Q (L/S) Q (M3/S) C J D (m) D (pulg)

1000 269 0.269 150 0.15 0.2168 9

269 0.269 150 -0.04 0.2844 11
269 0.269 150 -0.0625 0.2595 10
-40% K4 =-107,6 161.4 0.1614 150 0.0185 0.2743 11
161.4 0.1614 150 0.0127 0.2964 12
161.4 0.1614 150 0.0281 0.2518 10
-20% K9 = -53,8 107.6 0.1076 150 -0.0199 0.2317 9
107.6 0.1076 150 0.0466 0.1945 8
107.6 0.1076 150 0.0741 0.1768 7
107.6 0.1076 150 0.3222 0.1308 5
107.6 0.1076 150 0.0211 0.2289 9
107.6 0.1076 150 0.028 0.2160 9
30% K13 =+80,7 188.3 0.1883 150 -0.0371 0.2522 10
188.3 0.1883 150 0.04 0.2483 10
188.3 0.1883 150 -0.01 0.3301 13
188.3 0.1883 150 0.0214 0.2823 11
188.3 0.1883 150 0.0115 0.3207 13
188.3 0.1883 150 0.014 0.3080 12
188.3 0.1883 150 -0.0133 0.3113 12
 RDE
D (pulg) ESPESOR D (m) AREAS(m) VELOCIDADES J/D/comercial J/D/comercial
10 6.02 0.254 0.050670866 5.30877049 69.33759760505 0.06933759761
12 7.14 0.3048 0.072966048 3.68664617 28.53164393873 0.02853164394
12 8.86 0.3048 0.072966048 3.68664617 28.53164393873 0.02853164394
12 7.14 0.3048 0.072966048 2.2119877 11.07887794431 0.01107887794
12 8.86 0.3048 0.072966048 2.2119877 11.07887794431 0.01107887794
10 7.49 0.254 0.050670866 3.18526229 80.77166346965 0.02692388782
10 6.02 0.254 0.050670866 2.12350819 12.70699468444 0.01270699468
8 5.99 0.2032 0.032429354 3.31798155 37.67302590253 0.0376730259
8 4.83 0.2032 0.032429354 3.31798155 18.83651295127 0.0376730259
6 3.71 0.1524 0.018241512 5.89863387 76.47129229311 0.15294258459
10 6.02 0.254 0.050670866 2.12350819 6.353497342221 0.01270699468
10 6.02 0.254 0.050670866 2.12350819 6.353497342221 0.01270699468
10 7.49 0.254 0.050670866 3.71613934 35.81898777643 0.03581898778
10 7.49 0.254 0.050670866 3.71613934 35.81898777643 0.03581898778
14 7.85 0.3556 0.099314898 1.89598946 6.956898282343 0.00695689828
12 7.14 0.3048 0.072966048 2.58065232 14.73911183517 0.01473911184
14 7.85 0.3556 0.099314898 1.89598946 6.956898282343 0.00695689828
14 9.75 0.3556 0.099314898 1.89598946 6.956898282343 0.00695689828
14 9.75 0.3556 0.099314898 1.89598946 6.956898282343 0.00695689828
 TRAMO 0+000;2+000 TRAMO 2+000;3+000
T H2O 20© T H2O 20©
Q (L/S) 269 Q (L/S) 269
Q (M3/S) 0.269 Q (M3/S) 0.269
PVC-C 150 C 150
J 0.15 J -0.04
D (m) 0.2167830394 D (m) 0.28437226
D (pulg) 8.53 D (pulg) 11.1957584
D (pulg) 10 D (pulg) 12
RDE RDE
ESPESOR 6.02 ESPESOR 7.14
D (m) 0.254 D (m) 0.3048
AREAS(m) 0.0506708664 AREAS(m) 0.07296605
VELOCIDAD 5.3087704851 VELOCIDAD 3.68664617
visco dinam 0.000001007 visco dinam 1.007E-06
reinolds 1339054.323 reinolds 1115878.6
rugosidad 0.0000015 rugosidad 0.0000015
friccion 0.0070144261 friccion 0.006832

TRAMO 6+000;9+000 TRAMO 9+000;10+000

T H2O 20© T H2O 20©
Q (L/S) 161.4 Q (L/S) 107.6
Q (M3/S) 0.1614 Q (M3/S) 0.1076
C 150 C 150
J 0.0281 J -0.0199
D (m) 0.2517799617 D (m) 0.23165126
D (pulg) 9.9125969173 D (pulg) 9.12012817
D (pulg) 10 D (pulg) 10
RDE RDE
ESPESOR 7.49 ESPESOR 6.02
D (m) 0.254 D (m) 0.254
AREAS(m) 0.0506708664 AREAS(m) 0.05067087
VELOCIDAD 3.1852622911 VELOCIDAD 2.12350819
visco dinam 0.000001007 visco dinam 1.007E-06
reinolds 803432.59378 reinolds 535621.729
rugosidad 0.0000015 rugosidad 0.0000015
friccion 0.0070144418 friccion 0.00701446

TRAMO 12+000;12+500 TRAMO 12+500;13+000

T H2O 20© T H2O 20©
Q (L/S) 107.6 Q (L/S) 107.6
Q (M3/S) 0.1076 Q (M3/S) 0.1076
C 150 C 150
J 0.0211 J 0.028
D (m) 0.2288829367 D (m) 0.21596542
D (pulg) 9.01113924 D (pulg) 8.50257546
D (pulg) 10 D (pulg) 10
RDE RDE
RDE RDE
ESPESOR 6.02 ESPESOR 6.02
D (m) 0.254 D (m) 0.254
AREAS(m) 0.0506708664 AREAS(m) 0.05067087
VELOCIDAD 2.123508194 VELOCIDAD 2.12350819
visco dinam 0.000001007 visco dinam 1.007E-06
reinolds 535621.72918 reinolds 535621.729
rugosidad 0.0000015 rugosidad 0.0000015
friccion 0.0070144606 friccion 0.00701446

TRAMO 16+000;17+000 TRAMO 17+000;18+000

T H2O 20© T H2O 20©
Q (L/S) 188.3 Q (L/S) 188.3
Q (M3/S) 0.1883 Q (M3/S) 0.1883
C 150 C 150
J 0.0214 J 0.0115
D (m) 0.2823348052 D (m) 0.32073279
D (pulg) 11.115543513 D (pulg) 12.627275
D (pulg) 12 D (pulg) 14
RDE RDE
ESPESOR 7.14 ESPESOR 7.85
D (m) 0.3048 D (m) 0.3556
AREAS(m) 0.0729660476 AREAS(m) 0.0993149
VELOCIDAD 2.5806523192 VELOCIDAD 1.89598946
visco dinam 0.000001007 visco dinam 1.007E-06
reinolds 781115.02173 reinolds 669527.161
rugosidad 0.0000015 rugosidad 0.0000015
friccion 0.0068320121 friccion 0.00668327
 TRAMO 3+000;4+000 TRAMO 4+000;5+000
T H2O 20© T H2O 20©
Q (L/S) 269 Q (L/S) 161.4
Q (M3/S) 0.269 Q (M3/S) 0.1614
C 150 C 150
J -0.0625 J 0.0185
D (m) 0.25947259 D (m) 0.27434334
D (pulg) 10.2154563 D (pulg) 10.800919
D (pulg) 12 D (pulg) 12
RDE RDE
ESPESOR 8.86 ESPESOR 7.14
D (m) 0.3048 D (m) 0.3048
AREAS(m) 0.07296605 AREAS(m) 0.07296605
VELOCIDAD 3.68664617 VELOCIDAD 2.2119877
visco dinam 1.007E-06 visco dinam 1.007E-06
reinolds 1115878.6 reinolds 1115878.6
rugosidad 0.0000015 rugosidad 0.0000015
friccion 0.006832 friccion 0.006832

TRAMO 10+000;11+000 TRAMO 11+000;11+500

T H2O 20© T H2O 20©
Q (L/S) 107.6 Q (L/S) 107.6
Q (M3/S) 0.1076 Q (M3/S) 0.1076
C 150 C 150
J 0.0466 J 0.0741
D (m) 0.19451854 D (m) 0.17684886
D (pulg) 7.65821013 D (pulg) 6.96255369
D (pulg) 8 D (pulg) 8
RDE RDE
ESPESOR 5.99 ESPESOR 4.83
D (m) 0.2032 D (m) 0.2032
AREAS(m) 0.03242935 AREAS(m) 0.03242935
VELOCIDAD 3.31798155 VELOCIDAD 3.31798155
visco dinam 1.007E-06 visco dinam 1.007E-06
reinolds 669527.161 reinolds 669527.161
rugosidad 0.0000015 rugosidad 0.0000015
friccion 0.00724785 friccion 0.00724785

TRAMO 13+000;14+000 TRAMO 14+000;15+000

T H2O 20© T H2O 20©
Q (L/S) 188.3 Q (L/S) 188.3
Q (M3/S) 0.1883 Q (M3/S) 0.1883
C 150 C 150
J -0.0371 J 0.04
D (m) 0.25217403 D (m) 0.24830711
D (pulg) 9.92811147 D (pulg) 9.77587037
D (pulg) 10 D (pulg) 10
RDE RDE
RDE RDE
ESPESOR 7.49 ESPESOR 7.49
D (m) 0.254 D (m) 0.254
AREAS(m) 0.05067087 AREAS(m) 0.05067087
VELOCIDAD 3.71613934 VELOCIDAD 3.71613934
visco dinam 1.007E-06 visco dinam 1.007E-06
reinolds 937338.026 reinolds 937338.026
rugosidad 0.0000015 rugosidad 0.0000015
friccion 0.00701444 friccion 0.00701444

TRAMO 18+000;19+000 TRAMO 19+000;20+000

T H2O 20© T H2O 20©
Q (L/S) 188.3 Q (L/S) 188.3
Q (M3/S) 0.1883 Q (M3/S) 0.1883
C 150 C 150
J 0.014 J -0.0133
D (m) 0.30803677 D (m) 0.31129806
D (pulg) 12.1274318 D (pulg) 12.2558292
D (pulg) 14 D (pulg) 14
RDE RDE
ESPESOR 9.75 ESPESOR 9.75
D (m) 0.3556 D (m) 0.3556
AREAS(m) 0.0993149 AREAS(m) 0.0993149
VELOCIDAD 1.89598946 VELOCIDAD 1.89598946
visco dinam 1.007E-06 visco dinam 1.007E-06
reinolds 669527.161 reinolds 669527.161
rugosidad 0.0000015 rugosidad 0.0000015
friccion 0.00668327 friccion 0.00668327
 TRAMO 5+000;6+000
T H2O 20©
Q (L/S) 161.4
Q (M3/S) 0.1614
C 150
J 0.0127
D (m) 0.29637234
D (pulg) 11.6682023
D (pulg) 12
RDE
ESPESOR 8.86
D (m) 0.3048
AREAS(m) 0.07296605
VELOCIDAD 2.2119877
visco dinam 1.007E-06
reinolds 1115878.6
rugosidad 0.0000015
friccion 0.006832

TRAMO 11+500;12+000
T H2O 20©
Q (L/S) 107.6
Q (M3/S) 0.1076
C 150
J 0.3222
D (m) 0.13078049
D (pulg) 5.14883836
D (pulg) 6
RDE
ESPESOR 3.71
D (m) 0.1524
AREAS(m) 0.01824151
VELOCIDAD 5.89863387
visco dinam 1.007E-06
reinolds 892702.882
rugosidad 0.0000015
friccion 0.00756633

TRAMO 15+000;16+000
T H2O 20©
Q (L/S) 188.3
Q (M3/S) 0.1883
C 150
J -0.01
D (m) 0.33006998
D (pulg) 12.9948812
D (pulg) 14
RDE
RDE
ESPESOR 7.85
D (m) 0.3556
AREAS(m) 0.0993149
VELOCIDAD 1.89598946
visco dinam 1.007E-06
reinolds 669527.161
rugosidad 0.0000015
friccion 0.00668327
 CALCULO VOLUMEN DE MATERIAL A MOVER
RDE EXCAVACION
D (pulg) ESPESOR D (m) ALTO ANCHO VOLUMEN VOL (m^3)
10 6.02 0.254 0.6 0.554 0.6648 664.8
12 7.14 0.3048 0.6 0.6048 0.72576 725.76
12 8.86 0.3048 0.6 0.6048 0.72576 725.76
12 7.14 0.3048 0.6 0.6048 0.72576 725.76
12 8.86 0.3048 0.6 0.6048 0.72576 725.76
10 7.49 0.254 0.6 0.554 0.6648 1994.4
10 6.02 0.254 0.6 0.554 0.6648 664.8
8 5.99 0.2032 0.6 0.5032 0.60384 603.84
8 4.83 0.2032 0.6 0.5032 0.60384 301.92
6 3.71 0.1524 0.6 0.4524 0.54288 271.44
10 6.02 0.254 0.6 0.554 0.6648 332.4
10 6.02 0.254 0.6 0.554 0.6648 332.4
10 7.49 0.254 0.6 0.554 0.6648 664.8
10 7.49 0.254 0.6 0.554 0.6648 664.8
14 7.85 0.3556 0.6 0.6556 0.78672 786.72
12 7.14 0.3048 0.6 0.6048 0.72576 725.76
14 7.85 0.3556 0.6 0.6556 0.78672 786.72
14 9.75 0.3556 0.6 0.6556 0.78672 786.72
14 9.75 0.3556 0.6 0.6556 0.78672 786.72
∑ 13271.28
 VOLUMENES (m^3)
VOL TUB VOLUMEN DE MATERIA A USAR
398.9832 4852.73448
478.77984 VOLUMEN SOBRANTE
478.77984 8418.54552
478.77984
478.77984
1196.9496 13271.28
398.9832
319.18656
159.59328
119.69496
199.4916
199.4916
398.9832
398.9832
558.57648
478.77984
558.57648
558.57648
558.57648
8418.54552
 VELOCIDADES J/D/comercial GRAVEDAD J ACCESORIOS Jt accesorios
5.308770485124 0.06933759761 9.81 0.048270288402 8.04472627
3.686646170225 0.02853164394 9.81 0.041187258282 6.86426847
3.686646170225 0.02853164394 9.81 0.041187258282 6.86426847
2.211987702135 0.01107887794 9.81 0.044425197232 7.40390337
2.211987702135 0.01107887794 9.81 0.044425197232 7.40390337
3.185262291075 0.02692388782 9.81 0.05206506022 26.0325301
2.12350819405 0.01270699468 9.81 0.05528839325 9.21436362
3.317981553203 0.0376730259 9.81 0.067140036482 11.1895585
3.317981553203 0.0376730259 9.81 0.067140036482 5.59477924
5.89863387236 0.15294258459 9.81 0.086243137443 7.18664064
2.12350819405 0.01270699468 9.81 0.05528839325 4.60718181
2.12350819405 0.01270699468 9.81 0.05528839325 4.60718181
3.716139339587 0.03581898778 9.81 0.050889517375 8.48124697
3.716139339587 0.03581898778 9.81 0.050889517375 8.48124697
1.895989458973 0.00695689828 9.81 0.037970194309 6.32811258
2.580652319158 0.01473911184 9.81 0.043422149843 7.23673549
1.895989458973 0.00695689828 9.81 0.037970194309 6.32811258
1.895989458973 0.00695689828 9.81 0.037970194309 6.32811258
1.895989458973 0.00695689828 9.81 0.037970194309 6.32811258
 PROYECTO DE DISEÑO DE CANAL COSTOS Y PRESUPUESTO PARA CANAL RECTANGULAR
Item CAPÍTULO / Actividad Undidad Cantidad
1 MOVIMIENTO DE TIERRAS O EXCAVACIONES
1.1 Descapote a maquina, incluye transporte y disposicion final. m³ 13271
2 RELLENOS
2.1 Rellenos de excavacion (con material local). m³ 4853
3 RELLENOS
3.1 Relleno en arena lavada apisonada para solado m³ 1400
Relleno en arena lavada apisonada para atraque de la
3.2 m³ 2800
tuberia
4 TUBERÍA
4.1 Tubería de 6" PVC ORIENTADO CLASE 500 DE 6m. UND 83
4.2 Tubería de 8" PVC ORIENTADO CLASE 500 DE 6m. UND 250
4.3 Tubería de 10" PVC ORIENTADO CLASE 500 DE 6m. UND 1500
4.4 Tubería de 12" PVC ORIENTADO CLASE 500 DE 6m. UND 833
4.5 Tubería de 14" PVC ORIENTADO CLASE 500 DE 6m. UND 667

Total a pagar
Administraci
Imprevistos
Utilidad

Valor total obra con A.I.U.

PARA CANAL RECTANGULAR
Vr. Unitario Vr. Parcial

$ 9,500.81 $ 126,087,909.74

$ 10,677.76 $ 51,816,286.28

$ 41,226.71 $ 57,717,394.00

$ 35,982.99 $ 100,752,372.00

$ 554,622.00 $ 46,200,012.60
$ 942,017.00 $ 235,504,250.00
$ 1,484,034.00 $ 2,226,051,000.00
$ 2,078,151.00 $ 1,731,785,572.83
$ 2,578,151.00 $ 1,718,775,927.17

Total a pagar $ 6,294,690,724.62

13% $ 818,309,794.20
3% $ 188,840,721.74
3% $ 188,840,721.74
19%
Valor total obra con A.I.U. $ 7,490,681,962.30