POBLACION ACTUAL
POBLACION DEL CENSO ULTIMO
NUEMRO DE AOS
TC
5185
7677
5
1.4
0.014
2007
1993
CALCULO DE LA DOTACION
CONCEPTO
Consumo mensual por vivienda en localidad fuente (m3/mes/viv)
Densidad habitantes por vivienda en localidad fuente
Consumo en lt/hab/da
Densidad habitantes por vivienda en Huancan
JAUJA
20
5.1
100.0
5.00
15.00
40%
166.7
25.0
9,112
1.40%
10.7
10,574
20.40
1.30
2.00
26.52
40.79
ILAVE
11.4
3.8
100.0
5.00
15
20%
125.0
18.75
9,112
1.40%
10.7
10,574
15.30
1.30
2.00
19.89
30.60
COBERTURA (%)
AO
POBLACION
CONEX.
OTROS
MEDIOS (*)
POBLACION
SERVIDA
(hab)
VIVIENDAS
SERVIDAS
(unidades)
CONEXIONES DOMSTICAS
CONEXIONES
INDUSTRIALES
CONEXIONES ESTATALES
TOTAL CONEXIONES
DOMESTICO
C/MED.
S/MED.
TOTAL
C/MED
S/MED
TOTAL
C/MED
S/MED
TOTAL
0
5,185
81.4%
18.6%
4,220
844
0
844
844
0
0
0
0
0
1
5,258
90.0%
10.0%
4,732
946
0
946
946
0
0
0
0
0
2
5,332
90.3%
9.7%
4,813
963
0
963
963
0
0
0
0
0
3
5,407
90.5%
9.5%
4,895
979
0
979
979
0
0
0
0
0
4
5,483
90.8%
9.2%
4,978
996
0
996
996
0
0
0
0
0
5
5,560
91.1%
8.9%
5,063
1,013
0
1,013
1,013
0
0
0
0
0
6
5,638
91.3%
8.7%
5,148
1,030
0
1,030
1,030
0
0
0
0
0
7
5,717
91.6%
8.4%
5,236
1,047
0
1,047
1,047
0
0
0
0
0
8
5,797
91.8%
8.2%
5,324
1,065
0
1,065
1,065
0
0
0
0
0
9
5,878
92.1%
7.9%
5,414
1,083
0
1,083
1,083
0
0
0
0
0
10
5,960
92.4%
7.6%
5,505
1,101
0
1,101
1,101
0
0
0
0
0
11
6,043
92.6%
7.4%
5,598
1,120
0
1,120
1,120
0
0
0
0
0
12
6,128
92.9%
7.1%
5,693
1,139
0
1,139
1,139
0
0
0
0
0
13
6,214
93.2%
6.8%
5,789
1,158
0
1,158
1,158
0
0
0
0
0
14
6,301
93.4%
6.6%
5,886
1,177
0
1,177
1,177
0
0
0
0
0
15
6,389
93.7%
6.3%
5,985
1,197
0
1,197
1,197
0
0
0
0
0
16
6,478
93.9%
6.1%
6,086
1,217
0
1,217
1,217
0
0
0
0
0
17
6,569
94.2%
5.8%
6,189
1,238
0
1,238
1,238
0
0
0
0
0
18
6,661
94.5%
5.5%
6,293
1,259
0
1,259
1,259
0
0
0
0
0
19
6,754
94.7%
5.3%
6,399
1,280
0
1,280
1,280
0
0
0
0
0
20
6,849
95.0%
5.0%
6,507
1,301
0
1,301
1,301
0
0
0
0
0
(* ) OTROS MEDIOS se refiere a abastecimiento por camiones cisterna, por acarreo o por cualquier medio en el que no se extraiga agua potable del sistema
102
1296.25
DEMANDA AGUA
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
C/MED.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
S/MED.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL
C/MED
S/MED
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
844
946
963
979
996
1,013
1,030
1,047
1,065
1,083
1,101
1,120
1,139
1,158
1,177
1,197
1,217
1,238
1,259
1,280
1,301
TOTAL
844
946
963
979
996
1,013
1,030
1,047
1,065
1,083
1,101
1,120
1,139
1,158
1,177
1,197
1,217
1,238
1,259
1,280
1,301
COMERCIAL
SUB TOTAL
CONSUMO
CONEXIONES
ESTATAL
%MICROMED.
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
337,600
473,000
481,500
489,500
498,000
506,500
515,000
523,500
532,500
541,500
550,500
560,000
569,500
579,000
588,500
598,500
608,500
619,000
629,500
640,000
650,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Caudal Promedio
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
337,600
473,000
481,500
489,500
498,000
506,500
515,000
523,500
532,500
541,500
550,500
560,000
569,500
579,000
588,500
598,500
608,500
619,000
629,500
640,000
650,500
Caudal
Mximo Diario
Caudal
Mximo
Horario
(lt/sg)
(lt/sg)
TOTAL
lt/dia
337,600
473,000
481,500
489,500
498,000
506,500
515,000
523,500
532,500
541,500
550,500
560,000
569,500
579,000
588,500
598,500
608,500
619,000
629,500
640,000
650,500
562,667
675,714
682,724
688,926
695,735
702,445
709,058
715,576
722,679
729,681
736,585
744,056
751,424
758,690
765,856
773,571
781,182
789,329
797,367
805,298
813,125
m3/ao
205,373
246,636
249,194
251,458
253,943
256,393
258,806
261,185
263,778
266,334
268,853
271,580
274,270
276,922
279,538
282,354
285,132
288,105
291,039
293,934
296,791
lt/sg
6.51
7.82
7.90
7.97
8.05
8.13
8.21
8.28
8.36
8.45
8.53
8.61
8.70
8.78
8.86
8.95
9.04
9.14
9.23
9.32
9.41
8.46
10.17
10.27
10.36
10.47
10.57
10.67
10.76
10.87
10.99
11.09
11.19
11.31
11.41
11.52
11.64
11.75
11.88
12.00
12.12
12.23
13.02
15.64
15.80
15.94
16.10
16.26
16.42
16.56
16.72
16.90
17.06
17.22
17.40
17.56
17.72
17.90
18.08
18.28
18.46
18.64
18.82
DEMANDA
VOLUMEN
REGULACIN
(m3)
141
169
171
172
174
176
177
179
181
182
184
186
188
190
191
193
195
197
199
201
203
POBLACION
SERVIDA
C/CONEXION
(hab)
(2)
(3)
(4)
VOLUMEN DESAGUE
NUMERO DE CONEXIONES
Caudal Maximo
Horario
Caudal Promedio
DOMSTICO
SOCIAL
TOTAL
(5)
(9)
(10)
0
5,185
0.0%
0
0
1
5,258
75.0%
3,944
789
2
5,332
75.8%
4,041
808
3
5,407
76.6%
4,141
828
4
5,483
77.4%
4,242
848
5
5,560
78.2%
4,346
869
6
5,638
78.9%
4,451
890
7
5,717
79.7%
4,559
912
8
5,797
80.5%
4,668
934
9
5,878
81.3%
4,780
956
10
5,960
82.1%
4,893
979
11
6,043
82.9%
5,009
1002
12
6,128
83.7%
5,128
1026
13
6,214
84.5%
5,249
1050
14
6,301
85.3%
5,372
1074
15
6,389
86.1%
5,498
1100
16
6,478
86.8%
5,626
1125
17
6,569
87.6%
5,757
1151
18
6,661
88.4%
5,890
1178
19
6,754
89.2%
6,025
1205
20
6,849
90.0%
6,164
1233
Nota:
(4) = (3) x (2)
(10) = (4) / densidad por lote
(12) = (11)*365/1000
Planta de Tratamiento sin Proyecto
Graficar (lt/sg)
Balance Oferta
Oferta
Demanda
Ao
Demanda
Actual
proyectada
(Lt/Seg)
1
0.00
0.00
0.00
2
0.00
7.30
-7.30
3
0.00
7.48
-7.48
4
0.00
7.66
-7.66
5
0.00
7.86
-7.86
6
0.00
8.04
-8.04
7
0.00
8.24
-8.24
8
0.00
8.44
-8.44
9
0.00
8.64
-8.64
10
0.00
8.86
-8.86
11
0.00
9.06
-9.06
12
0.00
9.28
-9.28
13
0.00
9.50
-9.50
14
0.00
9.72
-9.72
15
0.00
9.94
-9.94
16
0.00
10.18
-10.18
17
0.00
10.42
-10.42
18
0.00
10.66
-10.66
19
0.00
10.90
-10.90
20
0.00
11.16
-11.16
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
lts/da
0
789
808
828
848
869
890
912
934
956
979
1,002
1,026
1,050
1,074
1,100
1,125
1,151
1,178
1,205
1,233
m3/ao
lt/sg
(11)
(12)
(13)
0
315,600
323,200
331,200
339,200
347,600
356,000
364,800
373,600
382,400
391,600
400,800
410,400
420,000
429,600
440,000
450,000
460,400
471,200
482,000
493,200
0
115,194
117,968
120,888
123,808
126,874
129,940
133,152
136,364
139,576
142,934
146,292
149,796
153,300
156,804
160,600
164,250
168,046
171,988
175,930
180,018
qmh (lt/sg)
0.00
3.65
3.74
3.83
3.93
4.02
4.12
4.22
4.32
4.43
4.53
4.64
4.75
4.86
4.97
5.09
5.21
5.33
5.45
5.58
5.71
0
7.3
7.48
7.66
7.86
8.04
8.24
8.44
8.64
8.86
9.06
9.28
9.5
9.72
9.94
10.18
10.42
10.66
10.9
11.16
11.42
50.00
45.00
COBERTURA
(%)
40.00
35.00
30.00
Dficit
25.00
20.00
15.00
10.00
5.00
0.00
1
10 11 12 13 14 15 16 17 18 19 20
Aos
Oferta
Actual
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
3.30
Demanda
proyectada
Balance Oferta
Demanda
0.00
7.30
7.48
7.66
7.86
8.04
8.24
8.44
8.64
8.86
9.06
9.28
9.50
9.72
9.94
10.18
10.42
10.66
10.90
11.16
11.42
3.30
-4.00
-4.18
-4.36
-4.56
-4.74
-4.94
-5.14
-5.34
-5.56
-5.76
-5.98
-6.20
-6.42
-6.64
-6.88
-7.12
-7.36
-7.60
-7.86
-8.12
50.00
45.00
Ao
40.00
35.00
30.00
Dficit
25.00
20.00
15.00
10.00
5.00
0.00
10 11 12 13 14 15 16 17 18 19 20 21
Aos
50.00
45.00
(1)
POBLA
CION
TOTAL
40.00
35.00
30.00
Dficit
25.00
20.00
15.00
10.00
5.00
0.00
1
10 11 12 13 14 15 16 17 18 19 20 21
Aos
Ao
Oferta
Actual
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
Demanda
proyectada
0.00
7.30
7.48
7.66
7.86
8.04
8.24
8.44
8.64
8.86
9.06
9.28
9.50
9.72
9.94
10.18
10.42
10.66
10.90
11.16
11.42
Balance Oferta
Demanda
40.00
32.70
32.52
32.34
32.14
31.96
31.76
31.56
31.36
31.14
30.94
30.72
30.50
30.28
30.06
29.82
29.58
29.34
29.10
28.84
28.58
50.00
AO
40.00
30.00
Dficit
20.00
0.00
1
10 11 12 13 14 15 16 17 18 19 20 21
Aos
DATOS
N de Vivienda
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
Tiempo (min)
120
30
60
60
30
60
15
30
30
15
20
30
40
30
10
15
60
15
15
15
30
10
15
15
10
15
30
15
20
30
50
10
5
28.9
1
1
1
3
1
3
1
2
1
3
3
3
1
1
3
3
2
3
1
1
1
3
3
1
1
1
3
1
1
3
3
2
1
1 Madre
2 Hijo
3 Padre
Acarreador
Madre
Madre
Madre
Padre
Madre
Padre
Madre
Hijo
Madre
Padre
Padre
Padre
Madre
Madre
Padre
Padre
Hijo
Padre
Madre
Madre
Madre
Padre
Padre
Madre
Madre
Madre
Padre
Madre
Madre
Padre
Padre
Hijo
Madre
2.73
39.3
14.4
1.488
0.744
4.96
N de Baldes Volumen/balde
4
6
15
20
20
20
20
S/. Dia
2.976
0.744
1.488
4.96
0.744
4.96
0.372
0.372
0.744
1.24
1.65333333
2.48
0.992
0.744
0.82666667
1.24
0.744
1.24
0.372
0.372
0.744
0.82666667
1.24
0.372
0.248
0.372
2.48
0.372
0.496
2.48
4.13333333
0.124
0.124
1.31139394
Ingresar slo la informacin a) y b) en base a los resultados del Estudio de mercado contenido en el perfil del proyecto:
a) Datos de la situacin sin proyecto
Consumo de los no conectados al sistema (m 3/mes/vivi.)
2.73
14.43
844
4.00
de los conectados al
88,878.8
4 horas
24
0.00
0.75
25.27
183.96
99432.00
0.00898
0.790
0.750
Consumo de agua
(m3/ao)
Produccin de
agua (m3/ao)
Costos de
Operacin y
mantenimiento a
precios privados
0 (*)
392,830
397,849
403,051
408,072
413,276
418,663
423,869
429,258
434,831
440,405
445,979
451,555
457,314
463,074
469,018
474,963
480,909
487,038
493,168
499,482
561,186
563,400
565,832
567,970
570,325
572,892
575,169
577,655
580,345
582,992
585,598
588,164
590,926
593,645
596,555
599,422
602,245
605,254
608,217
611,361
29,016
29,049
29,086
29,118
29,153
29,191
29,225
29,263
29,303
29,342
29,381
29,420
29,461
29,502
29,545
29,588
29,631
29,676
29,720
29,767
nuevos usuarios
Precio (S/./m3)
cantidad (m3.)
Variable cantidad
0
Consumo de los no conectados al sistema
(m3/mes/vivi.)
Consumo segn tarifa de EPS o propuesta
(m3/mes/vivi.)
Consumo de saturacin con tarifa marginal
cero (m3/mes/vivi.)
usuario sujeto a
medicin
Variable precio
2.7
14.4
24.1
0.75
25.3
0.0
nuevos usuarios
Precio (S/./m3)
cantidad (S/.)
Variable cantidad
no
se
curva:
Q=
25.27
-1.6 P
Variable precio
24.1
0.75
25.27
18.0
16.2
16.0
16.2
16.0
14.0
12.0
P (S/./m3)
P (S/./m3)
18.0
Recursos liberados
14.4
14.0
Area de beneficios
10.0
8.0
6.0
4.0
13.61
12.0
10.0
Area de beneficios
8.0
6.0
4.0
2.0
2.0
0.75
0.0
0
10
15
Q (m3/usuario/mes)
20
usuario sujeto a
medicin=24.1
25
0.75
0.0
0.0
30
usuario no sujeto a
medicin=25.3
2.1
a.
b.
c.
39.34
162.15
201.50
2.2
a.
b.
c.
39.34
162.59
201.93
10
15
20
Q (m3/usuario/mes)
25
0
30
28.1
144.31
CUADRO N 1
EVALUACION ECONOMICA DEL PROYECTO DE AGUA DEL POBLADO COQUITOS
1
Aos
Poblacion
Total
Poblacin
Conectada
(%)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
5,185
11679
11795
11912
12030
12149
12269
12390
12513
12637
12762
12888
13016
13145
13275
13406
13539
13673
13808
13945
14083
90%
90%
91%
91%
91%
91%
92%
92%
92%
92%
93%
93%
93%
93%
94%
94%
94%
94%
95%
95%
4a
4b
4c
N de Familias conectadas al servicio
Antiguas
844
844
844
844
844
844
844
844
844
844
844
844
844
844
844
844
844
844
844
844
Nuevas
-94
-67
-39
-12
16
45
73
102
132
162
192
222
253
284
316
348
380
413
446
480
Total
5a
5b
5c
Beneficios Brutos (S/.ao)
Antiguas
750
777
805
832
860
889
917
946
976
1006
1036
1066
1097
1128
1160
1192
1224
1257
1290
1324
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
501,773
Nuevas
-69,162
-49,296
-28,695
-8,829
11,772
33,109
53,711
75,048
97,121
119,194
141,267
163,340
186,149
208,957
232,502
256,046
279,591
303,871
328,152
353,168
Total
432,611
452,477
473,078
492,944
513,546
534,883
555,484
576,821
598,894
620,967
643,040
665,113
687,922
710,731
734,275
757,820
781,364
805,645
829,925
854,941
6
7
8
Costos de
Inversin Total
Produccin de Operacin y
a precios
agua (m3/ao) mantenimiento
sociales (S/.)
incrementales
3,131,790
-19,703
-14,043
-8,174
-2,515
3,354
9,432
15,301
21,379
27,667
33,955
40,244
46,532
53,029
59,527
66,234
72,941
79,649
86,565
93,482
100,609
0
563,400
565,832
567,970
570,325
572,892
575,169
577,655
580,345
582,992
585,598
588,164
590,926
593,645
596,555
599,422
602,245
605,254
608,217
611,361
20,049
20,078
20,109
20,137
20,167
20,200
20,229
20,261
20,296
20,330
20,364
20,397
20,432
20,467
20,505
20,542
20,578
20,617
20,655
20,695
10
11
Flujo neto a
precios
sociales
Factor de
descuento
-3,131,790
432,265
446,442
461,144
475,323
490,025
505,251
519,954
535,181
550,931
566,682
582,433
598,185
614,461
630,737
647,537
664,337
681,138
698,462
715,788
733,637
11%
1.000
0.901
0.812
0.731
0.659
0.593
0.535
0.482
0.434
0.391
0.352
0.317
0.286
0.258
0.232
0.209
0.188
0.170
0.153
0.138
0.124
-3,131,790
389,428
362,343
337,184
313,110
290,806
270,128
250,440
232,229
215,373
199,577
184,796
170,986
158,232
146,328
135,338
125,089
115,543
106,741
98,548
90,996
VAN SOCIAL
1,061,424
TIR SOCIAL
15.40%
Proyecto Rentable en Trminos Sociales
0%
0%
0%
desde
0%
hasta
40%
Sensibilidad a variacin de costos de inversin
1
2
3
4
5
6
7
8
9
10
VAN
0%
8%
12%
16%
20%
24%
28%
32.00%
36%
40%
1,061,424
799,451
668,464
537,478
406,491
275,505
144,518
13,531
-117,455
-248,442
1,200,000
1,000,000
800,000
600,000
VAN
% Variacin
de Costos
de Inversin
400,000
200,000
0
100%
-200,000
0%
-400,000
32.4%
desde
0%
hasta
700%
Sensibilidad a variacin de costos de O & M
% Variacin
de Costos
de O & M
VAN
1
2
3
4
5
6
7
8
9
10
0%
140%
210%
280%
350%
420%
490%
560%
630%
700%
1,061,424
835,701
722,840
609,979
497,117
384,256
271,394
158,533
45,672
-67,190
1,200,000
1,000,000
600,000
VAN
800,000
400,000
200,000
0%
200%
400%
0
800%
-200,000
600%
658.3%
0%
hasta
-30%
% Variacin
de
Beneficios
VAN
1
2
3
4
5
6
7
8
9
10
0%
-6%
-9%
-12%
-15%
-18%
-21%
-24%
-27%
-30%
1,061,424
791,585
656,665
521,746
386,826
251,907
116,987
-17,932
-152,852
-287,772
1,200,000
1,000,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-90%
#REF!
#REF!
#REF!
#REF!
800,000
600,000
400,000
200,000
0
-80%
-70%
-60%
-50%
-40%
-30%
-20%
-10%
0%
-200,000
-400,000
% de reduccin de beneficios
23.6%
VAN
Rango de Anlisis :
COMPONENTES DE LOS
COSTOS DE O & M
I. OPERACIN
Insumos Nacionales
Mano de Obra Calificada
II. MANTENIMIENTO
Equipos Nacionales
Mano de Obra no Calificada
PORCENTAJE
%
FACTOR
CORRECCIN
PRECIOS
SOCIALES
%
50
20
0.84
0.91
42
18.2
10
20
0.84
0.60
8.4
12
80.6
COMPONENTES DE LA
INVERSIN
PRECIO
FACTOR
PRECIOS
PRIVADO
CORRECCIN SOCIALES
(miles S/.)
(miles S/.)
Ampliacin Planta Agua
2000
0.81
1620
Reservorio
400
0.78
312
Redes Agua
1000
0.81
810
Conex. con micromedicin
600
0.84
504
4000
3246
* Mano de obra correspondiente a la Zona Urbana de la Sierra
50
20
10
20
0.8115
0.84
0.91
0.84
0.6
42
18.2
8.4
12
80.6
TIPO DE
MEDICION
Con Medidor
Sin Medidor
Con Medidor
Sin Medidor
Con Medidor
Sin Medidor
Con Medidor
Sin Medidor
Con Medidor
Sin Medidor
No. de
Conex.
TOTAL
Conex.
0
844
0
0
0
0
0
0
0
0
844
0
0
0
0
844
TOTAL
Piletas
Con Medidor
Sin Medidor
0
0
Factor de Correcin
799.42296
AO
INVERSION
(S/.)
OyM
(S/.)
0 3,045,283.48
1
2
11,999.34
3
12,630.88
4
12,630.88
5
13,262.43
6
13,262.43
7
13,893.97
8
13,893.97
9
13,893.97
10
14,525.52
11
14,525.52
12
15,157.06
13
15,157.06
14
15,157.06
15
16,420.15
16
15,788.60
17
16,420.15
18
17,051.69
19
17,051.69
20
17,683.24
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
1,305.00
TOTAL
COSTOS
( S/.)
NUEVAS
CONEX.
3,045,283.48
1,305.00
13,304.34
13,935.88
13,935.88
14,567.43
14,567.43
15,198.97
15,198.97
15,198.97
15,830.52
15,830.52
16,462.06
16,462.06
16,462.06
17,725.15
17,093.60
17,725.15
18,356.69
18,356.69
18,988.24
POBLAC.
BENEFIC.
INCREM.
789
19
20
20
21
21
22
22
22
23
23
24
24
24
26
25
26
27
27
28
POBLAC.
BENEFIC.
TOTAL
3945
95
100
100
105
105
110
110
110
115
115
120
120
120
130
125
130
135
135
140
3945
4040
4140
4240
4345
4450
4560
4670
4780
4895
5010
5130
5250
5370
5500
5625
5755
5890
6025
6165
1233
* VAC
3,153,898
3,153,898
5,055
( 3945 + 6165 ) / 2 =
=
624
5,055
S./poblador beneficiado
13.09
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
INVERSION
(S/.)
OyM
(S/.)
1948295.954
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
1,687.50
TOTAL
COSTOS
( S/.)
POBLAC.
BENEFIC.
TOTAL
1948296
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
1687.5
3,944
4,041
4,141
4,242
4,346
4,451
4,559
4,668
4,780
4,893
5,009
5,128
5,249
5,372
5,498
5,626
5,757
5,890
6,025
6,164
* VAC
=
1,961,734
*Promedio poblacin Benef.=
( 3944 + 6164 ) / 2 =
= 5,054
*ICE=
1,961,734 =
5,054
388.1547
S./poblador
benefiado
Tasa de descuento:
Densidad por vivienda
Lnea de corte
Linea de Corte a PS
* VAC
11%
5 hab/viv
902
713 S/. / persona
3,151,629
( 3945 + 6165 ) / 2 =
3,151,629
5,055
0%
0%
0%
desde
0%
hasta
6%
% Variacin de Costos
de Inversin
Indicador Costo
Efectividad
0%
623
713
-2%
611
713
-1%
617
713
0%
623
713
1%
630
713
2%
636
713
3%
642
713
4%
648
713
5%
655
713
10
6%
661
713
desde
0%
hasta
300%
% Variacin de Costos
de O & M
Indicador Costo
Efectividad
0%
623
713
60%
625
713
90%
625
713
120%
626
713
150%
627
713
180%
627
713
210%
628
713
240%
628
270%
629
713
10
300%
630
713
Sensibilidad a variacin de
0%
50% 713
desde
0%
hasta
-60%
Sensibilidad a variacin de
% Variacin de
tamao de poblacin
Indicador Costo
Efectividad
0%
623
713
-12%
782
713
-18%
885
713
-24%
1009
713
-30%
1162
713
-36%
1355
713
-42%
1599
713
-48%
1917
713
-54%
2341
10
-60%
2932
-70%
-60%713
713
5,055
623
S./poblador beneficiado
-100%
0%
100%
200%
300%
400%
500%
14.3%
600
600%
COSTO EFECTIVIDAD
710
620
100%
150%
200%
250%
300%
610
350%
4152.9%
2,000
1,500
1,000
500
0
-50%
-40%
-30%
-20%
% de reduccin de poblacin
acin beneficiada de
11.9%
-10%
0%
COSTO EFECTIVIDAD
2,500
700
680
660
640
620
600
COSTO EFECTIVIDAD
720
Tasa de descuento:
Lnea de corte PP
Lnea de corte PS
* VAC
11%
349
276 S/. / persona
1,961,525
( 3944 + 6164 ) / 2 =
1,961,525
5,054
0%
0%
0%
desde
0%
hasta
600%
% Variacin de Costos
de Inversin
Indicador Costo
Efectividad
0%
388
276
120%
851
276
180%
1082
276
240%
1313
276
300%
1545
276
360%
1776
276
420%
2007
276
480%
2238
540%
2470
10
600%
2701
276
0%
100%
desde
0%
hasta
1590%
200%
276
%
276de incremento de cos
% Variacin de Costos
de O & M
Indicador Costo
Efectividad
0%
388
276
318%
396
276
477%
401
276
636%
405
276
795%
409
276
954%
413
276
1113%
417
276
1272%
421
1431%
426
10
1590%
430
Sensibilidad a variacin de co
276
0%
400%
276
276
desde
0%
hasta
-85%
Sensibilidad a variaci
% Variacin de Costos
de Inversin
Indicador Costo
Efectividad
0%
388
276
-13%
446
276
-22%
498
276
-31%
562
276
-40%
647
276
-49%
761
276
-58%
924
276
-67%
1176
-76%
1617
10
-85%
2587
-100%
276
-80%
276
276
5,054
S./poblador beneficiado
388
400
350
300
250
200
150
100
50
200%
300%
400%
500%
600%
-29.2%
0
700%
COSTO EFECTIVIDAD
450
400
350
300
250
200
150
COSTO EFECTIVIDAD
450
100
50
400%
800%
1200%
1600%
0
2000%
-4273.5%
2,000
1,500
1,000
500
0
-80%
-60%
-40%
-20%
% de reduccin de beneficios
acin beneficiada de
11.8%
0%
COSTO EFECTIVIDAD
2,500
INVERSION
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
(Soles)
10,145,082
0
15,189
15,988
15,988
16,788
16,788
17,587
17,587
17,587
18,387
18,387
19,186
19,186
19,186
20,785
19,986
20,785
21,584
21,584
22,384
11%
COSTOS
OYM
(Soles)
32,804
32,837
32,874
32,906
32,941
32,979
33,013
33,050
33,091
33,130
33,169
33,208
33,249
33,290
33,333
33,376
33,419
33,464
33,508
33,555
TOTAL
CONSUMO
COSTOS
(Soles)
(l/da)
10,145,082
32,804
878429
48,026
887541
48,862
895604
48,894
904456
49,729
913179
49,767
921775
50,601
930248
50,638
939482
50,678
948585
51,517
957560
51,556
967273
52,394
976851
52,435
986297
52,476
995613
54,118
1005643
53,362
1015537
54,204
1026128
55,048
1036577
55,092
1046887
55,939
1057062
VALOR ACTUAL
CONSUMO
FACTOR
ACTUALIZACION
M3/AO
320,626
323952
326895
330126
333310
336448
339541
342911
346234
349509
349509
349509
349509
349509
349509
349509
349509
349509
349509
349509
$2,681,649.32
CIP (I+ OM )
10,532,469
2,681,649
CIP ( I )
10,269,414
2,681,649
263,055
2,681,649
CIP ( OM )
1.00000
0.90090
0.81162
0.73119
0.65873
0.59345
0.53464
0.48166
0.43393
0.39092
0.35218
0.31728
0.28584
0.25751
0.23199
0.20900
0.18829
0.16963
0.15282
0.13768
0.12403
496 Soles
24.10 M3/MES/CONEXIN
COSTOS UNITARIOS/M3
Costo Unitario de O & M
Soles por M3
0.10
2.4
***
3.93
94.7
Valor Actual
Costos I, O&M Costos Inversin Costos O&M Consumos
(Soles)
(Soles)
(Soles)
(m3)
10145082
10145082
29553
0
29553
288853
38979
12328
26651
262927
35727
11691
24037
239023
32208
10532
21676
217464
29512
9963
19549
197803
26608
8975
17632
179879
24372
8471
15901
163543
21973
7632
14341
148798
19811
6875
12936
135351
18144
6476
11668
123092
16358
5834
10524
110893
14976
5484
9492
99904
13503
4941
8562
90004
12174
4451
7723
81084
11311
4344
6967
73049
10048
3763
6284
65810
9195
3526
5669
59288
8413
3299
5114
53413
7585
2972
4613
48120
6938
2776
4162
43351
10,532,469
10,269,414
263,055
2,681,649
S/
3.93
por M3
S/
3.83
por M3
S/
0.10
por M3
Limite de
Capacidad de
Esta dentro
Capacidad
Nivel
Subsidio
Pago (Soles)***
Pago ??
por conexin
24.8
SI
24.8
NO
69.9