Está en la página 1de 16

Eto

mes (mm/día)
ENE 5.1
FEB 5.5
MAR 5.5
ABR 4.88
MAY 4.28
JUN 4.37
JUL 3.6
AGO 3.8
SEP 3.92
OCT 4.09
NOV 4.34
DIC 4.73
pp ef
mes (mm/día)
ENE 3
FEB 2.5
MAR 2.8
ABR 2.2
MAY 1
JUN 0
JUL 0
AGO 0
SEP 0
OCT 0
NOV 0.5
DIC 1
CEDULA DE CULTIVO SIN PROY
Area
Agricultor Cultivo Principal ENE FEB MAR ABR MAY
(ha)
1 6 Ají Amarillo 6.00 6.00 6.00 6.00 6.00
2 8 Frijol Canario 8.00 8.00 8.00
3 4 Maracuyá 4.00 4.00 4.00 4.00 4.00
4 3 Papaya 3.00 3.00 3.00 3.00 3.00
5 1 Páprika 2.00 2.00 2.00
6 7 Platano 7.00 7.00 7.00 7.00 7.00
Area Parcial (Ha) 30.00 30.00 30.00 20.00 20.00

CEDULA DE CULTIVO CON PRO


Area
Agricultor Cultivo Principal ENE FEB MAR ABR MAY
(ha)
1 6 Ají Amarillo 6.00 6.00 6.00 6.00 6.00
2 8 Frijol Canario 8.00 8.00 8.00 2.00 2.00
3 4 Maracuyá 4.00 4.00 4.00 4.00 4.00
4 3 Papaya 3.00 3.00 3.00 3.00 3.00
5 1 Páprika 2.00 2.00 2.00 1.00
6 7 Platano 7.00 7.00 7.00 7.00 7.00
Area Parcial (Ha) 30.00 30.00 30.00 22.00 23.00
CULTIVO SIN PROYECTO
Cultivo
JUN JUL AGO SEP OCT NOV DIC Rotación
6.00 6.00
8.00 8.00 8.00 8.00
4.00 4.00 4.00 4.00 4.00 4.00 4.00
3.00 3.00 3.00 3.00 3.00 3.00 3.00
2.00 2.00 2.00
7.00 7.00 7.00 7.00 7.00 7.00 7.00
20.00 14.00 14.00 22.00 24.00 24.00 30.00

CULTIVO CON PROYECTO


Cultivo
JUN JUL AGO SEP OCT NOV DIC Rotación
6.00 1.00 1.00 1.00 1.00 1.00 6.00 Maíz Forrajero
2.00 2.00 2.00 8.00 8.00 8.00 8.00 Maíz Forrajero
4.00 4.00 4.00 4.00 4.00 4.00 4.00
3.00 3.00 3.00 3.00 3.00 3.00 3.00
1.00 1.00 1.00 1.00 2.00 2.00 2.00 Maíz Forrajero
7.00 7.00 7.00 7.00 7.00 7.00 7.00
23.00 18.00 18.00 24.00 25.00 25.00 30.00
FACTOR DE CULTIVO Kc (PONDERADO
Area
agricultor Cultivo Principal ENE FEB MAR ABR MAY
(ha)
1 6 Ají Amarillo 0.78 1.00 1.17 1.19 1.06
2 8 Frijol Canario 0.85 1.02 0.94
3 4 Maracuyá 1.15 1.15 1.15 1.14 1.13
4 3 Papaya 1.15 1.14 1.13 1.12 1.11
5 1 Maiz 1.05 0.85 0.60
6 7 Platano 1.10 1.10 1.10 1.10 1.10
29 Kc PONDERADO 0.98 1.05 1.05 1.14 1.10
Area Parcial (Ha) 30.0 30.0 30.0 20.0 20.0

FACTOR DE CULTIVO Kc (PONDERADO


Area
agricultor Cultivo Principal ene feb mar abr may
(ha)
1 6 Ají Amarillo 0.78 1.00 1.17 1.19 1.06
2 8 Frijol Canario 0.85 1.02 0.94 0.70 0.95
3 4 Maracuyá 1.15 1.15 1.15 1.14 1.13
4 3 Papaya 1.15 1.14 1.13 1.12 1.11
5 1 Maiz 1.05 0.85 0.60 0.70
6 7 Platano 1.10 1.10 1.10 1.10 1.10
29 Kc PONDERADO 0.98 1.05 1.05 1.10 1.07
Area Parcial (Ha) 30.0 30.0 30.0 22.0 23.0
Kc (PONDERADO) SIN PROYECTO
Cultivo
JUN JUL AGO SEP OCT NOV DIC Rotación
0.47 0.70
0.52 0.81 0.85 0.85
1.12 1.11 1.02 1.03 1.14 1.15 1.15
1.04 1.05 1.07 1.14 1.15 1.15 1.15
0.50 0.70 0.95
1.10 1.10 1.10 1.10 1.10 1.10 1.10
0.91 1.09 1.07 0.88 0.97 1.00 0.96
20.0 14.0 14.0 22.0 24.0 24.0 30.0

Kc (PONDERADO) CON PROYECTO


Cultivo
jun jul ago sep oct nov dic Rotación
0.47 0.70 0.95 1.05 0.85 0.60 0.70 Maíz Forrajero
1.05 0.85 0.60 0.52 0.81 0.85 0.85 Maíz Forrajero
1.12 1.11 1.02 1.03 1.14 1.15 1.15
1.04 1.05 1.07 1.14 1.15 1.15 1.15
0.95 1.05 0.85 0.60 0.50 0.70 0.95 Maíz Forrajero
1.10 1.10 1.10 1.10 1.10 1.10 1.10
0.92 1.04 1.00 0.88 0.96 0.98 0.96
23.0 18.0 18.0 24.0 25.0 25.0 30.0
CALCULO DE LA DEMANDA DE LOS CULTI

VARIABLE UNID ENE FEB MAR ABR MAY

Eto mm/día 5.10 5.50 5.50 4.88 4.28


Kc pond. 0.98 1.05 1.05 1.14 1.10
Etc mm/día 4.99 5.79 5.76 5.55 4.69
Pp efectiva mm/día 3.00 2.50 2.80 2.20 1.00
Demanda mm/día 1.99 3.29 2.96 3.35 3.69
Eficiencia % 0.35 0.35 0.35 0.35 0.35
Demanda Neta mm/día 5.67 9.40 8.46 9.58 10.54
Demanda Neta m3/Ha/día 56.75 93.99 84.63 95.81 105.39
Area Ha 30 30 30 20 20
Demanda Bruta m3/día 1,702.37 2,819.71 2,539.00 1,916.25 2,107.85
N°dias mes días 31 28 31 30 31
Demanda Total m3 52,773.51 78,952.00 78,709.00 57,487.54 65,343.39

CALCULO DE LA DEMANDA DE LOS CULTIV

VARIABLE UNID ENE FEB MAR ABR MAY

Eto mm/día 5.10 5.50 5.50 4.88 4.28


Kc pond. 0.98 1.05 1.05 1.10 1.07
Etc mm/día 4.99 5.79 5.76 5.36 4.56
Pp efectiva mm/día 3.00 2.50 2.80 2.20 1.00
Demanda mm/día 1.99 3.29 2.96 3.16 3.56
Eficiencia % 0.9 0.9 0.9 0.9 0.9
Demanda Neta mm/día 2.21 3.66 3.29 3.51 3.96
Demanda Neta m3/Ha/día 22.07 36.55 32.91 35.10 39.57
Area Ha 30 30 30 22 23
Demanda Bruta m3/día 662.03 1,096.56 987.39 772.23 910.03
N°dias mes días 31 28 31 30 31
Demanda Total m3 20,523.03 30,703.56 30,609.06 23,166.93 28,210.96
A DE LOS CULTIVOS (SIN PROYECTO)

JUN JUL AGO SEP OCT NOV DIC

4.37 3.60 3.80 3.92 4.09 4.34 4.73


0.91 1.09 1.07 0.88 0.97 1.00 0.96
3.96 3.93 4.07 3.46 3.95 4.33 4.52
0.00 0.00 0.00 0.00 0.00 0.50 1.00
3.96 3.93 4.07 3.46 3.95 3.83 3.52
0.35 0.35 0.35 0.35 0.35 0.35 0.35
11.31 11.23 11.62 9.88 11.29 10.95 10.05
113.12 112.33 116.25 98.76 112.91 109.46 100.49
20 14 14 22 24 24 30
2,262.41 1,572.69 1,627.49 2,172.80 2,709.92 2,626.94 3,014.70
30 31 31 30 31 30 31
67,872.34 48,753.26 50,452.06 65,184.00 84,007.43 78,808.29 93,455.70

DE LOS CULTIVOS (CON PROYECTO)

JUN JUL AGO SEP OCT NOV DIC

4.37 3.60 3.80 3.92 4.09 4.34 4.73


0.92 1.04 1.00 0.88 0.96 0.98 0.96
4.02 3.75 3.80 3.44 3.93 4.26 4.52
0.00 0.00 0.00 0.00 0.00 0.50 1.00
4.02 3.75 3.80 3.44 3.93 3.76 3.52
0.9 0.9 0.9 0.9 0.9 0.9 0.9
4.47 4.16 4.22 3.82 4.37 4.18 3.91
44.69 41.64 42.20 38.20 43.70 41.80 39.08
23 18 18 24 25 25 30
1,027.92 749.60 759.58 916.84 1,092.48 1,044.97 1,172.38
30 31 31 30 31 30 31
30,837.63 23,237.60 23,546.91 27,505.33 33,867.02 31,349.00 36,343.88
OFERTA DE AGUA CON Y SIN PR
PARAMETRO UNID ENE FEB MAR ABR MAY
CAUDAL lps 200 200 200 180 150
CAUDAL m3/h 720 720 720 648 540
Frecuencia días 4 4 4 4 6
Horas/turno hr 12 12 12 12 12
N° días del mes días 31 28 31 30 31
N°riegos x mes 8 7 8 8 5
Volumen m3 69,120.0 60,480.0 69,120.0 62,208.0 32,400.0
UA CON Y SIN PROYECTO
JUN JUL AGO SEP OCT NOV DIC
150 100 100 120 150 180 180
540 360 360 432 540 648 648
6 6 6 5 5 5 5
12 12 12 12 12 12 12
30 31 31 30 31 30 31
5 5 5 6 6 6 6
32,400.0 21,600.0 21,600.0 31,104.0 38,880.0 46,656.0 46,656.0
BALANCE HÍDRICO SIN

PARAMETRO UNID ENE FEB MAR ABR


DEMANDA m3 52,773.51 78,952.00 78,709.00 57,487.54
OFERTA m3 69,120.00 60,480.00 69,120.00 62,208.00
BALANCE m3 16,346.49 -18,472.00 -9,589.00 4,720.46

BALANCE
100,000.00

90,000.00

80,000.00

70,000.00

60,000.00

50,000.00

40,000.00

30,000.00

20,000.00

10,000.00

0.00
1 2 3 4 5

BALANCE HÍDRICO CON

PARAMETRO UNID ENE FEB MAR ABR

DEMANDA m3 20,523.03 30,703.56 30,609.06 23,166.93


OFERTA m3 69,120.00 60,480.00 69,120.00 62,208.00
BALANCE m3 48,596.97 29,776.44 38,510.94 39,041.07
237% 97% 126% 169%

BALANCE
80,000.00

70,000.00

60,000.00

50,000.00

40,000.00

30,000.00

20,000.00

10,000.00

0.00
1 2 3 4 5

D
LANCE HÍDRICO SIN PROYECTO

MAY JUN JUL AGO SEP OCT NOV DIC


65,343.39 67,872.34 48,753.26 50,452.06 65,184.00 84,007.43 78,808.29 93,455.70
32,400.00 32,400.00 21,600.00 21,600.00 31,104.00 38,880.00 46,656.00 46,656.00
-32,943.39 -35,472.34 -27,153.26 -28,852.06 -34,080.00 -45,127.43 -32,152.29 -46,799.70

BALANCE HIDRICO SIN PROYECTO

3 4 5 6 7 8 9 10 11 12

DEMANDA m3 OFERTA m3

LANCE HÍDRICO CON PROYECTO

MAY JUN JUL AGO SEP OCT NOV DIC

28,210.96 30,837.63 23,237.60 23,546.91 27,505.33 33,867.02 31,349.00 36,343.88


32,400.00 32,400.00 21,600.00 21,600.00 31,104.00 38,880.00 46,656.00 46,656.00
4,189.04 1,562.37 -1,637.60 -1,946.91 3,598.67 5,012.98 15,307.00 10,312.12
15% 5% -7% -8% 13% 15% 49% 28%

BALANCE HIDRICO CON PROYECTO

3 4 5 6 7 8 9 10 11 12

DEMANDA m3 OFERTA m3
TOTAL
821,798.53
532,224.00
-289,574.53

TOTAL

339,900.92
532,224.00
192,323.08
57%