Académique Documents
Professionnel Documents
Culture Documents
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 (m3/mes/vivi.)
8.33
13590
Consumo con racionamiento de los
12.8
conectados al sistema (m3/mes/vivi.)
Costos de operacin y mantenimiento
de los sistemas actuales de agua y
alcantarillado
(S/./ao)
a
precios
sociales
1,271,190
Tarifa marginal de la EPS (usuarios
2.5
sujetos a medicin)
Consumo de saturacin con tarifa
18.3
marginal cero
Consumo de
agua (m3/ao)
Proyecto
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
184464
188508
192640
196863
200972
205166
209447
213818
218280
222783
227379
232070
236858
241744
246653
251662
258772
261986
267306
272652
278104
79.1
79.3
79.5
79.8
80.0
80.4
80.8
81.2
81.6
82.0
82.2
82.4
82.8
82.8
83.0
83.2
83.4
83.6
83.8
84.0
84.0
30979
31738
32516
33354
34135
35022
35931
36862
37817
38786
39683
40600
41639
42498
43465
44455
45821
46501
47559
48626
49598
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
30979
759
1537
2375
3156
4043
1,909,403
6,226,543
9,960,570
13,088,405
3,501,120
10,711,499
10,974,072
11,256,895
11,520,481
11,819,841
12,126,626
12,440,837
12,763,147
13,090,182
13,392,917
13,702,403
14,053,063
14,342,973
14,669,333
15,003,456
15,464,478
15,693,976
16,051,048
16,411,158
16,739,206
Costos de
Operacin y
Produccin de
mantenimiento
agua (m3/ao)
a precios
sociales
12,853,799
13,168,886
13,508,274
13,824,577
14,183,809
14,551,952
14,929,004
15,315,776
15,708,218
16,071,501
16,442,883
16,863,675
17,211,568
17,603,200
18,004,147
18,557,373
18,832,771
19,261,258
19,693,390
20,087,047
1,412,221
1,414,092
1,500,336
1,613,354
1,693,423
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
1,711,558
Variable cantidad
curva:
Q=
18.3 -1.12 P
###
Consumo
con
m3/fam/vivi.)
racionamiento
Variable precio
12.8
4.92
15.5
2.50
18.3
P (S/./m3)
UARIOS
18.0
16.4
16.0
14.0
12.0
10.0
8.0
6.0
4.9
4.0
2.5
2.0
0.0
0.0
20
sujeto a
=18.3
0.0
0
10
12
14 15.5
16
18
18.3
20
10.01
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Poblacin
Poblacion
Conectad
Total
a (%)
188508
192640
196863
200972
205166
205166
209447
213818
218280
222783
227379
232070
236858
241744
246653
258772
261986
267306
272652
278104
79.3
79.5
79.8
80.0
80.4
80.8
81.2
81.6
82.0
82.2
82.4
82.8
82.8
83.0
83.2
83.4
83.6
83.8
84.0
84.0
4a
4b
4c
N de Familias conectadas
Antiguas
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
Nuevas
con Pyto
759
1537
2375
3156
4043
Total
14349
15127
15965
16746
17633
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
5a
5b
5c
Beneficios Brutos (S/.ao)
Antiguas
Nuevas
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,003,844
2,032,817
3,141,145
4,174,085
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
Total
6
Inversin
Total a
precios
sociales
(S/.)
1,909,403
2,636,166 6,226,543
3,665,138 9,960,570
4,773,467 13,088,405
5,806,407 3,501,120
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
8
9
10
11
Costos de
Operacin y
Valor actual
Factor
de
Produccin
Flujo neto a
mantenimie
descuento del flujo neto
de agua
precios
a precios
nto
3
(m /ao)
sociales
incremental
sociales
14%
es
-1,909,403
1.000 -1,909,403
12,853,799
141,031 -3,731,408
0.877 -3,273,165
13,168,886
142,902 -6,438,333
0.769 -4,954,088
13,508,274
229,146 -8,544,085
0.675 -5,767,014
13,824,577
342,164
1,963,122
0.592
1,162,326
14,183,809
422,233
6,557,309
0.519
3,405,661
14,551,952
440,368
6,539,174
0.456
2,979,160
14,929,004
440,368
6,539,174
0.400
2,613,298
15,315,776
440,368
6,539,174
0.351
2,292,367
15,708,218
440,368
6,539,174
0.308
2,010,848
16,071,501
440,368
6,539,174
0.270
1,763,902
16,442,883
440,368
6,539,174
0.237
1,547,282
16,863,675
440,368
6,539,174
0.208
1,357,265
17,211,568
440,368
6,539,174
0.182
1,190,583
17,603,200
440,368
6,539,174
0.160
1,044,371
18,004,147
440,368
6,539,174
0.140
916,115
18,557,373
440,368
6,539,174
0.123
803,610
18,832,771
440,368
6,539,174
0.108
704,921
19,261,258
440,368
6,539,174
0.095
618,352
19,693,390
440,368
6,539,174
0.083
542,414
20,087,047
440,368
6,539,174
0.073
475,802
VAN SOCIAL
TIR SOCIAL
9,524,604
22%
EVAL
1
Aos
Poblacion
Total
Poblacin
Conectada
(%)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
188508
192640
196863
200972
205166
205166
209447
213818
218280
222783
227379
232070
236858
241744
246653
258772
261986
267306
272652
278104
79.3
79.5
79.8
80.0
80.4
80.8
81.2
81.6
82.0
82.2
82.4
82.8
82.8
83.0
83.2
83.4
83.6
83.8
84.0
84.0
POBLACION
BENEFICIADA
AO
0
2008
1,602.00
2009
2,261.95
2010
2,307.19
2011
2,353.33
2012
2,400.40
2013
2,448.41
2014
2,497.38
2015
2,547.33
2016
2,598.27
2017
2,650.24
10
2018
2,703.24
11
2019
2,757.31
12
2020
2,812.45
13
2021
2,868.70
14
2022
2,926.08
15
2023
3,150.41
16
2024
3,213.42
17
2025
3,277.69
18
2026
3,343.24
19
2027
3,410.10
20
2028
3,661.37
CUADRO N 1
EVALUACION ECONOMICA DEL PROYECTO DE AGUA DE TUMBES
4a
4b
4c
N de Familias conectadas al servicio
Total
Antiguas
Nuevas con
Total
el proyecto
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
759
1537
2375
3156
4043
14349
15127
15965
16746
17633
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
13590
5a
5b
5c
Beneficios Brutos (S/.ao)
Antiguas
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
1,632,322
Nuevas
1,003,844
2,032,817
3,141,145
4,174,085
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
5,347,220
Total
2,636,166
3,665,138
4,773,467
5,806,407
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6,979,542
6
Inversin
Total a
precios
sociales
(S/.)
1,909,403
6,226,543
9,960,570
13,088,405
3,501,120
CONEXIONES
ANTIGUAS
CONEXIONES
NUEVAS
FLUJO DE BENEFICIOS
TOTAL DE
CONEXIONES
CONEXIONES
ANTIGUAS
CONEXIONES
NUEVAS
FLUJO DE
BENEFICIOS
INCREMENTALES
TOTAL DE
CONEXIONES
INVERSION
511,645.25
401
400.5
401
165
565.49
10586.4
122,760.00
133,346.40
401
165
576.8
10586.4
122,760.00
133,346.40
401
165
588.33
10586.4
122,760.00
133,346.40
401
165
600.1
10586.4
122,760.00
133,346.40
401
165
612.1
10586.4
122,760.00
133,346.40
401
165
624.34
10586.4
122,760.00
133,346.40
401
165
636.83
10586.4
122,760.00
133,346.40
401
165
649.57
10586.4
122,760.00
133,346.40
401
165
662.56
10586.4
122,760.00
133,346.40
401
165
675.81
10586.4
122,760.00
133,346.40
401
165
689.33
10586.4
122,760.00
133,346.40
401
165
703.11
10586.4
122,760.00
133,346.40
401
165
717.18
10586.4
122,760.00
133,346.40
401
165
731.52
10586.4
122,760.00
133,346.40
401
165
787.6
10586.4
122,760.00
133,346.40
401
165
803.35
10586.4
122,760.00
133,346.40
401
165
819.42
10586.4
122,760.00
133,346.40
401
165
835.81
10586.4
122,760.00
133,346.40
401
165
852.53
10586.4
122,760.00
133,346.40
401
165
915.34
10586.4
122,760.00
133,346.40
GUA DE TUMBES
7
8
9
Costos de
Operacin y
Produccin
Flujo neto a
mantenimie
de agua
precios
nto
(m3/ao)
sociales
incremental
es
12,853,799
13,168,886
13,508,274
13,824,577
14,183,809
14,551,952
14,929,004
15,315,776
15,708,218
16,071,501
16,442,883
16,863,675
17,211,568
17,603,200
18,004,147
18,557,373
18,832,771
19,261,258
19,693,390
20,087,047
747,467
757,381
1,214,475
1,813,472
2,237,837
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
2,333,953
-1,909,403
-4,337,844
-7,052,812
-9,529,414
491,815
4,741,705
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
4,645,590
10
11
-1,909,403
-3,805,126
-5,426,910
-6,432,083
291,194
2,462,693
2,116,468
1,856,551
1,628,553
1,428,556
1,253,119
1,099,227
964,234
845,820
741,947
650,831
570,904
500,793
439,292
385,344
338,021
VAN SOCIAL
26
TIR SOCIAL
14%
Proyecto Rentable en Trminos Sociales
RNATIVA 01 Y 02
FLUJO DE COSTOS
SIN PROYECTO
COSTOS DE
OPERACIN Y
MANTENIMIENTO
COSTOS DE
OPERACIN Y
MANTENIMIENTO
3,120
2,213
3,120
FACTOR DE
DESCUENTO
FLUJO DE COSTOS
INCREMENTALES
FLUJO NETO
INCREMENTAL
511,645.25
-511,645.25
906.88
132,439.52
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
11%
VALOR ACTUAL DE
COSTOS
-511,645.25
0.90
0.81
0.73
0.66
0.59
0.53
0.48
119,314.88
107,490.89
96,838.64
87,242.01
78,596.41
70,807.58
63,790.61
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
3,120
2,213
906.88
132,439.52
0.43
0.39
0.35
0.32
0.29
0.26
0.23
0.21
0.19
0.17
0.15
0.14
0.12
57,469.02
51,773.89
46,643.14
42,020.85
37,856.62
34,105.06
30,725.28
27,680.44
24,937.33
22,466.06
20,239.70
18,233.96
16,426.99
VAN
543,014.10
TIR
26%
-511,645.25
213,221.48
205,309.55
197,109.94
188,738.07
180,290.85
171,849.13
163,479.80
155,237.63
147,166.97
139,303.14
131,673.72
124,299.65
117,196.25
110,373.98
116,315.14
109,059.44
102,176.47
95,657.37
89,491.90
91,843.13
: AMPLIACIN Y MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE, SISTEMA DE ALCANTARILLADO Y PLANTA DE TRATAMIENTO EN LA ZONA URBANA DEL DISTRITO DE QUINUA, PROVINCIA DE HUAMANGA - AYACUCHO.
FLUJO DE BENEFICIOS
FLUJO DE
BENEFICIOS
INCREMENTALES
FLUJO DE COSTOS
SIN PROYECTO
FACTOR DE
DESCUENTO
AO
POBLACION
BENEFICIADA
CONEXIONES
ANTIGUAS
CONEXIONES
NUEVAS
TOTAL DE
CONEXIONES
CONEXIONES
ANTIGUAS
CONEXIONES
NUEVAS
TOTAL DE
CONEXIONES
INVERSION
COSTOS DE
OPERACIN Y
MANTENIMIENTO
COSTOS DE
OPERACIN Y
MANTENIMIENTO
FLUJO DE COSTOS
INCREMENTALES
11%
VALOR ACTUAL DE
COSTOS
-579,099.99
-579,099.99
2011
2,353
401
400.5
2012
2,400
401
165
565.49
5774.4
110,880.00
116,654.40
3,120
2,213
906.88
115,747.52
0.90
104,277.05
2013
2,448
401
176
576.8
5774.4
118,272.00
124,046.40
3,120
2,213
906.88
123,139.52
0.81
99,942.80
2014
2,497
401
188
588.33
5774.4
126,336.00
132,110.40
3,120
2,213
906.88
131,203.52
0.73
95,934.88
2015
2,547
401
200
600.1
5774.4
134,400.00
140,174.40
3,120
2,213
906.88
139,267.52
0.66
91,739.83
2016
2,598
401
212
612.1
5774.4
142,464.00
148,238.40
3,120
2,213
906.88
147,331.52
0.59
87,434.09
2017
2,650
401
224
624.34
5774.4
150,528.00
156,302.40
3,120
2,213
906.88
155,395.52
0.53
83,080.79
2018
2,703
401
236
636.83
5774.4
158,592.00
164,366.40
3,120
2,213
906.88
163,459.52
0.48
78,731.65
2019
2,757
401
249
649.57
5774.4
167,328.00
173,102.40
3,120
2,213
906.88
172,195.52
0.43
74,720.20
2020
2,812
401
262
662.56
5774.4
176,064.00
181,838.40
3,120
2,213
906.88
180,931.52
0.39
70,730.61
10
2021
2,868
401
275
675.81
5774.4
184,800.00
190,574.40
3,120
2,213
906.88
189,667.52
0.35
66,797.96
11
2022
2,926
401
289
689.33
5774.4
194,208.00
199,982.40
3,120
2,213
906.88
199,075.52
0.32
63,163.34
12
2023
2,984
401
303
703.11
5774.4
203,616.00
209,390.40
3,120
2,213
906.88
208,483.52
0.29
59,593.10
13
2024
3,044
401
317
717.18
5774.4
213,024.00
218,798.40
3,120
2,213
906.88
217,891.52
0.26
56,110.17
14
2025
3,105
401
331
731.52
5774.4
222,432.00
228,206.40
3,120
2,213
906.88
227,299.52
0.23
52,732.31
15
2026
3,167
401
387
787.6
5774.4
260,064.00
265,838.40
3,120
2,213
906.88
264,931.52
0.21
55,371.84
16
2027
3,230
401
403
803.35
5774.4
270,816.00
276,590.40
3,120
2,213
906.88
275,683.52
0.19
51,909.06
17
2028
3,295
401
419
819.42
5774.4
281,568.00
287,342.40
3,120
2,213
906.88
286,435.52
0.17
48,588.81
18
2029
3,361
401
435
835.81
5774.4
292,320.00
298,094.40
3,120
2,213
906.88
297,187.52
0.15
45,416.84
19
2030
3,428
401
452
852.53
5774.4
303,744.00
309,518.40
3,120
2,213
906.88
308,611.52
0.14
42,488.90
20
2031
3,496
401
515
915.34
5774.4
346,080.00
351,854.40
3,120
2,213
906.88
350,947.52
0.12
43,529.39
579,099.99
FLUJO NETO
INCREMENTAL
VAN
793,193.63
TIR
25.16%
FLUJO DE
COSTOS SIN
PROYECTO
TOTAL DE COSTOS (S/.)
AO
POBLACION
BENEFICIADA
INVERSION
538,524.56
COSTOS DE
COSTOS DE
FLUJO DE
OPERACIN Y
OPERACIN Y
COSTOS
MANTENIMIENTO MANTENIMIENTO INCREMENTALES
2011
2,353
2012
2,400
2,222
5,374.66
538,524.56
5,374.66
2013
2,448
2,222
5,374.66
5,374.66
2014
2,497
2,222
5,374.66
5,374.66
2015
2,547
2,222
5,374.66
5,374.66
2016
2,598
2,222
5,374.66
5,374.66
2017
2,650
2,222
5,374.66
5,374.66
2018
2,703
2,222
5,374.66
5,374.66
2019
2,757
2,222
5,374.66
5,374.66
2020
2,812
2,222
5,374.66
5,374.66
10
2021
2,868
2,222
5,374.66
5,374.66
11
2022
2,926
2,222
5,374.66
5,374.66
12
2023
2,984
2,222
5,374.66
5,374.66
13
2024
3,044
2,222
5,374.66
5,374.66
14
2025
3,105
2,222
5,374.66
5,374.66
15
2026
3,167
2,222
5,374.66
5,374.66
16
2027
3,230
2,222
5,374.66
5,374.66
17
2028
3,295
2,222
5,374.66
5,374.66
18
2029
3,361
2,222
5,374.66
5,374.66
19
2030
3,428
2,222
5,374.66
5,374.66
20
2031
3,496
2,222
5,374.66
5,374.66
580,658.10
2,948.25
196.95
METAS
PRESUPUESTO
COSTO
DIRECTO
GASTOS
GENERALES
(8%CD)
UTILIDAD
(7%CD)
ETAPA 01
Elaboracin del Expediente Tcnico
ETAPA 02
Ampliacin y Mejoramiento del Sistema de Agua Potable
482,749.07
38,619.93
33,792.43
1,557,139.85
124,571.19
108,999.79
448,924.60
35,913.97
31,424.72
26,200.00
2,096.00
1,834.00
2515013.52
201201.08
176050.95
S SOCIALES
PRESUPUESTO
SUB TOTAL
IGV ( 18%)
TOTAL
C. DE
SUPERVISION
COSTO
PARCIAL A
PRECIO
PRIVADO
FACTOR
RELACION
COSTO PARCIAL
A PRECIO
SOCIAL
555,161.43
99,929.06
655,090.49
26203.62
681294.11
0.79
538222.34
1,790,710.83
322,327.95
2,113,038.78
84521.55
2197560.33
0.79
1736072.66
516,263.29
92,927.39
609,190.68
24367.63
633558.31
0.79
500511.06
30,130.00
5,423.40
35,553.40
1422.14
36975.54
0.91
33647.74
2892265.55
520607.80
3412873.35
51,493.24
0.91
46858.85
136,514.93
51,493.24
###
3051594.5089
136514.93
2855312.65
RUBRO
2012
EXPEDIENTE TECNICO
OBRAS DE INFRAESTRUCTURA
MODULO I (NIVEL SECUNDARIO Y USO COMUN)
MODULO II (NIVEL PRIMARIA Y COMEDOR NIVEL INICIAL)
ESCALERA
MODULO III (AULAS Y INICIAL)
MODULO SERVICIOS HIGIENICOS
CERCO PERIMETRICO
LOSA DEPORTIVA (02 UND)
TANQUE SEPTICO Y POZO PERCOLADOR (03 UND)
OBRAS EXTERIORES( VEREDAS DE CIRCULACION EXTERIOR, SANITARIAS Y ELETRICAS)
EQUIPAMIENTO Y MOBILIARIOS
EQUIPAMIENTO Y MOBILIARIO
CAPACITACION A BENEFICIARIOS
COMPONENTE CAPACITACION
MITIGACION DEL IMPACTO AMBIENTAL
PLAN DE MANEJO AMBIENTAL
28 000.00
1,481,626.53
COSTO DIRECTO
1 576 034.70
284,362.41
274,022.87
44,762.97
217,519.75
77,445.49
289,034.47
176,123.82
67,959.88
50,394.87
82,234.30
82,234.30
6,022.00
6022.00
6,151.87
6151.87
OPERACIN Y MANTENIMIENTO
COSTO DE OPERACIN Y MANTENIMIENTO CON PROYECTO
COSTO DE OPERACIN Y MANTENIMIENTO CON PROY C/3AOS
COSTO DE OPERACIN Y MANTENIMIENTO SIN PROYECTO
VALOR RESIDUAL (5% ANUAL)
1,859,720.95
FLUJO
1 576 034.70
COSTO DIRECTO
GASTOS GENERALES (10%)
157,603.47
126,082.78
1,859,720.95
SUB TOTAL
334 749.77
IGV 18%
2,194,470.72
TOTAL
78 000.00
GASTOS DE SUPERVISION
2,300,470.72
RUBRO
RUBRO
EXPEDIENTE TECNICO
OBRAS DE INFRAESTRUCTURA
2012
28 000.00
1,255,615.70
240,985.09
232,222.77
ESCALERA
37,934.72
184,338.77
65,631.77
CERCO PERIMETRICO
244,944.47
149,257.47
57,593.12
42,707.52
EQUIPAMIENTO Y MOBILIARIOS
69,690.08
EQUIPAMIENTO Y MOBILIARIO
69,690.08
CAPACITACION A BENEFICIARIOS
5,103.39
COMPONENTE CAPACITACION
5,103.39
5,213.45
5,213.45
COSTO DIRECTO
1 335 622.63
OPERACIN Y MANTENIMIENTO
COSTO DE OPERACIN Y MANTENIMIENTO CON PROYECTO
COSTO DE OPERACIN Y MANTENIMIENTO CON PROY C/3AOS
COSTO DE OPERACIN Y MANTENIMIENTO SIN PROYECTO
VALOR RESIDUAL (5% ANUAL)
FLUJO
COSTO DIRECTO
1,576,034.70
1 335 622.63
133,562.26
106,849.81
SUB TOTAL
IGV 18%
TOTAL
GASTOS DE SUPERVISION
COSTO TOTAL DEL PROYECTO
1,576,034.70
283 686.25
1,859,720.94
78 000.00
1,965,720.94
2014
2015
2016
2017
2018
2019
32020.00
32020.00
38145.00
32020.00
32020.00
38145.00
32020.00
237,640.00
237640.00
237640.00
237640.00
237640.00
237640.00
237640.00
6125.00
6125.00
205,620.00
205620.00
205620.00
205620.00
205620.00
205620.00
205620.00
32,020.00
32,020.00
38,145.00
32,020.00
32,020.00
38,145.00
32,020.00
2013
2014
2015
2016
2017
2018
2019
27217.00
27217.00
32423.25
27217.00
27217.00
32423.25
27217.00
201,994.00
201,994.00
201,994.00
201,994.00
201,994.00
201,994.00
201,994.00
5206.25
5206.25
174,777.00
174777.00
174777.00
174777.00
174777.00
174777.00
174777.00
27,217.00
27,217.00
32,423.25
27,217.00
27,217.00
32,423.25
27,217.00
2020
2021
32020.00
38145.00
237640.00
237640.00
6125.00
205620.00
205620.00
89011.7
32,020.00
38,145.00
2020
2021
27217.00
32423.25
201,994.00
201,994.00
5206.25
174777.00
174777.00
89011.7
27,217.00
32,423.25
AO
POBLACION
BENEFICIADA
INVERSION
2,300,470.72
FLUJO DE
COSTOS SIN
PROYECTO
COSTOS DE
COSTOS DE
FLUJO DE
OPERACIN Y
OPERACIN Y
COSTOS
MANTENIMIENTO MANTENIMIENTO INCREMENTALES
2011
221
2012
225
237,640
205,620
32,020.00
2013
230
237,640
205,620
32,020.00
2014
235
243,765
205,620
38,145.00
2015
239
237,640
205,620
32,020.00
2016
244
237,640
205,620
32,020.00
2017
249
243,765
205,620
38,145.00
2018
254
237,640
205,620
32,020.00
2019
259
237,640
205,620
32,020.00
2020
264
243,765
205,620
38,145.00
10
2021
269
237,640
205,620
32,020.00
AO
POBLACION
BENEFICIADA
FLUJO DE
COSTOS SIN
PROYECTO
FLUJO DE
COSTOS
INCREMENTALES
AO
POBLACION
BENEFICIADA
INVERSION
1,965,720.94
COSTOS DE
COSTOS DE
FLUJO DE
OPERACIN Y
OPERACIN Y
COSTOS
MANTENIMIENTO MANTENIMIENTO INCREMENTALES
2011
221
2012
225
201,994
174,777
27,217.00
2013
230
201,994
174,777
27,217.00
2014
235
207,200
174,777
32,423.25
2015
239
201,994
174,777
27,217.00
2016
244
201,994
174,777
27,217.00
2017
249
207,200
174,777
32,423.25
2018
254
201,994
174,777
27,217.00
2019
259
201,994
174,777
27,217.00
2020
264
207,200
174,777
32,423.25
10
2021
269
201,994
174,777
27,217.00
ALTERNATIVA 01
ERNATIVA 01 Y 02
2,300,470.72
32,020.00
32,020.00
38,145.00
32,020.00
32,020.00
1671321 2300470.72
38,145.00
629149.72
32,020.00
37.643859
32,020.00
38,145.00
32,020.00
2,489,030.86
247.00
10077.05
ALTERNATIVA 01
S SOCIALES ALTERNATIVA 01
1,965,720.94
27,217.00
27,217.00
32,423.25
27,217.00
27,217.00
32,423.25
27,217.00
27,217.00
32,423.25
27,217.00
2,125,997.06
247.00
8607.28
METAS
PR
COSTO
DIRECTO
FACTOR
RELACION
ETAPA 01
Elaboracin del Expediente Tcnico
ETAPA 02
Ampliacin y Mejoramiento del Sistema de Agua Potable
482,749.07
0.85
1,557,139.85
0.85
448,924.60
0.85
26,200.00
0.91
2515013.52
GASTOS DE SUPERVISION
EXPEDIENTE TECNICO
51,493.24
ITEM
I
II
COSTO DE INVERSION
PRESUPUESTO
MODULO I (NIVEL SECUNDARIO Y USO COMUN)
284362.41
MODULO II (NIVEL PRIMARIA Y COMEDOR NIVEL INICIAL 274022.87
ESCALERA
44762.97
MODULO III (AULAS Y INICIAL)
217519.75
MODULO SERVICIOS HIGIENICOS
77445.49
CERCO PERIMETRICO
289034.47
LOSA DEPORTIVA (02 UND)
176123.82
TANQUE SEPTICO Y POZO PERCOLADOR (03 UND)
67959.88
VEREDAS DE CIRCULACION EXTERIOR
30778.74
EQUIPAMIENTO Y MOBILIARIO
82234.3
COMPONENTE CAPACITACION
6022
SANITARIAS DE OBRAS EXTERIORES
10283.45
PLAN DE MANEJO AMBIENTAL
6151.87
GENERAL (ALIMENTADORES DE MODULOS)
9332.68
COSTO TOTAL
1576034.7
0.91
PRESUPUESTO
COSTO
PARCIAL A
PRECIO
SOCIAL
GASTOS
GENERALES
(8%CD)
UTILIDAD
(7%CD)
410336.71
32,826.94
1323568.87
105,885.51
381585.91
30,526.87
26,711.01
23842.00
1,907.36
1,668.94
171146.68
28,723.57
SUB TOTAL
IGV ( 18%)
TOTAL
C. DE
SUPERVISION
471,887.22
84,939.70
556,826.91
22273.08
92,649.82 1,522,104.20
273,978.76
1,796,082.96
71843.32
438,823.80
78,988.28
517,812.08
20712.48
27,418.30
4,935.29
32,353.59
1294.14
149753.34 2460233.52
442842.03
2903075.55
116123.02
116,123.02
46,858.85
###
COSTO PARCIAL
A PRECIO
SOCIAL
579099.99
1867926.28
538524.56
33647.74
3019198.57
46858.85
###