00
63,864.00
1027146
SUB TOTAL
7344
306
0
0
0
918
153
459
0
9180
0.323
0.323
0.065
0
0
0.161
0.065
0.065
SUB TOTAL
16416
684
0
0
0
2052
342
1026
0
20520
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
SUB TOTAL total
255,456.00
319320
10,644.00
106440
63864
106,440.00
141920
0
31,932.00
159660
5,322.00
21288
15,966.00
63864
106,440.00
141920
532,200.00
DESCRIPCIN
Nmero Familias
Miemb. /familiaPoblac.total Area Fam. Has
1 ETAPA MARGEN DERECHA
C.C. SALLOCCA
51
7
357 0.37417843
C.C. CULLCUIRI
114
6
684 0.11883333
C.C. CHIARA
800
6
4800 0.02882113
C.C. CCOLLCATUNA 47
6
282 0.38947021
SECTOR AMOHUAYLLA
HUANTURA - JUCUIRI 97
6
582 0.42502577
MOLINO HUASA
55
6
330 0.47572545
Sub total 1
1164
37
7035 1.81205433
1 ETAPA MARGEN IZQUIERDA
CCAJU
SECTOR UPINA
URINSAYA
79
6
474 5.09873418
ANEXO HUATOCCANI 158
6
948 6.19367722
SECTOR ISLAPAMPA
Sub Total 2
237
12
1422 11.2924114
2 ETAPA
CHAQUIMAYO
PANTIONPAMPA
JUNTUMA
48
6
288 0.42130833
LLACLLAMACHACMARCA
77
6
462 0.21945844
MACHACMARCA
248
6
1488
0.8071129
Sub Total 3
373
18
2238 1.44787968
Area totalHas
19.0831
13.547
23.0569
18.3051
41.2275
26.1649
141.3845
402.8
978.601
1381.401
20.2228
16.8983
200.164
237.2851
CUADRO N 2.05 - A
RENDIMIENTO Y VOLUMEN DE LA PRODUCCION SIN PROYECTO
Costo
Total
MAIZ
613,135.94
PAPA
90,651.02
HABAS Y ARVEJAS
36,088.52
PASTOS INSTALADOS
1,624,119.39
CEBADA
26,877.92
TRIGO
4,200.04
ZANAHORIA
67,565.23
CEBOLLA
32,152.48
TOTAL
2,494,790.55
FUENTE: elaboracin del consultor en base a encuestas en la zona
CULTIVO
CUADRO N 2.05 - B
RENDIMIENTO Y VOLUMEN DE LA PRODUCCION CON PROYECTO
Costo
Total
MAIZ
668,636.42
PAPA
116,521.32
HABAS Y ARVEJAS
67,396.06
PASTOS INSTALADOS
5,265,862.58
CEBADA
37,855.97
TRIGO
35,883.41
ZANAHORIA
472,032.84
CEBOLLA
177,225.30
TOTAL
6,841,413.91
FUENTE: elaboracin del consultor en base a estimaciones a futuro
CULTIVO
CULTIVO
AREA
(ha)
ARVEJAS
CEBOLLA
PAPA MAHUAY
HABAS
PASTOS INSTALADOS
TRIGO Y CEBADA
MAIZ
25.95
86.50
302.75
86.50
34.60
778.50
25.95
PASTOS INSTALADOS
TOTAL
43.25
1271.55
Costo /
Hectrea
675
878
1750
1650
2150
575
715
Costo
Total
Rendimiento/
Hectrea/kg
Produccin
Total
Precio
Unitario
17,516.25
75,947.00
#######
#######
74,390.00
#######
18,554.25
1,000.00
1,000.00
6,000.00
2,000.00
12,000.00
1,000.00
1,200.00
25,950.00
86,500.00
1,816,500.00
173,000.00
415,200.00
778,500.00
31,140.00
1.25
1.10
0.35
0.90
0.51
0.75
1.15
2150 92,987.50
########
12,000.00
519,000.00
3,733,340.00
0.51
VBP
VNP
VNP/ha
Rentabilidad/
Hectrea
32,437.50
95,150.00
635,775.00
155,700.00
211,752.00
583,875.00
35,811.00
14,921.25
19,203.00
105,962.50
12,975.00
137,362.00
136,237.50
17,256.75
575.00
222.00
350.00
150.00
3,970.00
175.00
665.00
85%
25%
20%
9%
185%
30%
93%
264,690.00
1,887,603.00
171,702.50
581,496.25
3,970.00
185%
87%
CUADRO N 2.04 - B
CEDULA DE CULTIVO CON PROYECTO
DISTRITOS:
Sistema
COMBAPATA - TINTA
REHABILITACION Y MEJORAMIENTO SISTEMA DE RIEGO SALCCA
SUPERFICIE (Has)
865 Has
FINCA TIPO
Parcial
Acumulado
SET
OCT
86.50
86.50
34.60
121.10
389.25
510.35
25.95
536.30
25.95
562.25
MAIZ 35%
302.75
865.00
TRIGO Y CEBADA 6 %
PAPA
NOV
DIC
ENE
FEB
10%
PORCENTAJE(%)
MAR
ABR
MAY
JUN
JUL
AGO
HABAS Y ARVEJAS 6%
HABAS Y ARVEJAS 4%
PAPA 10%
CEBOLLA 5%
PASTOS INSTALADOS 45 %
ZANAHORIA 10%
475.8
865.0
865.0
865.0
865.0
891.0
891.0
856.4
415.2
415.2
415.2
475.8
475.8
865.0
865.0
865.0
865.0
891.0
891.0
856.4
415.2
415.2
415.2
475.8
% de rea cultivada
55.0
100.0
100.0
100.0
100.0
103.0
103.0
99.0
48.0
48.0
48.0
55.0
Parcial
Acumulado
10.0
10.0
4.0
14.0
45.0
59.0
3.0
62.0
3.0
65.0
35.0
100.0
IU = 1.66
35%
10%
4%
45%
3%
3%
100%
302.75
86.50
34.60
389.25
25.95
25.95
865.00
45%
10%
6%
5%
66%
389.25
86.50
51.90
43.25
570.90
1,435.90
865.00
FINCA TIPO 1
CULTIVO
MAIZ
PAPA
HABAS Y ARVEJAS
PASTOS INSTALADOS
CEBADA
TRIGO
ZANAHORIA
CEBOLLA
AREA
Cosechas
Rdto/ha
(ha)
al ao
Kg.
302.75
86.50
34.60
778.50
25.95
25.95
86.50
43.25
1
1
1
2
1
1
1
1
1,829.02
2,565.84
2,196.12
6,442.01
1,129.54
1,145.17
5,669.64
4,336.19
VOLUMEN
Kg.
553736.16
221945.37
75985.75
5015107.22
29311.63
29717.11
490423.73
187540.00
INTENSIDAD DE USO
1.66
CUADRO N 2.04 - A
CEDULA DE CULTIVO SIN PROYECTO
DISTRITOS:
Sistema
COMBAPATA - TINTA
REHABILITACION Y MEJORAMIENTO SISTEMA DE RIEGO SALCCA
SUPERFICIE (Has)
Parcial
Acumulado
SET
OCT
NOV
63.31
63.31
PAPA
19.45
82.76
HABAS 2%
128.84
26.09
211.61
237.70
4.26
241.96
270.53
512.50
DIC
ENE
FINCA TIPO
FEB
MAR
ABR
MAY
JUN
JUL
865 Has
PORCENTAJE(%)
Parcial
Acumulado
AGO
7%
ZANAHORIA 2%
CEBADA 3%
PASTOS INSTALADOS 15 %
CEBOLLA 1%
MAIZ 31%
454.1
454.1
52.5
865.0
865.0
100.0
865.0
865.0
100.0
865.0
865.0
100.0
865.0
865.0
100.0
891.0
891.0
103.0
891.0
891.0
103.0
856.4
856.4
99.0
415.2
415.2
48.0
415.2
415.2
48.0
415.2
415.2
48.0
7.3
7.3
2.2
14.9
3.0
9.6
24.5
27.5
0.5
28.0
31.3
59.2
452.6
452.6
52.3
IU =
0.76
31%
7%
2%
15%
3%
0%
59%
270.53
63.31
19.45
128.84
26.09
4.26
512.50
14%
2%
123.27
13.00
FINCA TIPO 1
CULTIVO
MAIZ
PAPA
HABAS
PASTOS INSTALADOS
CEBADA
TRIGO
ZANAHORIA
CEBOLLA
AREA
Cosechas
Rdto/ha
(ha)
al ao
Kg.
270.53
63.31
19.45
252.11
26.09
4.26
13.00
8.24
1
1
1
2
1
1
1
1
1,829.02
2,565.84
2,196.12
6,442.01
1,129.54
1,145.17
5,669.64
4,336.19
VOLUMEN
Kg.
494811.46
162444.37
42722.44
1624119.39
29475.15
4878.84
73707.53
35724.98
HABAS Y ARVEJAS
CEBOLLA
Area sembrada 2da campaa
Area total cultivada
Area total fsica
INTENSIDAD DE USO
0%
1%
17%
8.24
144.51
657.01
865.00
0.76
CUADRO N 2.06-B
ANALISIS DE PRODUCCION EN LA SITUACION CON PROYECTO
CULTIVO
MAIZ
PAPA
HABAS Y ARVEJAS
PASTOS INSTALADOS
CEBADA
TRIGO
ZANAHORIA
CEBOLLA
AREA
(ha)
302.75
86.50
34.60
778.50
25.95
25.95
86.50
43.25
Costo /
Hectrea
1871.2
878
1800
2875
1251.45
1251.45
4500
2866.6
Costo
Total
566,505.80
75,947.00
62,280.00
2,238,187.50
32,475.13
32,475.13
389,250.00
123,980.45
Rendimiento/
Hectrea/kg
1,920.47
2,694.13
2,305.93
6,764.11
1,186.02
1,202.43
5,953.12
4,552.99
Produccin
Total
581,422.97
233,042.64
79,785.04
5,265,862.58
30,777.22
31,202.97
514,944.92
196,917.00
Precio
Unitario
1.15
0.50
0.84
1.00
1.23
1.15
0.92
0.90
VBP
668,636.42
116,521.32
67,396.06
5,265,862.58
37,855.97
35,883.41
472,032.84
177,225.30
VNP
102,130.62
40,574.32
5,116.06
3,027,675.08
5,380.85
3,408.28
82,782.84
53,244.85
VNP/ha
337.34
469.07
147.86
3,889.11
207.35
131.34
957.03
1,231.09
Rentabilidad/
Hectrea
18%
53%
8%
135%
17%
10%
21%
43%
CUADRO N 2.06-A
ANALISIS DE PRODUCCION EN LA SITUACION SIN PROYECTO
CULTIVO
MAIZ
PAPA
HABAS
PASTOS INSTALADOS
CEBADA
TRIGO
ZANAHORIA
CEBOLLA
AREA
(ha)
270.53
63.31
19.45
252.11
26.09
4.26
13.00
8.24
Costo /
Hectrea
1871.2
878
1800
2875
878
878
4500
2866.6
Costo
Total
506,222.24
55,586.48
35,016.48
724,826.72
22,911.20
3,740.60
58,501.77
23,617.35
Rendimiento/
Hectrea/kg
1,829.02
2,565.84
2,196.12
6,442.01
1,129.54
1,145.17
5,669.64
4,336.19
Produccin
Total
494,811.46
162,444.37
42,722.44
1,624,119.39
29,475.15
4,878.84
73,707.53
35,724.98
Precio
Unitario
1.24
0.56
0.84
1.00
0.91
0.86
0.92
0.90
VBP
VNP
VNP/ha
613,135.94
90,651.02
36,088.52
1,624,119.39
26,877.92
4,200.04
67,565.23
32,152.48
106,913.70
35,064.54
1,072.04
899,292.67
3,966.72
459.44
9,063.47
8,535.12
395.20
553.85
55.11
3,567.01
152.01
107.84
697.17
1,035.97
2,494,790.55
1,064,367.70
6,564.16
Rentabilidad/
Hectrea
21%
63%
3%
124%
17%
12%
15%
36%
Ao 1
Ao 2
613,135.94
90,651.02
36,088.52
1,624,119.39
26,877.92
4,200.04
67,565.23
2,462,638.07
628,464.34
92,917.30
36,990.73
1,664,722.38
27,549.87
4,305.05
69,254.37
2,524,204.02
644,175.94
95,240.23
37,915.50
1,706,340.44
28,238.62
4,412.67
70,985.72
2,587,309.13
660,280.34
97,621.24
38,863.39
1,748,998.95
28,944.58
4,522.99
72,760.37
2,651,991.85
Ao 5 - 10
676,787.35
100,061.77
39,834.97
1,792,723.92
29,668.20
4,636.06
74,579.38
2,718,291.65
Ao 1
Ao 2
613,135.94
90,651.02
36,088.52
1,624,119.39
26,877.92
4,200.04
67,565.23
2,462,638.07
635,204.60
110,695.25
64,026.25
3,949,396.94
37,855.97
35,883.41
448,431.20
5,281,493.63
668,636.42
116,521.32
67,396.06
5,265,862.58
37,855.97
35,883.41
472,032.84
177,225.30
668,636.42
116,521.32
67,396.06
5,265,862.58
37,855.97
35,883.41
472,032.84
6,664,188.61
Ao 5 - 10
668,636.42
116,521.32
67,396.06
5,265,862.58
37,855.97
35,883.41
472,032.84
6,664,188.61
Ao 1
Ao 2
506,222.24
55,586.48
35,016.48
724,826.72
22,911.20
3,740.60
58,501.77
1,406,805.50
531,533.35
58,365.81
36,767.30
761,068.06
22,911.20
3,927.63
61,426.86
1,476,000.22
558,110.02
61,284.10
37,870.32
772,484.08
23,483.98
3,966.91
64,498.20
1,521,697.61
586,015.52
64,348.30
39,763.84
784,071.34
24,071.08
4,006.58
67,723.11
1,569,999.78
Ao 5 - 10
615,316.30
67,565.72
39,763.84
795,832.41
24,071.08
4,046.65
67,723.11
1,614,319.10
Ao 1
Ao 2
506,222.24
55,586.48
35,016.48
724,826.72
22,911.20
3,740.60
58,501.77
1,406,805.50
566,505.80
75,947.00
62,280.00
2,238,187.50
32,475.13
32,475.13
389,250.00
3,397,120.56
566,505.80
75,947.00
62,280.00
2,238,187.50
32,475.13
32,475.13
389,250.00
3,397,120.56
566,505.80
75,947.00
62,280.00
2,238,187.50
32,475.13
32,475.13
389,250.00
3,397,120.56
Ao 5 - 10
566,505.80
75,947.00
62,280.00
2,238,187.50
32,475.13
32,475.13
389,250.00
3,397,120.56
Producto
Maz
Papa
Habas
pastos mejorados
Trigo
Arbeja
Cebada
Produccin
total
Venta
10
10
2
8
5
2
2
Familias
2
9
2
2
4
1.5
1.5
1774
1774
1774
1774
1774
1774
1774
Costo
unitario
TOTAL
18
6
18
20
18
8.5
18
319,320.00
106,440.00
63,864.00
283,840.00
159,660.00
30,158.00
63,864.00
1027146
Ao 1
Ao 2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34,972.45
17,581.19
25,512.70
1,477,119.44
9,563.92
28,547.49
327,823.14
1,921,120.34
8,395.78
14,662.90
24,409.68
1,465,703.42
8,991.14
28,508.22
324,751.80
1,875,422.94
-19,509.72
11,598.70
22,516.16
1,454,116.16
8,404.04
28,468.55
321,526.89
1,827,120.78
Ao 5 - 10
-48,810.50
8,381.28
22,516.16
1,442,355.09
8,404.04
28,428.48
321,526.89
1,782,801.45
Ao 1
Ao 2
106,913.70
35,064.54
1,072.04
899,292.67
3,966.72
459.44
9,063.47
1,055,832.57
96,930.98
34,551.49
223.43
903,654.32
4,638.67
377.41
7,827.51
1,048,203.81
86,065.92
33,956.13
45.18
933,856.36
4,754.63
445.76
6,487.53
1,065,611.51
74,264.82
33,272.93
-900.45
964,927.61
4,873.50
516.41
5,037.26
1,081,992.08
Ao 5 - 10
61,471.05
32,496.05
71.13
996,891.51
5,597.11
589.42
6,856.27
1,103,972.55
Ao 1
Ao 2
106,913.70
35,064.54
1,072.04
899,292.67
3,966.72
459.44
9,063.47
1,055,832.57
68,698.80
34,748.25
1,746.25
1,711,209.44
5,380.85
3,408.28
59,181.20
1,884,373.07
102,130.62
40,574.32
5,116.06
3,027,675.08
5,380.85
3,408.28
82,782.84
3,267,068.05
102,130.62
40,574.32
5,116.06
3,027,675.08
5,380.85
3,408.28
82,782.84
3,267,068.05
Ao 5 - 10
102,130.62
40,574.32
5,116.06
3,027,675.08
5,380.85
3,408.28
82,782.84
3,267,068.05
Ao 1
Ao 2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16,064.69
6,618.19
5,070.88
2,093,818.72
626.22
2,962.52
76,295.32
2,125,161.22
27,865.79
7,301.39
6,016.51
2,062,747.47
507.35
2,891.88
77,745.59
2,107,330.39
Ao 5 - 10
40,659.56
8,078.27
5,044.92
2,030,783.57
-216.26
2,818.87
75,926.58
2,087,168.93
Cultivos
Ao 1
Situacin con proyecto
MAIZ
PAPA
HABAS Y ARVEJAS
PASTOS INSTALADOS
CEBADA
TRIGO
ZANAHORIA
TOTAL
Ao 2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,740.26
17,777.95
27,035.52
2,284,674.56
10,306.11
31,578.37
379,176.84
2,757,289.60
Ao 3
24,460.47
21,281.09
29,480.56
3,559,522.14
9,617.36
31,470.74
401,047.12
-2,410,083.82
Ao 4
8,356.07
18,900.08
28,532.67
3,516,863.63
8,911.39
31,360.42
399,272.48
4,012,196.75
Ao 5 - 10
-8,150.93
16,459.55
27,561.08
3,473,138.66
8,187.78
31,247.35
397,453.47
3,945,896.96
CUAD
Ao 0
S/. -328,753.42
13%
Ao 1
0.00
0.00
0.00
0.00
0.00
4,773,741.67
0.00
-4,773,741.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.000
0.00
0.00
-4,773,741.67
0.877
-4,187,492.69
CUAD
Ao 0
Ao 1
S/. -932,678.66
11%
0.00
0.00
0.00
0.00
0.00
5,473,593.09
0.00
-5,473,593.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.000
0.00
0.00
-5,473,593.09
0.877
-4,801,397.45
CUAD
Ao 0
S/. 366,362.73
16%
Ao 1
4,011,547.62
0
1.000
0.00
-4,011,547.62
0.877
-3,518,901.42
CUAD
Ao 0
Ao 1
S/. -141,137.47
13%
4,599,658.06
0
1.000
0.00
-4,599,658.06
0.877
-4,034,787.77
ALTERNATIVAS
ALTERNATIVA 1
ALTERNATIVA 2
CUADRO N 3.13-A
INGRESO NETO INCREMENTAL DE LOS BENEFICIARIOS Y DE LA
ENTIDAD OFERENTE A PRECIOS PRIVADOS
(ALTERNATIVA 1)
Ao 2
2,757,289.60
-2,410,083.82
4,012,196.75
3,945,896.96
3,945,896.96
3,945,896.96
1,921,120.34
1,875,422.94
1,827,120.78
1,782,801.45
1,782,801.45
1,782,801.45
836,169.27
-4,285,506.76
2,185,075.97
2,163,095.50
2,163,095.50
2,163,095.50
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
38,288.20
-38,288.20
797,881.07
0.769
613,943.57
-38,288.20
-4,323,794.96
0.675
-2,918,438.44
-38,288.20
2,146,787.77
0.592
1,271,070.70
-38,288.20
2,124,807.30
0.519
1,103,558.33
-38,288.20
2,124,807.30
0.456
968,033.62
-38,288.20
2,124,807.30
0.400
849,152.30
CUADRO N 3.13-B
INGRESO NETO INCREMENTAL DE LOS BENEFICIARIOS Y DE LA
ENTIDAD OFERENTE A PRECIOS PRIVADOS
(ALTERNATIVA 2)
Ao 2
2,757,289.60
-2,410,083.82
4,012,196.75
3,945,896.96
3,945,896.96
3,945,896.96
1,921,120.34
1,875,422.94
1,827,120.78
1,782,801.45
1,782,801.45
1,782,801.45
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
836,169.27
-4,285,506.76
2,185,075.97
2,163,095.50
2,163,095.50
2,163,095.50
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
35,988.20
-35,988.20
800,181.07
0.769
615,713.35
-35,988.20
-4,321,494.96
0.675
-2,916,886.01
-35,988.20
2,149,087.77
0.592
1,272,432.48
-35,988.20
2,127,107.30
0.519
1,104,752.88
-35,988.20
2,127,107.30
0.456
969,081.47
-35,988.20
2,127,107.30
0.400
850,071.47
CUADRO N 3.14-A
INGRESO NETO INCREMENTAL DE LOS BENEFICIARIOS Y DE LA
ENTIDAD OFERENTE A PRECIOS PRIVADOS
(ALTERNATIVA 1)
RENOVACIN Y MEJORAMIENTO DEL SISTEMA DE RIEGO DEL SALCCA
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 2
2,757,289.60
-2,410,083.82
4,012,196.75
3,945,896.96
3,945,896.96
3,945,896.96
1,921,120.34
1,875,422.94
1,827,120.78
1,782,801.45
1,782,801.45
1,782,801.45
32,174.96
32,174.96
32,174.96
32,174.96
32,174.96
32,174.96
803,994.31
0.769
618,647.51
-4,317,681.72
0.675
-2,914,312.18
2,152,901.02
0.592
1,274,690.23
2,130,920.55
0.519
1,106,733.36
2,130,920.55
0.456
970,818.73
2,130,920.55
0.400
851,595.38
CUADRO N 3.14-B
INGRESO NETO INCREMENTAL DE LOS BENEFICIARIOS Y DE LA
ENTIDAD OFERENTE A PRECIOS PRIVADOS
(ALTERNATIVA 2)
Ao 2
2,757,289.60
-2,410,083.82
4,012,196.75
3,945,896.96
3,945,896.96
3,945,896.96
1,921,120.34
1,875,422.94
1,827,120.78
1,782,801.45
1,782,801.45
1,782,801.45
30,242.18
30,242.18
30,242.18
30,242.18
30,242.18
30,242.18
805,927.08
0.769
620,134.72
-4,315,748.95
0.675
-2,913,007.61
2,154,833.79
0.592
1,275,834.59
2,132,853.32
0.519
1,107,737.18
2,132,853.32
0.456
971,699.28
2,132,853.32
0.400
852,367.79
TIR
SOCIAL
TIR
PRIVADO
16%
13%
13%
11%
GO DEL SALCCA
Ao 8
Ao 9
Ao 10
3,945,896.96
3,945,896.96
3,945,896.96
1,782,801.45
1,782,801.45
1,782,801.45
2,163,095.50
2,163,095.50
2,163,095.50
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
38,288.20
38,288.20
38,288.20
-38,288.20
2,124,807.30
0.351
744,870.44
-38,288.20
2,124,807.30
0.308
653,395.12
-38,288.20
2,124,807.30
0.270
573,153.62
Ao 9
Ao 10
3,945,896.96
3,945,896.96
3,945,896.96
1,782,801.45
1,782,801.45
1,782,801.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,163,095.50
2,163,095.50
2,163,095.50
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
35,988.20
35,988.20
35,988.20
-35,988.20
2,127,107.30
0.351
745,676.73
-35,988.20
2,127,107.30
0.308
654,102.39
-35,988.20
2,127,107.30
0.270
573,774.03
GO DEL SALCCA
Ao 8
Ao 9
Ao 10
3,945,896.96
3,945,896.96
3,945,896.96
1,782,801.45
1,782,801.45
1,782,801.45
32,174.96
32,174.96
32,174.96
2,130,920.55
0.351
747,013.49
2,130,920.55
0.308
655,274.99
2,130,920.55
0.270
574,802.63
GO DEL SALCCA
Ao 8
Ao 9
Ao 10
3,945,896.96
3,945,896.96
3,945,896.96
1,782,801.45
1,782,801.45
1,782,801.45
30,242.18
30,242.18
30,242.18
2,132,853.32
0.351
747,691.04
2,132,853.32
0.308
655,869.34
2,132,853.32
0.270
575,323.98
190831
50
6500
3250
6500
1000
8900
2000
10000
800
3251
400
3250
1000
4000
800
9000
700
10000
6000
3250
700
3250
700
7625
1000
500
3000
17580
4000
3251
800
831
7000
3333
500
3000
3000
4999
1500
831
5000
4800
6838
562
12700
135470 230569
113
66
3000
980
3080
1500
450 15000
350 16234
490
2000
590
230
1500 20000
1600
2500
1700
1500
1500
800
500
5942
1200 12603
1300
1290
1900
1500
900
180
1400
3680
200
1056
1100
2000
1300
1800
1400
1250
1900
250
900
3000
1600
9874
800
200
900
350
700
1800
1900
1000
600
1200
1700 30000
600
3000
1600
8000
900
2600
1900 10350
800
2000
1800
2600
1800
5000
1700
100
1400
5000
1500
2000
1500
4000
1900
1000
2000
3000
1800
900
900
1000
183051
46
2207
8620
4333
2428
8219
7421
8172
5743
4647
7062
5130
4650
7592
5629
6447
7558
4034
3092
5783
3195
3120
848
1319
1978
918
1920
1026
4594
1892
325
7466
1044
7060
735
7708
2274
450
13936
2290
2205
2205
2240
210
2024
412275
96
3000
20895
7758
700
667
2200
4973
7280
1875
12000
3000
1200
1741
1468
3767
3536
8068
4720
2784
550
3500
3352
2960
5830
3500
5860
704
8452
4500
2500
738
2200
2720
4700
576
2630
600
2500
700
800
2500
3276
600
2266
PRIMERA ETAPA
MARGEN
IZQUIERDA
Molino
Urinsaya Huaytoccani Junttuma
Huasa
261649 402800
978602 202228
54
78
156
47
20300
6600
2025
4964
3600
3300
11067
2067
1339
6600
21440
5310
935
6600
1682
750
1500
3300
10839
5358
4200
11550
28485
5196
3100
4950
11520
6459
1800
3300
518
750
2494
9900
1650
8125
15000
4950
518
9634
30000
10000
1350
480
430
3300
510
4580
2400
3300
2016
2336
1400
4950
2150
4001
1320
3300
1192
582
25069
10000
3140
4831
120
825
1600
1314
1860
3300
1176
3322
4454
14850
3645
2073
360
8250
10259
2384
3600
3300
2549
4380
1629
825
5500
5602
300
6600
5200
3871
4950
3300
3870
3995
5760
1650
1033
8845
6100
19800
6265
1418
1912
825
6077
2200
1750
6600
1014
7722
6770
3300
2471
2591
8360
3300
12950
7198
6300
11550
4332
6183
2500
4950
4337
2912
4500
9900
4222
22834
800
1650
5360
2391
450
6600
10300
1900
710
8250
1041
5004
750
1650
3096
2117
800
1650
11265
2037
570
13200
1788
4458
1530
4950
3034
3290
1550
9900
825
5390
703
1650
8191
4840
960
4950
11354
3239
640
8250
3822
2603
SEGUNDA E
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
3333
4997
500
1500
700
1900
700
1400
1800
1700
2000
2500
2900
700
1000
1200
1500
1400
1000
900
2300
1000
1200
1400
900
700
1900
1900
2400
1300
1400
1900
1200
1000
900
1900
2900
1900
1200
480
1500
1100
540
1600
490
380
1800
390
700
850
970
390
480
460
470
580
550
530
1150
1300
2000
5000
1000
1000
500
1500
1500
800
1000
5000
1000
1000
150
1000
600
5000
4000
3000
2000
800
792
510
4638
3275
6723
3200
500
800
848
6732
1000
3500
6675
1050
4858
5265
1800
1500
500
595
1080
1272
792
2400
5200
1500
700
525
1344
43100
829
9669
3022
4900
2600
7295
2726
6241
7000
4620
4660
3333
3200
2400
600
130
3983
2400
2430
55444
5681
2650
4400
544
7980
2020
1400
22900
30000
800
500
2500
1154
6820
9900
3300
825
3300
9900
825
1650
3300
14025
825
3300
6600
3300
1650
1650
4950
825
1650
1650
3300
1650
3300
1650
6600
4950
3300
3300
6600
3300
3300
6600
6600
6600
6600
1015
4125
12800
6720
2055
5331
1953
4053
1326
3533
13475
9847
5703
8105
9000
7643
3462
25953
5352
1200
3118
5630
14043
2400
4621
8216
2400
7500
2093
10195
2448
4658
9841
1817
3688
1845
6010
1230
5057
1680
1776
4276
10320
4130
12132
5220
8378
6450
3300
8252
10410
2000
2532
3400
4760
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
380
870
690
560
990
860
250
870
340
690
1040
3080
470
260
450
390
460
22000
6220
10417
7475
4068
2554
5050
12377
6717
6749
2610
2018
2035
1
5151
2100
6822
4200
4183
1100
2002
3704
5478
5502
14935
3216
4000
4729
15969
13971
3444
80000
3200
3045
14933
8504
1045
3665
7958
12041
15201
6556
1
3978
1960
2112
2159
2132
2208
2070
26793
645
6048
10019
9324
2200
3935
7800
800
3010
SEGUNDA ETAPA
Llacta
Machacmarca
machacnarca
168983
2001640
76
247
6500
37100
1342
37000
1800
35400
1950
34200
900
32800
644
28800
1280
27000
7170
26300
1450
24000
2887
23500
1470
23100
4040
23000
4917
22000
3545
23000
300
22800
2200
22200
2064
22000
2656
21000
6543
20700
9029
20000
1363
19700
1484
19500
939
19100
2265
19000
589
19000
1136
19000
256
18800
4829
18600
1546
18200
600
18000
1356
18000
1350
18000
700
17800
2300
17600
1035
17500
1400
17100
3637
17000
3410
17000
1217
17000
742
17000
5550
16800
200
16800
1000
16500
200
16500
300
5044
5365
1050
12305
2412
2000
2032
308
572
1320
1416
490
5939
1430
600
1800
1000
2410
1800
1000
2410
1800
742
1600
442
1550
212
1050
999
5304
490
16500
16400
16200
16200
16100
16000
16000
16000
15800
15800
15800
15600
15200
15200
15000
14800
14600
14600
14200
14000
14000
14000
13900
13600
13200
13000
13000
13000
12800
11000
11000
9800
9600
9400
9400
9200
9200
9000
9000
9000
9000
9000
9000
9000
8800
8600
8600
8600
8500
8500
8500
8300
8000
8000
8000
7800
7800
7500
7300
7000
7000
6500
6500
6500
6100
6100
6100
6000
6000
6000
6000
5600
5600
5600
5000
5000
4600
4600
4300
4300
4000
4000
4000
4000
4000
4000
4000
4000
4000
3200
3200
3200
3000
3000
3000
3000
3000
3000
3000
3000
3000
3000
3000
3000
3000
3000
2800
2800
2800
2800
2600
2600
2600
2500
2500
2300
2300
2300
2300
2300
2300
2100
2100
2100
2100
2100
2100
2100
2100
2100
2000
2000
2000
2000
2000
2000
2020
2020
2020
2020
1900
1900
1500
1500
1500
1500
1500
1400
1400
1400
1400
1400
1400
1400
1400
1200
1200
1200
1200
1200
1200
1200
1200
1200
1200
1100
1100
1100
1100
1080
180
1020
1020
1020
1020
1020
1000
1000
1000
1000
1000
900
900
900
900
900
900
800
800
800
800
800
800
800
800
800
600
600
500
500
500
500
500
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
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
Area
Nombre y Apellidos/
Comunidad
Colccatuna
Bernardino Orconi Cruz
Policarpio Vasquez Maman
Maria Vasquez Mamn
Epifania Ordizuela Ccanchi
Abelino Arconi Cruz
Junttuma
Juan Ticona Castelo
Demetrio Condorcahua Merma
Matias Bautista Delgado
Fraancisco Laura Tacusi
Eufrosina Cussi Bautista
Chiara
Francisco Achauanco Tairo
Bomifacio Achahuanco Tairo
Ulderico Aparico Jimenes
Moises Nina Quispe
Silberia Flores Mansilla
Huantura
Constantina Villavicencio Carrillo
Bernabe Tacuri Mayhua
Yolanda Pisaccani Orconi
Pedro Bolaos Bolaos
Nicacia Huancachoque Gallegos
Cullcuire
Miguel Zavaleta Quispe
Tiburcio Carrani Collana
Victor Quispe Camani
Alejandro Huillca Quispe
Damian Reyes Quispe
Sallocca
Apolinar Quispe Santiago
Mara Quispe Choque
Hipolito Quispe Camani
Pedro Quispe Ttito
Felipe Quispe Quispe
Machacmarca
Victoria Quispe Pumarani
Mariano Ccayahuallpa Surco
Sebastin Sotteccani Cusi
Octavio Huahuatico Mamani
Isabela Aymachoque Cumacari
Llactamachacmarca
Meicaides Charca Ccoyuri
Marcelino Soncco Pumacacya
Florencio Choque Ccaritani
Monica Aslla de Cussi
Jose Bautista Condorccahua
Urinsaya
Aniceto Huillca Challco
Elber Alvarez Montesinos
Nemesio Lazada Rojas
Mauro Mamani Macedo
Urinsaya - Huatocani
Manuel Cueva Ponce
Antonio Rojas Savaleta
Demetrio Cruz Quispe
Jorge Lozada Laura
Edwin gomez Angeles
Huatocani -Urinsaya
Eleuterio Quispe Chillihua
Melquiedes Apaza challco
Santos Chillitupa lozada
Florencia Pumalla Laura
Francisco Apaza chalco
PROMEDIOS
SUB TOTAL FAMILIAS
hijos
Area
und siemb 2
camp.
Pastos
A
PT
AC
SEGUNDA CAMPAA
Col
Lechuga
Zanahoria
V CU
PT
AC
CU A
PT
AC
V CU A
PT AC
Cebada
V CU A
PT
AC
Cebolla
V CU Ca.
T.An
E/Rep
PRODUCCION PECUARIA
G. OVINO
G. VACUNO
Com
Ven Ca.
T.An
E/Rep
Com
Ven
Ca.
T.An
E/Rep
Com
CUYES
Ven Ca.
T.An
E/Rep
Com
Ven
Has
3
4
m2
m2
m2
m2
m2
0.255
0
0.15
0.12
0.06
0.17
2
3
5,100
28,650
1,800
3,800
11,000
4
2
7
3
4
7,050
14,100
4,800
8,200
10,200
m2
m3
m4
m5
m6
0.105
0.06
0.04
0.34
0.07
0.07
0.06
0.04
0.34
0.07
8
5
3
5
30,000
26,300
20,000
5,000
5,000
m2
m2
m2
m2
m2
0.51
1.445
0.82
0.04
0.055
0.17
0.51
0.40
0.03
0.03
7
3
4
4
3
35,000
10,000
3,000
20,000
10,200
m2
m2
m2
m2
m2
0.34
0.2
0.1
0.75
0
0.34
0.20
0.10
0.75
6
4
5
4
3
20,000
5,100
6,800
10,000
2,500
m2
m2
m2
m2
m2
0.34
0.24
0.05
0.17
0.25
0.34
0.15
6
3
8
4
3
12,800
6,800
19,700
13,600
6,800
m2
m2
m2
m2
m2
0.34
0.17
1.02
0.51
0.34
0.34
0.17
1.02
0.51
0.34
3
5
2
6
4
21,850
27,900
12,800
38,100
31,000
m2
m2
m2
m2
m2
1
0.17
0.34
0.34
1
6
6
4
3
4
11,850
2,700
11,800
14,600
2,700
m2
m2
m2
m2
m2
0
0.05
0.03
0
0
m2
m2
m2
m2
1.5
3
0.5
0.68
1.50
3.00
0.50
0.68
6
18
3
12
8
21
4
22
2
18
2
9
1,100
1,100
1,050
1,500
1,600
1,600
1,500
2,200
35
10
22
20
18
20
20
30,000
40,000
20,300
40,000
3
7
5
6
3
20,000
30,000
15,000
15,000
27,200
m2
m2
m2
m2
m2
0
1
0.85
0.34
0.68
1.00
0.68
0.34
0.68
6
10
2
3
16
12
22
4
5
22
4
10
2
2
8
1,100
1,450
1,100
1,100
1,600
2,000
1,600
1,600
100
100
10
10
85
10
10
6
4
10
10,000
20,000
80,000
25,000
15,000
926100
17150
m2
m2
m2
m2
m2
0
0.34
2.3
0.51
0.57
5
4
16
5
6
5
52.00
9
6
19
16
10
7
3
2
4
5
4
4
1,200
1,200
1,200
1,200
1,100
1238
20
20
20
60
75
32
46.00
15
20
15
0.09
0.15
0.10
0.02
0.05
460
57.5
402.5
1150 1150 0
50
0.09
0.34
0.30
0.01
0.02
3450
4025
920
11.5
575
920
3438.5
3450
0
103.5 0
0.01
0.04
20 cama
103.5
5
6
0.17
0.34
0.05
3105 3105 0
920 920 0
0.09
0.02
115
287.5
287.5
115 0
0.09
0.17
10
0.05
0.01
2
4
3
3
6
3
2
5
5
6
3
2
2
3
1,200
1,300
1,200
1,200
800
1,700
1,600
1,500
1,600
1,200
2
2
8
2
5
2
4
4
2
7
1,150
1,500
1,200
2 1,300
4 1,100
1,650
1,700
1,800
1,500
1,500
8
12
5
5
10
5
14
8
8
4
4
2
4
2
4 1,450 2,000
4 1,800 2,700
1,200 1,800
1,000 1,500
1,400 1,500
12
18
10
50
3
10
1
2
60
150 325
12
4
6
4
4
1
2
2
2
1100
1200
1100
800
1300
1500
1600
1500
1200
1800
2
3
2
4
2
2
3
8
6
4
2
2
6
2
2
1200
1000
1100
1200
1100
1700
1400
1600
1600
1500
4
2
7
2
2
4
4
9
4
4
2
2
2
2
2
1200
1150
1100
1100
1100
1500
1600
1600
1500
1600
7
28
9
40
12
33
12
1.00
0.17
0.34
0.34
1.00
3
5
5
4
6
4
7
5
4
6
1
2
2
4
6
1500
1500
1800
1300
1800
1800
2300
2200
1600
2300
50
70
70
10
0.05
0.03
1
6
2
4
4
2 1,600 1,850
1,500 2,100
4 1,200 2,200
0.17
0.15
3220 3220 0
1265 1265 0
1495 1495 0
0.08
0.05
690
690
690
46
0
644
7
6
0.05
1380
115
1265
287.5
46
241.5
0.01
276
276 0
0.05
920
57.5
862.5
12
20
3
2
220 120
15
35
6
25
35
100
30
30
10
50
200
80
75
45
50
30
40
10
20
20
30
60
30
10
30
10
10
8
10
10
10
10
20
25
10
10
12
30
15
10
10
20
75
15
60
10
30
20
20
45
80
90
60
20
30
10
10
10
10
70
5
25
20
18
50
7
10
40
50
50
20
20
10
20
20
30
8
15
11
10
30
15
40
30
0.34
0.30
0.51
0.50
0 1783 1783 0
45.00
0.17
50
1.00
7015
207
6808
0.07
0
12.00
690
1961
632.5
330
57.5
1631
5
6
552
552 0
1.00
0 2013 2013 0
4.00
0
2.00
0 0 10
0
5.00
262
262 0
0
5.00
5635
2281
172.5
173
5462.5
2108
1,800
1,600
1,600
1,600
1,600
1700
16
19.00
23
111 109
15
65
16
12
CUADRO N 3.2
CALCULO DE LA DEMANDA DE AGUA POR CULTIVO
PROYECTO
COMUNIDAD
COMBAPATA - TINTA
FECHA
Apr-06
Meses
Variables
PAPA
HABAS Y ARVEJAS
PASTOS INSTALADOS
TRIGO
MAIZ
ZANAHORIA
HABAS Y ARVEJAS
CEBOLLA
PASTOS INSTALADOS
%
166%
1 ra camp.
10%
1 ra camp.
4%
1 ra camp.
45%
1 ra camp.
3%
1 ra y 2 da camp. 35%
2 da camp.
10%
2 da camp.
6%
2 da camp.
5%
2 da camp.
45%
ENE
FEB
MAR
70%
insidencia
90%
insidencia
24 Horas
ABR
MAY
JUN
0.30
0.55
1.00
1.00
1.00
0.90
1.00
1.00
1.00
1.00
1.00
1.00
0.75
0.90
1.00
1.00
0.75
0.30
0.50
50%
50%
JUL
AREA A IRRIGAR
AREA A IRRIGAR
AGO
SET
OCT
0.35
0.75
1.00
1.00
0.35
0.35
1.00
1.00
0.35
0.45
1.00
1.00
1.00
0.55
1.00
1.00
1.00
1.00
0.80
1.00
1.00
1.00
1.00
778.50
778.50
778.50
778.50
778.50
475.75
562.25
865.00
865.00
Coeficiente ponderado de Kc
0.83
0.91
1.00
1.00
0.92
1.03
0.88
0.76
0.89
0.98
108.59
98.67
108.09
107.68
103.11
92.48
99.25
107.03
111.61
126.94
865.00
89.58
89.90
108.09
107.68
94.80
95.01
87.03
81.07
99.61
124.40
146.43
96.08
94.69
29.51
3.41
0.11
(0.25)
1.65
11.76
27.77
13.40
78.17
91.39
94.90
87.28
79.43
87.85
96.63
Requerimiento ( m3/Ha)
133.99
781.71
913.94
948.96
872.78
794.28
878.47
966.29
400.00
400.00
170.14
132,455.89
49.45
400.00
992.65
772,779.36
298.14
400.00
1,160.56
903,496.56
337.33
400.00
1,205.03
573,291.75
221.18
400.00
1,108.29
623,134.09
232.65
400.00
1,008.61
872,446.39
325.73
400.00
1,115.52
964,926.48
372.27
400.00
1,227.03
##########
396.28
400.00
400.00
-
400.00
-
350.55
0.06
101.86
0.34
62.67
0.39
178.82
0.26
167.35
0.27
74.27
0.38
27.73
0.43
3.72
0.46
0.46
ll/seg/Ha
865 Has.
NOV
DIC
1.00
1.00
0.60
0.80
0.45
1.00
1.00
0.50
1.00
0.65
0.80
0.80
951.50
70.1754386
1.00
951.50
0.85
0.82
123.73
115.64
104.89
94.35
44.60
102.74
60.29
602.89
765.57
728,442.27
281.03
400.00
400.00
118.97
0.32
400.00
-
pivot
FONCODES
FONDO DE COOPERACION PARA EL DESARROLLO SOCIAL
PROYECTO :
BALANCE HIDRICO
MESES
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SETIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
OFERTA MINIMA
DEMANDA/MENSUAL
RIACHUELO HUACUYMANUAL HOJA EXCEL
lt/seg
lt/seg
250.00
0.00
350.00
0.00
380.00
49.45
200.00
298.14
120.00
337.33
85.00
221.18
70.00
232.65
40.00
325.73
40.00
372.27
45.00
396.28
60.00
281.03
150.00
0.00
PARURO
ENERO
PROVINCIA:
FEBRE.
MARZO
CUSCO
ABRIL
MAYO
LATITUD
JUNIO
JULIO
13.75
: LONG.
AGOSTO
71.85
SETIE.
: ALTITUD ( m.s.n.m.)
OCTUB.
NOVIE.
DICIE.
3084
AO
1995
121.00
163.00
241.00
0.00
0.00
3.00
0.00
5.00
33.00
85.00
80.00
197.00
TOTAL
1996
201.00
126.00
142.00
51.00
17.00
1.00
0.00
2.00
29.00
65.00
69.00
99.00
802.00
1997
254.00
170.00
233.00
72.00
1.00
0.00
1.00
4.00
15.00
43.00
140.00
166.00
1099.00
1998
132.00
89.00
243.00
15.00
0.00
0.00
0.00
1.00
13.00
35.00
86.00
83.00
697.00
1999
161.00
79.00
51.00
43.00
4.00
1.00
0.00
4.00
39.00
45.00
35.00
107.00
569.00
2000
171.00
162.00
284.00
69.00
11.00
3.00
0.00
1.00
21.00
20.00
164.00
243.00
1149.00
2001
117.26
83.65
127.24
24.10
1.57
0.28
2.86
0.00
11.20
18.56
25.39
114.49
526.60
2002
155.16
80.24
44.62
26.53
8.91
0.00
0.00
9.00
8.50
56.19
60.60
154.25
604.00
2003
225.00
229.00
198.00
41.00
23.00
7.00
0.00
2.00
5.00
23.00
34.00
171.00
958.00
10
2004
140.99
148.17
49.30
31.59
3.45
3.09
0.00
5.63
15.00
77.08
64.10
63.01
601.41
928.00
RONDOCAN
FEBRE.
MARZO
ACOMAYO
ABRIL
CUENCA :
MAYO
JUNIO
APURIMAC
JULIO
ALTITUD ( m.s.n.m.) :
AGOSTO
SETIE.
OCTUB.
3420
NOVIE.
IN. REG.
DICIE.
1.03
AO
1995
157.00
103.90
134.90
39.40
20.30
0.70
0.00
8.40
34.06
24.40
62.40
154.20
1996
207.45
130.04
146.55
52.64
17.55
1.03
0.00
2.06
29.93
67.08
71.21
102.18
827.72
1997
262.15
175.45
240.47
74.31
1.03
0.00
1.03
4.13
15.48
44.38
144.49
171.32
1134.25
1998
136.23
91.85
250.79
15.48
0.00
0.00
0.00
1.03
13.42
36.12
88.76
85.66
719.36
1999
166.16
81.53
52.64
44.38
4.13
1.03
0.00
4.13
40.25
46.44
36.12
110.43
587.25
2000
176.48
167.20
293.11
71.21
11.35
3.10
0.00
1.03
21.67
20.64
169.26
250.79
1185.85
2001
121.02
86.33
131.32
24.87
1.62
0.29
2.95
0.00
11.56
19.16
26.20
118.16
543.49
2002
160.14
82.81
46.05
27.38
9.20
0.00
0.00
9.29
8.77
57.99
62.54
159.20
623.37
2003
232.22
236.34
204.35
42.32
23.74
7.22
0.00
2.06
5.16
23.74
35.09
176.48
988.73
10
2004
145.51
152.92
50.88
32.60
3.56
3.19
0.00
5.81
15.48
79.55
66.16
65.03
620.70
N Datos
ENERO
PROVINCIA :
TOTAL
739.66
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
1764.36
1308.39
1551.07
424.59
92.47
16.56
3.98
37.95
195.78
419.51
762.24
1393.46
7970.38
176.44
130.84
155.11
42.46
9.25
1.66
0.40
3.79
19.58
41.95
76.22
139.35
797.04
44.49
51.53
89.58
19.20
8.66
2.29
0.95
3.19
11.59
21.02
46.88
54.27
231.29
Precip.Confiable al 75%
146.43
96.08
94.69
29.51
3.41
0.11
-0.25
1.65
11.76
27.77
44.60
102.74
641.03
PRECIPITACION MAXIMA
262.15
236.34
293.11
74.31
23.74
7.22
2.95
9.29
40.25
79.55
169.26
250.79
1448.97
PRECIPITACION MINIMA
121.02
81.53
46.05
15.48
0.00
0.00
0.00
0.00
5.16
19.16
26.20
65.03
379.64
Suma
Promedio
Desviacin Standar
AO
PERAYOC
ENERO
PROVINCIA :
FEBRE.
11.85
11.73
MARZO
CUSCO
ABRIL
11.62
MAYO
11.22
LATITUD
JUNIO
10.30
9.18
JULIO
13.75
: LONG.
AGOSTO
9.05
71.85
SETIE.
10.07
11.13
: ALTITUD ( m.s.n.m.)
OCTUB.
NOVIE.
12.24
12.44
DICIE.
3084
TOTAL
12.39
133.22
RONDOCAN
AO
ENERO
PROVINCIA :
FEBRE.
11.40
11.29
MARZO
ACOMAYO
ABRIL
11.18
CUENCA :
MAYO
10.80
JUNIO
9.91
8.83
APRURIMAC
JULIO
ALTITUD ( m.s.n.m.) :
AGOSTO
8.71
SETIE.
9.69
10.71
3420
OCTUB.
NOVIE.
11.78
11.97
IN. REG.
0.96
DICIE.
TOTAL
11.92
128.19
AO
PERAYOC
ENERO
PROVINCIA :
FEBRE.
20.00
21.00
MARZO
CUSCO
ABRIL
20.00
MAYO
21.00
LATITUD
JUNIO
18.00
18.00
JULIO
13.75
: LONG.
AGOSTO
18.00
71.85
SETIE.
19.00
20.00
: ALTITUD ( m.s.n.m.)
OCTUB.
NOVIE.
22.00
22.00
DICIE.
3084
TOTAL
21.00
240.00
RONDOCAN
AO
ENERO
PROVINCIA :
FEBRE.
19.24
20.21
MARZO
19.24
ACOMAYO
ABRIL
CUENCA :
MAYO
20.21
JUNIO
17.32
17.32
APRURIMAC
JULIO
17.32
ALTITUD ( m.s.n.m.) :
AGOSTO
SETIE.
18.28
19.24
3420
OCTUB.
NOVIE.
21.17
21.17
IN. REG.
0.96
DICIE.
TOTAL
20.21
230.93
AO
PERYOC
ENERO
4.80
PROVINCIA :
FEBRE.
5.00
MARZO
4.50
CUSCO
ABRIL
4.10
MAYO
1.10
LATITUD
JUNIO
-2.40
JULIO
-2.80
13.75
: LONG.
AGOSTO
0.50
71.85
SETIE.
3.30
: ALTITUD ( m.s.n.m.)
OCTUB.
4.00
NOVIE.
4.80
DICIE.
4.00
3084
TOTAL
30.90
RONDOCAN
AO
ENERO
PROVINCIA :
FEBRE.
4.62
4.81
MARZO
4.33
ACOMAYO
ABRIL
3.95
CUENCA :
MAYO
1.06
JUNIO
APRURIMAC
JULIO
-2.31
ALTITUD ( m.s.n.m.) :
AGOSTO
-2.69
SETIE.
0.48
3.18
3420
OCTUB.
IN. REG.
NOVIE.
3.85
0.96
DICIE.
4.62
TOTAL
3.85
29.73
HUMEDAD RELATIVA
0.9
ESTACION REFER.:
N
AO
KAYRA
ENERO
PROVINCIA :
FEBRE.
67.00
72.00
MARZO
69.00
CUSCO
ABRIL
65.00
MAYO
59.00
LATITUD
JUNIO
JULIO
55.00
13.57
: LONG.
AGOSTO
54.00
71.90
SETIE.
53.00
53.00
: ALTITUD ( m.s.n.m.)
OCTUB.
NOVIE.
55.00
58.00
DICIE.
3219
TOTAL
63.00
723.00
60.25
AO
2000
KAYRA
ENERO
PROVINCIA:
FEBRE.
MARZO
CUSCO
ABRIL
MAYO
LATITUD
JUNIO
JULIO
12.36
: LONG.
AGOSTO
72.69
SETIE.
: ALTITUD ( m.s.n.m.)
OCTUB.
NOVIE.
DICIE.
137.00
128.00
156.00
199.00
234.00
242.00
256.00
229.00
195.00
198.00
180.00
155.00
137.00
128.00
156.00
199.00
234.00
242.00
256.00
229.00
195.00
198.00
180.00
155.00
3219
TOTAL
2309.00
0.00
TOTAL
PROMEDIO/MENSUAL
137
128
156
199
234
242
256
229
195
198
180
155
4.42
4.57
5.03
6.63
7.55
8.07
8.26
7.39
6.50
6.39
6.00
5.00
FONCODES
FONDO NACIONAL DE COOPERACION Y DESARROLLO SOCIAL
ELEMENTOS DE CLIMA
LOCALIDAD: RONDOCAN
MESES
TEMPERATURAS
T-50 (C)
T-max (C)
HUMEDAD
T-min (C)
HORAS
RELATIVA/% SOL/mes
PRECIPITACIONES
P50(mm)
Pmax(mm)
Pmin(mm)
P75(mm)
ENERO
11
19
67
107
176
262
121
146
FEBRERO
11
20
72
99
131
236
82
96
MARZO
11
19
69
105
155
293
46
95
ABRIL
11
20
65
152
42
74
15
30
MAYO
10
17
59
167
24
JUNIO
17
-2
55
160
JULIO
17
-3
54
186
AGOSTO
10
18
53
186
SET.
11
19
53
149
20
40
12
OCT.
12
21
55
138
42
80
19
28
NOV.
12
21
58
146
76
169
26
45
DIC.
12
20
63
114
139
251
65
103
PROMEDIO
11
21
-3
60
1709
797
1449
380
559
COMBAPATA - TINTA
COMBAPATA - TINTA
3500
m
Meses
Variables
ENE
FEB
LATITUD
LONGITUD
MAR
ABR
MAY
JUN
JUL
14
71
AGO
SET
10
5
OCT
48
17
NOV
DIC
11.40
11.29
11.18
10.80
9.91
8.83
8.71
9.69
10.71
11.78
11.97
11.92
52.52
52.32
52.13
51.43
49.84
47.90
47.67
49.44
51.28
53.20
53.55
53.46
137.00
128.00
156.00
199.00
234.00
242.00
256.00
229.00
195.00
198.00
180.00
155.00
12.85
12.57
12.18
11.80
11.43
11.25
11.35
11.63
12.00
12.47
12.77
12.95
31.00
28.00
31.00
30.00
31.00
30.00
31.00
31.00
30.00
31.00
30.00
31.00
34.39
36.38
41.30
56.21
66.02
71.71
72.76
63.50
54.17
51.23
47.00
38.61
517.96
459.43
474.04
410.25
374.07
335.00
358.57
399.13
434.50
489.80
495.25
511.50
227.81
207.82
228.49
230.69
227.96
212.76
229.40
238.54
239.84
262.93
254.63
238.37
1.21
1.21
1.21
1.21
1.21
1.21
1.21
1.21
1.21
1.21
1.21
1.21
98.67
108.09
107.68
103.11
92.48
99.25
107.03
111.61
126.94
123.73
115.64
3.52
3.49
3.59
3.33
3.08
3.20
3.45
3.72
4.09
4.12
3.73
108.59
3.50
OBSERVACIONES
Dato regionalizado
Dato regionalizado
TEMPERATURAS
TEMPERATURA PROMEDIO MENSUAL
MESES
A=
3,500
ENERO
28 0.005 A
10.5
FEBRERO 31.1 0.0058 A
10.8
MARZO
32.1 0.006 A
11.1
ESTACION
11.4
11.3
11.2
ABRIL
30.7 -
0.0057 A
10.8
10.8
MAYO
30.4 -
0.0058 A
10.1
9.9
JUNIO
30.4 -
0.0062 A
8.7
8.8
JULIO
29.5 -
0.006 A
8.5
8.7
AGOSTO 32.7 -
0.0066 A
9.6
9.7
SETIEMBRE
33.6 -
0.0065 A
10.9
10.7
OCTUBRE 31.1 -
0.0056 A
11.5
11.8
NOVIEMBRE
31.8 -
0.005 A
14.3
12.0
DICIEMBRE33.2 -
0.0061 A
11.9
11.9
10.7
1.92
0.64
0.32
0.32
3.2
CUADRO N 03
SISTEMA
DISEO AGRONOMICO
CHANCA
Hidrolgica
Tcnica:
Fuente de agua:
Caudal (q):
Manante
35.00
Apta
l/s
Edafolgica
Textura del suelo:
Densidad aparente (da):
Velocidad de infiltracin bsica del suelo (VIb):
Capacidad de campo (CC):
Punto de marchitez permanente (PMP):
Agua til:
Franco limoso
1.14
gr/cc
14.41
mm/h
32.14
%
17.5
%
14.64
%
Mes crtico:
Evapotranspiracin potencial (ETP):
Demanda unitaria neta
N das:
Velocidad del viento (Vv):
Humedad relativa (HR)
SET
111.61
87.85
30.00
mm
mm
das
h
l/s/ha
l/s
865.00
ha
8650000.00 m
Aspersin Y Goteo
70%
100%
90%
0%
70%
3.9 X 2.5
1210.00
l/h
0.34
30.00
30.00
40.00%
324.00
3.73
l/s
m
m
%
m
mm/h
26698
Climatolgica
20
0.58
502.57
104
asp.
Latn
14.41 mm/h
NOV
107.03
Agronmica
N dias mes
PAPA
0.20
0.45
0.40
1.38
1730000.00
111.61
PAPA
0.40
0.45
0.65
2.42
1730000.00
126.94
PAPA
0.50
0.45
0.80
3.28
3027500.00
123.73
PAPA
0.60
0.45
1.00
4.12
1730000.00
115.64
PAPA
0.60
0.45
0.80
3.08
1730000.00
mm/da
m
15.02
mm
21.46
mm
10.00
6
7.02
das
horas
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
31.00
PAPA
N dias mes
Indices Tcnicos de Riego:
30.00
PAPA
30.04
42.92
12.00
12
13.92
mm
mm
das
horas
m
31.00
PAPA
37.55
53.65
11.00
14
17.42
mm
mm
das
h
m
30.00
PAPA
45.06
mm
mm/da
m
64.37
10.00
17
20.93
mm
das
h
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
30.00
PAPA
45.06
64.37
14.00
17
20.93
mm
mm
das
h
m
108.59
CEBADA
0.25
0.50
0.30
1.05
1730000.00
98.67
Cultivo:
FEB
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada
20%
CEBADA
0.35
0.50
0.45
1.43
1730000.00
108.09
Cultivo:
MAR
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada :
20%
CEBADA
0.50
0.50
0.60
ABR
2.09
1730000.00
107.68
CEBADA
0.60
0.50
0.85
3.27
1730000.00
103.11
Cultivo:
MAY
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada :
20%
CEBADA
0.60
0.50
1.00
3.33
1730000.00
92.48
Cultivo:
JUN
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada :
20%
CEBADA
0.60
0.50
0.80
2.47
1730000.00
Agronmica
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
20.86
mm
29.80
mm
19.00
8
9.68
das
horas
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
31.00
CEBADA
N dias mes
Indices Tcnicos de Riego:
31.00
CEBADA
29.21
41.72
20.00
11
13.55
mm
mm
das
h
m
31.00
CEBADA
41.72
59.61
19.00
16
19.36
mm
mm
das
h
m
28.00
CEBADA
50.07
mm
mm/da
m
71.53
15.00
19
23.23
mm
das
h
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
31.00
CEBADA
50.07
71.53
15.00
19
23.23
mm
mm
das
h
m
30.00
CEBADA
50.07
71.53
20.00
19
23.23
NOTA: EN LOS MESES DICIEMBRE, ENERO, FEBEREO Y MARZO EL RIEGO SE REALIZARA CUANDO
SE PRODUSCAN SEQUIA Y/O VERANILLOS DE ACUERDO AL REGIMEN DE FRECUENCIA DE RIEGO
DETERMINADO
mm
mm
das
h
m
126.94
Mes octubre
Cultivo:
Profundidad radicular (pr):
HABAS
0.30
0.40
0.30
1.23
1730000.00
123.73
Mes noviembreCultivo:
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada
20%
HABAS
0.40
0.40
0.55
2.05
1730000.00
115.64
HABAS
0.50
0.40
0.70
Cultivo:
2.60
3027500.00
108.59
HABAS
0.60
0.40
0.90
3.35
1730000.00
98.67
HABAS
0.70
0.40
1.00
3.72
1730000.00
108.09
Mes Marzo
Cultivo:
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada :
20%
HABAS
0.70
0.40
1.20
4.46
3027500.00
107.68
Mes Abril
Cultivo:
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada :
20%
HABAS
0.70
0.40
0.90
3.35
1730000.00
Agronmica
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
20.03
mm
28.61
mm
16.00
8
9.32
das
horas
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
31.00
HABAS
N dias mes
Indices Tcnicos de Riego:
31.00
HABAS
26.70
38.15
13.00
10
12.46
mm
mm
das
h
m
31.00
HABAS
33.38
47.68
12.00
13
15.49
mm
mm
das
h
m
31.00
HABAS
40.06
mm
mm/da
m
57.22
11.00
15
18.63
mm
das
h
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
N dias mes
Indices Tcnicos de Riego:
m
mm/da
m
31.00
HABAS
46.73
66.76
12.00
18
21.66
mm
mm
das
h
m
31.00
HABAS
46.73
66.76
10.00
18
21.66
mm
mm
das
h
m
31.00
HABAS
46.73
66.76
10.00
18
21.66
NOTA: EN LOS MESES DICIEMBRE, ENERO, FEBEREO Y MARZO EL RIEGO SE REALIZARA CUANDO
SE PRODUSCAN SEQUIA Y/O VERANILLOS DE ACUERDO AL REGIMEN DE FRECUENCIA DE RIEGO
DETERMINADO
mm
mm
das
h
m
Cultivo:
126.94
TRIGO
0.30
0.50
0.30
1.27
865000.00
123.73
TRIGO
0.40
0.50
0.65
2.59
865000.00
115.64
TRIGO
0.50
0.50
0.90
3.36
865000.00
108.59
TRIGO
0.60
0.50
1.00
3.62
865000.00
98.67
TRIGO
0.70
0.50
1.20
3.82
865000.00
108.09
TRIGO
0.70
0.50
0.90
3.24
865000.00
Agronmica
N dias mes
30.00
mm/da
m
25.03
mm
35.76
mm
19.00
10
11.62
das
horas
m
N dias mes
31.00
Indices Tcnicos de Riego: TRIGO
mm/da
m
N dias mes
33.38
47.68
12.00
13
15.49
mm
mm
das
h
m
31.00
Indices Tcnicos de Riego: TRIGO
mm/da
m
N dias mes
41.72
59.61
12.00
16
19.36
mm
mm
das
h
m
30.00
Indices Tcnicos de Riego: TRIGO
50.07
mm
mm/da
m
71.53
13.00
19
23.23
mm
das
h
m
N dias mes
31.00
Indices Tcnicos de Riego: TRIGO
mm/da
m
N dias mes
58.41
83.45
15.00
22
27.10
mm
mm
das
h
m
30.00
Indices Tcnicos de Riego: TRIGO
mm/da
m
58.41
83.45
18.00
22
27.10
NOTA: EN LOS MESES DICIEMBRE, ENERO, FEBEREO Y MARZO EL RIEGO SE REALIZARA CUANDO
SE PRODUSCAN SEQUIA Y/O VERANILLOS DE ACUERDO AL REGIMEN DE FRECUENCIA DE RIEGO
DETERMINADO
mm
mm
das
h
m
108.59
CEBOLLA
0.20
0.50
0.40
1.45
865000.00
98.67
Mes FEB
Cultivo:
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada
10%
CEBOLLA
0.25
0.50
0.00
0.00
865000.00
108.09
Mes MAR
Cultivo:
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada :
10%
CEBOLLA
0.40
0.50
0.00
Cultivo:
0.00
865000.00
107.68
CEBOLLA
0.50
0.50
0.00
0.00
865000.00
103.11
Mes MAY
Cultivo:
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada :
10%
CEBOLLA
0.50
0.50
0.00
0.00
865000.00
92.48
Mes JUN
Cultivo:
Profundidad radicular (pr):
Descenso tolerable de humedad (n):
Coeficiente de cultivo (Kc):
Consumo diario (Cd):
Area cultivada :
10%
CEBOLLA
0.50
0.50
0.00
0.00
865000.00
Agronmica
N dias mes
30.00
mm/da
m
16.69
mm
23.84
mm
11.00
6
7.74
das
horas
m
N dias mes
31.00
mm/da
m
N dias mes
20.86
29.80
#DIV/0!
8
9.68
mm
mm
das
h
m
31.00
mm/da
m
N dias mes
33.38
47.68
#DIV/0!
13
15.49
mm
mm
das
h
m
30.00
mm/da
m
N dias mes
41.72
mm
59.61
#DIV/0!
16
19.36
mm
das
h
m
30.00
mm/da
m
N dias mes
41.72
59.61
#DIV/0!
16
19.36
mm
mm
das
h
m
30.00
mm/da
m
41.72
59.61
#DIV/0!
16
19.36
NOTA: EN LOS MESES DICIEMBRE, ENERO, FEBEREO Y MARZO EL RIEGO SE REALIZARA CUANDO
SE PRODUSCAN SEQUIA Y/O VERANILLOS DE ACUERDO AL REGIMEN DE FRECUENCIA DE RIEGO
DETERMINADO
mm
mm
das
h
m
Cultivo:
115.64
Agronmica
N dias mes
PASTOS INSTALADOS
m
0.60
0.50
1.00
3.85
865000.00
103.11
mm/da
m
3.44
865000.00
92.48
mm/da
m
99.25
mm/da
m
107.03
mm/da
m
111.61
mm/da
m
126.94
mm/da
m
123.73
mm/da
m
mm/da
m
30.00
50.07
71.53
14.00
19
23.23
mm
mm
das
h
m
30.00
50.07
71.53
16.00
19
23.23
mm
mm
das
h
m
31.00
41.72
mm
59.61
13.00
16
19.36
mm
das
horas
m
31.00
41.72
59.61
12.00
16
19.36
mm
mm
das
h
m
30.00
41.72
59.61
11.00
16
19.36
mm
mm
das
h
m
31.00
N dias mes
PASTOS INSTALADOS
m
0.60
0.50
1.00
4.12
865000.00
das
h
m
N dias mes
PASTOS INSTALADOS
m
0.50
0.50
1.00
4.09
865000.00
12.00
19
23.23
N dias mes
PASTOS INSTALADOS
m
0.50
0.50
1.00
3.72
865000.00
mm
N dias mes
PASTOS INSTALADOS
m
0.50
0.50
1.00
3.45
865000.00
mm
71.53
N dias mes
PASTOS INSTALADOS
m
0.50
0.50
1.00
3.20
865000.00
50.07
N dias mes
PASTOS INSTALADOS
m
0.60
0.50
1.00
3.08
865000.00
N dias mes
PASTOS INSTALADOS
m
0.60
0.50
1.00
30.00
41.72
59.61
10.00
16
19.36
mm
mm
das
h
m
30.00
50.07
71.53
12.00
19
23.23
NOTA: EN LOS MESES DICIEMBRE, ENERO, FEBEREO Y MARZO EL RIEGO SE REALIZARA CUANDO
SE PRODUSCAN SEQUIA Y/O VERANILLOS DE ACUERDO AL REGIMEN DE FRECUENCIA DE RIEGO
DETERMINADO
mm
mm
das
h
m
Cultivo:
126.94
MAIZ
0.30
0.50
0.30
1.23
865000.00
123.73
MAIZ
0.40
0.50
0.45
1.86
865000.00
115.64
MAIZ
0.50
0.50
0.65
2.42
865000.00
108.59
MAIZ
0.60
0.50
0.85
2.98
865000.00
98.67
MAIZ
0.60
0.50
0.90
3.17
865000.00
108.09
MAIZ
0.60
0.50
1.00
3.49
865000.00
107.68
MAIZ
0.60
0.50
0.90
3.23
865000.00
Agronmica
N dias mes
31.00
mm/da
m
25.03
mm
35.76
mm
6.00
10
11.62
das
h
m
N dias mes
30.00
mm/da
m
N dias mes
33.38
47.68
9.00
13
15.49
mm
mm
das
h
m
31.00
mm/da
m
N dias mes
41.72
59.61
13.00
16
19.36
mm
mm
das
h
m
31.00
50.07
mm
mm/da
m
71.53
15.00
19
23.23
mm
das
horas
m
N dias mes
28.00
mm/da
m
N dias mes
50.07
71.53
14.00
19
23.23
mm
mm
das
h
m
31.00
mm/da
m
N dias mes
50.07
71.53
13.00
19
23.23
mm
mm
das
h
m
30.00
mm/da
m
50.07
71.53
12.00
19
23.23
NOTA: EN LOS MESES DICIEMBRE, ENERO, FEBEREO Y MARZO EL RIEGO SE REALIZARA CUANDO
SE PRODUSCAN SEQUIA Y/O VERANILLOS DE ACUERDO AL REGIMEN DE FRECUENCIA DE RIEGO
DETERMINADO
mm
mm
das
h
m
CUADRO N 03-B
Sistema
DISEO AGRONOMICO
MANDOR ALTO
Tcnica:
Espaciamiento entre lineas
Espaciamiento entre goteros
S1=
S2=
1.00 m
0.50 m
100.00 m.
115.00 m.
11500.00 m
Ac=
1.15 Has
432.50 Has
23000.00 goteros
11500.00 m.
100.00 conect.
14.00
6.00
1.50
150.00
L=
%
%
gr/cm3
cm
18.00 cm.
porcentaje de agostamiento p=
Ln= L x p
Uso consuntivo
frutales
0.15
2.70 cm.
Uc=
0.56 cm/dia
4.82 dias
0.95
2.84 cm.
Tiempo de aplicacin
Area de influencia cada gotero Ag=
Volumen a aplicar =Ag* 1000*Lap/100
Los goteros para frutales emiten =
Tiempo de aplicacin
T=
0.50
14.21
4.00
3.55
24.00 horas
t=
m2
lts
lt/hora
horas
6.76 posiciones
3404.61 und
3.78 lt/seg
1422.70 lt/seg
0.70
0.70
6.28
VALOR Uc
NECESIDADES DIARIAS DE USO MAXIMO DE AGUA POR CULTIV
Alfa alfa
0.68 a
Maiz
0.35 a
Algodn
0.68 a
Gramineas
0.35 a
Vid
0.48 a
Ctricos
Frutales
Pastos
Papa
Tomate
Hortalizas
0.33
0.56
0.74
0.63
0.51
0.51
a
a
a
a
a
a
Profundi de raicesdad
Alfa alfa
Maiz
Algodn
Gramineas
1.00
0.50
1.00
1.00
a
a
a
a
Ctricos
Frutales
Pastos
Papa
Tomate
1.20
1.00
0.50
0.50
0.70
a
a
a
a
a
Hortalizas
0.50
Capacidad de
campo
8%
15%
25%
32%
DENSIDAD gr/cm3
Ar (Arenoso)
F Ar (Franco Arenoso)
1.65
1.50
F (franco)
FL (franco Limoso)
F Ac (Franco Arcilloso)
Ac (Arcilloso)
Terreno hnmedos
1.35
1.30
1.20
1.10
0.90
0.43
0.56
0.78
0.69
0.51
0.59
cm/da
cm/da
cm/da
cm/da
cm/da
cm/da
cm/da
cm/da
cm/da
cm/da
cm/da
Profundi de raicesdad
2.00
1.00
1.70
1.50
1.50
2.00
1.00
1.50
1.50
1.00
14%
VELOCIDAD DE INFILTRACION
TEXTURA
Arenoso
Areno Limoso
Franco Arenoso
Franco Limoso
Arcilloso
mm/hora
20
18
15
13
10
CUADRO N 03-B
Sistema
DISEO AGRONOMICO
MANDOR ALTO
Tcnica:
Espaciamiento entre lineas
Espaciamiento entre goteros
S1=
S2=
3.00 m
0.50 m
33.33
1.50 m
100.00 m.
100.00 m.
10000.00
1.00
432.50
Ac=
33
33
1111
4.71
5235.99
33.33
1111.11
m
Has
Has
arboles
arboles
arboles
m.
m.
5235.99
10471.98 goteros
10471.98
5235.99 m.
5235.99
1144 conect.
conetc
9.00
4.00
1.65
150.00
L=
porcentaje de agostamiento p=
Ln= L x p
Uso consuntivo
frutales
%
%
gr/cm3
cm
9
4
1.65
150
12.38 cm.
12.38
0.15
1.86 cm.
0.15
1.86
0.56 cm/dia
0.56
3.31 dias
0.95
1.95 cm.
3.31
0.95
1.95
0.50
9.77
4.00
2.44
m2
lts
lt/hora
horas
0.50
24.00 horas
24.00
Uc=
Tiempo de aplicacin
Area de influencia cada gotero Ag=
Volumen a aplicar =Ag* 1000*Lap/100
Los goteros para frutales emiten =
Tiempo de aplicacin
T=
Horas de riego programados
t=
9.83 posiciones
9.77
4.00
2.44
9.83
1065.71 und
1.18 lt/seg
512.13 lt/seg
1065.71
1.18
VALOR Uc
NECESIDADES DIARIAS DE USO MAXIMO DE AGUA POR CULTIVO
Alfa alfa
0.68 a
0.89
Maiz
0.35
a
63.00
Algodn
0.68
a
0.79
Gramineas
0.35
a
0.53
Vid
0.48
a
0.48
Ctricos
0.33
0.53
Frutales
Pastos
Papa
Tomate
Hortalizas
0.56
0.74
0.63
0.51
0.51
a
a
a
a
a
0.56
0.81
0.74
0.51
0.66
Profundi de raicesdad
Alfa alfa
Maiz
Algodn
Gramineas
1.00
0.50
1.00
1.00
a
a
a
a
2.00
1.00
1.70
1.50
Ctricos
Frutales
Pastos
Papa
Tomate
1.20
1.00
0.50
0.50
0.70
a
a
a
a
a
1.50
2.00
1.00
1.50
1.50
Hortalizas
0.50
1.00
Capacidad de
campo
Arenoso
8%
Franco arenoso
15%
Franco Limoso
25%
Arcilloso
32%
punto de marchitez
permanente
2%
7%
12%
18%
cm/da
cm/da
cm/da
cm/da
cm/da
0.43
cm/da
0.56
0.78
0.69
0.51
0.59
cm/da
cm/da
cm/da
cm/da
cm/da
VELOCIDAD DE INFILTRACION
TEXTURA
Arenoso
Areno Limoso
Franco Arenoso
Franco Limoso
Arcilloso
mm/hora
20
18
15
13
10
NUMERO DE HORAS DE SOL MAXIMA MEDIA PROBABLE PARA DIFERENTES MESES Y LATITUDES SUR (DL)
LAT SUR
ENE FEB MAR ABR MAY JUN JUL AGO SEP OCT NOV DIC
0
5
10 12.6 12.4 12.1 11.8 11.6 11.5 11.6 11.8 12.0 12.3 12.6 12.7
15 12.9 12.6 12.2 11.8 11.4 11.2 11.3 11.6 12.0 12.5 12.8 13.0
13.4
20
25
30
35
40
de mas
ENE FEB MAR ABR MAY JUN JUL AGO SEP OCT NOV DIC
15.0
15.3
16.6 16.3 15.4 14.0 12.5 11.6 12.0 13.2 14.7 15.8 16.4 16.5
16.7 16.4 15.3 13.7 12.1 11.2 11.6 12.9 14.5 15.8 16.5 16.5
16.9 16.4 15.2 13.5 11.7 10.8 11.2 12.6 14.3 15.8 15.7 16.8
de ms