Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CONCEPTO $US
I COSTO TOTAL DE INFRAESTRUCTURA 1,573,427.06
Aduccion 1,027,016.78
Red de distribución I 456,473.87
Camara rompe presion 8,206.84
Obra de toma y desarenador 31,018.61
Pasos quebrada 14,164.25
Proteccion tuberia 11,958.96
Tanque de almacenamiento 24,587.75
II MEDIDAS DE MITIGACION (2%I) 7,000.00
III SUPERVISION DEL PROYECTO (5 % I) 47,202.81
IV COSTO TOTAL DEL PROYECTO (I + II + III) 1,627,629.87
SISTEMA DE RIEGO 1º DE MAYO
TOTAL = Err:522
TOTAL = Err:522
CUADRO No. 3
Proyecto: Sist. Agua Potable Puerto Rico - Ivirgarzama Dotación : 100 Lts/hab/día
Tasa de actualización: 8.00% Pers/Flia : 6.00
Caudal en toma : 60.00 Lt/seg. Consumo : 18.00 m3/familia/mes
C.I.P. Err:522 $us/m3 Tarifa Err:522 $us/familia/mes
Err:522 Bs/m3 Err:522 Bs./familia/mes
Años 0 1 2 3 4 5 6 7 8 9
Costos directos 2,118,000.00
Op. y mantenimiento Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522
Gastos de reposición
TOTAL 2,118,000.00 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522
V.A.N 2,118,000.00 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522
CAE 2,118,000.00 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522
Años 11 12 13 14 15 16 17 18 19 20
Costos directos
Op. y mantenimiento Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522
Gastos de reposición
TOTAL Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522
V.A.N Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522
CAE Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522 Err:522
ACTUALIZACIÓN DE LA PRODUCCIÓN
Agua producida anualmente
Años 0 1 2 3 4 5 6 7 8 9
Volúmenes m3 1,892,160.00 1,986,768.00 2,086,106.40 2,190,411.72 2,299,932.31 2,414,928.92 2,535,675.37 2,662,459.14 2,795,582.09 2,935,361.20
V.A.N 1,892,160.00 1,986,768.00 1,931,580.00 1,877,925.00 1,825,760.42 1,775,044.85 1,725,738.05 1,677,800.88 1,631,195.30 1,585,884.32
MONTO
CONCEPTO TOTAL 2014 2015 2016 2017 2018 2019 2020 2021 2022
A. INGRESOS
* TOTAL POBLACION 17634 1599 1619 1640 1661 1682 1703 1724 1744 1765
* Nº USUARIOS 2939 291 294 298 302 306 310 313 317 321
* CONSUMO (m3/familia/mes) 18.00 43944.22 44517.40 45090.59 45663.77 46236.96 46810.15 47383.33 47956.52 48529.70
* PRECIO AGUA ($us/m3) Err:522 3239.18 3281.43 3323.68 3365.93 3408.18 3450.43 3492.68 3534.93 3577.18
TOTAL INGRESO 2720.91 2756.40 2791.89 2827.38 2862.87 2898.36 2933.85 2969.34 3004.83
DF - IVA (13%) 421.09 426.59 432.08 437.57 443.06 448.56 454.05 459.54 465.03
IT (3%) 97.18 98.44 99.71 100.98 102.25 103.51 104.78 106.05 107.32
B. COSTOS
INVERSION TOTAL
GASTOS DE ADMINISTRACION ANUAL
Administrador / cobrador 167.10 167.10 167.10 167.10 167.10 167.10 167.10 167.10 167.10
Material de escritorio y otros 1275.61 1275.61 1275.61 1275.61 1275.61 1275.61 1275.61 1275.61 1275.61
GASTOS DE OPERACION Y MANTENIMIENTO ANUAL
Plomero 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00
Herramientas y material 408.03 408.03 408.03 408.03 408.03 408.03 408.03 408.03 408.03
TOTAL COSTOS 2150.74 2150.74 2150.74 2150.74 2150.74 2150.74 2150.74 2150.74 2150.74
C. PERDIDAS Y/O GANANCIAS 570.17 605.66 641.15 676.64 712.13 747.62 783.11 818.60 854.09
23982
4360
941847.97
Err:522
Err:522
Err:522
Err:522
1820.48
1500.00
1600.00
Err:522
Err:522
Err:522
2023
1786
325
49102.89
3619.43
3040.32
470.53
108.58
167.10
1275.61
300.00
408.03
2150.74
889.58