Professional Documents
Culture Documents
Formulacin y Evaluacin
Informe Final
CUADRO N 3.8-1
EVALUACION PRIVADA
RUBRO
2010
2011
2012
INGRESOS
Consumos de Agua y Alcant.
EGRESOS
2013
2014
2015
2016
2017
2018
2019
2020
2021
1,348,788
1,375,816
1,403,716
1,444,694
1,486,544
1,530,137
1,572,859
1,618,197
1,665,278
1,348,788
1,375,816
1,403,716
1,444,694
1,486,544
1,530,137
1,572,859
1,618,197
1,665,278
3,378,828
3,435,625
3,514,987
3,587,862
3,673,587
3,761,722
3,855,296
3,924,464
2,904,729
3,064,492
3,121,289
3,200,651
3,273,526
3,359,251
3,447,387
3,540,960
3,610,128
314,336
7,589,042
314,336
2,003,012
314,336
2,031,909
314,336
2,070,293
314,336
2,101,318
314,336
2,143,450
314,336
2,188,863
613,029
7,794,244
35,723,109
8,937,830
Inversiones
613,029
7,794,244
35,723,109
5,718,765
- Agua
276,580
4,085,260
17,698,874
122,029
- Alcantarillado
217,325
2,390,365
10,812,985
3,604,328
119,124
1,318,619
5,977,221
1,992,407
927,010
- Impacto Ambiental
307,019
Costos de Operacin
Costos de Mantenimiento
SALDO (FLUJO ECONOMICO)
-613,029
VANE
(59,195,969)
TIRE
#DIV/0!
TARIFA
Formulacin y Evaluacin
7,794,244 -35,723,109
314,336
314,336
2,237,099 -2,259,186
0.671
Informe Final
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
1,712,359
1,760,312
1,810,881
1,862,321
1,898,940
1,936,430
1,974,793
2,012,283
2,053,261
2,097,727
2,143,064
1,712,359
1,760,312
1,810,881
1,862,321
1,898,940
1,936,430
1,974,793
2,012,283
2,053,261
2,097,727
2,143,064
3,988,208
4,063,788
4,141,370
4,221,093
4,320,925
4,409,076
4,517,709
4,629,198
4,743,331
4,822,940
4,914,130
3,673,872
3,749,452
3,827,034
3,906,758
4,006,589
4,094,741
4,203,373
4,314,862
4,428,996
4,508,605
4,599,794
314,336
2,275,849
314,336
2,303,476
314,336
2,330,489
314,336
2,358,772
314,336
2,421,985
314,336
2,472,646
314,336
2,542,916
314,336
2,616,914
314,336
2,690,070
314,336
2,725,213
314,336
2,771,066
Inversiones
- Agua
- Alcantarillado
- Planta de Tratamiento (PTR)
- Imple., Cap., Sensibilizacin.
- Impacto Ambiental
Costos de Operacin
Costos de Mantenimiento
SALDO (FLUJO ECONOMICO)
Formulacin y Evaluacin
Informe Final
CUADRO N 3.8-2
EVALUACION PRIVADA
RUBRO
2010
2011
2012
INGRESOS
Consumos de Agua y Alcant.
EGRESOS
2013
2014
2015
2016
2017
2018
2019
2020
2021
7,773,406
7,929,176
8,089,970
8,326,137
8,567,329
8,818,570
9,064,787
9,326,078
9,597,418
7,773,406
7,929,176
8,089,970
8,326,137
8,567,329
8,818,570
9,064,787
9,326,078
9,597,418
3,378,828
3,435,625
3,514,987
3,587,862
3,673,587
3,761,722
3,855,296
3,924,464
2,904,729
3,064,492
3,121,289
3,200,651
3,273,526
3,359,251
3,447,387
3,540,960
3,610,128
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
-1,164,423
4,550,348
4,654,346
4,811,151
4,979,467
5,144,983
5,303,064
5,470,782
5,672,955
613,029
7,794,244
35,723,109
8,937,830
Inversiones
613,029
7,794,244
35,723,109
5,718,765
- Agua
276,580
4,085,260
17,698,874
122,029
- Alcantarillado
217,325
2,390,365
10,812,985
3,604,328
119,124
1,318,619
5,977,221
1,992,407
927,010
- Impacto Ambiental
307,019
Costos de Operacin
Costos de Mantenimiento
SALDO (FLUJO ECONOMICO)
VANE
TIRE
TARIFA
Formulacin y Evaluacin
-613,029
-7,794,244
-35,723,109
0
9.0%
3.865
Informe Final
2022
9,868,75
9
2023
10,145,12
4
2024
10,436,56
4
2025
10,733,02
9
2026
10,944,07
2
2027
11,160,13
9
2028
11,381,23
2
2029
11,597,29
9
2030
11,833,46
6
2031
2032
12,089,73
2 12,351,023
9,868,759
3,988,20
8
10,145,124
10,436,564
10,733,029
10,944,072
11,160,139
11,381,232
11,597,299
11,833,466
12,089,732
12,351,023
4,063,788
4,141,370
4,221,093
4,320,925
4,409,076
4,517,709
4,629,198
4,743,331
4,822,940
4,914,130
Costos de Operacin
3,673,872
3,749,452
3,827,034
3,906,758
4,006,589
4,094,741
4,203,373
4,314,862
4,428,996
4,508,605
4,599,794
Costos de Mantenimiento
314,336
5,880,55
1
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
6,081,337
6,295,194
6,511,936
6,623,147
6,751,063
6,863,523
6,968,101
7,090,135
7,266,792
7,436,893
INGRESOS
Consumos de Agua y Alcant.
EGRESOS
Inversiones
- Agua
- Alcantarillado
- Planta de Tratamiento (PTR)
- Imple., Cap., Sensibilizacin.
- Impacto Ambiental
Formulacin y Evaluacin
Informe Final
CUADRO N 3.8-3
EVALUACION PRIVADA
RUBRO
2010
2011 2012
INGRESOS
Consumos de Agua y Alcant.
2013
2014
2015
2016
2017
2018
2019
2020
2021
3,188,274
3,252,164
3,318,114
3,414,978
3,513,903
3,616,950
3,717,936
3,825,105
3,188,274
3,252,164
3,318,114
3,414,978
3,513,903
3,616,950
3,717,936
3,825,105
3,936,396
3,378,828
3,435,625
3,514,987
3,587,862
3,673,587
3,761,722
3,855,296
3,924,464
2,904,729
3,064,492
3,121,289
3,200,651
3,273,526
3,359,251
3,447,387
3,540,960
3,610,128
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
-30,791
-126,664
-117,511
-100,009
-73,959
-56,637
-43,786
-30,191
11,932
EGRESOS
3,219,065
Inversiones
3,936,396
- Agua
- Alcantarillado
- Planta de Tratamiento (PTR)
- Imple., Cap., Sensibilizacin.
- Impacto Ambiental
Costos de Operacin
Costos de Mantenimiento
SALDO (FLUJO ECONOMICO)
VANE
TIRE
TARIFA
Formulacin y Evaluacin
(0)
9.0%
1.585
Informe Final
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
4,047,686
4,161,038
4,280,573
4,402,168
4,488,728
4,577,348
4,668,029
4,756,650
4,853,514
4,958,622
5,065,791
4,047,686
4,161,038
4,280,573
4,402,168
4,488,728
4,577,348
4,668,029
4,756,650
4,853,514
4,958,622
5,065,791
3,988,208
4,063,788
4,141,370
4,221,093
4,320,925
4,409,076
4,517,709
4,629,198
4,743,331
4,822,940
4,914,130
Inversiones
- Agua
- Alcantarillado
- Planta de Tratamiento (PTR)
- Imple., Cap., Sensibilizacin.
- Impacto Ambiental
Costos de Operacin
3,673,872
3,749,452
3,827,034
3,906,758
4,006,589
4,094,741
4,203,373
4,314,862
4,428,996
4,508,605
4,599,794
Costos de Mantenimiento
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
314,336
59,479
97,250
139,203
181,075
167,803
168,272
150,320
127,452
110,183
135,682
151,661
Formulacin y Evaluacin
Informe Final
Para el calcul de la tarifa media de largo plazo (TMLP) se actualiz las inversiones (VAN de
la Inversiones) y los Costos de operacin y mantenimiento (VAN COyM), cuyos resultados se
dividieron entre el valor actualizado de los consumos de agua (VAN de Consumos de agua en
m3), obtenindose una TMLP por el servicio de agua potable de 3.932 S/./m 3. (Ver Cuadro N
3.8-4)
CUADRO N 3.8-4
CALCULO DE LA TARIFA A LARGO PLAZO (TLP) A PRECIOS DE MERCADO
(En Nuevos Soles)
Ao
Inversiones
Costos totales
Agua Tratada m3
2010
613,029
613,029
1,307,000
2011
7,794,244
7,794,244
1,307,000
2012
35,723,109
35,723,109
1,307,000
2013
5,718,765
3,219,065
8,937,830
1,547,000
2014
3,378,828
3,378,828
1,578,000
2015
3,435,625
3,435,625
1,610,000
2016
3,514,987
3,514,987
1,657,000
2017
3,587,862
3,587,862
1,705,000
2018
3,673,587
3,673,587
1,755,000
2019
3,761,722
3,761,722
1,804,000
2020
3,855,296
3,855,296
1,856,000
2021
3,924,464
3,924,464
1,910,000
2022
3,988,208
3,988,208
1,964,000
2023
4,063,788
4,063,788
2,019,000
2024
4,141,370
4,141,370
2,077,000
2025
4,221,093
4,221,093
2,136,000
2026
4,320,925
4,320,925
2,178,000
2027
4,409,076
4,409,076
2,221,000
2028
4,517,709
4,517,709
2,265,000
2029
4,629,198
4,629,198
2,308,000
2030
4,743,331
4,743,331
2,355,000
2031
4,822,940
4,822,940
2,406,000
2032
Valor Actual
4,914,130
38,199,893
34,902,254
Formulacin y Evaluacin
70,220,310
4,914,130
70,220,310
= 3.932
2,458,000
17,860,104
S/./m3
17,860,104
Informe Final