Professional Documents
Culture Documents
Proyeccin de la poblacin
1
2
Ao
Poblacin
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
N de
personas/familia
N de familias
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Periodo de Diseo
Tasa de Crecimiento Anual
N de Familias
N Personas/familia
Poblacin Actual
Poblacin Futura
Dotacin lt/p/dia
Coeficiente de Variacin Diaria (K1) =
Coeficiente de Variacin Horaria (K2) =
Demanda de consumo
=
Caudal promedio (Qproduccin)
=
Caudal Mximo Diario
=
Caudal Mx. Horario
=
Volumen de Reservorio Predimensionado
Volumen de Reservorio Adoptado
0
0
1.3
2.0
0.00
0.00
0.00
0.00
0.000
13
14
15
16
17
18
19
20
aos
Periodo de Diseo
aos
%
Fam.
Per.
%
Fam.
Per.
Hab.
Hab.
Poblacin Actual
Poblacin Futura
l/per/da
l/seg.
l/seg.
l/seg.
l/seg.
Dotacin lt/p/dia
Coeficiente de Variacin Diaria (K1) =
Coeficiente de Variacin Horaria (K2) =
Demanda de consumo
=
Caudal promedio (Qproduccin)
=
Caudal Mximo Diario
=
Caudal Mx. Horario
=
m3
m3
0
0
Hab.
Hab.
l/per/da
1.3
2.0
0.00
0.00
0.00
0.00
0.000
l/seg.
l/seg.
l/seg.
l/seg.
m3
m3
Ao
Poblacin
proyectada
Cobertura
de
conexin
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Habitantes
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
%
0%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Horizonte
del
proyecto
Ao
Poblacin
proyectada
Cobertura
de
conexin
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Habitantes
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Horizonte
del
proyecto
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Poblacin
futura
servida
Consumo
domstico
Habitantes lt/hab/da
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
Poblacin
futura
servida
Consumo
domstico
Habitantes lt/hab/da
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
Consumo total
lt/da
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
m3/ao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Consumo total
lt/da
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
m3/ao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ao
Poblacin
proyectada
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Habitantes
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Horizonte
del
proyecto
Ao
Poblacin
proyectada
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Habitantes
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Consumo total
lt/da
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
lt/seg
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
Consumo total
lt/da
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
lt/seg
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
Prdidas
fsicas
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Prdidas
fsicas
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
20%
Demanda de
produccin de
agua
lt/seg
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
lt/da
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Demanda de
produccin de
agua
lt/seg
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
lt/da
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
345.6
Horizonte del
proyecto
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Horizonte del
proyecto
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Demanda de
produccin
de agua l/s
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
Demanda de
produccin
de agua l/s
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
CV consumo CV consumo
mximo
mximo
diario
horario
K1= 1.3
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
K2= 2.0
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
CV consumo CV consumo
mximo
mximo
diario
horario
K1= 1.3
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
K2= 2.0
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
Demanda de
volumen
almacenamiento
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Demanda de
volumen
almacenamiento
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Aforo
Tiempo (T) Volumen (V)
Muestra
seg
litros
1
4
2
4
3
4
Sumatoria de caudales
Caudal promedio
Los datos se obtienen del aforo en campo
Q= V/T
lit/seg
0.59
Horizonte
del
proyecto
Ao
10
10
11
11
12
12
13
13
14
14
15
15
16
16
17
17
18
18
19
19
20
20
Horizonte
del
proyecto
Ao
10
10
11
11
12
12
13
13
14
14
15
15
16
16
17
17
18
18
19
19
20
20
Reservorio (m3)
Oferta
Balance oferta - demanda
Demanda
Mxima
Sin
Con
Sin
Con proyecto
diaria
Proyecto proyecto Proyecto
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
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
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
Demanda de
Volumen de
almacenamiento
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Oferta
Sin
Proyecto
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
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
Sin
Con proyecto
Proyecto
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
Reservorio (m3)
Oferta
Balance oferta - demanda
Demanda
Mxima
Sin
Con
Sin
Con proyecto
diaria
Proyecto proyecto Proyecto
0.00
Con
proyecto
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
Demanda de
Volumen de
almacenamiento
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Oferta
Sin
Proyecto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Con
proyecto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Sin
Con proyecto
Proyecto
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
Partida
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
Descripcin
Subtotal
567,800.00
76,800.00
1,487.79
15,690.00
926.41
87,453.00
719.70
490.64
156,734.00
1,626.63
630.22
6,950.00
27,950.00
8,875.58
5,316.00
959,449.97
GG y Utilidad
10%
56,780.00
7,680.00
148.78
1,569.00
92.64
8,745.30
71.97
49.06
15,673.40
162.66
63.02
695.00
2,795.00
887.56
531.60
95,945.00
Expediente
tcnico supervisin
Costo parcial
13%
73,814.00 698,394.00
9,984.00
94,464.00
193.41
1,829.98
2,039.70
19,298.70
120.43
1,139.48
11,368.89 107,567.19
93.56
885.23
63.78
603.49
20,375.42 192,782.82
211.46
2,000.75
81.93
775.17
903.50
8,548.50
3,633.50
34,378.50
1,153.83
10,916.96
691.08
6,538.68
124,728.50 1,180,123.46
IGV
18%
125,710.92
17,003.52
329.40
3,473.77
205.11
19,362.09
159.34
108.63
34,700.91
360.14
139.53
1,538.73
6,188.13
1,965.05
1,176.96
212,422.22
Inversin Total a
precios de mercado
824,104.92
111,467.52
2,159.38
22,772.47
1,344.59
126,929.28
1,044.57
712.11
227,483.73
2,360.89
914.70
10,087.23
40,566.63
12,882.02
7,715.64
1,392,545.69
Partida
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
Descripcin
Subtotal
27,476.00
30,055.00
1,487.79
6,542.43
926.41
18,140.33
719.70
490.64
13,853.55
GG y Utilidad
10%
2,747.60
3,005.50
148.78
654.24
92.64
1,814.03
71.97
49.06
1,385.36
Expediente
tcnico supervisin
13%
3,571.88
3,907.15
193.41
850.52
120.43
2,358.24
93.56
63.78
1,800.96
Costo parcial
33,795.48
36,967.65
1,829.98
8,047.19
1,139.48
22,312.61
885.23
603.49
17,039.87
IGV
18%
6,083.19
6,654.18
329.40
1,448.49
205.11
4,016.27
159.34
108.63
3,067.18
Inversin Total a
precios de mercado
39,878.67
43,621.83
2,159.38
9,495.68
1,344.59
26,328.87
1,044.57
712.11
20,107.04
10.00
11.00
12.00
13.00
14.00
15.00
16.00
Cmara colectora
Cmara rompe presin tipo 7
Pileta para Centro Educativo
Capacitacin en AOM
Capacitacin en EDUSA
Flete
Medidas de mitigacin
Total
1,273.71
1,626.63
630.22
6,950.00
15,176.00
14,547.00
10,789.00
150,684.41
127.37
162.66
63.02
695.00
1,517.60
1,454.70
1,078.90
15,068.44
165.58
211.46
81.93
903.50
1,972.88
1,891.11
1,402.57
19,588.97
1,566.66
2,000.75
775.17
8,548.50
18,666.48
17,892.81
13,270.47
185,341.82
282.00
360.14
139.53
1,538.73
3,359.97
3,220.71
2,388.68
33,361.53
1,848.66
2,360.89
914.70
10,087.23
22,026.45
21,113.52
15,659.15
218,703.35
Inversiones totales
Poblacin
servida
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total
nuevos
usuarios
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Usuarios
incrementales
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Precio
Unitario
conexiones
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Precio de
mercado
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Factor de
correccin
0
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
0.759
siones totales
Precios
sociales
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
N de
personas/fa
milia
Poblacin
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
Cobertura con
UBS con
arrastre
hidrulico
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Poblacin
servida
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
N
N de
personas
viviendas
por
servidas
vivienda
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
n arrastre hidrulico
Requeridas
Total
Incremental
#DIV/0!
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Descripcin
UBS con arrastre y biodigestor
Flete
Costo Directo (CD)
Gastos generales utilidad (10% CD)
Expediente tcnico y supervisin (13% CD)
Sub total
IGV (18%)
Inversin total
Inversin S/.
256,789.00
2,500.00
259,289.00
25,928.90
33,707.57
318,925.47
57,406.58
376,332.05
Alternativa 2 UBS con arrastre y tanque sptico Inversin total a precios de mercado
Partida
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
Descripcin
UBS con arrastre y tanque sptico
Flete
Costo Directo (CD)
Gastos generales utilidad (10% CD)
Expediente tcnico y supervisin (13% CD)
Sub total
IGV (18%)
Inversin total
Inversin S/.
287,900.00
6,120.00
294,020.00
29,402.00
38,222.60
361,644.60
65,096.03
426,740.63
Precios mercado
(S/. /mes)
525.00
500.00
25.00
207.50
50.00
150.00
7.50
732.50
Precios mercado
(S/. /ao)
6,300.00
6,000.00
300.00
2,490.00
600.00
1,800.00
90.00
8,790.00
Precios mercado
(S/. /mes)
660.00
600.00
60.00
205.00
100.00
100.00
5.00
865.00
Precios mercado
(S/. /ao)
7,920.00
7,200.00
720.00
2,460.00
1,200.00
1,200.00
60.00
10,380.00
Precios
mercado (S/.
/ao)
6,300.00
6,000.00
300.00
2,490.00
600.00
1,800.00
90.00
8,790.00
Factor de
correccin
0.91
0.84
0.84
0.00
0.84
Precios
sociales
5706
5454
252
579.6
504
0
75.6
6,285.60
Precios
mercado (S/.
/ao)
7,920.00
7,200.00
720.00
2,460.00
1,200.00
1,200.00
60.00
10,380.00
Factor de
correccin
0.91
0.84
0.86
0.00
0.84
Precios
sociales
7149.6
6544.8
604.8
1082.4
1032
0
50.4
8,232.00
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0.00372
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Precio del
hipoclorito S/.
/kg.
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
Costo total a
precios de
mercado S/.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
0.85
Precios
sociales
(S/. / ao)
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
Factores de correccin
Componente
Planta de tratamiento de agua potable
Lnea de agua potable
Obras civiles estructuras
Equipamiento e instalaciones hidrulicas
Lneas de alcantarillado
Planta de tratamiento de desage
Flete terrestre y fluvial
Desarrollo institucional
Educacin sanitaria y O&M
Medidas de mitigacin
Factor de correccin
0.7970
0.8020
0.7590
0.8380
0.7720
0.7850
0.8400
0.9100
0.9100
0.8400
Precio bsico
Bienes no transables
Bienes transables
Mano de obra calificada
Mano de obra no calificada
Insumos no transables
Insumos transables
Combustible
Factor de correccin
0.84
0.86
0.909
1
0.85
0.87
0.66
Unid
CANTIDA
D
COSTO
UNIT
PRECIOS DE MERCADO
COSTO
MENSUAL
Mantenimiento
UBS
1. Ambiente, Ducha y Sanitarios
- Limpieza Diaria (Pen)
Unid / Mes
30
0.50
15.00
- Herramientas
Mes
0.2
0.50
0.10
d / hombre /ao
0.3
20.00
- Herramientas
Ao
0.2
2.00
2. Eliminacion de lodos
TOTAL
DESCRIPCIN
Unid
CANTIDA
D
COSTO
UNIT
PRECIOS DE MERCADO
COSTO
MENSUAL
Mantenimiento
UBS
1. Ambiente, Ducha y Sanitarios
- Limpieza Diaria (Pen)
Unid / Mes
30
0.50
15.00
- Herramientas
Mes
0.2
0.50
0.10
20.00
0.2
2.00
2. Eliminacion de Fangos
- Recurso Humano (PEON)
d / hombre /ao
- Herramientas
Ao
TOTAL
Cantidad
72 UBS
Precios
mercado
Mensual
1.00
5.00%
2.50
0.13
2.5
0.13
0.25
5.00%
2.50
0.13
0.63
0.13
Total anual
72 UBS
31.5
30
1.5
9.0
7.5
1.5
40.50
Rubros
Costos de mantenimiento mensual (*)
Mano de obra no calificada (HH)
Cal (kg.)
% herramientas
Costo mantenimiento correctivo
Pen (HH)
Herramientas y accesorios
TOTAL ANUAL
Cantidad
Precios
mercado
Mensual
1.00
2.50
5.00%
0.13
2.5
0
0.13
0.25
5.00%
2.50
0.13
0.63
0.13
Total anual
61.5
60
0
1.5
9.0
7.5
1.5
70.50
RECIOS DE MERCADO
COSTO
ANUAL (1)
187.60
14070.00
PRECIOS
SOCIALES
(S/. /AO)
5821.50
180.00
13500.00
0.41
5535.00
1.20
90.00
0.85
76.50
6.00
450.00
0.41
184.50
0.40
30.00
0.85
187.60
14070.00
25.50
5821.50
RECIOS DE MERCADO
COSTO
ANUAL (1)
201.60
PRECIOS
SOCIALES
(S/. /AO)
6252.00
180.00
13500.00
0.41
5535.00
1.20
90.00
0.85
76.50
20.00
1500.00
0.41
615.00
0.40
30.00
0.85
201.60
15120.00
25.50
6252.00
Precio de
Factor de
mercado correccin
Costos de mantenimi
2268
Mano de obra no calif
2,160.00
0.41
% herramientas
108.00
0.84
Mantenimiento corre
648.00
Pen (HH)
540.00
0.41
Herramientas y acces
108.00
0.84
TOTAL ANUAL
2,916.00
Rubros
Costo total
letrinas 117
4428
4320
0
108
648.0
540
108
5076
Precio de
Factor de
mercado correccin
Costos de mantenimi
4428
Mano de obra no calif
4,320.00
0.41
Cal (kg.)
0.00
0.84
% herramientas
108.00
0.84
Mantenimiento corre
648.00
Pen (HH)
540.00
0.41
Herramientas y acces
108.00
0.84
TOTAL ANUAL
5,076.00
Rubros
Precios
sociales
976.32
885.6
90.72
312.12
221.40
90.72
1288.44
Precios
sociales
1861.92
1771.2
0
90.72
312.12
221.40
90.72
2174.04
Sin Proyecto
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Mano de
obra
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Insumos
Cloro
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
Gastos de
operacin
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
Total
Costos de
costos de
mantenimiento
operacin
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
6300
2,490
Sin Proyecto
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Mano de
obra
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
Insumos
Cloro
Gastos de
operacin
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
720
720
720
720
720
720
720
720
720
720
720
720
720
720
720
720
720
720
720
720
720
Total
Costos de
costos de
mantenimiento
operacin
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
7920
2,460
s
Total de los
costos OyM
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Ao
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
s
Total de los
costos OyM
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
10,380
Ao
o a precios sociales
yecto
Costos de
Total de los
mantenimie
costos OyM
nto
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
580
6,286
o a precios sociales
yecto
Costos de
Total de los
mantenimie
costos OyM
nto
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
1,082
8,232
Ao
0
1
2
3
4
5
6
7
8
9
10
Mano de
obra
0
0
0
0
0
0
0
0
0
0
0
Total
costos de
Herramientas
mantenimie
nto
0.00
13,950.00
120
13,950.00
120
13,950.00
120
13,950.00
120
13,950.00
120
Sin
Proyecto
0
1
2
3
4
5
6
7
8
9
10
Mano de
obra
0
0
0
0
0
0
0
0
0
0
0
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
Ao
0
1
2
3
4
5
6
7
8
9
10
14,070
0
14,070
0
14,070
0
14,070
0
14,070
0
Total
costos de
Herramientas
mantenimie
nto
0
120
15,120
0
120
15,120
0
120
15,120
0
120
15,120
0
120
15,120
0
Ao
0
1
2
3
4
5
6
7
8
9
10
Mano de
obra
0
0
0
0
0
0
0
0
0
0
0
Herramientas
5,719.50
102
5,719.50
102
5,719.50
102
5,719.50
102
5,719.50
102
Total
costos de
mantenimie
nto
5,822
0
5,822
0
5,822
0
5,822
0
5,822
Mano de
obra
0
0
0
0
0
0
0
0
0
0
0
Herramientas
6,150.00
102
6,150.00
102
6,150.00
102
6,150.00
102
6,150.00
102
Total
costos de
mantenimie
nto
6,252
0
6,252
0
6,252
0
6,252
0
6,252
0
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Costos Costos
Costos
Total de Costos
Total de
Costos de
de
de
de
los
de
los costos
mantenim
operaci manteni
operaci
costos operaci
OyM
iento
n
miento
n
OyM
n
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
0
0
6300
2,490
8,790
6300
0
150
150
6300
2,490
8,790
6300
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Costos de
operacin
Costos de
mantenimi
ento
Total de los
costos OyM
Costos de
operacin
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
Costos incrementales
Costos de
Total de
Costos de
mantenimie los costos
operacin
nto
OyM
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
Operacin y Mantenimiento
Costos incrementales
Costos de
Total
mantenimi costos
ento
de OyM
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,490
2,340
Costos de
Costos de
Total de los
mantenimie
operacin
costos OyM
nto
Ao
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,790
8,640
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Operacin y Mantenimiento
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150
Costos incrementales
Costos de
Total
mantenimient costos de
o
OyM
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
Ao
Costos de
operacin
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Costos de
mantenimiento
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
Total de los
costos OyM
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
5706
Total
costos de
OyM
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
580
430
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,136
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
Costos de
mantenimiento
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
Costos incrementales
Total de los
costos OyM
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
Costos de
operacin
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
7150
Costos de
mantenimiento
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
1,082
Total costos
de OyM
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
8,232
Costos de
operacin
Costos de
mantenimiento
Total
costos OyM
Costos de
operacin
Costos incrementale
Total
costos de
operacin
Costos de
mantenimiento
Costos de
operacin
0.00
0.00
14,070
0.00
0.00
14,070
0.00
0.00
14,070
0.00
0.00
14,070
0.00
0.00
14,070
10
0.00
Costos incrementale
Ao
Costos de
operacin
Costos de
mantenimiento
Total
costos OyM
Costos de
operacin
Costos de
mantenimiento
Total
costos de
operacin
Costos de
operacin
0
1
2
3
4
5
6
7
8
9
10
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
5,822
0
5,822
0
5,822
0
5,822
0
5,822
0
0
5,822
0
5,822
0
5,822
0
5,822
0
5,822
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
s privados
Costos incrementales
Total
costos de
operacin
Costos de
mantenimiento
14,070
14,070
14,070
14,070
14,070
14,070
14,070
14,070
14,070
14,070
Ao
Costos de
operacin
0
1
2
3
4
5
6
7
8
9
10
Costos de
mantenimiento
0
0
0
0
0
0
0
0
0
0
0
Total costos
OyM
0
0
0
0
0
0
0
0
0
0
0
s sociales
0
0
0
0
0
0
0
0
0
0
0
Costos de
operacin
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Costos incrementales
Costos de
mantenimiento
Total
costos de
operacin
Ao
Costos de
operacin
Costos de
mantenimiento
Total costos
OyM
Costos de
operacin
0
5,822
0
5,822
0
5,822
0
5,822
0
5,822
0
0
5,822
0
5,822
0
5,822
0
5,822
0
5,822
0
0
1
2
3
4
5
6
7
8
9
10
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Costos de
mantenimiento
Costos incrementales
Total costos
de operacin
0
15,120
0
15,120
0
15,120
0
15,120
0
15,120
0
Costos de
operacin
0
0
0
0
0
0
0
0
0
0
0
Costos de
mantenimiento
0
0
0
0
0
0
0
0
0
0
0
Total costos
de operacin
0
15,120
0
15,120
0
15,120
0
15,120
0
15,120
0
0
15,120
0
15,120
0
15,120
0
15,120
0
15,120
0
Costos incrementales
Costos de
mantenimiento
Total costos
de operacin
Costos de
operacin
Costos de
mantenimiento
Total costos
de operacin
0
6,252
0
6,252
0
6,252
0
6,252
0
6,252
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
6,252
0
6,252
0
6,252
0
6,252
0
6,252
0
0
6,252
0
6,252
0
6,252
0
6,252
0
6,252
0
Partida
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
Descripcin
Inversin Total
a precios de
mercado
Factor de
correccin
824105
111468
2159
22772
1345
126929
1045
712
227484
2361
915
10087
40567
12882
7716
1,392,546
Partida
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
Descripcin
Inversin Total
a precios de
mercado
39879
43622
2159
9496
1345
26329
1045
712
20107
1849
2361
915
10087
22026
21114
15659
218,703
Factor de
correccin
Inversin total
a precios
sociales
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
Inversin total
a precios
sociales
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
Componente
Planta de tratamiento de agua potable
Lnea de agua potable
Obras civiles estructuras
Equipamiento e instalaciones hidrulicas
Lneas de alcantarillado
Planta de tratamiento de desage
Flete terrestre y fluvial
Desarrollo institucional
Educacin sanitaria y O&M
Medidas de mitigacin
SNIP - Gua para formulacin de proyectos de inversin exitosos
Factor de correccin
0.7970
0.8020
0.7590
0.8380
0.7720
0.7850
0.8400
0.9100
0.9100
0.8400
Descripcin
Inversin total a precios de mercado
Factor de conversin de bienes no transables
inversin total a precios sociales
Inversin en soles
376332.05
0.84
316118.9
Alternativa 2 UBS con arrastre y tanque sptico Inversin total a precios de mercado
Descripcin
Inversin total a precios de mercado
Factor de conversin de bienes no transables
inversin total a precios sociales
Inversin en soles
426740.63
0.84
358462.1
Precio bsico
Factor de
correccin
Bienes no transables
0.84
Sector saneamiento
Bienes transables
0.86
Sector saneamiento
0.909
1
Sector saneamiento
MEF
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Beneficios
Poblacin zona sierra
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
0
486
Beneficio
anual
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Letrina sin
arrastre
hidrulico
Letrina con
arrastre
hidrulico
Tipo de
usuario
Nuevos
usuarios
Antiguos
usuarios
Nuevos
usuarios
Antiguos
usuarios
Costa
Sierra
Selva
256
152
365
71
41
102
365
223
486
164
110
213
Alternativa 1 Flujo de beneficios y costos de proyecto y clculo de indicadores de rentabilidad del proyecto agua
Aos
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Inversiones
obras
Costos de OyM
incrementales
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Beneficios brutos
0
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
6,286
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Van social (9%)
TIR social
Nota: con estos resultados el proyecto es viable puesto que VANs > 0 y TIR > TID
Alternativa 1 Flujo de beneficios y costos de proyecto y clculo de indicadores de rentabilidad del proyecto let
Aos
0
1
2
3
4
5
6
7
8
9
10
Poblac. Ao 1
ICE
Valor ICE referencial =
Poblacin
Inversiones obras
0
0
0
0
0
0
0
0
0
0
0
316118.9
0
0
0
0
0
0
0
0
0
0
VACs (09%)
0 habitantes
#DIV/0! soles/hab.
S/. 480.48
Costos de
mantenimiento
0
15120
0
15120
0
15120
0
15120
0
15120
0
Beneficios netos
0
-6286
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Aos
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Inversiones
obras
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Costos totales
Aos
316119
15120
0
15120
0
15120
0
15120
0
15120
0
336446
336446
0
1
2
3
4
5
6
7
8
9
10
Poblac. Ao 1
ICE
Segunda opcin ICE=
Poblacin
0
0
0
0
0
0
0
0
0
0
0
VACs (09%)
0
#DIV/0!
#DIV/0!
Beneficios
Beneficios
brutos
netos
0
-8232
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
8,232
#REF!
#REF!
Van social (9%)
#REF!
TIR social
#REF!
proyecto es viable puesto que VANs > 0 y TIR > TID
426740.6
0
0
0
0
0
0
0
0
0
0
VACs (09%)
habitantes
soles/hab.
Costos de
mantenimiento
0
5822
0
5822
0
5822
0
5822
0
5822
0
Costos totales
426741
5822
0
5822
0
5822
0
5822
0
5822
0
409381
409381
Los valores referenciales constituyen una recomendacin para que el costo de inversin per cpita obtenida
Factor de
S/ hab
correccin a
(precios de
precios
mercado)
sociales
160
572
616
0.84
0.84
0.84
S/ hab
(precios
sociales)
134
480
517
o de inversin per cpita obtenida en el proyecto, con dichas soluciones tecnolgicas, no difieran excesivamente de tales valores
e de tales valores
Sensibilidad a la inversin
Sensibilidad a la OyM
Sensibilidad beneficios
0%
0%
0%
VAN S/.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TIR
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
VAN S/.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TIR
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
VAN S/.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
TIR
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
VAN S/.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
TIR
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
VAN S/.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TIR
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
%
Incremento
OyM
150%
76%
60%
50%
40%
30%
20%
10%
0%
-10%
-20%
-30%
-40%
-50%
-60%
-70%
-150%
VAN S/.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
TIR
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#DIV/0! por m3
CIP (OM)=
#DIV/0! por m3
Soles por
Pensin
Costos Unitarios / m3 m3
(soles/mes/viv)
Costo incremental total por m3 consumido
Rubros
Inversin en agua
Inversin en letrinas
Costo en soles
Costo en dlares
Inversi
n (S/.)
1392545.69
376332.05
1768877.74
643228.27
100.00
Financiamiento
Municipalidad
Comunidad
Bambamarca
278509.137292
1114036.5491664
75266.41092
301065.64368
353775.55
1415102.19
128645.65
514582.62
20.00
80.00
Agua
500
300
600
400
400
200
500
2081
7781