-
Mviles
PERFIL DE PROYECTO
EXTENSIN DEL SERVICIO DE TELEFONA MVIL
PARA BRINDAR COBERTURA
EN REAS RURALES DE 11 DEPARTAMENTOS DEL PAS
Lima Per
Marzo 2006
-
3
3 5 5!"# 6!"$ 7!"# 8!"# %& 13!!%''( 13
15
)*'+ 15$( %( %" 15)'( %"& 15,'( %"& 18!'(-#.* /' 2001+
21234"56 22
) $ 23$% $ 23+7$ 23 0
, 8+7"" 9+7 :
!+' !+7" !#+ !+7+ !!)+(/+,
'( %"-# !!)(/+(* !!!$*% !!!) !!!!+(/ !!!!0)*# !2!!2 !;
-
!!8$* 0:!!9$+< 0:!!;# 09!!:,< 0;
!0)+$= '( %"-# 2!
28
$>5 28+7)#( %" 28+7, #( %" 82!, ?) 9:0$ 90)*4+#6$
9+@$4'+$60$,4$+
-
!"
A.7 @$B*7 BC %D+CE$B
)+#(+"(, ".+1F(. $$G'+$+'> ##$'?+(+"+ +#"+$
#+$$++(+?+)+>H.+' $+I+"+#$+ #$##,'+(+$#1?I+ 2$'$,
#..+J'(+?#$>..,#$,
$+H,$+!!
.+.#(+) #3+I,?$> .+"+HK #$+.#+?..", 9
+'$, .+'#+1+ #+ #(+"+#),?$>.$++'
#$+'++?$>.$++'0
, "+H$, 8'+"+#( #+3+1+?J+
$+I+"+#$+!
$+H+. +.(,"++(+H'+I+$+..+
!
(,(+. :;
.5L55L L%L *7
#$"%&'(%)'!'*%+,()',,-'%,".,%/,&.,&,",%"&,+&0
-
!
3 B
-
0
1 %"',.,, 2!.",
+ #,H$(,A%',.,,A 33() A,'(.
# A)I&3/"@%L3(. ) A$2L' C A!=8;98 = A3/M*
'**+(L #$),'(.B:!9=:::=$)N,'(.%,'(. *L
@@ ?
3(. 3(.L,7,
%',2!.",,"'),A A( "'+) A3##A$133)#
) # $ ) E :0=::0=$)N,'(. #* +(.
4 ,"'!',!'(%,&%"',&'%).!,,& &%*'!','&. 7C
488L8!6 D :;L %L% D@D%OL0P
%"',*.,, 2!.",3%!',
*(%'!,()'&
-
2
% C 4L;!6 D@ *&DD*A,*'(*&%L L L (.**5(. Q * % Q%* 7) . (
"($ D * 4)'E:!:::!N"($6L* & 4'6 " D * "($/,L& @ *5 * C
%%*
-Q'*&
* 7 Q 7
*$ 57 @
*
- Q ' * & * $ 57 @* --Q/LC* 7 7 *7 %@D
5 ,!*%!',
-
8
5 ,!%!".,
&*DPL57D* /D L@L 5* %L*%L 5
7. ( %L * L5D*%L5@5& *5
CL @ * **7 *7 %C 5L @ C 5 %L @ % D * L**7 /= 5%% %
N * % ' *L @ % 5CL@ % , L@ * @ / $ L % *@*
L *7@
L L @ % & L L /$ @ L @ * 7 7 D L / 4$R6*@7
-
9
@*+LD5 @ 5 *
4$ * *6 / " $ (C 4'"'6L @
5 @ @ %5
/ %L %L
5 L L % ( 4(.6L @ 7 * /. 5 * 5 $ " * D7& 5 $ "@L %7L%
51 ,!*%!',!# ,'(.
)%+*
#*L,'(.D* 7 'S 0 7 2 4/$E6
$EA# (.
(" (. (. (.(.J (,(+.
"4'S6 9 :;; 890 ; 0:84T6 ; L;8 L;: L22 2L:2'S 9L2:; 0L28! L2
8L:0 9L284TTT6/ 4T6 ! LU82 L!2 L22 2L!;;4TT6
= 2: 00 = 00
)/ &74R6
;: 0! ! = 2:
)/ &7*4R6
0 9 ! = 2
4T6(.L(.(.L C% D :O 4 * 6 (.(.
-
;
4TT6 @ @%/ &4TTT6A,'(.?(.L::!
) L ,'(. @ DDA
# 7 L
7 Q
+ 7Q
# 4
%L / &6Q
+ Q
C 4*L
L L6!A' $)
#$
$ 7 D V A ' $$WP,3*4()36 ,'(.37 E7 L
L $L /. * P $ $$$/$ / &=(/**%*L@ C
-
:
37 EA
A()3L:::
)35#*$L+&*7&7X::L:::DL480O;;O
6 7 * 7 C5.**%7%L @ $ * DL**7 . $ 7 & ;;9O@$8LOL@*
!@&$
'@$7 L *@2: Y 7 DL @ CCD$
LL / L57/$
-
$ CL C HDL % * % D D
L #&LLD* * L LC
%LCL+L@L L C * 5L / '$DD*&P? *
=@&$EPD % D 0OL / & 7 !:O L D +)'. % D 7C % * P :: 5 08
O !O / @
% %
LDD 5 % 5 / D@ 5 5%L L L / ()3 C ,'(.L L
-
$EA)
$
$ ;;9 :: ).% L2;9 :L;!2 !O.% : 8L2; 08O(/ & 920 L:9
:!O$C+)'. : 0; ::!O
A()3L::!
,
* * $L @P * * / . A
@P
L5Q ) *
@*5 "5C
* @
#
7 D
C D
::L' #=L 0
*%*
@%* LL& @D
. @*/D L*L*@
, 4Z6 +
L @*%5
-
54 ,!*%!',,&+"'!,6'!,&) . % 'L /*'L+C'=L
#,H$(,7$,2L$,"$+$,' * :8A ( V+ *% / 5 /W
55 +"'!,.!"!.%'!,!'%&
" ) ' E :=;=($$L C (C [,.(@*,* ' 4,'(.6( 4(.6
PD*$ # $ ) ,'(. E :!9=:::=$)N,'(.L #* +
( 4(.6L @
7 * /' L L L / % @ ")'E:!;=::="($
% 7L @7
/@ *% 4($6K+E!2=+(C[,#*3.
(L ) ' E :!:=::!="($ D @ & L L*
(.LQK @ ,'(. % AK+E!8+(C[,#*3 . (L,'(.L L*@*
-
!
(.L % @ P " ( $KL#$)E:0=::0=$)N,'(. #* + (.L @ #* + (. # $ ) E
:!9=:::=$)N,'(.
(. L +E !2=+ (, #*3.() PL @ %''D;;@*/(.LA 7 * /Q
7 * /Q
L 7 * /
7* // Q
+* $%''@ / %%L 5 @ +L*J$D
%@7 /@ *% 4($6 5 ( @ & @ C C 5 ( ")' L " ( $L / J $
-
0
1 ',7%&"'!,'".,!'(%!".,1 ,,!'(%*%+,'2, *%+,()'
&:::0L*& 7*\,'(.G0:L; % G!!L!2:)
.$$42!:9O6
%9:9L!2 %40;O6L(BB+L 0G09L02 % @ G0;8L; 42!!O6
).G;92L240096%7
%L(BB!$(BBL! @ % DD @ % @ % 37 B
11&,!",*%+,()'%6
% D %/
;:L(BB!.5*DDA
. C % &
%*
L % 7+L 7 @5(."
-
2
(B
%'!,&*%+,'2,8995:1;;
-
8
(B%'!,&)'!'&()'&8994>1;;1;;
-
9
3 B
. B LL! * B L %L L % @&
% %P::& % % Q%
% @ . 2!O%%L@@ %Q/
14 ,,"'!',!'(%,%!",*%+,()'%6
( " '+ * $"&'+ 4C'D&'+6( "'+$L5
( " '+$ $ " &'+ %L::0 2:2OL ! L 98 ;:
>::0 % 57L37 B!
Evolucin de Telefona Fija y Mvil
0
1
2
3
4
5
6
1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004
2005
Mill
on
es de
Us
uar
ios
Lneas Fijas en Servicio Lneas Mviles
-
;
37 B!
+%5 5 ( " '+$ $ " & '+L " ( $ * ::: ; L 80;P4I::96J37 B0
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(
!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!( !(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(
!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!( !(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(
!(
!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!( !(!(!(!(!(
!(!(!(!( !(
!(!(!(!(!(!(!(!(!(!( !(!(!(!(!(!(!(!(
!(!(
!(!(!(!(!(!(
!(!(!(!(
!(!(!(!(!(!(!( !(!(
!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!( !(!(!(!(!(!(!(!(!(!(!(!(!( !(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(
!(
!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !( !(
!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
-
:
3 B0 * ( " 7 @ ::9L 7 0 % L 7!L:;00
15 '".,!'(% ,& !.%'!,!'%& % /,& .,& .7,&
*%"%"@&!',
$&5$((.#[ ( & '++ * L02 (4(.6L,'(.L5.(' (. / D 70
C2L:::% D C 2L!;; / & 00 L 5 & +(*% $4($6 5 CC8:::: D:O
A 3 >L # ( ( &
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!( !(!(!(!(!(!(
!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!( !(!(!( !(!(!(!(!( !(!( !(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(
!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(
!( !(!(!(!(!(!(
!(!(!(!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(
!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(!( !(!(
!(!(!(!(!(!(!(!(!(!(!(!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(
!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(
!( !(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(!(
!( !(!(!(
!(!(!(!(!( !(!(!(!(
!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!( !(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!( !(!(!(!(!(!(!(!(!(!(!(
!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!( !(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(!(
!(!(!(
-
'++&!O. C @ L 7L%LL@ D +L( &D%C
7 * +L D ** J'+(L @ :08/ 4*::!::06+ ::0L ( & ! !
%;!:/ &(B0
!,',&,"%',&*(%'!,6. / A$LL+DL$5L'"%L..
L/(,#*3.
( D @ D@ (. *5 L @%C2:L:::@ L ,'(. / ( D / %
@ D@
L 7 @ 7 @ *&
1< A%, ,!'(%,*!",,
1;;*'%,%!','%"&!&")'&'(%&)'!'
2,%,&!%'!'%&
&!'!%('!,&
.!!'(%,'&,'%",,!'(%,,&
'%!',&!'.,&
-
;
,>''%')3!.,,*",&)'!'"*%+,()'
%7
/L@ @ L L @ *+L@ @CC @ D*
@%C'&.%,%",&3>>*'%,%!','%"&!&"&)'&'(%&)'!'
L % 7 /
1>&,"!%7+,,!.,,,,,&",!'(%&)'!'%&!%"&,&'*+!',!!&
% 7 /L %L %L*%@@** %5/
D>''%')3!.,'),%,&)'!'"*%+,()'
%L@ 5L @ * N * L 7** $7
'&.%,%",&3
4> .!!'(% '&,'%" ,& ,!'%& !% ,&
'%!',&!'.,& %7*@5 5 7 5
-
:
D *5>2,%,&!%'!'%&&!'!%('!,& %7 5 * N @ * 7 *
*
)L7D@%L 7
111 %E'&'&&'%&
. @5L
% =L *7 / L % D L7@
,:'%'!"3$'&"%!',%)&'(%%)'!'&!.%'!,!'%&
'%%'!"!.,%')%",!'(%&)'!'&"!.%'!,!'%&' @D L %7 /LC
D@D
D7%D@5@
>'%'!"3!.,,!,,!',&,%7!'&!,&'%%'!"2,%,!,',)',,%F%,&.,&.7
/@ % L 7 @ $PL@ % L @ * 4 L * 56L**
-
+L 7
* 7
!>'%'!"32,%,!.%'!,!'(%*,'',
&!','%%'!"2,%,!,',)',,%F%,&.,&
.7 /@ @ @D*
@NC L * * 7 7@D%. L5 &A,!'%&!%'%"7,!'(%&!',
!%('!,
14 "%,"'),&&.!'(%
14 %E'&'&&'&.%,%",&
.* . 5 A$= L *% 5 @*7 @ 7 *5J@B
-
GH
141 ,!'(%,&!!'%&
)@B @5&D$ @ L /
GH1
#$
'.%,%",
>*'%,%!','%"&!&"&)'&'(%&)'!'
'.%,%",1&"!%7+,&,!.,,&,,,
&",!'(%&)'!'%!,',&'*+!'
,!!&
'.%,%",4.!!'(%,'&,'%",,&'%!',&!'.,&
'.%,%",
>*'%,%!','%"&!&"&,)'&'(%
&)'!'
'.%,%",1&"!%7+,&,!.,,&,,,&",!'(%&)'!'%!,',&'*+!',!!&
!"')',,
'.%,%",4.!!'(%,'&,'%",,&'%!',&!'.,&
!"')',1$
%*%5
!"')',4 %
-
144 %E'&'&,&!!'%& 3 >*'%,%!','%" &
!&"& ,)'&'(%&)'!'
. @ 3"%!'(%*'%,%!','%"%!%)%!'%,
13 & "!%7+,& ,!.,,& ,,
,&",!'(%&)'!'%!,',&'*+!',!!&
. %*% 7 % :; %@
13%&".!!'(%'%&",,!'(%'%*,&".!".,"*%+,
()' !% "!%7+, ,!.,, , ,& F%,& '%")%!'(%
&'&%,!!%,$'&"%"
43.!!'(%,'&,'%"!%,&'%!',&!'.,&
. 7 / L +% @*
D @ 4DL @%L L 6 74*L LL6+L 7 / L@5 @
43)'&'(%&'&,!!&,&)'!'"*%+,
()'
155 &!'!'(% ,& "%,"'),& @!%'!,& ,, .%, !.,, *",
)'!'*%+,()'%/,&.,&
) 7 % / N%
%L @ ( " D
-
!
C 7 7 L @ C %A A$L 54:6 % : D 400L;;64;6L D C P ; @ A$L 46
%:8JDD 4L9:!6 46
L C P 7 J+C C$'( %+L / *@ 5 % %
CL % % 155 &!'!'(%@!%'!,,&"%,"'),&!%(7'!,&.*%
%@( "'+406.+"'4*+*6()"$)"+=';04*)*6L$)"+?C43)*63'"43)*6 *% %
*%3'"$)"+=CL
@ @ * P L746%*^ C
!%7+,
*% C > 8 : % 5 L ::07 7 7 5
-
0
% 5 PL *%
3 B9
* 4 6
) @ *% @
@ @
. @ A
7 78:P
D 7)DDL 777 / @ *C
7 L 5 7:%@*5*%
+ / '" @ / L C / * 7 / @D7 @ 7 / '"&
$N3#'D 7 7 7 @ 7
-
2
@ 7 L 7 7L
) L 7% **7 C D A
o "C4'"'6L*L*L%o ( 7 4$ 'ZD)6
o \+o R)43#'L)36o '5**7 o + 5 4" J >*L76
o ('"4*L=6o * '". 45 6L ""'47*6LI,$
3 B;
I
-
8
D% 90:">5, ;::L9::_;::">5
,2",@5 L L
% L '"&@
.5 '"7 7/ +/ L/7@** * 46 5 D DDL 75/
,'%7D7
%/ @%@* B D '
.#*@A
'"@ @/ C
'5/ C*@/ @%
*L @ @ * / 5 '" *L@7*
. 7 L P7L@7 ()"+$)"+L* % @* 8:O % @ @ D @ C @
K.'"!".,. 7 3'" D @.% L @ L @% =/ *
7 $ / (' 40
-
9
16@ 5/
(' '$ 40 1(6* '$ 5 "'$ 4213. (6@ D C 4#(L#)'L6&43 B:6
3 B:
=-,&,%&!')","'%. ('&[email protected]
/L * 6(' V"W 9 L5P5$ V."W&42 `0U6-=-,&","'%%".
'$L%72!YN5)@L/7 Q@@5 V.W 3'" D7@ 3'"L L 7 VDW% '$ P @ 7 '$
>.#
J. # 3 \
'$ '$
('G ('G
+
+
-
;
D@//.'$5 5 %='L'"!J'%7%"."'$ 5 3'" L L @L."'$L%* (/& 5
3'"@& %
7L "'$ 3\ @ 7 % =M!,"'%7'&" >.# 4 L L6*L% 7L 4 6 @
&426C&4+"'')6
4"'')6 CL5@/@*='&'"!,"'%7'&"
J.# @ 7* 5 Q @D@>.#@ $ 7 L *Tecnologa CDMA 2000 1X
Informacin tcnica de CDMA 2000
7$)"+:::7 7 0 ">5 . $)"+:::$)"+:::
-
!:
!!R*%D5,/` 4L 0">5,6C* 50">5
3 B
$)"+:::5 . $)"+::: 7 (=A 9:: N ;::$)"+ 9:: *L L
@!!YL5LDLZL,7*
-
!
3 BA $,"+#+$]
1551'"'&%7%'+,
= ),.,!'(% %",",!'(%&&,!'&+&'!&
' *7 % 57 5PL*A
#5 %VWL %
% @ L::D L
#5 *L *
L 5 L L
L D *L /
L5 @7D
! )/*L*P*
@*7@
-
!
0 ' @*
2 L L
L L L@C* L
8 L * L
*@
-= %*'7.,!'(%,&,",*,&$'&"%"&
* N * C @ L *A
$ ** CL@*A
$$ #*+4>.#6 *"4"#6 $'"%(C4'"'$6 '$4'($!::6 *L
#5
/ L
/ /L@ *
*L L5*A
*&L*5
. 5 L@D5
, &* @ L/5D@C
= !&&%&",,!'(%,%*,&".!"., 7 @ 7 C 5 L*A
-
!
#5 7 @
L@%LL
)/5(
7 %L%LP5
)/ *% /L
* *L %L L
! )/ @
@
0 7*% &*5
@ 2 + 5 *5 @
8 L &L
@
9 L *@D
L5*
1554 &!'!'(%,%*,&".!".,
"%,"'),3!%7+,
*%
*3'" * L+Z. L 7 C 02 Y 4;9 Y 5 U 2! Y 6L **
. L 7 P Q7
*
-
!!
+ L 7 L
("+ 4(Z " + 6L @ 7 P=RL57
"%,"'),3!%7+,1;;;$
*%
*$)"+Z*L"R.L702 Y 4;9 Y 5 U 2! Y 6L **
. L 7 P 7 Q 7
*+ L 7 L
("+ 4(Z " + 6L @ 7 P=RL57
1555 &!"&@!%'!&
+ L LP
!%7+,
,= ,,&",!'%&-,&3
A + @ 4U:6 402Y6
>46A+@4U6
5 A @ # 46L$*46
A(40:6L'LL+$/
= ,,"'!.,3
@A#*+Z
-
!0
A(40:6L'LL+$
/
!= ,,,&!,&&3
("+a 4 6
.*%/L7*%7L7Y
*
$L5
!%7+,$ ,= ,,&",!'%&-,&3
A+@
>46A+@4U6
5 A @ # 4+6L$*46
A(40:6L'LL+$/
= ,,"'!.,3
@A#*"R
A(40:6L'LL+$
/
!= ,,,&!,&&3
("+a 4 6
.*%/L7*%7L7Y
*$L5
J +C (/ @ ( % $(*%3'"$)"+C
-
!2
155 ##$'=+(+"+ 0;:2+#"+$ #+$$++(+=+)+>+H.+' 202$+I+"+#$+
#$##,'+(+$#1=I+ 2 08:$'$, #..+J'(+=#$>..,#$, ! !!:0
$+H,$+ ! ;2;.+.#(+) #3+I,?$> 9:.+"+HK #.+$+.#+?..", 9 08;
+'$, .+'#+1+ :!#+ #(+"+#),=$>.$++' !:88 #$+'++=$>.$++' 0
8::
, "+H$, 8 ;;9'+"+#(b #+3+1+?J+$+I+"+#$+ ! 0:;$+H+.
#+.(,"++(+H='+I+
$+..+! 02:8
(,(+. :; 888!
-
0:
155C%7,,2!.!'(%,&%&",,!'%&
5 @7C % :; #,H$(,L*A
$B2
155I8K.','%"%*,&".!".,=
.77* +L P @ @ 7 " $ @ 7
"%,"'),3!%7+,
$+ 'N G2:L:::' L >
Proyecto Equipamiento Da de InicioEstudio Punto
CeroBsqueda Solar y
Trmite de Licencias
Obras Civiles y Acometida Elctrica
Aire Acondicionado, Fuerza y Seguridad Transmisiones
Servicios Radio y Puesta en Servicio
REP GEIPE BAJO-EB CHEPN Repetidor 0 15 75 150 157 157 165REP LA
CALERA-EB ILLIMO Repetidor 0 15 75 150 157 157 165
REP TAMARINDO-EB CHULUCANAS Repetidor 0 15 75 150 157 157 165REP
CASANA -EB CHULUCANAS Repetidor 0 15 75 150 157 157 165
EB CAYOCA Estacin Base 15 30 90 165 172 180 195REP
BELLAVISTA-REP CHILLIORCO Repetidor 15 30 90 165 172 172 180
REP ANGAIZA-EB NUEVA CAJAMARCA Repetidor 30 45 105 180 187 187
195REP ALTO MANANTAY-EB SAN JUAN
PUCALLPA Repetidor 30 45 105 180 187 187 195EB LA ESPERANZA
Estacin Base 45 60 120 195 202 210 225
REP PACCAPATA- EB ANDAHUAYLAS Repetidor 45 60 120 195 202 202
210EB MAYCO Estacin Base 60 75 135 210 217 225 240
REP RUCUS- EB ANTAMINA Repetidor 60 75 135 210 217 217 225REP C
SANTA CRUZ- EB JAEN Repetidor 75 90 150 225 232 232 240
Estudio Punto Cero
Bsqueda Solar y Trmite de Licencias
Obras Civiles y Acometida Elctrica
Aire Acondicionado, Fuerza y Seguridad Transmisiones
Servicios Radio y Puesta en Servicio
Total Das
15 60 75 7 8 15 18015 60 75 7 0 8 165
Estacin BaseRepetidor
Tiempos Estimados por tipos de Obra
(das)
CRONOGRAMA DE EJECUCIN (DAS)_ PROYECTOS FITEL
-
0
5 'N 2L::: ' 3J
5A@#46L$
*46L4 L *L6L 'N0L23J
! + # " ( 4(Z " + 646)C)2 ) *% 4Z)6L'NL!!9'3J
0 A
( 40: 6 $L PL
LL4 *@ *6L*L'N2L:::'3J
' % c DL %L
'N:L0::'3J
C * C 'L 4('6L'%L'NL0:'3J
' L * 0,DL
7 * D ! 5 L L L 'N!L:::'3J
+ +$L L L
C *% @ C Y"L'N0L0::'3J
$/L77
LD9C9L'N8L:::'3J
&@4
56LP*% L L
-
0
7LL 'N;L2::'3J
,
&5 @ * L
C%
L7@
L 'NL0:'3J
$+,#+6 :L0::
''("+)(##+ !L:::+$,"()++$4d+Y"6 0L0::$#$,#"e(#$, 8L:::
#,H$(, ;L2::,(#,' L0:
(,(+.$+
-
0
*% 4Z ) 6L 'N 0L;2:;'3J
A
( 40: 6 $L PL
LL4 *@ *6L*L'N2L:::'3J
' % c DL %L
'N:L0::'3J
C * C 4('6L' %L 'N L0: '3J
' L * 0,DL
7 * D ! 5 L L L 'N!L:::'3J
+ +$L L L
C *% @ C Y"L'N0L0::'3J
$/L77
LD9C9L'N8L:::'3J
&@4
56LP*% L L7LL 'N;L2::'3J
,
&5 @ * L
C%
L7@
L 'NL0:'3J
$+
-
0!
.,PI
"%,"'),3!%7+,$
$+
-
00
0 AA
( 40:6 $LPL
LL4*@*6L*L'N2L:::'3J
' % c DL %L
'N:L0::'3J
C*C 'L 4('6L'%L'NL0:'3J
'L*0,DL
7 *D!5LL L 'N!L:::'3J
+ +$L L L
C*%@CY"L'N0L0::'3J
$ /L 7 7
L D 9 C 9 L 'N8L:::'3J
&@ 4
56L P *% L L 7L L 'N ;L2::'3J
, & 5 @ *LC
% L 7 @ L'NL0:'3J
$+
-
02
.,P9
$+
-
08
A
( 40: 6 $L PL
LL4 *@ *6L*L'N2L:::'3J
' % c DL %L
'N:L0::'3J
C * C 4('6L' %L 'N L0: '3J
' L * 0,DL
7 * D ! 5 L L L 'N!L:::'3J
+ +$L L L
C *% @ C Y"L'N0L0::'3J
$/L77
LD9C9L'N8L:::'3J
&@4
56LP*% L L7LL 'N;L2::'3J
,
&5 @ * L
C%
L7@
L 'NL0:'3J
$+
-
09
.,P;4559.&"&"%,"'),3!%7+,
' D L C'S9L:9!@'N;!::'J
.,P
-)'$#$] .,$+. 'N
3J
.&"&,,&",!'(%-,&., &",!'(%",,"'", +:J+$':J+$
L90()3) 8L!92
$C ()
-
0;
D *A. `'N!;L0:!N `'N2L0:JJ3J$#'5'N;L220;3J. ` 'N 9L8;: N : #
`'N9L8;JJ3J#5'N;L;8:3J
"%,"'),3!%7+,1;;;
' D L C 'SL!: @ 'N!:0'J
.,P1
D *A. `'N;L20N `'N;L982JJ3J$#'5'NL8!22;3J. ` 'N 9L8;: N : #
`'N9L8;JJ3J#5'N;L;8:3J
455;
"%,"'),3!%7+,
?
.&"&&",!'(%-,
#'$)"+
-
2:
. C'SY'S2Y@'N88L:::'N:::',5 @ 02Y"D5* `:!9Y@D `">5@ `$52!Y
`'N8L8::C `'NL98:@%@!2!Y
">5$C!@ `:!">5'*L@ & ! :!"D5D*
L@
-
2
*:ODD:0">5. :0"D5 * * * 'N L ;2228JJL * 5
'N!8L2::*53J5'N02L2!!
$ P @ D @ P 7'N!:L2::LL2::L2L2::@7
'N ;L2:: P ; . * P 7CJJL3J,
-
2
L@%@ @ 5 5% J J 4 3J6 'N 9L!:: 3J5'N;L;;2J$B!
$B!
"%,"'),3!%7+,1;;;$
. C'SY'S2Y@'N88L:::'N:::',
-
2
J J 4 3J6 'N 9L!:: 3J5'N;L;;2
'A**L'SL::@'N8L8::">5D L @ 02Y@ ">5 @ 02Y"D5* `:!9Y@D
`">5@ `$52!Y `'N8L8::C `'NL98:@%@!2!Y
">5$C!@ `:!">5'*L@ & ! :!"D5D*
L@*:ODD:0">5. :0"D5 * * * 'N L ;2228JJL * 5
'N!8L2::*53J5'N02L2!!
$ P @ D @ P 7'N!:L2::LL2::L2L2::@7
'N ;L2:: P ; . * P 7CJJL3J,
-
2!
#**
*%/A**% L 'N 8::L 5 * 5% JJ43J6'N9L!::3J5
'N;L;[email protected]* L 'N0:L5*5%JJ43J6'N!L::3J5'N!L;;9+LA'@7 /P5 4LL7L D
6 @ L L
L@%@ @ 5 5% J J 4 3J6 'N 9L!:: 3J5'N;L;;2J$B2
$B2
15<
&!'!'(%,&"%,"'),&>*'%,%!','%"&!&"&)'&'(%
&)'!',,.%,!.,,*",)'!'*%+,()'%/,&.,&
7 % / N % %L L@& @%D
)'$#$].,$+.'N43J6
#3b+ 9L!::+.K.#.,$+. !L::"+("(, 9L!::(,(+.,
-
20
"%,"'),3-,%!,!',.,%,'%%/ N L ( "'+%D ( "'+%
L * %5 %7@@
% P "%,"'), 37,%'&&'%,%!','%"."',",8-,%!.%',B-BB"!= .* L
7
/ L 7 @ 476%%' *L @ / C % * 4*%**6@DD * 7 P 5 +L@ 5 * (
"'+D%%PP* @@ * /
*
L*L5DL@DL* D @ % * D*%+L
@ * L%L% @ 5(
-
22
"%,"'),3%%)&'(%!.%'!,!'%&")'E:=;=($$LC(C[,
. (@ * ,*' 4,'(.6(4(.6P
D*$#$),'(.E:!9=:::=$)N,'(.L #* + ( 4(.6L @ 7 * / (C [ , #* 3 .
(L)'E:!:=::!="($ +E !2=+L D @ & L L* (.LQ. @ ,'(. %
A"#$)E:0=::0=$)N,'(. #*+(.L @ #* +(.#$) E :!9=:::=$)N,'(. (. L +E
!2=+ (, #* 3 . ((. L % (C[, . (L @
C 7 * /) L(.
O* 7
L@@*LPLL**
-
28
CL @( " * (.'( %"7%A"%,"'), A % *% 3'" (."%,"'),A %*%$)"+C
(.
4 '! !" &.M'F%"),.,!'(%
+ * #,H$(,L @A
$B8
41%E'&'&,,%,.,*%+,()'41'".,!'(%,!!%('!,
#,H$(, 7 &P%::=::0L%0LO LO'::0L %@72L8O4*9P670!
L@%C7*
1M2M3M4M1M2M3M4M1M2M3M4M1M2M3M4M1M2M3M4M1M2M3M4M1M2M3M4M1M2M3M4M1M2M3M4M
FASE DE PREINVERSION
Estudio a nivel de PerfilElaboracion del estudio a nivel de
perfilEvaluacion y Aprovacion por parte de la OPI-MTC
Estudio a nivel de PrefactivilidadEstudio a nivel de
prefactibilidadElaboracion del estudio a nivel de
prefactibilidadEvaluacion y Aprovacion por parte de la
OPI-MTCAprobacion del Consejo Directivo de OsiptelAprobacion del
MTC
FASE DE INVERSIONSuscripcion de contrato de FinanciamientoCompra
de Equipamiento y Adecuacion de SitioInstalacion de la red de
Telecomunicaciones
FASE POST INVERSIONOperacin y mantenimiento de la RedMonitoreo
del ProyectoEvaluacion de impacto
3T 4T4T2005
1T 2T 3T2008 2016Descripcion / Ao
TrimestreMes
4T2006 2007
1T 2T
-
29
& / +L & P C 5& D +%L @ P ::0 7 D 'S 0L:::
77CLO4*2P6L/ :L!OL7
;;8 & ::0 9O L
!0O::!+L ACLL*&+ % C L / @) L % *%*;:aL&P&P$ # 4$#6
" % 5 4"6@%0L:O::2
::9L %L0O. L L
C 4$=L $JL . L 6 6L N 7L * CL % L % ( . $4(.$6 @ $* %C+L
C7!,,,::0L:72LOL@. D5LO
D4L$DDL64L(6'@CPLJ3 B8L9;!'&+L @7L0O@*$#4L0O=L0O6. D L L % *
*% @%P::!
-
2;
3 B8
#..774L56LL*CJ3 B;
3 B9
Consumo agregado de los hogares 2003 (Lima Moderna = 100)
344566899910
1416171819
2224252526282930
3339
5356
100
0 20 40 60 80 100
Madre de DiosMoquegua
HuancavelicaPasco
TumbesAmazonasApurimac
TacnaUcayali
AyacuchoHuanuco
San MartnLoreto
PunoIca
CajamarcaAncash
JuninLambayeque
CuscoCallaoPiura
Lima AntiguaArequipa
La LibertadLima Sur
Lima EsteLima Norte
Lima Moderna
Fuente: ENAHO 2003 -2004, Apoyo Consultora
Fuente: Ministrio de Trabajo
Empleo urbano en empresas de 10 y ms trabajadores durante enero
- julio 2005
(Var. % respecto del mismo perodo del ao anterior)
-10,0 -5,0 0,0 5,0 10,0 15,0 20,0 25,0
$D
(
$D
+@
.
>
(
$
$
(
$DD
@
(
-
8:
3 B;
0O L7 @ 7 & 7CD C P *& $ # @ CPL*7
L*L@ L @ %L %L *
411'".,!'(%/,&.,&
$ P::L7%40!9O6 % 5 !!O C5 7 7 7 @ 89!O 0OC5
L (/B?+::J/$&AL;;8=::.L*::
0,01,0
2,03,0
4,05,0
6,07,0
8,0
E-04
F M A M J J A S O N D E-05
F M A M J J
Lima Metropolitana Resto urbano Total urbano
Fuente: Ministerio de Trabajo
Empleo urbano en empresas de 10 y ms trabajadores (Var. %
respecto del mismo perodo del ao anterior)
Agroexportaciones (US$ millones, saldo acumulado 12 meses)
300400500600700800900
1 000
E-00
M S E-01
M S E-02
M S E-03
M S E-04
M S E-05
M
Fuente: BCR
-
8
::!'5::!?::2L 5 *
D**LD 7 C) V W 7 L
V 75 /W%LA46)7757QL46 (*% $4($6L::!*)# D @ ? = & 7 +/ . @ 5
* ,'(. 7 0::: L / * @ 7 L 7 L 7 $L)A
'5%L: P % L *4,'::06L@%D@A. 7 L
' *4 5 6 5A
+)'B:2!=::!=$"L:9N:;N::!)'B:20=::!=$"L:0N:;N::!
-
8
$B9
+L** 7 &'L)$L
$DLC DPC@0;L;0D@8:0L9!L!0L8:L**( "'+
3 B:
414"'%,!'(%,&!,',&%*'!',,&
$ 5 L( "@5
N* / 7C *% 3'" @ C(*%$)"+CC @ %*%3'"$)"+CLD5@%C
*4LL65L L C * % L5
2.0% Los Organos
Penetracin Localidad
1.6% Cajabamba 1.5% Huamachuco
CELDA SICUANI_Trafico de Minutos Entrante y SalientesPeriodo
diciembre 2005-I quincena marzo 2006
0
5000
10000
15000
20000
25000
30000
35000
40000
-
8
+L P@* % 4% L L LLL*%/L*L64LLL6@ #,H$(, 7 5 / @ # $
)B:0=::0=$)N,'(.A
$@, %
'@@D@
$@,*/ & $@, (. C &L#,H$(,746@D*A
$*%/
CP:A + ; L @ 7 %:
$ D
%5
L D 5*4**7 6A +:!L7
%:8
$ D D
%5
! @LC% L %&D%L@@%
-
8!
* P J +C !$%').
0 L*&7 L46467LD*%55 CL #,H$(,L & * @ @
455 ,%,
(% % L % *
7%LD@*C0P *!:OLL7O'* 5 0OL75,%,"%!',. D C7:;A88L8!
$B;)?&
,%, !",,.@7O P @@ / P C7 90L:8D5 J$B:
DEPARTAMENTO EMPLAZAMIENTO_FITEL Poblacin Penetrac. Lneas
ANCASH REP RUCUS - EB ANTAMINA 5,906 2.30% 136APURIMAC REP
PACCAPATA - EB ANDAHUAYLAS 3,656 2.30% 84CAJAMARCA REP CERRO SANTA
CRUZ - EB JAEN 5,370 2.30% 124
REP BELLAVISTA- REP CHILLIORCO 4,405 2.30% 101EB CAYOCA 9,619
3.00% 290
LA LIBERTAD REP GEIPE BAJO - EB CHEPEN 1,830 2.30% 42LAMBAYEQUE
REP LA CALERA - EB ILLIMO 5,279 2.30% 121PASCO EB LA ESPERANZA
2,204 3.00% 66
REP TAMARINDO - EB CHULUCANAS 14,077 2.30% 324REP CASANA- EB
CHULUCANAS 7,300 2.30% 168
PUNO EB MAYCO 9,981 3.00% 299SAN MARTIN REP ANGAIZA - EB NUEVA
CAJAMARCA 2,509 2.30% 58UCAYALI 5,607 2.30% 129TOTAL 77,743 2.50%
1,942
CUSCO
PIURA
REP ALTO MANANTAY - EB SAN JUAN PUCALLPA
-
80
$B:AD5
,%,&'% !".D @ @77
D @@ L D * @@5*LD @ * @ *+ DL L!88 % % @ @7% L@CL@@%C7 !0L@
7
Q P% D L;! @ % @ @ ,%,*!"'),. DC @C@ L % @ D ;O @ L
*7L%L!88%P
% & 5@CC@5@' D *@ 7 L % /C7L D@/P9O90L:8 D @ 5 & %L9DCLE
7 A
Ao 1 2 3 4 5 6 7 8 9 10Variacin Poblacin 1% 1.0% 1.0% 1.0% 1.0%
1.0% 1.0% 1.0% 1.0% 1.0%Variacin Penetracin 0.14% 0.13% 0.12% 0.11%
0.10% 0.09% 0.08% 0.07% 0.06%Poblacin 77,743 78,521 79,306 80,099
80,900 81,709 82,526 83,351 84,185 85,027Penetracin anual 1.90%
2.04% 2.17% 2.29% 2.40% 2.50% 2.59% 2.67% 2.74% 2.80%Planta 1,477
1,602 1,721 1,834 1,942 2,043 2,137 2,225 2,307 2,381
-
82
$B,%,E*'!'%."&
!"44%E'&'&,*",.,*%+,()'44,,!"+&"'!,&7%,&,*",,"*%+,()'
%L %A46 * * *& Q 46 * *&* &* * 7%L 7L*:O*9:O*L5LC
%*5*@* +L *L @* % @ * 7 L * *L *L 5 4 6 * *L@ C. 7C %@**
TOTAL DE MINUTOS - DIFERENTES ESCENARIOS
Ao Ao 1 Ao 2 Ao 3 Ao 4 Ao 5 Ao 6 Ao 7 Ao 8 Ao 9 Ao 10Trafico
Entrante MinMvil - Mvil en la misma red 14,281 43,169 39,771 39,129
37,968 34,861 36,477 39,563 41,006 42,323Mvil otro operador - Mvil
58,263 209,153 251,625 247,565 240,214 220,560 230,785 240,293
249,059 257,058Fijo Local - Mvil 41,606 120,934 111,415 109,617
106,362 97,659 102,187 106,397 110,278 113,820Terminal de Uso
Pblico - Mvil 14,599 52,408 63,050 62,033 60,191 55,266 57,828
60,211 62,407 64,411Larga Distancia - Mvil 10,371 37,229 44,789
44,067 42,758 39,260 41,080 42,772 44,332 45,756TOTAL ENTRANTE
139,120 462,893 510,651 502,411 487,492 447,606 468,357 489,235
507,082 523,368
Trafico Saliente Min
Mvil - Mvil en la misma red 15,249 46,097 71,627 87,250 103,900
126,315 132,171 143,350 148,580 153,352Mvil - Mvil otro operador
5,775 17,458 27,126 33,043 39,348 47,837 50,055 54,289 56,269
58,076Mvil - Fijo Local 6,492 20,320 31,574 38,461 44,104 53,619
56,104 58,416 60,547 62,491Mvil - LDN 3,457 10,050 15,615 19,021
22,651 27,538 28,814 30,002 31,096 32,095Mvil - LDI 234 733 1,139
1,388 1,592 1,935 2,025 2,108 2,185 2,255TOTAL SALIENTE 31,208
94,657 147,081 179,162 211,594 257,244 269,170 288,164 298,676
308,269
TOTAL MINUTOS DE TRAFICO170,328 557,550 657,732 681,573 699,086
704,850 737,527 777,399 805,758 831,636
-
88
+L5
/ 7 * %@D55P7@5
* ** % 5CD 4P6
441%*,&".!".,"!.%'!,!'%&,,"*%+,()'
LC@ / % ' *L ( " @ 5 4:6 DL@ C @ @#,H$(,+7@%@ % P @% L% @ 7
#,H$(,+7L D @C @% D %@% '*L@:O
( * 4#)6L % 5 5 L @#,H$(,4*%+)'.L@* '*L & C % C % 7 (/ D
DC*
%CD5@ P 5 4:6
D4/$BB6
-
89
$EA)
)N( $
"R 8!R:R 9:::R 9":R 8(* :;A( L::A( "L::0
$EA)
) ( "
=0R 990=:R !":R :8(* :;
A( "L::0
L 7 * % @#,H$(,'*L ( "DC % L
* #,H$(, @7 @ % 5 L,'(.7 @ 5 4 L /$E9B;65
444,,!"+&"'!,&,*",'%*,&".!"., &)'!'"*%+,()'
. @C %7@@D ( "'+5C7 % Q @ @ L * *
-
8;
Q 7 @ 7 7 D4:;646
%
445*",)'!'*%+,()'
. @( "'+C
%;L!% #,H$(,L L :; % 7 5 G22L!LL92; L C %
7 (.$ @ %4*,#+),#67*(.%PL@( "7 *@**P ) @ C P ( " @*7
44< !!'(%,*",
. C D % ,'(.L ( " 7 * L L 7 #,H$(,. 4$6 @ D DP%@ $# @ & D5 7
@ @ % )@ %@ 7 D L % 7 @
-
9:
@57 D% * 7 @%
D 4 6 D D % L P ) CD@ DG22L! L 7
@**@**&*&74:L:L:!L:0L6
& 4LT:LT*L6
45 -,,%!*",>,%,
.D D* L L *& @ % D'*L@D*&
%5
%D#,H$(,
%@:;* %
7A
.@L L ( %"
.P%/.D* D .L L #,H$(,. C % *)5L% C C ::: % 7( "P*@7 L D)
$B!37 BL, ?)A
-
9
$B!
37 B
4< &"& !"
.7 @L%@ 488L8!D67 DP;:O+D4O6 D P D5 L D
7 ) D 7 @D@ ;:O L!O@P
28O D5P)77L!88PL 7L;!@P *7 L0PLD :!O*PD*::2O/P
.C*A
Balance Oferta-DemandaMinutos Ao 1 Ao 2 Ao 3 Ao 4 Ao 5 Ao 6 Ao 7
Ao 8 Ao 9 Ao 10Demanda Efectiva Minutos 170,328 557,550 657,732
681,573 699,086 704,850 737,527 777,399 805,758 831,636Total trfico
276,058 903,647 1,066,016 1,104,657 1,133,041 1,142,383 1,195,344
1,259,966 1,305,929 1,347,871Oferta 1,366,431 1,366,431 1,366,431
1,366,431 1,366,431 1,366,431 1,366,431 1,366,431 1,366,431
1,366,431
Balance Oferta - Demanda
0200400600800
1,0001,2001,4001,600
Ao 1 Ao 2 Ao 3 Ao 4 Ao 5 Ao 6 Ao 7 Ao 8 Ao 9 Ao 10
Mill
ares
M
inu
tos
An
ual
es
Demanda Efectiva Minutos Oferta Total trfico
-
9
$B0
4
-
9
+$B2 @4'+$6D'N902L @L* L R* +$)"+C
$B8+A3'"
+ $B8 @4'+$6D'N0;29L @L* L R* +3'"
4
-
9!
$B9+A(*%3'"
.46+A(*%$)"+C@*A
$B;+A(*%$)"+C
A.*C')+'N0
DEPARTAMENTO EMPLAZ_FITEL INVERSIN S/.GASTO
ANUAL S/.ANCASH REP RUCUS - EB ANTAMINA 310,213 21,000
APURIMAC REP PACCAPATA - EB ANDAHUAYLAS 310,213 21,000CAJAMARCA
REP CERRO SANTA CRUZ - EB JAEN 310,213 21,000
REP BELLAVISTA- REP CHILLIORCO 310,213 21,000EB CAYOCA 550,151
77,000
LA LIBERTAD REP GEIPE BAJO - EB CHEPEN 310,213 21,000LAMBAYEQUE
REP LA CALERA - EB ILLIMO 310,213 21,000
PASCO EB LA ESPERANZA 550,151 77,000REP TAMARINDO - EB
CHULUCANAS 310,213 21,000
REP CASANA- EB CHULUCANAS 310,213 21,000PUNO EB MAYCO 550,151
77,000
SAN MARTIN REP ANGAIZA - EB NUEVA CAJAMARCA 310,213
21,000UCAYALI REP ALTO MANANTAY - EB SAN JUAN PUCALLPA 310,213
21,000
Total general 4,752,582 441,000Total Incluido IGV 5,655,572
524,790
CUSCO
PIURA
DEPARTAMENTO EMPLAZ_FITEL INVERSIN S/.GASTO
ANUAL S/.ANCASH REP RUCUS - EB ANTAMINA 310,213 21,000
APURIMAC REP PACCAPATA - EB ANDAHUAYLAS 310,213 21,000CAJAMARCA
REP CERRO SANTA CRUZ - EB JAEN 310,213 21,000
REP BELLAVISTA- REP CHILLIORCO 310,213 21,000EB CAYOCA 715,778
77,000
LA LIBERTAD REP GEIPE BAJO - EB CHEPEN 310,213 21,000LAMBAYEQUE
REP LA CALERA - EB ILLIMO 310,213 21,000
PASCO EB LA ESPERANZA 715,778 77,000REP TAMARINDO - EB
CHULUCANAS 310,213 21,000
REP CASANA- EB CHULUCANAS 310,213 21,000PUNO EB MAYCO 715,778
77,000
SAN MARTIN REP ANGAIZA - EB NUEVA CAJAMARCA 310,213
21,000UCAYALI REP ALTO MANANTAY - EB SAN JUAN PUCALLPA 310,213
21,000
Total general 5,249,464 441,000Total Incluido IGV 6,246,862
524,790
CUSCO
PIURA
-
90
@57: P L @ 7 5 ;O P
4D -%*'!'& !"
. *.#,H$(,D@@ @ @ L %. 7@ D DD 7 :; 57 5PD5#,H$(,L
/7P'N0:'@@LCL!O
4D -%*'!'&.,%"'*'!,&
) 7@@@
4D-%*'!'&!%('!&
D @D7( %"$L@ @ 4 65
$B:
A( "'+::0
Beneficios Econmicos: costos de viajes. ( En Nuevos Soles)Rubro
1 2 3 4 5 6 7 8 9 10Lo que dejan de gastar las autoridades al
viajar para tener reuniones y poder comunicarse 5,904 23,616 23,616
23,616 23,616 23,616 23,616 23,616 23,616 23,616Lo que dejan de
gastar las personas que viajan para tener reuniones y poder
comunicarse 319,058 1,383,974 1,486,890 1,584,806 1,677,541
1,764,913 1,846,735 1,922,814 1,992,958 2,056,965
Total Beneficios Econmico: ahorro en transporte de usuarios por
reuniones para poder comunicarse 324,962 1,407,590 1,510,506
1,608,422 1,701,157 1,788,529 1,870,351 1,946,430 2,016,574
2,080,581Tasa de Descuento 14.00%VAN (10 aos) S/. 7,649,508 incluye
impuestos de ley
-
92
$B:L @D ( %"$@5'N8L2!;L0:94657LA
. @ % * * ? 46
L @ * %@ 5 * L* 'N9 4 6 . * A $4L6*P'NL22PQPD5 * % 'N0;:! @ ; %
5 L@%** 5PD5%'N:8L2!846
. @ % * @ 46
$ @ :; L!88 %@ @7%L@ C L @ @ %C7 !0L@ 7Q P % D L;! @ %
L@LL*C'N!46L*%'N;L:09P
+ & D*B
-
98
$B
)P:LD@@ *LL*LD55PLD @ %'N8L0!L9246
4D1-%*'!'&&!',&
D@@ ( D'N0:'@ @ L 7 C L9:O+D A 7* Z "L57D@7 @ 'N D
2001 Rural No pobre 3.3 2001 Rural Pobre 5 2001 Rural Total 4.5
2001 Total No pobre 3.8 2001 Total Pobre 5.3 2001 Total Total 4.5
2001 Urbana No pobre 3.9 2001 Urbana Pobre 5.6 2001 Urbana Total
4.5 2002 Rural No pobre 3.3 2002 Rural Pobre 5 2002 Rural Total 4.5
2002 Total No pobre 3.8 2002 Total Pobre 5.2 2002 Total Total 4.4
2002 Urbana No pobre 3.9 2002 Urbana Pobre 5.4 2002 Urbana Total
4.4
Condicin de PobrezareaAos 2000 Personas
Fuente : Instituto Nacional de Estadstica e Informtica -
Encuesta Nacional de Hogares (ENAHO) IV trimestre, aos 2001-
2002
Promedio de miembros del hogar por condicin de pobreza, segn rea
de residencia
-
99
+7L L
*QL :@*:0@LD*#,H$(,@@5*LD@*@D@@:D46 'N;9L::246LC@5' D @ CL 9:O
#,H$(,L@:O$DLL!88% % @ @7 %L@CL@@%C7 !0 L @ 7 QP%DL;!@% 5 D 4 6
D
+%L D P 4 6 'N2L00246L'N80L299BP
'N8L;!0P46'N!L!2BP-%*'!'&&!',&3,J"'8$&,&%.)&&=
$BAL::A( "L::0$ L @ @ D L*L@ LD *
Beneficios Sociales: ahorro de tiempo (Nuevos Soles)Rubro 1 2 3
4 5 6 7 8 9 10Por motivos laborales dirigenciales 24,502 98,006
98,006 98,006 98,006 98,006 98,006 98,006 98,006 98,006Por motivos
no laborales 0 0 0 0 0 0 0 0 0 0Usuarios adultos que necesitan
comunicarse 63,556 275,688 296,189 315,693 334,166 351,571 367,870
383,025 396,997 409,747Usuarios menores de edad que necesitan
comunicarse 7,945 34,461 37,024 39,462 41,771 43,946 45,984 47,878
49,625 51,218Total Beneficios Sociales: ahorro de tiempo 96,003
408,155 431,219 453,161 473,943 493,523 511,860 528,909 544,628
558,972Tasa de Descuento 14.00%VAN (10 aos) S/. 2,136,866 incluye
impuestos de ley
-
9;
$E @D
D ( % " $ 'NL2L92246-%*'!'&!.,%"'*'!,&. % @*L%@D*&L@
7 L @ A L * L * *LLL%A* D@7@. / 7 *%7D@ % @ DL / D*% DL % L %A
.@%*L@%/ 5
.@ % * & * L@ % / 5
D D D@ % D L @ % / 5
DDD@%D&*
L@ % / 5
4D1 -%*'!'&%!.,%"'*'!,&. L D/ L / * L@ L @77@
-
;:
D@@5*
. C7/@*@%PLLL*%LQ *
*7 *L @
*C%
+LP@
7CC *CCL D=
4C
57 7 , *"($LL :8; :80' D 5 7 *L *A*%3'"A
$B
Evaluacin Social (montos en S/.) Alternativa GSMRUBRO 1 2 3 4 5
6 7 8 9 10COSTOS Y GASTOS 4,688,194 251,734 246,505 253,352 247,375
253,448 246,670 251,914 244,280 248,638INVERSION 4,542,989
Estaciones Base (3) 1,468,933Repetidoras (10) 2,828,680TMAs
117,963Repuestos 127,412
GASTOS OPERATIVOS 209,869 400,234 381,194 380,886 361,824
361,493 342,409 342,055 322,946 322,568SAC 78,671 6,642 6,344 6,036
5,717 5,386 5,044 4,690 4,324 3,946GASTOS DE O y M 131,198 393,593
374,850 374,850 356,108 356,108 337,365 337,365 318,623 318,623
Efecto Impuesto a la Renta -64,663 -148,500 -134,689 -127,534
-114,449 -108,046 -95,738 -90,141 -78,666 -73,930
BENEFICIOS 420,965 1,815,745 1,941,725 2,061,583 2,175,101
2,282,053 2,382,210 2,475,340 2,561,202 2,639,553Beneficios
Econmicos: costos de viajes. ( En Nuevos Soles)
Total Beneficios Econmico: ahorro en transporte de usuarios por
reuniones para poder comunicarse 324,962 1,407,590 1,510,506
1,608,422 1,701,157 1,788,529 1,870,351 1,946,430 2,016,574
2,080,581
Beneficios Sociales: ahorro de tiempo (Nuevos Soles)Por motivos
laborales dirigenciales 24,502 98,006 98,006 98,006 98,006 98,006
98,006 98,006 98,006 98,006Por motivos no laboralesUsuarios adultos
que necesitan comunicarse 63,556 275,688 296,189 315,693 334,166
351,571 367,870 383,025 396,997 409,747Usuarios menores de edad que
necesitan comunicarse 7,945 34,461 37,024 39,462 41,771 43,946
45,984 47,878 49,625 51,218
BENEFICIOS - COSTOS Y GASTOS -4,267,229 1,564,012 1,695,220
1,808,232 1,927,725 2,028,605 2,135,540 2,223,425 2,316,922
2,390,915
Tasa de Descuento 14%VAN (10 aos) S/. 4,590,811TIR 40%Fuente y
elaboracin: Telefnica Mviles S.A.
-
;
. 5 P"@*!O$E L @ L J+*'N!L0;:L9$L
@7'N!L0;:L9@*+ *%$)"+CA
$B!
. 5 P"@*!O$E! L @ L J+*'N!L;!L89$L
@7'N!L;!L89@*$% @*%3'"
4I %E'&'&%&''','),,
' D 5 7 A$)"+3'"
Evaluacin Social (montos en S/.) alternativa CDMARUBRO 1 2 3 4 5
6 7 8 9 10COSTOS Y GASTOS 5,182,969 243,267 237,953 244,712 238,645
244,623 237,749 242,892 235,153 239,404INVERSION 5,017,962
Estaciones Base (3) 1,962,916Repetidoras (10) 2,828,680TMAs
117,963Repuestos 108,402
GASTOS OPERATIVOS 243,597 403,081 383,914 383,474 364,275
363,802 344,571 344,065 324,800 324,260SAC 112,399 9,489 9,064
8,624 8,167 7,695 7,206 6,700 6,178 5,637GASTOS DE O y M 131,198
393,593 374,850 374,850 356,108 356,108 337,365 337,365 318,623
318,623
Efecto Impuesto a la Renta -78,590 -159,815 -145,961 -138,761
-125,630 -119,179 -106,822 -101,174 -89,647 -84,856
BENEFICIOS 420,965 1,815,745 1,941,725 2,061,583 2,175,101
2,282,053 2,382,210 2,475,340 2,561,202 2,639,553Beneficios
Econmicos: costos de viajes. ( En Nuevos Soles)
Total Beneficios Econmico: ahorro en transporte de usuarios por
reuniones para poder comunicarse 324,962 1,407,590 1,510,506
1,608,422 1,701,157 1,788,529 1,870,351 1,946,430 2,016,574
2,080,581
Beneficios Sociales: ahorro de tiempoPor motivos laborales
dirigenciales 24,502 98,006 98,006 98,006 98,006 98,006 98,006
98,006 98,006 98,006Por motivos no laboralesUsuarios adultos que
necesitan comunicarse 63,556 275,688 296,189 315,693 334,166
351,571 367,870 383,025 396,997 409,747Usuarios menores de edad que
necesitan comunicarse 7,945 34,461 37,024 39,462 41,771 43,946
45,984 47,878 49,625 51,218
BENEFICIOS - COSTOS Y GASTOS -4,762,004 1,572,479 1,703,772
1,816,871 1,936,456 2,037,429 2,144,462 2,232,448 2,326,048
2,400,149
Tasa de Descuento 14.00%VAN (10 aos) S/. 4,194,781TIR
35.91%Fuente y elaboracin: Telefnica Mviles S.A.
-
;
0J+,J.0*A
38),7)%..&=3 *@ 7 5
%",!'(% ,%., '%'!',3 @ 7 7
*
8.&!',K.'&'"'%!&"=3@ * 5 L L
!''%" ,!'%, %.,3 @C
,',!'(% , %",!'(% '%'!',3 @C.*J+,$)"+C3'"'N0a!8!L!:;'N!a;:L:L.
$)"+C3'"'N2a;0;L:'N2a8:L!;!L+ 5 $)"+CA$B0+# +# 'N 8;L 7
+#D*43$6II::0L
*:O7LC * * +#L * J+ , J $ +#
O'N8;N'N::NLJ+2OJ!OL+#2:O'N8;N'N8::NL J+ 2O JO+#@
-
;
$B0
-8,000 -7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000 0
Millares
2
4
5
CDMA -VAN Operativo y Valor Perpetuidad por ARPU
VNA Operativo Valor de Perpetuidad
$B25 . ;OL 7 $ C * * L * J+ , J $ O ;O 0O L J+ 2O J !O L
0:O;OOLJ+:OJ8O+@J+,J C +#L %
-
;!
$B2
-8,000 -7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000
0Millares
1%
1.50%
1.90%
2.50%
CDMA - VAN Operativo y Valor Perpetuidad por Penetracin Anual
inicial
VNA Operativo Valor de Perpetuidad
$B85'+$$+@$'+$'N902D'+$*$II::0C * '+$L
*J+,J'*7A$'+$O'N902'N:0::LJ+ O J 7 4:O6L'+$9O'N902'N8:::LJ+%OJO$ 7L
'+$ @ 7*
-
;0
$B8
-7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000 0Millares
20
23.00
26
30
CDMA - VAN Operativo y Valor Perpetuidad por SAC
VNA Operativo Valor de Perpetuidad
$ B 9 $+ $ OD7$LC**L*J+,J'* 7A $ $ ::O O OL J+ J
OC)L $ 0:O O :0OL J+ O$L@7*
-
;2
$B9
-7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000 0Millares
0.50%
1%
1.50%
CDMA - VAN Operativo y Valor Perpetuidad por Crecimiento
Poblacional Anual
VNA Operativo Valor de Perpetuidad
$B;L&$)"+C
J.*P:!O;OL%P!:O:OLC*J
*J+,J$!O:!O:OLJ+JOL;O:!O:OLJ+JO+@J+,J CL *
-
;8
$B;
-8,000 -7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000
0Millares
0.05%
0.14%
0.20%
CDMA - VAN Operativo y Valor Perpetuidad por Variacin en la
Penetracin inicial
VNA Operativo Valor de Perpetuidad
'53'"A. 5 $)"+C3'"$B!:+#+#'N8;LLD%L 7 +# D * 43$6II::0L
*:O7L3'"C/**
+#L*J+,J$+#O'N8;N'N::NLJ+ 8O J !O L +#2:O'N8;N'N8::NLJ+9OJ!O +#
3'" @
-
;9
$B!:
-8,000 -7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000
0Millares
2
4
5
GSM -VAN Operativo y Valor Perpetuidad por ARPU
VNA Operativo Valor de Perpetuidad
$B!53'".*@$)"+C;OC * * L * J+ , J $ O ;O 0O L J+ 8O J 0O L
0:O;OOLJ+OJ9O 3'"L @ J+, J C +#L %
-
;;
$B!
-7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000 0Millares
1%
1.50%
1.90%
2.50%
GSM - VAN Operativo y Valor Perpetuidad por Penetracin Anual
inicial
VNA Operativo Valor de Perpetuidad
$B!5'+$$+@$'+$'N0;28
:O$)"+C3'"LC*'+$L
* J+ , J '*L @% /L 7A $ '+$ O'N0;28'N80LJ+O
J74:O6L'+$O'N0;28'N00:LJ+
J%O$7L'+$3'"*@$)"+L7*
-
::
$B!
-7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000 0Millares
15
17.05
19
21
GSM - VAN Operativo y Valor Perpetuidad por SAC
VNA Operativo Valor de Perpetuidad
$ B ! $+3'"$OC**L*J+,J'* 7A $ $ ::O O OL J+ J
O ) L $0:OO:0OLJ+JO$L@L3'"7*
-
:
$B!
-7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000 0Millares
0.50%
1%
1.50%
GSM - VAN Operativo y Valor Perpetuidad por Crecimiento
Poblacional Anual
VNA Operativo Valor de Perpetuidad
$B!!&3'"J + * @ $)"+ CL *P:!O ;O L%P!:O:OL(/3'"LC*
J*J+,J$ !O :!O :O L J+ O J O L ;O :!O :O L J+ J !O+@J+,J CL
*
-
:
$B!!
-7,000 -6,000 -5,000 -4,000 -3,000 -2,000 -1,000 0
Millares
0.05%
0.14%
0.20%
GSM - VAN Operativo y Valor Perpetuidad por Variacin en la
Penetracin inicial
VNA Operativo Valor de Perpetuidad
$L@*J+, J +# L3'"$)"+C
49 &"%''',
7D*7 @A
$B!0A*7
7 / D 5 *L $ B !2L 7 +A*%3'"
TOTAL INGRESOS - DIFERENTES ESCENARIOS DE TRAFICOTotal Ingresos
Entrante S/. Ao 1 Ao 2 Ao 3 Ao 4 Ao 5 Ao 6 Ao 7 Ao 8 Ao 9 Ao 10Mvil
- Mvil en la misma red S/. 12,996 S/. 37,773 S/. 34,800 S/. 34,238
S/. 33,222 S/. 30,503 S/. 31,918 S/. 33,233 S/. 34,445 S/.
35,551Mvil otro operador - Mvil S/. 30,323 S/. 88,137 S/. 81,200
S/. 79,889 S/. 77,517 S/. 71,175 S/. 74,474 S/. 77,543 S/. 80,371
S/. 82,952Fijo Local - Mvil S/. 30,323 S/. 88,137 S/. 81,200 S/.
79,889 S/. 77,517 S/. 71,175 S/. 74,474 S/. 77,543 S/. 80,371 S/.
82,952Terminal de Uso Pblico - Mvil S/. 7,598 S/. 22,085 S/. 20,346
S/. 20,018 S/. 19,424 S/. 17,834 S/. 18,661 S/. 19,430 S/. 20,139
S/. 20,786Larga Distancia - Mvil S/. 5,397 S/. 15,688 S/. 14,454
S/. 14,220 S/. 13,798 S/. 12,669 S/. 13,256 S/. 13,803 S/. 14,306
S/. 14,766TOTAL ENTRANTE S/. 86,637 S/. 251,820 S/. 231,999 S/.
228,255 S/. 221,477 S/. 203,356 S/. 212,784 S/. 221,550 S/. 229,632
S/. 237,007Ingresos Saliente S/.Mvil - Mvil en la misma red S/.
13,877 S/. 40,335 S/. 62,674 S/. 76,344 S/. 90,912 S/. 110,526 S/.
115,650 S/. 120,414 S/. 124,807 S/. 128,815Mvil - Mvil otro
operador S/. 5,255 S/. 15,275 S/. 23,735 S/. 28,912 S/. 34,430 S/.
41,858 S/. 43,798 S/. 45,602 S/. 47,266 S/. 48,784Mvil - Fijo Local
S/. 6,362 S/. 18,491 S/. 28,732 S/. 34,999 S/. 41,678 S/. 50,670
S/. 53,019 S/. 55,203 S/. 57,217 S/. 59,054Mvil - LDN S/. 1,936 S/.
5,628 S/. 8,745 S/. 10,652 S/. 12,685 S/. 15,421 S/. 16,136 S/.
16,801 S/. 17,414 S/. 17,973Mvil - LDI S/. 230 S/. 667 S/. 1,037
S/. 1,263 S/. 1,504 S/. 1,829 S/. 1,913 S/. 1,992 S/. 2,065 S/.
2,131TOTAL SALIENTE S/. 27,660 S/. 80,396 S/. 124,922 S/. 152,170
S/. 181,209 S/. 220,303 S/. 230,516 S/. 240,013 S/. 248,768 S/.
256,758TOTAL INGRESOS S/. 114,297 S/. 332,216 S/. 356,921 S/.
380,425 S/. 402,686 S/. 423,659 S/. 443,300 S/. 461,563 S/. 478,400
S/. 493,765
-
:
$B!2A+A(*%3'"
+L$B!87 +A*%$)"+C
$B!8+A(*%$)"+C
A. 7C'
Flujo de Fondos GSM AO 0 AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 AO 8
AO 9 AO 101. FLUJO DE BENEFICIOS1.1 Ingresos Operativos Netos -
114,297 332,216 356,921 380,425 402,686 423,659 443,300 461,563
478,400 493,765 1.2 Recup. de los Flujos Operativos - - - - - - - -
- - 696,546 TOTAL BENEFICIOS - 114,297 332,216 356,921 380,425
402,686 423,659 443,300 461,563 478,400 1,190,311
2. FLUJO DE COSTOS2.1 Inversin en A/F 5,655,567 0 0 0 0 0 0 0 0
0 02.2 Perpetuidad Invers 0 0 0 0 0 0 0 0 0 5,764,9092.3 Costo SAC
Adquisicin Clientes 88,147 7,441 7,108 6,763 6,405 6,035 5,651
5,255 4,845 4,421 Gastos de Operacin y Mantenimiento:Estacin Base
(EBC)Energa 4,200 12,600 12,600 12,600 12,600 12,600 12,600 12,600
12,600 12,600 Alquiler de local 2,800 8,400 8,400 8,400 8,400 8,400
8,400 8,400 8,400 8,400 Mantenimiento 2,800 8,400 8,400 8,400 8,400
8,400 8,400 8,400 8,400 8,400 Expectro 15,867 47,600 40,600 40,600
33,600 33,600 26,600 26,600 19,600 19,600
Sub total por EBC 25,667 77,000 70,000 70,000 63,000 63,000
56,000 56,000 49,000 49,000 Nro de estaciones base 3 3 3 3 3 3 3 3
3 3
Sub total EBC's 77,000 231,000 210,000 210,000 189,000 189,000
168,000 168,000 147,000 147,000 RepetidorasEnerga 2,800 8,400 8,400
8,400 8,400 8,400 8,400 8,400 8,400 8,400 Alquiler de local 1,400
4,200 4,200 4,200 4,200 4,200 4,200 4,200 4,200 4,200 Mantenimiento
2,800 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400
Sub total por Repetidora 7,000 21,000 21,000 21,000 21,000
21,000 21,000 21,000 21,000 21,000 Nro de repetidoras 10 10 10 10
10 10 10 10 10 10
Sub total Repetidoras 70,000 210,000 210,000 210,000 210,000
210,000 210,000 210,000 210,000 210,000 2.4 Gasto operaciones y
mantenimiento 147,000 441,000 420,000 420,000 399,000 399,000
378,000 378,000 357,000 357,000 2.6 Imp Operaciones 2,286 6,644
7,138 7,609 8,054 8,473 8,866 9,231 9,568 9,875 2.7 Impuesto a la
renta (escudo) (64,663) (148,500) (134,689) (127,534) (114,449)
(108,046) (95,738) (90,141) (78,666) (73,930)2.8 Pago de IGV 0 0 0
0 0 0 0 0 7,157 25,145TOTAL COSTOS 5,655,567 172,770 306,585
299,558 306,837 299,010 305,462 296,779 302,345 299,903 6,087,421A.
FLUJO ECONOMICO (5,655,567) (58,473) 25,631 57,364 73,588 103,676
118,197 146,521 159,217 178,497 (4,897,110)
VALOR DE PERPETUIDAD (6,270,494) VNA OPERATIVO (4,930,120)
Flujo de Fondos CDMA AO 0 AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 AO
8 AO 9 AO 101. FLUJO DE BENEFICIOS1.1 Ingresos Operativos Netos -
114,297 332,216 356,921 380,425 402,686 423,659 443,300 461,563
478,400 493,765 1.2 Recup. de los Flujos Operativos - - - - - - - -
- - 686,571 TOTAL BENEFICIOS - 114,297 332,216 356,921 380,425
402,686 423,659 443,300 461,563 478,400 1,180,336
2. FLUJO DE COSTOS2.1 Inversin en A/F 6,246,861 0 0 0 0 0 0 0 0
0 02.2 Perpetuidad Invers 0 0 0 0 0 0 0 0 0 0 6,367,6352.3 Costo
SAC Adquisicin Clientes 0 125,938 10,632 10,156 9,662 9,151 8,622
8,074 7,507 6,922 6,316 Gastos de Operacin y Mantenimiento:Estacin
Base (EBC)Energa 4,200 12,600 12,600 12,600 12,600 12,600 12,600
12,600 12,600 12,600 Alquiler de local 2,800 8,400 8,400 8,400
8,400 8,400 8,400 8,400 8,400 8,400 Mantenimiento 2,800 8,400 8,400
8,400 8,400 8,400 8,400 8,400 8,400 8,400 Expectro 15,867 47,600
40,600 40,600 33,600 33,600 26,600 26,600 19,600 19,600
Sub total por EBC 25,667 77,000 70,000 70,000 63,000 63,000
56,000 56,000 49,000 49,000 Nro de estaciones base 3 3 3 3 3 3 3 3
3 3
Sub total EBC's 77,000 231,000 210,000 210,000 189,000 189,000
168,000 168,000 147,000 147,000 RepetidorasEnerga 2,800 8,400 8,400
8,400 8,400 8,400 8,400 8,400 8,400 8,400 Alquiler de local 1,400
4,200 4,200 4,200 4,200 4,200 4,200 4,200 4,200 4,200 Mantenimiento
2,800 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400
Sub total por Repetidora 7,000 21,000 21,000 21,000 21,000
21,000 21,000 21,000 21,000 21,000 Nro de repetidoras 10 10 10 10
10 10 10 10 10 10
Sub total Repetidoras 70,000 210,000 210,000 210,000 210,000
210,000 210,000 210,000 210,000 210,000 2.4 Gasto Adm. y
operaciones 0 147,000 441,000 420,000 420,000 399,000 399,000
378,000 378,000 357,000 357,000 2.6 Imp Operaciones 0 2,286 6,644
7,138 7,609 8,054 8,473 8,866 9,231 9,568 9,875 2.7 Impuesto a la
renta (escudo) 0 (78,590) (159,815) (145,961) (138,761) (125,630)
(119,179) (106,822) (101,174) (89,647) (84,856)2.8 Pago de IGV 0 0
0 0 0 0 0 0 0 3,124 24,785TOTAL COSTOS 6,246,861 196,634 298,461
291,334 298,509 290,575 296,916 288,118 293,565 286,967 6,680,756A.
FLUJO ECONOMICO (6,246,861) (82,337) 33,755 65,588 81,916 112,111
126,743 155,182 167,997 191,433 (5,500,420)
VALOR DE PERPETUIDAD (6,959,021) VNA OPERATIVO (5,474,409)
-
:!
. @D5 J+ * @ 7 (. 5L@*D%*7 *,'(.D ;OL*D@ @ *L *
$B!2B!8L@(*%3'"5%'N2G8:L!;!+(*%$)"+C5%'N2G;0;L:
.*'+$7P@D@
P57@7 PL*PL D % L *;O+*PL@/ @ @ 57@*57;B(/D L
@ * P% @ L L @D *@7
D @ /(.?,'(.*5 % L%D
C % D@ * @ @@J+) 7 @ *%3'"*J+ J+*%$)"+C@ 5 * *% 3'" @
*%$)"+C
-
:0
4; ,!"'%",&PL7D* L L L Q D *%Q*%Q@D C'*L %QD% @
*/ 4$"6* D*@D @ * *5 * L*L %7C5Q@ @**/ 5+L*D * &Q 77@7@* * L
* 7 !"# $% $& '#" #!"%% (#" !"$#$)$% "* +$ !"#,$ +$% -
)$&)"$&-)*. 5 @ " !#"!#.
*5;;9*% 5@ 7C C $"&*!:::::"D5$*A
-
:2
$B!9
.%*D . %@ $# / @ + L $# @ 7 C @ 7 D *Q@ /
A8=
.,"'*5 L L * * */' *& *L */@&$"/0% " $ 1"&" )" %$0
"&"%!#$, 2!% ("##" $ & &3!"#"%" )$) " &$ )#"%!#%"
!"# $% $&" )" &$ 0#)-%" ,- $% "%-" %$%
%)$'#"&$$&-). ,"' $"Q @ D
PD**@ */'V"&WL@ L * L * * *
-
&L ) ' B :9=::="($ &!" 4/ "#'&" )" $)$% " +$ !"
"
"&"%- %$% " * *
FM 88 - 108 28 0.073 0.092 0.2TV (VHF) 170 - 220 28 0.073 0.092
0.2Trunking 400 - 470 27.5 0.074 0.092 0.2TV (UHF) 470 - 860 29.8
0.08 0.099 0.235
GSM 890 - 960 41.02 0.11 0.137 0.45DCS 1800 1710 - 1880 56.86
0.153 0.19 0.86
Intensidad de Campo elctrico E
(V/ m)*
Intensidad de campo magntico
H (A/ m)*Densidad de flujo magntico B (uT)*
Densidad de potencia
equivalente a onda plana (mW/ cm2)*
ICNIRP Niveles de referencia
Servicios / Sistemas
Banda de frecuencia (Mx. y
min. En Mhz)
-
:8
**L. $ 5 ?$#Q *A6CA$B!;
6CA$B0:
+ # 5 " ( $ D *5)'B:9=::N"($QA
#"B2:=::!="($V'
$"7C=5W #"B 0!=::0="($ V) D
* 5 5 ("5W
# B2=::!="($ V (/ #5W
! #"B2=::!="($V(/.5W
0 #"B:=::0="($V(/2 ##/7&W
'@
/*Q@ C *% * DC 5 @ +L 7 Q 7 & @ 7 5 /
7 %* Q 7 &
Rango de frecuencias Intensidad de campo elctrico (V/ m)
Intensidada de Campo magnt ico (A/ m) Densidad de Potencia (W/m2)9
- 65 Khz 610 24.4 -
0.065 - 1 Mhz 610 1.6/ f -1 - 10 Mhz 610/ f 1.6/ f -
10 - 400 Mhz 61 0.16 10400 - 2000 Mhz 3f0.5 0.008f0.5 f/ 40
2 - 300 Ghz 137 0.36 50
Rango de frecuencias Intensidad de campo elctrico (V/ m)
Intensidada de Campo magnt ico (A/ m) Densidad de Potencia (W/m2)9
- 150 Khz 87 5 -
0.15 - 1 Mhz 87 0.73/ f -1 - 10 Mhz 87/ f0.5 0.73/ f -
10 - 400 Mhz 28 0.073 2400 - 2000 Mhz 1.375f0.5 0.0037f0.5 f /
200
2 - 300 Ghz 61 0.16 10
-
:9
/ 7**L * L * 7 7 5 Q@P)*LP@757 5 L @ 7*L7L L@7* /+L@( " L 7 .%
7C$#*"($ / )':9=::="($L @ */7 *D
4 !!'(%"%,"'),&
+$B0
A
$B0
+ D @ C %*%3'"@ *%$)"+C@*(.+L P C %*%3'"DD@ L L *%$)"+CLD7 @ @ D
*%@
Alternativas VAN SocialSubsidio a ser Otorgado S/ Inc
I.G.V.
Inversin S/ Inc I.G.V.
Gastos de Operacin S/
Inc I.G.V.I Tecnologa GSM Financiamiento FITEL 4 590,811
6,270,494 5 655,572 524,790II Tecnologa CDMA 1x Financiamiento
FITEL 4 194,781 6,959,021 6 246,862 524,790
-
:;
41 ,"'F,!(7'!
&.%2"')& %'!,& '&'*'!,!'(% ..&"&
*@5N* /
B@ %
0P
#7
= .*PL*7@*
(.= .*0PLDD %
= . %
%:;@75N* /
C::O !O 50PB@
.
= += C/= =
A,@ %*%/
,_"
%C4,P
C6
%4+6P746)C*%C4$6
4)6 %C46P
46CC
++$ ,4,'(.6$#L ). NLL+$ LN LL
= + = C*% = ' L5= + %= @= " = )@*@L@*@7 *@5
= ,( %
-
:
, % '(.
$ %*%5
%C
! 'N0L200L08
*
(.4+6C %CC46CLC /5$7
,'(.$6*)6!*
%L@6
+$L'
,'(.N
*N* +$ $7*\
( "'+
7) **
=+$)=+"($=+=C%@/ % @57
) 7 @ * 5 +L 7 @ @ 7
D5
* @7LL*LLQ
&
7 @ * D5*5L@ P
LP@C
%75*%3'"*(.L@'N2G8:L!;!'
5CL @/ L )'B:!:=::!="($N: #$)B:0=::0=$)N,'(.
EK`
