Professional Documents
Culture Documents
1. COSTOS DE OPERACIÓN
PERSONAL
Operador de P Personal 1
INSUMOS
Energía
Operación Mes 1
Pozos de
agua
Energía eléctr Mes 1
Hipoclorito de Kg 35
2. COSTOS DE MANTENIMIENTO
Renovación de Unidad 29
Renovación de Global 1
Mantenimiento Global 1
Mantenimiento Global 1
Renovación de Global 1
COSTO TOTAL ANUAL (S/.)
Costos de Mantenimiento
Precio
Cantidad Total
Unitario
1 1,850,999.78 1,850,999.78
1 1,148,964.58 1,148,964.58
1 307,735.18 307,735.18
1 910,932.98 910,932.98
1 544,769.37 544,769.37
1 1,852,333.37 1,852,333.37
1 14,083.88 14,083.88
TO 6,629,819.14
662,981.91
530,385.53
1 7,823,186.58
1,408,173.58
2 9,231,360.16
312,927.46
78,231.87
234,695.60
OBRA 9,857,215.09
Costo
Precio Unitario Costo Anual
Mensual
63,870.00
7,200.00 86,400.00
2000 24,000.00
300 3,600.00
1500 1,500.00
3.5 1,470.00
19,640.00
1,000.00 12,000.00
120 1,440.00
2,000.00 2,000.00
2,500.00 2,500.00
1,500.00 1,500.00 1,500.00
200 200
AL (S/.) 136,610.00
COSTO COSTO
P.U. MENSUAL ANUAL
30 150 1,800.00
60,582.26
Alternativa 01 Alternativa 02
VAN TIR Limite Max. VAN TIR
2,069,653 13.40% 1,658,159 12.48%
29.29%
20.05%
Asegurado Asegurado
No Genera Impacto No Genera Impacto
Seleccionado
COSTO
COSTO MENSUAL ANUAL
18,900.00
375 4,500.00
1,200.00 14,400.00
1,200.00
1,000.00 1,000.00
200 200
20,100.00
COSTO
COSTO MENSUAL ANUAL
3,094.68 37,136.20
150 1,800.00
150 1,800.00
40,736.20
218,418.49
54,604.62
163,813.87
6,880,182.44
A.P. DEMANDA OFERTA DEFICIT A.C. DEMANDA
67,926.36 0 67,926.36 82,716.49
61,672.09 0 61,672.09 73,199.44
64,020.60 0 64,020.60 74,040.87
66,487.33 0 66,487.33 74,901.66
69,078.81 0 69,078.81 75,782.25
71,802.01 0 71,802.01 76,683.09
74,664.26 0 74,664.26 77,604.67
77,673.32 0 77,673.32 78,547.44
80,837.43 0 80,837.43 79,511.90
84,165.27 0 84,165.27 80,498.55
87,666.03 0 87,666.03 81,507.90
91,349.44 0 91,349.44 82,540.46
95,225.80 0 95,225.80 83,596.79
99,306.00 0 99,306.00 84,677.41
103,601.56 0 103,601.56 85,782.89
108,124.68 0 108,124.68 86,913.80
112,888.24 0 112,888.24 88,070.73
117,905.91 0 117,905.91 89,254.28
123,192.12 0 123,192.12 90,465.05
128,762.16 0 128,762.16 91,703.68
134,632.21 0 134,632.21 92,970.80
TOTAL 1,920,981.63
OFERTA DEFICIT