Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
2011
2012
2013
2014
2015
Poblacin total
1885
1928
1972
2017
2063
496.1
507.4
501.7
518.9
513.2
530.8
524.9
542.9
536.8
Familias
2016
2017
2018
2019
2020
2021
2110
2158
2207
2257
2308
2360
555.3
549.1
567.9
561.6
580.8
574.3
593.9
587.4
607.4
600.7
621.1
614.2
Precios de
mercado
135010
Reservorio
22380
Redes de agua
36040
Conexiones con
micomedidor
37072
Procedencia
Porcentaje
Precios sociales
Importado
18%
19272.1
Nacional
82%
93820.5
0%
0.0
100%
18966.1
Importado
15%
4287.1
Nacional
85%
25961.0
Importado
20%
5879.9
Nacional
80%
25133.6
Importado
Nacional
193320.3
Total
Precios de
mercado
245406
60400
Redes de tubera
90560
Conexiones
domiciliarias
79234
Total
Procedencia
Porcentaje
Precios sociales
Importado
20%
38923.048
Nacional
80%
166376.949
0%
0.000
Importado
Nacional
100%
51186.441
Importado
10%
7181.714
Nacional
90%
69071.186
Importado
20%
12567.047
Nacional
80%
53717.966
399024.4
CONSUMO DE AGUA
POR CONEXIONES
Ao
Poblacin
Familias
Domestico
Comercial
2011
1885
496.1
2012
1928
507.4
205701.3
2013
1972
518.9
210394.7
2014
2017
530.8
215196.1
2015
2063
542.9
220105.3
2016
2110
555.3
225122.4
2017
2158
567.9
230247.4
2018
2207
580.8
235480.3
2019
2257
593.9
240821.1
2020
2308
607.4
246269.7
2021
2360
621.1
251826.3
Estatal
Social
Total
Total m3/da
4250
209951.3
209.95
4250
214644.7
214.64
4250
219446.1
219.45
1200
4250
225555.3
225.56
1200
4250
230572.4
230.57
1200
4250
235697.4
235.70
1200
4250
240930.3
240.93
1200
4250
246271.1
246.27
1200
4250
251719.7
251.72
1200
4250
257276.3
257.28
12.4141
12.4085
12.4030
12.4640
12.4575
12.4511
12.4450
12.4390
12.4333
12.4278
12.4343
Promedio
Max da
Max horario
Promedio en
m3/da
2011
3.24
4.21
5.82
279.94
2012
3.24
4.21
5.82
279.94
2013
3.31
4.3
5.96
285.98
2014
3.38
4.4
6.09
292.03
2015
3.47
4.51
6.24
299.81
2016
3.54
4.61
6.38
305.86
2017
3.62
4.71
6.52
312.77
2018
3.71
4.82
6.67
320.54
2019
3.79
4.93
6.82
327.46
2020
3.87
5.04
6.97
334.37
2021
3.98
5.17
7.16
343.87
TADO
Promedio en
m3/ao
102176.64
102176.64
104384.16
106591.68
109429.92
111637.44
114160.32
116998.56
119521.44
122044.32
125513.28
Precio social
Agua
Alcantarillado
Agua
Alcantarillado
0.076
0.002
0.0644
0.0017
0.064
0.003
0.0508
0.0024
0.046
0.014
0.0418
0.0127
0.034
0.02
0.0231
0.0136
0.141
0.12
0.1195
0.1017
0.112
0.114
0.0739
0.0752
Aguas servidas
0.003
0.0000
0.0025
Administracin
0.12
0.05
0.1091
0.0455
Inventarios
0.089
0.071
0.0754
0.0602
Otros
0.026
0.016
0.0220
0.0136
Total
0.7080
0.4130
0.5801
0.3291
Agua potable
Sin proyectos
Ao
Con proyecto
0.708
Produccin m3
Costo Total
Produccin m3
2012
102176.64
72341.1
2013
104384.16
73904
2014
106591.68
75466.9
2015
109429.92
77476.4
2016
111637.44
79039.3
2017
114160.32
80825.5
2018
116998.56
82835
2019
119521.44
84621.2
2020
122044.32
86407.4
2021
125513.28
88863.4
Costo Privado
Alcantarillado
proyecto
Sin proyectos
0.5801
Costo Social
59268.5
60549.0
61829.5
63475.8
64756.3
66219.7
67866.1
69329.5
70792.9
72805.1
Con proyecto
0.413
0.3291
Costo Privado
Costo Social
30932.6
31600.9
32269.2
33128.5
33796.8
34560.6
35419.8
36183.6
36947.3
37997.5
Produccin m3
Costo Total
Produccin m3
94002.51
38823.04
96033.43
39661.81
98064.35
40500.57
100675.53
41578.99
102706.44
42417.76
105027.49
43376.36
107638.68
44454.77
109959.72
45413.37
112280.77
46371.96
115472.22
47690.03
9.65
16.28
16.16
25.93
Inversin
Flujo de Efectivo Social (FES)
2011
1,885.0
3.8
496.1
2011
0
Beneficios
Beneficios por liberacin de recursos
Beneficios por mayor consumo
Costo de Operacin y Mantenimiento
Inversin
Flujo de Efectivo Social (FES)
TSD
VANs =
TIR =
2011
0
193,320
-193,320.3
9%
497,785.3
52.37%
FES mg =
-193,320.34
VANs mg =
TIR mg =
S/. 86,230.59
17.97%
2012
1,928.0
3.8
507.4
501.7
5.7
2013
1,972.0
###
518.9
513.2
5.8
2014
2,017.0
3.8
530.8
524.9
5.9
2015
2,063.0
3.8
542.9
536.8
6.1
2016
2,110.0
3.8
555.3
549.1
6.2
2017
2,158.0
3.8
567.9
561.6
6.3
2012
2013
2014
2015
2016
2017
58,753.3
60,094.1
61,465.4
62,867.2
64,299.5
65,762.2
2012
157,891
58,753.3
99,137.8
59268.5
2013
161,494
60,094.1
101,400.2
60549
2014
165,180
61,465.4
103,714.1
61829.48
2015
168,947
62,867.2
106,079.5
63475.83
2016
172,796
64,299.5
108,496.2
64756.32
2017
176,727
65,762.2
110,964.4
66219.74
98,622.5
100,945.4
103,350.1
105,470.8
108,039.4
110,506.8
39,869.26
40,851.25
41,884.66
42,603.63
43,739.88
44,744.62
2.5
2018
2,207.0
3.8
580.8
574.3
6.4
2019
2,257.0
3.8
593.9
587.4
6.6
2020
2,308.0
3.8
607.4
600.7
6.7
2021
2,360.0
3.8
621.1
614.2
6.8
2018
2019
2020
2021
67,255.4
68,779.1
70,333.3
71,917.9
2018
180,739
67,255.4
113,483.9
67866.09
2019
184,834
68,779.1
116,054.9
69329.51
2020
189,011
70,333.3
118,677.4
70792.93
2021
193,269
71,917.9
121,351.2
72805.13
112,873.3
115,504.5
118,217.7
120,464.0
45,617.85
46,725.43
47,884.43
48,546.07
1.3
Q = 21.59-7.092P
B
C
A
3.86
12.43
21.59
9.65
16.28
16.16
25.93
2011
1,885.0
3.8
496.1
TSD
VACs =
ICE =
399,024
399,024.4
9%
615,557.84
1105.967
2012
1,928.0
3.8
507.4
501.7
5.7
2013
1,972.0
###
518.9
513.2
5.8
2014
2,017.0
3.8
530.8
524.9
5.9
2015
2,063.0
3.8
542.9
536.8
6.1
2016
2,110.0
3.8
555.3
549.1
6.2
2017
2,158.0
3.8
567.9
561.6
6.3
2012
30932.6
2013
31600.9
2014
32269.2
2015
33128.5
2016
33796.8
2017
34560.6
30,932.6
31,600.9
32,269.2
33,128.5
33,796.8
34,560.6
2.5
2018
2,207.0
3.8
580.8
574.3
6.4
2019
2,257.0
3.8
593.9
587.4
6.6
2020
2,308.0
3.8
607.4
600.7
6.7
2021
2,360.0
3.8
621.1
614.2
6.8
2018
35419.8
2019
36183.6
2020
36947.3
2021
37997.5
35,419.8
36,183.6
36,947.3
37,997.5
1.3
556.6
Q = 21.59-7.092P
B
C
A
3.86
12.43
21.59
Precio (tarifa)
Costo O&M
D. Insatisfecha
1.4
0.9
2.0
Decisin
Decisin
Demanda
600
650
700
750
800
850
900
950
1000
Probabilidad
600
650
700
750
800
850
900
950
1000
600
300.00
255.00
210.00
165.00
120.00
75.00
30.00
15.00
60.00
0.025
7.5
650
200.00
325.00
280.00
235.00
190.00
145.00
100.00
55.00
10.00
0.05
16.3
700
100.00
225.00
350.00
305.00
260.00
215.00
170.00
125.00
80.00
0.1
35.0
750
0.00
125.00
250.00
375.00
330.00
285.00
240.00
195.00
150.00
0.2
75.0
600
0.00
45.00
90.00
135.00
180.00
225.00
270.00
315.00
360.00
650
125.00
0.00
45.00
90.00
135.00
180.00
225.00
270.00
315.00
700
250.00
125.00
0.00
45.00
90.00
135.00
180.00
225.00
270.00
750
375.00
250.00
125.00
0.00
45.00
90.00
135.00
180.00
225.00
Demanda
Conservador
800
100.00
25.00
150.00
275.00
400.00
355.00
310.00
265.00
220.00
0.25
100.0
850
200.00
75.00
50.00
175.00
300.00
425.00
380.00
335.00
290.00
0.2
85.0
900
300.00
175.00
50.00
75.00
200.00
325.00
450.00
405.00
360.00
0.1
45.0
950
400.00
275.00
150.00
25.00
100.00
225.00
350.00
475.00
430.00
0.05
23.8
1000
500.00
375.00
250.00
125.00
0.00
125.00
250.00
375.00
500.00
0.025
12.5
800
500.00
375.00
250.00
125.00
0.00
45.00
90.00
135.00
180.00
850
625.00
500.00
375.00
250.00
125.00
0.00
45.00
90.00
135.00
900
750.00
625.00
500.00
375.00
250.00
125.00
0.00
45.00
90.00
950
875.00
750.00
625.00
500.00
375.00
250.00
125.00
0.00
45.00
1000
1000.00
875.00
750.00
625.00
500.00
375.00
250.00
125.00
0.00
Maximin
500.00
375.00
250.00
125.00
0.00
75.00
30.00
15.00
60.00
75.00
400.0
Optimista
MaxiMax
300.00
325.00
350.00
375.00
400.00
425.00
450.00
475.00
500.00
500.00
VEIP =
VECP =
Arrepentimiento
MiniMax
1000.00
875.00
750.00
625.00
500.00
375.00
270.00
315.00
360.00
270.00
91.75
VE
-100.00
20.75
133.00
228.25
289.50
308.25
293.00
260.75
220.00
308.25