Documentos de Académico
Documentos de Profesional
Documentos de Cultura
0 577,449.65 577,449.65
1 10,323.48 5,086.59 -5,236.88 1,151
2 10,323.48 5,159.24 -5,164.24 1,178
3 10,323.48 5,198.83 -5,124.65 1,206
4 10,323.48 5,269.03 -5,054.45 1,234
5 10,323.48 5,326.00 -4,997.48 1,263
6 10,323.48 5,393.74 -4,929.73 1,292
7 10,323.48 5,448.49 -4,874.99 1,323
8 10,323.48 5,508.95 -4,814.52 1,354
9 10,323.48 5,561.54 -4,761.93 1,385
10 10,323.48 5,643.18 -4,680.30 1,418
11 10,323.48 5,693.61 -4,629.86 1,451
12 10,323.48 5,767.90 -4,555.58 1,485
13 10,323.48 5,834.30 -4,489.17 1,520
14 10,323.48 5,906.21 -4,417.27 1,555
15 10,323.48 5,969.86 -4,353.61 1,592
16 10,323.48 6,056.92 -4,266.55 1,629
17 10,323.48 6,113.89 -4,209.58 1,667
18 10,323.48 6,198.20 -4,125.27 1,706
19 10,323.48 6,274.34 -4,049.14 1,746
20 10,323.48 6,299.60 -4,023.88 1,787
Tasa de Descuento : 8%
* VAC = 530,347.72
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Tasa de Descuento : 9%
* VAC = 0.00
Tasa de Descuento : 8%
* VAC = 648,103.20
Tasa de Descuento : 9%
* VAC = 0.00
706,253.74
-6,465.29 1,151 8,766.02 7,522.88
-6,375.60 1,178 8,872.58 7,621.01
-6,326.72 1,206 8,971.68 7,694.99
-6,240.06 1,234 9,080.17 7,792.57
-6,169.72 1,263 9,169.23 7,872.27
-6,086.09 1,292 9,268.34 7,963.64
-6,018.50 1,323 9,382.01 8,054.27
-5,943.86 1,354 9,499.90 8,150.54
-5,878.93 1,385 9,603.54 8,234.82
-5,778.15 1,418 9,717.21 8,342.05
-5,715.88 1,451 9,811.46 8,420.31
-5,624.17 1,485 9,943.27 8,532.06
-5,542.19 1,520 10,055.00 8,628.92
-5,453.42 1,555 10,190.70 8,741.16
-5,374.83 1,592 10,306.32 8,838.26
-5,267.35 1,629 10,453.03 8,965.36
-5,197.01 1,667 10,564.76 9,056.39
-5,092.93 1,706 10,706.94 9,179.52
-4,998.93 1,746 10,854.95 9,300.52
-4,967.75 1,787 10,889.60 9,333.44
= 441.18
CTIVIDAD DEL
A POTABLE ALT. 02
S/. 6,279.74
S/. 5,086.59
6,279.74 #REF!
68,478.00 68,478.00
#REF!
Producción de
Años
agua (m3/año)
0
1 68,478.00
2 69,456.00
3 69,989.00
4 70,934.00
5 71,701.00
6 72,613.00
7 73,350.00
8 74,164.00
9 74,872.00
10 75,971.00
11 76,650.00
12 77,650.00
13 78,544.00
14 79,512.00
15 80,369.00
16 81,541.00
17 82,308.00
18 83,443.00
19 84,468.00
20 84,808.00
15.732
DESCRIPCION
VAC
TASA
N PERIODOS
Resumen
CAE
S/. 530,347.72
0.08
20
0.1018522088232
54,017.09
54,017.09
Costo percápita (U$ Costo percápita
Componente
$/Hab) (S/./Hab)
Ampliación del servicio de agua potable (costo total) 150.21 495.69
Ampliación del servicio de alcantarillado (costo total) 118.06 389.6
Factor de Soles/hab. A
conversión precios sociales
0.802 397.54
0.802 312.46