Escolar Documentos
Profissional Documentos
Cultura Documentos
ms_office
Pgina 1 de 95
CONCEPTO
UNIDAD
CANT.
PRELIMINARES
LIMPIEZA, TRAZO Y NIVELACION DEL TERRENO PARA TENDIDO DE TUBERIA,
ESTABLECIENDO EJES CON TRANSITO. INCLUYE: MATERIALES, MANO DE OBRA
Y HERRAMIENTA
ML
2,433.10
1.102
PZA
30.00
1.103
M2
1
1.10
1.101
1.20
1.201
1.30
1.301
P.U.
IMPORTE
RED DE DISTRIBUCIN
EXCAVACIONES
EXCAVACION DE ZANJAS EN CUALQUIER TIPO DE MATERIAL HASTA 2.00 M DE
PROFUNDIDAD, CON USO DE EQUIPO MECANICO O ZANJADORA,
DEPOSITANDO EL MATERIAL A LADO DE LA ZANJA. INCLUYE: AFINE DE FONDO
Y TALUDES, EQUIPO, MANO DE OBRA Y HTA.
PLANTILLAS
PLANTILLA CON MATERIAL PRODUCTO DE BANCO SELECCIONADO MEDIANTE
USO DE CRIBA, APISONADO MANUALMENTE. INCLUYE SUMINISTRO DE
MATERIALES, ACARREOS, MANO DE OBRA Y HTA.
M3
M3
1.40
1.401
RELLENOS
RELLENO EN ZANJAS CON MATERIAL PRODUCTO DE EXCAVACION DE
ZANJADORA CRIBADO, COMPACTADO POR UNIDAD DE OBRA TERMINADA CON
USO DE EQUIPO MECANICO. INCLUYE: AGUA PARA HUMEDAD, SUMINISTRO,
ACARREO Y APLICACION DE TODOS LOS MATERIALES, EQUIPO, MANO DE
OBRA Y HERRAMIENTA.
M3
1.402
M3
10.50 $
13,239.90
0.00
$
184.60 $
SUB TOTAL PRELIMINARES : $
38,787.45
1,519.68
$
226.56 $
SUB TOTAL EXCAVACIONES : $
344,298.70
138.08
$
272.09 $
SUB TOTAL PLANTILLAS : $
37,570.19
818.80
441.33
25,547.55
344,298.70
37,570.19
143.65 $
117,620.62
545.87
$
280.54 $
SUB TOTAL RELLENOS : $
270,758.99
153,138.37
1.50
1.500
1.501
DE 8" DE DIAMETRO
ML
0.00
485.10 $
1.502
DE 6" DE DIAMETRO
ML
0.00
288.51 $
1.503
DE 4" DE DIAMETRO
ML
1,993.90
133.60 $
266,385.04
1.504
DE 3" DE DIAMETRO
ML
16.10
81.57 $
1,313.28
1.505
DE 2 1/2" DE DIAMETRO
ML
423.10
$
57.06 $
SUB TOTAL SUM. TUBERIAS PVC : $
291,840.41
24,142.09
1.55
1.550
1.501
DE 8" DE DIAMETRO
ML
0.00
174.64 $
1.502
DE 6" DE DIAMETRO
ML
0.00
103.86 $
1.503
DE 4" DE DIAMETRO
ML
1,993.90
48.10 $
95,906.59
1.504
DE 3" DE DIAMETRO
ML
16.10
29.37 $
472.86
1.505
DE 2 1/2" DE DIAMETRO
ML
423.10
$
20.54 $
SUB TOTAL INST. TUBERIAS PVC : $
105,069.92
1.60
1.600
8,690.47
131127367.xls.ms_office
Pgina 2 de 95
UNIDAD
CANT.
1.601
CONCEPTO
PZA
4.00
P.U.
147.29 $
IMPORTE
589.16
1.602
PZA
10.00
161.85 $
1,618.50
1.603
PZA
23.00
79.69 $
1,832.87
1.604
PZA
4.00
184.08 $
736.32
1.605
PZA
5.00
227.63 $
1,138.15
1.606
PZA
1.00
680.94 $
680.94
1.607
PZA
2.00
184.08 $
368.16
1.608
PZA
2.00
322.14 $
644.28
1.609
PZA
3.00
239.33 $
717.99
1.610
PZA
8.00
82.81 $
662.48
1.611
PZA
11.00
270.53 $
2,975.83
1.612
PZA
1.00
$
616.59 $
SUB TOTAL SUM. PIEZAS ESP. PVC : $
12,581.27
616.59
1.65
1.650
1.651
PZA
4.00
53.02 $
212.08
1.652
PZA
10.00
58.27 $
582.70
1.653
PZA
23.00
28.69 $
659.87
1.654
PZA
4.00
66.27 $
265.08
1.655
PZA
5.00
81.95 $
409.75
1.656
PZA
1.00
245.14 $
245.14
1.657
PZA
2.00
66.27 $
132.54
1.658
PZA
2.00
115.97 $
231.94
1.659
PZA
3.00
86.16 $
258.48
1.660
PZA
8.00
29.81 $
238.48
1.661
PZA
11.00
97.39 $
1,071.29
1.662
PZA
1.00
$
221.97 $
SUB TOTAL INST. PIEZAS ESP. PVC : $
4,529.32
1.70
1.701
1.702
1.75
1.751
5,063.76 $
5,063.76
7,974.72
PZA
1.00
2,910.96
1,822.95 $
1,822.95
2,870.90
1.80
1.801
TOMAS DOMICILIARIAS
SUMINISTRO E INSTALACION DE TUBO RAMAL DE POLIETILENO DE ALTA
DENSIDAD CLASE 10 KG/CM2 DE 13 MM. DE LA ABRAZADERA AL CUADRO DE
MEDICION. INCLUYE: EXCAVACION, RELLENO DE ZANJAS, MATERIALES, MANO
DE OBRA Y HTA.
ML
728.00
47.17 $
34,339.76
1.802
PZA
56.00
165.86 $
9,288.16
1.803
PZA
112.00
42.49 $
4,758.88
1.752
PZA
1.00
221.97
1,047.95
131127367.xls.ms_office
Pgina 3 de 95
CONCEPTO
UNIDAD
CANT.
1.804
PZA
56.00
1.805
1.90
1.901
COMPLEMENTARIOS
CARGA Y ACARREO DE MATERIAL EXCEDENTE PRODUCTO DE LA EXCAVACION
(MEDIDO COMPACTO) HASTA UNA DISTANCIA MAXIMA DE 5 KMS. SOBRE
TERRACERIAS LOMERIO SUAVE REVESTIDO, LOMERIO PRONUNCIADO.
INCLUYE: ABUNDAMIENTO ESPERADO, MANO DE OBRA, EQUIPO Y MANIOBRAS
LOCALES.
1.902
2
2.10
2.101
P.U.
145.57 $
8,151.92
PZA
30.00
$
179.40 $
SUB TOTAL TOMAS DOMICILIARIAS : $
61,920.72
M3
508.21
IMPORTE
5,382.00
85.72 $
43,563.76
LTE
1.00
$ 2,500.00 $
SUB TOTAL COMPLEMENTARIOS : $
2,500.00
46,063.76
1,224,266.35
M2
1.95
7.15 $
13.94
2.102
M2
1.84
54.60 $
100.46
2.103
M2
3.10
$
39.00 $
SUBTOTAL PRELIMINARES : $
235.30
0.70
$
245.60 $
SUBTOTAL EXCAVACIN : $
171.92
0.06
$
107.25 $
SUBTOTAL PLANTILLAS : $
6.44
2.20
2.201
2.30
2.301
2.40
2.401
EXCAVACIN
EXCAVACIN EN ZANJAS HASTA 2 MTS. DE PROFUNDIDAD EN MAT.
CLASIFICADO EN OBRA CON HERRAMIENTA MANUAL, PARA EL DESPLANTE DE
ESTRUCTURAS, DEPOSITANDO EL PRODUCTO A UN LADO DE LA ZANJA PARA
SU APROVECHAMIENTO POSTERIOR. INCLUYE: MANO DE OBRA, HERRAMIENTA
Y EQUIPO.
PLANTILLAS
FABRICACIN Y COLOCACIN DE CONCRETO SIMPLE F'C=100 KG/CM2 EN
PLANTILLA DE CIMENTACIN DE 5 CM DE ESPESOR. INCLUYE: CIMBRADO,
DESCIMBRADO, NIVELADO, VIBRADO, Y CURADO; TODOS LOS MATERIALES,
MANO DE OBRA, HTA. Y EQUIPO.
M3
M2
120.90
171.92
6.44
CIMENTACIN
CONSTRUCCIN DE MAMPOSTERA PARA CIMENTACIN, DE 0.30 A 0.60
METROS EN SU SECCIN HORIZONTAL, REALIZADA CON PIEDRA DE HILADA DE
LA REGIN Y MORTERO 1:2:7. INCLUYE: MATERIAL, MANO DE OBRA Y HTA.
M3
0.53
967.20 $
512.62
2.402
ML
1.95
145.16 $
283.06
2.403
ML
1.95
39.90 $
77.81
131127367.xls.ms_office
Pgina 4 de 95
CONCEPTO
UNIDAD
3.404
M3
2.50
2.501
2.502
2.55
2.551
288.60 $
1,125.54
M2
7.00
$
331.50 $
SUBTOTAL MUROS : $
3,446.04
4.40
$
183.75 $
SUBTOTAL ESTRUCTURA : $
808.50
ESTRUCTURA
CONSTRUCCIN DE CASTILLO K-1 DE CONC. F'C=150 KG/CM2 ARMADO CON
ARMEX 15X15-4 DE 15X15 CMS. DE SECCIN, CIMBRA COMN. INCLUYE:
CIMBRA, ANDAMIAJE, VIBRADO, CURADO, DESCIMBRADO, MATERIAL, MANO DE
OBRA, HERRAMIENTA Y EQUIPO.
ML
2.603
2.604
PZA.
2.703
2.75
873.49
3.90
2.602
2.702
0.00
$
132.60 $
SUBTOTAL CIMENTACIN : $
IMPORTE
M2
ACABADOS
PREPARACIN DE MUROS Y PLAFONES PREVIA A LA APLICACIN DE
APLANADO. INCLUYE: PICADO, RASPADO, RETIRO DE DESPERDICIO,
MATERIALES, MANO DE OBRA, HERRAMIENTA Y EQUIPO.
2.70
2.701
P.U.
MUROS
MURO DE BLOCK DE 15X20X40 CM ASENTADO CON MORTERO 1:2:7 (CEMENTOCAL-POLVO), A PLOMO. INCLUYE: ANDAMIAJE, TODOS LOS MATERIALES, MANO
DE OBRA, HTA. Y EQUIPO.
2.60
2.601
2.65
2.651
CANT.
PISOS
FORJADO DE CANALN DE CONC F'C=200 KG/CM2 PERIMETRAL A LOS
DEPSITOS DE 250 LTS DE HIPOCLORITO, DE 10 CMS. DE ESPESOR, 0.65 M DE
ANCHO x 0.20 MTS DE ALTURA PROMEDIO POR LA PENDIENTE DEL PISO, Y LA
LONG. DE 2.50 MTS, REFORZADA CON MALLA ELECTROSOLDADA 6-6-10/10,
ACABADO ESCOBILLADO. INC.: VIBRADO, CURADO, MATERIAL, M. DE OBRA,
HTA. Y EQUIPO.
PINTURA Y LIMPIEZA
SUMINISTRO Y APLICACIN DE PINTURA VINLICA VINIMEX DE COMEX O
SIMILAR EN MUROS, COLUMNAS, TRABES Y LOSAS, HASTA UNA ALTURA DE 6
MTS. INCLUYE: PREPARACIN DE LA SUPERFICIE, UNA APLICACIN DE
SELLADOR, DOS MANOS DE PINTURA, MATERIAL, MANO DE OBRA Y HTA.
ROTULACIN Y PINTURA DE EDIFICIO DE 40 CM, DE IDENTIFICACIN, COMO SE
MUESTRA EN DETALLE. INCL.: ANDAMIAJE, MATERIALES, MANO DE OBRA Y
HTAS.
LIMPIEZA GENERAL DE LA OBRA. INCLUYE: DESALOJO DE DESPERDICIOS
FUERA DE LA OBRA, M.O. Y HTA.
RAMPA DE ACCESO
2,320.50
808.50
M2
69.87
39.00 $
2,724.93
M2
69.87
90.48 $
6,321.84
ML
10.13
37.44 $
379.27
2.00
$ 3,291.28 $
SUBTOTAL ACABADOS : $
16,008.60
3.50
$
137.11 $
SUBTOTAL PISOS : $
479.89
ML
6,582.56
479.89
M2
66.22
60.45 $
4,003.00
LOTE
1.00
1,017.73 $
1,017.73
M2
12.96
$
14.50 $
SUBTOTAL PINTURA Y LIMPIEZA : $
5,208.65
187.92
131127367.xls.ms_office
Pgina 5 de 95
CONCEPTO
2.751
UNIDAD
CANT.
P.U.
PZA.
1.00
$ 1,103.81 $
SUBTOTAL RAMPA DE ACCESO : $
IMPORTE
1,103.81
1,103.81
2.80
2.801
INSTALACIN ELCTRICA
SUMINISTRO E INSTALACIN DE CONEXIN DE CABLE CAL. 4/0 A VARILLA
COPPERWELD DE 5/8" DE DIMETRO. INCLUYE: CARGA #90 (USRA MOLDE GTC312C), TRASLADO, MATERIALES DE CONSUMO, MANO DE OBRA Y HTA. MENOR
PZA.
1.00
223.66 $
223.66
2.802
PZA.
2.00
115.21 $
230.42
2.803
PZA.
3.00
546.00 $
1,638.00
2.804
PZA.
3.00
546.00 $
1,638.00
4,174.36
2.805
444.28
2.85
2.851
VARIOS
SUMINISTRO Y COLOCACIN DE ESTACIN PORTTIL DOBLE DE LAVA OJOS.
INCLUYE: DOS BOTES DE REPUESTO DE 32 ONZAS DE SOLUCIN LAVA OJOS,
FLETES, CARGA Y DESCARGA.
PZA.
1.00
1,326.00 $
1,326.00
2.852
PZA.
1.00
904.80 $
904.80
PZA.
1.00
$
351.00 $
SUBTOTAL VARIOS : $
2,581.80
35,098.80
2.853
3
3.101
3.102
4
4.101
4.102
351.00
LNEA DE CLORACIN
SUMINISTRO E INSTALACIN DE TUBERIA P.A.D. DE 19 MM DE (3/4") PARA
CANALIZACIN DE DUCTO DE CLORACIN. INCLUYE FIJACION CON HERRAJES
DE PLATINA DE 1/2"X 1/8" X 10 CMS EN OMEGA, PINT. ANTICORROSIVA A 2
MANOS, MAT., M.O., HERR. Y EQUIPO.
ML
10.00
40.05 $
400.50
ML
10.00
343.10 $
3,431.00
3,831.50
SELLO SANITARIO
CONSTRUCCION DE BANQUETA DE CONCRETO F'C=150 KG/CM2 DE 8 CM DE
ESPESOR, ACABADO ESCOBILLADO; INCLUYE: CIMBRADO Y POSTERIOR
DESCIMBRADO, MATERIAL, MANO DE OBRA Y HERRAMIENTA.
6.25
269.84 $
1,686.50
0.63
312.65 $
196.97
131127367.xls.ms_office
Pgina 6 de 95
CONCEPTO
4.103
UNIDAD
CANT.
25.00
P.U.
IMPORTE
155.73 $
3,893.25
5,776.72
EQUIPAMIENTO ELECTROMECANICO
5.101
PZA.
1.00
$ 33,759.04 $
33,759.04
5.102
PZA.
1.00
$ 28,399.02 $
28,399.02
5.103
PZA.
1.00
$ 38,308.76 $
38,308.76
5.104
ML
55.00
62.88 $
PZA
17.00
2,892.70 $
49,175.90
153,101.12
5.105
6
6.101
6.102
3,458.40
ACOMETIDA ELCTRICA
CONSTRUCCION DE MURETE DE ACOMETIDA DE 2.20X2.05X0.40 M. A BASE DE
MURO DE BLOCK DE 15X20X40 CM, ACABADO A TRES CAPAS CON MORTERO
CEM-CAL-POLVO DE PIEDRA EN PROPORCION 1:2:7; LOSA DE CONCRETO
F'C=150 KG/CM2 DE 10 CMS. DE ESPESOR REFORZADA CON VARILLA DEL # 3 @
20 CM. EN AMBOS SENTIDOS. INCLUYE: CIMENTACION DE MAMPOSTERIA CON
PIEDRA DE LA REGION, CADENA DE DESPLANTE Y DE NIVELACION ARMADAS
CON ARMEX DE 15-20, DADOS DE CONCRETO DE 30X60 CM, PUERTAS DE
BATIENTES LAMINA DUNCAN, CON MARCO ANGULAR DE 1/2", BISAGRAS Y
PASADOR PORTA CANDADO, BASE PARA MEDICION CFE TRIFASICA, PINTURA A
DOS MANOS, LIMPIEZA Y TRAZO DEL TERRENO, MATERIALES, MANO DE OBRA
Y HTA.
PZA
1.00
$ 10,159.71 $
LTE
1.00
10,159.71
8,534.14 $
8,534.14
18,693.85
7.101
7.102
7.103
7.104
LTE
1.00
$ 32,483.80 $
32,483.80
LTE
1.00
$ 24,743.20 $
24,743.20
LTE
1.00
$ 19,876.00 $
19,876.00
LTE
1.00
2,483.00 $
2,483.00
131127367.xls.ms_office
Pgina 7 de 95
CONCEPTO
7.105
UNIDAD
CANT.
LTE
2.00
P.U.
IMPORTE
1,482.00 $
2,964.00
82,550.00
131127367.xls.ms_office
Pgina 8 de 95
CONCEPTO
UNIDAD
CANT.
P.U.
IMPORTE
RESUMEN DE PARTIDAS
1
2
3
4
5
6
7
RED DE DISTRIBUCIN
ADECUACIN DE CASETA DE CLORACIN
LNEA DE CLORACIN
SELLO SANITARIO
EQUIPAMIENTO ELECTROMECANICO
ACOMETIDA ELCTRICA
DEMOLICIN DE TANQUE ELEVADO
$
$
$
$
$
$
$
1,224,266.35
35,098.80
3,831.50
5,776.72
153,101.12
18,693.85
82,550.00
SUB TOTAL : $
10% I.V.A. : $
TOTAL : $
1,523,318.34
152,331.83
1,675,650.17
Dimetro
Pulgadas
Metros
Area
Longitud
Ao
Gasto (Q)
m3/seg
0
1
2
3
4
0.01061
6
0.1524
0.018241469
4200
Velocidad (V)
m/seg
0.582
V2/2g
m
0.017
Reynolds
88642.20
0.018377
Hf
m
Hs
m
8.733
0.437
Hd
m
9.187
Eficiencia
0.7
Potencia
Hp
1.83
145V
#REF!
#REF!
#REF!
Ead
#REF!
#REF!
#REF!
Precio Unitario
852
1135
5610
1363
1722
973
3450
Importe
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
K. W. H.
#REF!
#REF!
#REF!
Costo Hora
#REF!
#REF!
#REF!
Ead/Ete
#REF!
#REF!
#REF!
A
#REF!
#REF!
#REF!
Cantidad
Precio Unitario
5133.6
852
2139
1135
1283.4
5610
607.2
1363
4800
2020
7948.640957
973
4800
4140
Costo de const.
45009314
52131107.5
62760710.5
Amortizacin
11252328.5
13032776.88
15690177.63
11252328.5
25
0.25
B
#REF!
#REF!
#REF!
Importe
4373827.2
2427765
7199874
827613.6
9696000
7734027.651
19872000
52131107.45
Costo Oper.
#REF!
#REF!
#REF!
h
#REF!
#REF!
#REF!
Unidad
m3
m3
m3
m3
ml
m3
ml
0.8h
#REF!
#REF!
#REF!
0.2h
#REF!
#REF!
#REF!
Solucin: 24"
Ht
#REF!
#REF!
#REF!
Importe
5263315.2
2921490
8664084
1105665.6
10473600
9228555.65
25104000
62760710.5
Datos:
QMD:
L:
D=
10.61 LPS
4200 M
3.30
Funcionamiento hidrulico
Dimetro Nominal (d)
pulgadas
m
6
8
10
0.1524
0.2032
0.254
rea (A)
m2
0.018241469
0.032429279
0.050670748
Gasto (Q)
m3/seg
Velocidad (V)
m/seg
0.01061
0.01061
0.01061
V2/2g
m
0.582
0.327
0.209
Longitud (L)
m
0.017
0.005
0.002
4200
4200
4200
Reynolds
88642.20
66481.65
53185.32
Hf
m
0.018377479
0.019526
0.020500035
Hs
m
8.733
2.202
0.758
0.437
0.110
0.038
Hd
m
Eficiencia
9.187
2.317
0.798
0.7
0.7
0.7
Golpe de Ariete
Clase
Dimetro
RD-41
RD-41
RD-42
15.24
20.32
25.4
Espesor e
0.41
0.53
0.53
145V
0.582
0.327
0.209
84.33805299
47.44015481
30.36169908
Ead
Ete
315010.8
420014.4
525018
12874
16642
16642
Ead/Ete
24.46875874
25.23821656
31.5477707
25.46875874
26.23821656
32.5477707
h
5.047 16.711663
5.122 9.261449
5.705 5.3218845
0.8h
0.2h
13.3693308 3.342332691
7.40915923 1.852289808
4.25750763 1.064376907
Costos de Construccin
DIAMETRO 4
DIAMETRO 6
Concepto
Excavacin material de
cualquier tipo
Plantilla
Instalacin de tub.
Relleno
Suministro de tubera
Sumas
Importe
Unidad
Cantidad
Precio Unitario
Unidad
Cantidad
Precio Unitario
Importe
Unidad
m3
4,019.40
237.06
952,838.96
m3
4,491.90
237.06
1,064,849.81
m3
5,405.40
237.06
m3
ml
m3
ml
272.09
4,200.00
3,747.15
4,200.00
272.09
48.10
424.19
133.60
74,032.97
202,020.00
1,589,503.96
561,120.00
3,379,515.90
m3
ml
m3
ml
531.30
4,200.00
3,960.44
4,200.00
272.09
103.86
424.19
288.51
144,561.42
436,212.00
1,679,979.45
1,211,742.00
m3
ml
m3
ml
709.80
4,200.00
4,695.44
4,200.00
272.09
174.64
424.19
485.10
4,537,344.68
Costos de Operacin
Clase
RD-41
RD-41
RD-41
Dimetro nominal
6
8
10
Potencia
15.24
20.32
25.4
1.83
0.46
0.16
K. W. H.
2.229779528
0.562460813
0.193592897
Costo Hora
44.60
11.25
3.87
Cargo anual
390,657.37
98,543.13
33,917.48
Costo de const.
Amortizacin
3,379,515.90
4,537,344.68
6,237,200.71
844,878.97
1,134,336.17
1,559,300.18
Costo Oper.
1,235,536.35
1,232,879.30
1,593,217.65
7000000
6000000
5000000
4000000
tasa de amortizacion
DIAMETRO 8
Precio
Cantidad
Unitario
8.685 TIIE
3379515.896
3000000
2000000
1.217
8
10
221.4
1.217 por cada kilowatt-hora.
4537344.68
6237200.705
2000000
1000000
0
0
Potencia
Hp
1.83
0.46
0.16
Ht
12.529
4.170
1.862
DIAMETRO 8
Importe
1,281,404.12
193,129.48
733,488.00
1,991,759.10
2,037,420.00
6,237,200.71
Poly. (Series1)
10
12
Datos:
QMD:
Aos
Gasto (Q)
m3/seg
0.35
L:
8000 M
D=
3.30
Dimetro Nominal (d)
rea (A)
pulgadas
m
m2
20
350 LPS
0.508
0.202682992
V2/2g
m
0.152
Longitud (L)
m
8000
Reynolds
877231.97
Hf
m
Hs
m
Hd
m
#REF!
#REF!
#REF!
#REF!
Golpe de Ariete
Clase
AC-5
AC-5
AC-5
Dimetro
Espesor e
50.8
#REF!
#REF!
0.41
0.53
0.53
145V
#REF!
#REF!
#REF!
Ead
Ete
1050036
#REF!
#REF!
12874
16642
16642
Ead/Ete
81.56252913
#REF!
#REF!
82.56252913
#REF!
#REF!
9.086
#REF!
#REF!
0.8h
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Costos de Construccin
DIAMETRO 4
DIAMETRO 6
DIAMETRO 8
Concepto
Unidad
Excavacin material de
cualquier tipo
Plantilla
Instalacin de tub.
Relleno
Suministro de tubera
Sumas
Precio Unitario
Cantidad
Precio Unitario
Importe
Unidad
m3
237.06
#REF!
m3
8556
237.06
Importe
2,028,285.36
Unidad
m3
Cantidad
10296
m3
ml
m3
ml
272.09
48.1
424.19
133.6
#REF!
#REF!
#REF!
#REF!
#REF!
m3
ml
m3
ml
1012
8000
7543.84
8000
272.09
103.86
424.19
288.51
275,355.08
830,880.00
3,200,021.90
2,308,080.00
8,642,622.34
m3
ml
m3
ml
1352
8000
8943.84
8000
Costos de Operacin
Clase
RD-41
RD-41
RD-41
Dimetro nominal
20
#REF!
#REF!
50.8
#REF!
#REF!
K. W. H.
#REF!
#REF!
#REF!
Costo Hora
#REF!
#REF!
#REF!
Cargo anual
#REF!
#REF!
#REF!
tasa de amortizacion
8.685
Cargo adicional por la energa consumida (kwh) 1.217
221.4
1.217 por cada kilowatt-hora.
Costo de const.
#REF!
8,642,622.34
11,880,443.34
Amortizacin
#REF!
2,160,655.58
2,970,110.83
Costo Oper.
#REF!
#REF!
#REF!
Solucin: 64"
4000
######
3000000
v miu
##########
3000000
100000000
4.555
6.732
8.982
0.00001 m2/s
0.025 mm
Reynolds
4000
100000
3000000
v miu
100000
3000000
100000000
g
4.555
6.732
8.982
0.00001 m2/s
0.025 mm
Eficiencia
0.7
Potencia
Hp
#REF!
0.2h
Ht
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
DIAMETRO 8
Precio
Unitario
Solucin: 64"
Importe
237.06
2,440,769.76
272.09
174.64
424.19
485.1
367,865.68
1,397,120.00
3,793,887.90
3,880,800.00
11,880,443.34
rea (A)
Gasto (Q)
Vel.(V)
Long. (L)
m3/seg
m/seg
Friccin
Constante
Prdidas
He+ha
Hs
Ht
friccin
Eficiencia
Potencia
pulgadas
m2
Hp
20
0.5
0.1963
0.35
1.783
8000
0.01
0.04153
40.696
18.000
2.035
60.731
70%
399.55
24
0.6
0.2827
0.35
1.238
8000
0.01
0.01570
15.391
18.000
0.770
34.160
70%
224.74
30
0.75
0.4418
0.35
0.792
8000
0.01
0.00478
4.682
18.000
0.234
22.916
70%
150.76
Golpe de Ariete
Clase
A-7
Dimetro
Espesor e
145V
Ead
Ete
Ead/Ete
Sobrepres.
SPresVal
SPresTub
Presin Oper.
1+(Ead/Ete)
raizcuad.(A)
h=145v/B
0.8h
0.2h
0.2h+Ht
0.5
A-5
0.6
A-5
0.75
A
Concepto
Unidad
Excavacin material de
cualquier tipo
Plantilla
DIAMETRO 20
Precio
Cantidad
Unitario
DIAMETRO 24
Importe
Unidad
Cantidad
Precio Unitario
Importe
Unidad
m3
m3
m3
m3
m3
m3
Instalacin de tub.
ml
ml
ml
Relleno
m3
m3
m3
Suministro de tubera
ml
ml
ml
Sumas
Costos de Operacin
Clase
Dimetro nominal
Potencia
K. W. H.
Costo Hora
Costo Oper.
DIAMETRO 30
Precio
Cantidad
Unitario
Importe
d1
d2
600
q
c
l
h
s1
s2
L1
L2
350
140
14305
130
0.00195406
0.00474877
- 22,209.49
36,514.49
500
Velocidad
Q=
350 LPS
8000 M
3.30
1.5 m/s
0.55
Funcionamiento hidrulico
Dimetro Nominal (d)
pulgadas
m
20
24
30
0.508
0.6096
0.762
rea (A)
m2
Gasto (Q)
m3/seg
0.202682992
0.291863508
0.456036731
Velocidad (V)
m/seg
0.35
0.35
0.35
Longitud (L)
m
1.727
1.199
0.767
Coeficiente
Friccin
8000
8000
8000
0.009
0.013
0.013
Constante
Prdidas
friccin
0.03091
0.02439
0.00742
He
m
30.288
23.899
7.270
Hs
m
17.000
17.000
17.000
Ht
m
0.850
0.850
0.850
48.138
41.749
25.120
Eficiencia
0.7
0.7
0.7
Golpe de Ariete
Clase
AC-5
AC-5
AC-5
Dimetro
Espesor e
50.8
60.96
76.2
0.049
0.06
0.072
145V
1.727
1.199
0.767
Ead
250.391015
173.8826493
111.2848956
1050036
1260043.2
1575054
Ete
1607.2
1968
2361.6
Ead/Ete
653.3325037
640.2658537
666.9435976
A
1+(Ead/Ete)
654.3325037
641.2658537
667.9435976
B
raizcuad.(A)
25.580
25.323
25.845
Sobrepres.
h=145v/B
SPresVal
0.8h
SPresTub
0.2h
9.788575469
6.866527932
4.305923669
7.83086037 1.957715094
5.49322235 1.373305586
3.44473894 0.861184734
Unidad
DIAMETRO 30
Precio
Cantidad
Unitario
Costos de Construccin
DIAMETRO 20
DIAMETRO 24
Concepto
Unidad
Excavacin material de
cualquier tipo
Plantilla
Instalacin de tub.
Relleno
Suministro de tubera
Sumas
Importe
Unidad
Cantidad
Precio Unitario
Importe
m3
7656
300
2,296,800.00
m3
8556
300
2,566,800.00
m3
10296
300
m3
ml
m3
ml
272.09
8000
7383.75
8000
150
4200
180
4200
40,813.50
33,600,000.00
1,329,075.17
33,600,000.00
70,866,688.67
m3
ml
m3
ml
1012
8000
7543.84
8000
272.09
5300
180
5300
275,355.08
42,400,000.00
1,357,891.37
42,400,000.00
89,000,046.45
m3
ml
m3
ml
1352
8000
8943.84
8000
272.09
7200
180
7200
Costos de Operacin
Clase
RD-41
RD-41
RD-41
Dimetro nominal
20
24
30
tasa de amortizacion
Potencia
50.8
60.96
76.2
12% TIIE
316.70
274.66
165.26
K. W. H.
236.1627982
204.8165326
123.2358401
Costo Hora
4,723.26
4,096.33
2,464.72
Cargo anual
41,375,722.25
35,883,856.51
21,590,919.18
Costo de const.
70,866,688.67
89,000,046.45
120,266,557.05
Amortizacin
10,404,947.68
13,067,364.15
17,658,045.79
Costo Oper.
51,780,669.93
48,951,220.66
39,248,964.98
1.217
Diametro
18
20
30
0.4572
0.508
0.762
Costo
340
377.78
566.67
Longitud $/m2
1.44
1.60
2.39
221.4
1.217 por cada kilowatt-hora.
236.71
Potencia
Hp
316.70
274.66
165.26
Presin Oper.
0.2h+Ht
50.096
43.122
25.981
METRO 30
Importe
3,088,800.00
367,865.68
57,600,000.00
1,609,891.37
57,600,000.00
120,266,557.05
rea (A)
Gasto (Q)
Vel.(V)
Long. (L)
m3/seg
m/seg
Friccin
Constante
Prdidas
He+ha
Hs
Ht
friccin
Eficiencia
pulgadas
m2
20
0.5
0.1963
1.283
8000
0.01
0.04153
21.086
18.000
1.054
40.140
70%
24
0.6
0.2827
0.35
1.238
8000
0.01
0.01570
15.391
18.000
0.770
34.160
70%
30
0.75
0.4418
0.35
0.792
8000
0.01
0.00478
4.682
18.000
0.234
22.916
70%
0.25
Golpe de Ariete
Clase
Dimetro
Espesor e
145V
Ead
Ete
Ead/Ete
Sobrepres.
SPresVal
SPresTub
1+(Ead/Ete)
raizcuad.(A)
h=145v/B
0.8h
0.2h
A-7
0.5
0.057
1.283
186.05
10335
18696
0.55
1.55
1.25
149.30
119.44
29.86
A-5
0.6
0.055
1.238
179.49
12402
18040
0.69
1.69
1.30
138.17
110.54
27.63
A-5
0.75
0.068
0.792
114.87
15502.5
22304
0.70
1.70
1.30
88.23
70.59
17.65
A
Concepto
Unidad
DIAMETRO 20
Precio
Cantidad
Unitario
DIAMETRO 24
Importe
Unidad
Cantidad
Precio Unitario
Importe
Unidad
DIAMETRO 30
Precio
Cantidad
Unitario
Excavacin material de
cualquier tipo
m3
14,240.00
300
4,272,000.00
m3
17200
300
5,160,000.00
m3
22160
300
Plantilla
m3
1,012.00
150
151,800.00
m3
1352
1012
1,368,224.00
m3
1680
1012
10285
Instalacin de tub.
ml
8000
5000
40,000,000.00
ml
8000
Relleno
m3
11278.65
180
2,030,156.65
m3
13152.36
Suministro de tubera
ml
8000
5000
40,000,000.00
ml
8000
Sumas
5,714.29
180
5,714.29
86,453,956.65
45,714,285.71
ml
8000
2,367,424.80
m3
16275.77
180
45,714,285.71
ml
8000.00
10285
100,324,220.23
Costos de Operacin
Clase
Dimetro nominal
Potencia
K. W. H.
Costo Hora
Cargo anual
Costo de const.
Amortizacin
Costo Oper.
A-7
20
0.5
190.09
141.7483417
212.62
1,862,573.21
86,453,956.65
12,693,536.45
14,556,109.66
A-5
24
0.6
224.74
167.5870982
251.38
2,202,094.47
100,324,220.23
14,730,027.35
16,932,121.82
A-5
30
0.75
150.76
112.4230125
168.63
1,477,238.38
175,837,798.60
r
Costo kwh1.5
25,817,251.08
12%
27,294,489.47
Potencia
Hp
190.09
224.74
150.76
Presin Oper.
0.2h+Ht
70.00
61.79
40.56
IAMETRO 30
Importe
6,648,000.00
1,700,160.00
82,280,000.00
2,929,638.60
82,280,000.00
175,837,798.60
rea (A)
Gasto (Q)
Vel.(V)
Long. (L)
m2
m3/seg
m/seg
Friccin
Constante
Prdidas
He+ha
Hs
Ht
friccin
Eficiencia
0.2032
0.0324
0.04
1.233
8000
0.01
5.05721
64.732
18.000
3.237
85.969
70%
10
0.254
0.0507
0.04
0.789
8000
0.01
1.53836
19.691
18.000
0.985
38.676
70%
12
0.3048
0.0730
0.04
0.548
8000
0.01
0.58178
7.447
18.000
0.372
25.819
70%
14
0.3556
0.0993
0.04
0.403
8000
0.01
0.25569
3.273
18.000
0.164
21.436
70%
16
0.4064
0.1297
0.04
0.308
8000
0.01
0.12543
1.606
18.000
0.080
19.686
70%
18
0.4572
0.1642
0.04
0.244
8000
0.01
0.06693
0.857
18.000
0.043
18.900
70%
20
0.508
0.2027
0.04
0.197
8000
0.01
0.03816
0.488
18.000
0.024
18.513
70%
24
0.6096
0.2919
0.04
0.137
8000
0.01
0.01443
0.185
18.000
0.009
18.194
70%
30
0.762
0.4560
0.04
0.088
8000
0.01
0.00439
0.056
18.000
0.003
18.059
70%
Dimetro
Espesor e
A-14
0.2032
0.057
1.233
178.85
4200.144
18696
0.22
1.22
1.11
161.62
129.29
32.32
A-5
0.254
0.055
0.789
114.46
5250.18
18040
0.29
1.29
1.14
100.74
80.59
20.15
A-5
0.3048
0.068
0.548
79.49
6300.216
22304
0.28
1.28
1.13
70.19
56.15
14.04
Golpe de Ariete
Clase
145V
Ead
Ete
Ead/Ete
1+(Ead/Ete)
raizcuad.(A)
Sobrepres.
SPresVal
SPresTub
h=145v/B
0.8h
0.2h
Costos de Operacin
Clase
Dimetro nominal
Potencia
K. W. H.
Costo Hora
Cargo anual
CAUE
Costo Oper.
0.2032
64.64
48.20074377
72.30
633,357.77 $
1,300.93
10,407,416.16
1,528,060.96
2,161,418.74
10
0.254
29.08
21.68446875
32.53
284,933.92 $
1,530.38
12,243,016.08
1,797,571.53
2,082,505.45
12
0.3048
19.41
14.47616682
21.71
190,216.83 $
1,882.71
15,061,696.16
2,211,422.09
2,401,638.92
14
0.3556
16.12
12.01890508
18.03
157,928.41 $
2,199.12
17,592,992.64
2,583,077.77
2,741,006.18
16
0.4064
14.80
11.03739254
16.56
145,031.34 $
2,567.17
20,537,333.52
3,015,378.38
3,160,409.72
18
0.4572
14.21
10.59651162
15.89
139,238.16 $
3,050.43
24,403,443.28
3,583,017.00
3,722,255.17
20
0.508
13.92
10.37970562
15.57
136,389.33 $
3,543.49
28,347,881.76
4,162,156.18
4,298,545.52
24
0.6096
13.68
10.20091708
15.30
134,040.05 $
4,989.77
39,918,141.76
5,860,950.81
5,994,990.86
30
0.762
13.58
10.12525717
15.19
133,045.88 $
6,802.93
54,423,400.34
7,990,674.37
8,123,720.25
12%
8,000.00
Costo kwh1.5
7,000.00
D
8
10
12
14
16
18
20
24
30
Energa El
79.17
35.62
23.78
19.74
18.13
17.40
17.05
16.76
16.63
CAUE
1300.93
1530.38
1882.71
2199.12
2567.17
3050.43
3543.49
4989.77
6802.93
Costo Total
1,380.10
1,565.99
1,906.49
2,218.87
2,585.30
3,067.84
3,560.53
5,006.52
6,819.56
6,000.00
5,000.00
Energa El
4,000.00
CAUE
3,000.00
Costo Total
2,000.00
1,000.00
0
10
15
20
25
30
35
Potencia
Hp
64.64
29.08
19.41
16.12
14.80
14.21
13.92
13.68
13.58
Presin Oper.
0.2h+Ht
118.29
58.82
39.86
Gasto (Q)
Vel.(V)
Long. (L)
m3/seg
m/seg
Friccin
Constante
Prdidas
He+ha
Hs
friccin
Eficiencia
Potencia
pulgadas
Hp
18
0.45
0.1590
0.375
2.358
4800
0.01
0.07284
49.167
44.700
93.867
70%
661.66
20
0.5
0.1963
0.375
1.910
4800
0.01
0.04153
28.031
44.700
72.731
70%
512.67
24
0.6
0.2827
0.375
1.326
4800
0.01
0.01570
10.601
44.700
55.301
70%
389.81
Golpe de Ariete
Clase
Dimetro
Espesor e
145V
Ead
Ete
Ead/Ete
1+(Ead/Ete)
14
0.45
14
10
raizcuad.(A)
Sobrepres.
SPresVal
SPresTub
h=145v/B
0.8h
0.2h
2.36
341.98
930,150
1,640,000
0.57
1.57
1.25
273.18
218.54
54.64
0.5
5.8
1.91
277.00
1,033,500
1,902,400
0.54
1.54
1.24
222.98
178.38
44.60
0.6
4.9
1.33
192.34
1,240,200
1,607,200
0.77
1.77
1.33
144.51
115.60
28.90
Costos de Construccin
DIAMETRO 20
Concepto
Unidad
DIAMETRO 24
Importe
Excavacin material
clase A
m3
4810
852.4
4,100,044.00
Excavacin material
clase B
m3
2004
1133.5
2,271,534.00
Excavacin material
clase A
m3
1202
5610
6,743,220.00
m3
272.09
1363.2
370,913.09
ml
8000
1722
Relleno Compactado
m3
4537.75
913.2
4,143,874.17
Relleno Volteo
m3
340.8
0.00
Plantilla Apisonada
Instalacin, Junteo y
Prueba de tubera
Atraques
Unidad
Cantidad
Precio Unitario
Importe
Unidad
DIAMETRO 30
Precio
Unitario
Cantidad
m3
8556
852.4
7,293,134.40
m3
10296
852.4
m3
1012
272.09
275,355.08
m3
1352
272.09
13,776,000.00
m3
0.00
ml
8000
5300
42,400,000.00
ml
8000
7200
m3
7543.84
913.2
6,889,035.56
m3
8943.84
913.2
Costo de tuberia
ml
Suministro de tubera
ml
8000
34500
0.00
1722
13,776,000.00
ml
8000
5300
42,400,000.00
ml
0.00
Acarreo
Sumas
45,181,585.26
99,257,525.04
Costos de Operacin
Clase
Dimetro nominal
Potencia
K. W. H.
Costo Hora
Cargo anual
CAUE
Costo Oper.
18
0.45
661.66
493.3975666
740.10
6,483,244.03 $
1,300.93
6,244,449.70
916,836.58
7,400,080.60
20
0.5
512.67
382.2977011
573.45
5,023,391.79 $
1,530.38
7,345,809.65
1,078,542.92
6,101,934.71
24
0.6
389.81
290.6794742
436.02
3,819,528.29 $
1,882.71
9,037,017.70
1,326,853.25
5,146,381.54
r
3,000.00
Costo kwh1.5
2,500.00
D
Energa El
CAUE
Costo Total
2,000.00
12%
8000
7200
18
20
24
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,350.68
1,046.54
795.74
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1300.93
1530.38
1882.71
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2,651.60
2,576.92
2,678.45
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2,000.00
1,500.00
Energa El
CAUE
1,000.00
Costo Total
500.00
-500.00
-5
10
15
20
25
30
Presin Oper.
0.2h+Ht
148.50
117.33
84.20
AMETRO 30
Importe
8,776,310.40
367,865.68
57,600,000.00
8,167,515.56
57,600,000.00
132,511,691.64
Hest
n
r
l
#REF!
VP ACUMULADO
#REF!
455,798.34
504,416.89
556,564.21
612,460.85
672,327.36
736,384.29
804,852.18
877,951.58
955,903.05
1,038,927.13
1,127,244.37
1,221,075.31
1,320,640.51
1,426,160.51
1,537,855.86
1,655,947.12
1,780,654.82
1,912,199.52
2,050,801.76
2,350,061.08
-
$406,962.81
$402,118.06
$396,151.41
$389,229.94
$381,496.60
$373,075.20
$364,074.25
$354,589.92
$344,708.22
$334,506.73
$324,055.82
$313,419.62
$302,656.72
$291,820.70
$280,960.52
$270,120.85
$259,342.30
$248,661.64
$238,111.98
$243,623.23
6,519,686.50
Q (lps)
Carga de Bomba
5%
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
Hest
n
r
l
2.29
2.61
2.94
3.30
3.67
4.07
4.49
4.93
5.38
5.86
6.36
6.88
7.42
7.98
8.56
9.16
9.78
10.42
11.08
12.47
17
70%
12%
8000
0.1145
0.1303
0.1471
0.1649
0.1837
0.2035
0.2244
0.2463
0.2692
0.2931
0.3180
0.3440
0.3709
0.3989
0.4279
0.4580
0.4890
0.5210
0.5541
0.6233
Diametro
n de material
Constante
$/kwr
19.40
19.74
20.09
20.46
20.86
21.27
21.71
22.17
22.65
23.15
23.68
24.22
24.79
25.38
25.99
26.62
27.27
27.94
28.64
30.09
600
0.009
0.0127
1.0595
Q (lps)
Carga de Bomba
5%
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
6.05
6.89
7.78
8.72
9.71
10.76
11.87
13.02
14.24
15.50
16.82
18.19
19.62
21.10
22.63
24.22
25.86
0.3027
0.3444
0.3888
0.4359
0.4857
0.5382
0.5934
0.6512
0.7118
0.7750
0.8409
0.9095
0.9809
1.0549
1.1315
1.2109
1.2930
23.36
24.23
25.17
26.15
27.20
28.30
29.46
30.68
31.95
33.27
34.66
36.10
37.60
39.15
40.76
42.43
44.15
18
19
20
320
330
350
Hest
n
r
l
27.56
29.30
32.96
17
70%
12%
8000
1.3778
1.4652
1.6482
Diametro
n de material
Constante
$/kwr
45.93
47.77
51.61
500
0.009
0.0336
1.0595
Q (lps)
Carga de Bomba
5%
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
Hest
n
r
l
10.62
12.08
13.64
15.29
17.04
18.88
20.82
22.84
24.97
27.19
29.50
31.91
34.41
37.01
39.70
42.48
45.36
48.33
51.40
57.82
17
70%
12%
8000
0.5310
0.6042
0.6820
0.7646
0.8520
0.9440
1.0408
1.1422
1.2485
1.3594
1.4750
1.5954
1.7205
1.8503
1.9848
2.1240
2.2680
2.4167
2.5701
2.8910
Diametro
n de material
Constante
$/kwr
28.15
29.69
31.32
33.06
34.89
36.82
38.86
40.99
43.22
45.55
47.98
50.50
53.13
55.86
58.68
61.60
64.63
67.75
70.97
77.71
450
0.009
0.0590
1.0595
Q (lps)
Carga de Bomba
5%
0
1
150
19.90
0.9952
37.90
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
Hest
n
r
l
22.65
25.57
28.66
31.93
35.38
39.01
42.82
46.80
50.95
55.29
59.80
64.49
69.35
74.40
79.62
85.01
90.59
96.34
108.37
17
70%
12%
8000
1.1323
1.2783
1.4331
1.5967
1.7692
1.9506
2.1408
2.3398
2.5477
2.7645
2.9900
3.2245
3.4677
3.7198
3.9808
4.2506
4.5293
4.8168
5.4183
Diametro
n de material
Constante
$/kwr
40.78
43.84
47.09
50.53
54.15
57.96
61.96
66.14
70.50
75.05
79.79
84.71
89.82
95.12
100.60
106.26
112.11
118.15
130.78
400
0.009
0.1106
1.0595
Q (lps)
Carga de Bomba
5%
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
40.57
46.16
52.11
58.42
65.10
72.13
79.52
87.28
95.39
103.87
112.70
121.90
131.45
141.37
151.65
162.29
173.29
184.65
196.37
220.89
2.0286
2.3081
2.6057
2.9212
3.2548
3.6064
3.9761
4.3638
4.7695
5.1933
5.6351
6.0949
6.5727
7.0686
7.5826
8.1145
8.6645
9.2325
9.8185
11.0447
59.60
65.47
71.72
78.35
85.35
92.74
100.50
108.64
117.16
126.06
135.34
144.99
155.03
165.44
176.23
187.40
198.95
210.88
223.19
248.94
Hest
n
r
l
17
70%
12%
8000
Diametro
n de material
Constante
$/kwr
350
0.009
0.2254
1.0595
Q (lps)
Carga de Bomba
5%
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
Hest
n
r
l
92.32
105.04
118.58
132.94
148.12
164.12
180.94
198.58
217.05
236.33
256.44
277.36
299.11
321.67
345.06
369.27
394.30
420.14
446.81
502.61
17
70%
12%
8000
4.6158
5.2518
5.9288
6.6468
7.4059
8.2060
9.0471
9.9292
10.8524
11.8166
12.8218
13.8681
14.9553
16.0837
17.2530
18.4634
19.7148
21.0072
22.3407
25.1307
Diametro
n de material
Constante
$/kwr
113.93
127.29
141.50
156.58
172.52
189.32
206.99
225.51
244.90
265.15
286.26
308.23
331.06
354.76
379.31
404.73
431.01
458.15
486.15
544.75
300
0.009
0.5129
1.0595
Q (lps)
Carga de Bomba
5%
0
1
2
3
4
5
150
160
170
180
190
244.11
277.74
313.54
351.51
391.66
12.2054
13.8870
15.6771
17.5757
19.5829
273.31
308.63
346.22
386.09
428.24
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
Hest
n
r
l
433.97
478.45
525.10
573.92
624.92
678.08
733.41
790.91
850.58
912.42
976.43
1,042.61
1,110.96
1,181.48
1,329.03
17
70%
12%
8000
21.6985
23.9225
26.2551
28.6962
31.2458
33.9038
36.6704
39.5454
42.5290
45.6210
48.8215
52.1305
55.5480
59.0740
66.4515
472.67
519.37
568.36
619.62
673.16
728.98
787.08
847.45
910.11
975.04
1,042.25
1,111.74
1,183.51
1,257.56
1,412.48
Diametro
n de material
Constante
$/kwr
250
0.009
1.3562
1.0595
Ao
D1
$338,086.16
$327,483.47
$316,221.58
$304,514.68
$292,538.21
$280,435.30
$268,322.23
$256,292.96
$244,422.87
$232,771.89
$221,387.14
$210,305.06
$199,553.27
$189,152.01
$179,115.48
$169,452.81
$160,168.96
$151,265.50
$142,741.14
$142,031.14
D1
1
2
3
D2
$406,962.81
$402,118.06
$396,151.41
$389,229.94
$381,496.60
$373,075.20
$364,074.25
$354,589.92
$344,708.22
$334,506.73
$324,055.82
$313,419.62
$302,656.72
$291,820.70
$280,960.52
$270,120.85
$259,342.30
$248,661.64
$238,111.98
$243,623.23
D2
$42.26
$40.94
$39.53
D3
490,485.3320
492,622.8887
493,077.4714
491,958.9964
489,371.0393
485,413.9793
480,186.9151
473,788.6761
466,318.1895
457,874.4005
448,555.9018
438,460.3878
427,684.0219
416,320.7796
404,461.8139
392,194.8716
379,603.7826
366,768.0309
353,762.4134
366,817.7938
D3
$50.87
$50.26
$49.52
D4
$660,330.66
$676,666.93
$690,179.25
$700,861.32
$708,736.65
$713,857.95
$716,305.18
$716,182.59
$713,615.36
$708,745.91
$701,730.21
$692,734.19
$681,930.44
$669,495.09
$655,605.06
$640,435.72
$624,158.78
$606,940.59
$588,940.71
$617,337.29
D4
$61.31
$61.58
$61.63
$82.54
$84.58
$86.27
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
$38.06
$36.57
$35.05
$33.54
$32.04
$30.55
$29.10
$27.67
$26.29
$24.94
$23.64
$22.39
$21.18
$20.02
$18.91
$17.84
$17.75
$578.28
Diametro
600
500
450
400
350
300
250
Diametro
8
10
12
14
16
18
20
24
Energa Elctrica
$578.28
$814.96
$1,101.97
$1,685.60
$2,984.91
$6,237.81
$15,780.07
$
$
$
$
$
$
$
$
Importe
1,300.93
1,530.38
1,882.71
2,199.12
2,567.17
3,050.43
3,543.49
4,989.77
$48.65
$47.69
$46.63
$45.51
$44.32
$43.09
$41.81
$40.51
$39.18
$37.83
$36.48
$35.12
$33.77
$32.42
$31.08
$29.76
$30.45
$814.96
$61.49
$61.17
$60.68
$60.02
$59.22
$58.29
$57.23
$56.07
$54.81
$53.46
$52.04
$50.56
$49.02
$47.45
$45.85
$44.22
$45.85
$1,101.97
Inversin
Costos Total
$
4,989.77 $
5,568.05
$
3,543.49 $
4,358.45
$
3,050.43 $
4,152.40
$
2,567.17 $
4,252.77
$
2,199.12 $
5,184.04
$
1,882.71 $
8,120.52
$
1,530.38 $
17,310.45
$87.61
$88.59
$89.23
$89.54
$89.52
$89.20
$88.59
$87.72
$86.59
$85.24
$83.69
$81.95
$80.05
$78.02
$75.87
$73.62
$77.17
$1,685.60
Potencia
kwh
54.71
59.35
64.19
69.23
74.49
79.98
85.71
91.69
97.93
104.46
111.27
118.39
125.81
133.57
141.66
150.10
158.90
168.07
177.63
197.96
40.80
44.26
47.87
51.63
55.55
59.64
63.91
68.37
73.03
77.89
82.97
88.28
93.82
99.60
105.63
111.93
118.49
125.33
132.46
147.62
378,656.50
410,795.27
444,268.55
479,159.75
515,552.28
553,529.55
593,174.97
634,571.94
677,803.86
722,954.15
770,106.22
819,343.47
870,749.30
924,407.13
980,400.36
1,038,812.40
1,099,726.66
1,163,226.54
1,229,395.46
1,370,074.01
Costo Anual VP
$338,086.16
$327,483.47
$316,221.58
$304,514.68
$292,538.21
$280,435.30
$268,322.23
$256,292.96
$244,422.87
$232,771.89
$221,387.14
$210,305.06
$199,553.27
$189,152.01
$179,115.48
$169,452.81
$160,168.96
$151,265.50
$142,741.14
$142,031.14
4,626,261.87
Potencia
kwh
Costo Anual VP
#REF!
65.86
72.88
80.42
88.49
97.14
106.40
116.29
126.85
138.12
150.11
162.87
176.43
190.82
206.06
222.20
239.26
257.28
49.11
54.35
59.97
65.99
72.44
79.34
86.72
94.59
102.99
111.94
121.45
131.56
142.29
153.66
165.70
178.42
191.86
455,798.34
504,416.89
556,564.21
612,460.85
672,327.36
736,384.29
804,852.18
877,951.58
955,903.05
1,038,927.13
1,127,244.37
1,221,075.31
1,320,640.51
1,426,160.51
1,537,855.86
1,655,947.12
1,780,654.82
$406,962.81
$402,118.06
$396,151.41
$389,229.94
$381,496.60
$373,075.20
$364,074.25
$354,589.92
$344,708.22
$334,506.73
$324,055.82
$313,419.62
$302,656.72
$291,820.70
$280,960.52
$270,120.85
$259,342.30
276.29
296.32
339.55
206.03
220.96
253.21
1,912,199.52
2,050,801.76
2,350,061.08
-
$248,661.64
$238,111.98
$243,623.23
6,519,686.50
Potencia
kwh
Costo Anual VP
79.37
89.29
100.09
111.85
124.61
138.44
153.38
169.50
186.84
205.47
225.45
246.82
269.64
293.98
319.87
347.39
376.59
407.52
440.24
511.26
59.19
66.58
74.64
83.41
92.92
103.23
114.38
126.39
139.33
153.22
168.12
184.05
201.07
219.22
238.53
259.05
280.82
303.89
328.28
381.25
549,343.57
617,946.15
692,738.35
774,107.01
862,438.98
958,121.12
1,061,540.29
1,173,083.32
1,293,137.07
1,422,088.39
1,560,324.13
1,708,231.14
1,866,196.28
2,034,606.40
2,213,848.34
2,404,308.95
2,606,375.09
2,820,433.61
3,046,871.36
3,538,431.95
-
$490,485.33
$492,622.89
$493,077.47
$491,959.00
$489,371.04
$485,413.98
$480,186.92
$473,788.68
$466,318.19
$457,874.40
$448,555.90
$438,460.39
$427,684.02
$416,320.78
$404,461.81
$392,194.87
$379,603.78
$366,768.03
$353,762.41
$366,817.79
8,815,727.69
Potencia
kwh
Costo Anual VP
106.86
79.68
739,570.34
$660,330.66
122.64
140.10
159.34
180.47
203.59
228.80
256.21
285.93
318.05
352.69
389.95
429.94
472.75
518.49
567.28
619.20
674.37
732.90
860.43
91.45
104.47
118.82
134.58
151.82
170.62
191.06
213.22
237.17
263.00
290.79
320.60
352.53
386.64
423.02
461.74
502.88
546.52
641.62
848,810.99
969,652.16
1,102,818.86
1,249,036.14
1,409,029.02
1,583,522.54
1,773,241.72
1,978,911.61
2,201,257.23
2,441,003.61
2,698,875.79
2,975,598.79
3,271,897.66
3,588,497.41
3,926,123.09
4,285,499.73
4,667,352.35
5,072,405.99
5,955,016.45
-
$676,666.93
$690,179.25
$700,861.32
$708,736.65
$713,857.95
$716,305.18
$716,182.59
$713,615.36
$708,745.91
$701,730.21
$692,734.19
$681,930.44
$669,495.09
$655,605.06
$640,435.72
$624,158.78
$606,940.59
$588,940.71
$617,337.29
13,484,789.89
Potencia
kwh
Costo Anual VP
168.05
196.90
229.18
265.08
304.83
348.63
396.70
449.26
506.52
568.69
635.98
708.61
786.79
870.74
960.67
1,056.79
1,159.32
1,268.47
1,384.45
1,637.76
125.31
146.83
170.90
197.67
227.31
259.97
295.82
335.01
377.71
424.07
474.25
528.41
586.71
649.31
716.37
788.05
864.50
945.90
1,032.38
1,221.28
1,163,063.29
1,362,774.59
1,586,132.42
1,834,614.68
2,109,699.30
2,412,864.17
2,745,587.20
3,109,346.30
3,505,619.39
3,935,884.36
4,401,619.13
4,904,301.61
5,445,409.69
6,026,421.30
6,648,814.34
7,314,066.71
8,023,656.34
8,779,061.11
9,581,758.95
11,334,945.44
-
$1,038,449.37
$1,086,395.56
$1,128,977.72
$1,165,930.80
$1,197,100.04
$1,222,432.08
$1,241,964.21
$1,255,812.82
$1,264,161.50
$1,267,249.43
$1,265,360.32
$1,258,812.07
$1,247,947.36
$1,233,125.20
$1,214,713.52
$1,193,082.72
$1,168,600.14
$1,141,625.51
$1,112,507.15
$1,175,057.13
23,879,304.63
Potencia
kwh
Costo Anual VP
321.24
382.82
452.18
529.79
616.15
711.75
817.06
932.57
1,058.78
1,196.16
1,345.20
1,506.38
1,680.20
1,867.14
2,067.68
2,282.32
2,511.53
2,755.80
3,015.62
3,583.85
239.55
285.47
337.19
395.07
459.47
530.75
609.28
695.42
789.53
891.97
1,003.11
1,123.31
1,252.93
1,392.33
1,541.87
1,701.92
1,872.85
2,055.00
2,248.75
2,672.48
2,223,297.34
2,649,506.05
3,129,519.05
3,666,699.12
4,264,409.03
4,926,011.55
5,654,869.44
6,454,345.47
7,327,802.41
8,278,603.04
9,310,110.11
10,425,686.41
11,628,694.69
12,922,497.72
14,310,458.28
15,795,939.13
17,382,303.05
19,072,912.79
20,871,131.13
24,803,844.69
-
$1,985,086.91
$2,112,170.00
$2,227,529.85
$2,330,253.58
$2,419,740.21
$2,495,670.75
$2,557,975.75
$2,606,801.88
$2,642,479.01
$2,665,488.62
$2,676,434.18
$2,676,014.03
$2,664,996.69
$2,644,199.06
$2,614,467.22
$2,576,659.84
$2,531,634.07
$2,480,233.76
$2,423,279.77
$2,571,334.34
49,902,449.54
Potencia
kwh
Costo Anual VP
770.62
928.20
1,106.34
1,306.32
1,529.43
574.65
692.16
825.00
974.12
1,140.49
5,333,461.43
6,424,093.33
7,656,996.43
9,041,062.66
10,585,183.98
$4,762,019.13
$5,121,247.87
$5,450,098.81
$5,745,758.77
$6,006,317.66
1,776.95
2,050.16
2,350.35
2,678.81
3,036.82
3,425.66
3,846.62
4,300.99
4,790.04
5,315.07
5,877.36
6,478.19
7,118.85
7,800.62
9,292.64
1,325.07
1,528.80
1,752.66
1,997.59
2,264.56
2,554.52
2,868.43
3,207.25
3,571.94
3,963.45
4,382.75
4,830.79
5,308.53
5,816.92
6,929.53
12,298,252.34
14,189,159.68
16,266,797.96
18,540,059.12
21,017,835.12
23,709,017.90
26,622,499.41
29,767,171.61
33,151,926.44
36,785,655.85
40,677,251.79
44,835,606.21
49,269,611.05
53,988,158.28
64,314,447.66
-
D6
$1,985,086.91
$2,112,170.00
$2,227,529.85
$2,330,253.58
$2,419,740.21
$2,495,670.75
$2,557,975.75
$2,606,801.88
$2,642,479.01
$2,665,488.62
$2,676,434.18
$2,676,014.03
$2,664,996.69
$2,644,199.06
$2,614,467.22
$2,576,659.84
$2,531,634.07
$2,480,233.76
$2,423,279.77
$2,571,334.34
$4,762,019.13
$5,121,247.87
$5,450,098.81
$5,745,758.77
$6,006,317.66
$6,230,677.37
$6,418,455.25
$6,569,886.87
$6,685,731.18
$6,767,180.40
$6,815,776.10
$6,833,332.51
$6,821,867.45
$6,783,540.98
$6,720,601.79
$6,635,340.91
$6,530,052.32
$6,407,000.03
$6,268,391.05
$6,667,270.74
D5
$129.81
$135.80
$141.12
D6
$248.14
$264.02
$278.44
D7
$595.25
$640.16
$681.26
$6,230,677.37
$6,418,455.25
$6,569,886.87
$6,685,731.18
$6,767,180.40
$6,815,776.10
$6,833,332.51
$6,821,867.45
$6,783,540.98
$6,720,601.79
$6,635,340.91
$6,530,052.32
$6,407,000.03
$6,268,391.05
$6,667,270.74
126,240,547.17
$145.74
$149.64
$152.80
$155.25
$156.98
$158.02
$158.41
$158.17
$157.35
$155.99
$154.14
$151.84
$149.14
$146.08
$142.70
$139.06
$146.88
$2,984.91
$291.28
$302.47
$311.96
$319.75
$325.85
$330.31
$333.19
$334.55
$334.50
$333.12
$330.52
$326.81
$322.08
$316.45
$310.03
$302.91
$321.42
$6,237.81
$718.22
$750.79
$778.83
$802.31
$821.24
$835.72
$845.90
$851.97
$854.17
$852.73
$847.94
$840.08
$829.42
$816.26
$800.88
$783.55
$833.41
$15,780.07
$20,000.00
$18,000.00
$16,000.00
$14,000.00
$12,000.00
Energa Elctrica
$10,000.00
Inversin
Costos Total
$8,000.00
$6,000.00
$4,000.00
$2,000.00
$0.00
0
100
200
300
400
500
600
700
Ao
Q (lps)
Diametro Pul
Diametro en m
Velocidad
f
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Aos
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
Gasto (Q)
m3/seg
0.15
Hest
n
r
l
17
70%
12%
8000
Ao
Q (lps)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
Hest
n
r
l
17
70%
12%
8000
Ao
Q (lps)
0
1
2
3
4
5
6
7
8
9
150
160
170
180
190
200
210
220
230
10
11
12
13
14
15
16
17
18
19
20
240
250
260
270
280
290
300
310
320
330
350
Hest
n
r
l
17
70%
12%
8000
Ao
Q (lps)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Hest
n
r
l
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
17
70%
12%
8000
Ao
Q (lps)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
Hest
n
r
l
17
70%
12%
8000
Ao
Q (lps)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
150
160
170
180
190
200
210
220
230
240
250
260
270
280
15
16
17
18
19
20
290
300
310
320
330
350
Hest
n
r
l
17
70%
12%
8000
Ao
Q (lps)
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Hest
n
r
l
150
160
170
180
190
200
210
220
230
240
250
260
270
280
290
300
310
320
330
350
17
70%
12%
8000
Ao
D1
$338,086.16
$327,483.47
$316,221.58
$304,514.68
$292,538.21
$280,435.30
$268,322.23
$256,292.96
$244,422.87
$232,771.89
$221,387.14
$210,305.06
$199,553.27
$189,152.01
$179,115.48
$169,452.81
$160,168.96
$151,265.50
$142,741.14
$142,031.14
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Ao
D1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
$42.26
$40.94
$39.53
$38.06
$36.57
$35.05
$33.54
$32.04
$30.55
$29.10
$27.67
$26.29
$24.94
$23.64
$22.39
$21.18
$20.02
$18.91
$17.84
$17.75
$578.28
Diametro
600
500
450
400
350
300
250
Energa Elctrica
$578.28
$814.96
$1,101.97
$1,685.60
$2,984.91
$6,237.81
$15,780.07
Diametro
8
10
12
14
16
18
20
24
$
$
$
$
$
$
$
$
cdl
Importe
1,300.93
1,530.38
1,882.71
2,199.12
2,567.17
3,050.43
3,543.49
4,989.77
10
12
14
16
18
20
24
5%
2.29
2.61
2.94
3.30
3.67
4.07
4.49
4.93
5.38
5.86
6.36
6.88
7.42
7.98
8.56
9.16
9.78
10.42
11.08
12.47
0.1145
0.1303
0.1471
0.1649
0.1837
0.2035
0.2244
0.2463
0.2692
0.2931
0.3180
0.3440
0.3709
0.3989
0.4279
0.4580
0.4890
0.5210
0.5541
0.6233
Datos:
QMD:
350
L:
D=
Dimetro Nominal (d)
pulgadas
m
20
0.508
Diametro
n de material
Constante
$/kwr
8000
3.30
0.3027
0.3444
0.3888
0.4359
0.4857
0.5382
0.5934
0.6512
0.7118
0.7750
0.8409
0.9095
0.9809
1.0549
1.1315
1.2109
1.2930
1.3778
1.4652
1.6482
Diametro
n de material
Constante
$/kwr
0.5310
0.6042
0.6820
0.7646
0.8520
0.9440
1.0408
1.1422
1.2485
27.19
29.50
31.91
34.41
37.01
39.70
42.48
45.36
48.33
51.40
57.82
1.3594
1.4750
1.5954
1.7205
1.8503
1.9848
2.1240
2.2680
2.4167
2.5701
2.8910
Diametro
n de material
Constante
$/kwr
0.9952
1.1323
1.2783
1.4331
1.5967
1.7692
1.9506
2.1408
2.3398
2.5477
2.7645
2.9900
3.2245
3.4677
3.7198
3.9808
4.2506
4.5293
4.8168
5.4183
Diametro
n de material
Constante
$/kwr
2.0286
2.3081
2.6057
2.9212
3.2548
3.6064
3.9761
4.3638
4.7695
5.1933
5.6351
6.0949
6.5727
7.0686
7.5826
8.1145
8.6645
9.2325
9.8185
11.0447
Diametro
n de material
Constante
$/kwr
4.6158
5.2518
5.9288
6.6468
7.4059
8.2060
9.0471
9.9292
10.8524
11.8166
12.8218
13.8681
14.9553
16.0837
345.06
369.27
394.30
420.14
446.81
502.61
17.2530
18.4634
19.7148
21.0072
22.3407
25.1307
Diametro
n de material
Constante
$/kwr
12.2054
13.8870
15.6771
17.5757
19.5829
21.6985
23.9225
26.2551
28.6962
31.2458
33.9038
36.6704
39.5454
42.5290
45.6210
48.8215
52.1305
55.5480
59.0740
66.4515
Diametro
n de material
Constante
$/kwr
D2
$406,962.81
$402,118.06
$396,151.41
$389,229.94
$381,496.60
$373,075.20
$364,074.25
$354,589.92
$344,708.22
$334,506.73
$324,055.82
$313,419.62
$302,656.72
$291,820.70
$280,960.52
$270,120.85
$259,342.30
$248,661.64
$238,111.98
$243,623.23
D2
$50.87
$50.26
$49.52
$48.65
$47.69
$46.63
$45.51
$44.32
$43.09
$41.81
$40.51
$39.18
$37.83
$36.48
$35.12
$33.77
$32.42
$31.08
$29.76
$30.45
$814.96
D3
490,485.3320
492,622.8887
493,077.4714
491,958.9964
489,371.0393
485,413.9793
480,186.9151
473,788.6761
466,318.1895
457,874.4005
448,555.9018
438,460.3878
427,684.0219
416,320.7796
404,461.8139
392,194.8716
379,603.7826
366,768.0309
353,762.4134
366,817.7938
D3
$61.31
$61.58
$61.63
$61.49
$61.17
$60.68
$60.02
$59.22
$58.29
$57.23
$56.07
$54.81
$53.46
$52.04
$50.56
$49.02
$47.45
$45.85
$44.22
$45.85
$1,101.97
Inversin
Costos Total
$
4,989.77 $
5,568.05
$
3,543.49 $
4,358.45
$
3,050.43 $
4,152.40
$
2,567.17 $
4,252.77
$
2,199.12 $
5,184.04
$
1,882.71 $
8,120.52
$
1,530.38 $
17,310.45
Carga de Bomba
19.40
19.74
20.09
20.46
20.86
21.27
21.71
22.17
22.65
23.15
23.68
24.22
24.79
25.38
25.99
26.62
27.27
27.94
28.64
30.09
Potencia
Potencia
Hp
kwh
54.71
59.35
64.19
69.23
74.49
79.98
85.71
91.69
97.93
104.46
111.27
118.39
125.81
133.57
141.66
150.10
158.90
168.07
177.63
197.96
40.80
44.26
47.87
51.63
55.55
59.64
63.91
68.37
73.03
77.89
82.97
88.28
93.82
99.60
105.63
111.93
118.49
125.33
132.46
147.62
378,656.50
410,795.27
444,268.55
479,159.75
515,552.28
553,529.55
593,174.97
634,571.94
677,803.86
722,954.15
770,106.22
819,343.47
870,749.30
924,407.13
980,400.36
1,038,812.40
1,099,726.66
1,163,226.54
1,229,395.46
1,370,074.01
600
0.009
0.0127
1.0595
Velocidad (V)
m/seg
0.740
V2/2g
m
Longitud (L)
m
0.028 Prdidad M
Carga de Bomba
Potencia
Hp
Potencia
kwh
23.36
24.23
25.17
26.15
27.20
28.30
29.46
30.68
31.95
33.27
34.66
36.10
37.60
39.15
40.76
42.43
44.15
45.93
47.77
51.61
65.86
72.88
80.42
88.49
97.14
106.40
116.29
126.85
138.12
150.11
162.87
176.43
190.82
206.06
222.20
239.26
257.28
276.29
296.32
339.55
49.11
54.35
59.97
65.99
72.44
79.34
86.72
94.59
102.99
111.94
121.45
131.56
142.29
153.66
165.70
178.42
191.86
206.03
220.96
253.21
455,798.34
504,416.89
556,564.21
612,460.85
672,327.36
736,384.29
804,852.18
877,951.58
955,903.05
1,038,927.13
1,127,244.37
1,221,075.31
1,320,640.51
1,426,160.51
1,537,855.86
1,655,947.12
1,780,654.82
1,912,199.52
2,050,801.76
2,350,061.08
-
500
0.009
0.0336
1.0595
Carga de Bomba
Potencia
Hp
Potencia
kwh
28.15
29.69
31.32
33.06
34.89
36.82
38.86
40.99
43.22
79.37
89.29
100.09
111.85
124.61
138.44
153.38
169.50
186.84
59.19
66.58
74.64
83.41
92.92
103.23
114.38
126.39
139.33
549,343.57
617,946.15
692,738.35
774,107.01
862,438.98
958,121.12
1,061,540.29
1,173,083.32
1,293,137.07
45.55
47.98
50.50
53.13
55.86
58.68
61.60
64.63
67.75
70.97
77.71
205.47
225.45
246.82
269.64
293.98
319.87
347.39
376.59
407.52
440.24
511.26
153.22
168.12
184.05
201.07
219.22
238.53
259.05
280.82
303.89
328.28
381.25
1,422,088.39
1,560,324.13
1,708,231.14
1,866,196.28
2,034,606.40
2,213,848.34
2,404,308.95
2,606,375.09
2,820,433.61
3,046,871.36
3,538,431.95
-
450
0.009
0.0590
1.0595
Carga de Bomba
Potencia
Hp
Potencia
kwh
37.90
40.78
43.84
47.09
50.53
54.15
57.96
61.96
66.14
70.50
75.05
79.79
84.71
89.82
95.12
100.60
106.26
112.11
118.15
130.78
400
0.009
0.1106
1.0595
106.86
122.64
140.10
159.34
180.47
203.59
228.80
256.21
285.93
318.05
352.69
389.95
429.94
472.75
518.49
567.28
619.20
674.37
732.90
860.43
79.68
91.45
104.47
118.82
134.58
151.82
170.62
191.06
213.22
237.17
263.00
290.79
320.60
352.53
386.64
423.02
461.74
502.88
546.52
641.62
739,570.34
848,810.99
969,652.16
1,102,818.86
1,249,036.14
1,409,029.02
1,583,522.54
1,773,241.72
1,978,911.61
2,201,257.23
2,441,003.61
2,698,875.79
2,975,598.79
3,271,897.66
3,588,497.41
3,926,123.09
4,285,499.73
4,667,352.35
5,072,405.99
5,955,016.45
-
Carga de Bomba
Potencia
Hp
Potencia
kwh
59.60
65.47
71.72
78.35
85.35
92.74
100.50
108.64
117.16
126.06
135.34
144.99
155.03
165.44
176.23
187.40
198.95
210.88
223.19
248.94
168.05
196.90
229.18
265.08
304.83
348.63
396.70
449.26
506.52
568.69
635.98
708.61
786.79
870.74
960.67
1,056.79
1,159.32
1,268.47
1,384.45
1,637.76
125.31
146.83
170.90
197.67
227.31
259.97
295.82
335.01
377.71
424.07
474.25
528.41
586.71
649.31
716.37
788.05
864.50
945.90
1,032.38
1,221.28
1,163,063.29
1,362,774.59
1,586,132.42
1,834,614.68
2,109,699.30
2,412,864.17
2,745,587.20
3,109,346.30
3,505,619.39
3,935,884.36
4,401,619.13
4,904,301.61
5,445,409.69
6,026,421.30
6,648,814.34
7,314,066.71
8,023,656.34
8,779,061.11
9,581,758.95
11,334,945.44
-
350
0.009
0.2254
1.0595
Carga de Bomba
Potencia
Hp
Potencia
kwh
113.93
127.29
141.50
156.58
172.52
189.32
206.99
225.51
244.90
265.15
286.26
308.23
331.06
354.76
321.24
382.82
452.18
529.79
616.15
711.75
817.06
932.57
1,058.78
1,196.16
1,345.20
1,506.38
1,680.20
1,867.14
239.55
285.47
337.19
395.07
459.47
530.75
609.28
695.42
789.53
891.97
1,003.11
1,123.31
1,252.93
1,392.33
2,223,297.34
2,649,506.05
3,129,519.05
3,666,699.12
4,264,409.03
4,926,011.55
5,654,869.44
6,454,345.47
7,327,802.41
8,278,603.04
9,310,110.11
10,425,686.41
11,628,694.69
12,922,497.72
379.31
404.73
431.01
458.15
486.15
544.75
2,067.68
2,282.32
2,511.53
2,755.80
3,015.62
3,583.85
1,541.87
1,701.92
1,872.85
2,055.00
2,248.75
2,672.48
14,310,458.28
15,795,939.13
17,382,303.05
19,072,912.79
20,871,131.13
24,803,844.69
-
300
0.009
0.5129
1.0595
Carga de Bomba
Potencia
Hp
Potencia
kwh
273.31
308.63
346.22
386.09
428.24
472.67
519.37
568.36
619.62
673.16
728.98
787.08
847.45
910.11
975.04
1,042.25
1,111.74
1,183.51
1,257.56
1,412.48
250
0.009
1.3562
1.0595
770.62
928.20
1,106.34
1,306.32
1,529.43
1,776.95
2,050.16
2,350.35
2,678.81
3,036.82
3,425.66
3,846.62
4,300.99
4,790.04
5,315.07
5,877.36
6,478.19
7,118.85
7,800.62
9,292.64
574.65
692.16
825.00
974.12
1,140.49
1,325.07
1,528.80
1,752.66
1,997.59
2,264.56
2,554.52
2,868.43
3,207.25
3,571.94
3,963.45
4,382.75
4,830.79
5,308.53
5,816.92
6,929.53
5,333,461.43
6,424,093.33
7,656,996.43
9,041,062.66
10,585,183.98
12,298,252.34
14,189,159.68
16,266,797.96
18,540,059.12
21,017,835.12
23,709,017.90
26,622,499.41
29,767,171.61
33,151,926.44
36,785,655.85
40,677,251.79
44,835,606.21
49,269,611.05
53,988,158.28
64,314,447.66
-
D4
$660,330.66
$676,666.93
$690,179.25
$700,861.32
$708,736.65
$713,857.95
$716,305.18
$716,182.59
$713,615.36
$708,745.91
$701,730.21
$692,734.19
$681,930.44
$669,495.09
$655,605.06
$640,435.72
$624,158.78
$606,940.59
$588,940.71
$617,337.29
D4
$82.54
$84.58
$86.27
$87.61
$88.59
$89.23
$89.54
$89.52
$89.20
$88.59
$87.72
$86.59
$85.24
$83.69
$81.95
$80.05
$78.02
$75.87
$73.62
$77.17
$1,685.60
D5
$1,038,449.37
$1,086,395.56
$1,128,977.72
$1,165,930.80
$1,197,100.04
$1,222,432.08
$1,241,964.21
$1,255,812.82
$1,264,161.50
$1,267,249.43
$1,265,360.32
$1,258,812.07
$1,247,947.36
$1,233,125.20
$1,214,713.52
$1,193,082.72
$1,168,600.14
$1,141,625.51
$1,112,507.15
$1,175,057.13
D6
$1,985,086.91
$2,112,170.00
$2,227,529.85
$2,330,253.58
$2,419,740.21
$2,495,670.75
$2,557,975.75
$2,606,801.88
$2,642,479.01
$2,665,488.62
$2,676,434.18
$2,676,014.03
$2,664,996.69
$2,644,199.06
$2,614,467.22
$2,576,659.84
$2,531,634.07
$2,480,233.76
$2,423,279.77
$2,571,334.34
$4,762,019.13
$5,121,247.87
$5,450,098.81
$5,745,758.77
$6,006,317.66
$6,230,677.37
$6,418,455.25
$6,569,886.87
$6,685,731.18
$6,767,180.40
$6,815,776.10
$6,833,332.51
$6,821,867.45
$6,783,540.98
$6,720,601.79
$6,635,340.91
$6,530,052.32
$6,407,000.03
$6,268,391.05
$6,667,270.74
D5
$129.81
$135.80
$141.12
$145.74
$149.64
$152.80
$155.25
$156.98
$158.02
$158.41
$158.17
$157.35
$155.99
$154.14
$151.84
$149.14
$146.08
$142.70
$139.06
$146.88
$2,984.91
D6
$248.14
$264.02
$278.44
$291.28
$302.47
$311.96
$319.75
$325.85
$330.31
$333.19
$334.55
$334.50
$333.12
$330.52
$326.81
$322.08
$316.45
$310.03
$302.91
$321.42
$6,237.81
D7
$595.25
$640.16
$681.26
$718.22
$750.79
$778.83
$802.31
$821.24
$835.72
$845.90
$851.97
$854.17
$852.73
$847.94
$840.08
$829.42
$816.26
$800.88
$783.55
$833.41
$15,780.07
$20,000.00
$18,000.00
$16,000.00
$14,000.00
$12,000.00
$10,000.00
$10,000.00
$8,000.00
$6,000.00
$4,000.00
$2,000.00
$0.00
200
400
600
800
Costo Anual VP
$338,086.16
$327,483.47
$316,221.58
$304,514.68
$292,538.21
$280,435.30
$268,322.23
$256,292.96
$244,422.87
$232,771.89
$221,387.14
$210,305.06
$199,553.27
$189,152.01
$179,115.48
$169,452.81
$160,168.96
$151,265.50
$142,741.14
$142,031.14
4,626,261.87
Reynolds
375956.56
Hf
m
Hs
m
Hd
m
FALSE
#VALUE!
#VALUE!
#VALUE!
Eficiencia
0.7
Potencia
Hp
#VALUE!
Costo Anual VP
$406,962.81
$402,118.06
$396,151.41
$389,229.94
$381,496.60
$373,075.20
$364,074.25
$354,589.92
$344,708.22
$334,506.73
$324,055.82
$313,419.62
$302,656.72
$291,820.70
$280,960.52
$270,120.85
$259,342.30
$248,661.64
$238,111.98
$243,623.23
6,519,686.50
Costo Anual VP
$490,485.33
$492,622.89
$493,077.47
$491,959.00
$489,371.04
$485,413.98
$480,186.92
$473,788.68
$466,318.19
$457,874.40
$448,555.90
$438,460.39
$427,684.02
$416,320.78
$404,461.81
$392,194.87
$379,603.78
$366,768.03
$353,762.41
$366,817.79
8,815,727.69
Costo Anual VP
$660,330.66
$676,666.93
$690,179.25
$700,861.32
$708,736.65
$713,857.95
$716,305.18
$716,182.59
$713,615.36
$708,745.91
$701,730.21
$692,734.19
$681,930.44
$669,495.09
$655,605.06
$640,435.72
$624,158.78
$606,940.59
$588,940.71
$617,337.29
13,484,789.89
Costo Anual VP
$1,038,449.37
$1,086,395.56
$1,128,977.72
$1,165,930.80
$1,197,100.04
$1,222,432.08
$1,241,964.21
$1,255,812.82
$1,264,161.50
$1,267,249.43
$1,265,360.32
$1,258,812.07
$1,247,947.36
$1,233,125.20
$1,214,713.52
$1,193,082.72
$1,168,600.14
$1,141,625.51
$1,112,507.15
$1,175,057.13
23,879,304.63
Costo Anual VP
$1,985,086.91
$2,112,170.00
$2,227,529.85
$2,330,253.58
$2,419,740.21
$2,495,670.75
$2,557,975.75
$2,606,801.88
$2,642,479.01
$2,665,488.62
$2,676,434.18
$2,676,014.03
$2,664,996.69
$2,644,199.06
$2,614,467.22
$2,576,659.84
$2,531,634.07
$2,480,233.76
$2,423,279.77
$2,571,334.34
49,902,449.54
Costo Anual VP
$4,762,019.13
$5,121,247.87
$5,450,098.81
$5,745,758.77
$6,006,317.66
$6,230,677.37
$6,418,455.25
$6,569,886.87
$6,685,731.18
$6,767,180.40
$6,815,776.10
$6,833,332.51
$6,821,867.45
$6,783,540.98
$6,720,601.79
$6,635,340.91
$6,530,052.32
$6,407,000.03
$6,268,391.05
$6,667,270.74
126,240,547.17
Energa Elctrica
Inversin
Energa Elctrica
Inversin
Costos Total
rea (A)
Gasto (Q)
Vel.(V)
Long. (L)
m2
m3/seg
m/seg
Friccin
Constante
Prdidas
He+ha
Hs
Ht
friccin
Eficiencia
pulgadas
20
0.25
0.0491
0.08
1.630
5000
0.01
1.67426
53.576
43.000
2.679
99.255
70%
24
0.3
0.0707
0.08
1.132
5000
0.01
0.63318
20.262
43.000
1.013
64.275
70%
30
0.35
0.0962
0.08
0.832
5000
0.01
0.27828
8.905
43.000
0.445
52.350
70%
Golpe de Ariete
Clase
Dimetro
Espesor e
145V
Ead
Ete
Ead/Ete
Sobrepres.
SPresVal
SPresTub
1+(Ead/Ete)
raizcuad.(A)
h=145v/B
0.8h
0.2h
A-7
0.25
0.057
1.630
236.31
5167.5
18696
0.28
1.28
1.13
209.17
167.33
41.83
A-5
0.3
0.055
1.132
164.11
6201
18040
0.34
1.34
1.16
141.57
113.26
28.31
A-5
0.35
0.068
0.832
120.57
7234.5
22304
0.32
1.32
1.15
104.77
83.81
20.95
A
Concepto
Unidad
DIAMETRO 20
Precio
Cantidad
Unitario
DIAMETRO 24
Importe
Unidad
Cantidad
Precio Unitario
Importe
Unidad
DIAMETRO 30
Precio
Cantidad
Unitario
Excavacin material de
cualquier tipo
m3
8,900.00
300
2,670,000.00
m3
10750
300
3,225,000.00
m3
22160
300
Plantilla
m3
632.50
150
94,875.00
m3
1352
632.5
855,140.00
m3
1680
632.5
10285
Instalacin de tub.
ml
5000
5000
25,000,000.00
ml
8000
Relleno
m3
7049.16
180
1,268,847.90
m3
13152.36
Suministro de tubera
ml
5000
5000
25,000,000.00
ml
8000
Sumas
5,714.29
180
5,714.29
54,033,722.90
45,714,285.71
ml
8000
2,367,424.80
m3
16275.77
180
45,714,285.71
ml
8000.00
10285
97,876,136.23
Costos de Operacin
Clase
Dimetro nominal
Potencia
K. W. H.
Costo Hora
Cargo anual
Costo de const.
Amortizacin
Costo Oper.
A-7
20
0.25
149.26
111.3002196
166.95
1,462,484.89
54,033,722.90
7,933,460.28
9,395,945.17
A-5
24
0.3
96.65
72.07463578
108.11
947,060.71
97,876,136.23
14,370,589.28
15,317,650.00
A-5
30
0.35
78.72
58.70289762
88.05
771,356.07
175,200,238.60
r
Costo kwh1.5
25,723,641.82
12%
26,494,997.89
Potencia
Hp
149.26
96.65
78.72
Presin Oper.
0.2h+Ht
141.09
92.59
73.30
IAMETRO 30
Importe
6,648,000.00
1,062,600.00
82,280,000.00
2,929,638.60
82,280,000.00
175,200,238.60
rea (A)
Gasto (Q)
Vel.(V)
Long. (L)
m3/seg
m/seg
Friccin
Constante
Prdidas
He+ha
Hs
Ht
friccin
Eficiencia
Potencia
pulgadas
m2
Hp
20
0.5
0.1963
0.2519335
1.283
8000
0.01
0.04153
21.086
18.000
1.054
40.140
70%
190.09
24
0.6
0.2827
0.35
1.238
8000
0.01
0.01570
15.391
18.000
0.770
34.160
70%
224.74
30
0.75
0.4418
0.35
0.792
8000
0.01
0.00478
4.682
18.000
0.234
22.916
70%
150.76
Golpe de Ariete
Clase
Dimetro
Espesor e
145V
Ead
Ete
Ead/Ete
Sobrepres.
SPresVal
SPresTub
Presin Oper.
1+(Ead/Ete)
raizcuad.(A)
h=145v/B
0.8h
0.2h
0.2h+Ht
A-7
0.5
0.057
1.283
186.05
10335
18696
0.55
1.55
1.25
149.30
119.44
29.86
70.00
A-5
0.6
0.055
1.238
179.49
12402
18040
0.69
1.69
1.30
138.17
110.54
27.63
61.79
A-5
0.75
0.068
0.792
114.87
15502.5
22304
0.70
1.70
1.30
88.23
70.59
17.65
40.56
A
Concepto
Unidad
Excavacin material de
cualquier tipo
Plantilla
DIAMETRO 20
Precio
Cantidad
Unitario
DIAMETRO 24
Importe
Unidad
Cantidad
Precio Unitario
Importe
Unidad
m3
m3
m3
m3
m3
m3
Instalacin de tub.
ml
ml
ml
Relleno
m3
m3
m3
Suministro de tubera
ml
ml
ml
Sumas
Costos de Operacin
Clase
Dimetro nominal
Potencia
K. W. H.
Costo Hora
Costo Oper.
DIAMETRO 30
Precio
Cantidad
Unitario
Importe
Velocidad
Q=
350 LPS
8000 M
3.30
1.5 m/s
0.55
Funcionamiento hidrulico
Dimetro Nominal (d)
pulgadas
m
20
24
30
0.5
0.6
0.7
rea (A)
m2
Gasto (Q)
m3/seg
0.196349541
0.282743339
0.3848451
Velocidad (V)
m/seg
0.35
0.35
0.35
Longitud (L)
m
1.783
1.238
0.909
Coeficiente
Friccin
8000
8000
8000
0.01
0.01
0.01
Constante
Prdidas
friccin
0.04153
0.01570
0.00690
He
m
40.696
15.391
6.764
Hs
m
17.000
17.000
17.000
0.850
0.850
0.850
Ht
m
58.546
33.241
24.614
Eficiencia
0.7
0.7
0.7
Golpe de Ariete
Clase
AC-5
AC-5
AC-5
Dimetro
Espesor e
50
60
70
0.049
0.06
0.072
145V
1.783
1.238
0.909
Ead
258.4676276
179.491408
131.8712386
1033500
1240200
1446900
Ete
1607.2
1968
2361.6
Ead/Ete
A
1+(Ead/Ete)
643.0438029
630.1829268
612.6778455
644.0438029
631.1829268
613.6778455
B
raizcuad.(A)
Sobrepres. SPresVal
h=145v/B
0.8h
25.378
10.184705
25.123 7.14440463
24.773 5.32328677
SPresTub
0.2h
8.14776399 2.036940998
5.7155237 1.428880925
4.25862942 1.064657354
Costos de Construccin
DIAMETRO 20
DIAMETRO 24
Concepto
Unidad
Excavacin material de
cualquier tipo
Plantilla
Instalacin de tub.
Relleno
Suministro de tubera
Sumas
Cantidad
Precio Unitario
Importe
Unidad
Cantidad
Precio Unitario
Importe
m3
7656
300
2,296,800.00
m3
8556
300
2,566,800.00
m3
10296
300
m3
ml
m3
ml
272.09
8000
7383.75
8000
150
4200
180
4200
40,813.50
33,600,000.00
1,329,075.17
33,600,000.00
70,866,688.67
m3
ml
m3
ml
1012
8000
7543.84
8000
272.09
5700
180
5700
275,355.08
45,600,000.00
1,357,891.37
45,600,000.00
95,400,046.45
m3
ml
m3
ml
1352
8000
8943.84
8000
272.09
7200
180
10285
Costos de Operacin
Clase
RD-41
RD-41
RD-41
Dimetro nominal
20
24
30
tasa de amortizacion
Unidad
DIAMETRO 30
Precio
Cantidad
Unitario
Potencia
50
60
70
12 TIIE
385.17
218.69
161.93
K. W. H.
287.2243001
163.0759472
120.7546073
Costo Hora
5,744.49
3,261.52
2,415.09
Cargo anual
50,321,697.38
28,570,905.95
21,156,207.20
Costo de const.
70,866,688.67
95,400,046.45
144,946,557.05
Amortizacin
850,400,264.07
1,144,800,557.43
1,739,358,684.63
Costo Oper.
900,721,961.45
1,173,371,463.38
1,760,514,891.83
1.217
Diametro
18
20
30
0.4572
0.508
0.762
Espesor
Costo
Area
0.049
4,200.00
0.06
5,714.29
0.072 10,285.71
221.4
1.217 por cada kilowatt-hora.
1.44
1.60
2.39
Volumen
$/m3
0.070380472
59,675.64
0.095755744
0.172360339
Potencia
Hp
385.17
218.69
161.93
Presin Oper.
0.2h+Ht
60.583
34.670
25.679
DIAMETRO 30
Importe
3,088,800.00
367,865.68
57,600,000.00
1,609,891.37
82,280,000.00
144,946,557.05
Hest
n
r
l
Planeacin
Anlisis Hidrulico
Q (lps) Prdida de Carga Prdidad M Carga de Bomba Potencia
Potencia
5%
Hp
kwh
0
1
150
7.47
0.3737
25.85
72.88
54.35
2
160
8.50
0.4252
26.93
80.99
60.40
3
170
9.60
0.4801
28.08
89.73
66.91
4
180
10.76
0.5382
29.30
99.14
73.93
5
190
11.99
0.5996
30.59
109.26
81.47
6
200
13.29
0.6644
31.95
120.12
89.58
7
210
14.65
0.7325
33.38
131.78
98.27
8
220
16.08
0.8040
34.88
144.25
107.57
9
230
17.57
0.8787
36.45
157.60
117.52
10
240
19.14
0.9568
38.09
171.85
128.15
11
250
20.76
1.0382
39.80
187.04
139.47
12
260
22.46
1.1229
41.58
203.21
151.54
13
270
24.22
1.2109
43.43
220.41
164.36
14
280
26.05
1.3023
45.35
238.67
177.98
15
290
27.94
1.3970
47.34
258.04
192.42
16
300
29.90
1.4950
49.39
278.54
207.71
17
310
31.93
1.5963
51.52
300.22
223.88
18
320
34.02
1.7009
53.72
323.13
240.96
19
330
36.18
1.8089
55.99
347.29
258.97
20
350
40.70
2.0348
60.73
399.55
297.94
18
70%
12%
8000
Diametro
n de material
Constante
$/kwr
Espesor Tubera
500
0.01
0.0415
1.0595
0.049
Tubera
Presin Trabajo
86.42
92.18
97.94
103.70
109.46
115.22
120.99
126.75
132.51
138.27
144.03
149.79
155.55
161.31
167.08
172.84
178.60
184.36
190.12
201.64
69.13
73.74
78.35
82.96
87.57
92.18
96.79
101.40
106.01
110.62
115.22
119.83
124.44
129.05
133.66
138.27
142.88
147.49
152.10
161.31
17.28
18.44
19.59
20.74
21.89
23.04
24.20
25.35
26.50
27.65
28.81
29.96
31.11
32.26
33.42
34.57
35.72
36.87
38.02
40.33
43.13
45.37
47.67
50.04
52.49
55.00
57.58
60.23
62.95
65.75
68.61
71.54
74.54
77.61
80.75
83.96
87.24
90.59
94.01
101.06
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
9,281.22
Costo Anual VP
20,000,000.00
$8,286.80
$7,398.93
$6,606.19
$5,898.38
$5,266.41
$4,702.15
$4,198.35
$3,748.53
$3,346.90
$2,988.30
$2,668.13
$2,382.26
$2,127.02
$1,899.12
$1,695.64
$1,513.97
$1,351.76
$1,206.93
$1,077.61
$962.15
20,069,325.55
Dotacin
230 lt/hab/dia
Tasa Crec Pob
2.50%
Ao
Poblacin
Qmed
QMD
0
70000
1
71,750.00
191.00
267.40
2
73,543.75
195.78
274.09
3
75,382.34
200.67
280.94
4
77,266.90
205.69
287.96
5
79,198.57
210.83
295.16
6
81,178.54
216.10
302.54
7
83,208.00
221.50
310.10
8
85,288.20
227.04
317.86
9
87,420.41
232.72
325.80
10
89,605.92
238.53
333.95
11
91,846.07
244.50
342.30
12
94,142.22
250.61
350.85
13
96,495.77
256.88
359.63
14
98,908.17
263.30
368.62
15 101,380.87
269.88
377.83