Sei sulla pagina 1di 9

# E

0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009
0.000009

PI
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654
3.141592654

L
328
328
328
328
328
328
328
328
328
328
328
328
328
328

g
y
diametro espesor
diametro caudal
110
5.3
0.0994 0.0195
9.81 9810
0.113 0.0195
9.81 9810
125
6
0.1266 0.0195
9.81 9810
140
6.7
9.81 9810
0.1379 0.0195
9.81 9810
7.7
0.14 0.0195
9.81 9810
160
7.7
0.1446 0.0195
9.81 9810
180
8.6
0.1628 0.0195
9.81 9810
200
9.6
0.1808 0.0195
9.81 9810
225
10.8
0.2034 0.0195
9.81 9810
0 0.0195
9.81 9810
0 0.0195
9.81 9810
0 0.0195
9.81 9810
0 0.0195
9.81 9810
0 0.0195
9810
0 0.0195

2.512881223
1.944409987
1.549092383
1.305618207
1.3
1.187430347
0.936776374
0.759535151
0.600126539
#DIV/0!
#DIV/0!
#DIV/0!

Calculo de
Calculo
Reynolds
friccin
247307.3203
0.01572836
217542.8995
0.015945984
194173.3621
0.016170655
178262.1294
0.016358304
180198.0198
0.016320247
170002.4042
0.016469048
150997.2214
0.016765599
135964.3122
0.017050574
120857.1664
0.01739484
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Calculo
perdidas
primaria
16.70382028
8.919148671
5.124168315
3.380502292
3.127165287
2.68467259
1.510815333
0.909517763
0.514908429
#DIV/0!
#DIV/0!

Calculo
perdidas
secundarias
7.321942605
4.383874208
2.78251193
1.976581804
1.860628698
1.634928204
1.017546478
0.668926118
0.417607282
#DIV/0!
#DIV/0!

Perdidas
totales
24.02576
13.30302
7.90668
5.357084
4.987794
4.319601
2.528362
1.578444
0.932516
#DIV/0!
#DIV/0!

Altura
dinamica
total
62.02576
51.30302
45.90668
43.35708
42.98779
398
42.31960
40.52836
39.57844
38.93251
#DIV/0!
#DIV/0!
38
38
38
38

Ptencia KW
24.71920481
20.44585784
18.29524666
17.27915292
17.13197927
16.8656834
16.15181869
15.77324671
15.51582415
#DIV/0!
#DIV/0!
15.1441875
15.1441875
15.1441875
15.1441875

Potencia
HP
33.14899
27.41834
24.53432
23.17172
22.97436
111
22.61725
21.65994
21.15227
20.80706
#DIV/0!
#DIV/0!
20.30868
20.30868
20.30868
861

a
268.2573
267.7169
267.2917
#DIV/0!
272.2965
333
268.0885
267.0553
267.7169
267.7169
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Tc
Ha
Pmax
diametro
2.445413
68.71546868
106.7154687
2.450349
53.06335102
91.06335102
2.454246
42.20791568
80.20791568
#DIV/0!
#DIV/0!
#DIV/0!
2.409138
273
36.08414814
74.08414814
2.446952
32.450199
70.450199
2.456419
25.50164624
63.50164624
2.450349
20.72787149
58.72787149
2.450349
16.37757748
54.37757748
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

110
125
140

160
180
200
225

tasa
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12

## perrio Costo de tuberia Costo de tuberia Costo montaje Costo anual

de operacin
dos
bomba
5
26,427
8,668,152
5,257,315 9309209.027
5
30,031
9,850,173
5,725,295 7699874.077
5
33,635
11,032,194
6,133,534 6889957.693
5
0
0
0 6507298.579
5
38,440
12,608,222
6,372,503
6451873.241
5
38,440
12,608,222
6,499,953 6351586.686
5
43,245
14,184,249
6,882,303 6082746.493
5
48,050
15,760,277
7,169,065 5940176.951
5
54,056
17,730,311
7,572,325 5843232.068
#DIV/0!
#DIV/0!
5703274.359
5703274.359
5703274.359
5703274.359

Costo de
manteni
miento
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000

Valor
Valor
presente
presente
explotaciont reposicio
inversiones otal(CO
nes
totales
+Cman)
totales
13,925,467
9,310,209 5,389,833
15,575,468
7,700,874 6,028,464
17,165,727
6,890,958 6,643,972
0
6,508,299
0
18,980,724
6,452,873 7,346,464
19,108,174
6,352,587 7,395,793
21,066,552
6,083,746 8,153,781
22,929,342
5,941,177 8,874,771
25,302,637
5,844,232 9,793,352
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5,703,274 #DIV/0!
5,703,274 #DIV/0!
5,703,274 #DIV/0!
5,703,274 #DIV/0!

valor
presente
explotacion
total
Valor total
33,561,220
52,876,520
27,759,928
49,363,860
24,840,360
48,650,060
23,460,960
23,460,960
23,261,164
49,588,352
22,899,653
49,403,621
21,930,545
51,150,877
21,416,613
53,220,727
21,067,149
56,163,137
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Valor
presente
30000000
inversione
s ineciales
25000000

40,000,000
35,000,000
30,000,000

20000000
15000000
10000000

25,000,000
20,000,000
15,000,000
10,000,000

5000000
0

0
0
0

5,000,000
0

40,000,000

35,000,000

30,000,000

diametro

25,000,000

20,000,000

15,000,000

10,000,000

Valor presente
inversiones totales
valor presente
explotacion total

40,000,000
35,000,000
30,000,000
25,000,000
20,000,000
15,000,000
10,000,000
5,000,000
0
0

50

100

150

200

Valor presente
inversiones totales
valor presente
explotacion total

250