Professional Documents
Culture Documents
Grupo Nro. 2
Datos:
Poblacin y consumo:
(Poblacin inicial)
= 75200
= 200
(Dotacin inicial)
Tubera:
= 150
! = 6000 #
Instalacin de bombeo:
$ = 0.75
%& = 18 #
Costos:
Tuberas
Tabla 1 Costo de tuberas.
Dimetro
mm
500
450
400
355
315
Precio de tubera
$/m
$
2,350.00
$
1,800.00
$
1,500.00
$
1,100.00
$
860.00
Pgina 1 de 4
Dimetro Ms Econmico
Grupo Nro. 2
Estacin de bombeo
$600,000 (Bombas para los primeros 10 aos)
$250,000 (Instalacin de bombas nuevas a los 10 aos)
Costo de la energa
0,35 $/kWh
Costo de excavacin
90 $/m3
( = )0.50 + +, )1.60 + +, ! (Volumen de excavacin)
Procedimiento y Resultados
Poblacin
Aos
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
hab
75200
75952
76712
77479
78253
79036
79826
80625
81431
82245
83068
83898
84737
85585
86440
87305
88178
89060
89950
90850
91758
Dotacin
l/hab.da
200
203
206
209
212
215
219
222
225
229
232
236
239
243
246
250
254
258
261
265
269
Pgina 2 de 4
Volumen diario
necesario
3
m
15040
15418
15806
16204
16611
17029
17457
17896
18346
18808
19281
19766
20263
20772
21295
21830
22379
22942
23519
24111
24717
m /seg
0.174
0.178
0.183
0.188
0.192
0.197
0.202
0.207
0.212
0.218
0.223
0.229
0.235
0.240
0.246
0.253
0.259
0.266
0.272
0.279
0.286
Dimetro Ms Econmico
Grupo Nro. 2
Diametro [mm]
VPN Obra
VPN Energia
VPN Total
500
450
400
355
315
$15,949,798.37
$12,567,448.37
$10,687,798.37
$8,218,421.87
$6,718,589.87
$3,899,447.25
$5,495,121.39
$8,574,823.98
$14,135,932.28
$24,102,205.72
$19,849,245.63
$18,062,569.76
$19,262,622.35
$22,354,354.15
$30,820,795.60
Pgina 3 de 4
Dimetro Ms Econmico
Grupo Nro. 2
Diagrama de Camerer
$35,000,000.00
VALOR PRESENTE
$30,000,000.00
$25,000,000.00
$20,000,000.00
VP Obra
$15,000,000.00
VP Energia
$10,000,000.00
VP Total
$5,000,000.00
$0.00
300
350
400
450
500
DN [mm]
+./0 = 450 ##
Pgina 4 de 4