You are on page 1of 21

4.

COSTOS DE INSTALACION:
Mano de obra:
Cantidad
Banco fijo
Banco conmutado
Transporte:
Viáticos
SUBTOTAL

2
2

C$/Und SubTot/C$
1,237.00 2,474.00
1,200.00
200.00
C$
U$

2,400.00
200.00
5,074.00
367.68

Costo de materiales y equipos:
Bancos fijos:
Banco de 100 kvar
Banco de 150 kvar
Banco de 300 kvar
Banco de 450 kvar
Protecciones.
SUBTOTAL
Bancos conmutados
Banco de 150 kvar
Banco de 300 kvar
Banco de 450 kvar
SUBTOTAL

6
6

12

$/Und SubTot/$
252.00 1512.00
378.00 2268.00

75.00
Dolares

900.00
4,680.00

Costo total de la inversión

C$

5,047.68

613 8 9 200 0.521 24 9 60 0.964 5.5 0.211 7 8 600 0.253 1.345 U12 U11 U10 13 4 200 0.395 167 167 167 0.565 0.528 23 8 150 1.521 1.528 22 19 50 1.521 10 26 25 120 0.769 9 ss 167 167 25 167 25 0.934 U23 0.336 10 3 75 1.000 14 5 100 0.639 0.703 18 16 100 0.528 50 0.90 0.521 25 0.386 804 731.639 0.395 100 100 100 0.403 0.403 0.528 25 25 0.80 USS U1 U2 U3 U4 U5 U6 U7 U8 U9 12 11 80 1.950 10 25 0.83 1.000 15 14 120 0.509 4.521 10 25 25 0.403 0.639 0.80 1.521 25 25 24 100 0.88 0.528 10 0.403 0.477 50 0.882 7.906 U20 U22 U21 U19 0.395 6 7 200 0.279 4.082 4.903 16 15 120 0.85 2.02 0.82 1.90 1.772 1.84 1.395 4 5 300 0.395 25 3 4 300 0.02 0.395 25 0.80 0.403 0.90 1.02 0.639 0.535 U28 U27 U26 U25 U24 0.02 0.639 0.937 50 0.395 100 2 3 200 0.497 37.956 0.80 2.82 2.5 719 0.403 0.403 0.968 25 0.521 U17 U18 U16 U15 U14 20 19 200 1.101 6.522 .90 0.639 0.528 19 7 100 1.528 28 25 40 0.80 0.403 0.000 2.639 0.639 0.949 6.76 1.000 300 0.639 0.202 1.02 0.02 0.521 7.000 1 2 120 0.509 25 0.449 7.528 21 19 120 1.528 25 0.842 1.329 1.395 5 6 400 0.354 7.395 1.90 1.450 U13 17 16 120 0.del nodo al nodo longitud r x kva cos Ø fase a fase b fase c 100 100 L U 0.521 15 25 0.403 0.78 5.499 10 0.102 0.02 0.521 25 27 25 100 0.655 7.639 0.87 0.85 1.752 6.82 0.02 0.463 5.90 2.381 11 10 100 1.774 2.

0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.7.0 7.0 7.0 7.0 7.0 7.0 .9 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.

4 325.0 710 455 4 513 329 1100 654 504 1100 7935 1106.0 152 97 9 570 365 2300 133 133 2500 7922.5 1020 654 3 342 219 500 662 512 500 7952 1406.0 498 319 513 329 1700 358 208 1700 7928 410.0 559 358 5 513 329 1300 455 305 1300 7931.6 986.1 300.9 2019.8 11 570 365 2620 97 97 626 402 13 626 402 14 626 402 15 683 438 16 683 438 17 797 511 18 797 511 19 797 511 20 456 292 21 456 292 22 456 292 23 342 219 24 342 219 6 12 .5 1033 662 2 342 219 300 730 580 300 7957.0 164 105 8 513 329 2000 319 319 2300 7923.Carga Demanda longitud Instalada Activa Reactiva perfil perfil de voltaje troncal reactiva 2254.0 207 133 7 513 329 1700 358 2000 7924.3 10 570 365 2500 105 105 2620 7921.5 1139 730 1 342 219 0 730 580 0 7967 2044.

891 0.TAN 0= 0.842 .509 0.641 0.

00 5.1 27 171 34 14.045 0.90 39.20 3.78 80.854.32 1.14 0.7 7.00 7.050 0.00 2.0 2.01 0.43 0.77 52.12 0.926.31 0 0 0 115.0 1138 540 55.67 0.5 7.42 200.31 0.7 7.831.4 920.769.24 10 11 0.5 7.00 0.80 0.830.0 2464.075 0.050 0.6 7.00 0.096 0.240 0.106 0.403 0.13 12.00 32.00 0.7 0.00 0.00 0.0 7.71 2.60 24.59 9 10 0.65 0.050 0.46 7.521 85 75 0 285 75 0 26.5 0 0.52 11759 17727 10043 3.71 21.639 0.5 7.09 2.00 0.0 0 4.43 16.00 1.9 7.639 0.795.78 7.22 7.838.8 7.832.00 0.00 5.75 0.45 42.203 0.08 12.5 1.00 0.879.16 0.47 7.915.60 35.80 0.3 0 11.44 83.4 7.00 0.94 0.00 2.24 7.23 0.0 1223 780 65.00 0.835.5 0 0.69 7.71 1.29 0.8 13.23 2.52 12.808.97 0 0 28.00 2.6 7.00 0.4 0 0 0 447.27 7.31 4.28 0.26 0.5 7.0 100 5.61 119.51 372.43 585.8 64 132 55 28 43 25 0.3 7.60 4.639 0.34 0.52 12.06 15.68 3.403 0.9 7.00 1.85 3.808.5 25 0 3.77 0.085 0.926.7 7.3 0 2.833.04 326.4 1900.79 1.71 16.30 0.203 0.39 0.98 80 24 0.1 7.8 7.840.43 37.395 0 25 0 0 25 0 61 60 0.765.71 0.765.075 0.12 0.87 0.919.834.00 0.8 7.42 24.170 0.11 695.00 0.848.783.43 0.89 0 1.2 7.00 1.863.7 7.60 0.6 7.01 8.01 27.395 0 60 0 57 54 0.89 5.3 0.70 7.36 0 0 0 0 37.27 7.848.864.855.84 0.09 0.00 0 0 0 50.835.847.00 0.00 7.5 7.00 78 21 0.00 0.00 0.35 62 60 0.07 19.203 0.27 98.00 0.95 9.395 0 25 0 0 50 60 57 0.820.65 54.00 0.6 7.165 0.639 0.86 2.0 7.2 7.0 31 32 0.767.203 0.823.403 0.35 97.832.852.3 0.35 0.040 0.70 1.00 1.5 7.46 0.59 29.00 7.926.02 0 0 0 0.834.832.4 0 25 0 920.836.7 69 143 68 30 47 30 0.00 0.400 0 0 0 0.203 0.0 5099.203 0.71 293.6435 sin capacitores 51.165 0.52 324.52 19.84 50 50 180 4.859.835.00 0.829.4 32 33 0.639 0.80 0.5 7.856.73 0.5 7.203 0.86 466.825.403 0.4 7.7 7.12 0.81 75.33 1800.1 Pérdidas totales = con capacitores 2815.0 37.395 0 0 0 0 340.00 1.17 366.9 7.834.81 75.6 0.150 0.25 0.89 5.38 0.203 24 25 0.1 15.77 1417.400 0 0 0 212.0 286 424 245 96 120 88 0 0 25 2464 2939 2324 231.041 0.47 0.26 0.8 95 252 94 42 74 41 27 28 0.846.4 7.431 0.14 14.0 85 0.771.35 2.00 0 0 0 63 9 0.76 1.4 50 5 6 0.83 3.065 0.5 218 308 152 82 100 66 29 30 0.07 0.65 8.5 262.22 0 0 0 49 5 0.64 0.00 0.39 3.00 3.3 1.851.855.76 7.060 0.85 38 37 0.08 0.65 0.521 0 0 0 122.5 0 0.96 0 0 0 65 63 0.0 1248 780 81.00 0.770.00 0.0 50 6.771.79 39.68 0 0.13 11.08 0.050 0.08 0 0 0 67 66 0.050 0.792.1 0 2.821.771.00 7.08 145.08 1.6 7.0 0.203 0.403 0.403 0.6 85 32 0.929.1 14.6 150 352 144 68 115 66 920.00 7.58 37.43 32.827.872.9 29 17 28 14 870.00 81 27 0.00 1.4 0 0 10 447.5 875 515 42.00 0.5 7.838.00 48 3 0.0 44 42 0.00 75 73 0.00 0.79 1.831.70 1.203 0.00 0.400 0 25 0 25 50 25 2.99 0 0 3.866.770.6 9.829.4 20 21 0.35 0.4 7.17 369.93 0 0 0 0 0.4 11.08 0.00 19.17 0 0 0 0 25 25 25 2.5 0 0.00 3.521 0 0 0 75 160 65 7.852.00 9.13 11.00 0.857.47 0.7 7.34 4.38 0.82 217.77 0.25 0.035 0.042 0.65 82.829.91 135.23 0.915.90 39 35 0.140 0.49 7.42 0.395 0 0 50 0 340.395 0 50 25 0 115.775.909.22 0.843.73 0.88 0 0 0 0 0.1 7.5 50.24 0.10 71 15 0.7 7.1 47 110 37 21 36 18 870.30 7.16 0.203 0.64 19.90 41 40 0.34 11.12 0.835.00 0.02 174.0 10 0.00 0.17 201.4 0 0 0 0.53 0.4 37.00 0.0 7.0 7.6 1061 1527 2464.817.79 86.01 0.0 0 1.27 288.838.00 7.08 1.5 515 42.8 7.6 2.21 11.1 0.521 25 160 15 0.00 7.16 0.23 7.39 42.639 0.832.75 26.36 0.5 0 0 47.203 0.08 210.873.02 15.2 7.0 15 3.203 0.770.00 0 0 0 28.847.37 48.840.00 0.22 0 0 0 49 0.18 0.94 0 0 50.2 7.0 7.73 10.05 0.06 60.64 1.36 0 0 0 0 0.00 0.43 16.17 2939.5 4.71 0.244 W 13193.00 7.00 0 0 0 0.47 135.52 0.39 26.12 7.00 7.6 7.395 0 0 0 0 225.07 0.822.69 239.09 0.00 0.403 0.59 7.203 0.849.14 3.22 0 1.41 0.876.41 0.4 22 23 0.89 3.14 2.71 0 0 0.53 18.51 19.00 0.00 4.46 0.71 0.98 7.6 7.160 0.03 0.35 0.203 0.14 3.12 0 2.850.96 7.055 0.25 3.0 50 2.00 20.395 15 0 0 37 36 0.056 52 51 51 50 50 0.2 7.395 0 0 0 0 50 59 57 0.54 17.110 0.53 3.41 0.66 107.852.00 0 0 0 75.54 17.781.00 0.4 106 270 105 46 80 46 27 0.87 2361.00 76.43 7.855.774.00 0.00 9.5 225 20.43 2.0 0.31 0.0 7.13 12.29 0.070 0.521 150 0 0 200 0 0 18.1 7.844.84 37.71 9.71 2.0 7.19 0 0 0 0 0.5 83 82 0.3 7.836.39 2.866.0 7.36 7.4 0 25 0 447.771.403 0.4 0 37.0 7.403 53 52 0.0 42 104 42 18 31 18 0.95 7.768.6 7.0 10 0.00 0.876.15 0 pc.32 86.44 0.840.00 0.28 0.5 1113 515 42.4 447.0 0 0 9.23 0.50 114.5 0 0 4.8 7.768.5 7.926.5 0 0.17 0 0 0 62.771.830.23 9.69 218.3 7.00 7.47 152.00 7.47 111.206 0.00 0.44 1460.08 0.71 0.14 7.00 0.4 7.395 0 15 0 0 65.929.08 0.040 0.06 0.00 9.4 23 24 0.9 7.5 43 151 55 22.0 1248 780 65.826.65 1.00 0.0 1.070 0.5 50.849.61 407.59 1.840.858.17 279 369 366 26.00 0.49 5.07 0.00 4.5 1138 515 42.639 0.79 0.203 0.768.830.00 0.783.203 0.2 0.4 0 20.80 325 653 350 30.778.3 0.30 10.8 7.040 0.6 7.95 1.97 276.829.7 68 66 0.400 37.93 21.47 0 0 0 0 15.06 1.83 0.14 0 0 0 10.865.97 276.639 0.868.85 88.87 325 313 265 30.29 0 0 0 7.32 0.779.7 63 231 81 33.42 23.9 3149.03 30.800 2575.0 1370 915 86.00 0.69 239.06 0 0 0.0 1420 915 86.00 0.837.16 7.521 0 0 130 0.21 104.00 4.58 2.403 0.00 0.08 0.p'c 0 37.71 0.61 133.849.70 7.050 0.521 0 0 75 0 0 75 0.9 7.6 19.822.00 0.5 0 0 97.1 7.29 0.5 200 16.1 7.852.08 7.00 10.66 15.71 73 72 0.639 0.71 293.75 116.7 10.5 1138 525 42.781.1 7.31 2.18 0.52 174.44 73.4 535.00 4.203 0.14 0.86 232.150 0.854.5 0.69 15 0.08 73.5 0 0 0.90 7.817.6 7.768.64 0.17 7.27 3.68 12.00 0.43 0 0 0 177.00 0.203 0.73 7.00 1.22 0.6 7.66 9.4 19 20 0.83 1.00 0.850.00 0.69 239.13 82.639 0.94 0.040 25 26 26 1138 540 50.840.7 7.54 7.038 0.32 2.99 37.521 175 0 0 175 0 0 16.403 0.7 7.57 22.59 61.09 2019.7 2.83 0.87 2.55 12.79 80.2 7.203 0.203 0.23 7.090 0.07 107.16 0.90 3 4 0.76 42 35 0.140 0.42 0.05 0 0 65.275 0.80 0.1 7.869.830.4 7.4 0 25 0 0.36 0.43 1.4 6 7 0.88 16.395 50 0 0 50 0 0 4.0 112.02 25.50 0.839.42 0.075 0.00 0.1 7.395 980 1050 942.9 7.71 0 0 0.08 50.75 r x kva cos Ø fase a fase b fase c 1 2 0.915.0 2545 1883 205.31 72 17 0.4 7.97 120.2 7.05 42.856.852.0 0.18 217.71 0.096 0.769.0 943 92.9 7.967.78 7.1 7.00 0.84 0.832.844.00 0.4 33 SS 0.521 25 25 25 33 31 0.93 332.00 39529 W 0.845.77 870.825.639 0.5 0 0 37.09 0.4 18 19 0.2 0.4 920.800.49 0 0 0 25 0 50 2.76 26.00 0.59 28.92 7.808.42 0.22 7.60 0.00 0.9 0 1.521 0 0 50 0 0 50 0.863.71 4.050 0.83 1.00 0.403 0.87 7.96 0 75.50 0.37 99.27 0 275.6 7.0 1273 855 81.00 0.802.64 19.00 12.12 0.29 7.0 228 411 217 97 138 28 29 0.73 48.31 7.27 0.844.4 0 0 0 0.7 7.5 7.881.29 0.90 50 0 50 4.1 7.403 0.24 0.71 0.48 68.00 7.92 14.203 0.0 0.40 7.58 174.8 7.3 26.836.929.0 0 4.5 0.639 0.395 54 50 0.967.00 7.852.08 50.00 1.33 543.08 0 0 0 10.70 0 0 0 0.035 0.12 7.50 114.4 7.3 0 1.6 7.84 4.781.7 7.827.59 79 23 0.829.090 0.08 0.23 9.52 2.16 46.85 7.040 0.42 0 0 0 0 0 40 0 0 77.00 0.03 7.00 2.00 0.07 0.639 0.570 0.266 0.27 2268.6 0.824.4 3.826.982.71 0.771.063 0.203 0.41 0.854.5 0.61 0.00 0.858.00 3.2 16 85 17 9.61 0.23 0 0 0 64 63 0.00 0.27 3.6 7.203 0.0 0.13 85.639 0.15 1922.60 12.35 31 3 0.040 0.83 25 160 15 2.772.0 7.39 60.639 0.00 2.84 50 50 50 4.00 0.639 0.15 1.41 26.400 25 0 0 45 44 0.47 0.870.41 0.203 0.36 0 0 0 7.90 117.0 100 5.6 0.82 1.4 7.00 0.203 0.61 131.824.521 50 0 0 50 0.13 0.12 6698.31 7849.4 10 35 60 60 85 240 5.967.768.37 2.90 119.400 10 50 0 34 33 0.4 0 0.5 0.03 76.19 0.42 13.00 0.4 0 25 0 920.100 0.25 95.055 0.634 0.60 0.41 1.00 1.395 50 0 50 35 31 0.5 198 115 11.60 24.59 10.20 1.8 7.9 7.395 0 37.50 0.2 2323.41 3.15 0.1 7.00 21.00 0.639 0.4 16 17 0.78 0 25 0 325 678 400 30.090 0.5 0 0.06 6.9 7.5 0 0 58 57 0.923.88 0.16 0 0 0 7.2 0 0.39 42.6 7.5 0 0 3.54 0.79 81.61 119.00 0 0.095 0.0 0 0.00 4.46 0 0 0 0 37.00 70 14 0.91 61.65 1.403 0.14 4.83 3.4 7.768.858.60 35.521 279.36 0.4 28.290 0.7 7.400 25 25 25 25 25 25 2.6 Pérdidas totales = sen0 0.71 15.97 3.80 325 653 375 30.84 0 200 0 0.403 0.858.97 86.00 0.4 0 0 25 2185.01 0.13 7.3 7.7 7.2 7.28 34.88 4.852.100 0.2 7.00 76.30 7.75 0.23 0.43 2.18 7.7 7.50 0.12 0 0 0 66 65 0.870.89 0.94 4.2 7.14 0.48 0 0 0 0 0 60 0 0.24 0.83 1.71 0 0 0 4.90 0.09 0.25 7.19 0.10 0 0 0 1.035 0.00 0.142 0.59 0.29 167.00 19.7 0 7.00 4.837.0 1138 540 45.4 0 0 0 4 5 0.5 7.00 0.43 117.72 1.7 11 77 14 5.832.64 2.670 0.30 1.060 0.5 980 1050.639 0.5 0 1.23 0.00 0 0 0 0.00 0.1 7.3 2268.47 8 11 11 2452.00 7.34 14 15 0.2 63 273 54 35.37 0.47 1.203 0.4 7.5 0 15 0.97 1142.2 7.64 0.777.00 0.47 1.45 42.786.1 7.00 2.94 0.78 33.841.48 0.0 7.5 0 50 0.93 0 0 0 7.5 82 28 0.772.19 7.25 98.715 0.08 12.4 21 22 0.771.4 7.764.43 35.66 0.893.42 1.35 2.3 0 0.350 0.00 0.95 0.926.203 0.203 0.68 86.36 0.12 137.00 3.27 0.84 0 0 130 0.73 5.769.94 0.160 0.75 40.84 69 11 0.00 0 0 0 7.1 7.35 7.13 107.6 7.768.35 0.42 0.14 0.59 61.842.7 0 1.766.00 0.9 7.809.0 50.835.13 104.00 79.7 7.0 2570 1933 205.5 0.7 7.89 29.779.255 0.00 7.31 0 0 0 62.00 0.71 0.62 7.203 0.07 0.12 0 0 0 0 0 0 148 0 0.5 7.403 0.00 1.01 3.48 1.33 288.203 0.4 17 18 0.00 0.53 0.94 4708.90 119.790.53 0.90 0.71 9.08 48.29 0.99 43.825.25 7.238 0.08 7.42 200.00 7.00 1.7 7.08 50.9 7.00 7.8 77 19 0.29 0.0 2545 1858 205.95 0.13 107.89 18.00 0.61 52.54 0.854.27 350.836.0 35 0.395 0 50 10 0 50.403 0.28 0.47 2.120 0.30 0.11 0.94 7.00 1.00 3.71 0.23 47.00 20.13 0.08 49.01 2.5 162.13 28.9 7.833.94 12 13 0.17 0.3 0 0.70 1.0 313 250 25.521 0 0 50 46 45 0.00 0.00 0.842.8 2452.43 115.13 0.6 0 0.53 0.00 0.00 79.00 5.915.100 0.68 13 14 0.35 2.05 382.37 0 0 0 0 0 0.18 1.919.8 7.521 0 37.127 0.00 7.832.809.9 Ahorro de = pérdidas 11715 W .97 91.12 8.61 128.00 0.150 0.89 37.7 3.819.87 15 16 0.4 0 7 8 0.UL-N 7.00 2.2 0.35 15.923.60 17.5 7.083 0.395 0 0 56 55 0.60 17.70 74 73 0.84 3.4 7.00 7.18 0.00 0.9 7.841.89 1.0 1273 915 86.2 2939 2299 231.35 0.88 0.90 3.100 0.785.55 6.92 3204.380 0.00 10.203 0.00 0.48 0.49 27.88 0.71 4.0 7.886.00 0.89 0.835.00 4.48 0.07 0.65 2.3 7.61 0.120 0.898.165 0.00 7.00 2.78 33.04 2.203 0.2 19.93 1.00 9.203 0.85 2 3 0.00 0.00 0.0 1273 865 86.142 0.83 0.58 179.9 1030 1450 737 387 473 315 30 31 0.00 32.8 7.25 30.93 0.6 18 128 24 9.4 0 8 9 0.05 0.1 3524 5219 3089 1184 1479 1097 7.90 48.30 1.70 1.771.09 7.72 7.4 0 17.9 7.843.7 7.52 51.00 0.521 47.521 0 200 0 0.55 7.00 0.0 1395 915 86.203 0.59 61.00 4.08 0 0.98 0 0 0 0.56 7.47 0.30 7.41 1.79 73.0 7.0 100 5.43 1.00 2.81 0.00 1.0 1273 780 81.5 7.66 1.83 0.90 37 84 805 399 493 94 337 0 50 0.0 35 0.43 1.00 0.00 7.1 7.64 1.49 5.00 0.00 0.00 13.53 2.812.827.94 181.4 7.90 5.768.00 17.147 0.4 7.35 0.36 0.06 18.00 1.9 7.848.49 0 0 0 62.8 7.395 0 55 54 0.403 0.845.12 8.14 1.1 0.832.60 1051.769.00 4.53 0.4 0 0 25 2185.90 3.7 7.781.83 Potencia acumulada Ia Ib Ic ua ub uc pa pb pc Ua Ub Uc pá p'b p'c pa-p'a pb-p'b 2464 2939 2324 A A A V V V W W W V V V w w w 37.36 107.58 177.8 7.203 0.86 3.93 7.43 13.9 7.00 0 0 0 0 0 0 76 17 0.11 0.835.00 0 0 0 0 0 0 167.1 7.27 1.065 0.00 1.808.84 50 0.22 65.00 0.4 7.18 0.49 27.855.639 0.32 2.73 36.61 0.846.00 7.00 0.821.5 912.59 63.4 2185.4 1.849.91 0.00 0.07 16.42 7.9 7.967 kv = factor de utilización: del nodo al nodo longitud LN2-3010 0.403 0.0 62.203 0.521 0 25 0 0.00 0.050 0.4 Ic= 62.822.27 3.5 0 40 39 0.521 0 50 0 0.28 3.827.866.863.0 100 10.395 37.78 43 42 0.00 1.26 98.6 7.4 0 0.395 50 0 50 36 35 0.0 2545 1908 205.30 18.72 0 0 0 0.203 0.521 50 0 50 0.203 0.00 18.16 4186.78 37.795.41 0.765.67 15223.1 7.00 0.00 0.521 0 97.09 0.00 11.203 0.8 7.59 0 0 0 0.43 0 0 0 0 0.48 0.25 61.69 241.0 2470 1858 178.48 0.45 1.00 1.83 0.854.32 232.00 6.80 325 653 400 30.5 0 447.0 7.832.75 34.830.46 0 1.15 0.00 0.0 7.1 0.919.0 32.76 32.00 0.36 174.4 485.822.83 1.27 1.16 0.11 0 0 0 0 0 0.25 61.819.160 0.00 1.44 73.59 307.400 0 0 0 32 31 0.065 0.18 54.847.28 0.830.33 0.93 21.639 0.8 7.75 21.5 0 20.12 0 25 0.40 0.090 0.08 7.828.5 50 75 198 115 7.4 7.77 310.09 150.150 0.59 10.203 0.95 0 25 0.00 0.28 0 0 0.88 0.774.27 5.43 2815.27 5.096 0.65 0.0 7.0 0 0.8 7.830.00 0.75 26.31 0.3 12.913.160 0.639 0.639 0.6 7.00 0.14 0 0 0 4.27 0 0 0 24.203 0.91 11.83 7.852.59 0.22 13.61 52.46 300.23 1.71 0.72 548.89 37.69 216.00 0.829.68 1.59 28.00 0.786.150 0.872.5 0 0.53 0.71 0.403 0.0 50 0 0 0 25 0 0 25 0 50 0 10 47 45 0.92 1.840.09 0.00 22.54 35 84 82 0.00 0.14 1.71 5.00 0.60 12.64 0 2.19 0.841.829.858.97 189.93 7.13 2.521 50 0 0 0.828.521 50 50 50 0.9 22826.521 0 50 0 0.904.825.92 1.100 0.34 11.28 0.98 0 0 0 7.085 0.19 695.11 0.05 0.7 1717 2417 1265 645 788 535 0 25 25 2185.834.848.15 0.00 3465.3 7.66 1.14 7.56 0 0 0 25 0.1 7.00 1.41 0.00 7.88 4.47 0.70 11 12 0.203 0.521 0 37.16 0.52 7.6 7.00 4.00 0.841.35 0.6 0.203 0.02 7.71 4.00 7.4 7.639 0.00 4.49 7.21 0.95 0.89 1.

860 7.853 7.933 7.840 7.878 7.880 7.967 7.891 KV 7.PERFIL DE VOLTAJE CON CAPACITORES SMT-ALT3020(Balanceado) FASE "C" 7.919 7.780 METROS 7.865 7.871 7.900 7.851 7.849 .960 7.920 7.856 7.860 7.800 7.820 7.858 7.980 7.940 7.883 7.902 7.

55 48.69 94.0 7.6 7.1 7.932.8 7.849.865.933.4 7.861.848.818.871.81 48.813.868.0 7.87 7.5 7.858.11 7.882.43 7.880.819.839.883.00 73.22 0 1.19 0 0 0 0 7.843.6 26.828.17 0 0 0 7.p'c 0 7.1 7.813.845.0 7.00 76.874.5 7.50 114.847.7 10.0 238 336 265 99 123 106 7.52 12.4 7.72 0 0 0 7.825.846.60 29.4 309 330 302 101 104 99 7.1 19.885.5 7.61 0.877.3 7.1 7.6 7.4 7.8 7.7 7.2 7.49 0 0 0 7.8 7.967.849.876.71 30.812.918.18 44.8 7.852.8 7.933.850.2 7.6 7.9 7.9 7.860.867.3 1070 1193 900 396 422 357 7.2 7.867.8 1784 1988 1541 660 704 605 7.3 7.901.857.98 27.821.7 7.856.3 7.19 7.77 7.865.39 13.60 17.916.4 46 97 42 20 30 18 7.4 7.838.843.3 1.94 7.09 187.851.82 39.8 7.930.31 0 0 0 7.9 7.75 26.19 18.877.78 7.1 7.4 7.834.11 42.849.838.1 9.87 7.852.814.844.853.897.854.930.848.813.12 8.871.61 59.967.0 7.8 0 1.5 7.8 21 119 24 11.27 0 7.849.7 0.839.1 14.6 7.64 7.1 3.32 2.0 0.15 0 7.1 7.0 ### 7.60 24.6 7.3 7.39 7.45 42.8 165 329 144 73 110 66 7.886.3 7.3 28.2 7.891.1 0.2 0 11.875.819.849.6 7.69 7.852.6 41 79 29 18 27 14 7.30 7.880.1 227 253 186 84 90 74 7.2 7.4 7.95 7.0 32 158 34 17.855. Ic= 62.827.3 14.822.0 70 123 55 29 41 25 7.6 7.855.81 75.43 0 0 0 .869.0 7849.4 0 1.818.861.INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.34 7.1 0.888.0 70 216 81 36.840.830.846.5 116 254 105 49 78 46 7.853.869.59 28.93 21.7 19 79 17 10.9 7.0 7.71 26.6 7.2 7.854.31 0 0 0 7.856.849.851.6 75 134 68 32 45 30 7.2 7.883.8 7.2 0.1 12 71 14 6.47 0 0 0 0 7.4 7.08 0 0.5 72 254 54 39.831.28 0.853.863.4 7.879.886.7 7.3 2.8299 Ua Ub Uc pá p'b p'c V V V w w w pa-p'a pb-p'b pc.89 0 1.88 0 0 0 0 7.919.13 12.2 7.845.4 7.0 7.05 0 0 7.49 0 0 0 7.849.6 7.89 37.6 38.56 0 0 0 7.865.9 0 0 9.858.60 9.899.879.3 0.835.7 7.2 48 140 55 24.1 7.59 7.18 0.3 7.889.850.2 3810 4064 3800 1239 1285 1237 7.9 7.6 7.21 16.856.852.5 7.2 19.68 7.857.862.876.835.64 0 2.849.858.870.12 7.854.929.7 7.70 7.4 1103 1259 978 408 441 380 7.7 7.4 104 228 100 44 70 43 7.3 7.1 7.9 0.9 7.6 7.24 7.6 51 103 37 23 34 18 7.25 61.3 7.845.858.841.7 7.866.46 0 1.872.851.

7 0 7.8299 Ua Ub Uc pá p'b p'c V V V w w w 15.819.7 7.28 0.4 7.4 0 2.27 1.7 7.8 0 1.64 0.9 13.826.0 7.22 0 0 0 7.854.3 0.0 7.29 0 0 0 7.27 5.828.824.9 0.0 7.8 7.98 0 0 0 7.850.5 0 0.4 0 17.48 0 0 0 0 7.8 7.5 7.854.7 0.5 0 20.9 7.4 7.64 0.13 11.93 0 0 0 0 7.2 7.08 0 0 0 7.16 0.09 0.848.850.852.847.819.12 0 0 0 7.9 .0 7.1 7.1 11.8 7.01 pb-p'b pc.854.27 0 0 0 7.816.6 4.22 0 0 0 7.855.11 0 0 0 0 7.5 7.7 7.850.854.817.850.826.2 0.815.46 0 0 0 0 7.60 12.815.816.60 0.10 0 0 0 7.851.852.849.93 0 0 0 7.846.818.8 7.4 1.p'c 19.9 7.817.847.831.3 0 1.859.16 0 0 0 7.821.07 0.4 1.6 7.850.6 0 0.00 0 0 0 0.14 0.849.7 7.817.815.823.60 35.855.64 1.3 0 0.7 7.850.5 0 0.853.42 0.02 0 0 0 7.816.INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.850.815.14 0 0 0 7.815.80 0.2 pa-p'a 7.826.818.1 7.78 33.6 7.50 0.96 0 0 0 7.12 0 0 0 0 7.0 7.851.43 0 0 0 0 7.2 7.855.23 0 0 0 7.16 0.23 9.823.815.00 0.818.8 7.847.848.855.5 0 0.14 0 0 0 0. Ic= 62.36 0 0 0 0 7.37 0 0 0 0 7.4 0 20.7 7.4 7.36 0 0 0 0 7.14 0.42 0 0 0 0 7.855.5 7.849.9 2.848.9 7.815.815.12 0 2.3 7.34 11.00 79.849.9 7.54 17.817.9 7.853.819.08 12.00 0.3 0 2.8 0.1 7.847.6 7.4 0 0.2 7.17 0 0 0 0 7.815.0 7.00 0 0 0 7.852.36 0.1 7.8 7.

2 7.00 0.70 0 0 0 7.1 4625.5 7.91 372.7 7.862.INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.838.848.864.00 0.42 0.856.3 7.0 7.886.847.65 1.00 0 0 0 233.0 7.932.6 7.00 0.921.00 19.929.0 3.31 4.2 0.26 0.00 0.861.1 7.862.861.921.857.5 3477.982.9 28.848.860.933.848.869.00 0.00 0 0 0 2452.848.861.886.4 7.98 0 0 0 0.4 2068.918.933.861.933.881.1 3.00 0 0 0 50.36 0 0 0 7.2 7.933.p'c 0.77 0.00 0.2 7.00 0 0 0 0.00 0.6 1.0 7.84 0.861.4 7.1 7.2 pa-p'a pb-p'b pc.1 0.00 0 0 0 7.882.882.4 0.29 0.08 0 0 0 7.6 7.865.6 7.848.16 155.1 7.0 7.00 3602.865.71 0 0 0 7.31 0. Ic= 62.8 0 0 0 7.00 0.876.7 7.932.95 0.3 7.00 0 0 0 1.30 10.2 7.7 11705 W .89 5.4 7.849.930.861.879.61 0.8 7.880.70 0 0 0 0.5 7.3 7.880.4 7.00 1.864.4 7.883.00 4.00 0.2 7.2 7.70 1.8299 Ua Ub Uc pá p'b p'c V V V w w w 1.7 7.8 7.59 0 0 0 0.2 Pérdidas totales = con capacitores 12392 39100 14332 W 12376 Ahorro de = pérdidas 0.871.8 7.00 7.4 3047.1 7.00 0 0 0 75.869.3 7.70 7.8 7.3 7.860.930.8 7.871.8 7.0 0.00 0.3 7.3 7.00 7.00 1.9 7.8 7.857.

95 100.95 100.75 464.38 17.13 18.80 363. 39.75 464.80 363.95 100.38 17.95 100.725.80 363.190.725.725.75 464.80 363.725.38 17.13 18.190.80 363.75 464.95 100.80 17.38 17.75 464.13 18.190.80 363.38 17. 0 COSTO TOTAL Flujo Neto 100.13 18.190.95 100.190.80 702 Gastos Operacionales.725.95 100.14 .725.047.80 363.80 363.75 464.75 464.725.95 100.190.13 18.725.95 100. 0 18.190.38 17.80 363.190.725.190.190.725.INSTALACION DE CAPACITORES SMT-ALT3020.75 464.38 17.38 17.13 18. AÑOS 0 INVERSION 1 2 3 4 5 6 7 8 9 10 11 12 13 14 5.13 18.38 VAN ( 12%) PR B/C C$ 112.52 1 año.75 464.38 17.13 18.190.95 100.80 363.80 363.190.80 363.13 18.58 Ingresos Ahorros por Compensación Reactiva.75 464.75 464.190.749.75 464.95 100.13 18.016.38 17.95 100.725.13 18.80 363.58 11.75 -5.95 100.38 17.190.725.13 Impuestos sobre ventas (2%) IGV(15%) 0 363.725. Mano de Obra.975.38 17.95 464.75 464.13 18.13 18.

190.75 464.80 363.190.80 363. AÑOS AÑOS 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 INVERSION Ingresos Ahorros por Compensación Reactiva.75 464.13 18.95 100.38 17.190.13 18.80 363.80 363.725.725.95 100.95 100.80 363.75 464.725.80 363.725.38 VAN ( 12%) PR B/C .80 Gastos Operacionales.190.INSTALACION DE CAPACITORES SMT-ALT3020.38 17.725.13 18.190.38 17.95 100.190.13 18. 18.190.75 464.75 464.38 17.190.38 17.190.75 464.80 363.95 100.75 464.13 18.725.13 18.13 18. COSTO TOTAL Flujo Neto 100.38 17.80 363.38 17.75 464.80 363. Mano de Obra.80 363.75 464.725.725.725.95 100.725.95 100.190.95 100.38 17.13 18.725.190.95 100.75 464.75 464.190.75 17.13 Impuestos sobre ventas (2%) IGV(15%) 363.13 18.75 464.13 18.190.725.725.13 18.13 18.725.80 363.38 17.95 464.38 17.38 17.75 464.13 18.95 100.38 17.95 100.75 464.80 363.95 100.95 100.80 363.38 17.80 363.38 17.13 18.190.190.75 464.13 18.38 17.725.80 363.725.95 100.190.95 100.

785.9 .650.856.0 KV 7.800.0 7.9 7.900.PERFIL DE VOLTAJE SIN CAPACITORES 8.817.2 7.4 7.0 7.838.967.0 7.0 M ETROS 7.0 7.872.0 7.809.779.700.848.0 7.1 7.000.7 7.1 7.0 7.1 7.898.950.795.0 ALT-3020 FASE "B" 7.771.919.9 7.6 7.750.8 7.850.829.0 7.

700.0 7919 7.0 7.900.950.PERFIL DE VOLTAJE 8.0 7899 7872 KV 7.0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 METROS X 100 .750.850.0 ALT3020 FASE "C" 7967 7.000.650.0 7.800.0 7.0 7856 7843 7833 Column P 7822 7813 7802 7793 7787 7784 7774 7772 7.

846 7.967 7.831 .882 7.859 7.868 7.843 7.914 KV 7.836 7.750 M ETROS 7.800 7.900 7.850 7.950 7.894 7.833 7.876 7.839 7.850 7.929 7.000 ALT3020 FASE "C" 7.PERFIL DE VOLTAJE SIN CAPACITORES 8.

PERFIL DE CARGA LN1-3030 5000 4500 4000 4636 4013 3953 3737 3500 KW 3000 2500 2000 1500 1953 1865 1799 1634 1358 1000 1298 1260 1125 842 812 542 500 38 23 0 METROS .

PERFIL DE CARGA REACTIVA 4000 SMT-ALT3020 3500 3477 3477 3000 3009 2976 2802 Kvar 2500 2000 1500 1465 1398 1304 1018 1000 950 934 827 620 500 597 377 28 17 0 METROS .

4000 PERFIL DE CARGA CON CAPACITORES Y SIN CAPACITORES SMT-ALT3020 3500 3000 KVAR 2500 2000 1500 1000 500 0 METROS .

2 7.1 7.0 7.932.869.7 7.1 7.858.900.700.3 7.0 METROS 7.897.0 7.827.4 7.750.8.916.0 7.850.822.0 7.1 7.967.0 7.950.834.5 7.818.8 .0 PERFIL DE VOLTAJE CON CAPACITORES SMT-ALT3020(Balanceado) FASE "B" 7.800.851.9 KV 7.000.9 7.841.1 7.0 7.879.

PERFIL DE CARGA REACTIVA SIN CAPACITORES Y CON CAPACITORES (1500KVAR) SMT-ALT3020 4000 3500 3477 3466 3009 3000 2964 2802 KVAR 2500 2000 1977 1711 1692 1500 1593 1465 1442 1376 1315 1225 1018 1000 833 820 782 748 500 697 579 950945 553 844 631620 406377 28 17 0 METROS .