9

5
DMD0
DMD8
4

DMD15

DMD: Demanda por Usuario, demanda media diversificada

DMD=So/#Us
Sn=So(1+r)^n
So:Demanda del ao 0
r: rata de crecimiento
n: Nmero de ao
5%

r: 5% crecimiento de la demanda a
Strafo: Proyecta al ao 8
Sredes: Proyecta al ao 15

8
15
Strafo
Sredes
DMD0
S8
DMD8
S15
# Usuarios So(KVA)
1
4.02
4.02 5.93937088 5.93937088 8.35729128
2
7
3.455 10.2092171 5.10460856 14.3653937
3
8.84 2.94666667 13.0607061 4.35356871 18.3777251
4
10.19
2.5475 15.055271 3.76381774 21.1842781
5
11.78
2.356 17.4044251 3.48088503 24.489774
6
13.06 2.17666667 19.2955681 3.21592802 27.150802
7
14.39 2.05571429 21.2605838 3.03722626 29.9157765
8
15.45
1.93125 22.8266866 2.85333583 32.1194404
9
16.48 1.83111111 24.3484657 2.70538508 34.2607364
10
17.28
1.728 25.5304301 2.55304301 35.9238789
11
18.52 1.68363636 27.3624748 2.48749771 38.5017499
12
18.81
1.5675 27.7909369 2.31591141 39.1046391
13
19.52 1.50153846 28.8399303 2.21845617 40.5806781
14
20.31 1.45071429 30.0071201 2.14336572 42.2230313
15
21.44 1.42933333 31.6766447 2.11177631 44.5722202
16
22.66
1.41625 33.4791404 2.09244627 47.1085125
17
23.87 1.40411765 35.2668614 2.07452126 49.6240156
18
25.06 1.39222222 37.0250334 2.0569463 52.0979402
19
26.22
1.38 38.7388817 2.03888851 54.5094969
20
27.36
1.368 40.4231809 2.02115905 56.879475
21
28.61 1.36238095 42.2700002 2.01285715 59.4781352
22
29.84 1.35636364 44.0872704 2.00396684 62.0352169
23
31.05
1.35 45.8749915 1.99456485
64.55072
24
32.26 1.34416667 47.6627126 1.98594636 67.0662231
25
33.46
1.3384 49.4356591 1.97742637 69.5609369
26
34.64 1.33230769 51.1790566 1.96842525 72.0140721
27
35.81 1.3262963 52.9076794 1.95954368 74.4464181
28
36.97 1.32035714 54.6215278 1.95076885 76.8579748
29
38.12 1.31448276 56.3206015 1.94208971 79.2487422
30
39.25 1.30833333 57.9901262 1.93300421 81.597931
31
40.46 1.30516129 59.7778473 1.92831765 84.1134341
32
41.68
1.3025 61.5803429 1.92438572 86.6497265
33
42.88 1.29939394 63.3532894 1.91979665 89.1444403
34
44.08 1.29647059 65.126236 1.91547753 91.6391541
35
45.27 1.29342857 66.8844079 1.91098308 94.1130787
36
46.45 1.29027778 68.6278054 1.90632793 96.5662139
37
47.63 1.2872973 70.3712028 1.9019244 99.0193492
38
48.81 1.28447368 72.1146002 1.89775264 101.472484
39
49.97 1.28128205 73.8284485 1.89303714 103.884041
40
51.14
1.2785 75.5570714 1.88892678 106.316387

41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88

52.47
53.75
55.02
55.78
57.05
58.31
59.58
60.85
62.12
63.38
64.66
65.92
67.19
68.46
69.73
70.99
72.26
73.53
74.80
76.07
77.33
78.60
79.87
81.14
82.40
83.67
84.94
86.21
87.47
88.74
90.01
91.28
92.55
93.81
95.08
96.35
97.62
98.88
100.15
101.42
102.69
103.96
105.22
106.49
107.76
109.03
110.29
111.56

1.2797561
1.2797619
1.27953488
1.26772727
1.26777778
1.2676087
1.26765957
1.26770833
1.2677551
1.2676
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775

77.5220871
79.4132301
81.2895985
82.4124647
84.2888331
86.1504269
88.0267953
89.9031638
91.7795322
93.641126
95.5252511
97.3982952
99.2713394
101.144383
103.017428
104.890472
106.763516
108.63656
110.509604
112.382648
114.255692
116.128737
118.001781
119.874825
121.747869
123.620913
125.493957
127.367001
129.240046
131.11309
132.986134
134.859178
136.732222
138.605266
140.47831
142.351355
144.224399
146.097443
147.970487
149.843531
151.716575
153.589619
155.462664
157.335708
159.208752
161.081796
162.95484
164.827884

1.89078261
1.89079119
1.89045578
1.87301056
1.87308518
1.87283537
1.87291054
1.87298258
1.87305168
1.87282252
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414

109.081362
111.74239
114.382628
115.962614
118.602853
121.222302
123.862541
126.50278
129.143019
131.762468
134.413621
137.049182
139.684744
142.320305
144.955866
147.591427
150.226988
152.86255
155.498111
158.133672
160.769233
163.404794
166.040356
168.675917
171.311478
173.947039
176.5826
179.218162
181.853723
184.489284
187.124845
189.760406
192.395968
195.031529
197.66709
200.302651
202.938212
205.573774
208.209335
210.844896
213.480457
216.116018
218.75158
221.387141
224.022702
226.658263
229.293824
231.929386

89
90
91
92
93
94
95
96
97
98
99
100

112.83
114.10
115.37
116.63
117.90
119.17
120.44
121.70
122.97
124.24
125.51
126.78

1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775
1.26775

166.700928
168.573972
170.447017
172.320061
174.193105
176.066149
177.939193
179.812237
181.685281
183.558326
185.43137
187.304414

1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414
1.87304414

234.564947
237.200508
239.836069
242.47163
245.107192
247.742753
250.378314
253.013875
255.649436
258.284998
260.920559
263.55612

% crecimiento de la demanda annual

: Proyecta al ao 8
: Proyecta al ao 15
s

MINIMO 80%
HASTA 105%
60

Sredes
DMD15
8.35729128
7.18269686
6.12590837
5.29606954
4.89795479
4.52513367
4.27368236
4.01493005
3.80674849
3.59238789
3.50015908
3.25871992
3.12159062
3.01593081
2.97148134
2.94428203
2.91905974
2.89433001
2.86892089
2.84397375
2.83229215
2.81978259
2.80655304
2.79442596
2.78243748
2.76977201
2.75727474
2.74492767
2.73271525
2.71993103
2.71333659
2.70780395
2.70134668
2.69526924
2.68894511
2.68239483
2.67619863
2.67032854
2.66369336
2.65790968

trafoal 80 y al 120%
minimo
maximo
120
157.5

2.66052101
2.66053309
2.66006113
2.63551395
2.63561895
2.63526744
2.63537321
2.63547458
2.63557181
2.63524936
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612

2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612
2.6355612

TRAMO
TRAFO-1
NODO 1 A
TRAFO-4
NODO 4 A
NODO 5 A
NODO 6 A
TRAFO-8
NODO 8 A

L(m)
NODO2
NODO 5
NODO 6
NODO 7
NODO 9

NODO
45
30
15
20
20
20
35
30

RUTA
13
7
1
5
4
3
6
8

TOTAL
7
0
22
7
3
0
14
4

20
7
23
12
7
3
20
12

KVA(15)
56.879475
29.9157765
64.55072
39.1046391
29.9157765
18.3777251
56.879475
39.1046391

LUMINARIAS KVA
TOTAL KVA I(A)
ME
KE%
PARCIAL
0.21 57.089475 158.464537 2569.02637
8.48E-04
2.18
0.07 29.9857765 83.232193 899.573295
8.48E-04
0.76
0.28
64.83072 179.952085
972.4608
8.48E-04
0.82
0.21 39.3146391 109.126526 786.292781
8.48E-04
0.67
0.07 29.9857765 83.232193 599.71553
8.48E-04
0.51
0.07 18.4477251 51.2057647 368.954502
8.48E-04
0.31
0.28 57.159475 158.658838 2000.58162
8.48E-04
1.70
0.21 39.3146391 109.126526 1179.43917
8.48E-04
1.00

2.18
2.94
0.82
1.49
2.00
2.31
1.70
2.70

TRANSFORMADOR 1

TRANSFORMADOR 2

TRANSFORMADOR 3

TRANSFORMADOR 4

TRANSFORMADOR 5

CIRCUITO
1
1
1
1
1
2
2
3
3
3
1
1
1
1
2
2
3
3
4
4
4
1
1
1
1
1
2
2
2
2
2
3
3
3
3
1
2
2
2
3
4
1
1
1
2
2
2

TRAMO
L(m)
TRAFO1 -NODO 1
NODO 1 A NODO2
NODO 2 A NODO3
TRAFO1 -NODO 4
NODO 4 A NODO5
TRAFO1 -NODO 6
NODO 6 A NODO 7
TRAFO1 -NODO 8
NODO 8-NODO 9
NODO 9-NODO 10
TRAFO2 -NODO 1
NODO1 -NODO 2
NODO2 -NODO 3
NODO3 -NODO 4
TRAFO2 -NODO 5
TRAFO2 -NODO 6
TRAFO2 -NODO 7
NODO7 -NODO 8
TRAFO2 -NODO 9
NODO9 -NODO 10
NODO10 -NODO 11
TRAFO3 -NODO 1
NODO1 -NODO 2
NODO2 -NODO 3
NODO1 -NODO 4
NODO4 -NODO 5
TRAFO3 -NODO 6
NODO6 -NODO 7
NODO7 -NODO 8
NODO8 -NODO 9
NODO9 -NODO 10
TRAFO3 -NODO 11
NODO 11 -NODO12
NODO 12 -NODO13
NODO 11 -NODO14
TRAFO4 -NODO 1
TRAFO4 -NODO 2
NODO2 -NODO 3
NODO3 -NODO 4
TRAFO4 -NODO 5
TRAFO4 -NODO 6
TRAFO5 -NODO 1
NODO1 -NODO 2
NODO2 -NODO 3
TRAFO5 -NODO 4
NODO4 -NODO 5
NODO5 -NODO 6

NODO
25
25
25
26
26
62
20
28
37
30
21
20
32
32
32
60
60
29
29
29
29
10
15
31
27
15
25
25
15
20
21
45
30
29
22
80
33
24
25
58
80
33
27
28
55
10
30

9
4
4
3
2
6
4
2
15
3
3
2
3
4
9
6
4
8
3
4
3
6
3
2
5
1
3
5
2
4
2
4
4
2
2
14
5
8
6
4
0
7
5
5
2
5
3

TRANSFORMADOR 5
2
3
3
3
4

NODO6 -NODO 7
TRAFO5 -NODO 8
NODO8 -NODO 9
NODO9 -NODO 10
TRAFO5 -NODO 12

19
30
33
29
50

2
5
4
7
0

RUTA

TOTAL
7
2
0
2
0
4
0
8
3
0
9
7
4
0
6
0
8
0
7
3
0
10
2
0
1
0
13
8
6
2
0
8
2
0
0
0
14
6
0
0
0
10
5
0
10
5
2

16
6
4
5
2
10
4
10
18
3
12
9
7
4
15
6
12
8
10
7
3
16
5
2
6
1
16
13
8
6
2
12
6
2
2
14
19
14
6
4
0
17
10
5
12
10
5

KVA(15)
LUMINARIAS KVA
TOTAL KVA I(A)
47.1085125
0.35 47.4585125 131.731659
27.150802
0.14 27.290802 75.7516918
21.1842781
0.28 21.4642781 59.5788787
24.489774
0.14 24.629774 68.3654165
14.3653937
0.07 14.4353937 40.0686464
35.9238789
0.21 36.1338789 100.297619
21.1842781
0.28 21.4642781 59.5788787
35.9238789
0.21 36.1338789 100.297619
52.0979402
0.14 52.2379402 144.998023
18.3777251
0.07 18.4477251 51.2057647
39.1046391
0.28 39.3846391 109.320827
34.2607364
0.21 34.4707364 95.6811968
29.9157765
0.42 30.3357765 84.2036958
21.1842781
0.42 21.6042781 59.9674798
44.5722202
0.56 45.1322202 125.274517
27.150802
0.56 27.710802 76.9174952
39.1046391
0.56 39.6646391 110.098029
32.1194404
0.56 32.6794404 90.7090562
35.9238789
0.21 36.1338789 100.297619
29.9157765
0.56 30.4757765 84.592297
18.3777251
0.07 18.4477251 51.2057647
47.1085125
0.35 47.4585125 131.731659
24.489774
0.14 24.629774 68.3654165
14.3653937
0.42 14.7853937 41.0401493
27.150802
0.42 27.570802 76.5288941
8.35729128
0.21 8.56729128 23.7804227
47.1085125
0.21 47.3185125 131.343057
40.5806781
0.42 41.0006781 113.806502
32.1194404
0.14 32.2594404 89.5432528
27.150802
0.07 27.220802 75.5573912
14.3653937
0.07 14.4353937 40.0686464
39.1046391
0.28 39.3846391 109.320827
27.150802
0.14 27.290802 75.7516918
14.3653937
0.28 14.6453937 40.6515481
14.3653937
0.07 14.4353937 40.0686464
42.2230313
0.35 42.5730313 118.170919
54.5094969
0.14 54.6494969 151.691835
42.2230313
0.07 42.2930313 117.393716
27.150802
0.21 27.360802 75.9459924
21.1842781
0.21 21.3942781 59.3845781
2
1.26
3.26 9.04885518
49.6240156
0.35 49.9740156 138.713997
35.9238789
0.14 36.0638789 100.103318
24.489774
0.07 24.559774 68.1711159
39.1046391
0.21 39.3146391 109.126526
35.9238789
0.21 36.1338789 100.297619
24.489774
0.07 24.559774 68.1711159

0
11
7
0
0

2
16
11
7
0

14.3653937
47.1085125
38.5017499
29.9157765
2

0.07
0.14
0.07
0.07
2.66

14.4353937
47.2485125
38.5717499
29.9857765
4.66

40.0686464
131.148757
107.064472
83.232193
12.9348666

ME
KE%
PARCIAL
1186.46281
8.48E-04
1.01
682.270051
8.48E-04
0.58
536.606954
8.48E-04
0.46
640.374123
8.48E-04
0.54
375.320237
8.48E-04
0.32
2240.30049
8.48E-04
1.90
429.285563
8.48E-04
0.36
1011.74861
8.48E-04
0.86
1932.80379
8.48E-04
1.64
553.431753
8.48E-04
0.47
827.07742
8.48E-04
0.70
689.414728
8.48E-04
0.58
970.744848
8.48E-04
0.82
691.336901
8.48E-04
0.59
1444.23105
8.48E-04
1.22
1662.64812
8.48E-04
1.41
2379.87834
8.48E-04
2.02
947.703771
8.48E-04
0.80
1047.88249
8.48E-04
0.89
883.797519
8.48E-04
0.75
534.984028
8.48E-04
0.45
474.585125
8.48E-04
0.40
369.446609
8.48E-04
0.31
458.347205
8.48E-04
0.39
744.411655
8.48E-04
0.63
128.509369
8.48E-04
0.11
1182.96281
8.48E-04
1.00
1025.01695
8.48E-04
0.87
483.891606
8.48E-04
0.41
544.41604
8.48E-04
0.46
303.143268
8.48E-04
0.26
1772.30876
8.48E-04
1.50
818.724061
8.48E-04
0.69
424.716418
8.48E-04
0.36
317.578662
8.48E-04
0.27
3405.84251
8.48E-04
2.89
1803.4334
8.48E-04
1.53
1015.03275
8.48E-04
0.86
684.020051
8.48E-04
0.58
1240.86813
8.48E-04
1.05
260.8
1.78E-02
4.65
1649.14252
8.48E-04
1.40
973.724731
8.48E-04
0.83
687.673671
8.48E-04
0.58
2162.30515
8.48E-04
1.83
361.338789
8.48E-04
0.31
736.793219
8.48E-04
0.62

1.01
1.58
2.04
2.58
2.90
1.90
2.26
0.86
2.50
2.97
0.70
1.29
2.11
2.70
1.22
2.63
2.02
2.82
0.89
1.64
2.09
0.40
0.72
1.10
1.74
1.84
1.00
1.87
2.28
2.74
3.00
1.50
2.20
2.56
2.83
2.89
1.53
2.39
2.97
1.05
4.65
1.40
2.22
2.81
1.83
2.14
2.76

274.272481
1417.45538
1272.86775
869.587519
233

8.48E-04
8.48E-04
8.48E-04
8.48E-04
1.78E-02

0.23
1.20
1.08
0.74
4.15

3.00
1.20
2.28
3.02
4.15