Вы находитесь на странице: 1из 44

Poblacion

Longitud
Altura geodesica
Costo de obra civil
Dotacin
Material
Rugosidad K
Viscocidad cinemtica H2O
Costo Kw-h
Perdidas Localizadas

800
3500
2.3
$ 540,000.00
220
PEAD
0.002
1.16E-06
0.04
5% de Jcont

hab
m
m

Caudal

CLASE 8

l/g
m
m2/seg
$/kW-h

Perdida de carga para cada diametro


Diametro[mm]
V[m/seg]
Re
57
3.951740874
1.94E+05
67.8
2.793050465
1.63E+05
81.4
1.937712588
1.36E+05
98.4
1.326013585
1.12E+05
113
1.005498167
9.77E+04
126.6
0.801070537
8.72E+04
144.6
0.614046958
7.63E+04
162.8
0.484428147
6.78E+04

CLASE

K/D
0.035087719
0.029498525
0.024570025
0.020325203
0.017699115
0.015797788
0.013831259
0.012285012

f
0.00991
0.00962
0.00933
0.00904
0.00883
0.00867
0.00849
0.00833

Exc[$/m]
1.660866
2.00045256
2.43936264

C Inst[$/m]
0.01928725
0.02728853
0.03933413

Costo de excavacion
t: tapada sobre el cao
b: ancho de excavacin
e: manto de compactacin
Ce: costo de excavacin
Cc: C de comp en %/excavacin

0.8
2xD
0,25D
17 $/m3
19.55 $/m3

Costo de energia
N*(1+)*8760h/ao*C$/Kw-h
Costo energia anual
coef de seg
30%
9,81*Qb*Hm/
N
rendimiento
60%
Costos de instalacin
Tasa de interes
Plazo
Periodo Anual
a=cuota de amrotizacin s.fran.
dp=cuota depreciacin
D
57
67.8
81.4

12%
10 aos
1
0.176984164
0.0517

$
$
$

C tub[$/m]
1.70 $
2.35 $
3.40 $

C tub[$]
5,949.61
8,224.81
11,909.05

98.4
113
126.6
144.6
162.8

$
$
$
$
$

D
57
67.8
81.4
98.4
113
126.6
144.6
162.8

Jt

D
57
67.8
81.4
98.4
113
126.6
144.6
162.8

4.99
6.48
8.17
10.72
13.42

$
$
$
$
$

17,479.45
22,695.44
28,591.15
37,509.46
46,982.81

C kW-h
509.0107783
207.5017545
80.65468204
30.27407286
14.81809216
8.241348736
4.149921347
2.251189922
CinstA [$/a]
2,705.37
3,503.88
4,707.35
6,449.02
8,058.34
9,806.84
12,394.23
15,135.69

3.00568704
3.507746
3.98845704
4.64403144
5.32929056
Hg

0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
Cbomb[$/a]
38,400.62
15,756.60
6,230.09
2,446.39
1,285.61
791.68
484.40
341.80

2.3
2.3
2.3
2.3
2.3
2.3
2.3
2.3

41,105.98
19,260.47
10,937.43
8,895.40
9,343.95
10,598.52
12,878.63
15,477.50

0.05747922
0.07580146
0.09514547
0.12412444
0.15733651
Hm
511.310778
209.801755
82.954682
32.5740729
17.1180922
10.5413487
6.44992135
4.55118992
C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

36.302 m3/h
0.010083889 m3/seg

34.85
36.302 VERANO

COSTO CAERIA CLASE 8


Diam Ext
espesor
$/m
63
2.02
3.00 $
75
2.89
3.60 $
90
4.14
4.30 $
110
6.79
5.80 $
125
8.02
6.00 $
140
10.04
6.70 $
160
13.18
7.70 $
180
16.57
8.60 $

CLASE 8
8

Jcont[m]
484.7721698
197.6207186
76.8139829
28.83245034
14.11246873
7.848903558
3.952306045
2.143990402

Jloc[m]
24.23860849
9.881035929
3.840699145
1.441622517
0.705623436
0.392445178
0.197615302
0.10719952

Jtot[m]
509.0107783
207.5017545
80.65468204
30.27407286
14.81809216
8.241348736
4.149921347
2.251189922

RESOLUCIN POR MTODO DE PRO

C Cao [$/m]
Junit[m]
0.023044195
$5.8813
0.008649735
$8.0573
0.004233741
$10.0680
0.002354671
$12.2525
C energia [$/a*m]
346.6260168

FUNCIN OBJETIVO [Mi


$

C tot[$/m]
1.680153255
2.027741087
2.478696767

C instTot[$]
C InstA[$/A]
11,830.14
2,705.37
15,321.91
3,503.88
20,584.48
4,707.35

3.063166265
3.583547464
4.08360251
4.768155876
5.486627067

28,200.53
35,237.85
42,883.76
54,198.01
66,186.00

N[kW]
Cbomb[$/a]
84.30061759
38,400.62
34.59034745
15,756.60
13.67686977
6,230.09
5.370538968
2,446.39
2.822286959
1,285.61
1.737968857
791.68
1.063408745
484.40
0.750361889
341.80

6,449.02
8,058.34
9,806.84
12,394.23
15,135.69

Costos de instalacin
45,000.00
40,000.00
35,000.00
30,000.00
25,000.00

C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

20,000.00
15,000.00
10,000.00
5,000.00
0

20

40

60

dint
57
67.8
81.4
98.4
113
126.6
144.6
162.8

N POR MTODO DE PROGRAMACIN LINEAL


81.4

98.4

113

126.6

LD1

LD2

LD3

LD4

Restriccin Longitud
3500
=
Restriccin de Presin
10.5413487

3500

3500

75

FUNCIN OBJETIVO [Minimizar]


13,460.74

Costo de energia

80

100

Costo total

120

140

160

180

Poblacion
Longitud
Altura geodesica
Costo de obra civil
Dotacin
Material
Rugosidad K
Viscocidad cinemtica H2O
Costo Kw-h
Perdidas Localizadas

800
1250
0.7
$ 540,000.00
220
PEAD
0.002
1.16E-06
0.04
5% de Jcont

hab
m
m

Caudal

l/g

CLASE 6,

m
m2/seg
$/kW-h

Perdida de carga para cada diametro


Diametro[mm]
V[m/seg]
Re
58
2.043844691
1.02E+05
69.2
1.43579253
8.54E+04
83
0.998039417
7.12E+04
101.6
0.666064769
5.82E+04
115.4
0.516288273
5.12E+04
129.2
0.411887727
4.58E+04
147.6
0.315595763
4.01E+04
166.2
0.24890971
3.56E+04

CLASE

K/D
0.034482759
0.028901734
0.024096386
0.019685039
0.017331023
0.015479876
0.013550136
0.012033694

f
0.00988
0.00959
0.00930
0.00899
0.00880
0.00864
0.00846
0.00830

Costo de excavacion
t: tapada sobre el cao
b: ancho de excavacin
e: manto de compactacin
Ce: costo de excavacin
Cc: C de comp en %/excavacin

Costo energia anual


coef de seg
N
rendimiento

0.8
2xD
0,25D
17.04 $/m3
19.596 $/m3

Costo de energia
N*(1+)*8760h/ao*C$/Kw-h
30%
9,81*Qb*Hm/
60%
Costos de instalacin

Tasa de interes
Plazo
Periodo Anual
a=cuota de amrotizacin s.fran.
dp=cuota depreciacin
D
58
69.2
83

12%
10 aos
1
0.13387878
0.0517

$
$
$

C tub[$/m]
1.70 $
2.35 $
3.40 $

C tub[$]
Exc[$/m]
C Inst[$/m]
2,124.86 1.69595712 0.02001692
2,937.43 2.049865651 0.02849401
4,253.23 2.49768912 0.04099185

101.6
115.4
129.2
147.6
166.2

$
$
$
$
$

D
58
69.2
83
101.6
115.4
129.2
147.6
166.2

Jt

D
58
69.2
83
101.6
115.4
129.2
147.6
166.2

4.99
6.48
8.17
10.72
13.42

$
$
$
$
$

6,242.66
8,105.51
10,211.13
13,396.24
16,779.57

C kW-h
47.64782205
19.12132011
7.470259179
2.628335741
1.361644495
0.760022926
0.382319015
0.207258569
CinstA [$/a]
792.39
1,027.25
1,378.22
1,896.93
2,357.72
2,867.10
3,621.86
4,421.57

3.121815245
3.600114413
4.091393971
4.766625101
5.472649555
Hg

0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
Cbomb[$/a]
1,944.45
797.17
328.59
133.86
82.91
58.72
43.53
36.49

0.7
0.7
0.7
0.7
0.7
0.7
0.7
0.7

2,736.84
1,824.42
1,706.81
2,030.79
2,440.64
2,925.82
3,665.39
4,458.06

0.06142268
0.07924156
0.09932679
0.12963256
0.16436275
Hm
48.347822
19.8213201
8.17025918
3.32833574
2.06164449
1.46002293
1.08231902
0.90725857
C TOTAL[$/a]
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

19.44 m3/h
0.0054 m3/seg

COSTO CAERIA CLASE 6,3


Diam Ext
espesor
$/m
63
2.50 $
1.70
75
2.90 $
2.35
90
3.50 $
3.40
110
4.20 $
4.99
125
4.80 $
6.48
140
5.40 $
8.17
160
6.20 $
10.72
180
6.90 $
13.42

CLASE 6,3
6.3

Jcont[m]
45.37887814
18.21078106
7.114532551
2.503176896
1.296804281
0.723831358
0.364113348
0.197389114

Jloc[m]
2.268943907
0.910539053
0.355726628
0.125158845
0.064840214
0.036191568
0.018205667
0.009869456

Jtot[m]
47.64782205
19.12132011
7.470259179
2.628335741
1.361644495
0.760022926
0.382319015
0.207258569

RESOLUCIN POR MTODO DE PRO

C Cao [$/m]
Junit[m]
0.038118258
$3.4159
0.015297056
$4.4283
0.005976207
$5.9413
0.002102669
$8.1774
C energia [$/a*m]
185.620896

FUNCIN OBJETIVO [Mi


$

C tot[$/m]
1.715974045
2.078359661
2.538680974

C instTot[$]
C InstA[$/A]
4,269.83
792.39
5,535.38
1,027.25
7,426.58
1,378.22

3.183237929
3.679355968
4.190720761
4.896257658
5.63701231

10,221.71
12,704.71
15,449.53
19,516.56
23,825.84

N[kW]
Cbomb[$/a]
4.268629208
1,944.45
1.750024353
797.17
0.721352183
328.59
0.293858763
133.86
0.182022592
82.91
0.128905424
58.72
0.095557946
43.53
0.080101859
36.49
C TOTAL[$/a]
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

1,896.93
2,357.72
2,867.10
3,621.86
4,421.57

Costos de instalacin
5,000.00
4,500.00
4,000.00
3,500.00
3,000.00
2,500.00
2,000.00
1,500.00
1,000.00
500.00
0

20

40

60

58
69.2
83
101.6
115.4
129.2
147.6
166.2

N POR MTODO DE PROGRAMACIN LINEAL


58

69.2

83

101.6

LD1

LD2

LD3

LD4

Restriccin Longitud
1250
=
Restriccin de Presin
8.17025918

1250

1250

63

FUNCIN OBJETIVO [Minimizar]


2,894.79

Costo de energia

80

100

Costo total

120

140

160

180

Poblacion
Longitud
Altura geodesica
Costo de obra civil
Dotacin
Material
Rugosidad K
Viscocidad cinemtica H2O
Costo Kw-h
Perdidas Localizadas

800
9700
7
$ 540,000.00
220
PEAD
0.002
1.16E-06
0.04
5% de Jcont

hab
m
m

Caudal

l/g

CLASE 6,

m
m2/seg
$/kW-h

Perdida de carga para cada diametro


Diametro[mm]
V[m/seg]
Re
58
1.77280397
8.84E+04
69.2
1.245387533
7.41E+04
83
0.865686247
6.18E+04
101.6
0.577735809
5.05E+04
115.4
0.447821649
4.44E+04
129.2
0.35726599
3.97E+04
147.6
0.273743609
3.47E+04
166.2
0.215901005
3.09E+04

CLASE

K/D
0.034482759
0.028901734
0.024096386
0.019685039
0.017331023
0.015479876
0.013550136
0.012033694

f
0.00988
0.00959
0.00930
0.00899
0.00880
0.00864
0.00846
0.00830

Exc[$/m]
1.691976
2.04505376
2.491826

C Inst[$/m]
0.01996994
0.02842712
0.04089563

Costo de excavacion
t: tapada sobre el cao
b: ancho de excavacin
e: manto de compactacin
Ce: costo de excavacin
Cc: C de comp en %/excavacin

Costo energia anual


coef de seg
N
rendimiento

0.8
2xD
0,25D
17 $/m3
19.55 $/m3

Costo de energia
N*(1+)*8760h/ao*C$/Kw-h
30%
9,81*Qb*Hm/
60%
Costos de instalacin

Tasa de interes
Plazo
Periodo Anual
a=cuota de amrotizacin s.fran.
dp=cuota depreciacin
D
58
69.2
83

12%
10 aos
1
0.176984164
0.0517

$
$
$

C tub[$/m]
1.70 $
2.35 $
3.40 $

C tub[$]
16,488.91
22,794.48
33,005.07

101.6
115.4
129.2
147.6
166.2

$
$
$
$
$

D
58
69.2
83
101.6
115.4
129.2
147.6
166.2

Jt

D
58
69.2
83
101.6
115.4
129.2
147.6
166.2

4.99
6.48
8.17
10.72
13.42

$
$
$
$
$

48,443.05
62,898.78
79,238.33
103,954.80
130,209.50

C kW-h
278.1855917
111.6374997
43.61427683
15.34528148
7.949841739
4.437334377
2.232144451
1.210068111
CinstA [$/a]
7,568.25
9,812.21
13,165.91
18,122.76
22,526.48
27,394.74
34,608.38
42,251.72

3.11448704
3.59166344
4.08178976
4.75543584
5.45980296
Hg

0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
Cbomb[$/a]
9,948.54
4,138.60
1,765.65
779.50
521.52
398.99
322.06
286.40

7
7
7
7
7
7
7
7

17,516.79
13,950.81
14,931.56
18,902.26
23,047.99
27,793.72
34,930.44
42,538.13

0.0612785
0.07905554
0.09909363
0.12932826
0.16397693
Hm
285.185592
118.6375
50.6142768
22.3452815
14.9498417
11.4373344
9.23214445
8.21006811
C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

16.862 m3/h
0.004683889 m3/seg

15.41
16.862 VERANO

COSTO CAERIA CLASE 6,3


Diam Ext
espesor
$/m
63
2.50 $
1.70
75
2.90 $
2.35
90
3.50 $
3.40
110
4.20 $
4.99
125
4.80 $
6.48
140
5.40 $
8.17
160
6.20 $
10.72
180
6.90 $
13.42

CLASE 6,3
6.3

Jcont[m]
264.9386588
106.3214283
41.5374065
14.61455379
7.571277846
4.22603274
2.125851858
1.15244582

Jloc[m]
13.24693294
5.316071415
2.076870325
0.730727689
0.378563892
0.211301637
0.106292593
0.057622291

Jtot[m]
278.1855917
111.6374997
43.61427683
15.34528148
7.949841739
4.437334377
2.232144451
1.210068111

RESOLUCIN POR MTODO DE PRO

C Cao [$/m]
Junit[m]
0.004496317
$5.9353
0.001581988
$8.1699
0.000819571
$10.1551
0.000457457
$12.3498
C energia [$/a*m]
161.0051208

FUNCIN OBJETIVO [Mi


$

C tot[$/m]
1.711945937
2.073480882
2.532721629

C instTot[$]
C InstA[$/A]
33,094.78
7,568.25
42,907.25
9,812.21
57,572.47
13,165.91

3.175765539
3.670718982
4.180883388
4.884764095
5.623779887

79,247.98
98,504.75
119,792.90
151,337.01
184,760.17

N[kW]
Cbomb[$/a]
21.83996416
9,948.54
9.08544757
4,138.60
3.876121459
1,765.65
1.711237036
779.50
1.144882551
521.52
0.875889176
398.99
0.70701224
322.06
0.628740015
286.40
C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

18,122.76
22,526.48
27,394.74
34,608.38
42,251.72

Costos de instalacin

Costo de energia

45,000.00
40,000.00
35,000.00
30,000.00
25,000.00
20,000.00
15,000.00
10,000.00
5,000.00
0

20

40

60

80

58
69.2
83
101.6
115.4
129.2
147.6
166.2

N POR MTODO DE PROGRAMACIN LINEAL


83

101.6

115.4

129.2

LD1

LD2

LD3

LD4

9700

Restriccin Longitud
9700
=
Restriccin de Presin
50.6142768

9700

55

FUNCIN OBJETIVO [Minimizar]


21,315.07

Costo de energia

100

Costo total

120

140

160

180

Poblacion
Longitud
Altura geodesica
Costo de obra civil
Dotacin
Material
Rugosidad K
Viscocidad cinemtica H2O
Costo Kw-h
Perdidas Localizadas

800
9700
7
$ 540,000.00
220
PEAD
0.002
1.16E-06
0.04
5% de Jcont

hab
m
m

Caudal

l/g

CLASE 8

m
m2/seg
$/kW-h

Perdida de carga para cada diametro


Diametro[mm]
V[m/seg]
Re
57
1.677492338
8.22E+04
67.8
1.185634611
6.91E+04
81.4
0.822548371
5.76E+04
98.4
0.562885498
4.76E+04
113
0.42682846
4.15E+04
126.6
0.340050052
3.70E+04
144.6
0.260659568
3.24E+04
162.8
0.205637093
2.88E+04

K/D
0.035087719
0.029498525
0.024570025
0.020325203
0.017699115
0.015797788
0.013831259
0.012285012

f
0.00991
0.00962
0.00933
0.00904
0.00883
0.00867
0.00849
0.00833

Costo de excavacion
t: tapada sobre el cao
b: ancho de excavacin
e: manto de compactacin
Ce: costo de excavacin
Cc: C de comp en %/excavacin

Costo energia anual


coef de seg
N
rendimiento

0.8
2xD
0,25D
17.04 $/m3
19.596 $/m3

Costo de energia
N*(1+)*8760h/ao*C$/Kw-h
30%
9,81*Qb*Hm/
60%
Costos de instalacin

Tasa de interes
Plazo
Periodo Anual
a=cuota de amrotizacin s.fran.
dp=cuota depreciacin
D
57
67.8
81.4

12%
10 aos
1
0.13387878
0.0517
C tub[$/m]
$
1.70 $
$
2.35 $
$
3.40 $

C tub[$]
Exc[$/m]
C Inst[$/m]
16,488.91 1.66477392 0.01933264
22,794.48 2.005159507 0.02735274
33,005.07 2.445102317 0.03942668

98.4
113
126.6
144.6
162.8

$
$
$
$
$

D
57
67.8
81.4
98.4
113
126.6
144.6
162.8

Jt

D
57
67.8
81.4
98.4
113
126.6
144.6
162.8

4.99
6.48
8.17
10.72
13.42

$
$
$
$
$

48,443.05
62,898.78
79,238.33
103,954.80
130,209.50

C kW-h
254.2113664
103.6317455
40.28138085
15.11994204
7.400743114
4.116089034
2.072672943
1.124365331
CinstA [$/a]
6,091.58
7,888.93
10,597.48
14,517.03
18,138.65
22,073.20
27,895.23
34,063.91

3.012759245
3.51599952
3.997841645
4.654958573
5.341830067
Hg

0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
Cbomb[$/a]
8,327.55
3,527.00
1,507.35
705.20
459.10
354.39
289.24
259.01

7
7
7
7
7
7
7
7

14,419.13
11,415.92
12,104.83
15,222.22
18,597.75
22,427.59
28,184.47
34,322.92

0.05761447
0.07597982
0.09536934
0.12441649
0.15770671
Hm
261.211366
110.631746
47.2813809
22.119942
14.4007431
11.116089
9.07267294
8.12436533
C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

15.41 m3/h
0.004280556 m3/seg

COSTO CAERIA CLASE 8


Diam Ext
espesor
$/m
63
2.02
3.00 $
75
2.89
3.60 $
90
4.14
4.30 $
110
6.79
5.80 $
125
8.02
6.00 $
140
10.04
6.70 $
160
13.18
7.70 $
180
16.57
8.60 $

CLASE 8
Jcont[m]
242.1060633
98.6969005
38.36321986
14.3999448
7.048326776
3.920084794
1.973974232
1.070824125

Jloc[m]
12.10530316
4.934845025
1.918160993
0.71999724
0.352416339
0.19600424
0.098698712
0.053541206

Jtot[m]
254.2113664
103.6317455
40.28138085
15.11994204
7.400743114
4.116089034
2.072672943
1.124365331

C tot[$/m]
1.684106556
2.032512242
2.484528995

C instTot[$]
C InstA[$/A]
32,824.74
6,091.58
42,509.85
7,888.93
57,105.00
10,597.48

3.070373715
3.59197934
4.093210986
4.779375067
5.499536778

78,225.67
97,740.98
118,942.48
150,314.74
183,555.01

N[kW]
Cbomb[$/a]
18.28142167
8,327.55
7.742793193
3,527.00
3.309085942
1,507.35
1.548110227
705.20
1.007866008
459.10
0.77798265
354.39
0.634969917
289.24
0.568600633
259.01
C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

14,517.03
18,138.65
22,073.20
27,895.23
34,063.91

Costos de instalacin

Costo de energia

60,000.00

50,000.00

40,000.00

30,000.00

20,000.00

10,000.00

20

40

60

80

100

120

dint
57
67.8
81.4
98.4
113
126.6
144.6
162.8

Costo total

120

140

160

180

Poblacion
Longitud
Altura geodesica
Costo de obra civil
Dotacin
Material
Rugosidad K
Viscocidad cinemtica H2O
Costo Kw-h
Perdidas Localizadas

Diametro[mm]
58
69.2
83
101.6
115.4
129.2
147.6
166.2

800
600
20
$ 540,000.00
220
PEAD
0.002
1.16E-06
0.04
5% de Jcont

hab
m
m

Caudal

l/g
m
m2/seg
$/kW-h

V[m/seg]
0.763287678
0.53620647
0.372724597
0.248746411
0.192811361
0.153822268
0.11786138
0.092957021

CLASE 6,
CLASE

Perdida de carga para cada diametro


Re
K/D
f
3.81E+04
0.034482759
0.00988
3.19E+04
0.028901734
0.00959
2.66E+04
0.024096386
0.00930
2.17E+04
0.019685039
0.00899
1.91E+04
0.017331023
0.00880
1.71E+04
0.015479876
0.00865
1.50E+04
0.013550136
0.00846
1.33E+04
0.012033694
0.00830

Costo de excavacion
t: tapada sobre el cao
0.8
b: ancho de excavacin
2xD
e: manto de compactacin
0,25D
Ce: costo de excavacin
17.04 $/m3
Cc: C de comp en %/excavacin
19.596 $/m3

Costo energia anual


coef de seg
N
rendimiento

Costo de energia
N*(1+)*8760h/ao*C$/Kw-h
30%
9,81*Qb*Hm/
60%
Costos de instalacin

Tasa de interes
Plazo
Periodo Anual
a=cuota de amrotizacin s.fran.
dp=cuota depreciacin
D
58
69.2
83

12%
10 aos
1
0.13387878
0.0517
C tub[$/m]
$
1.70 $
$
2.35 $
$
3.40 $

C tub[$]
Exc[$/m]
C Inst[$/m]
1,019.93 1.69595712 0.02001692
1,409.97 2.049865651 0.02849401
2,041.55 2.49768912 0.04099185

101.6
115.4
129.2
147.6
166.2

$
$
$
$
$

D
58
69.2
83
101.6
115.4
129.2
147.6
166.2

Jt

D
58
69.2
83
101.6
115.4
129.2
147.6
166.2

4.99
6.48
8.17
10.72
13.42

$
$
$
$
$

2,996.48
3,890.65
4,901.34
6,430.19
8,054.20

C kW-h
3.190134253
1.280237588
0.500168671
0.175983613
0.091172266
0.050890085
0.025600128
0.013878367
CinstA [$/a]
380.35
493.08
661.54
910.53
1,131.71
1,376.21
1,738.49
2,122.35

3.121815245
3.600114413
4.091393971
4.766625101
5.472649555
Hg

0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
Cbomb[$/a]
348.31
319.62
307.91
303.04
301.76
301.16
300.78
300.60

20
20
20
20
20
20
20
20

728.65
812.70
969.45
1,213.56
1,433.47
1,677.37
2,039.27
2,422.95

0.06142268
0.07924156
0.09932679
0.12963256
0.16436275
Hm
23.1901343
21.2802376
20.5001687
20.1759836
20.0911723
20.0508901
20.0256001
20.0138784
C TOTAL[$/a]
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

7.26 m3/h
0.002016667 m3/seg

7.26
8.712 VERANO

COSTO CAERIA CLASE 6,3


Diam Ext
espesor
$/m
63
2.50 $
1.70
75
2.90 $
2.35
90
3.50 $
3.40
110
4.20 $
4.99
125
4.80 $
6.48
140
5.40 $
8.17
160
6.20 $
10.72
180
6.90 $
13.42

CLASE 6,3
6.3

metro
Jcont[m]
3.038223098
1.219273894
0.476351115
0.167603441
0.086830729
0.048466747
0.024381074
0.013217492

Jloc[m]
0.151911155
0.060963695
0.023817556
0.008380172
0.004341536
0.002423337
0.001219054
0.000660875

Jtot[m]
3.190134253
1.280237588
0.500168671
0.175983613
0.091172266
0.050890085
0.025600128
0.013878367

RESOLUCIN POR MTODO DE PRO

C Cao [$/m]
Junit[m]
0.00531689
$3.4159
0.002133729
$4.4283
0.000833614
$5.9413
0.000293306
$8.1774
C energia [$/a*m]
69.321384

FUNCIN OBJETIVO [Mi


$

C tot[$/m]
1.715974045
2.078359661
2.538680974

C instTot[$]
C InstA[$/A]
2,049.52
380.35
2,656.98
493.08
3,564.76
661.54

3.183237929
3.679355968
4.190720761
4.896257658
5.63701231

4,906.42
6,098.26
7,415.77
9,367.95
11,436.40

910.53
1,131.71
1,376.21
1,738.49
2,122.35
Costos de instalacin

N[kW]
Cbomb[$/a]
0.764636702
348.31
0.701662634
319.62
0.675941811
307.91
0.66525262
303.04
0.662456178
301.76
0.661127973
301.16
0.6602941
300.78
0.659907604
300.60
C TOTAL[$/a]
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

Costo de energia

3,000.00

2,500.00

2,000.00

1,500.00

1,000.00

500.00

20

40

60

80

Dint
58
69.2
83
101.6
115.4
129.2
147.6
166.2

N POR MTODO DE PROGRAMACIN LINEAL


58

69.2

83

101.6

LD1

LD2

LD3

LD4

600

Restriccin Longitud
600
=
Restriccin de Presin
23.1901343

600

63

FUNCIN OBJETIVO [Minimizar]


1,987.92

Costo de energia

100

Costo total

120

140

160

180

Poblacion
Longitud
Altura geodesica
Costo de obra civil
Dotacin
Material
Rugosidad K
Viscocidad cinemtica H2O
Costo Kw-h
Perdidas Localizadas

800
42300
8
$ 540,000.00
220
PEAD
0.002
1.16E-06
0.04
5% de Jcont

hab
m
m

Caudal

l/g

CLASE 6,

m
m2/seg
$/kW-h

Perdida de carga para cada diametro


Diametro[mm]
V[m/seg]
Re
58
0.855807396
4.27E+04
69.2
0.601201193
3.58E+04
83
0.417903336
2.98E+04
101.6
0.278897491
2.44E+04
115.4
0.216182435
2.15E+04
129.2
0.172467392
1.92E+04
147.6
0.132147608
1.68E+04
166.2
0.104224539
1.49E+04

CLASE

K/D
0.034482759
0.028901734
0.024096386
0.019685039
0.017331023
0.015479876
0.013550136
0.012033694

f
0.00988
0.00959
0.00930
0.00899
0.00880
0.00864
0.00846
0.00830

Exc[$/m]
1.691976
2.04505376
2.491826

C Inst[$/m]
0.01996994
0.02842712
0.04089563

Costo de excavacion
t: tapada sobre el cao
b: ancho de excavacin
e: manto de compactacin
Ce: costo de excavacin
Cc: C de comp en %/excavacin

Costo energia anual


coef de seg
N
rendimiento

0.8
2xD
0,25D
17 $/m3
19.55 $/m3

Costo de energia
N*(1+)*8760h/ao*C$/Kw-h
30%
9,81*Qb*Hm/
60%
Costos de instalacin

Tasa de interes
Plazo
Periodo Anual
a=cuota de amrotizacin s.fran.
dp=cuota depreciacin
D
58
69.2
83

12%
10 aos
1
0.176984164
0.0517
C tub[$/m]
$
1.70 $
$
2.35 $
$
3.40 $

C tub[$]
71,905.24
99,402.75
143,929.33

101.6
115.4
129.2
147.6
166.2

$
$
$
$
$

D
58
69.2
83
101.6
115.4
129.2
147.6
166.2

Jt

D
58
69.2
83
101.6
115.4
129.2
147.6
166.2

4.99
6.48
8.17
10.72
13.42

$
$
$
$
$

211,251.65
274,290.56
345,544.49
453,328.66
567,820.81

C kW-h
282.7263788
113.461054
44.32730973
15.59643567
8.080060418
4.510075289
2.268773411
1.229945191
CinstA [$/a]
33,003.82
42,789.32
57,414.24
79,030.17
98,234.02
119,463.66
150,921.07
184,252.36

3.11448704
3.59166344
4.08178976
4.75543584
5.45980296
Hg

0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
Cbomb[$/a]
4,895.89
2,045.43
881.20
397.37
270.79
210.67
172.93
155.43

8
8
8
8
8
8
8
8

37,899.71
44,834.75
58,295.44
79,427.54
98,504.81
119,674.33
151,094.00
184,407.80

0.0612785
0.07905554
0.09909363
0.12932826
0.16397693
Hm
290.726379
121.461054
52.3273097
23.5964357
16.0800604
12.5100753
10.2687734
9.22994519
C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

8.14 m3/h
0.002261111 m3/seg

COSTO CAERIA CLASE 6,3


Diam Ext
espesor
$/m
63
2.50 $
1.70
75
2.90 $
2.35
90
3.50 $
3.40
110
4.20 $
4.99
125
4.80 $
6.48
140
5.40 $
8.17
160
6.20 $
10.72
180
6.90 $
13.42

CLASE 6,3
6.3

Jcont[m]
269.2632179
108.0581467
42.21648545
14.85374826
7.695295636
4.295309799
2.160736581
1.171376373

Jloc[m]
13.4631609
5.402907333
2.110824273
0.742687413
0.384764782
0.21476549
0.108036829
0.058568819

Jtot[m]
282.7263788
113.461054
44.32730973
15.59643567
8.080060418
4.510075289
2.268773411
1.229945191

RESOLUCIN POR MTODO DE PRO

C Cao [$/m]
Junit[m]
0.002682294
$4.4234
0.001047927
$5.9353
0.00036871
$8.1699
0.000191018
$10.1551
C energia [$/a*m]
77.723976

FUNCIN OBJETIVO [M
$

C tot[$/m]
1.711945937
2.073480882
2.532721629

C instTot[$]
C InstA[$/A]
144,320.55
33,003.82
187,110.99
42,789.32
251,063.45
57,414.24

3.175765539
3.670718982
4.180883388
4.884764095
5.623779887

345,586.53
429,561.97
522,395.85
659,954.18
805,706.70

N[kW]
Cbomb[$/a]
10.74791195
4,895.89
4.490313949
2,045.43
1.934497034
881.20
0.872340563
397.37
0.594466434
270.79
0.462487058
210.67
0.379627996
172.93
0.341223382
155.43

79,030.17
98,234.02
119,463.66
150,921.07
184,252.36

Costos de instalacin
200,000.00
180,000.00
160,000.00
140,000.00
120,000.00

C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

100,000.00
80,000.00
60,000.00
40,000.00
20,000.00
0

20

40

60

58
69.2
83
101.6
115.4
129.2
147.6
166.2

N POR MTODO DE PROGRAMACIN LINEAL


69.2

83

101.6

115.4

LD1

LD2

LD3

LD4

3470.87809

38829.1219

Restriccin Longitud
42300
=
Restriccin de Presin
58

42300

58

FUNCIN OBJETIVO [Minimizar]


60,722.20

Costo de energia

80

100

Costo total

120

140

160

180

Poblacion
Longitud
Altura geodesica
Costo de obra civil
Dotacin
Material
Rugosidad K
Viscocidad cinemtica H2O
Costo Kw-h
Perdidas Localizadas

800
42300
8
$ 540,000.00
220
PEAD
0.002
1.16E-06
0.04
5% de Jcont

hab
m
m

Caudal

l/g

CLASE 8

m
m2/seg
$/kW-h

Perdida de carga para cada diametro


Diametro[mm]
V[m/seg]
Re
57
0.886099133
4.34E+04
67.8
0.626285901
3.65E+04
81.4
0.434493429
3.04E+04
98.4
0.297332119
2.52E+04
113
0.225462924
2.19E+04
126.6
0.179624103
1.96E+04
144.6
0.137687792
1.71E+04
162.8
0.108623357
1.52E+04

K/D
0.035087719
0.029498525
0.024570025
0.020325203
0.017699115
0.015797788
0.013831259
0.012285012

f
0.00991
0.00962
0.00933
0.00904
0.00883
0.00867
0.00849
0.00833

Costo de excavacion
t: tapada sobre el cao
b: ancho de excavacin
e: manto de compactacin
Ce: costo de excavacin
Cc: C de comp en %/excavacin

Costo energia anual


coef de seg
N
rendimiento

0.8
2xD
0,25D
17.04 $/m3
19.596 $/m3

Costo de energia
N*(1+)*8760h/ao*C$/Kw-h
30%
9,81*Qb*Hm/
60%
Costos de instalacin

Tasa de interes
Plazo
Periodo Anual
a=cuota de amrotizacin s.fran.
dp=cuota depreciacin
D
57
67.8
81.4

12%
10 aos
1
0.176984164
0.0517
C tub[$/m]
$
1.70 $
$
2.35 $
$
3.40 $

C tub[$]
Exc[$/m]
C Inst[$/m]
71,905.24 1.66477392 0.01933264
99,402.75 2.005159507 0.02735274
143,929.33 2.445102317 0.03942668

98.4
113
126.6
144.6
162.8

$
$
$
$
$

D
57
67.8
81.4
98.4
113
126.6
144.6
162.8

Jt

D
57
67.8
81.4
98.4
113
126.6
144.6
162.8

4.99
6.48
8.17
10.72
13.42

$
$
$
$
$

211,251.65
274,290.56
345,544.49
453,328.66
567,820.81

C kW-h
309.3400746
126.1067819
49.01797433
18.39956883
9.006131494
5.009018863
2.522348567
1.368321401
CinstA [$/a]
32,734.52
42,393.02
56,948.05
78,010.68
97,472.34
118,615.57
149,901.61
183,050.52

3.012759245
3.51599952
3.997841645
4.654958573
5.341830067
Hg

0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
Cbomb[$/a]
4,110.82
1,737.22
738.61
341.98
220.30
168.52
136.31
121.36

8
8
8
8
8
8
8
8

36,845.35
44,130.24
57,686.66
78,352.66
97,692.64
118,784.09
150,037.91
183,171.88

0.05761447
0.07597982
0.09536934
0.12441649
0.15770671
Hm
317.340075
134.106782
57.0179743
26.3995688
17.0061315
13.0090189
10.5223486
9.3683214
C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

8.14 m3/h
0.002261111 m3/seg

COSTO CAERIA CLASE 8


Diam Ext
espesor
$/m
63
2.02
3.00 $
75
2.89
3.60 $
90
4.14
4.30 $
110
6.79
5.80 $
125
8.02
6.00 $
140
10.04
6.70 $
160
13.18
7.70 $
180
16.57
8.60 $

CLASE 8
Jcont[m]
294.6095948
120.101697
46.68378507
17.52339888
8.57726809
4.770494156
2.40223673
1.30316324

Jloc[m]
14.73047974
6.005084852
2.334189254
0.876169944
0.428863404
0.238524708
0.120111837
0.065158162

Jtot[m]
309.3400746
126.1067819
49.01797433
18.39956883
9.006131494
5.009018863
2.522348567
1.368321401

C tot[$/m]
1.684106556
2.032512242
2.484528995

C instTot[$]
C InstA[$/A]
143,142.95
32,734.52
185,378.02
42,393.02
249,024.91
56,948.05

3.070373715
3.59197934
4.093210986
4.779375067
5.499536778

341,128.46
426,231.28
518,687.31
655,496.22
800,451.22

N[kW]
Cbomb[$/a]
11.73179811
4,110.82
4.957815971
1,737.22
2.107906996
738.61
0.97597006
341.98
0.62870251
220.30
0.480932587
168.52
0.389002458
136.31
0.346339035
121.36
C TOTAL[$/a]
SUPERA PRESION DEL CAO
SUPERA PRESION DEL CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO
VERIFICA CLASE DE CAO

78,010.68
97,472.34
118,615.57
149,901.61
183,050.52

Costos de instalacin
200,000.00
180,000.00
160,000.00
140,000.00
120,000.00
100,000.00
80,000.00
60,000.00
40,000.00
20,000.00
0

20

40

60

dint
57
67.8
81.4
98.4
113
126.6
144.6
162.8

Costo de energia

80

100

Series3

120

140

160

180

81.4

SISTEMA 1
98.4
113

LD1

LD2

0.00

3500
9700
42300

10.5413487
50.6142768
58
119.155626

126.6

LD3

0.00

0.00

LD4

LD1

3500.00

9700.00

Restriccin de Longitud
=
3500 SISTEMA 1
=
9700 SISTEMA 3
=
42300 SISTEMA 5
Restriccin de Presin

80

58

58
72.3

a=cuota de amrotizacin s.fran.


dp=cuota depreciacin

RESOLUCION INTEGRAL DEL SISTEMA MEDIANTE PROGRAMA


SISTEMA 3
83
101.6
LD2

0.00

FUNCIN OBJETIVO

85,691.172

SISTEMA 1
SISTEMA 3
SISTEMA 5
ENERG DISP
0.17698416
0.0517

La solucin mas econmica que se encuentra es realizando una combinacin de dimetros en el sist
diametro de 129,2 y en el sistema 5 los 42300m con el diametro de 83 los costos difieren muy poco

DEL SISTEMA MEDIANTE PROGRAMACIN LINENAL


SISTEMA 3
115.4
129.2
LD3

LD4

0.00

0.00

SISTEMA 5
69.2

83

101.6

115.4

LD1

LD2

LD3

LD4

3470.88

38829.12

0.00

NCIN OBJETIVO

85,691.172

nacin de dimetros en el sistema 5, pero si en el sistema 3 se toma los 9700m con un


los costos difieren muy poco y no es necesario realizar combinacion de dimetros.

0.00