Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
CALCULO DE TARIFA
DATOS DEL PROYECTO
a. Dotacin
b. Caudal de Bombeo
c. Consumo Bsico mensual
d. Nmero Actual de Conexiones
e. Long. Lnea de Cond-Bombeo
f. HP de la bomba
g. No. horas de bombeo
h. Long. Red de Distribucin
i. Costo Materiales No Locales Obra
j. Costo Equipo de Bombeo
k. Costo cilindro de gas cloro vaco (150 lbs.)
l/hab/da
l/s
m3/mes
No
Km
HP
horas
Km
Q
Q
Q
j. Inflacin anual
k. Salario mnimo da
l. Costo del hipoclorito de calcio
m.Costo de la electricidad
n. Viticos
Q-dia
Q/Lbs
Q/ kwh
Q-dia
100.00
6.23
4,518.00 Dotacin l/hab/dia * No. Habitantes * 30 dias / 1000
251.00
5.00
125.00
12.00
7.00
3,413,600.00
120,000.00
5,000.00
DATOS ECONMICOS
0
Fuente: http://www.mintrabajo.gob.gt/org/preguntas56.00 frecuentes/bfcual-es-el-salario-minimo-en-guatemala
8.00 Fuente: Precio/libra de gas cloro al 27/01/10
1.20 Fuente: Precio/kwh asumido
100.00
No das
23.55
Lbs.
13
kwh
33899
Sub-total
Mantenimiento
Mantenimiento del sistema
Mantenimiento del equipo de bombeo
Reserva por reposicin equipo bombeo
0.002
0.1
0.2
Sub-total
Administracin
Papelera
Viticos
Q
Sub-total
TOTAL COSTOS
2 Tarifa Calculada
ESTIMACION TARIFA
Tarifa Bsica Calculada
Q/mes
m3/mes
184.00
al mes
10.21
Q/m3
12.26
Q/m3
1/
Dotacin
No aos para la evaluacin
Consumo Bsico mensual
Nmero Actual de Conexiones
Tarifa sobre costos operacin, admon y mantenimiento
Tarifa sobre amortizacin costos inversin inicial
Tarifa total
l/hab/da
aos
m3/mes
No
Q
Q
Q
100
20
259200
251
184.00
0.00
184.00
AO
0
INGRESOS
TARIFA
Porcentaje incremento anual tarifa
Q/mes
2/
3/
Q/ao
0.00
COSTOS
Inversin (Directos + Indirectos)
Operacin
Mantenimiento
Administracin
Porcentaje incremento anual costos
Sub-total costos OAM
0.00
-
3/
1
-
Q/ao
0.00
10
277
1.06
293
1.06
311
1.06
251
1
259
1.03
266
1.03
274
1.03
283
1.03
291
1.03
300
1.03
309
1.03
318
1.03
327
1.03
554,208
605,084
660,631
721,277
787,490
859,782
938,710
505,225
42,827
5,412
1
553,464
505,225
42,827
5,412
1.08
597,741
505,225
42,827
5,412
1.08
645,560
505,225
42,827
5,412
1.08
697,205
505,225
42,827
5,412
1.08
752,981
505,225
42,827
5,412
1.08
813,220
505,225
42,827
5,412
1.08
878,277
1,024,883
1,118,968
1,221,689
7,343.39
15,070.86
505,225
42,827
5,412
1.08
948,540
505,225
42,827
5,412
1.08
1,024,423
505,225
42,827
5,412
1.08
1,106,377
24,071.97
34,508.80
46,561.88
60,432.26
76,343.62
94,544.73
115,312.12
1.120
1.2544
1.57351936
1.76234168
1.97382269
2.21068141
2.47596318
2.77307876
3.105848208
5,854.11
10,727.14
15,298.17
19,581.22
23,589.70
27,336.49
30,833.91
34,093.78
12
13
14
15
16
17
18
19
1.404928
37,127.42
20
330
1.06
349
1.06
370
1.06
392
1.06
416
1.06
441
1.06
467
1.06
495
1.06
525
1.06
557
1.06
337
1.03
347
1.03
358
1.03
369
1.03
380
1.03
391
1.03
403
1.03
415
1.03
427
1.03
440
1.03
1,333,840
1,456,286
1,589,973
1,735,933
1,895,292
2,069,279
2,259,239
2,466,637
2,693,075
2,940,299
505,225
42,827
5,412
1.08
1,194,887
505,225
42,827
5,412
1.08
1,290,478
505,225
42,827
5,412
1.08
1,393,716
505,225
42,827
5,412
1.08
1,505,213
505,225
42,827
5,412
1.08
1,625,630
505,225
42,827
5,412
1.08
1,755,681
505,225
42,827
5,412
1.08
1,896,135
505,225
42,827
5,412
1.08
2,047,826
505,225
42,827
5,412
1.08
2,211,652
505,225
42,827
5,412
1.08
2,388,584
0.00
138,953.02
165,808.58
196,257.44
230,719.72
269,661.31
313,598.66
363,104.05
3.47854999
3.89597599
4.36349311
4.88711229
5.47356576
6.13039365
6.86604089
39,945.67
42,558.93
44,977.14
47,209.83
49,266.11
51,154.73
52,884.05
418,811.39
481,422.63
551,714.72
7.6899658
8.61276169
9.646293093
54,462.06
55,896.43
1.12
1
261
1.06
664.46
Q/mes
COSTOS
Inversin (Directos + Indirectos)
Operacin
Mantenimiento
Administracin
Porcentaje incremento anual costos
Sub-total costos OAM
TASA ACTUALIZACION
FACTOR ACTUALIZACION
246
1.06
744.20
NUMERO DE CONEXIONES
Porcentaje incremento anual conexiones
2/
232
1.06
11
219
1.06
1.12
INGRESOS
TARIFA
Porcentaje incremento anual tarifa
207
1.06
195
1.06
NUMERO DE CONEXIONES
Porcentaje incremento anual conexiones
INGRESO TOTAL POR COBROS
184.00
1
700,655.82
N/A
57,194.48
1.12
1.08
12%
8%
B
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
Ingresos /
Beneficios
554,208
605,084
660,631
721,277
787,490
859,782
938,710
1,024,883
1,118,968
1,221,689
1,333,840
1,456,286
1,589,973
1,735,933
1,895,292
2,069,279
2,259,239
2,466,637
2,693,075
2,940,299
Factor
descuento
1.00
1.12
1.25
1.40
1.57
1.76
1.97
2.21
2.48
2.77
3.11
3.48
3.90
4.36
4.89
5.47
6.13
6.87
7.69
8.61
9.65
B=
Ingresos
actualizados
494,829
482,369
470,224
458,385
446,843
435,592
424,625
413,933
403,511
393,351
383,447
373,792
364,381
355,206
346,263
337,544
329,045
320,761
312,684
304,811
Costos
Inversin
-
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
505,225
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
42,827
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
Sub-total
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
553,464
Total con
Incremento
Costos
Costos
Costos
Incrementados Actualizados
1.00
553,464
494,164
1.08
597,741
476,515
1.08
645,560
459,497
1.08
697,205
443,086
1.08
752,981
427,262
1.08
813,220
412,003
1.08
878,277
397,288
1.08
948,540
383,099
1.08
1,024,423
369,417
1.08
1,106,377
356,224
1.08
1,194,887
343,501
1.08
1,290,478
331,234
1.08
1,393,716
319,404
1.08
1,505,213
307,996
1.08
1,625,630
296,997
1.08
1,755,681
286,390
1.08
1,896,135
276,161
1.08
2,047,826
266,298
1.08
2,211,652
256,788
1.08
2,388,584
247,617
C=
7,851,597
Relacion B/C
1.1
7,150,941
Ao 2
Q605,084
Q605,084
Ao 3
Q660,631
Q660,631
Ao 4
Q721,277
Q721,277
Ao 5
Q787,490
Q787,490
Ao 6
Q859,782
Q859,782
Ao 7
Q938,710
Q938,710
Ao 8
Q1,024,883
Q1,024,883
Ao 9
Q1,118,968
Q1,118,968
Ao 10
Q1,221,689
Q1,221,689
Q505,225
Q42,827
Q5,412
Q553,464
Q505,225
Q8,497
Q5,412
Q597,741
Q505,225
Q42,827
Q5,412
Q645,560
Q505,225
Q42,827
Q5,412
Q697,205
Q505,225
Q42,827
Q5,412
Q752,981
Q505,225
Q42,827
Q5,412
Q813,220
Q505,225
Q42,827
Q5,412
Q878,277
Q505,225
Q42,827
Q5,412
Q948,540
Q505,225
Q42,827
Q5,412
Q1,024,423
Q505,225
Q42,827
Q5,412
Q1,106,377
Q744
Q7,343
Q15,071
Q24,072
Q34,509
Q46,562
Q60,432
Q76,344
Q94,545
Q115,312
1.120
1.254
1.405
1.574
1.762
1.974
2.211
2.476
2.773
3.106
Q664
Q5,854
Q10,727
Q15,298
Q19,581
Q23,590
Q27,336
Q30,834
Q34,094
Q37,127
Ao 11
Q1,333,840
Q1,333,840
Ao 12
Q1,456,286
Q1,456,286
Ao 13
Q1,589,973
Q1,589,973
Ao 14
Q1,735,933
Q1,735,933
Ao 15
Q1,895,292
Q1,895,292
Ao 16
Q2,069,279
Q2,069,279
Ao 17
Q2,259,239
Q2,259,239
Ao 18
Q2,466,637
Q2,466,637
Ao 19
Q2,693,075
Q2,693,075
Ao 20
Q2,940,299
Q2,940,299
Q505,225
Q42,827
Q5,412
Q1,194,887
Q505,225
Q42,827
Q5,412
Q1,290,478
Q505,225
Q42,827
Q5,412
Q1,393,716
Q505,225
Q42,827
Q5,412
Q1,505,213
Q505,225
Q42,827
Q5,412
Q1,625,630
Q505,225
Q42,827
Q5,412
Q1,755,681
Q505,225
Q42,827
Q5,412
Q1,896,135
Q505,225
Q42,827
Q5,412
Q2,047,826
Q505,225
Q42,827
Q5,412
Q2,211,652
Q505,225
Q42,827
Q5,412
Q2,388,584
Q138,953
Q165,809
Q196,257
Q230,720
Q269,661
Q313,599
Q363,104
Q418,811
Q481,423
Q551,715
3.479
3.896
4.363
4.887
5.474
6.130
6.866
7.690
8.613
9.646
Q39,946
Q42,559
Q44,977
Q47,210
Q49,266
Q51,155
Q52,884
Q54,462
Q55,896
Q57,194
Ingresos
Ingresos por tarifa
Total Ingresos
Costos
Operacin
Mantenimiento
Administracin
Total Costos
Ingresos-Costos
1.12
Ao 1
Q554,208
Q554,208
1.12
TASA ACTUALIZACION
FACTOR ACTUALIZACION
Ao 0
-
700,655.82
N/A