Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CUADRO 2
Crecimiento anual de la poblacion
1.41%
408
Kwh
3.7%
710
Kwh
12%
1042
Kwh
Factor de carga
25%
752
Kwh
Habitantes electrificados
305
ITEM
UNIDADES
Aos
1
10
11
12
13
14
15
16
17
18
19
20
Habitantes electrificados
305
316
328
339
351
362
373
385
396
408
419
430
442
453
465
476
488
499
510
522
61
63
66
68
70
72
75
77
79
82
84
86
88
91
93
95
98
100
102
104
61
30
33
35
37
39
42
44
46
49
51
53
55
58
60
62
65
67
69
71
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
408
423
439
454
469
484
500
515
530
545
561
576
591
606
622
637
652
667
683
698
710
710
710
710
710
710
710
710
710
710
710
710
710
710
710
710
710
710
710
710
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
1042
752
752
752
752
752
752
752
752
752
752
752
752
752
752
752
752
752
752
752
752
10
24888
12817
14279
15812
17413
19085
20826
22636
24517
26466
28486
30575
32734
34962
37260
39628
42065
44572
47148
49795
11
12
13
14
4392
2262
2520
2790
3073
3368
3675
3995
4326
4671
5027
5396
5777
6170
6575
6993
7423
7866
8320
8787
15
29280
15079
16799
18602
20486
22453
24501
26631
28843
31137
33513
35971
38510
41132
43836
46621
49488
52438
55469
58582
16
33273
17135
19090
21138
23280
25514
27842
30262
32776
35383
38083
40876
43762
46741
49813
52978
56237
59588
63033
66570
17
15
10
11
12
13
14
15
16
17
19
20
21
23
24
26
27
29
30
18
0.249
0.124
0.133
0.142
0.152
0.161
0.170
0.180
0.189
0.198
0.207
0.217
0.226
0.235
0.245
0.254
0.263
0.273
0.282
0.291
DESCRIPCION
10
Aos
11
12
13
14
15
13.16 14.48 15.79 17.11 18.42 19.74 21.06 22.37 23.69 25.00 26.32 27.64 28.95 30.27 31.58
16
17
18
19
20
32.90
34.22
35.53
36.85
38.16
(1) DEMANDA
(2) DEMANDA DE
OTROS PROYECTOS
50.00
52.50 55.13 57.88 60.78 63.81 67.00 70.36 73.87 77.57 81.44 85.52 89.79 94.28 99.00 103.95
109.14
114.60
120.33
126.35
(3) OFERTA
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
6570
BALANCE (3)-(2)-(1)
6507
Fuente: Elaboracion Propia
6503
6499
6495
6491
6486
6482
6477
6472
6467
6462
6457
6451
6445
6439
6433
6427
6420
6413
6405
S/.
16889.09
65600.04
25693.21
16851.56
8841.65
36998.16
29333.81
7664.35
2908.67
35514.44
23256.80
15836.58
7420.22
9624.79
7971.53
1653.26
2632.85
198154.62
105653.65
79975.93
25677.72
80540.18
70000.89
10539.29
11960.79
Costos Directos a
Precios Privados (S/.)
13475.72442
53128.2804
20541.42
13664.73708
6876.682921
30121.89
24242.92102
5878.968977
2464.9704
27865.7548
18593.54
12863.02196
5730.518041
7040.99
6197.729495
843.2605053
2231.2248
157791.3832
84468.86
65242.14227
19226.71773
63186.26
56788.72163
6397.538368
10136.2632
Factor de
Correccin
1
0.8403
0.9076
0.8696
0.41
1
0.8403
0.9076
0.8696
0.41
1
0.8403
0.9076
0.8696
0.41
1
S/.
16889.09
53744.78
22185.05
14160.36
8024.68
28651.07
25508.68
3142.38
2908.67
30284.80
20042.07
13307.48
6734.59
7609.88
6932.04
677.84
2632.85
167663.55
90508.87
67203.77
23305.10
65193.88
60872.77
4321.11
11960.79
AOS
10
11
12
13
14
15
16
17
16,889.1
16,889.1
299,269.1
65,600
35,514
Redes Secundarias
198,155
29,926.9
Utilidades (5%)
14,963.5
Compra de Energia
9576.9 9673.7277
0
9770.553 9867.378
0
10254.68
10351.5
8899.1253 8995.951
9576.9 9673.7277
9770.553 9867.378
10254.68
10351.5
361,048.5
9576.9 9673.7277
9770.553 9867.378
10254.68
10351.5
361,048.5
8,802.3
8,899.1
8,996.0
9,092.8
9,189.6
9,286.4
9,383.3
9,480.1
9,576.9
9,673.7
9,770.6
9,867.4
9,964.2
10,061.0
10,157.9
10,254.7
10,351.5
18
19
20
10,448.3
10,545.2
10,642.0
AOS
10
11
12
13
14
15
16
17
18
16,889.1
16,889.1
251,693.1
53,745
30,285
Redes Secundarias
167,664
25,169.3
Utilidades (5%)
12,584.7
Compra de Energia
8802.3 8899.1253
0
8995.9506 9092.78
0
10351.5 10448.33
0
8802.3 8899.1253
8995.9506 9092.78
10351.5 10448.33
306,336.2
8802.3 8899.1253
8995.9506 9092.78
10351.5 10448.33
306,336.2
8,802.3
8,899.1
8,996.0 9,092.8 9,189.6 9,286.4 9,383.3 9,480.1 9,576.9 9,673.7 9,770.6 9,867.4 9,964.2
10,061.0
10,157.9
10,254.7
10,351.5
10,448.3
19
20
10545.1554 10641.981
0
10545.1554 10641.981
10545.1554 10641.981
10,545.2
10,642.0
10
11
12
13
14
15
16
17
18
19
20
13589
6998
7797
8633
9508
10420
11371
12359
13386
14451
15553
16694
17873
19089
20344
21637
22968
24336
25743
27188
1631
840
936
1036
1141
1250
1364
1483
1606
1734
1866
2003
2145
2291
2441
2596
2756
2920
3089
3263
15220
7838
8732
9669
10649
11671
12735
13843
14992
16185
17420
18697
20017
21380
22785
24233
25724
27257
28832
30450
15220
7838
8732
9669
10649
11671
12735
13843
14992
16185
17420
18697
20017
21380
22785
24233
25724
27257
28832
30450
0.546
(*) Se ha considerado una facturacion maxima de 12% de las ventas de Energia (**)
(**) Tarifa de Venta -Rodriguez de Mendoza
AOS
10
11
12
13
14
15
16
17
18
19
20
15220
7838
8732
9669
10649
11671
12735
13843
14992
16185
17420
18697
20017
21380
22785
24233
25724
27257
28832
30450
361049
8802
8899
8996
9093
9190
9286
9383
9480
9577
9674
9771
9867
9964
10061
10158
10255
10352
10448
10545
10642
-361048.55
6417
-1061
-264
576
1459
2384
3352
4362
5415
6511
7649
8830
10053
11319
12627
13979
15372
16808
18287
19808
10
11
12
13
14
15
16
17
18
19
20
15372
15947
16522
17097
17672
18247
18821
19396
19971
20546
21121
21696
22271
22846
23421
23996
24571
25146
25720
26295
25620
26578
27536
28495
29453
30411
31369
32327
33286
34244
35202
36160
37118
38076
39035
39993
40951
41909
42867
43826
40992
42525
44058
45591
47124
48658
50191
51724
53257
54790
56323
57856
59389
60922
62455
63989
65522
67055
68588
70121
40992
42525
44058
45591
47124
48658
50191
51724
53257
54790
56323
57856
59389
60922
62455
63989
65522
67055
68588
70121
Fuente: Encuesta
AOS
10
11
12
13
14
15
16
17
18
19
20
40992
42525
44058
45591
47124
48658
50191
51724
53257
54790
56323
57856
59389
60922
62455
63989
65522
67055
68588
70121
306336
8802
8899
8996
9093
9190
9286
9383
9480
9577
9674
9771
9867
9964
10061
10158
10255
10352
10448
10545
10642
-306336.18
32190
33626
35062
36499
37935
39371
40807
42244
43680
45116
46552
47989
49425
50861
52298
53734
55170
56606
58043
59479
ALTERNATIVA 01
AOS
Beneficios
Netos Totales
Factor de Descuento
Valor Actual de los
Beneficios Netos
11%
10
11
12
13
14
15
16
17
18
19
20
-361049
6417
-1061
-264
576
1459
2384
3352
4362
5415
6511
0.901
0.812
0.731
0.659
0.593
0.535
0.482
0.434
0.391
0.352
7649
8830
10053
11319
12627
13979
15372
16808
18287
19808
0.317
0.286
0.258
0.232
0.209
0.188
0.170
0.153
0.138
0.124
-361049
5781
-861
-193
380
866
1275
1615
1893
2117
2293
2427
2524
2589
2626
2639
2632
2608
2569
2518
2457
VAN PRIVADO
TIR
-320,295.9
-5.08%
ALTERNATIVA 01
AOS
Beneficios
Netos Totales
Factor de Descuento
Valor Actual de los
Beneficios Netos
-306336.1764
10%
10
11
12
13
14
15
16
17
18
19
20
32189.7 33625.98 35062.25 36498.53 37934.8 39371.08 40807.35 42243.63 43679.9 45116.18 46552.46 47988.73 49425.01 50861.28 52297.56 53733.83 55170.11 56606.38 58042.66 59478.93
0.909
0.826
0.751
0.683
0.621
0.564
0.513
0.467
0.424
0.386
0.350
0.319
0.290
0.263
0.239
0.218
0.198
0.180
0.164
0.149
-306336
29263
27790
26343
24929
23555
22224
20941
19707
18525
17394
16316
15291
14317
13393
12520
11694
10915
10181
9490
8841
VAN SOCIAL
47,292.5
TIR SOCIAL
11.94%
1 a 20 a
8841
59478.9345