GASTOS POR PARCELAS

NRO.
PARCELA

AREA (M)

USO

DOTACIN LTS/DIA

GASTO LTS/S

28,600.00

MULTIFAMILIAS

1,029,600.00

11.920

31,200.00

"

1,123,200.00

13.000

28,600.00

"

1,029,600.00

11.920

13,200.00

"

475,200.00

5.500

14,300.00

"

541,800.00

5.960

12,000.00

"

432,000.00

5.000

13,000.00

"

468,000.00

5.420

41,800.00

"

1,504,800.00

17.420

21,600.00

"

777,600.00

9.000

10

33,600.00

"

1,209,600.00

14.000

11

30,800.00

"

1,108,800.00

12.830

12

19,800.00

"

712,800.00

8.250

13

14,850.00

"

534,600.00

6.190

14

14,850.00

"

534,600.00

6.190

15

13,500.00

"

472,200.00

5.500

16

13,500.00

"

472,200.00

5.500

17

9,900.00

"

356,400.00

4.130

18

9,900.00

"

356,400.00

4.130

19

55,200.00

"

1,987,200.00

23.000

20

68,000.00

"

2,448,000.00

28.330

21

3,240.00

ZONA VERDE

6,480.00

0.075

22

64,400.00

AREA DE SERVICIO

9,386.00

0.440

23

59,800.00

AREA EDUCACIONAL

92,200.00

0.940

24

51,800.00

AREA COMERCIAL

1,968,400.00

22.780

TOTAL.........

227.425

GASTOS EN PARCELAS S/CASOS:

NRO. PARCELA

GASTO L/S (QM)

CASO 1
2.5 Q.M.

CASO 2
1,8 Q.M.

11.920

29.800

21.456

13.000

32.500

23.400

11.920

29.800

21.456

5.500

13.750

9.900

5.960

14.900

10.728

5.000

12.500

9.000

5.420

13.550

9.756

17.420

43.550

31.356

9.000

22.500

16.200

10

14.000

35.000

25.200

11

12.830

32.075

23.094

12

8.250

20.625

14.850

13

6.190

15.475

11.142

14

6.190

15.475

11.142

15

5.500

13.750

9.900

16

5.500

13.750

9.900

17

4.130

10.325

7.434

18

4.130

10.325

7.434

19

23.000

57.500

41.400

20

28.330

70.825

50.994

21

0.075

0.188

0.135

22

0.440

1.100

0.792

23

0.940

2.350

1.692

24

22.780

56.950

41.004

TOTALES EN LTS/SEG...

227.425

568.563

409.365

CALCULOS DE LAS DOTACIONES PARA PARCELAS

MULTIFAMILIARES -R-9-DENSIDAD 1200 HAB/HA

PARCELA N 1
rea =

260*110 =

N personas = NP =

28.600 m

2,86 ha

rea parcela * Densidad neta

NP =

2,86 ha * 1200 hab/ha

NP =

3.432 Personas

NP * 300 Lts/p/da
Qm en seg =

1.029.600,00 Lts/da

1,029,600.00 =
86,400.00

Qm=

11,92 Lts/seg

PARCELA N 2
rea =

260*120 =

N personas = NP =

31.200 m

3,12 ha

rea parcela * Densidad neta

NP =

3,12 ha * 1200 hab/ha

NP =

3.744 Personas

NP * 300 Lts/p/da
Qm en seg =

1.123.200,00 Lts/da

1,123,200.00 =
86,400.00

Qm=

PARCELA N 3
rea =

260*110 =

28.600 m

Clculo Idem a Parcela N 1

2,86 ha

13,00 Lts/seg

PARCELA N 4
rea =

120*110 =

N personas = NP =

13.200 m

1,32 ha

rea parcela * Densidad neta

NP =

1,32 ha * 1200 hab/ha

NP =

1.584 Personas

NP * 300 Lts/p/da
Qm en seg =

475.200,00 Lts/da

475,200.00
86,400.00

Qm=

5,5 Lts/seg

PARCELA N 5
rea =

130*110 =

N personas = NP =

14.300 m

1,43 ha

rea parcela * Densidad neta

NP =

1,43 ha * 1200 hab/ha

NP =

1.716 Personas

NP * 300 Lts/p/da
Qm en seg =

514.800,00 Lts/da

514,800.00
86,400.00

Qm=

5,96 Lts/seg

PARCELA N 6
rea =

120*110 =

N personas = NP =

12.000 m

1,20 ha

rea parcela * Densidad neta

NP =

1,20 ha * 1200 hab/ha

NP =

1.440 Personas

NP * 300 Lts/p/da
Qm en seg =

432.000,00 Lts/da

432,000.00
86,400.00

Qm=

5,00 Lts/seg

PARCELA N 7
rea =

130*100 =

N personas = NP =

13.000 m

1,30 ha

rea parcela * Densidad neta

NP =

1,30 ha * 1200 hab/ha

NP =

1.560 Personas

NP * 300 Lts/p/da
Qm en seg =

468.000,00 Lts/da

468,000.00
86,400.00

Qm=

5,42 Lts/seg

PARCELA N 8
rea =

380*110 =

N personas = NP =

41.800 m

4,18 ha

rea parcela * Densidad neta

NP =

4,18 ha * 1200 hab/ha

NP =

5.016 Personas

NP * 300 Lts/p/da
Qm en seg =

1.504.800,00 Lts/da

1,504,800.00 =
86,400.00

Qm=

17,42 Lts/seg

PARCELA N 9
rea =

90*240

N personas = NP =

21.600 m

2,16 ha

rea parcela * Densidad neta

NP =

2,16 ha * 1200 hab/ha

NP =

2.592 Personas

NP * 300 Lts/p/da
Qm en seg =

777.600,00 Lts/da

777,600.00
86,400.00

Qm=

9,00 Lts/seg

PARCELA N 10
rea =

280*120 =

N personas = NP =

33.600 m

3,36 ha

rea parcela * Densidad neta

NP =

3,36 ha * 1200 hab/ha

NP =

4.032 Personas

NP * 300 Lts/p/da
Qm en seg =

1.209.600,00 Lts/da

1,209,600.00 =
86,400.00

Qm=

14,00 Lts/seg

PARCELA N 11
rea =

280*110 =

N personas = NP =

30.800 m

3,08 ha

rea parcela * Densidad neta

NP =

3,08 ha * 1200 hab/ha

NP =

3.696 Personas

NP * 300 Lts/p/da
Qm en seg =

1.108.800,00 Lts/da

1,108,800.00 =
86,400.00

Qm=

12,83 Lts/seg

PARCELA N 12
rea =

90*220

N personas = NP =

19.800 m

1,98 ha

rea parcela * Densidad neta

NP =

1,98 ha * 1200 hab/ha

NP =

2.376 Personas

NP * 300 Lts/p/da
Qm en seg =

712.800,00 Lts/da

712,800.00
86,400.00

Qm=

8,25 Lts/seg

PARCELA N 13
rea =

135*110 =

N personas = NP =

14.850 m

1,485 ha

rea parcela * Densidad neta

NP =

1,485 ha * 1200 hab/ha

NP =

1.782 Personas

NP * 300 Lts/p/da
Qm en seg =

534.600,00 Lts/da

534,600.00
86,400.00

Qm=

6,19 Lts/seg

PARCELA N 14
rea =

135*110 =

N personas = NP =

14.850 m

1,485 ha

rea parcela * Densidad neta

NP =

1,485 ha * 1200 hab/ha

NP =

1.782 Personas

NP * 300 Lts/p/da
Qm en seg =

534.600,00 Lts/da

534,600.00
86,400.00

Qm=

6,19 Lts/seg

PARCELA N 15
rea =

135*100 =

N personas = NP =

13.500 m

1,35 ha

rea parcela * Densidad neta

NP =

1,35 ha * 1200 hab/ha

NP =

1.574 Personas

NP * 300 Lts/p/da
Qm en seg =

472.200,00 Lts/da

472,200.00
86,400.00

Qm=

5,50 Lts/seg

PARCELA N 16
rea =

135*100 =

N personas = NP =

13.500 m

1,35 ha

rea parcela * Densidad neta

NP =

1,35 ha * 1200 hab/ha

NP =

1.574 Personas

NP * 300 Lts/p/da
Qm en seg =

472.200,00 Lts/da

472,200.00
86,400.00

Qm=

5,50 Lts/seg

PARCELA N 17
rea =

90*110

N personas = NP =

9.900 m

0,99 ha

rea parcela * Densidad neta

NP =

0,99 ha * 1200 hab/ha

NP =

1.188 Personas

NP * 300 Lts/p/da
Qm en seg =

356.400,00 Lts/da

356,400.00
86,400.00

Qm=

4,13 Lts/seg

PARCELA N 18
rea =

90*110

N personas = NP =

9.900 m

0,99 ha

rea parcela * Densidad neta

NP =

0,99 ha * 1200 hab/ha

NP =

1.188 Personas

NP * 300 Lts/p/da
Qm en seg =

356.400,00 Lts/da

356,400.00
86,400.00

Qm=

4,13 Lts/seg

PARCELA N 19
rea =

920*60

N personas = NP =

55.200 m

5,52 ha

rea parcela * Densidad neta

NP =

5,52 ha * 1200 hab/ha

NP =

6.624 Personas

NP * 300 Lts/p/da
Qm en seg =

1.987.200,00 Lts/da

1,987,200.00 =
86,400.00

Qm=

23,00 Lts/seg

PARCELA N 20
rea =

850*80

N personas = NP =

68.000 m

6,80 ha

rea parcela * Densidad neta

NP =

6,80 ha * 1200 hab/ha

NP =

8.160 Personas

NP * 300 Lts/p/da
Qm en seg =

2.448.000,00 Lts/da

2,448,000.00 =
86,400.00

Qm=

28,33 Lts/seg

PARCELA N 21 REAS VERDES

rea =

810*4

3.240 m

0,324 ha

Gaceta Artculo 115

3.240 m * 2 lts/da/m
Qm en seg =

6,480.00
86,400.00

6.480 Lts/da

Qm=

0,075 Lts/seg

PARCELA N 22

SERVICIOS

rea =

280*230 =

Iglesia

500 m

64.400 m

6,44 ha

A
0,5 lts/da/m

250 lts/da

Casa para el cura { Una habitacin

=
A............ =

500 lts/da
750 lts/da

B
4 consultorios
Servicio Mdico
Asistencial
960 m

- Medicina General
- Pediatra
- Emergencia
- Odontologa
Dos (2) camas

=
=
=
=
=

500 lts/da
500 lts/da
500 lts/da
1.000 lts/da
800 lts/da * 2 = 1.600 lts/da

Apartamento

850 lts/da

Consultorio Planificacin Familiar

=
=

500 lts/da
5,450 lts/da

Apartamento
2 habitaciones
para mdico

B.....
C

AREA DEPORTIVA:
- 2 Canchas Usos Mltiples de 30*18 =
540 m
Para 200 espectadores ....
3 lts/da/Esp. =

600 lts/da

- Gimnasio

5,000 lts/da

500 m.....

10 Lts/da/m

- Un Parque de Trote 2.500 m...0,25 lts/da/m =

625 lts/da

- Una Piscina de 25*10= 250 m...25 lts/da/m =

6.250 lts/da

- Un Balneario de 125*50= 6.250 m

50 lts/da/m son 125 usuarios

6.250 lts/da

- Un Vestuario y Baos 40 m
C.....
Qm= A+B+C+D
D

CENTRO COMUNAL
1.000 MTS

=
7.500 lts/da
= 26.225,00 lts/da

- 4 Oficinas Pblicas de 5*5=

25*4 = 100 m......

25 m c/u
6 lts/da

600 lts/da

- Biblioteca
100 Asientos.........

3 Lts/da

300 lts/da

- Auditorio
Para 150 Personas.........

3 Lts/da

450 lts/da

- Plaza 2.000 m.........

2 lts/da/m

4.000 lts/da

- Caceta Policial.......

500 lts/da/m =
500 lts/da
D.....
= 5.850,00 lts/da

TOTAL = A+B+C+D =

750+5.450+26.225+5.850 =

Qm=

PARCELA N 23
rea =

38,275.00
86,400.00

38.275,00 lts/da

Qm=

0,443 Lts/seg

EDUCACIN

260*110 =

59.800 m

5,98 ha

- Escuela Bsica 1.400 Alumnos los dos turnos

40 lts/alumn/da * 1.400 alumn =

56.000 lts/da

Qm=

Qm=

56,000.00
86,400.00

0,648 Lts/seg

- Liceo 540 Alumnos los dos turnos

40 lts/alumn/da * 540 alumn
Qm=

21,600.00
86,400.00

21.600 lts/da
Qm=

- Guardera 50 Alumnos

* Asumo semi-interno

70 lts/alumn/da * 50 alumn
Qm=

3,500.00
86,400.00

0,25 Lts/seg

3.500 lts/da
Qm=

TOTAL EDUCACION = 0,94 lts/seg

0,041 Lts/seg

PARCELA N 24

rea =

COMERCIO

740*70

- Comercio

51.800 m

* Asumo comercio de una sola planta

380%*10 lts/da/m * 51.800 m

Qm=

5,18 ha

1,968,400.00 =
86,400.00

1,968.400 lts/da
Qm=

22,78 Lts/seg