Q=

70.67

LPS

DIAMETRO DOMINAL
mm

AREA (M)

PULG.

457.2
406.4
355.6
304.8
254

18
16
14
12
10

PRESIN DE TRABAJO DE LA
TUBERIA (KG/CM)

14
14
14
14
14

CONCEPTO
EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

0.1642
0.1297
0.0993
0.073
0.0507

DIAMETRO
NOMINAL d
(cm)

L=
GASTO Q
(M/S)

5243.47

VELOCIDAD V
(M/S)

0.07067
0.07067
0.07067
0.07067
0.07067

0.43
0.545
0.712
0.968
1.394

ESPESOR DE
PARED EN (cm)

VELOCIDAD(M/S
)

5
4.5
4
3.4
2.85

0.43
0.545
0.712
0.968
1.394

45.72
40.64
35.56
30.48
25.4

EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

1748.697
2623.046
4371.743
602.9991
3890.32
3050.231
5243.47
0.945

UNIDAD

P.U.

113.01
117.38
125.04
140.33
177.77

1HP=
$ KW=

145 V

62.35
79.025
103.24
140.36
202.13

m
m
m
m
m
m
m
m

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
1840.51
1600

205716.7439
414493.708
980188.5233
202119.2516
428713.264
117677.9262
9650658.97
1512

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

1114.237
1671.356
2785.593
445.695
2426.29
2048.204
5243.47
0.945

UNIDAD

m
m
m
m
m
m
m
m

0.00499425
0.004994249
0.004994249
0.004994249
0.004994249

k*d

945032.4
840028.8
735025.2
630021.6
525018

n=

0.1

CTE. DE MANNING
(K)

PERD. FRICCIN Hf=

KLQ (M)

0.1
0.1
0.1
0.1
0.1

0.0669
0.1253
0.2554
0.5812
1.5367

E*e
1640000
1476000
1312000
1115200
934800

kd/Ee

0.576239268
0.569125203
0.560232622
0.564940459
0.561636714

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
1109.18
1600

131078.8848
264107.685
624557.9046
149392.4903
267377.158
79019.72002
5815952.055
1512

PULG.
18
16
14
12
10

1.7519
3.2813
6.6882
15.22
40.2419

(1+kd)/Ee

1.576239268
1.569125203
1.560232622
1.564940459
1.561636714

DIAMETRO MAS ECONOMICO

% Hf OTRAS
PRDIDAS

0.17519
0.32813
0.66882
1.522
4.02419

(1+kd)/Ee

1.25548368
1.25264728
1.24909272
1.2509758
1.24965464

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

1468.1716
2202.2574
3670.429
524.347
3161.12
2640.611492
5243.47
0.945

UNIDAD

P.U.

m
m
m
m
m
m
m
m

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
1569.31
1600

172715.707
348000.7143
822946.8861
175755.8709
348355.424
101874.7914
8228629.906
1512

12.61

hft=hf+%hf

Qhft (QEN LPS)

1.92709
3.60943
7.35702
16.742
44.26609

SEBREPRESION
h=145V/(1/kd)/Ee

49.662135
63.0863942
82.6519908
112.200412
161.74869

76n (n EN %)

136.1874503
255.0784181
519.9206034
1183.15714
3128.28458

SOBREPRESION ABSORBIADA
POR LA VALVULA 80%h

39.72970803
50.46911537
66.12159266
89.7603293
129.3989516

HP= Qhft/76n
(1)

53.2
53.2
53.2
53.2
53.2

SOBREPRESION
ABSORBIADA POR LA
TUBERIA 20%h

9.93242701
12.6172788
16.5303982
22.4400823
32.3497379

Cot. Inicial

204.85

Cot. Final

306

2.56
4.79
9.77
22.24
58.8

CARGA NORMAL DE
OPERACIN

PRESION TOTAL Pt=

CON+20% h

103.07709
104.75943
108.50702
117.892
145.41609

113.01
117.38
125.04
140.33
177.77

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

1226.97198
1840.45797
3067.42995
471.9123
2689.97
2139.12602
5243.47
0.945

UNIDAD

m
m
m
m
m
m
m
m

P.U.

IMPORTE

117.64
158.02
224.21
335.19
110.2
38.58
1289.86
1600

10199791.3

144340.984
290829.168
687748.469
158180.284
296434.694
82527.4819
6763342.21
1512

8424915.3

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

1006.74624
1510.11936
2516.8656
419.4776
2164.69
1946.376064
5243.47
0.945

UNIDAD

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
753.48
1600

7332997.897

DIMETRO NOMINAL

mm
457.2
406.4
355.6
304.8
254

(Q)

COEF.
MANNING
(n)

12001080.39

COSTO TOTAL DE CONDUCCIN (S)

PRESIN DE TRABAJO
(KG/CM)

5243.47
5243.47
5243.47
5243.47
5243.47

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

COSTO TOTAL DE CONDUCCIN (S)

CONCEPTO

LONGITUD DE
LINEA L (M)

118433.6277
238629.0613
564306.4362
140604.6967
238548.838
75091.18855
3950849.776
1512

5327975.624

H.P. (1)

KWH (2)

COSTO HR. BOMBA ($)(3)

2.56
4.79
9.77
22.24
58.8

1.91
3.57
7.29
16.58
43.85

3.08
5.75
11.74
26.69
70.6

COSTO ANUAL DE
BOMBEO ($)(4)
26980.8
50370
102842.4
233804.4
618456

COSTO TOTAL DE
CONDUCCION ($)(5)
12001080.39
10199791.3
8424915.295
7332997.897
5327975.624

COSTO ANUAL DE AMORTIZACIN

(CONDUCCIN)(AOS AL % ANUAL) ($)(6)

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

1080097.235
917981.217
758242.3766
659969.8108
479517.8062

1107078.035
968351.217
861084.7766
893774.2108
1097973.806

0.7457
1.61

ABASTECIMIENTO DE AGUA

DIAMETRO (pulg)

MAT

A
B
C

ANCHO (m)

PROFUNDIDAD
(m)

ESPESOR PLANTILLA
(m)

DIAMETRO (cm)

DIAMETRO TOTAL

AREA MAXIMA
DE TUBO

AREA TOTAL

18

1.15

1.45

0.1

45.72

55.72 0.243845

85.72

16
14
12
10

1
0.9
0.85
0.8

1.4
1.3
1.25
1.2

0.1
0.1
0.1
0.1

40.64
35.56
30.48
25.4

49.64
43.56
37.28
31.1

79.64
73.56
67.28
61.1

9
9
9
9

EXCAVACION(m) "
%
PROF
20
0.28
30
0.42
50
0.7
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

16
VOLUMEN
1468.1716
2202.2574
3670.429
524.347
3161.12
2640.6115
0.945

EXCAVACION(m) "
%
PROF
20
0.25
30
0.375
50
0.625
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

12
VOLUMEN
1114.2374
1671.3561
2785.5934
445.69495
2426.29
2048.2043
0.945

EXCAVACION(m) "
18
%
PROF
VOLUMEN
20
0.29
1748.697245
30
0.435
2623.045868
50
0.725
4371.743113
PLANTILLA (m)
602.99905
RELLENO COMPACTADO (m)
3890.32
RELLENO A VOLTEO (m)
3050.231368
ATRAQUES
0.945

MAT

A
B
C

MAT

A
B
C

0.193533
0.149028
0.109155
0.075965

DIAMETRO MAS ECONOMICO

NO. DE
CONEXIONES

MAT

A
B
C

MAT

A
B
C

EXCAVACION(m) "
14
%
PROF
VOLUMEN
20
0.26
1226.97198
30
0.39
1840.45797
50
0.65
3067.42995
PLANTILLA (m)
471.9123
RELLENO COMPACTADO (m)
2689.97
RELLENO A VOLTEO (m)
2139.126021
ATRAQUES
0.945

EXCAVACION(m) "
10
%
PROF
VOLUMEN
20
0.24
1006.74624
30
0.36
1510.11936
50
0.6
2516.8656
PLANTILLA (m)
419.4776
RELLENO COMPACTADO (m)
2164.69
RELLENO A VOLTEO (m)
1946.376064
ATRAQUES
0.945

ABASTECIMIENTO DE AGUA

Q=

70.67

LPS

DIAMETRO DOMINAL
mm

AREA (M)

PULG.

457.2
406.4
355.6
304.8
254

18
16
14
12
10

PRESIN DE TRABAJO DE LA TUBERIA

(KG/CM)

0.1642
0.1297
0.0993
0.073
0.0507

DIAMETRO
NOMINAL d (cm)

14
14
14
14
14

CONCEPTO
EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

GASTO Q
(M/S)

L=

2786.93

VELOCIDAD V
(M/S)

LONGITUD DE
LINEA L (M)

(Q)

0.07067
0.07067
0.07067
0.07067
0.07067

0.43
0.545
0.712
0.968
1.394

ESPESOR DE PARED
EN (cm)

VELOCIDAD(M
/S)

5
4.5
4
3.4
2.85

0.43
0.545
0.712
0.968
1.394

45.72
40.64
35.56
30.48
25.4

EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

145 V

62.35
79.025
103.24
140.36
202.13

0.00499425
0.00499425
0.00499425
0.00499425
0.00499425

k*d

945032.4
840028.8
735025.2
630021.6
525018

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

UNIDAD

929.441155
1394.16173
2323.60289
320.49695
2067.72
1621.21292
2786.93
1.26

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1840.51
1600

IMPORTE ($)

109339.457
220305.437
520975.003
107427.373
227862.744
62546.3944
5129372.53
2016

DIAMETRO=______mm (__'') C
CANTIDAD

780.3404
1170.5106
1950.851
278.693
1680.15
1403.49795
2786.93
1.26

6379844.94

COSTO TOTAL DE CONDUCCIN (S)

CONCEPTO

2786.93
2786.93
2786.93
2786.93
2786.93

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

592.222625
888.333938
1480.55656
236.88905
1289.58
1088.6306
2786.93
1.26

UNIDAD

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1109.18
1600

IMPORTE ($)

69669.0696
140374.529
331955.587
79402.8407
142111.716
41999.3684
3091207.02
2016

DIAMETRO=______mm (__'') C
CANTIDAD

535.09056
802.63584
1337.7264
222.9544
1150.54
1034.50842
2786.93
1.26

3898736.13

COSTO TOTAL DE CONDUCCIN (S)

PRESIN DE TRABAJO (KG/CM)

123.39
126.97
132.87
143.77
168.31

1HP=
$ KW=

0.7457
1.61

DIMETRO NOMINAL

mm
457.2
406.4
355.6
304.8
254

PULG.
18
16
14
12
10

H.P. (1)

KWH (2)

COSTO HR. BOMBA

($)(3)

1.36
2.55
5.19
11.82
31.25

1.01
1.9
3.87
8.81
23.3

1.63
3.06
6.23
14.18
37.51

n=

0.1

CTE. DE MANNING PERD. FRICCIN Hf=

COEF. MANNING (n)
KLQ (M)
(K)

0.1
0.1
0.1
0.1
0.1

0.0669
0.1253
0.2554
0.5812
1.5367

E*e
1640000
1476000
1312000
1115200
934800

kd/Ee

0.57623927
0.5691252
0.56023262
0.56494046
0.56163671

0.9312
1.744
3.5548
8.0895
21.3887

(1+kd)/Ee

1.57623927
1.5691252
1.56023262
1.56494046
1.56163671

% Hf OTRAS
PRDIDAS

0.09312
0.1744
0.35548
0.80895
2.13887

(1+kd)/Ee

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
1569.31
1600

DIAMETRO=______mm (__'') CLASE____

UNIDAD

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
753.48
1600

62948.0535
126832.515
299931.636
74732.0853
126789.508
39911.3347
2099896.02
2016

SEBREPRESION
h=145V/(1/kd)/Ee

Qhft (QEN LPS) 76n (n EN %)

72.3886944
135.573328
276.339488
628.853462
1662.69337

53.2
53.2
53.2
53.2
53.2

SOBREPRESION
ABSORBIADA POR LA
VALVULA 80%h

SOBREPRESION
ABSORBIADA POR LA
TUBERIA 20%h

39.729708
50.4691154
66.1215927
89.7603293
129.398952

9.93242701
12.6172788
16.5303982
22.4400823
32.3497379

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

91799.2447
652.14162
184964.085
978.21243
437400.303 1630.35405
93415.1067
250.8237
185152.53
1429.73
54146.9508 1136.95596
4373557.12
2786.93
2016
1.26

5422451.34

1.02432
1.9184
3.91028
8.89845
23.52757

1.25548368
49.662135
1.25264728 63.0863942
1.24909272 82.6519908
1.2509758 112.200412
1.24965464
161.74869

DIAMETRO=______mm (__'') CLASE____

UNIDAD

hft=hf+%hf

12.61

UNIDAD

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1289.86
1600

IMPORTE

76717.9402
154577.128
365541.682
84073.596
157556.246
43863.761
3594749.53
2016

4479095.88

2833057.15

COSTO ANUAL DE BOMBEO

($)(4)
14278.8
26805.6
54574.8
124216.8
328587.6

COSTO TOTAL DE
CONDUCCION ($)(5)
6379844.943
5422451.338
4479095.883
3898736.128
2833057.149

COSTO ANUAL DE AMORTIZACIN

(CONDUCCIN)(AOS AL % ANUAL) ($)(6)

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

574186.0449
488020.6204
403118.6294
350886.2515
254975.1435

588464.8449
514826.2204
457693.4294
475103.0515
583562.7435

DIAMETRO
(pulg)

Cot. Inicial
Cot. Final

HP= Qhft/76n (1)

18
16
14
12
10

306
418.43

1.36
2.55
5.19
11.82
31.25

CARGA NORMAL DE
OPERACIN

113.45432
114.3484
116.34028
121.32845
135.95757

ANCHO (m)

1.15
1
0.9
0.85
0.8

PRESION TOTAL Pt=

CON+20% h

123.39
126.97
132.87
143.77
168.31
EXCAVACION(m) "
MAT

A
B
C

20
30
50
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

588464.8449
514826.2204
457693.4294
475103.0515
583562.7435

PROFUNDIDAD
(m)

VACION(m) "
PROF

1.45
1.4
1.3
1.25
1.2

ESPESOR
PLANTILLA (m)

0.1
0.1
0.1
0.1
0.1

18

VOLUMEN
0.29 929.441155
0.435 1394.16173
0.725 2323.60289
ANTILLA (m)
320.49695
COMPACTADO (m)
2067.72
O A VOLTEO (m)
1621.21292
ATRAQUES
1.26

DIAMETRO (cm)

45.72
40.64
35.56
30.48
25.4

DIAMETRO
TOTAL

55.72
49.64
43.56
37.28
31.1

AREA MAXIMA DE
TUBO

0.24384458
0.19353274
0.14902758
0.10915477
0.07596467

AREA TOTAL

85.72
79.64
73.56
67.28
61.1

NO. DE
CONEXIONES

12
12
12
12
12

EXCAVACION(m) "
16
MAT
%
PROF
VOLUMEN
A
20
0.28
780.3404
B
30
0.42
1170.5106
C
50
0.7
1950.851
PLANTILLA (m)
278.693
RELLENO COMPACTADO (m)
1680.15
RELLENO A VOLTEO (m)
1403.49795
ATRAQUES
1.26

EXCAVACION(m) "
MAT
%
PROF
A
20
0.25
B
30
0.375
C
50
0.625
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

12
VOLUMEN
592.222625
888.333938
1480.55656
236.88905
1289.58
1088.6306
1.26

EXCAVACION(m) "
14
MAT
%
PROF
VOLUMEN
A
20
0.26
652.14162
B
30
0.39
978.21243
C
50
0.65 1630.35405
PLANTILLA (m)
250.8237
RELLENO COMPACTADO (m)
1429.73
RELLENO A VOLTEO (m)
1136.95596
ATRAQUES
1.26

EXCAVACION(m) "
10
MAT
%
PROF
VOLUMEN
A
20
0.24
535.09056
B
30
0.36
802.63584
C
50
0.6
1337.7264
PLANTILLA (m)
222.9544
RELLENO COMPACTADO (m)
1150.54
RELLENO A VOLTEO (m)
1034.50842
ATRAQUES
1.26

Q=

70.67

LPS

DIAMETRO DOMINAL
mm

AREA (M)

PULG.

457.2
406.4
355.6
304.8
254

18
16
14
12
10

PRESIN DE TRABAJO DE LA TUBERIA

(KG/CM)

0.1642
0.1297
0.0993
0.073
0.0507

DIAMETRO
NOMINAL d (cm)

14
14
14
14
14

CONCEPTO
EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

GASTO Q
(M/S)

L=

1486.93

VELOCIDAD V
(M/S)

LONGITUD DE
LINEA L (M)

(Q)

0.07067
0.07067
0.07067
0.07067
0.07067

0.43
0.545
0.712
0.968
1.394

ESPESOR DE PARED
EN (cm)

VELOCIDAD(M
/S)

5
4.5
4
3.4
2.85

0.43
0.545
0.712
0.968
1.394

45.72
40.64
35.56
30.48
25.4

EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

145 V

62.35
79.025
103.24
140.36
202.13

0.00499425
0.00499425
0.00499425
0.00499425
0.00499425

k*d

945032.4
840028.8
735025.2
630021.6
525018

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

UNIDAD

495.891155
743.836733
1239.72789
170.99695
1103.21
864.97692
1486.93
1.155

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1840.51
1600

IMPORTE ($)

58336.6355
117541.08
277959.39
57316.4677
121573.742
33370.8096
2736709.53
1848

DIAMETRO=______mm (__'') C
CANTIDAD

416.3404
624.5106
1040.851
148.693
896.42
748.817948
1486.93
1.155

3404655.66

COSTO TOTAL DE CONDUCCIN (S)

CONCEPTO

1486.93
1486.93
1486.93
1486.93
1486.93

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

315.972625
473.958938
789.931563
126.38905
688.04
580.824597
1486.93
1.155

UNIDAD

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1109.18
1600

IMPORTE ($)

37171.0196
74894.9913
177110.556
42364.3457
75822.008
22408.2129
1649273.02
1848

DIAMETRO=______mm (__'') C
CANTIDAD

285.49056
428.23584
713.7264
118.9544
613.86
551.948416
1486.93
1.155

2080892.15

COSTO TOTAL DE CONDUCCIN (S)

PRESIN DE TRABAJO (KG/CM)

112.26
115.42
120.4
128.97
146.68

1HP=
$ KW=

0.7457
1.61

DIMETRO NOMINAL

mm
457.2
406.4
355.6
304.8
254

PULG.
18
16
14
12
10

H.P. (1)

KWH (2)

COSTO HR. BOMBA

($)(3)

0.73
1.36
2.77
6.31
16.68

0.54
1.01
2.07
4.71
12.44

0.87
1.63
3.33
7.58
20.03

n=

0.1

CTE. DE MANNING PERD. FRICCIN Hf=

COEF. MANNING (n)
KLQ (M)
(K)

0.1
0.1
0.1
0.1
0.1

0.0669
0.1253
0.2554
0.5812
1.5367

E*e
1640000
1476000
1312000
1115200
934800

kd/Ee

0.57623927
0.5691252
0.56023262
0.56494046
0.56163671

0.4968
0.9305
1.8966
4.316
11.4117

(1+kd)/Ee

1.57623927
1.5691252
1.56023262
1.56494046
1.56163671

% Hf OTRAS
PRDIDAS

0.04968
0.09305
0.18966
0.4316
1.14117

(1+kd)/Ee

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
1569.31
1600

DIAMETRO=______mm (__'') CLASE____

UNIDAD

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
753.48
1600

33585.1095
67669.8274
160024.596
39872.3253
67647.372
21294.1699
1120372.02
1848

SEBREPRESION
h=145V/(1/kd)/Ee

Qhft (QEN LPS) 76n (n EN %)

38.6197416
72.3342785
147.435994
335.512892
887.111323

53.2
53.2
53.2
53.2
53.2

SOBREPRESION
ABSORBIADA POR LA
VALVULA 80%h

SOBREPRESION
ABSORBIADA POR LA
TUBERIA 20%h

39.729708
50.4691154
66.1215927
89.7603293
129.398952

9.93242701
12.6172788
16.5303982
22.4400823
32.3497379

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

48978.2847
347.94162
98685.165
521.91243
233369.203
869.85405
49840.4067
133.8237
98785.484
762.81
28889.3964 606.607963
2333454.12
1486.93
1848
1.155

2893850.06

0.54648
1.02355
2.08626
4.7476
12.55287

1.25548368
49.662135
1.25264728 63.0863942
1.24909272 82.6519908
1.2509758 112.200412
1.24965464
161.74869

DIAMETRO=______mm (__'') CLASE____

UNIDAD

hft=hf+%hf

12.61

UNIDAD

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1289.86
1600

IMPORTE

40931.8522
82472.6022
195029.977
44856.366
84061.662
23402.9352
1917931.53
1848

2390534.92

1512313.42

COSTO ANUAL DE BOMBEO

($)(4)
7621.2
14278.8
29170.8
66400.8
175462.8

COSTO TOTAL DE
CONDUCCION ($)(5)
3404655.659
2893850.058
2390534.924
2080892.151
1512313.417

COSTO ANUAL DE AMORTIZACIN

(CONDUCCIN)(AOS AL % ANUAL) ($)(6)

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

306419.0093
260446.5052
215148.1432
187280.2935
136108.2075

314040.2093
274725.3052
244318.9432
253681.0935
311571.0075

DIAMETRO
(pulg)

Cot. Inicial
Cot. Final

HP= Qhft/76n (1)

18
16
14
12
10

418.43
520.21

0.73
1.36
2.77
6.31
16.68

CARGA NORMAL DE
OPERACIN

102.32648
102.80355
103.86626
106.5276
114.33287

ANCHO (m)

1.15
1
0.9
0.85
0.8

PRESION TOTAL Pt=

CON+20% h

112.26
115.42
120.4
128.97
146.68
EXCAVACION(m) "
MAT

A
B
C

20
30
50
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

314040.2093
274725.3052
244318.9432
253681.0935
311571.0075

PROFUNDIDAD
(m)

VACION(m) "
PROF

1.45
1.4
1.3
1.25
1.2

ESPESOR
PLANTILLA (m)

0.1
0.1
0.1
0.1
0.1

18

VOLUMEN
0.29 495.891155
0.435 743.836733
0.725 1239.72789
ANTILLA (m)
170.99695
COMPACTADO (m)
1103.21
O A VOLTEO (m)
864.97692
ATRAQUES
1.155

DIAMETRO (cm)

45.72
40.64
35.56
30.48
25.4

DIAMETRO
TOTAL

55.72
49.64
43.56
37.28
31.1

AREA MAXIMA DE
TUBO

0.24384458
0.19353274
0.14902758
0.10915477
0.07596467

AREA TOTAL

85.72
79.64
73.56
67.28
61.1

NO. DE
CONEXIONES

11
11
11
11
11

EXCAVACION(m) "
16
MAT
%
PROF
VOLUMEN
A
20
0.28
416.3404
B
30
0.42
624.5106
C
50
0.7
1040.851
PLANTILLA (m)
148.693
RELLENO COMPACTADO (m)
896.42
RELLENO A VOLTEO (m)
748.817948
ATRAQUES
1.155

EXCAVACION(m) "
MAT
%
PROF
A
20
0.25
B
30
0.375
C
50
0.625
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

12
VOLUMEN
315.972625
473.958938
789.931563
126.38905
688.04
580.824597
1.155

EXCAVACION(m) "
14
MAT
%
PROF
VOLUMEN
A
20
0.26
347.94162
B
30
0.39
521.91243
C
50
0.65
869.85405
PLANTILLA (m)
133.8237
RELLENO COMPACTADO (m)
762.81
RELLENO A VOLTEO (m)
606.607963
ATRAQUES
1.155

EXCAVACION(m) "
10
MAT
%
PROF
VOLUMEN
A
20
0.24
285.49056
B
30
0.36
428.23584
C
50
0.6
713.7264
PLANTILLA (m)
118.9544
RELLENO COMPACTADO (m)
613.86
RELLENO A VOLTEO (m)
551.948416
ATRAQUES
1.155

Q=

70.67

LPS

DIAMETRO DOMINAL
mm

AREA (M)

PULG.

457.2
406.4
355.6
304.8
254

18
16
14
12
10

PRESIN DE TRABAJO DE LA TUBERIA

(KG/CM)

0.1642
0.1297
0.0993
0.073
0.0507

DIAMETRO
NOMINAL d (cm)

14
14
14
14
14

CONCEPTO
EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

GASTO Q
(M/S)

L=

3836.93

VELOCIDAD V
(M/S)

LONGITUD DE
LINEA L (M)

(Q)

0.07067
0.07067
0.07067
0.07067
0.07067

0.43
0.545
0.712
0.968
1.394

ESPESOR DE PARED
EN (cm)

VELOCIDAD(M
/S)

5
4.5
4
3.4
2.85

0.43
0.545
0.712
0.968
1.394

45.72
40.64
35.56
30.48
25.4

EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

145 V

62.35
79.025
103.24
140.36
202.13

0.00499425
0.00499425
0.00499425
0.00499425
0.00499425

k*d

945032.4
840028.8
735025.2
630021.6
525018

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

UNIDAD

1279.61616
1919.42423
3199.04039
441.24695
2846.75
2232.01892
3836.93
1.575

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1840.51
1600

IMPORTE ($)

150534.044
303307.417
717256.845
147901.565
313711.85
86111.2899
7061908.03
2520

DIAMETRO=______mm (__'') C
CANTIDAD

1074.3404
1611.5106
2685.851
383.693
2313.16
1932.27795
3836.93
1.575

8783251.05

COSTO TOTAL DE CONDUCCIN (S)

CONCEPTO

3836.93
3836.93
3836.93
3836.93
3836.93

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

815.347625
1223.02144
2038.36906
326.13905
1775.44
1498.7816
3836.93
1.575

UNIDAD

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1109.18
1600

IMPORTE ($)

95917.4946
193261.848
457022.728
109318.548
195653.488
57822.994
4255846.02
2520

DIAMETRO=______mm (__'') C
CANTIDAD

736.69056
1105.03584
1841.7264
306.9544
1584.02
1424.26842
3836.93
1.575

5367363.12

COSTO TOTAL DE CONDUCCIN (S)

PRESIN DE TRABAJO (KG/CM)

115.96
119.88
126.53
139.31
169.36

1HP=
$ KW=

0.7457
1.61

DIMETRO NOMINAL

mm
457.2
406.4
355.6
304.8
254

PULG.
18
16
14
12
10

H.P. (1)

KWH (2)

COSTO HR. BOMBA

($)(3)

1.87
3.51
7.15
16.27
43.03

1.39
2.62
5.33
12.13
32.09

2.24
4.22
8.58
19.53
51.66

n=

0.1

CTE. DE MANNING PERD. FRICCIN Hf=

COEF. MANNING (n)
KLQ (M)
(K)

0.1
0.1
0.1
0.1
0.1

0.0669
0.1253
0.2554
0.5812
1.5367

E*e
1640000
1476000
1312000
1115200
934800

kd/Ee

0.57623927
0.5691252
0.56023262
0.56494046
0.56163671

1.282
2.4011
4.8941
11.1373
29.4471

(1+kd)/Ee

1.57623927
1.5691252
1.56023262
1.56494046
1.56163671

% Hf OTRAS
PRDIDAS

0.1282
0.24011
0.48941
1.11373
2.94471

(1+kd)/Ee

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
1569.31
1600

DIAMETRO=______mm (__'') CLASE____

UNIDAD

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
753.48
1600

86664.2775
174617.763
412933.476
102888.045
174559.004
54948.2755
2891050.02
2520

SEBREPRESION
h=145V/(1/kd)/Ee

53.2
53.2
53.2
53.2
53.2

SOBREPRESION
ABSORBIADA POR LA
VALVULA 80%h

SOBREPRESION
ABSORBIADA POR LA
TUBERIA 20%h

39.729708
50.4691154
66.1215927
89.7603293
129.398952

9.93242701
12.6172788
16.5303982
22.4400823
32.3497379

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

126385.405
897.84162
254650.905 1346.76243
602194.653 2244.60405
128610.057
345.3237
254910.232
1968.39
74547.2832 1565.31396
6021332.62
3836.93
2520
1.575

7465151.15

Qhft (QEN LPS) 76n (n EN %)

1.4102
99.658834
2.64121 186.654311
5.38351 380.452652
12.25103
865.78029
32.39181 2289.12921

1.25548368
49.662135
1.25264728 63.0863942
1.24909272 82.6519908
1.2509758 112.200412
1.24965464
161.74869

DIAMETRO=______mm (__'') CLASE____

UNIDAD

hft=hf+%hf

12.61

UNIDAD

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1289.86
1600

IMPORTE

105622.088
212815.399
503262.674
115749.051
216916.578
60389.8127
4949102.53
2520

6166378.13

3900180.86

COSTO ANUAL DE BOMBEO

($)(4)
19622.4
36967.2
75160.8
171082.8
452541.6

COSTO TOTAL DE
CONDUCCION ($)(5)
8783251.046
7465151.153
6166378.133
5367363.117
3900180.858

COSTO ANUAL DE AMORTIZACIN

(CONDUCCIN)(AOS AL % ANUAL) ($)(6)

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

790492.5942
671863.6037
554974.032
483062.6806
351016.2772

810114.9942
708830.8037
630134.832
654145.4806
803557.8772

DIAMETRO
(pulg)

Cot. Inicial
Cot. Final

HP= Qhft/76n (1)

18
16
14
12
10

520.21
624.83

1.87
3.51
7.15
16.27
43.03

CARGA NORMAL DE
OPERACIN

106.0302
107.26121
110.00351
116.87103
137.01181

ANCHO (m)

1.15
1
0.9
0.85
0.8

PRESION TOTAL Pt=

CON+20% h

115.96
119.88
126.53
139.31
169.36
EXCAVACION(m) "
MAT

A
B
C

20
30
50
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

810114.9942
708830.8037
630134.832
654145.4806
803557.8772

PROFUNDIDAD
(m)

VACION(m) "
PROF

1.45
1.4
1.3
1.25
1.2

ESPESOR
PLANTILLA (m)

0.1
0.1
0.1
0.1
0.1

18

VOLUMEN
0.29 1279.61616
0.435 1919.42423
0.725 3199.04039
ANTILLA (m)
441.24695
COMPACTADO (m)
2846.75
O A VOLTEO (m)
2232.01892
ATRAQUES
1.575

DIAMETRO (cm)

45.72
40.64
35.56
30.48
25.4

DIAMETRO
TOTAL

55.72
49.64
43.56
37.28
31.1

AREA MAXIMA DE
TUBO

0.24384458
0.19353274
0.14902758
0.10915477
0.07596467

AREA TOTAL

85.72
79.64
73.56
67.28
61.1

NO. DE
CONEXIONES

15
15
15
15
15

EXCAVACION(m) "
16
MAT
%
PROF
VOLUMEN
A
20
0.28
1074.3404
B
30
0.42
1611.5106
C
50
0.7
2685.851
PLANTILLA (m)
383.693
RELLENO COMPACTADO (m)
2313.16
RELLENO A VOLTEO (m)
1932.27795
ATRAQUES
1.575

EXCAVACION(m) "
MAT
%
PROF
A
20
0.25
B
30
0.375
C
50
0.625
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

12
VOLUMEN
815.347625
1223.02144
2038.36906
326.13905
1775.44
1498.7816
1.575

EXCAVACION(m) "
14
MAT
%
PROF
VOLUMEN
A
20
0.26
897.84162
B
30
0.39 1346.76243
C
50
0.65 2244.60405
PLANTILLA (m)
345.3237
RELLENO COMPACTADO (m)
1968.39
RELLENO A VOLTEO (m)
1565.31396
ATRAQUES
1.575

EXCAVACION(m) "
10
MAT
%
PROF
VOLUMEN
A
20
0.24
736.69056
B
30
0.36 1105.03584
C
50
0.6
1841.7264
PLANTILLA (m)
306.9544
RELLENO COMPACTADO (m)
1584.02
RELLENO A VOLTEO (m)
1424.26842
ATRAQUES
1.575

Q=

70.67

LPS

DIAMETRO DOMINAL
mm

AREA (M)

PULG.

457.2
406.4
355.6
304.8
254

18
16
14
12
10

PRESIN DE TRABAJO DE LA TUBERIA

(KG/CM)

0.1642
0.1297
0.0993
0.073
0.0507

DIAMETRO
NOMINAL d (cm)

14
14
14
14
14

CONCEPTO
EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

GASTO Q
(M/S)

L=

1049

VELOCIDAD V
(M/S)

LONGITUD DE
LINEA L (M)

(Q)

0.07067
0.07067
0.07067
0.07067
0.07067

0.43
0.545
0.712
0.968
1.394

ESPESOR DE PARED
EN (cm)

VELOCIDAD(M
/S)

5
4.5
4
3.4
2.85

0.43
0.545
0.712
0.968
1.394

45.72
40.64
35.56
30.48
25.4

EXCAVACION MAT. A
EXCAVACION MAT. B
EXCAVACION MAT. C
PLANTILLA
RELL. COMPACTADO
RELL. VOLTEO
TUBERIA
ATRAQUES

145 V

62.35
79.025
103.24
140.36
202.13

0.00499425
0.00499425
0.00499425
0.00499425
0.00499425

k*d

945032.4
840028.8
735025.2
630021.6
525018

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

UNIDAD

349.8415
524.76225
874.60375
120.635
778.29
610.22428
1049
0.63

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1840.51
1600

IMPORTE ($)

41155.3541
82922.9307
196094.907
40435.6457
85767.558
23542.4527
1930694.99
1008

DIAMETRO=______mm (__'') C
CANTIDAD

293.72
440.58
734.3
104.9
632.41
528.2764
1049
0.63

2401621.84

COSTO TOTAL DE CONDUCCIN (S)

CONCEPTO

1049
1049
1049
1049
1049

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

222.9125
334.36875
557.28125
89.165
485.4
409.76038
1049
0.63

UNIDAD

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1109.18
1600

IMPORTE ($)

26223.4265
52836.9499
124948.029
29887.2164
53491.08
15808.5555
1163529.82
1008

DIAMETRO=______mm (__'') C
CANTIDAD

201.408
302.112
503.52
83.92
433.06
389.3888
1049
0.63

1467733.08

COSTO TOTAL DE CONDUCCIN (S)

PRESIN DE TRABAJO (KG/CM)

111.49
114.51
119.17
126.96
142.38

1HP=
$ KW=

0.7457
1.61

DIMETRO NOMINAL

mm
457.2
406.4
355.6
304.8
254

PULG.
18
16
14
12
10

H.P. (1)

KWH (2)

COSTO HR. BOMBA

($)(3)

0.51
0.96
1.96
4.45
11.76

0.38
0.72
1.46
3.32
8.77

0.61
1.16
2.35
5.35
14.12

n=

0.1

CTE. DE MANNING PERD. FRICCIN Hf=

COEF. MANNING (n)
KLQ (M)
(K)

0.1
0.1
0.1
0.1
0.1

0.0669
0.1253
0.2554
0.5812
1.5367

E*e
1640000
1476000
1312000
1115200
934800

kd/Ee

0.57623927
0.5691252
0.56023262
0.56494046
0.56163671

0.3505
0.6564
1.338
3.0449
8.0507

(1+kd)/Ee

1.57623927
1.5691252
1.56023262
1.56494046
1.56163671

% Hf OTRAS
PRDIDAS

0.03505
0.06564
0.1338
0.30449
0.80507

(1+kd)/Ee

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
1569.31
1600

34553.2208
69620.4516
164637.403
35161.431
69691.582
20380.9035
1646206.19
1008

2041259.18
DIAMETRO=______mm (__'') CLASE____
UNIDAD

m
m
m
m
m
m
m
m

P.U.

IMPORTE ($)

117.64
158.02
224.21
335.19
110.2
38.58
753.48
1600

23693.6371
47739.7382
112894.219
28129.1448
47723.212
15022.6199
790400.52
1008

0.38555
0.72204
1.4718
3.34939
8.85577

SEBREPRESION
h=145V/(1/kd)/Ee

1.25548368
49.662135
1.25264728 63.0863942
1.24909272 82.6519908
1.2509758 112.200412
1.24965464
161.74869

DIAMETRO=______mm (__'') CLASE____

UNIDAD

hft=hf+%hf

12.61
Qhft (QEN LPS) 76n (n EN %)

27.2468185
51.0265668
104.012106
236.701391
625.837266

53.2
53.2
53.2
53.2
53.2

SOBREPRESION
ABSORBIADA POR LA
VALVULA 80%h

SOBREPRESION
ABSORBIADA POR LA
TUBERIA 20%h

39.729708
50.4691154
66.1215927
89.7603293
129.398952

9.93242701
12.6172788
16.5303982
22.4400823
32.3497379

DIAMETRO=______mm (__'') CLASE____

CANTIDAD

245.466
368.199
613.665
94.41
538.15
427.95004
1049
0.63

UNIDAD

m
m
m
m
m
m
m
m

P.U.

117.64
158.02
224.21
335.19
110.2
38.58
1289.86
1600

IMPORTE

28876.6202
58182.806
137589.83
31645.2879
59304.13
16510.3125
1353063.14
1008

1686180.13

1066611.09

COSTO ANUAL DE BOMBEO

($)(4)
5343.6
10161.6
20586
46866
123691.2

COSTO TOTAL DE
CONDUCCION ($)(5)
2401621.838
2041259.182
1686180.126
1467733.077
1066611.091

COSTO ANUAL DE AMORTIZACIN

(CONDUCCIN)(AOS AL % ANUAL) ($)(6)

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

216145.9654
183713.3264
151756.2114
132095.977
95994.99821

221489.5654
193874.9264
172342.2114
178961.977
219686.1982

DIAMETRO
(pulg)

Cot. Inicial
Cot. Final

HP= Qhft/76n (1)

18
16
14
12
10

624.83
726

0.51
0.96
1.96
4.45
11.76

CARGA NORMAL DE
OPERACIN

101.55555
101.89204
102.6418
104.51939
110.02577

ANCHO (m)

1.15
1
0.9
0.85
0.8

PRESION TOTAL Pt=

CON+20% h

111.49
114.51
119.17
126.96
142.38
EXCAVACION(m) "
MAT

A
B
C

20
30
50
PLANTILLA (m)
RELLENO COMPACTADO (m)
RELLENO A VOLTEO (m)
ATRAQUES

COSTO ANUAL DE BOMBEO (365 DIAS DE

OPERACIN)($)(7)

221489.5654
193874.9264
172342.2114
178961.977
219686.1982

PROFUNDIDAD
(m)

1.45
1.4
1.3
1.25
1.2

VACION(m) "
PROF

ANTILLA (m)
COMPACTADO (m)
O A VOLTEO (m)
ATRAQUES

ESPESOR
PLANTILLA (m)

0.1
0.1
0.1
0.1
0.1

18
0.29
0.435
0.725

VOLUMEN
349.8415
524.76225
874.60375
120.635
778.29
610.22428
0.63

DIAMETRO (cm)

45.72
40.64
35.56
30.48
25.4

DIAMETRO
TOTAL

55.72
49.64
43.56
37.28
31.1

AREA MAXIMA DE
TUBO

0.24384458
0.19353274
0.14902758
0.10915477
0.07596467

AREA TOTAL

85.72
79.64
73.56
67.28
61.1

NO. DE
CONEXIONES

6
6
6
6
6

EXCAVACION(m) "
16
MAT
%
PROF
VOLUMEN
A
20
0.28
293.72
B
30
0.42
440.58
C
50
0.7
734.3
PLANTILLA (m)
104.9
RELLENO COMPACTADO (m)
632.41
RELLENO A VOLTEO (m)
528.2764
ATRAQUES
0.63

EXCAVACION(m) "
12
MAT
%
PROF
VOLUMEN
A
20
0.25
222.9125
B
30
0.375
334.36875
C
50
0.625
557.28125
PLANTILLA (m)
89.165
RELLENO COMPACTADO (m)
485.4
RELLENO A VOLTEO (m)
409.76038
ATRAQUES
0.63

EXCAVACION(m) "
14
MAT
%
PROF
VOLUMEN
A
20
0.26
245.466
B
30
0.39
368.199
C
50
0.65
613.665
PLANTILLA (m)
94.41
RELLENO COMPACTADO (m)
538.15
RELLENO A VOLTEO (m)
427.95004
ATRAQUES
0.63

EXCAVACION(m) "
10
MAT
%
PROF
VOLUMEN
A
20
0.24
201.408
B
30
0.36
302.112
C
50
0.6
503.52
PLANTILLA (m)
83.92
RELLENO COMPACTADO (m)
433.06
RELLENO A VOLTEO (m)
389.3888
ATRAQUES
0.63