ITEM

1
2
3
4
5
6
7
8
9
10
11

SECCION
300
318
356.5
397.5
450
477
516.7
556.5
596
636
715

POTENCIA
HORAS
COSTO DE ENERGIA
IMPUESTOS Y SEGUROS
TENSION
FDP

TIEMPO

20

DIAMETRO
24.55
25.15
26.68
28.14
29.51
30.38
31.65
32.84
33.99
35.36
37.21

PESO POR KILOMETRO

1240
1302
1456
1628
1725
1829
1982
2130
2282
2429
2738

80000000
8760
0.05
0.025
138000
0.95

TASA
RESISTENCIA COSTO UNIT
0.0913
15
0.087
5.8
0.0777
6.4
0.0696
7
0.0622
7.8
0.0587
8.1
0.0541
8.7
0.0503
9.3
0.0441
9.7
0.0392
10.3
0.0342
11

0.1

CORRIENTE
INVERSION COBRE
18600
7551.6
9318.4
11396
13455
14814.9
17243.4
19809
22135.4
25018.7
30118

5298.3599620961

ANUALIDAD INVERSION
2184.7490207694
887.0081024324
1094.5357674805
1338.5698839079
1580.4192513146
1740.1525950428
2025.4032938029
2326.7577071194
2600.0157781902
2938.6871142969
3537.6489788995

352.3113770799
COSTO ENERGIA PERDIDAS
4963.6165497483
4729.8427144371
4224.2388380662
3783.8741715497
3381.5657107815
3191.2846820397
2941.2010442649
2734.6102130596
2397.5409621457
2131.1475219073
1859.3174808477

COM
465
188.79
232.96
284.9
336.375
370.3725
431.085
495.225
553.385
625.4675
752.95

TOTAL COSTOS
5428.6165497483
4918.6327144371
4457.1988380662
4068.7741715497
3717.9407107815
3561.6571820397
3372.2860442649
3229.8352130596
2950.9259621457
2756.6150219073
2612.2674808477

TOTAL ANUAL
7613.3655705177
5805.6408168694
5551.7346055467
5407.3440554576
5298.3599620961
5301.8097770825
5397.6893380678
5556.592920179
5550.9417403359
5695.3021362042
6149.9164597472