Documentos de Académico
Documentos de Profesional
Documentos de Cultura
LOCALIDAD: Chaquil
DISTRITO: Bambamarca
PROVINCIA: Hualgayoc
REGIÓN: Cajamarca
Datos Proyecciones
Tasa de
1.52%
Crecimiento
Horizonte de
20
Evaluación
PROY.
Nº AÑO PROY. POBLACIONAL
VIVIENDAS
UBS VIVIENDAS
0 2013 288 72 72
1 2014 292 73 73
2 2015 297 74 74
3 2016 301 75 75
4 2017 306 77 77
5 2018 310 78 78
6 2019 314 79 79
7 2020 319 80 80
8 2021 323 81 81
9 2022 327 82 82
10 2023 332 83 83
11 2024 336 84 84
12 2025 341 85 85
13 2026 345 86 86
14 2027 349 87 87
15 2028 354 89 89
16 2029 358 90 90
17 2030 363 91 91
18 2031 367 92 92
19 2032 371 93 93
20 2033 376 94 94
LETRINAS EN 04 TOTAL UBS
INSTITUCIONES
9 81
9 82
9 83
9 84
9 86
9 87
9 88
9 89
9 90
9 91
9 92
9 93
9 94
9 95
9 96
9 98
9 99
9 100
9 101
9 102
9 103
LOCALIDAD: Chaquil
DISTRITO: Bambamarca
PROVINCIA: Hualgayoc
REGIÓN: Cajamarca
CALCU
Población servida Conexiones domésticas de
agua potable
Población Cobertura
Año total total
Población Cobertura
Año
total total Por pileta Por conexión
Total Antiguas Nuevas Total
pública domiciliaria
0 2013 288 0 0 0 0 0 0 0
1 2014 292 1 292 0 292 0 73 73
2 2015 297 1 297 0 297 0 74 74
3 2016 301 1 301 0 301 0 75 75
4 2017 306 1 306 0 306 0 77 77
5 2018 310 1 310 0 310 0 78 78
6 2019 314 1 314 0 314 0 79 79
7 2020 319 1 319 0 319 0 80 80
8 2021 323 1 323 0 323 0 81 81
9 2022 327 1 327 0 327 0 82 82
10 2023 332 1 332 0 332 0 83 83
11 2024 336 1 336 0 336 0 84 84
12 2025 341 1 341 0 341 0 85 85
13 2026 345 1 345 0 345 0 86 86
14 2027 349 1 349 0 349 0 87 87
15 2028 354 1 354 0 354 0 89 89
16 2029 358 1 358 0 358 0 90 90
17 2030 363 1 363 0 363 0 91 91
18 2031 367 1 367 0 367 0 92 92
19 2032 371 1 371 0 371 0 93 93
20 2033 376 1 376 0 376 0 94 94
Fuente: Formulación Chaquil
DEMANDA DE AGUA POTABLE
COMPONENTES COST0 A PP
MES 01 MES 02
EXPEDIENTE TECNICO 18,459.42 100.00%
SISTEMA DE AGUA POTBALE 600,116.68
SISTEMA DE SANEAMIENTO (UBS - HSV) 121,162.22 LICITACIÓN
SUPERVISION DE OBRA (3%) 22,151.31
MITIGACION AMBIENTAL 17,098.20
COSTOS
1 2
OPERACIÓN
SIN PROYECTO
MANTENIMIENTO
OPERACIÓN 1514.63 1515.07
CON PROYECTO
MANTENIMIENTO 960.00 960.00
MESES (NUEVOS SOLES)
18,459.42
120,023 180,035 180,035 120,023 600,116.68
24,232 36,349 36,349 24,232 121,162.22
5,538 5,538 5,538 5,538 22,151.31
4,275 4,275 4,275 4,275 17,098.20
154,068 226,196 226,196 154,068 778,987.83
MESES (PORCENTAJE)
MES 03 MES 04 MES 05 MES 06 TOTAL
100.00%
20.00% 30.00% 30.00% 20.00% 100.00%
20.00% 30.00% 30.00% 20.00% 100.00%
25.00% 25.00% 25.00% 25.00% 100.00%
25.00% 25.00% 25.00% 25.00% 100.00%
COSTOS DE INVERSION A PRECIOS DE MERCADO (ALTERNATIVA 01) LETRINAS TIPO HOYO SECO VENTILADO
Costos a Precios de
Item Descripción Und. Parcial (S/.) G.G. 10% UTILIDAD 5% CD SUB TOTAL IGV Mercado
|
| LETRINAS SANITARIAS TIPO HSV
| 1 LETRINAS SANITARIAS CON HOYO SECO (81 Und) UND 87,789.61 8,778.96 4,389.48 100,958.05 18,172.45 119,130.50
| 2 CAPACITACION EN A+O+M Y EDUSA + MITIGACION AMBIENTAL GLB 6,300.00 630.00 315.00 7,245.00 1,304.10 8,549.10
| 3 FLETE GLB 1,497.22 149.72 74.86 1,721.80 309.92 2,031.72
COSTO DIRECTO 95,586.83 9,558.68 4,779.34 109,924.85 19,786.47 129,711.32
EXPEDIENTE TECNICO SANEAMIENTO BASICO RURAL (2.5%) ESTUDIO 2,389.67 238.97 119.48 2,748.12 494.66 3,242.78
SUPERVISION DE OBRA (3%) GLB 2,867.60 286.76 143.38 3,297.75 593.59 3,891.34
PRESUPUESTO TOTAL 100,844.11 10,084.41 5,042.21 115,970.73 20,874.73 136,845.44
Fuente: Equipo consultor.
COSTOS DE INVERSION A PRECIOS DE MERCADO (ALTERNATIVA 02) LETRINAS CON TANQUE SEPTICO
Item Descripción Und. Parcial (S/.) G.G. 10% UTILIDAD 5% CD SUB TOTAL IGV Costos a Precios de
Mercado
LETRINA DE ARRATRE HIDRAULICO + TANQUE SEPTICO
1 LETRINAS SANITARIAS CON ARRASTRE HIDRAULICO (81 Und) UND 252,993.45 25,299.35 12,649.67 290,942.47 52,369.64 343,312.11
2 CAPACITACION EN A+O+M Y EDUSA + MITIGACION AMBIENTAL GLB 6,300.00 630.00 315.00 7,245.00 1,304.10 8,549.10
3 FLETE GLB 1,497.22 149.72 74.86 1,721.80 309.92 2,031.73
COSTO DIRECTO 260,790.67 26,079.07 13,039.53 299,909.27 53,983.67 353,892.94
EXPEDIENTE TECNICO SANEAMIENTO BASICO RURAL (2.5%) ESTUDIO 6,519.77 651.98 325.99 7,497.73 1,349.59 8,847.32
SUPERVISION DE OBRA (3%) GLB 7,823.72 782.37 391.19 8,997.28 1,619.51 10,616.79
PRESUPUESTO TOTAL 275,134.16 27,513.42 13,756.71 316,404.29 56,952.77 373,357.05
Fuente: Equipo consultor.
ANEXO N° 2: PRESUPUESTO A PRECIOS SOCIALES
COSTOS DE INVERSION A PRECIOS SOCIALES (ALTERNATIVA 01) UBS TIPO HOYO SECO VENTILADO
Item Descripción Und. Parcial (S/.) G.G. 10% UTILIDAD 5% CD SUB TOTAL IGV Costos a Precios
de Mercado
Item Descripción Und. Parcial (S/.) G.G. 10% UTILIDAD 5% CD SUB TOTAL IGV Costos a Precios
de Mercado
Costo Costo a PP
Descripcción UNID COSTO MENSUAL CANTIDAD S/./Mes S/. Año
Costo Costo a PP
Descripcción UNID COSTO MENSUAL CANTIDAD S/./Mes S/. Año
1 0.23 7,397 0.0012 S/. 3.00 S/. 26.63 0.847 S/. 22.56
2 0.24 7,519 0.0012 S/. 3.00 S/. 27.07 0.847 S/. 22.93
3 0.24 7,616 0.0012 S/. 3.00 S/. 27.42 0.847 S/. 23.22
4 0.25 7,738 0.0012 S/. 3.00 S/. 27.86 0.847 S/. 23.59
5 0.25 7,835 0.0012 S/. 3.00 S/. 28.21 0.847 S/. 23.89
6 0.25 7,933 0.0012 S/. 3.00 S/. 28.56 0.847 S/. 24.19
7 0.26 8,054 0.0012 S/. 3.00 S/. 29.00 0.847 S/. 24.56
8 0.26 8,152 0.0012 S/. 3.00 S/. 29.35 0.847 S/. 24.86
9 0.26 8,249 0.0012 S/. 3.00 S/. 29.70 0.847 S/. 25.15
10 0.27 8,371 0.0012 S/. 3.00 S/. 30.13 0.847 S/. 25.52
11 0.27 8,468 0.0012 S/. 3.00 S/. 30.48 0.847 S/. 25.82
12 0.27 8,590 0.0012 S/. 3.00 S/. 30.92 0.847 S/. 26.19
13 0.28 8,687 0.0012 S/. 3.00 S/. 31.27 0.847 S/. 26.49
14 0.28 8,784 0.0012 S/. 3.00 S/. 31.62 0.847 S/. 26.79
15 0.28 8,906 0.0012 S/. 3.00 S/. 32.06 0.847 S/. 27.16
16 0.29 9,003 0.0012 S/. 3.00 S/. 32.41 0.847 S/. 27.45
17 0.29 9,125 0.0012 S/. 3.00 S/. 32.85 0.847 S/. 27.82
18 0.29 9,222 0.0012 S/. 3.00 S/. 33.20 0.847 S/. 28.12
19 0.30 9,320 0.0012 S/. 3.00 S/. 33.55 0.847 S/. 28.42
20 0.30 9,441 0.0012 S/. 3.00 S/. 33.99 0.847 S/. 28.79
Costos Costos
Costos Operación Costos Op&Mtto
Año Operación Fijos a Operación Total Costos Mtto. Total Total
PP Variables
1 S/. 1,488.00 S/. 26.63 S/. 1,514.63 S/. 960.00 S/. 2,474.63
2 S/. 1,488.00 S/. 27.07 S/. 1,515.07 S/. 960.00 S/. 2,475.07
3 S/. 1,488.00 S/. 27.42 S/. 1,515.42 S/. 960.00 S/. 2,475.42
4 S/. 1,488.00 S/. 27.86 S/. 1,515.86 S/. 960.00 S/. 2,475.86
5 S/. 1,488.00 S/. 28.21 S/. 1,516.21 S/. 960.00 S/. 2,476.21
6 S/. 1,488.00 S/. 28.56 S/. 1,516.56 S/. 960.00 S/. 2,476.56
7 S/. 1,488.00 S/. 29.00 S/. 1,517.00 S/. 960.00 S/. 2,477.00
8 S/. 1,488.00 S/. 29.35 S/. 1,517.35 S/. 960.00 S/. 2,477.35
9 S/. 1,488.00 S/. 29.70 S/. 1,517.70 S/. 960.00 S/. 2,477.70
10 S/. 1,488.00 S/. 30.13 S/. 1,518.13 S/. 960.00 S/. 2,478.13
11 S/. 1,488.00 S/. 30.48 S/. 1,518.48 S/. 960.00 S/. 2,478.48
12 S/. 1,488.00 S/. 30.92 S/. 1,518.92 S/. 960.00 S/. 2,478.92
13 S/. 1,488.00 S/. 31.27 S/. 1,519.27 S/. 960.00 S/. 2,479.27
14 S/. 1,488.00 S/. 31.62 S/. 1,519.62 S/. 960.00 S/. 2,479.62
15 S/. 1,488.00 S/. 32.06 S/. 1,520.06 S/. 960.00 S/. 2,480.06
16 S/. 1,488.00 S/. 32.41 S/. 1,520.41 S/. 960.00 S/. 2,480.41
17 S/. 1,488.00 S/. 32.85 S/. 1,520.85 S/. 960.00 S/. 2,480.85
18 S/. 1,488.00 S/. 33.20 S/. 1,521.20 S/. 960.00 S/. 2,481.20
19 S/. 1,488.00 S/. 33.55 S/. 1,521.55 S/. 960.00 S/. 2,481.55
20 S/. 1,488.00 S/. 33.99 S/. 1,521.99 S/. 960.00 S/. 2,481.99
Costo a PP
FC S/. Año
S/. -
0.909 S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
S/. -
Costo a PP Costo a PP
S/. Año S/. Año
S/. 1,334.74
0.909 S/. 1,090.80
0.847 S/. 101.64
0.847 S/. 50.82
0.847 S/. 60.98
0.847 S/. 30.49
S/. 813.12
0.847 S/. 304.92
0.847 S/. 152.46
0.847 S/. 254.10
0.847 S/. 101.64
S/. 2,147.86
Costos Costos
Costos Costos Mtto. Costos Op&Mtto
Año Operación Fijos a Operación Operación Total Total Total
PS Variables
1 S/. 1,334.74 S/. 22.56 S/. 1,357.29 S/. 813.12 S/. 2,170.41
2 S/. 1,334.74 S/. 22.93 S/. 1,357.66 S/. 813.12 S/. 2,170.78
3 S/. 1,334.74 S/. 23.22 S/. 1,357.96 S/. 813.12 S/. 2,171.08
4 S/. 1,334.74 S/. 23.59 S/. 1,358.33 S/. 813.12 S/. 2,171.45
5 S/. 1,334.74 S/. 23.89 S/. 1,358.63 S/. 813.12 S/. 2,171.75
6 S/. 1,334.74 S/. 24.19 S/. 1,358.92 S/. 813.12 S/. 2,172.04
7 S/. 1,334.74 S/. 24.56 S/. 1,359.30 S/. 813.12 S/. 2,172.42
8 S/. 1,334.74 S/. 24.86 S/. 1,359.59 S/. 813.12 S/. 2,172.71
9 S/. 1,334.74 S/. 25.15 S/. 1,359.89 S/. 813.12 S/. 2,173.01
10 S/. 1,334.74 S/. 25.52 S/. 1,360.26 S/. 813.12 S/. 2,173.38
11 S/. 1,334.74 S/. 25.82 S/. 1,360.56 S/. 813.12 S/. 2,173.68
12 S/. 1,334.74 S/. 26.19 S/. 1,360.93 S/. 813.12 S/. 2,174.05
13 S/. 1,334.74 S/. 26.49 S/. 1,361.22 S/. 813.12 S/. 2,174.34
14 S/. 1,334.74 S/. 26.79 S/. 1,361.52 S/. 813.12 S/. 2,174.64
15 S/. 1,334.74 S/. 27.16 S/. 1,361.89 S/. 813.12 S/. 2,175.01
16 S/. 1,334.74 S/. 27.45 S/. 1,362.19 S/. 813.12 S/. 2,175.31
17 S/. 1,334.74 S/. 27.82 S/. 1,362.56 S/. 813.12 S/. 2,175.68
18 S/. 1,334.74 S/. 28.12 S/. 1,362.86 S/. 813.12 S/. 2,175.98
19 S/. 1,334.74 S/. 28.42 S/. 1,363.15 S/. 813.12 S/. 2,176.27
20 S/. 1,334.74 S/. 28.79 S/. 1,363.52 S/. 813.12 S/. 2,176.64
1. COSTOS DE OPERACIÓN Y MANTENIMIENTO SIN PROYECTO
2. COSTOS DE OPERACIÓN Y MANTENIMIENTO CON PROYECTO ALTERNATIVA 01 - UBS TIPO HOYO SECO VENTILADO
Descripcción UNID COSTO CANTIDAD Costo Costo a PP
MENSUAL S/./Mes S/. Año
3. COSTOS DE OPERACIÓN Y MANTENIMIENTO CON PROYECTO ALTERNATIVA 02 - UBS CON TANQUE SEPTICO
Descripcción UNID COSTO CANTIDAD Costo Costo a PP
MENSUAL S/./Mes S/. Año
S/. -
0.410 S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
0.847 S/. -
S/. -
S/. 25.25
0.410 S/. 4.92
0.847 S/. 10.16
0.847 S/. 10.16
S/. 13.02
0.410 S/. 1.64
0.847 S/. 1.22
0.847 S/. 10.16
S/. 38.27
ANQUE SEPTICO
FC Costo a PS
S/. Año
S/. 28.17
0.410 S/. 7.38
0.847 S/. 0.46
0.847 S/. 10.16
0.847 S/. 10.16
S/. 25.55
0.410 S/. 4.92
0.847 S/. 0.30
0.847 S/. 20.33
S/. 53.72
Costos de Operación y Manten
OPERACIÓN MANTENIMIENTO
N° LETRINAS
AÑOS FAMILIAS + PRECIO
PRECIO PRIVADO
INST. PRIVADO PARCIAL 01 PARCIAL 02
ANUAL ANUAL
OPERACIÓN MANTENIMIENTO
AÑOS N° UBS PRECIO
PRECIO PRIVADO
PRIVADO PARCIAL 01 PARCIAL 02
ANUAL
ANUAL
0 81 S/. 42.54 S/. 3,445.74 S/. 36.36 S/. 2,945.16
1 82 S/. 42.54 S/. 3,488.28 S/. 36.36 S/. 2,981.52
2 83 S/. 42.54 S/. 3,530.82 S/. 36.36 S/. 3,017.88
3 84 S/. 42.54 S/. 3,573.36 S/. 36.36 S/. 3,054.24
4 86 S/. 42.54 S/. 3,658.44 S/. 36.36 S/. 3,126.96
5 87 S/. 42.54 S/. 3,700.98 S/. 36.36 S/. 3,163.32
6 88 S/. 42.54 S/. 3,743.52 S/. 36.36 S/. 3,199.68
7 89 S/. 42.54 S/. 3,786.06 S/. 36.36 S/. 3,236.04
8 90 S/. 42.54 S/. 3,828.60 S/. 36.36 S/. 3,272.40
9 91 S/. 42.54 S/. 3,871.14 S/. 36.36 S/. 3,308.76
10 92 S/. 42.54 S/. 3,913.68 S/. 36.36 S/. 3,345.12
11 93 S/. 42.54 S/. 3,956.22 S/. 36.36 S/. 3,381.48
12 94 S/. 42.54 S/. 3,998.76 S/. 36.36 S/. 3,417.84
13 95 S/. 42.54 S/. 4,041.30 S/. 36.36 S/. 3,454.20
14 96 S/. 42.54 S/. 4,083.84 S/. 36.36 S/. 3,490.56
15 98 S/. 42.54 S/. 4,168.92 S/. 36.36 S/. 3,563.28
16 99 S/. 42.54 S/. 4,211.46 S/. 36.36 S/. 3,599.64
17 100 S/. 42.54 S/. 4,254.00 S/. 36.36 S/. 3,636.00
18 101 S/. 42.54 S/. 4,296.54 S/. 36.36 S/. 3,672.36
19 102 S/. 42.54 S/. 4,339.08 S/. 36.36 S/. 3,708.72
20 103 S/. 42.54 S/. 4,381.62 S/. 36.36 S/. 3,745.08
tos de Operación y Mantenimiento UBS Tipo Hoyo Seco Ventilado
OPERACIÓN MANTENIMIENTO
N° LETRINAS
TOTAL AÑOS FAMILIAS + PRECIO
PRECIO PRIVADO
INST. PARCIAL 01 PRIVADO PARCIAL 02
ANUAL ANUAL
S/. 4,328.64 0 81 S/. 25.25 S/. 2,045.09 S/. 13.02 S/. 1,054.92
S/. 4,382.08 1 82 S/. 25.25 S/. 2,070.34 S/. 13.02 S/. 1,067.94
S/. 4,435.52 2 83 S/. 25.25 S/. 2,095.58 S/. 13.02 S/. 1,080.97
S/. 4,488.96 3 84 S/. 25.25 S/. 2,120.83 S/. 13.02 S/. 1,093.99
S/. 4,595.84 4 86 S/. 25.25 S/. 2,171.33 S/. 13.02 S/. 1,120.04
S/. 4,649.28 5 87 S/. 25.25 S/. 2,196.58 S/. 13.02 S/. 1,133.06
S/. 4,702.72 6 88 S/. 25.25 S/. 2,221.82 S/. 13.02 S/. 1,146.08
S/. 4,756.16 7 89 S/. 25.25 S/. 2,247.07 S/. 13.02 S/. 1,159.11
S/. 4,809.60 8 90 S/. 25.25 S/. 2,272.32 S/. 13.02 S/. 1,172.13
S/. 4,863.04 9 91 S/. 25.25 S/. 2,297.57 S/. 13.02 S/. 1,185.15
S/. 4,916.48 10 92 S/. 25.25 S/. 2,322.82 S/. 13.02 S/. 1,198.18
OPERACIÓN MANTENIMIENTO
TOTAL AÑOS N° UBS PRECIO
PRECIO PRIVADO
PARCIAL 01 PRIVADO PARCIAL 02
ANUAL
ANUAL
S/. 6,390.90 0 81 S/. 28.17 S/. 2,281.40 S/. 25.55 S/. 2,069.79
S/. 6,469.80 1 82 S/. 28.17 S/. 2,309.56 S/. 25.55 S/. 2,095.34
S/. 6,548.70 2 83 S/. 28.17 S/. 2,337.73 S/. 25.55 S/. 2,120.89
S/. 6,627.60 3 84 S/. 28.17 S/. 2,365.89 S/. 25.55 S/. 2,146.45
S/. 6,785.40 4 86 S/. 28.17 S/. 2,422.22 S/. 25.55 S/. 2,197.55
S/. 6,864.30 5 87 S/. 28.17 S/. 2,450.39 S/. 25.55 S/. 2,223.10
S/. 6,943.20 6 88 S/. 28.17 S/. 2,478.55 S/. 25.55 S/. 2,248.66
S/. 7,022.10 7 89 S/. 28.17 S/. 2,506.72 S/. 25.55 S/. 2,274.21
S/. 7,101.00 8 90 S/. 28.17 S/. 2,534.88 S/. 25.55 S/. 2,299.76
S/. 7,179.90 9 91 S/. 28.17 S/. 2,563.05 S/. 25.55 S/. 2,325.32
S/. 7,258.80 10 92 S/. 28.17 S/. 2,591.21 S/. 25.55 S/. 2,350.87
S/. 7,337.70 11 93 S/. 28.17 S/. 2,619.38 S/. 25.55 S/. 2,376.42
S/. 7,416.60 12 94 S/. 28.17 S/. 2,647.55 S/. 25.55 S/. 2,401.97
S/. 7,495.50 13 95 S/. 28.17 S/. 2,675.71 S/. 25.55 S/. 2,427.53
S/. 7,574.40 14 96 S/. 28.17 S/. 2,703.88 S/. 25.55 S/. 2,453.08
S/. 7,732.20 15 98 S/. 28.17 S/. 2,760.21 S/. 25.55 S/. 2,504.19
S/. 7,811.10 16 99 S/. 28.17 S/. 2,788.37 S/. 25.55 S/. 2,529.74
S/. 7,890.00 17 100 S/. 28.17 S/. 2,816.54 S/. 25.55 S/. 2,555.29
S/. 7,968.90 18 101 S/. 28.17 S/. 2,844.70 S/. 25.55 S/. 2,580.84
S/. 8,047.80 19 102 S/. 28.17 S/. 2,872.87 S/. 25.55 S/. 2,606.40
S/. 8,126.70 20 103 S/. 28.17 S/. 2,901.03 S/. 25.55 S/. 2,631.95
SOCIALES
TOTAL
S/. 3,100.01
S/. 3,138.28
S/. 3,176.55
S/. 3,214.82
S/. 3,291.36
S/. 3,329.64
S/. 3,367.91
S/. 3,406.18
S/. 3,444.45
S/. 3,482.72
S/. 3,520.99
SOCIALES
TOTAL
S/. 4,351.18
S/. 4,404.90
S/. 4,458.62
S/. 4,512.34
S/. 4,619.77
S/. 4,673.49
S/. 4,727.21
S/. 4,780.93
S/. 4,834.65
S/. 4,888.37
S/. 4,942.08
S/. 4,995.80
S/. 5,049.52
S/. 5,103.24
S/. 5,156.96
S/. 5,264.39
S/. 5,318.11
S/. 5,371.83
S/. 5,425.55
S/. 5,479.27
S/. 5,532.98
COSTOS INCREMENTALES A PRECIOS DE MERCADO - AGUA POTABLE
Situación Sin Proyecto Situación Con Proyecto Costos Incrementales del Proyecto
Año Costos de Costos de Total de Costos de Costos de Total de Costos de Costos de
Operación Mtto Costos de Operación Mtto Costos de Operación Mtto
O&M O&M
0 0
1 0 0 0 1,515 960 2,475 1,515 960
2 0 0 0 1,515 960 2,475 1,515 960
3 0 0 0 1,515 960 2,475 1,515 960
4 0 0 0 1,516 960 2,476 1,516 960
5 0 0 0 1,516 960 2,476 1,516 960
6 0 0 0 1,517 960 2,477 1,517 960
7 0 0 0 1,517 960 2,477 1,517 960
8 0 0 0 1,517 960 2,477 1,517 960
9 0 0 0 1,518 960 2,478 1,518 960
10 0 0 0 1,518 960 2,478 1,518 960
11 0 0 0 1,518 960 2,478 1,518 960
12 0 0 0 1,519 960 2,479 1,519 960
13 0 0 0 1,519 960 2,479 1,519 960
14 0 0 0 1,520 960 2,480 1,520 960
15 0 0 0 1,520 960 2,480 1,520 960
16 0 0 0 1,520 960 2,480 1,520 960
17 0 0 0 1,521 960 2,481 1,521 960
18 0 0 0 1,521 960 2,481 1,521 960
19 0 0 0 1,522 960 2,482 1,522 960
20 0 0 0 1,522 960 2,482 1,522 960
COSTOS INCREMENTALES A PRECIOS SOCIALES - AGUA POTABLE
ementales del Proyecto Situación Sin Proyecto Situación Con Proyecto
Total de Período Costos de Costos de Total de Costos de Costos de Total de
Costos de Operación Mtto Costos de Operación Mtto Costos de
O&M O&M O&M
0
2,475 1 0 0 0 1,357 813 2,170
2,475 2 0 0 0 1,358 813 2,171
2,475 3 0 0 0 1,358 813 2,171
2,476 4 0 0 0 1,358 813 2,171
2,476 5 0 0 0 1,359 813 2,172
2,477 6 0 0 0 1,359 813 2,172
2,477 7 0 0 0 1,359 813 2,172
2,477 8 0 0 0 1,360 813 2,173
2,478 9 0 0 0 1,360 813 2,173
2,478 10 0 0 0 1,360 813 2,173
2,478 11 0 0 0 1,361 813 2,174
2,479 12 0 0 0 1,361 813 2,174
2,479 13 0 0 0 1,361 813 2,174
2,480 14 0 0 0 1,362 813 2,175
2,480 15 0 0 0 1,362 813 2,175
2,480 16 0 0 0 1,362 813 2,175
2,481 17 0 0 0 1,363 813 2,176
2,481 18 0 0 0 1,363 813 2,176
2,482 19 0 0 0 1,363 813 2,176
2,482 20 0 0 0 1,364 813 2,177
LES - AGUA POTABLE
Costos Incrementales del Proyecto
Nuevos usuarios
Variable cantidad Cantidad Precio Variable precio
(m3/viv) (S/./m3)
Precio máximo al cual no se
0.00 34.28
demandaria agua potable
30.00
20.00
15.00
10.00
5.00
0.00
0 1 2 3 4 5 6 7
Q (m3/usuario/mes)
CURVA DE DEMANDA
40.00
34.28
35.00
CURVA DE DEMANDA
40.00
34.28
35.00
30.00
25.00 23.53
P (S/./m3)
20.00
15.00
10.00
5.00
0.00
0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00
Q (m3/usuario/mes)
II. Curva de la Demanda y Beneficios Económicos para Usuarios Antiguos
Antiguos usuarios
Variable cantidad Cantidad Precio
(m3/viv) (S/./m3)
40.00
35.00 34.28
30.00
Area de beneficios
P (S/./m3)
25.00 20.57
20.00
15.00
10.00
5.00
0.00
0 1 2 3 4 5 6 7
Q (m3/usuario/mes)
Variable precio
A Y BENEFICIOS ECONOMICOS
UARIOS ANTIGUOS
Area de beneficios
Valor de 1 hora proposito no laboral S/hora
N° de Viajes x
Día
Madre 2.69
Padre 0
Hijos mayores 0
Hijos menores 0
TOTAL VOLUMEN ACARREO
42%
19%
28% 0%
0%
11%
Volumen de Acarreo
50%
0%
28%
22%
0%
Tiempo de Acarreo
47%
44%
Tiempo de Acarreo
47%
44%
8%
0% 0% 0% 0% 0% 0%
0 288 100.0% 0 72 72
1 292 100.0% 0 73 73
2 297 100.0% 0 74 74 0 82,342 82,342
3 301 100.0% 0 75 75 0 83,455 83,455
4 306 100.0% 0 77 77 0 85,680 85,680
5 310 100.0% 0 78 78 0 86,793 86,793
6 314 100.0% 0 79 79 0 87,906 87,906
7 319 100.0% 0 80 80 0 89,019 89,019
8 323 100.0% 0 81 81 0 90,131 90,131
9 327 100.0% 0 82 82 0 91,244 91,244
10 332 100.0% 0 83 83 0 92,357 92,357
11 336 100.0% 0 84 84 0 93,470 93,470
12 341 100.0% 0 85 85 0 94,582 94,582
13 345 100.0% 0 86 86 0 95,695 95,695
14 349 100.0% 0 87 87 0 96,808 96,808
15 354 100.0% 0 89 89 0 99,033 99,033
16 358 100.0% 0 90 90 0 100,146 100,146
17 363 100.0% 0 91 91 0 101,259 101,259
18 367 100.0% 0 92 92 0 102,371 102,371
19 371 100.0% 0 93 93 0 103,484 103,484
20 376 100.0% 0 94 94 0 104,597 104,597
0 288 100.0% 0 72 72
1 292 100.0% 0 73 73 0 0 0
2 297 100.0% 0 74 74 0 82,342 82,342
3 301 100.0% 0 75 75 0 83,455 83,455
4 306 100.0% 0 77 77 0 85,680 85,680
5 310 100.0% 0 78 78 0 86,793 86,793
6 314 100.0% 0 79 79 0 87,906 87,906
7 319 100.0% 0 80 80 0 89,019 89,019
8 323 100.0% 0 81 81 0 90,131 90,131
9 327 100.0% 0 82 82 0 91,244 91,244
10 332 100.0% 0 83 83 0 92,357 92,357
11 336 100.0% 0 84 84 0 93,470 93,470
12 341 100.0% 0 85 85 0 94,582 94,582
13 345 100.0% 0 86 86 0 95,695 95,695
14 349 100.0% 0 87 87 0 96,808 96,808
15 354 100.0% 0 89 89 0 99,033 99,033
16 358 100.0% 0 90 90 0 100,146 100,146
17 363 100.0% 0 91 91 0 101,259 101,259
18 367 100.0% 0 92 92 0 102,371 102,371
19 371 100.0% 0 93 93 0 103,484 103,484
20 376 100.0% 0 94 94 0 104,597 104,597
0 288 100.0% 0 72 72 0 0 0
1 292 100.0% 0 73 73 0 0 0
2 297 100.0% 0 74 74 0 82342 82342
3 301 100.0% 0 75 75 0 83455 83455
4 306 100.0% 0 77 77 0 85680 85680
5 310 100.0% 0 78 78 0 86793 86793
6 314 100.0% 0 79 79 0 87906 87906
7 319 100.0% 0 80 80 0 89019 89019
8 323 100.0% 0 81 81 0 90131 90131
9 327 100.0% 0 82 82 0 91244 91244
10 332 100.0% 0 83 83 0 92357 92357
11 336 100.0% 0 84 84 0 93470 93470
12 341 100.0% 0 85 85 0 94582 94582
13 345 100.0% 0 86 86 0 95695 95695
14 349 100.0% 0 87 87 0 96808 96808
15 354 100.0% 0 89 89 0 99033 99033
16 358 100.0% 0 90 90 0 100146 100146
17 363 100.0% 0 91 91 0 101259 101259
18 367 100.0% 0 92 92 0 102371 102371
19 371 100.0% 0 93 93 0 103484 103484
20 376 100.0% 0 94 94 0 104597 104597
0 288 100.0% 0 72 72 0 0 0
1 292 100.0% 0 73 73 0 0 0
2 297 100.0% 0 74 74 0 82342 82342
3 301 100.0% 0 75 75 0 83455 83455
4 306 100.0% 0 77 77 0 85680 85680
5 310 100.0% 0 78 78 0 86793 86793
6 314 100.0% 0 79 79 0 87906 87906
7 319 100.0% 0 80 80 0 89019 89019
8 323 100.0% 0 81 81 0 90131 90131
9 327 100.0% 0 82 82 0 91244 91244
10 332 100.0% 0 83 83 0 92357 92357
11 336 100.0% 0 84 84 0 93470 93470
12 341 100.0% 0 85 85 0 94582 94582
13 345 100.0% 0 86 86 0 95695 95695
14 349 100.0% 0 87 87 0 96808 96808
15 354 100.0% 0 89 89 0 99033 99033
16 358 100.0% 0 90 90 0 100146 100146
17 363 100.0% 0 91 91 0 101259 101259
18 367 100.0% 0 92 92 0 102371 102371
19 371 100.0% 0 93 93 0 103484 103484
20 376 100.0% 0 94 94 0 104597 104597
0 288 100.0% 0 72 72 0 0 0
1 292 100.0% 0 73 73 0 0 0
2 297 100.0% 0 74 74 0 82342 82342
3 301 100.0% 0 75 75 0 83455 83455
4 306 100.0% 0 77 77 0 85680 85680
5 310 100.0% 0 78 78 0 86793 86793
6 314 100.0% 0 79 79 0 87906 87906
7 319 100.0% 0 80 80 0 89019 89019
8 323 100.0% 0 81 81 0 90131 90131
9 327 100.0% 0 82 82 0 91244 91244
10 332 100.0% 0 83 83 0 92357 92357
11 336 100.0% 0 84 84 0 93470 93470
12 341 100.0% 0 85 85 0 94582 94582
13 345 100.0% 0 86 86 0 95695 95695
14 349 100.0% 0 87 87 0 96808 96808
15 354 100.0% 0 89 89 0 99033 99033
16 358 100.0% 0 90 90 0 100146 100146
17 363 100.0% 0 91 91 0 101259 101259
18 367 100.0% 0 92 92 0 102371 102371
19 371 100.0% 0 93 93 0 103484 103484
20 376 100.0% 0 94 94 0 104597 104597
0 288 100% 0 72 72 0 0 0
1 292 100% 0 73 73 0 0 0
2 297 100% 0 74 74 0 82342 82342
3 301 100% 0 75 75 0 83455 83455
4 306 100% 0 77 77 0 85680 85680
5 310 100% 0 78 78 0 86793 86793
6 314 100% 0 79 79 0 87906 87906
7 319 100% 0 80 80 0 89019 89019
8 323 100% 0 81 81 0 90131 90131
9 327 100% 0 82 82 0 91244 91244
10 332 100% 0 83 83 0 92357 92357
11 336 100% 0 84 84 0 93470 93470
12 341 100% 0 85 85 0 94582 94582
13 345 100% 0 86 86 0 95695 95695
14 349 100% 0 87 87 0 96808 96808
15 354 100% 0 89 89 0 99033 99033
16 358 100% 0 90 90 0 100146 100146
17 363 100% 0 91 91 0 101259 101259
18 367 100% 0 92 92 0 102371 102371
19 371 100% 0 93 93 0 103484 103484
20 376 100% 0 94 94 0 104597 104597
Nº de Familias conectadas al
Beneficios de Usuarios (S/.año)
Población servicio
Poblacion
Años Conectada
Total
(%) Antiguas Nuevas Total Antiguas Nuevas Total
Población
Poblacion
Años Conectada
Total
(%) Antiguas Nuevas Total Antiguas Nuevas Total
0 288 100.0% 0 72 72 0 0 0
1 292 100.0% 0 73 73 0 0 0
2 297 100.0% 0 74 74 0 82342 82342
3 301 100.0% 0 75 75 0 83455 83455
4 306 100.0% 0 77 77 0 85680 85680
5 310 100.0% 0 78 78 0 86793 86793
6 314 100.0% 0 79 79 0 87906 87906
7 319 100.0% 0 80 80 0 89019 89019
8 323 100.0% 0 81 81 0 90131 90131
9 327 100.0% 0 82 82 0 91244 91244
10 332 100.0% 0 83 83 0 92357 92357
11 336 100.0% 0 84 84 0 93470 93470
12 341 100.0% 0 85 85 0 94582 94582
13 345 100.0% 0 86 86 0 95695 95695
14 349 100.0% 0 87 87 0 96808 96808
15 354 100.0% 0 89 89 0 99033 99033
16 358 100.0% 0 90 90 0 100146 100146
17 363 100.0% 0 91 91 0 101259 101259
18 367 100.0% 0 92 92 0 102371 102371
19 371 100.0% 0 93 93 0 103484 103484
20 376 100.0% 0 94 94 0 104597 104597
ariación de inversiones
ariación de inversiones
ariación de inversiones
ariación de inversiones
ariación de inversiones
VAN SOCIAL 0 0
TIR SOCIAL 9.00%
-100.0000003
ariación de inversiones
Para Sensibil
Beneficios de Usuarios
Población
Años Poblacion Total Conectada
(%) Antiguas
0 288 100.0% 0
1 292 100.0% 0
2 297 100.0% 0
3 301 100.0% 0
4 306 100.0% 0
5 310 100.0% 0
6 314 100.0% 0
7 319 100.0% 0
8 323 100.0% 0
9 327 100.0% 0
10 332 100.0% 0
11 336 100.0% 0
12 341 100.0% 0
13 345 100.0% 0
14 349 100.0% 0
15 354 100.0% 0
16 358 100.0% 0
17 363 100.0% 0
18 367 100.0% 0
19 371 100.0% 0
20 376 100.0% 0
Variación en Beneficios
Para Sensibil
Beneficios de Usuarios
Población
Años Poblacion Total Conectada
(%) Antiguas
0 288 100.0% 0
1 292 100.0% 0
2 297 100.0% 0
3 301 100.0% 0
4 306 100.0% 0
5 310 100.0% 0
6 314 100.0% 0
7 319 100.0% 0
8 323 100.0% 0
9 327 100.0% 0
10 332 100.0% 0
11 336 100.0% 0
12 341 100.0% 0
13 345 100.0% 0
14 349 100.0% 0
15 354 100.0% 0
16 358 100.0% 0
17 363 100.0% 0
18 367 100.0% 0
19 371 100.0% 0
20 376 100.0% 0
Variación en Beneficios
Para Sensibil
Beneficios de Usuarios
Población
Años Poblacion Total Conectada
(%)
Población
Años Poblacion Total Conectada
(%) Antiguas
0 288 100.0% 0
1 292 100.0% 0
2 297 100.0% 0
3 301 100.0% 0
4 306 100.0% 0
5 310 100.0% 0
6 314 100.0% 0
7 319 100.0% 0
8 323 100.0% 0
9 327 100.0% 0
10 332 100.0% 0
11 336 100.0% 0
12 341 100.0% 0
13 345 100.0% 0
14 349 100.0% 0
15 354 100.0% 0
16 358 100.0% 0
17 363 100.0% 0
18 367 100.0% 0
19 371 100.0% 0
20 376 100.0% 0
Variación en Beneficios
Para Sensibil
Beneficios de Usuarios
Población
Años Poblacion Total Conectada
(%) Antiguas
0 288 100.0% 0
1 292 100.0% 0
2 297 100.0% 0
3 301 100.0% 0
4 306 100.0% 0
5 310 100.0% 0
6 314 100.0% 0
7 319 100.0% 0
8 323 100.0% 0
9 327 100.0% 0
10 332 100.0% 0
11 336 100.0% 0
12 341 100.0% 0
13 345 100.0% 0
14 349 100.0% 0
15 354 100.0% 0
16 358 100.0% 0
17 363 100.0% 0
18 367 100.0% 0
19 371 100.0% 0
20 376 100.0% 0
Variación en Beneficios
Beneficios de Usuarios
Población
Años Poblacion Total Conectada
(%) Antiguas
0 288 100.0% 0
1 292 100.0% 0
2 297 100.0% 0
3 301 100.0% 0
4 306 100.0% 0
5 310 100.0% 0
6 314 100.0% 0
7 319 100.0% 0
8 323 100.0% 0
9 327 100.0% 0
10 332 100.0% 0
11 336 100.0% 0
12 341 100.0% 0
13 345 100.0% 0
14 349 100.0% 0
15 354 100.0% 0
16 358 100.0% 0
17 363 100.0% 0
18 367 100.0% 0
19 371 100.0% 0
20 376 100.0% 0
Variación en Beneficios
Beneficios de Usuarios
Población
Años Poblacion Total Conectada
(%) Antiguas
Población
Años Poblacion Total Conectada
(%) Antiguas
0 288 100.0% 0
1 292 100.0% 0
2 297 100.0% 0
3 301 100.0% 0
4 306 100.0% 0
5 310 100.0% 0
6 314 100.0% 0
7 319 100.0% 0
8 323 100.0% 0
9 327 100.0% 0
10 332 100.0% 0
11 336 100.0% 0
12 341 100.0% 0
13 345 100.0% 0
14 349 100.0% 0
15 354 100.0% 0
16 358 100.0% 0
17 363 100.0% 0
18 367 100.0% 0
19 371 100.0% 0
20 376 100.0% 0
Variación en Beneficios
Para Sensibilidad 1 por variación de beneficios
Costos de A.O.M.
Inversión Total Costo de A.O.M. sin Costo de A.O.M.
Años Incrementales
(S/.) Proyecto con Proyecto
(S/.)
0 106,522.93* 0
1 0 3,138.28 3,138.28
2 0 3,176.55 3,176.55
3 0 3,214.82 3,214.82
4 0 3,291.36 3,291.36
5 0 3,329.64 3,329.64
6 0 3,367.91 3,367.91
7 0 3,406.18 3,406.18
8 0 3,444.45 3,444.45
9 0 3,482.72 3,482.72
10 0 3,520.99 3,520.99
TASA DE DESCUENTO 9%
VAC (Soles) 127,744.8
PROMEDIO POBLACION BENEF. 313
ICE S/. 408.39 S/. Pobl. beneficiado
* Presupuesto de UBS Tipo Hoyo seco Ventilado a Precios Sociales.
0 287,884.74* 0
1 4,404.90 4,404.90
2 4,458.62 4,458.62
3 4,512.34 4,512.34
4 4,619.77 4,619.77
5 4,673.49 4,673.49
6 4,727.21 4,727.21
7 4,780.93 4,780.93
8 4,834.65 4,834.65
9 4,888.37 4,888.37
10 4,942.08 4,942.08
11 4,995.80 4,995.80
12 5,049.52 5,049.52
13 5,103.24 5,103.24
14 5,156.96 5,156.96
15 5,264.39 5,264.39
16 5,318.11 5,318.11
17 5,371.83 5,371.83
18 5,425.55 5,425.55
19 5,479.27 5,479.27
20 5,532.98 5,532.98
TASA DE DESCUENTO 9%
VAC (Soles) 331,840.1
PROMEDIO POBLACION BENEF. 335
ICE S/. 991.75
* Presupuesto de UBS con arrastre Hidraulico con Tanque Septico a Precios Sociales.
IVA 01 UBS TIPO HOYO SECO VENTILADO
os Sociales)
Factor de
Población Valor actual de los
Flujo de Costos actualizacion
Beneficiaria costos
(S/.)
(familias) incrementales
9%
bl. beneficiado
1
( S /.)
incrementos en la inversión
V A N
Variación VAN TIR
0.0% 276,967 15.8%
10.0% 225,451 14.1%
20.0% 173,935 12.7%
30.0% 122,419 11.4%
40.0% 70,903 10.3%
53.8% 0 9.0%
60.0% -32,129 8.5%
V A N ( S /.) 3
2
1
2
1
-
5
0
0
5
0
0
5
5
0
0
0
,
0
,
0
,
0
,
0
,
0
,
0
0
0
0
0
0
0
0
0
% 1
S
e
I
V
n
c
n
r
a
s
i
e
r
a
i
b
i
m
i
c
d
i
l
e
n
ó
a
t
n
P
d
o
%
0
o
d
e
e
c
r
l
n
n
e
V
o
l
u
t
A
N
s
0
3
a
o
C
d
l
e
n
s
e
A
o
t
g
s
C
u
d
s
o
a
e
o
t
P
o
n
I
s
t
a
e
v
d
b
s
r
e
l
e
ó
i
n
I
n
e
v
5
s
r
%
0
ó
i n
3
5 8
.
0
6
%
S n
e s b
i l
i d
i d
a d e V
l A N e n A u
g a P o a
t l
b e
D i s
m i n
u c i
ó n e n l
o s B
e n e f
c
i i
o s
- 4
3 1
. %
4
- %
0 3
- %
5 3
- 0 % - 5
2 % - 0
2 % - 5
1 % 1
- %
0 5
- % %
0 %
5 0
1
V r
a a
i i
c n
ó P o c
r n
e u
t a d
l e B n
e e c
i
f o
i s
SENSIBILIDAD A LA INVERSIÓN
% Variación de la
ICE (S/.) VAC
Inversión
-60.0% S/.204.1 S/.63,831.1
-30.0% S/.306.2 S/.95,788.0
-20.0% S/.340.3 S/.106,440.3
-10.0% S/.374.3 S/.117,092.6
0.0% S/.408.4 S/.127,744.8
10.0% S/.442.4 S/.138,397.1
20.0% S/.476.5 S/.149,049.4
30.0% S/.510.6 S/.159,701.7
SENSIBILIDAD A LA INVERSIÓN
% Variación de la
ICE (S/.) VAC
Inversión
-60.0% S/.475.5 S/.159,109.3
-30.0% S/.733.6 S/.245,474.7
-20.0% S/.819.7 S/.274,263.2
-10.0% S/.905.7 S/.303,051.7
0.0% S/.991.8 S/.331,840.1
10.0% S/.1,077.8 S/.360,628.6
20.0% S/.1,163.8 S/.389,417.1
30.0% S/.1,249.9 S/.418,205.6
SISTEMA DE SANEAMIENTO
UBS
En la Inversion
Variacion Porcentual ALTERNATIVA 1
VAC ICE
-30 S/.95,788.0 S/.306.2
-20 S/.106,440.3 S/.340.3
-10 S/.117,092.6 S/.374.3
0.00 S/.127,744.8 S/.408.4
10 S/.138,397.1 S/.442.4
20 S/.149,049.4 S/.476.5
30 S/.159,701.7 S/.510.6
Fuente: Equipo consultor
NOTA: Considerando los valores refernciales que se muestran en el cuadro N° 016: Anexo SNIP 09 - C
inversion por habitante de menciona lo siguiente:
El costo per cápita obtenido para las UBS del proyecto supera el valor referencial establecido de 134
entre otros aspectos al hecho que las UBS del presente proyecto incluye caracteristicas en concordan
establecidos en la Resolucion Ministerial N° 2012-2012 - VIVIENDA y la Resolucion Ministerial N° 184
resoluciones mencionadas fueron aprobadas en fecha posterior a la publicación de dichos valores re
la DGPI-MEF
u
a P o t
a b l
e
e n
I v
e s
r ó
i n
5 8
.
3 %
4 %
0 0
5 % 6 0 % 7 %
0
s
o d e I
n e
v s
r ó
i n A
V N
V A N ( S /.)
o
P t b
a e
l
i
c o s
3 0
5 0
, 0 0
3 0 0
, 0 0
2 0
5 0
, 0 0
2 0 0
, 0 0
1 0
5 0
, 0 0
1 0 0
, 0 0
5 ,
0 0 0
0
- %
5 %
0 5 % 1 %
0 - 0
5 0
, 0
- 0
1 ,
0 0 0
n
e e c
i
f o
i s V N
A
( S /.)
LIENA DE
CORTE
134
134
134
134
134
134
(I C S /P . ) ( S / . / h a b )
134
134
S e n i
s i
b d
i
l a d e
d l C
I P d S
e a e
n a m e
i t
n o
n
I r
c e
m e n o
t e n o
l s C o t
s s
o d e n
I v r
e s
i n
ó
S / 6
. 0 0
.
S / 5
. 0 0
.
S / 4
. 0 0
.
S / 3
. 0 0
.
S / 2
. 0 0
.
S / 1
. 0 0
.
S / 0
. 0
.
- 0
8 0
. 0 % 6
- 0 0
. %
0 -
4 0
. 0 % - 0
2 0
. 0 % 0
. 0 % 2 0
. 0 % 0
4 0
. 0 %
a
V i
r c
a ó
i n P o r
c e
n t
u a l
d e C o t
s o s e
d I v
n e s
r ó
i n
C
I E S
( .
/ )
E
I
L N A D E C O R E
T
MANTENIMIENTO
V A N
LIENA DE
CORTE
134
134
134
134
134
134
134
134
IC P ( S /./h a b )
S n
I e cs
n e
rb
i m
l
i ed
i t
nd
a o
d n
ee I
l o
l CsP o
C
e
d sS o
tn
a se d
m
a ei O
n
e M
&
t o
S / 7
. 0 0
.
S / 5
6
. 0 0
.
S / 4
. 0 0
.
S / 3
. 0 0
.
S / 2
. 0 0
.
S / 1
. 0 0
.
- 0
4 0 0
. %
0 - 2
0 0 .
0 0
% 0 0
. %
0 2
0 0 .
0 0
% 4
0 0 0
. S
% / 0
. 0
.
a
V i
r c
a ó
i n P o c
r n
e u
t a d
l e C o t
s o s e
d I v
n e s
r ó
i n
C
E
I
L E
N S
(
A .
/
D )
E C O R E
T
( S /.)
LIENA DE
CORTE
480
480
480
480
480
480
480
( S /.) IC P ( S /./h a b )
480
S e s
n b
i l
i d
i d
a e
d l C
I P d S
e a e
n a m e
i t
n o
I c
n r m
e e n o
t e n o
l s C s
o o
t s d e n
I v e
r i
s n
ó
S .
/ ,
1 0
4 0 0
.
S .
/ ,
1 0
2 0 0
.
S .
/ ,
1 0 0 0
.
S .
/ 6
0
8 0 0
.
S .
/ 0
4 0 0
.
S .
/ 0
2 0 0
.
S .
/ .
0 0
- 0
8 0
. 0 % 6
- 0 0
. %
0 - 4
0 .
0 0 % 2
- 0 0
. %
0 0 .
0 0 % 2 0
. 0 % 4 0 0
. %
0
V a i
r c
a ó
i n P r
o c
e n t
u a l
d e C o t
s s
o d e n
I v r
e i
s ó n
I
L C
E
I E
N S
(
A )
.
/
D E C O R E
T
MANTENIMIENTO
V A N
LIENA DE
CORTE
480
480
480
480
480
480
480
480
IC P ( S /./h a b )
e
S n i
s i
b d
i
l a d d l
e C
I P d S
e a n a
e m e
i n o
t
n
I c
r e
m e n t
o e n o
l s C o s
t o
s d e O & M
/
S 1
. 2
, 0 0
.
/
S 1
. 0
, 0 0
.
/
S 8
. 0 0
.
/
S 6
. 0 0
.
/
S 4
. 0 0
.
/
S 2
. 0 0
.
8
- .
0 0 % - 0
6 0
. 0 % 4
- 0 0
. %
0 2
- .
0 0 % 0 0
. %
0 2 0 0
. %
0 4 .
0 0 /
S %0
. 0
.
V r
a a
i i
c n
ó P o r
c e n
t u a
l d e C
o s t
o s d e n
I e
v s
r ó
i n
C
I
L E
I (
A
N /
S )
.
E
D C O R T E
AMIENTO
En la Inversion
ALTERNATIVA 2
VARIACIÓN DE LA INVERSION
VAC ICE S/.450,000.0
S/.245,474.7 S/.733.6 S/.400,000.0
S/.274,263.2 S/.819.7
S/.350,000.0
S/.303,051.7 S/.905.7
S/.331,840.1 S/.991.8 S/.300,000.0
S/.360,628.6 S/.1,077.8 S/.250,000.0
VAC
S/.389,417.1 S/.1,163.8
S/.200,000.0
S/.418,205.6 S/.1,249.9
S/.150,000.0
cuadro N° 016: Anexo SNIP 09 - Costos Promedios de
S/.100,000.0
S/.50,000.0
CIP ( OM ) 22,613.81
74,202.80
Ingreso Promedio de una familia 300.00 Nuevos soles Diferencia Ing. - Egr.
Egreso Promedio de una familia 150.00 Nuevos soles 150.00
ANALISIS DE LA CAPACIDAD DE PAGO Y REQUERIMIENTOS DE SUBSIDIOS
0.61%
Soles por M3
COSTOS UNITARIOS/M3
Pago/conex/
mes (Soles)**
** El consumo de 6.00 m3 corresponde al consumo/mes familia según el estudio de demanda del caso
*** Límite de capacidad de pago/conexión: 9
PLAZO
Costos Costos O&M VAC VAC
Inversión (Nuevos Consumos M3 Concepto (Nuevos Producción Tarifa (Nuevos
(Nuevos Soles) Soles) M3 Soles)
Soles)
642,142 Inv + O y M 664,756 74,203 8.96
2,270 6,787 OyM 22,614 74,203 0.30
2,083 6,329
1,911 5,881
1,754 5,482
1,609 5,092
1,477 4,730
1,355 4,406
1,243 4,091
1,141 3,798
1,047 3,536
960 3,282
881 3,054
809 2,834
742 2,629
681 2,445
625 2,268
573 2,109
526 1,955
483 1,813
443 1,685
642,142 22,614 74,203
= S/ 8.96 por M3
= S/ 8.65 por M3
= S/ 0.305 por M3