Professional Documents
Culture Documents
Nmero de Encuesta
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
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
Familia
Barturen Daz
Idrogo Llanos
Fernandez Llanos
Quiroz Menor
Muoz Regalado
Carranza Frnandez
Fernndez Llanos
Siesa Quiroz
Daz Daz
Idrogo Menor
Benavidez Fernndez
Ribera Guerrero
Ribera Fernndez
Fernandez Cubas
Carranza Daz
Dias Quispe
Flores Guerrero
Chuquicahua Flores
Dias Cabrera
Vargas Delgado
Delgado Baldera
Llanos Delgado
Guerrero Fernndez
Quiroz Idrogo
Quiroz Idrogo
Guevara Snchez
Flores Tucunango
Gonzales Fernndez
Quirz Flores
Daz Guerrero
Flores Tamay
Flores Cubas
Quiroz Barturen
Menor Quiroz
Guerero Daz
Idrigo Ruz
Llanos Fernndez
Chvez Fernndez
Daz Vega
Quiroz Ramrez
Cubas Delgado
Diaz Ruiz
Daz Guevara
Flores Ruiz
Fernandez Delgado
Flores Vargas
Chvez Monsalve
Guerrero Vsquez
Olivera Snchez
Snchez Quispe
Snchez Quiroz
Fernndez Quiroz
Jefe de Familia
Grabiel Barturen
Aurelio Idrogo Menor
Cristobal Llanos Quiroz
Jess Quiroz Menor
Alejandro Muoz Regalado
Baseliza Carranza Acua
Juan Fernndez Delgado
Grimaniel Sieza
Juan Daz Coronado
Felipe Idrogo Guevara
Luis Benavides Rodrguez
Juana Ribera Guerrero
Alfonso Ribera Guerrero
Wilser Fernndez Medina
Jos David Carranza Crdenas
Jos Juan Daz Daz
Abelinda Guerreo
Aurora Flores Guerrero
Sergio Daz Carrasco
Telmo Vargas Vasquez
Emrita Delgado Llatas
Fotunato Llanos Prez
Guillermo Guerrero Snchez
Simn Quiroz Flores
Cristobal Quiroz Gonzles
Eduardo Ermitao Guevara Flores
Pedro Flores Snchez
Arnaldo Gonzles Goicochea
Camilo Quirz Olivera
Asuncin Daz Vargas
Artemio Flores Vargas
Alfonso Flores Fernndez
Matas Quiroz Barturen
Juana Alvina Menor Quirz
Humberto Guerrero Fernndez
Enrique Idrogo Menor
Luis Llanos Perez
Ermitao Chavez Monsalve
Jos Roberto Daz Ruiz
Santos Quiroz Ramrez
Teodoro Cubas Menor
Raimundo Das Carrasco
Jos Orlando Daz Ruiz
Leodoro Flores Tucunango
Humberto Fernndez Quiroz
Juan Daz Flores
Rosa Chvez Coronel
Orfelinda Guerrero Vasquez
Elvira Olivera Snchez
Atilano Snchez Daz
Avelinda Quirz Olivera
Jos Santos Fernandez Flores
Nmero de Integrantes
7
4
2
2
7
2
5
5
9
4
6
3
6
3
4
4
6
10
7
5
2
6
9
3
2
3
7
4
7
6
3
6
6
5
5
3
12
4
4
3
6
7
4
3
4
3
5
2
3
7
5
4
Con Cao
1
1
0
1
1
0
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
1
0
1
1
1
1
0
0
0
0
1
0
1
0
1
0
1
0
0
1
1
1
0
0
0
0
0
0
1
0
0
Sin Cao
0
0
1
0
0
1
1
1
0
0
1
1
1
1
1
1
1
1
1
1
1
0
1
0
0
0
0
1
1
1
1
0
1
0
1
0
1
0
1
1
0
0
0
1
1
1
1
1
1
0
1
1
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
Total
Vallejos Vargas
Fernndez Quiroz
Flores Fernndez
Snches Cabrera
Quiroz Ruz
Fernandez Chilcon
Quiroz Cardozo
Quiroz Rimapa
Quiroz Fernndez
Llatas Guevara
Cardoso Delgado
Delgado Quiroz
Fernndez Daz
Vasques Fernndez
Cubas Flores
Guerrero Vallejos
Delgado Fernndez
Quiroz Fernndez
Vallejos Vega
Chilcon Quinteroz
Dias Quiroz
Toro Ruiz
Olivera Quiroz
Olivera Barturen
Ruiz Quiroz
10
3
9
9
4
7
3
7
5
9
8
5
6
8
9
4
3
4
4
2
9
3
4
2
3
3
8
7
7
5
2
7
2
2
8
7
5
5
2
3
2
469
1
1
0
1
0
1
0
1
0
1
0
0
0
1
1
0
1
1
0
0
0
0
0
0
0
0
1
0
0
1
0
0
0
0
1
0
0
0
0
1
1
34
0
0
1
0
1
0
1
0
1
0
1
1
1
0
0
1
0
0
1
1
1
1
1
1
1
1
0
1
1
0
1
1
1
1
0
1
1
1
1
0
0
59
93
Conexiones Estatales
Nmero de Encuesta
1
2
3
4
Total
Institucin
I.E N 10837 La Congona
Centro de Salud La Congona
I.E Inicial N387 La Congona
Pronamach
Conexiones Sociales
Con Cao
1
1
1
0
3
Sin Cao
0
0
0
1
1
Con Letrina
1
1
1
0
3
Sin Letrina
0
0
0
1
1
1
0
0
0
1
0
0
1
1
1
0
0
0
0
0
1
0
0
0
1
1
0
0
0
0
0
1
1
0
1
1
0
0
1
1
0
0
1
0
1
1
45
0
1
1
1
0
1
1
0
0
0
1
1
1
1
1
0
1
1
1
0
0
1
1
1
1
1
0
0
1
0
0
1
1
0
0
1
1
0
1
0
0
48
Nmero de Encuesta
1
2
3
4
5
Total
Institucin
Casa de la Cultura Congona
Comedor Popular la Congona
Centro Productivo Pecuario
Iglesia Catlica Congona
Iglesia Adventista Congona
Densidad de Vivienda
5.04
Cobertura Agua
Potable (Pob.
Serv/Pob. Tot.)
39.66%
Cobertura
Saneamiento (Pob
Serv. /Pob. Tot.)
50.96%
Costo de Letrina
Compostera S/.
2919.90
Con Cao
1
1
1
0
0
3
Sin Cao
0
0
0
1
1
2
0.3965884861
0.5095948827
Pob. Con Conexiones
de Agua
Pob. con Letrinas
186
0.3965884861
239
0.5095948827
Ingreso Promedio
Mensual
68.25
Disponibilidad de
Pago 5% del Ingreso
Mensual
3.4123655914
Con Letrina
0
0
1
1
Sin Letrina
1
1
0
0
200
154
280
160
157
180
180
170
160
155
150
170
160
180
150
140
150
180
130
120
100
200
140
130
160
100
130
175
180
145
170
190
174
165
180
190
155
160
120
170
150
157.16
60
20
60
45
50
50
90
50
50
30
80
60
40
70
90
40
40
50
80
70
70
70
60
50
100
50
150
120
150
80
110
60
40
30
90
110
90
50
50
30
60
68.25
Conexiones Domsticas
Numeracin Segn
Consultor Paco
Saldaa
Paco Saldaa
89
6
64
68
59
67
72
90
46
21
71
69
70
3
54
88
60
52
53
77
65
62
37
8
16
48
32
7
25
74
96
5
87
76
38
26
Nmero de Encuesta
Jefe de Familia
Nmero de Integrantes E2 Con Cao Sin Cao Con Letrina Sin Letrina
Grabiel Barturen
Grimaniel Sieza
10
11
12
13
14
15
16
17
18
10
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
30
51
57
22
4
56
47
86
84
76
36
79
91
34
35
50
40
9
1
33
14
85
80
97
20
44
81
66
75
45
82
39
2
23
41
95
99
61
63
12
19
37
12
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
10
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
43
58
73
78
92
93
15
17
31
49
94
55
98
78
79
80
81
82
83
84
85
86
87
88
89
90
100
91
Eusebia Flores
101
92
102
93
Dionisio Fernndez
Total
469
34
59
45
48
93
Conexiones Estatales
Nmero de Encuesta
Institucin
Con Cao
Sin Cao
Con Letrina
Sin Letrina
4
Total
Pronamach
0
3
1
1
0
3
1
1
Conexiones Sociales
Nmero de Encuesta
Institucin
Con Cao
Sin Cao
Con Letrina
Sin Letrina
5
Total
0
3
1
2
Densidad de Vivienda
5.04
39.66%
Cobertura Saneamiento
(Pob Serv. /Pob. Tot.)
50.96%
Costo de Letrina
Compostera S/. De
acuerdo a Linea de Corte
de referencia que tiene
PRONASAR
2919.90
186
0.3965884861
239
0.5095948827
Ingreso Promedio
Mensual
68.25
Disponibilidad de Pago
5% del Ingreso Mensual
3.4123655914
Ingresos mensual
176
70
150
70
160
70
160
70
160
70
100
80
170
80
170
60
170
80
140
80
160
60
140
70
130
75
120
80
130
90
170
90
200
100
150
100
80
80
180
120
80
80
130
78
180
68
130
59
90
88
130
70
150
60
155
55
150
60
200
80
170
60
200
70
130
30
130
70
170
50
160
75
200
89
160
80
170
90
180
50
150
50
150
50
140
50
100
30
165
65
200
50
250
100
150
30
150
50
150
50
160
60
160
60
200
60
154
20
280
60
160
45
157
50
180
50
180
90
170
50
160
50
155
30
150
80
170
60
160
40
180
70
150
90
140
40
150
40
180
50
130
80
120
70
100
70
200
70
140
60
130
50
160
100
100
50
130
150
175
120
180
150
145
80
170
110
190
60
174
40
165
30
180
90
190
110
155
90
160
50
120
50
170
30
150
60
157.16
68.25
Consumo m3/conx/mes
0.6735483871
1178.7096774194
Conexiones Domsticas
Nmero de Encuesta
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
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
Familia
Barturen Daz
Idrogo Llanos
Fernandez Llanos
Quiroz Menor
Muoz Regalado
Carranza Frnandez
Fernndez Llanos
Siesa Quiroz
Daz Daz
Idrogo Menor
Benavidez Fernndez
Ribera Guerrero
Ribera Fernndez
Fernandez Cubas
Carranza Daz
Dias Quispe
Flores Guerrero
Chuquicahua Flores
Dias Cabrera
Vargas Delgado
Delgado Baldera
Llanos Delgado
Guerrero Fernndez
Quiroz Idrogo
Quiroz Idrogo
Guevara Snchez
Flores Tucunango
Gonzales Fernndez
Quirz Flores
Daz Guerrero
Flores Tamay
Flores Cubas
Quiroz Barturen
Menor Quiroz
Guerero Daz
Idrigo Ruz
Llanos Fernndez
Chvez Fernndez
Daz Vega
Quiroz Ramrez
Cubas Delgado
Diaz Ruiz
Daz Guevara
Flores Ruiz
Fernandez Delgado
Flores Vargas
Chvez Monsalve
Guerrero Vsquez
Olivera Snchez
Snchez Quispe
Snchez Quiroz
Fernndez Quiroz
Jefe de Familia
Grabiel Barturen
Aurelio Idrogo Menor
Cristobal Llanos Quiroz
Jess Quiroz Menor
Alejandro Muoz Regalado
Baseliza Carranza Acua
Juan Fernndez Delgado
Grimaniel Sieza
Juan Daz Coronado
Felipe Idrogo Guevara
Luis Benavides Rodrguez
Juana Ribera Guerrero
Alfonso Ribera Guerrero
Wilser Fernndez Medina (3)
Jos David Carranza Crdenas (54)
Jos Juan Daz Daz (88)
Abelinda Guerreo (60)
Aurora Flores Guerrero (52)
Sergio Daz Carrasco (53)
Telmo Vargas Vasquez (77)
Emrita Delgado Llatas (65)
Fotunato Llanos Prez
Guillermo Guerrero Snchez
Simn Quiroz Flores
Cristobal Quiroz Gonzles
Eduardo Ermitao Guevara Flores
Pedro Flores Snchez
Arnaldo Gonzles Goicochea
Camilo Quirz Olivera
Asuncin Daz Vargas
Artemio Flores Vargas
Alfonso Flores Fernndez
Matas Quiroz Barturen
Juana Alvina Menor Quirz
Humberto Guerrero Fernndez
Enrique Idrogo Menor
Luis Llanos Perez
Ermitao Chavez Monsalve
Jos Roberto Daz Ruiz
Santos Quiroz Ramrez
Teodoro Cubas Menor
Raimundo Das Carrasco
Jos Orlando Daz Ruiz
Leodoro Flores Tucunango
Humberto Fernndez Quiroz
Juan Daz Flores
Rosa Chvez Coronel
Orfelinda Guerrero Vasquez
Elvira Olivera Snchez
Atilano Snchez Daz
Avelinda Quirz Olivera
Jos Santos Fernandez Flores
Nmero de Integrantes E2
7
4
2
2
7
2
5
5
9
4
6
3
6
3
4
4
6
10
7
5
2
6
9
3
2
3
7
4
7
6
3
6
6
5
5
3
12
4
4
3
6
7
4
3
4
3
5
2
3
7
5
4
Con Cao
1
1
0
1
1
0
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
1
0
1
1
1
1
0
0
0
0
1
0
1
0
1
0
1
0
0
1
1
1
0
0
0
0
0
0
1
0
0
Sin Cao
0
0
1
0
0
1
1
1
0
0
1
1
1
1
1
1
1
1
1
1
1
0
1
0
0
0
0
1
1
1
1
0
1
0
1
0
1
0
1
1
0
0
0
1
1
1
1
1
1
0
1
1
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
Total
Vallejos Vargas
Fernndez Quiroz
Flores Fernndez
Snches Cabrera
Quiroz Ruz
Fernandez Chilcon
Quiroz Cardozo
Quiroz Rimapa
Quiroz Fernndez
Llatas Guevara
Cardoso Delgado
Delgado Quiroz
Fernndez Daz
Vasques Fernndez
Cubas Flores
Guerrero Vallejos
Delgado Fernndez
Quiroz Fernndez
Vallejos Vega
Chilcon Quinteroz
Dias Quiroz
Toro Ruiz
Olivera Quiroz
Olivera Barturen
Ruiz Quiroz
10
3
9
9
4
7
3
7
5
9
8
5
6
8
9
4
3
4
4
2
9
3
4
2
3
3
8
7
7
5
2
7
2
2
8
7
5
5
2
3
2
469
1
1
0
1
0
1
0
1
0
1
0
0
0
1
1
0
1
1
0
0
0
0
0
0
0
0
1
0
0
1
0
0
0
0
1
0
0
0
0
1
1
34
0
0
1
0
1
0
1
0
1
0
1
1
1
0
0
1
0
0
1
1
1
1
1
1
1
1
0
1
1
0
1
1
1
1
0
1
1
1
1
0
0
59
93
Conexiones Estatales
Nmero de Encuesta
1
2
3
4
Total
Institucin
I.E N 10837 La Congona
Centro de Salud La Congona
I.E Inicial N387 La Congona
Pronamach
Conexiones Sociales
Con Cao
1
1
1
0
3
Sin Cao
0
0
0
1
1
Con Letrina
1
1
1
0
3
Sin Letrina
0
0
0
1
1
1
0
0
0
1
0
0
1
1
1
0
0
0
0
0
1
0
0
0
1
1
0
0
0
0
0
1
1
0
1
1
0
0
1
1
0
0
1
0
1
1
45
0
1
1
1
0
1
1
0
0
0
1
1
1
1
1
0
1
1
1
0
0
1
1
1
1
1
0
0
1
0
0
1
1
0
0
1
1
0
1
0
0
48
Nmero de Encuesta
1
2
3
4
5
Total
Institucin
Casa de la Cultura Congona
Comedor Popular la Congona
Centro Productivo Pecuario
Iglesia Catlica Congona
Iglesia Adventista Congona
Densidad de Vivienda
5.04
Cobertura Agua
Potable (Pob.
Serv/Pob. Tot.)
39.66%
Cobertura
Saneamiento (Pob
Serv. /Pob. Tot.)
50.96%
Costo de Letrina
Compostera S/.
2919.90
Con Cao
1
1
1
0
0
3
Sin Cao
0
0
0
1
1
2
50.96%
0.5095948827
Pob. Con Conexiones
de Agua
Pob. con Letrinas
186
239
Ingreso Promedio
Mensual
68.25
Disponibilidad de
Pago 5% del Ingreso
Mensual
3.4123655914
186
0.3965884861
0.5095948827
Con Letrina
0
0
1
1
Sin Letrina
1
1
0
0
200
154
280
160
157
180
180
170
160
155
150
170
160
180
150
140
150
180
130
120
100
200
140
130
160
100
130
175
180
145
170
190
174
165
180
190
155
160
120
170
150
157.16
60
20
60
45
50
50
90
50
50
30
80
60
40
70
90
40
40
50
80
70
70
70
60
50
100
50
150
120
150
80
110
60
40
30
90
110
90
50
50
30
60
68.25
LOCALIDAD
Sin Proyecto
Localidad de Congona
469
1.60%
5.04
55.00%
186
239
1.0
18.9
60.0
133.33
(Proyeccin INEI)
(Determinado por la UF)
(Estudio de factibilidad Reglamento)
(Estimado)
Informacin de proyeccin de cobertura de los servicios (celdas en amarillo)
AO
COBERTURA AGUA
(%)
COBERTURA
SANEAMIENTO (%)
PRDIDAS DE AGUA
(%)
MICROMEDICION (%)
39.66%
50.96%
55.0%
0.00%
100.00%
100.00%
20.0%
100.0%
100.00%
100.00%
20.0%
100.0%
100.00%
100.00%
20.0%
100.0%
100.00%
100.00%
20.0%
100.0%
100.00%
100.00%
20.0%
100.0%
100.00%
100.00%
20.0%
100.0%
100.00%
100.00%
20.0%
100.0%
100.00%
100.00%
20.0%
100.0%
100.00%
100.00%
20.0%
100.0%
10
100.00%
100.00%
20.0%
100.0%
11
100.00%
100.00%
20.0%
100.0%
12
100.00%
100.00%
20.0%
100.0%
13
100.00%
100.00%
20.0%
100.0%
14
100.00%
100.00%
20.0%
100.0%
15
100.00%
100.00%
20.0%
100.0%
16
100.00%
100.00%
20.0%
100.0%
17
100.00%
100.00%
20.0%
100.0%
18
100.00%
100.00%
20.0%
100.0%
19
100.00%
100.00%
20.0%
100.0%
20
100.00%
100.00%
20.0%
100.0%
21
100.00%
100.00%
20.0%
100.0%
CONEXION POR
TIPO DE USUARIO
Domstico
Estatal
Social
TIPO DE
MEDICION
Con Medidor
Sin Medidor
Con Medidor
Sin Medidor
Con Medidor
Sin Medidor
No. de
Conex.
0
34
0
3
0
3
TOTAL
TOTAL
Conex.
34
3
3
40
Con Proyecto
469
1.60%
5.04
20%
221.4
276.7
Caudal (Lt/seg
Dficit
1.200
Graficar (lt/sg)
1.000
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
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Demanda
Balance lt/seg
Proyectada lt/seg
1.865
0.483
0.488
0.497
0.501
0.510
0.526
0.530
0.548
0.553
0.562
0.570
0.579
0.597
0.609
0.618
0.627
0.635
0.644
0.653
0.662
-1.86
-0.48
-0.49
-0.50
-0.50
-0.51
-0.53
-0.53
-0.55
-0.55
-0.56
-0.57
-0.58
-0.60
-0.61
-0.62
-0.63
-0.64
-0.64
-0.65
-0.66
Demanda
0.800
0.600
0.400
0.200
Oferta
0.000
0
10
Ao
11
12
13
14
15
16
17
18
19
20
600
240
Volumen M3
Ao
45
40
35
30
25
Oferta
20
Supervit
15
Los aforos fueron realizados este ao que no ha sido muy seco por lo que se espera que en un ao muy seco se llegue a captar la mitad de lo aforado este ao
Demanda
10
5
0
0
Graficar (m3)
Ao
Oferta actual
m3
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
18.90
Demanda
Proyectada
m3
40
10
11
11
11
11
11
11
12
12
12
12
13
13
13
13
14
14
14
14
14
Balance m3
-21
9
8
8
8
8
8
8
7
7
7
7
6
6
6
6
5
5
5
5
5
10
Ao
11
12
13
14
15
16
17
18
19
20
18
19
20
rta
anda
17
18
19
20
Presupuesto
Presupuesto
MEJORAMIENTO Y AMPLIACION SISTEMA AGUA POTABLE LOCALIDAD CONGONA, DISTRITO CUTERVO, PROVINCIA CUTERVO - CAJAMARCA
Subpresupuesto
MEJORAMIENTO Y AMPLIACION SISTEMA AGUA POTABLE LOCALIDAD CONGONA, DISTRITO CUTERVO, PROVINCIA CUTERVO - CAJAMARCA
Cliente
FONCODES
Lugar
Item
Descripcin
01
01.01
OBRAS PROVISIONALES
01.01.01
und
1.00
01.01.02
m2
104.00
01.02
CAPTACION
01.02.01
01.02.01.01
m3
5.36
01.02.01.02
m3
6.97
01.02.02
01.02.02.01
m2
32.26
01.02.02.02
TRAZO Y REPLANTEO
m2
32.26
01.02.02.03
EXCAVACION MANUAL
m3
340.26
01.02.02.04
m3
458.23
01.02.02.05
m3
1.42
01.02.02.06
m3
15.26
01.02.02.07
m3
0.56
01.02.02.08
m2
180.54
01.02.02.09
kg
18.50
01.02.02.10
m2
45.23
01.02.02.11
m2
134.26
01.02.02.12
12.56
01.02.02.13
GLB
01.02.03
01.02.03.01
01.02.03.02
m3
5.26
01.02.03.03
m3
6.80
01.02.03.04
m3
5.54
01.02.03.05
POSTE DE MADERA
und
10.00
01.02.03.06
01.02.03.07
und
01.03
RESERVORIO EXISTENTE
01.03.01
01.03.01.01
TRAZO Y REPLANTEO
40.00
01.03.01.02
40.00
01.03.01.03
40.00
01.03.01.04
40.00
01.03.01.05
40.00
01.03.01.06
GLB
01.03.01.07
40.00
01.03.01.08
40.00
01.03.01.09
40.00
01.03.01.10
m3
4.68
01.03.01.11
m3
0.63
01.03.02
01.03.02.01
m2
5.04
Und.
Metrado
1.00
135.00
705.00
8.00
1.00
01.03.02.02
m2
1.20
01.03.02.03
m3
0.16
01.03.02.04
m2
4.06
01.03.02.05
m2
1.40
01.03.02.06
m2
45.69
01.03.02.07
und
1.00
01.03.02.08
GLB
1.00
01.03.02.09
GLB
1.00
01.03.03
01.03.03.01
32.00
01.03.03.02
m3
1.02
01.03.03.03
m3
1.33
01.03.03.04
m3
1.09
01.03.03.05
POSTE DE MADERA
und
17.00
01.03.03.06
01.03.03.07
und
01.04
RED DE DISTRIBUCION
01.04.01
TRABAJOS PRELIMINARES
01.04.01.01
4,457.27
01.04.01.02
TRAZO Y REPLANTEO
4,457.27
01.04.02
MOVIMIENTO DE TIERRAS
01.04.02.01
EXCAVACION MANUAL
4,457.27
01.04.02.02
4,457.27
01.04.02.03
4,457.27
01.04.02.04
4,457.27
01.04.02.05
4,457.27
01.04.02.06
m3
01.04.03
TUBERIAS
01.04.03.01
524.67
01.04.03.02
3,932.60
01.04.04
PRUEBA HIDRAULICA
01.04.04.01
4,457.27
01.04.05
VARIOS
01.04.05.01
01.04.06
01.04.06.01
01.04.06.02
254.00
1.00
459.96
GLB
1.00
und
1.00
und
1.00
01.04.06.03
und
1.00
01.04.06.04
und
1.00
01.04.06.05
und
1.00
01.04.06.06
und
1.00
01.04.06.07
und
1.00
01.05
CONEXIONES DOMICILIARIAS
01.05.01
10,858.32
01.05.02
TRAZO Y REPLANTEO
10,858.32
01.05.03
EXCAVACION MANUAL
10,858.32
01.05.04
10,858.32
01.05.05
10,858.32
01.05.06
10,858.32
01.05.07
m3
1,208.88
01.05.08
10,858.32
01.05.09
pto
1.00
01.05.10
pto
15.00
01.05.11
pto
30.00
01.05.12
pto
16.00
01.05.13
und
01.05.14
62.00
01.05.15
01.05.15.01
und
102.00
01.05.15.02
und
102.00
01.05.15.03
und
102.00
01.05.15.04
und
102.00
01.05.15.05
und
102.00
01.05.15.06
und
102.00
01.05.15.08
und
102.00
01.06
01.06.01
TRAZO Y REPLANTEO
m2
4.65
01.06.02
EXCAVACION MANUAL
m3
3.71
01.06.03
m3
4.44
01.06.04
m3
2.34
01.06.05
m2
25.77
01.06.06
kg
93.66
01.06.07
m2
16.17
01.06.08
m2
6.96
01.06.09
pto
2.00
01.06.10
m3
0.14
01.06.11
und
2.00
01.06.12
m2
16.17
1.07
01.07.01
TRAZO Y REPLANTEO
m2
1.80
01.07.02
m3
1.44
01.07.03
m2
1.80
01.07.04
m3
0.36
01.07.05
m3
1.87
01.07.06
m3
0.60
01.07.07
m2
4.80
01.07.08
m2
4.80
01.07.09
und
5.00
01.07.10
pto
2.00
01.07.11
pto
1.00
01.07.12
pto
2.00
1.08
01.08.01
01.08.01.01
20.00
01.08.01.02
20.00
01.08.01.03
m3
2.17
01.08.01.04
m3
2.82
01.08.02
01.08.02.01
m2
17.01
01.08.02.02
EXCAVACION MANUAL
m3
12.85
01.08.02.03
m3
16.71
01.08.02.04
m3
2.10
01.08.02.05
m3
3.20
01.08.02.06
m3
5.37
01.08.02.07
m3
1.23
01.08.02.08
m2
89.12
01.08.02.09
m2
30.45
01.08.02.10
kg
462.00
01.08.02.11
m2
90.65
01.08.02.12
m2
89.24
10,858.32
01.08.02.13
TAPA METALICA .
und
9.00
01.08.02.14
und
1.00
01.08.02.15
und
3.00
01.08.02.16
und
5.00
1.09
VALVULA PURGA
01.09.01
01.09.01.01
m2
5.60
01.09.01.02
m2
5.60
01.09.01.03
TAPA METALICA .
und
4.00
01.09.02
01.09.02.01
m2
5.60
01.09.02.02
m3
3.50
01.09.02.03
m2
5.60
01.09.02.04
m3
1.15
01.09.02.05
m3
4.56
01.09.02.06
m3
1.90
01.09.02.07
m2
12.56
01.09.02.08
m2
12.56
01.09.02.09
und
10.00
01.09.02.10
pto
3.00
01.09.02.11
pto
2.00
01.09.02.12
pto
5.00
1.10
VALVULA AIRE
01.10.01
01.10.01.01
m2
3.20
01.10.01.02
m2
3.20
01.10.01.03
TAPA METALICA .
und
2.00
01.10.02
01.10.02.01
m2
3.24
01.10.02.02
m3
2.59
01.10.02.03
m2
3.24
01.10.02.04
m3
0.65
01.10.02.05
m3
3.37
01.10.02.06
m3
1.08
01.10.02.07
m2
8.64
01.10.02.08
m2
8.64
01.10.02.09
und
9.00
01.10.02.10
pto
3.00
01.10.02.11
pto
3.00
01.10.02.12
pto
3.00
1.11
OTROS
01.11.01
DISEO DE MEZCLAS
GLB
4.00
01.11.02
ROTURA DE PROBETAS
GLB
10.00
Costo al
Precio S/.
Parcial S/.
Total S/.
257,638.07
4,370.49
854.25
854.25
33.81
3,516.24
19,055.25
164.15
23.80
127.57
5.25
36.58
0.14
4.52
14,281.24
0.57
18.39
5.88
2,000.73
4.20
1,924.57
244.08
346.59
303.46
4,630.80
147.57
82.64
16.23
2,930.16
3.69
68.27
19.25
870.68
7.78
1,044.54
7.54
94.70
264.65
264.65
0.61
82.35
10.50
55.23
4,609.86
4.20
28.56
129.50
717.43
40.10
401.00
3.05
2,150.25
146.88
1,175.04
4,380.56
741.78
0.62
24.80
0.73
29.20
0.34
13.60
0.36
14.40
4.29
171.60
172.13
172.13
1.61
64.40
0.97
38.80
0.52
20.80
4.20
19.66
273.64
172.39
5.15
25.96
1,862.09
5.88
7.06
4.20
0.67
22.81
92.61
23.41
32.77
10.56
482.49
32.21
32.21
237.31
237.31
951.01
951.01
0.61
19.52
7.00
7.14
1,776.69
4.20
5.59
129.50
141.16
40.10
681.70
3.05
774.70
146.88
146.88
44,326.55
2,496.07
0.14
624.02
0.42
1,872.05
2.14
9,538.56
3931.27
4,983.27
20,964.38
0.21
936.03
0.36
1,604.62
0.93
4,145.26
0.63
2,808.08
4.20
1,931.83
3.22
1,689.44
2.56
10,067.46
1.61
7,176.20
599.71
599.71
1,063.95
1,063.95
133.71
133.71
35.86
35.86
9.46
9.46
11,756.90
7,176.20
599.71
1,333.29
9.38
9.38
17.02
17.02
63.91
63.91
0.14
1,520.16
0.42
4,560.49
1.91
20,739.39
0.11
1,194.42
0.26
2,823.16
0.51
5,537.74
117,109.23
4.20
5,077.30
1.48
16,070.31
20.85
20.85
19.06
285.90
14.21
426.30
11.40
182.40
11,384.32
95,578.05
10,332.32
120.91
7,496.42
2.73
29,643.21
89.41
9,119.82
31.19
3,181.38
8.42
858.84
4.88
497.76
5.18
528.36
21,531.18
5.56
567.12
66.45
6,777.90
0.41
1.91
5.88
21.81
3,378.05
4.20
18.65
303.46
710.10
28.93
745.53
3.82
357.78
7.78
125.80
19.25
133.98
412.69
825.38
118.95
16.65
124.85
249.70
10.56
170.76
812.82
0.41
0.74
5.88
8.47
0.68
1.22
118.95
42.82
5.25
9.82
273.64
164.18
43.74
209.95
15.33
73.58
41.00
205.00
26.10
52.20
15.94
15.94
14.45
28.90
14,591.95
1,209.06
26.11
522.20
31.02
620.40
23.80
51.65
5.25
14.81
0.42
7.14
5.88
75.56
13,382.89
4.20
70.18
125.67
263.91
291.72
933.50
288.85
1,551.12
292.34
359.58
28.82
2,568.44
26.40
803.88
3.71
1,714.02
19.25
1,745.01
15.21
1,357.34
39.32
353.88
252.88
252.88
208.35
625.05
140.28
701.40
3,053.06
293.92
5.15
28.84
19.25
107.80
39.32
157.28
0.42
2.35
5.88
20.58
2,759.14
0.68
3.81
125.67
144.52
4.20
19.15
260.85
495.62
28.82
361.98
15.33
192.54
41.00
410.00
168.08
504.24
129.75
259.50
68.97
344.85
1,472.99
156.72
5.15
16.48
19.25
61.60
39.32
78.64
0.42
1.36
5.88
15.23
1,316.27
0.68
2.20
125.67
81.69
4.20
14.15
260.85
281.72
28.82
249.00
15.33
132.45
41.00
369.00
26.10
78.30
15.94
47.82
14.45
43.35
45,087.12
147.06
588.24
20.00
200.00
1.152480791
Presupuesto
MEJORAMIENTO Y AMPLIACION SISTEMA AGUA POTABLE LOCALIDAD CONGONA, DISTRITO CUTERVO, PROVINCIA CUTERVO - CAJAMARCA
Presupuesto
MEJORAMIENTO Y AMPLIACION SISTEMA AGUA POTABLE LOCALIDAD CONGONA, DISTRITO CUTERVO, PROVINCIA CUTERVO - CAJAMARCA
Subpresupuesto
Cliente
FONCODES
Lugar
Item
Descripcin
01
01.01
OBRAS PROVISIONALES
01.01.01
und
1.00
854.25
01.01.02
m2
104.00
33.81
01.02
CAPTACION
01.02.01
01.02.01.01
m3
5.36
23.80
01.02.01.02
m3
6.97
5.25
01.02.02
01.02.02.01
m2
32.26
0.14
01.02.02.02
TRAZO Y REPLANTEO
m2
32.26
0.57
01.02.02.03
EXCAVACION MANUAL
m3
340.26
5.88
01.02.02.04
m3
458.23
4.20
01.02.02.05
m3
1.42
244.08
01.02.02.06
m3
15.26
303.46
01.02.02.07
m3
0.56
147.57
01.02.02.08
m2
180.54
16.23
01.02.02.09
kg
18.50
3.69
01.02.02.10
m2
45.23
19.25
01.02.02.11
m2
134.26
7.78
01.02.02.12
12.56
7.54
01.02.02.13
GLB
1.00
264.65
01.02.03
01.02.03.01
01.02.03.02
01.02.03.03
01.02.03.04
Costo al
Und.
Metrado
Precio S/.
0.00
0.00
0.00
0.00
135.00
0.61
m3
5.26
10.50
m3
6.80
4.20
m3
5.54
129.50
01.02.03.05
POSTE DE MADERA
und
10.00
40.10
01.02.03.06
01.02.03.07
und
705.00
3.05
8.00
146.88
01.03
RESERVORIO EXISTENTE
01.03.01
0.00
01.03.01.01
TRAZO Y REPLANTEO
40.00
0.62
01.03.01.02
40.00
0.73
01.03.01.03
40.00
0.34
01.03.01.04
40.00
0.36
01.03.01.05
40.00
4.29
01.03.01.06
GLB
1.00
172.13
01.03.01.07
40.00
1.61
01.03.01.08
40.00
0.97
01.03.01.09
40.00
0.52
01.03.01.10
m3
4.68
4.20
01.03.01.11
m3
0.63
273.64
01.03.02
01.03.02.01
m2
5.04
5.15
01.03.02.02
m2
1.20
5.88
01.03.02.03
m3
0.16
4.20
01.03.02.04
m2
4.06
22.81
01.03.02.05
m2
1.40
23.41
01.03.02.06
m2
45.69
10.56
01.03.02.07
und
1.00
32.21
01.03.02.08
GLB
1.00
237.31
01.03.02.09
GLB
1.00
951.01
01.03.03
01.03.03.01
32.00
0.61
01.03.03.02
m3
1.02
7.00
01.03.03.03
m3
1.33
4.20
0.00
0.00
0.00
01.03.03.04
m3
1.09
129.50
01.03.03.05
POSTE DE MADERA
und
17.00
40.10
01.03.03.06
01.03.03.07
und
01.04
RED DE DISTRIBUCION
01.04.01
TRABAJOS PRELIMINARES
01.04.01.01
4,457.27
0.14
01.04.01.02
TRAZO Y REPLANTEO
4,457.27
0.42
01.04.02
MOVIMIENTO DE TIERRAS
01.04.02.01
EXCAVACION MANUAL
4,457.27
2.14
01.04.02.02
4,457.27
0.21
01.04.02.03
4,457.27
0.36
01.04.02.04
4,457.27
0.93
01.04.02.05
4,457.27
0.63
01.04.02.06
m3
459.96
4.20
01.04.03
TUBERIAS
01.04.03.01
524.67
3.22
01.04.03.02
3,932.60
2.56
01.04.04
PRUEBA HIDRAULICA
01.04.04.01
01.04.05
VARIOS
01.04.05.01
01.04.06
01.04.06.01
und
1.00
1,063.95
01.04.06.02
und
1.00
133.71
01.04.06.03
und
1.00
35.86
01.04.06.04
und
1.00
9.46
01.04.06.05
und
1.00
9.38
01.04.06.06
und
1.00
17.02
01.04.06.07
und
1.00
63.91
01.05
CONEXIONES DOMICILIARIAS
01.05.01
10,858.32
0.14
01.05.02
TRAZO Y REPLANTEO
10,858.32
0.42
01.05.03
EXCAVACION MANUAL
10,858.32
1.91
01.05.04
10,858.32
0.11
01.05.05
10,858.32
0.26
01.05.06
10,858.32
0.51
01.05.07
m3
1,208.88
4.20
01.05.08
10,858.32
1.48
01.05.09
pto
1.00
20.85
01.05.10
pto
15.00
19.06
01.05.11
pto
30.00
14.21
01.05.12
pto
16.00
11.40
01.05.13
und
62.00
120.91
01.05.14
10,858.32
2.73
01.05.15
01.05.15.01
und
102.00
89.41
01.05.15.02
und
102.00
31.19
01.05.15.03
und
102.00
8.42
01.05.15.04
und
102.00
4.88
01.05.15.05
und
102.00
5.18
01.05.15.06
und
102.00
5.56
01.05.15.08
und
102.00
66.45
01.06
01.06.01
TRAZO Y REPLANTEO
m2
4.65
0.41
01.06.02
EXCAVACION MANUAL
m3
3.71
5.88
01.06.03
m3
4.44
4.20
01.06.04
m3
2.34
303.46
01.06.05
m2
25.77
28.93
01.06.06
kg
93.66
3.82
01.06.07
m2
16.17
7.78
01.06.08
m2
6.96
19.25
01.06.09
pto
2.00
412.69
01.06.10
m3
0.14
118.95
01.06.11
und
2.00
124.85
01.06.12
m2
16.17
10.56
1.07
254.00
3.05
1.00
146.88
0.00
0.00
0.00
0.00
0.00
m
4,457.27
1.61
0.00
GLB
1.00
599.71
0.00
0.00
0.00
0.00
0.00
01.07.01
TRAZO Y REPLANTEO
m2
1.80
0.41
01.07.02
m3
1.44
5.88
01.07.03
m2
1.80
0.68
01.07.04
m3
0.36
118.95
01.07.05
m3
1.87
5.25
01.07.06
m3
0.60
273.64
01.07.07
m2
4.80
43.74
01.07.08
m2
4.80
15.33
01.07.09
und
5.00
41.00
01.07.10
pto
2.00
26.10
01.07.11
pto
1.00
15.94
01.07.12
pto
2.00
14.45
1.08
01.08.01
01.08.01.01
20.00
26.11
01.08.01.02
20.00
31.02
01.08.01.03
m3
2.17
23.80
01.08.01.04
m3
2.82
5.25
01.08.02
01.08.02.01
m2
17.01
0.42
01.08.02.02
EXCAVACION MANUAL
m3
12.85
5.88
01.08.02.03
m3
16.71
4.20
01.08.02.04
m3
2.10
125.67
01.08.02.05
m3
3.20
291.72
01.08.02.06
m3
5.37
288.85
01.08.02.07
m3
1.23
292.34
01.08.02.08
m2
89.12
28.82
01.08.02.09
m2
30.45
26.40
01.08.02.10
kg
462.00
3.71
01.08.02.11
m2
90.65
19.25
01.08.02.12
m2
89.24
15.21
01.08.02.13
TAPA METALICA .
und
9.00
39.32
01.08.02.14
und
1.00
252.88
01.08.02.15
und
3.00
208.35
01.08.02.16
und
5.00
140.28
1.09
VALVULA PURGA
01.09.01
01.09.01.01
m2
5.60
5.15
01.09.01.02
m2
5.60
19.25
01.09.01.03
TAPA METALICA .
und
4.00
39.32
01.09.02
01.09.02.01
m2
5.60
0.42
01.09.02.02
m3
3.50
5.88
01.09.02.03
m2
5.60
0.68
01.09.02.04
m3
1.15
125.67
01.09.02.05
m3
4.56
4.20
01.09.02.06
m3
1.90
260.85
01.09.02.07
m2
12.56
28.82
01.09.02.08
m2
12.56
15.33
01.09.02.09
und
10.00
41.00
01.09.02.10
pto
3.00
168.08
01.09.02.11
pto
2.00
129.75
01.09.02.12
pto
5.00
68.97
1.10
VALVULA AIRE
01.10.01
01.10.01.01
m2
3.20
5.15
01.10.01.02
m2
3.20
19.25
01.10.01.03
TAPA METALICA .
und
2.00
39.32
01.10.02
01.10.02.01
m2
3.24
0.42
01.10.02.02
m3
2.59
5.88
01.10.02.03
m2
3.24
0.68
01.10.02.04
m3
0.65
125.67
01.10.02.05
m3
3.37
4.20
01.10.02.06
m3
1.08
260.85
01.10.02.07
m2
8.64
28.82
01.10.02.08
m2
8.64
15.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
01.10.02.09
und
9.00
41.00
01.10.02.10
pto
3.00
26.10
01.10.02.11
pto
3.00
15.94
01.10.02.12
pto
3.00
14.45
1.11
OTROS
01.11.01
DISEO DE MEZCLAS
GLB
4.00
01.11.02
ROTURA DE PROBETAS
GLB
10.00
20.00
01.11.03
PLACA RECORDATORIA
und
1.00
387.12
01.11.04
GLB
1.00
41,985.95
01.11.05
MODULO DE CAPACITACION
MOD
1.00
1,136.66
01.11.06
MODULO DE INDUMENTARIA
MOD
1.00
789.15
0.00
COSTO DIRECTO
EXPEDIENTE TCNICO
5%
INTERVENCIN SOCIAL
5%
SUPERVISIN
7%
SUBTOTAL
IGV
TOTAL PRESUPUESTO
19%
147.06
UTERVO - CAJAMARCA
UTERVO - CAJAMARCA
31/11/2010
Parcial S/.
Total S/.
254,260.02
4,370.49
854.25
3,516.24
19,055.25
164.15
127.57
36.58
14,281.24
4.52
18.39
2,000.73
1,924.57
346.59
4,630.80
82.64
2,930.16
68.27
870.68
1,044.54
94.70
264.65
4,609.86
82.35
55.23
28.56
717.43
401.00
2,150.25
1,175.04
4,380.56
741.78
24.80
29.20
13.60
14.40
171.60
172.13
64.40
38.80
20.80
19.66
172.39
1,862.09
25.96
7.06
0.67
92.61
32.77
482.49
32.21
237.31
951.01
1,776.69
19.52
7.14
5.59
141.16
681.70
774.70
146.88
44,326.55
2,496.07
624.02
1,872.05
20,964.38
9,538.56
936.03
1,604.62
4,145.26
2,808.08
1,931.83
11,756.90
1,689.44
10,067.46
7,176.20
7,176.20
599.71
599.71
1,333.29
1,063.95
133.71
35.86
9.46
9.38
17.02
63.91
117,109.23
1,520.16
95,578.05
4,560.49
20,739.39
1,194.42
2,823.16
5,537.74
5,077.30
16,070.31
20.85
285.90
426.30
182.40
7,496.42
29,643.21
21,531.18
9,119.82
3,181.38
858.84
497.76
528.36
567.12
6,777.90
3,378.05
1.91
21.81
18.65
710.10
745.53
357.78
125.80
133.98
825.38
16.65
249.70
170.76
812.82
0.74
8.47
1.22
42.82
9.82
164.18
209.95
73.58
205.00
52.20
15.94
28.90
14,591.95
1,209.06
522.20
620.40
51.65
14.81
13,382.89
7.14
75.56
70.18
263.91
933.50
1,551.12
359.58
2,568.44
803.88
1,714.02
1,745.01
1,357.34
353.88
252.88
625.05
701.40
3,053.06
293.92
28.84
107.80
157.28
2,759.14
2.35
20.58
3.81
144.52
19.15
495.62
361.98
192.54
410.00
504.24
259.50
344.85
1,472.99
156.72
16.48
61.60
78.64
1,316.27
1.36
15.23
2.20
81.69
14.15
281.72
249.00
132.45
369.00
78.30
47.82
43.35
45,087.12
588.24
200.00
387.12
41,985.95
1,136.66
789.15
257,638.07
12,881.90
12,881.90
18,034.66
301,436.54
57,272.94
358,709.48
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
01.08
01.09
01.10
Presupuesto
Descripcin
OBRAS PROVISIONALES
CAPTACION
RESERVORIO EXISTENTE
RED DE DISTRIBUCION
CONEXIONES DOMICILIARIAS
CAMARA DE REUNION (02 Unidades)
VALVULA REGULADORA DE RED (05 Unidades)
CAMARA ROMPE PRESION TIPO CRP T-07
VALVULA PURGA
VALVULA AIRE
OTROS
COSTO DIRECTO
EXPEDIENTE TCNICO
INTERVENCIN SOCIAL
SUPERVISIN
TOTAL PRESUPUESTO
TOTAL PRESUPUESTO
311249.859046
Total S/.
302,569.42
Inversin a
Precios Privados
(S/.)
5,200.88
22,675.75
5,212.87
52,748.59
139,359.98
4,019.88
967.26
17,364.42
3,633.14
1,752.86
53,653.67
306,589.30
15,329.47
15,329.47
21,461.25
358,709.48
358,709.48
Factor de
Correccin
0.909
0.792
0.792
0.820
0.820
0.792
0.840
0.792
0.792
0.792
0.840
0.909
0.909
0.909
Inversin a
Precios Sociales
(S/.)
4,727.60
17,959.19
4,128.59
43,253.85
114,275.19
3,183.74
812.49
13,752.62
2,877.45
1,388.26
45,069.09
251,428.08
13,934.48
13,934.48
19,508.28
298,805.32
Ao
Medidores
por Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
59
2
1
2
1
2
2
1
2
1
2
2
2
2
1
2
2
2
2
2
2
1ra Reposicin
2da Reposicin
3ra Reposicin
59
2
1
2
1
2
2
1
2
1
2
2
2
2
1
2
59
2
1
2
1
2
2
1
2
1
2
59
2
1
2
1
2
Total Medidores
Costo a Precios
Privados S/.
Factor de
Correccin
Costo a Precios
Sociales S/.
59
2
1
2
1
61
4
2
4
2
63
6
4
6
3
65
8
6
8
5
8
6277.48
212.80
106.40
212.80
106.40
6490.27
425.59
212.80
425.59
212.80
6703.07
638.39
425.59
638.39
319.19
6915.86
851.18
638.39
851.18
531.99
851.18
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
0.84
5273.08
178.75
89.37
178.75
89.37
5451.83
357.50
178.75
357.50
178.75
5630.58
536.25
357.50
536.25
268.12
5809.33
714.99
536.25
714.99
446.87
714.99
Ampliacin de conexiones
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Conexiones
Nuevas por Ao
Factor de
Correccin
2
1
2
1
2
2
1
2
1
2
2
2
2
1
2
2
2
2
2
2
2444.84
1222.42
2444.84
1222.42
2444.84
2444.84
1222.42
2444.84
1222.42
2444.84
2444.84
2444.84
2444.84
1222.42
2444.84
2444.84
2444.84
2444.84
2444.84
2444.84
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
0.82
RUBROS
UNIDAD
MES/H
KG
%
MES/H
%
RUBROS
1.0 Costos de Administracion y Operacin
Mano de Obra Calificada
Insumos quimicos (Hipoclorito de Calcio)
Herramientas
2.0 Costos de Mantenimiento
Accesorios
Mano de Obra No Calificada
Herramientas
TOTAL
UNIDAD
MES/H
KG
%
GLB
MES/H
%
RUBRO
PRECIOS DE
MERCADO
(S/. /AO)
378.00
126.00
504.00
RUBRO
Costos de Administracion y Operacin
Costos de Mantenimiento
TOTAL
PRECIOS
SOCIAL
(S/. /AO)
342.36
73.44
415.80
RUBROS
UNIDAD
MES/H
%
MES/H
%
RUBROS
UNIDAD
MES/H
%
MES/H
%
CANTIDAD MENSUAL
PRECIOS
PRIVADOS (S/.)
1.00
5.00
30.00
5.60
1.50
1.00
5.00
10.00
0.50
PRECIOS DE
MERCADO
(S/. /
AO)
378.00
360.00
18.00
126.00
120.00
6.00
504.00
FACTOR DE
CORRECCION
0.909
0.840
0.840
0.570
0.840
CANTIDAD MENSUAL
PRECIOS DE
MERCADO
UNITARIO (S/.)
3.00
1.27
5.00
30.00
5.60
1.50
1.00
2.00
5.00
5.00
10.00
0.50
PRECIOS PRIVADOS
(S/. / AO)
1,255.37
1,080.00
85.37
90.00
306.00
60.00
240.00
6.00
1,561.37
130.11
0.78
FACTOR DE
CORRECCION
0.909
0.840
0.840
0.840
0.570
0.840
Cuota familiar
Agua
Alcantarillado
PTAR
1,561.37
12,834.00
9,750.00
24,145.37
0.78
6.44
4.89
12.12
CANTIDAD
MENSUAL
PRECIOS DE
PRECIOS
PRIVADOS (S/. / PRIVADOS
(S/. /
MES)
AO)
FACTOR DE
CORRECCION
810.00
0.05
10.00
450.00
45.00
0.05
5.00
450.00
22.50
O CON PROYECTO
ALTERNATIVA UNICA
270.00
540.00
540.00
270.00
270.00
1,350.00
0.570
0.840
0.570
0.840
CON
CANTIDAD
MENSUAL
PRECIOS
PRECIOS DE
PRIVADOS
(S/. PRIVADOS
(S/. /
/ MES)
AO)
FACTOR DE
CORRECCION
6,696.00
0.50
10.00
930.00
93.00
0.50
5.00
930.00
46.50
5,580.00
1,116.00
6,138.00
5,580.00
558.00
12,834.00
0.570
0.840
0.570
0.840
INVERSION TOTAL A
PRECIOS SOCIALES (S/.)
1,129.03
981.72
71.71
75.60
192.24
50.40
136.80
5.04
1,321.27
625.47
500.29
1.3896944444
INVERSION TOTAL A
PRECIO SOCIAL (S/. / AO)
607.50
153.90
453.60
380.70
153.90
226.80
988.20
988.20
CON PROYECTO -
COSTO /
COSTO /
CONEXIONES
CONEXIONES
PRECIO MERCADO PRECIO SOCIAL
4.88
3.66
1.63
0.93
3.25
2.73
3.25
2.29
1.63
0.93
1.63
1.37
8.13
5.95
INVERSION TOTAL A
PRECIOS SOCIALES
4,118.04
3,180.60
937.44
3,649.32
3,180.60
468.72
7,767.36
13,666.86
COSTO /
COSTO /
CONEXIONES
CONEXIONES
PRECIO MERCADO PRECIO SOCIAL
40.34
24.81
33.61
19.16
6.72
5.65
36.98
21.98
33.61
19.16
3.36
2.82
77.31
46.79
PRODUCCION DE
AGUA (M3/AO)
AO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
REQUERIMIENTO DE
CLORO POR KG/M3
15,244.15
15,382.20
15,658.30
15,796.36
16,072.46
16,576.69
16,714.74
17,295.01
17,433.07
17,709.17
17,985.28
18,261.38
18,841.65
19,207.83
19,483.94
19,760.04
20,036.15
20,312.25
20,588.35
20,864.46
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
0.0010
AO
0
1
2
3
4
2010
2011
2012
2013
2014
COSTOS FIJOS
(1)
1,170.00
1,170.00
1,170.00
1,170.00
2015
1,170.00
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
1,170.00
0.605217391
1 mg/l
MIENTO - REQUERIMIENTOS DE INSUMO PARA EL AGUA POTABLE (VARIABLE) CON PROYECTO - ALTERN
REQUERIMIENTOS DE
CLORO (KG)
PRECIO DEL
HIPOCLORITO s/. / KG
15.24
15.38
15.66
15.80
16.07
16.58
16.71
17.30
17.43
17.71
17.99
18.26
18.84
19.21
19.48
19.76
20.04
20.31
20.59
20.86
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
5.60
COSTO TOTAL A
PRECIOS PRIVADOS
(S/.)
85.37
86.14
87.69
88.46
90.01
92.83
93.60
96.85
97.63
99.17
100.72
102.26
105.51
107.56
109.11
110.66
112.20
113.75
115.29
116.84
2,011.65
100.5825744
8.3818812
85.37
86.14
87.69
88.46
TOTAL
(3)=(1)+(2)
1,255.37
1,256.14
1,257.69
1,258.46
COSTOS DE MTO
(S/.) (4)
306.00
306.00
306.00
306.00
90.01
1,260.01
306.00
92.83
93.60
96.85
97.63
99.17
100.72
102.26
105.51
107.56
109.11
110.66
112.20
113.75
115.29
116.84
1,262.83
1,263.60
1,266.85
1,267.63
1,269.17
1,270.72
1,272.26
1,275.51
1,277.56
1,279.11
1,280.66
1,282.20
1,283.75
1,285.29
1,286.84
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
FACTOR DE
CORRECCION
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
0.840
71.71
72.36
73.66
74.31
75.60
77.98
78.63
81.36
82.01
83.30
84.60
85.90
88.63
90.35
91.65
92.95
94.25
95.55
96.85
98.15
TOTAL DE COSTOS DE
O&M
(S/.) (3)+(4)
1,561.37
1,562.14
1,563.69
1,564.46
PERIODO
AO
0
1
2
3
4
2010
2011
2012
2013
2014
1,566.01
2015
1,568.83
1,569.60
1,572.85
1,573.63
1,575.17
1,576.72
1,578.26
1,581.51
1,583.56
1,585.11
1,586.66
1,588.20
1,589.75
1,591.29
1,592.84
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
AO
0
1
2
3
4
5
6
7
2010
2011
2012
2013
2014
2015
2016
2017
8
9
10
11
12
13
14
15
16
17
18
19
20
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Agua
Personal (*)
Equipos (*)
Insumos (*)
Servicios (*)
Combustibles (*)
Otros(*)
Alcantarillado
Personal (*)
Equipos (*)
Insumos (*)
Servicios (*)
Combustibles (*)
Otros(*)
PTAR
Personal (*)
Equipos (*)
Insumos (*)
Servicios (*)
Combustibles (*)
Otros(*)
PS
Agua
Alc+ptar
1
1,320.00
2
1,320.00
3
1,320.00
230.73
231.51
233.05
96.00
1,646.73
96.00
1,647.51
96.00
1,649.05
11,160.00
11,160.00
11,160.00
1,674.00
12,834.00
1,674.00
12,834.00
1,674.00
12,834.00
7,200.00
7,200.00
7,200.00
1,948.65
13,666.86
1,954.17
13,666.86
1,955.20
13,666.86
1,057.32
1,057.32
1,057.32
1,057.32
Costos
Variables S/.
71.71
72.36
73.66
74.31
Total S/.
1,129.03
1,129.68
1,130.98
1,131.63
Costos de Mtto
(S/.)
192.24
192.24
192.24
192.24
Total de
Costos de
O&M
(S/.)
1,321.27
1,321.92
1,323.22
1,323.87
1,057.32
75.60
1,132.92
192.24
1,325.16
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
1,057.32
77.98
78.63
81.36
82.01
83.30
84.60
85.90
88.63
90.35
91.65
92.95
94.25
95.55
96.85
98.15
1,135.30
1,135.95
1,138.68
1,139.33
1,140.62
1,141.92
1,143.22
1,145.95
1,147.67
1,148.97
1,150.27
1,151.57
1,152.87
1,154.17
1,155.47
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
1,327.54
1,328.19
1,330.92
1,331.57
1,332.86
1,334.16
1,335.46
1,338.19
1,339.91
1,341.21
1,342.51
1,343.81
1,345.11
1,346.41
1,347.71
PERIODO
0
1
2
3
4
5
6
7
8,171.39
8,284.88
8,511.86
8,738.85
8,965.83
9,192.81
9,306.31
9,533.29
9,760.27
9,987.25
10,214.24
10,441.22
10,668.20
7,490.44
7,594.47
7,802.54
8,010.61
8,218.68
8,426.75
8,530.78
8,738.85
8,946.92
9,154.98
9,363.05
9,571.12
9,779.19
15,661.83
15,879.36
16,314.41
16,749.46
17,184.51
17,619.56
17,837.08
18,272.14
18,707.19
19,142.24
19,577.29
20,012.34
20,447.39
8
9
10
11
12
13
14
15
16
17
18
19
20
4
1,320.00
5
1,320.00
6
1,320.00
7
1,320.00
8
1,320.00
233.83
235.37
238.20
238.97
242.22
96.00
1,649.83
96.00
1,651.37
96.00
1,654.20
96.00
1,654.97
96.00
1,658.22
11,160.00
11,160.00
11,160.00
11,160.00
11,160.00
1,674.00
12,834.00
1,674.00
12,834.00
1,674.00
12,834.00
1,674.00
12,834.00
1,674.00
12,834.00
7,200.00
7,200.00
7,200.00
7,200.00
7,200.00
1,956.23
13,666.86
1,957.26
13,666.86
1,958.29
13,666.86
1,959.32
13,666.86
1,960.35
13,666.86
COSTOS DE
OPERACIN S/.
4,257.63
4,327.43
4,467.03
4,536.82
4,676.42
4,816.01
4,885.81
TOTAL DE
COSTOS DE MTTO
COSTOS DE O&M
S/.
S/.
3,773.03
3,834.88
3,958.58
4,020.44
4,144.14
4,267.85
4,329.70
8,030.66
8,162.31
8,425.61
8,557.26
8,820.56
9,083.86
9,215.51
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
5,025.40
5,095.20
5,234.80
5,374.39
5,513.99
5,653.58
5,723.38
5,862.97
6,002.57
6,142.16
6,281.76
6,421.35
6,560.95
4,453.41
4,515.26
4,638.97
4,762.67
4,886.38
5,010.08
5,071.94
5,195.64
5,319.35
5,443.05
5,566.76
5,690.47
5,814.17
9,478.81
9,610.46
9,873.76
10,137.06
10,400.36
10,663.66
10,795.31
11,058.61
11,321.91
11,585.21
11,848.52
12,111.82
12,375.12
9
1,320.00
10
1,320.00
242.99
244.54
96.00
1,658.99
96.00
1,660.54
11,160.00
11,160.00
1,674.00
12,834.00
1,674.00
12,834.00
7,200.00
7,200.00
1,961.55
13,666.86
1,962.75
13,666.86
Total
Personal (*)
Equipos (*)
Insumos (*)
Servicios (*)
Combustibles (
Otros(*)
PP
PS
1
19,680.00
230.73
1,770.00
21,680.73
15,615.51
2
19,680.00
231.51
1,770.00
21,681.51
15,621.03
3
19,680.00
233.05
1,770.00
21,683.05
15,622.06
4
19,680.00
233.83
1,770.00
21,683.83
15,623.09
5
19,680.00
235.37
1,770.00
21,685.37
15,624.12
6
19,680.00
238.20
1,770.00
21,688.20
15,625.15
7
19,680.00
238.97
1,770.00
21,688.97
15,626.18
8
19,680.00
242.22
1,770.00
21,692.22
15,627.21
9
19,680.00
242.99
1,770.00
21,692.99
15,628.41
10
19,680.00
244.54
1,770.00
21,694.54
15,629.61
127,712.58
AO
Costos de
Costos de Mtto Total de Costos
Operacin S/.
S/.
de O&M S/.
0
2010
1
2011
378.00
2
2012
378.00
3
2013
378.00
4
2014
378.00
5
2015
378.00
6
2016
378.00
7
2017
378.00
8
2018
378.00
9
2019
378.00
10
2020
378.00
11
2021
378.00
12
2022
378.00
13
2023
378.00
14
2024
378.00
15
2025
378.00
16
2026
378.00
17
2027
378.00
18
2028
378.00
19
2029
378.00
20
2030
378.00
(*) Se considera los gastos fijos y variables (Cloro)
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
126.00
AO
0
1
2
3
4
2010
2011
2012
2013
2014
Costos de
Operacin S/.
810.00
810.00
810.00
810.00
810.00
Costos de Mtto
S/.
Total de Costos
de O&M S/.
540.00
540.00
540.00
540.00
540.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
810.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
540.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
1,350.00
Costos de
Costos de Mtto Total de Costos
Operacin S/.
S/.
de O&M S/.
1,255.37
1,256.14
1,257.69
1,258.46
1,260.01
1,262.83
1,263.60
1,266.85
1,267.63
1,269.17
1,270.72
1,272.26
1,275.51
1,277.56
1,279.11
1,280.66
1,282.20
1,283.75
1,285.29
1,286.84
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
306.00
1,561.37
1,562.14
1,563.69
1,564.46
1,566.01
1,568.83
1,569.60
1,572.85
1,573.63
1,575.17
1,576.72
1,578.26
1,581.51
1,583.56
1,585.11
1,586.66
1,588.20
1,589.75
1,591.29
1,592.84
Costos de
Operacin S/.
877.37
878.14
879.69
880.46
882.01
884.83
885.60
888.85
889.63
891.17
892.72
894.26
897.51
899.56
901.11
902.66
904.20
905.75
907.29
908.84
Costos de Mtto
S/.
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
180.00
13,269.05
13,486.58
13,921.63
14,139.15
(810.00)
6,112.98
6,226.47
6,453.46
6,566.95
(540.00)
5,806.07
5,910.10
6,118.17
6,222.20
7,603.93
7,830.92
7,944.41
8,171.39
8,284.88
8,511.86
8,738.85
8,965.83
9,192.81
9,306.31
9,533.29
9,760.27
9,987.25
10,214.24
10,441.22
10,668.20
6,970.27
7,178.34
7,282.37
7,490.44
7,594.47
7,802.54
8,010.61
8,218.68
8,426.75
8,530.78
8,738.85
8,946.92
9,154.98
9,363.05
9,571.12
9,779.19
14,574.20
15,009.25
15,226.78
15,661.83
15,879.36
16,314.41
16,749.46
17,184.51
17,619.56
17,837.08
18,272.14
18,707.19
19,142.24
19,577.29
20,012.34
20,447.39
6,793.93
7,020.92
7,134.41
7,361.39
7,474.88
7,701.86
7,928.85
8,155.83
8,382.81
8,496.31
8,723.29
8,950.27
9,177.25
9,404.24
9,631.22
9,858.20
6,430.27
6,638.34
6,742.37
6,950.44
7,054.47
7,262.54
7,470.61
7,678.68
7,886.75
7,990.78
8,198.85
8,406.92
8,614.98
8,823.05
9,031.12
9,239.19
COS
SITUACION SIN PR
PERIODO
AO
Costos de
Operacin S/.
0
2010
1
2011
342.36
2
2012
342.36
3
2013
342.36
4
2014
342.36
5
2015
342.36
6
2016
342.36
7
2017
342.36
8
2018
342.36
9
2019
342.36
10
2020
342.36
11
2021
342.36
12
2022
342.36
13
2023
342.36
14
2024
342.36
15
2025
342.36
16
2026
342.36
17
2027
342.36
18
2028
342.36
19
2029
342.36
20
2030
342.36
(*) Se considera los gastos fijos y variables (Cloro)
SITUACION SIN PR
PERIODO
AO
0
1
2
3
4
2010
2011
2012
2013
2014
Costos de
Operacin S/.
607.50
607.50
607.50
607.50
607.50
13,224.20
13,659.25
13,876.78
14,311.83
14,529.36
14,964.41
15,399.46
15,834.51
16,269.56
16,487.08
16,922.14
17,357.19
17,792.24
18,227.29
18,662.34
19,097.39
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
607.50
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
1,129.03
1,129.68
1,130.98
1,131.63
1,132.92
1,135.30
1,135.95
1,138.68
1,139.33
1,140.62
1,141.92
1,143.22
1,145.95
1,147.67
1,148.97
1,150.27
1,151.57
1,152.87
1,154.17
1,155.47
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
192.24
1,321.27
1,321.92
1,323.22
1,323.87
1,325.16
1,327.54
1,328.19
1,330.92
1,331.57
1,332.86
1,334.16
1,335.46
1,338.19
1,339.91
1,341.21
1,342.51
1,343.81
1,345.11
1,346.41
1,347.71
bles (Cloro)
Costos de Mtto
S/.
Total de Costos
de O&M S/.
380.70
380.70
380.70
380.70
380.70
988.20
988.20
988.20
988.20
988.20
Costos de
Operacin S/:
4,257.63
4,327.43
4,467.03
4,536.82
Costos de Mtto
S/:
Total de Costos
de O&M S/:
3,773.03
3,834.88
3,958.58
4,020.44
8,030.66
8,162.31
8,425.61
8,557.26
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
380.70
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
988.20
4,676.42
4,816.01
4,885.81
5,025.40
5,095.20
5,234.80
5,374.39
5,513.99
5,653.58
5,723.38
5,862.97
6,002.57
6,142.16
6,281.76
6,421.35
6,560.95
4,144.14
4,267.85
4,329.70
4,453.41
4,515.26
4,638.97
4,762.67
4,886.38
5,010.08
5,071.94
5,195.64
5,319.35
5,443.05
5,566.76
5,690.47
5,814.17
8,820.56
9,083.86
9,215.51
9,478.81
9,610.46
9,873.76
10,137.06
10,400.36
10,663.66
10,795.31
11,058.61
11,321.91
11,585.21
11,848.52
12,111.82
12,375.12
OTABLE - ALT.UNICA
COSTOS INCREMENTALES DEL PROYECTO
Costos de
Operacin S/.
786.67
787.32
788.62
789.27
790.56
792.94
793.59
796.32
796.97
798.26
799.56
800.86
803.59
805.31
806.61
807.91
809.21
810.51
811.81
813.11
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
118.80
905.47
906.12
907.42
908.07
909.36
911.74
912.39
915.12
915.77
917.06
918.36
919.66
922.39
924.11
925.41
926.71
928.01
929.31
930.61
931.91
EAMIENTO
COSTOS INCREMENTALES DEL PROYECTO
Costos de
Operacin S/.
(607.50)
3,650.13
3,719.93
3,859.53
3,929.32
4,068.92
4,208.51
4,278.31
4,417.90
4,487.70
4,627.30
4,766.89
4,906.49
5,046.08
5,115.88
5,255.47
5,395.07
5,534.66
5,674.26
5,813.85
5,953.45
3,763.44
3,887.15
3,949.00
4,072.71
4,134.56
4,258.27
4,381.97
4,505.68
4,629.38
4,691.24
4,814.94
4,938.65
5,062.35
5,186.06
5,309.77
5,433.47
7,832.36
8,095.66
8,227.31
8,490.61
8,622.26
8,885.56
9,148.86
9,412.16
9,675.46
9,807.11
10,070.41
10,333.71
10,597.01
10,860.32
11,123.62
11,386.92
15,251.43
15,383.73
15,648.33
15,780.63
16,045.23
16,310.90
16,443.20
16,709.23
16,841.53
17,106.13
17,370.73
17,635.32
17,901.35
18,034.73
18,299.33
18,563.93
18,828.52
19,093.12
19,357.72
19,622.32
Madre
Hijo
Total
Tiempo de Acarreo
(min)
N de
viajes/da
Tiempo Total de
Acarreo -hs/dia
15
20
2
1
0.50
0.33
8.5
102.45
17.46
52.39
0.67
12.7
AOS
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
INVERSION
(S./)
358,709.48
1,435.22
2,551.24
1,435.22
2,551.24
8,935.11
1,648.01
2,657.64
1,648.01
2,657.64
9,147.91
3,083.23
2,870.43
1,860.81
2,764.04
9,360.71
3,296.02
3,083.23
3,296.02
2,976.83
851.18
COSTOS
OYM
TOTAL
COSTOS
CONSUMO
(S/.)
(S./)
358,709.48
2,996.58
4,113.38
2,998.90
4,115.70
10,501.12
3,216.84
4,227.24
3,220.86
4,231.26
10,723.08
4,659.95
4,448.70
3,442.32
4,347.60
10,945.82
4,882.68
4,671.43
4,885.77
4,568.13
2,444.02
(l/da)
1,561.37
1,562.14
1,563.69
1,564.46
1,566.01
1,568.83
1,569.60
1,572.85
1,573.63
1,575.17
1,576.72
1,578.26
1,581.51
1,583.56
1,585.11
1,586.66
1,588.20
1,589.75
1,591.29
1,592.84
33,411.83
33,714.41
34,319.57
34,622.15
35,227.31
36,332.47
36,635.05
37,906.88
38,209.46
38,814.62
39,419.78
40,024.95
41,296.77
42,099.35
42,704.52
43,309.68
43,914.84
44,520.00
45,125.16
45,730.32
68.25
S/. por m3
COSTOS UNITARIOS/m3
S/. por m3
0.12
3.64
CONSUMO
FACTOR
ACTUALIZACION
M3/AO
12,195.32
12,305.76
12,526.64
12,637.08
12,857.97
13,261.35
13,371.79
13,836.01
13,946.45
14,167.34
14,167.34
14,167.34
14,167.34
14,167.34
14,167.34
14,167.34
14,167.34
14,167.34
14,167.34
14,167.34
VALOR ACTUAL
1.00
0.93
0.84
0.76
0.68
0.62
0.55
0.50
0.45
0.41
0.37
0.33
0.30
0.27
0.24
0.22
0.20
0.18
0.16
0.14
0.13
Costos I, O&M
(S/.)
358,709.48
2,800.55
3,463.32
2,274.74
2,812.49
6,464.87
1,784.15
2,112.20
1,449.87
1,715.94
3,917.68
1,533.80
1,319.16
919.59
1,046.33
2,373.25
953.74
822.05
774.57
652.44
314.47
398,214.67
Valor Actual
Costos Inversin
(S/.)
358,709.48
1,341.32
2,148.05
1,088.65
1,743.41
5,500.78
914.03
1,327.93
741.85
1,077.78
3,342.19
1,014.83
851.16
497.10
665.21
2,029.57
643.82
542.57
522.54
425.16
109.52
385,236.94
CIP (I+ OM )
398,215
109,391
S/.
3.64
CIP ( I )
385,237
109,391
S/.
3.52
CIP ( OM )
12,978
109,391
S/.
0.12
Soles
SIDIOS
Pago / conex./mes por consumo de
9 m3 (Soles)
Limite de
Capacidad de
1.1
Pago (S/.)
2.05
33.0
2.05
Valor Actual
Costos O&M
Consumos
(S./)
(m3)
1,459.22
1,315.27
1,186.10
1,069.08
964.09
870.12
784.27
708.02
638.17
575.49
518.97
468.00
422.49
381.11
343.68
309.92
279.48
252.03
227.28
204.95
12,977.73
11,397.49
10,361.00
9,501.78
8,635.63
7,915.83
7,355.11
6,681.41
6,228.25
5,655.83
5,176.04
4,663.10
4,200.99
3,784.68
3,409.62
3,071.73
2,767.32
2,493.08
2,246.02
2,023.44
1,822.92
109,391.28
por m3
por m3
1.067722583
por m3
Esta dentro
Nivel
2.0475
Capacidad
Subsidio
Pago ??
SI
por conexin
0
NO
31.00
12.7
0.12
m3/viv/mes
0.67
9.08
b=
a=
0.67
9.17
8.54 S/./viv/mes
52.76 S/./viv/mes
53.76 S/./viv/mes
1 S/./viv/mes
62.3 S/./viv/mes
12.7
0.12
m3/viv/mes
0.67
b=
a=
9.08
0.66
9.04
52.76 S/./viv/mes
53.76 S/./viv/mes
1 S/./viv/mes
AO
N DE FAMILIAS CONECTADAS AL SERVICIO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
93
95
96
98
99
101
103
104
106
107
109
111
113
115
116
118
120
122
124
126
128
34
34
34
34
34
34
34
34
34
34
34
34
34
34
34
34
34
34
34
34
34
59
61
62
64
65
67
69
70
72
73
75
77
79
81
82
84
86
88
90
92
94
BENEFICIOS
ANTIGUOS
USUARIOS
BENEFICIOS
NUEVOS USUARIOS
NMERO
CONEXIONES
INCREMENTALES
59
2
1
2
1
2
2
1
2
1
2
2
2
2
1
2
2
2
2
2
2
21,934.08
(S/.)
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
21,934.08
45,603.60
(S/.)
46,351.20
47,846.40
48,594.00
50,089.20
51,584.40
52,332.00
53,827.20
54,574.80
56,070.00
57,565.20
59,060.40
60,555.60
61,303.20
62,798.40
64,293.60
65,788.80
67,284.00
68,779.20
70,274.40
Factor de incremento
1.0338983051
1.0508474576
1.0847457627
1.1016949153
1.1355932203
1.1694915254
1.186440678
1.2203389831
1.2372881356
1.2711864407
1.3050847458
1.3389830508
1.3728813559
1.3898305085
1.4237288136
1.4576271186
1.4915254237
1.5254237288
1.5593220339
1.593220339
ncremento
61
62
64
65
67
69
70
72
73
75
77
79
81
82
84
86
88
90
92
94
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
BENEFICIOS
INCREMENTALES
(S/.)
67,537.68
68,285.28
69,780.48
70,528.08
72,023.28
73,518.48
74,266.08
75,761.28
76,508.88
78,004.08
79,499.28
80,994.48
82,489.68
83,237.28
84,732.48
86,227.68
87,722.88
89,218.08
90,713.28
92,208.48
INVERSION
(S/.)
298,805.32
2,909.36
1,454.68
2,909.36
1,454.68
2,909.36
2,909.36
1,454.68
2,909.36
1,454.68
2,909.36
2,909.36
2,909.36
2,909.36
1,454.68
2,909.36
2,909.36
2,909.36
2,909.36
2,909.36
2,909.36
AMPLIACIN Y REPOSICIN
DE MEDIDORES
(S/.)
178.75
89.37
178.75
89.37
5,451.83
357.50
178.75
357.50
178.75
5,630.58
536.25
357.50
536.25
268.12
5,809.33
714.99
536.25
714.99
446.87
714.99
AMPLIACIN DE
CONEXIONES
2,004.77
1,002.39
2,004.77
1,002.39
2,004.77
2,004.77
1,002.39
2,004.77
1,002.39
2,004.77
2,004.77
2,004.77
2,004.77
1,002.39
2,004.77
2,004.77
2,004.77
2,004.77
2,004.77
2,004.77
INVERSIN TOTAL
298,805.32
5,092.88
2,546.44
5,092.88
2,546.44
10,365.96
5,271.63
2,635.81
5,271.63
2,635.81
10,544.71
5,450.38
5,271.63
5,450.38
2,725.19
10,723.46
5,629.13
5,450.38
5,629.13
5,361.00
5,629.13
O&M
INCREMENTALES
(S/.)
905.47
906.12
907.42
908.07
909.36
911.74
912.39
915.12
915.77
917.06
918.36
919.66
922.39
924.11
925.41
926.71
928.01
929.31
930.61
931.91
VAN
TIRS
FLUJO NETO
SOCIAL
(S/.)
-298,805.32
61,539.33
64,832.72
63,780.18
67,073.57
60,747.96
67,335.11
70,717.88
69,574.54
72,957.30
66,542.31
73,130.54
74,803.19
76,116.91
79,587.98
73,083.61
79,671.84
81,344.49
82,659.65
84,421.67
85,647.45
249,936.85
21.84%
AO
PORCENTAJE DE
DISMINUCIN DE
BENEFICIOS
BENEFICIOS
INCREMENTALES
(S/.)
0%
PORCENTAJE DE
AUMENTO DE
INVERSIN
0%
0
1
2
3
4
5
6
7
8
9
0.00
67,537.68
68,285.28
69,780.48
70,528.08
72,023.28
73,518.48
74,266.08
75,761.28
76,508.88
10
11
12
13
14
15
16
17
18
19
78,004.08
79,499.28
80,994.48
82,489.68
83,237.28
84,732.48
86,227.68
87,722.88
89,218.08
90,713.28
20
92,208.48
FLUJO NETO
SOCIAL
(S/.)
298,805.32
5,092.88
2,546.44
5,092.88
2,546.44
10,365.96
5,271.63
2,635.81
5,271.63
2,635.81
0.00
905.47
906.12
907.42
908.07
909.36
911.74
912.39
915.12
915.77
-298,805.32
61,539.33
64,832.72
63,780.18
67,073.57
60,747.96
67,335.11
70,717.88
69,574.54
72,957.30
10,544.71
5,450.38
5,271.63
5,450.38
2,725.19
10,723.46
5,629.13
5,450.38
5,629.13
5,361.00
917.06
918.36
919.66
922.39
924.11
925.41
926.71
928.01
929.31
930.61
66,542.31
73,130.54
74,803.19
76,116.91
79,587.98
73,083.61
79,671.84
81,344.49
82,659.65
84,421.67
5,629.13
931.91
85,647.45
249,936.85
21.84%
INVERSION
(S/.)
PORCENTAJE DE AUMENTO
DE O$M
0%
* VANPS
* TIRS
=
=
100%
3864
VAN
249,936.85
147,958.74
45,980.63
11,987.93
0
VAN
249936.85
177189.82
104442.79
31695.76
0
VAN
249936.85
190222.99
130509.13
11081.42
0
VAN
250,000.00
200,000.00
150,000.00
100,000.00
50,000.00
0.00
0%
10%
20%
30%
40%
% de Aumento del Costo de Inversin
VAN
250000.00
200000.00
150000.00
100000.00
50000.00
0.00
0%
500%
1000%
1500%
2000%
Porcentaje de Aumento de los Costos de Opera
100000.00
50000.00
0.00
0%
500%
1000%
1500%
2000%
Porcentaje de Aumento de los Costos de Opera
VAN
250000.00
200000.00
150000.00
100000.00
50000.00
0.00
0%
5%
10%
15%
20%
25%
Porcentaje de Disminucin de los
0%
40%
nto del Costo de Inversin
50%
60%
70%
80%
500%
2000%
2500%
3000%
to de los Costos de Operacin y Mantenimiento
3500%
4000%
500%
2000%
2500%
3000%
to de los Costos de Operacin y Mantenimiento
3500%
4000%
5%
20%
25%
30%
je de Disminucin de los Beneficios
35%
40%
45%
Descripcin
OBRAS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO NIVELACION Y REPLANTEO
MOVIMIENTO DE TIERRAS
EXCAVACION MANUAL EN TERRENO SEMIROCOSO
ELIMINACION MANUAL DE MATERIAL EXCEDENTE INC. ACARREO
CONFORMACION Y COMPACT. MANUAL DE BASE DE CIMENT. C/MATERIAL PRESTAMO
CONCRETO SIMPLE
CONCRETO SIMPLE f'c = 140 kg/cm2,E=6"
ENCOFRADO Y DESENCOFRADO NORMAL
ACERO fy=4200 kg/cm2 GRADO 60
CONCRETO ARMADO
CONCRETO f'c=175 kg/cm2
ACERO fy=4200 kg/cm2 GRADO 60
ENCOFRADO Y DESENCOFRADO NORMAL
ALBAILERIA
MURO DE SOGA LADRILLO KK C/CEMENTO-CAL-ARENA 1:0.5:4
EMPEDRADO DE PROTECCION CON PIEDRA TAMAO 4"-6"
REVESTIMIENTOS
TARRAJEO DE MUROS, PISO Y TECHO INTERIORES C / IMPERMEABILIZANTE-CAMARAS
COBERTURA
COBERTURA CON CALAMINA GALVANIZADA
CARPINTERIA DE MADERA
PARED DE MADERA ASENTADO C/MORTERO DE BARRO
VENTANA DE MADERA TORNILLO INCL MALLA - CASETA
ESCALERA DE MADERA - CASETA
PUERTA DE MADERA Y MARCO DE MADERA - CASETA
PUERTA DE CALAMINA Y MARCO DE MADERA - CAMARA
APARATOS Y ACCESORIOS SANITARIOS
SUMINISTRO E INSTALACION DE TASA SANITARIA
SUMINISTRO E INSTALACION DE TUBERIA Y ACCESORIOS DE PVC SAL 1.5"
SUMINISTRO E INSTALACION DE URINARIO
SUMINISTRO E INSTALACION DE DEPOSITO DE ORINA
SUMINISTRO E INSTALACION DE DEPOSITO DE EXCRETAS
VENTILACION
SUMINISTRO E INSTALACION DE TUBERIA DE VENTILACION PVC 4" Y ACCESORIOS
TRANSPORTE Y CAPACITACIN
FLETE TERRESTRE Y RURAL
MODULO DE CAPACITACION
COSTO DIRECTO
EXPEDIENTE TCNICO
INTERVENCIN SOCIAL
SUPERVISIN
SUBTOTAL
IGV
TOTAL
Und.
Metrado
Precio (S/.)
m2
m2
926.25
926.25
0.26
0.26
m3
m3
m2
83.60
109.25
279.30
10.30
5.15
10.78
m3
m2
kg
43.70
117.80
1,084.90
190.41
22.50
3.54
m3
kg
m2
18.05
925.30
230.85
215.89
3.54
22.50
m2
m3
272.65
389.50
46.46
22.44
m2
641.25
12.42
m2
253.65
86.34
m2
m2
glb
m2
m2
607.05
62.70
93.00
144.40
86.45
67.97
44.55
258.27
103.61
97.72
u
glb
u
u
u
93.00
93.00
93.00
93.00
186.00
226.51
68.26
177.97
40.05
168.52
glb
93.00
61.26
glb
25691
Parcial (S/.)
481.65
240.83
240.83
4,434.57
861.08
562.64
3,010.85
14,811.96
8,320.92
2,650.50
3,840.55
12,366.50
3,896.81
3,275.56
5,194.13
21,407.70
12,667.32
8,740.38
7,964.33
7,964.33
21,900.14
21,900.14
91,482.76
41,261.19
2,793.29
24,019.11
14,961.28
8,447.89
79,034.19
21,065.43
6,348.18
16,551.21
3,724.65
31,344.72
5,697.18
5,697.18
28,891.00
25691
mod
5%
7%
3200
3200
288,471.98
14,423.60
49,936.27
20,193.04
373,024.89
70,874.73
443,899.62
240.825
Tipo 3.2
3.2
2.89243
2791.193 558.239
193
259,581
308901.4
566.5
617.6
545.28
343281.659175
Presupuesto
Presupuesto
MEJORAMIENTO Y AMPLIACION SISTEMA AGUA POTABLE LOCALIDAD CONGONA, DISTRITO CUTERVO, PROVINCIA CUTERVO - CAJAMARCA
Subpresupuesto
MEJORAMIENTO Y AMPLIACION SISTEMA AGUA POTABLE LOCALIDAD CONGONA, DISTRITO CUTERVO, PROVINCIA CUTERVO - CAJAMARCA
Cliente
FONCODES
Lugar
Item
Descripcin
02
02.01
OBRAS PROVISIONALES
Costo al
Und.
Metrado
Precio S/.
02.01.01
m2
926.25
0.26
02.01.02
m2
926.25
0.26
10.30
02.02
MOVIMIENTO DE TIERRAS
02.02.01
m3
83.60
02.02.02
m3
109.25
5.15
m2
279.30
10.78
02.02.03
02.03
02.03.01
m3
43.70
190.41
02.03.02
m2
117.80
22.50
02.03.03
kg
1,084.90
3.54
215.89
02.04
CONCRETO ARMADO
02.04.01
m3
18.05
02.04.02
kg
925.30
3.54
02.04.03
m2
230.85
22.50
02.05
ALBAILERIA
02.05.01
m2
272.65
46.46
02.05.02
m3
389.50
22.44
m2
641.25
12.42
m2
253.65
86.34
67.97
02.06
REVESTIMIENTOS
02.06.01
02.07
02.07.01
02.08
02.08.01
m2
607.05
02.08.02
m2
62.70
44.55
02.08.03
glb
93.00
258.27
02.08.04
m2
144.40
103.61
02.08.05
m2
86.45
97.72
226.51
02.09
02.09.01
02.09.02
93.00
glb
93.00
02.09.03
68.26
93.00
177.97
02.09.04
93.00
40.05
02.09.05
186.00
168.52
glb
93.00
61.26
02.10
VENTILACION
02.10.01
02.11
TRANSPORTE Y CAPACITACIN
02.11.01
glb
1.00
25,691.00
02.11.02
MODULO DE CAPACITACION
mod
1.00
3,200.00
COSTO DIRECTO
EXPEDIENTE TCNICO
5%
INTERVENCIN SOCIAL
SUPERVISIN
7%
SUBTOTAL
IGV
19%
TOTAL PRESUPUESTO
A CUTERVO - CAJAMARCA
A CUTERVO - CAJAMARCA
31/11/2010
Parcial S/.
Total S/.
288,471.98
481.65
240.83
240.83
4,434.57
861.08
562.64
3,010.85
14,811.96
8,320.92
2,650.50
3,840.55
12,366.50
3,896.81
3,275.56
5,194.13
21,407.70
12,667.32
8,740.38
7,964.33
7,964.33
21,900.14
21,900.14
91,482.76
41,261.19
2,793.29
24,019.11
14,961.28
8,447.89
79,034.19
21,065.43
6,348.18
16,551.21
3,724.65
31,344.72
5,697.18
5,697.18
28,891.00
25,691.00
3,200.00
288,471.98
14,423.60
49,936.27
20,193.04
373,024.89
70,874.73
443,899.62
Descripcin
OBRAS PRELIMINARES
MOVIMIENTO DE TIERRAS
CONCRETO SIMPLE
CONCRETO ARMADO
ALBAILERIA
REVESTIMIENTOS
COBERTURA
CARPINTERIA DE MADERA
APARATOS Y ACCESORIOS SANITARIOS
VENTILACION
TRANSPORTE Y CAPACITACIN
COSTO DIRECTO
EXPEDIENTE TCNICO
INTERVENCIN SOCIAL
SUPERVISIN
TOTAL
Inversin a
Precios
Sociales (S/.)
573.16
5,277.14
17,626.24
14,716.14
25,475.16
9,477.55
26,061.17
108,864.49
94,050.69
6,779.64
34,380.29
343,281.66
17,164.08
59,424.16
24,029.72
443,899.62
Factor de
Correccin
0.840
0.909
0.792
0.792
0.792
0.792
0.792
0.909
0.840
0.840
0.840
0.909
0.909
0.909
Inversin a
Precios
Privados (S/.)
481.46
4,796.92
13,959.98
11,655.18
20,176.33
7,506.22
20,640.44
98,957.82
79,002.58
5,694.90
28,879.44
291,751.27
15,602.15
54,016.56
21,843.01
383,212.99
0.86329
0.8499
Veces
Cantidad
REMUNERACIONES
Equipos de intervencin
4
4
1
1
Secretaria
Guardiania (dia y noche)
Personal de limpieza
3
3
3
1
1
1
GASTOS DIVERSOS
Gasto de Equipos
Cmara digital
Computadora
Impresora
1
1
1
1
1
1
16
Gastos Generales
Conexin de Telefono fijo
Equipos de comunicacin (radio)
Tinta de Impresoras
Alquiler de Oficina de Operaciones
Muebles Varios (escritorios, pizarra, etc)
Operacin y mantenimiento (luz,agua,etc)
3
3
3
3
1
3
1
2
1
1
2
1
Materiales varios
Identificacin de personal (fotocheck)
Formatos para citaciones y asistencias
Formatos de Linea Base
Fotocopias
Materiales para talleres
Rotafolios (para Equipos de Campo)
Paneles
1
4
2
1
1
1
1
2
1
5
5
500
15
5
Promotor de campo
Tcnico de campo
Personal Administrativo
Gastos Operativos
Movilidad
SUB TOTAL
UTILIDAD
SUBTOTAL
TOTAL
5%
CTO DE LETRINIZACION
=
Und.
Monto (S/.)
Total
S/.
Mes
Mes
3,400.00
2,700.00
13,600.00
10,800.00
Mes
Mes
Mes
1,100.00
1,600.00
600.00
TOTAL
3,300.00
4,800.00
1,800.00
34,300.00
Equipos
Equipos
Equipos
400.00
1,493.35
600.00
TOTAL
400.00
1,493.35
600.00
2,493.35
Mes
125.00
TOTAL
2,000.00
2,000.00
Equipos
Equipos
Equipos
Mes
Equipos
Mes
50.00
100.00
100.00
600.00
700.00
500.00
TOTAL
150.00
600.00
300.00
1,800.00
1,400.00
1,500.00
5,750.00
Und.
Und.
Ciento
Ciento
Und.
Und.
Und.
20.00
30.00
40.00
40.00
3.00
17.00
100.00
TOTAL
40.00
120.00
400.00
200.00
1,500.00
255.00
500.00
3,015.00
47,558.35
2,377.92
49,936.27
49,936.27
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
POBLACIN
BENEFICIARIA
TOTAL
477
485
493
501
509
517
525
533
542
551
560
569
578
587
596
606
616
626
636
646
VAC
=
*Promedio poblacin Benef.
ICE
=
INVERSION
(miles S/.)
291,751.27
6274.22
3137.11
6274.22
3137.11
6274.22
6274.22
3137.11
6274.22
3137.11
6274.22
6274.22
6274.22
6274.22
3137.11
6274.22
6274.22
6274.22
6274.22
6274.22
6274.22
400,164
562
400,164
562
OyM
(miles S/.)
7,042.46
7,174.11
7,437.41
7,569.06
7,832.36
8,095.66
8,227.31
8,490.61
8,622.26
8,885.56
9,148.86
9,412.16
9,675.46
9,807.11
10,070.41
10,333.71
10,597.01
10,860.32
11,123.62
11,386.92
712.67
S./poblador beneficiado
COSTO Percpita
lnea de Corte
Analisis de Sensibilidad
19.59263751
Dlares
193
INDICE COSTO E
SUBCOMPONENTE
AO
PORCENTAJE DE AUMENTO
DE INVERSIN
1%
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
POBLACIN
BENEFICIARIA
TOTAL
477
485
493
501
509
517
525
533
542
551
560
569
578
587
596
606
616
626
636
646
346,782.40
COSTO Percpita
lnea de Corte
617.6
Dlares
ecios Privados
cin Beneficiada
Tipo de Cambio
193
Sles
2.85
550.05
346,782.40
561.5
C o s to P e r c p it a S / . /P o b . B e n e f.
Sensibilidad d
640
620
600
580
560
540
520
500
480
0
0.01
0.02
Porcentaje
617.6
Analisis de Sensibilidad
Lnea de Corte
Tipo de Cambio
% Incremento de Inversines
0
2%
4%
5%
$ 193
3.2
Costo Percpita S/.
/Pob
617.60
526.11
536.43
541.58
617.6
Linea de Corte S/. /
Pob.
617.6
617.6
617.6
617.6
7%
550.05
617.6
0.01
0.02
0.03
0.04
0.05
0.06
0.07
mposteras Ecolgicas
3,691.20
PERIODO
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
VIVIENDAS NUEVAS
COSTO DE NUEVAS
LETRINAS A PRECIOS
PRIVADOS S/.
FACTOR DE
CORRECCIN
COSTO DE NUEVAS
LETRINAS A PRECIOS
SOCIALES S/.
2
1
2
1
2
2
1
2
1
2
2
2
2
1
2
2
2
2
2
2
7,382.40
3,691.20
7,382.40
3,691.20
7,382.40
7,382.40
3,691.20
7,382.40
3,691.20
7,382.40
7,382.40
7,382.40
7,382.40
3,691.20
7,382.40
7,382.40
7,382.40
7,382.40
7,382.40
7,382.40
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
0.850
6274.22
3137.11
6274.22
3137.11
6274.22
6274.22
3137.11
6274.22
3137.11
6274.22
6274.22
6274.22
6274.22
3137.11
6274.22
6274.22
6274.22
6274.22
6274.22
6274.22
249,936.85
21.84%
Componente Saneamiento
ICE (S/. / Pob.)
CPC (S/. /Pob.)
712.67
617.60