Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Anexo 6b - Amauta
Anexo 6b - Amauta
Precio
Componentes Unidad Cantidad Parcial Total
Unitario
1. COSTOS DE OPERACIÓN 22,800
PERSONAL
Técnico hh 1,800 7.5 13,500
Obrero hh 1,500 5.0 7,500
INSUMOS
Materiales de escritorio mes 12 50.0 600
Cloro gas gr/m3 1.5 2,100 0.0032
Alquiler de oficina mes 12 100.0 1,200
ENERGÍA Y COMBUSTIBLE
Combustible 0
Energía Eléctrica Kw/m3 0.14 0.5 0.03500
2. COSTOS DE MANTENIMIENTO 3,700
PERSONAL
Obrero hh 12 100 1,200
INSUMOS
Accesorios mes 1 1,000 1,000
Repuestos y Herramientas Costo * año 1 1,500 1,500
COSTO TOTAL ANUAL (S/.) 26,500
V. EVALUACION SOCIAL
VI. SOSTENIBILIDAD
Tarifa Estimada de Agua Potable y Alcantarillado Sanitario
Costos de O,M y Repos. (S/) Consumo Factor
Valor Actual O, M y Repos. (S/) Consumos
Año
Agua Potable Alcantarillado Sanitario Total M3/Año actualización Agua Potable Alcantarillado Sanitario Total M3
0 0 0 1.00000
1 S/.30,485.26 S/.25,110.00 S/.55,595.26 104,463 0.92593 28,227.10 23,250.00 51,477.10 96,725.00
2 S/.30,515.34 S/.25,110.00 S/.55,625.34 105,251 0.85734 26,161.99 21,527.78 47,689.76 90,236.11
3 S/.30,530.38 S/.25,110.00 S/.55,640.38 105,646 0.79383 24,236.00 19,933.13 44,169.13 83,864.88
4 S/.30,545.42 S/.25,110.00 S/.55,655.42 106,040 0.73503 22,451.79 18,456.60 40,908.39 77,942.42
5 S/.30,575.50 S/.25,110.00 S/.55,685.50 106,828 0.68058 20,809.17 17,089.44 37,898.61 72,705.48
6 S/.30,590.53 S/.25,110.00 S/.55,700.53 107,222 0.63017 19,277.23 15,823.56 35,100.79 67,568.30
7 S/.30,605.57 S/.25,110.00 S/.55,715.57 107,617 0.58349 17,858.06 14,651.44 32,509.50 62,793.25
8 S/.30,635.65 S/.25,110.00 S/.55,745.65 108,405 0.54027 16,551.49 13,566.15 30,117.64 58,567.85
9 S/.30,650.69 S/.25,110.00 S/.55,760.69 108,799 0.50025 15,332.98 12,561.25 27,894.23 54,426.69
10 S/.30,680.77 S/.25,110.00 S/.55,790.77 109,588 0.46319 14,211.13 11,630.79 25,841.92 50,760.26
11 S/.30,695.81 S/.25,110.00 S/.55,805.81 109,982 0.42888 13,164.90 10,769.25 23,934.15 47,169.31
12 S/.30,710.84 S/.25,110.00 S/.55,820.84 110,376 0.39711 12,195.70 9,971.53 22,167.23 43,831.83
13 S/.30,740.92 S/.25,110.00 S/.55,850.92 111,164 0.36770 11,303.37 9,232.89 20,536.27 40,874.92
14 S/.30,755.96 S/.25,110.00 S/.55,865.96 111,559 0.34046 10,471.21 8,548.98 19,020.18 37,981.36
15 S/.30,786.04 S/.25,110.00 S/.55,896.04 112,347 0.31524 9,705.04 7,915.72 17,620.76 35,416.46
16 S/.30,801.08 S/.25,110.00 S/.55,911.08 112,741 0.29189 8,990.54 7,329.37 16,319.91 32,908.08
17 S/.30,816.12 S/.25,110.00 S/.55,926.12 113,135 0.27027 8,328.64 6,786.45 15,115.09 30,576.99
18 S/.30,846.19 S/.25,110.00 S/.55,956.19 113,924 0.25025 7,719.23 6,283.75 14,002.98 28,509.32
19 S/.30,861.23 S/.25,110.00 S/.55,971.23 114,318 0.23171 7,150.92 5,818.29 12,969.21 26,488.86
20 S/.30,891.31 S/.25,110.00 S/.56,001.31 115,106 0.21455 6,627.68 5,387.31 12,014.98 24,695.87
VALOR ACTUAL 300,774.16 246,533.68 547,307.84 1,064,043.23