Hoja1Ciudad A(MW)Ciudad B(MW)Ciudad C (MW)16095130Cerro naviaf.pf.pf.pPp($/KW/mes)Pe($/KWh)Cp(US$/KW)Pe(US$/KWh)0.860.90.864843.0547.85591.58855233710.0754168374DEMANDAS EN P Y Q DURANTE EL PROYECTOGRADOSProyeccion de la demanda CiudadesCiudad ACiudad BCiudad C30.68341710925.841932763230.683417109AoCiudad ACiudad BCiudad CAOPQPQPQ0186.0465116279105.5555555556151.1627906977016094.93842472319546.010599959613077.1374700876f.p = 0,86IndustrialP_A(MW)P_B(MW)P_C(MW)S_A (MVA)S_B(MVA)S_C(MVA)1199.0697674419112.9444444444161.74418604651171.2101.5841144538101.6549.2313419568139.182.5370929937f.p = 0,90Residencial16095130186.0465116279105.5555555556151.16279069772213.0046511628120.8505555556173.06627906982183.184108.6950024655108.765552.6775358937148.83788.3146895032Dlar obs. 24 de junio634.543227.9149767442129.3100944444185.18091860473196.00688116.3036526381116.37908556.3649634063159.2555994.49671776854243.8690251163138.3618010556198.1435829074209.7273616124.4449083228124.5256209560.3105108447170.4034813101.1114880123Fcp(cte)0.35260.9398568744148.0471271294212.01363371055224.408276912133.1560519054133.242414416564.5322466039182.331724991108.1892921731Fpp(cte)1.026279.2056468556158.4104260285226.85458807026240.1168562958142.4769755388142.569383425769.0495038661195.0949457404115.7625426252fdiv (cte)1.17298.7500421355169.4991558505242.73440923517256.9250362365152.4503638265152.549240265573.8829691368208.7515919422123.865920609Tcd(tasa crecimiento demanda)0.078319.662545085181.36409676259.72581788168274.9097887731163.1218892943163.22768708479.0547769764223.3642033782132.5365350516Tdscto0.19342.038923241194.0595835332277.90662513339294.1534739872174.5404215449174.653625179984.5886113647238.9996976146141.814092505310365.9816478678207.6437543806297.360088892610314.7442171663186.7582510531186.879378942590.5098141602255.7296764476151.7410789806

107.252286048553.6261430242190109Rho_conductor(ohm-mm2)/kmSeccion conductor(mm)160(mm)315(mm)400(mm)500(mm)630(mm)2*400(mm)2*630(mm)1603154005006304006300.2230.1210.0970.0750.0590.19750.26Co ( MUS$/mm2/Km)Conductores(mm)44kV220KV110KV160170390339315176404351400186427371500235450392630-4794162*400-5574852*630-775674CIUDAD Aciudad bCIUDAD CAmpacidad por conductor (A)44000110000220000160mm2315mm2400mm2500mm2630mm22x400mm22x630mm244kV110 KV220 KVAos50090097012001380187025002612.1132686381044.8453074552522.4226537276150090097012001380187025002794.96119744271117.9844789771558.9922394885250090097012001380187025002990.60848126371196.2433925055598.1216962527350090097012001380187025003199.95107495221279.9804299809639.9902149904450090097012001380187025003423.94765019881369.5790600795684.7895300398550090097012001380187025003663.62398571271465.4495942851732.7247971425650090097012001380187025003920.07766471261568.031065885784.01553294257Zcaracteristica linea Subterranea50090097012001380187025004194.48310124251677.793240497838.89662024858Simulacion linea subterranea50090097012001380187025004488.09691832951795.2387673318897.61938366599Zlinea Aluminio Oil cable, paperZ_caracteristica subterranea (ya aplicada la raiz)50090097012001380187025004802.26370261261920.905481045960.452740522510R(ohm/km)jwL(ohm/km)R(ohm)jwL( ohm)0.022320.1248234.9104275329.22158307Shunt Linea Oil cable,paperZc_ Aerea (MODULO) (ohm)Z_c Subterranea (ohm)jwC(S/km)45.5264.5526160mm2315mm2400mm2500mm2630mm22x400mm22x630mm244kV110 KV220 KV0.000061178Zc_ Subterranea (grados)50090097012001380187025001482.0114864426592.804594577296.402297288539.93150090097012001380187025001585.7522904935634.3009161974317.15045809872000.8650090097012001380187025001696.7549508281678.7019803312339.3509901656Tension(kV)SIL (MW)SIL(MW) Subterraneo50090097012001380187025001815.5277973861726.2111189544363.1055594772110265.78219039672657.82190396750090097012001380187025001942.6147432031777.0458972812388.52294864062201063.128761586810631.287615867950090097012001380187025002078.5977752273831.4391100909415.719555045550090097012001380187025002224.0996194932889.6398477973444.819923898650090097012001380187025002379.7865928577951.9146371431475.957318571550090097012001380187025002546.37165435781018.5486617431509.2743308716SbaseVbaseZbaseSbaseVbaseZbase50090097012001380187025002724.61767016281089.8470680651544.9235340326100000000110000121100000000220000484Rbase (pu/km)Xlbase(pu/km)Bbase(pu/km)0.0001844620.001031570.00000050560.00004611570.0002578920.0000001264180Corriente (A)R(pu)X(pu)B(pu)KmCorriente (A)160mm2315mm2400mm2500mm2630mm22x400mm22x630mm244kV110 KV220 KV106.80395607090.001844620.01031570.000005056100.0004611570.002578920.00000126450090097012001380187025002122.3420307684848.9368123074424.46840615370.007378480.04126280.0000202241400.0018446280.010315680.000005056378350090097012001380187025002270.9059729222908.3623891689454.181194584419210.00922310.05157850.0000252802500.0023057850.01289460.00000632383850090097012001380187025002429.8693910268971.9477564107485.97387820540.011067720.06189420.0000303362600.0027669420.015473520.00000758450090097012001380187025002599.96024839861039.9840993594519.992049679721170.014756960.08252560.0000404483800.0036892560.020631360.000010112422950090097012001380187025002781.95746578651112.7829863146556.391493157328350.022135440.12378840.00006067241200.0055338840.030947040.000015168564850090097012001380187025002976.69448839161190.6777953566595.3388976783BLACKOUT!0.02766930.15473550.00007584051500.0069173550.03868380.00001896BLACKOUT50090097012001380187025003185.0631025791274.0252410316637.01262051580.033203160.18568260.00009100861800.0083008260.046420560.00002275250090097012001380187025003408.01751975951363.2070079038681.6035039519BLACKOUT!0.040581640.22694540.00011123272200.0101454540.056736240.00002780850090097012001380187025003646.57874614271458.6314984571729.31574922850.049804740.27852390.00013651292700.0124512390.069630840.00003412850090097012001380187025003901.83925837271560.7357033491780.36785167450.05533860.3094710.0001516813000.013834710.07736760.00003792Interpolar datos0.06456170.36104950.00017696123500.0161404950.09026220.00004424xyAo0.07378480.4126280.00020224134000.018446280.10315680.00005056012150kmBlackout345678910

287.0869243575INVERSION POR CONDUCTOR SEGN TENSIONCORRIENTES PARA DETERMINAR EL VACVac= INVERSION +A*(SUMA CORRIENTES)Conductor (mm2)Tension110kv220kv1 CONDUCTOR POR FASE2CONDUCTORES POR FASEA160339000390000AoCiudad A CORRIENTES (i*0,5)^2/(1+td)^i (A^2) CORRIENTES (i*0,25)^2/(1+td)^i (A^2)160mm2315mm2400mm2500mm2630mm22*400mm22*630mm2315351000404000110Kv220KV110kv220kv1.20038220250.33083350330.20885573750.1291891160.08065775490.42524750670.3554409544003710004270001000050039200045000020000630416000479000300002*400485000557000400002*6306740007750005000060000VAC 110Kv 70000160mm2315mm2400mm2500mm2630mm22*400mm22*630mm28000033900035100037100039200041600048500067400090000100000VAC 220KV SIN INVERSIONTOTAL00Total00160mm2315mm2400mm2500mm2630mm22*400mm22*630mm2390000404000427000450000479000557000775000Ao0 -220 KvAo 10 - 220 KvLinea Corriente (A)LineaCorriente (A)Hidro -ciudad C141hidro-ciudad C484Hidro -ciudad A132hidro-ciudad A417Termo-ciudad A128Termo ciudad A358.4Termo-ciudad B144Termo ciudadB441Termo ciudad C39Termo ciudad C119

Corrientes a 220 Kv (A)Hidro-Ciudad AHidro- Ciudad CTermo Ciudad ATermo Ciudad BTermo Ciudad C160mm2315mm2400mm2500mm2630mm22x400mm22x630mm2Ao2642822562887850090097012001380187025000321350.6302.08347.49450090097012001380187025001378419.2348.16406.811050090097012001380187025002435487.8394.24466.212650090097012001380187025003492556.4440.32525.614250090097012001380187025004549625486.458515850090097012001380187025005606693.6532.48644.417450090097012001380187025006663762.2578.56703.819050090097012001380187025007720830.8624.64763.220650090097012001380187025008777899.4670.72822.622250090097012001380187025009834968716.8882238500900970120013801870250010

VACCerro naviaFcp(cte)0.3Ao0 -220 KvAo 10 - 220 KvPp($/KW/mes)Pe($/KWh)Cp(US$/KW)Pe(US$/KWh)Fpp(cte)1.02contante 285.4216779514Linea Corriente (A)LineaCorriente (A)4843.0547.85591.58855233710.0754168374fdiv (cte)1.1Hidro -ciudad C126hidro-ciudad C275Tcd(tasa crecimiento demanda)0.03Hidro -ciudad A150hidro-ciudad A327Tdscto0.1Termo-ciudad A102Termo ciudad A197Termo-ciudad B150Termo ciudadB292Termo ciudad C84Termo ciudad C144aoCorrientes a 220 Kv (A)Corrientes a 220 Kv (A)Corrientes a 220 Kv (A)Corrientes a 220 Kv (A)Corrientes a 220 Kv (A)aoCorrientes a 220 Kv (A)Corrientes a 220 Kv (A)Corrientes a 220 Kv (A)Corrientes a 220 Kv (A)Corrientes a 220 Kv (A)Hidro-Ciudad AHidro- Ciudad CTermo Ciudad ATermo Ciudad BTermo Ciudad CHidro-Ciudad AHidro- Ciudad CTermo Ciudad ATermo Ciudad BTermo Ciudad C015012610215084075635175421167.725.5666272727140.918.0480090909111.511.3020454545164.224.5105818182907.3636363636183.856.391656818270.454.512002272755.752.825511363682.16.1276454545451.84090909092185.428.4075702479155.820.060859504112112.1178.426.3029421488967.6165289256292.77.10189256277.95.01521487660.53.02589.26.5757355372481.90413223143203.130.9914425244170.721.8921788129130.512.7950788881192.627.86984222391027.81667918863101.557.747860631185.355.473044703265.253.19876972296.36.967460556511.95416979714220.833.2987091046185.623.528010381814013.3870637252206.829.20991735541087.96666894344110.48.324677276192.85.8820025955703.3467659313103.47.3024793388541.99166723585238.535.3194019286200.524.9611924173149.513.877746800722130.32641833951148.06949351455119.258.8298504821100.256.240298104374.753.4694367002110.57.5816045849572.01737337866256.237.0511881894215.426.189987248515914.2704654257235.231.22615591561208.12842459286128.19.2627970473107.76.547496812179.53.5676163564117.67.8065389789602.03210614827273.938.497742951230.327.216926459168.514.5697135823249.431.91861969091268.1468982857136.959.6244357377115.156.804231614784.253.6424283956124.77.9796549227632.03672457138291.639.6673837834245.228.047841880617814.7808198346263.632.41524665361328.12842459288145.89.9168459458122.67.0119604702893.6952049586131.88.1038116634662.03210614829309.340.5719305671260.128.6910563191187.514.9096818959277.832.7288176471388.07651504439154.6510.1429826418130.057.172764079893.753.727420474138.98.1822044118692.01912876111032741.225758395427529.156711263119714.962549519529232.87296302991447.994625649610163.510.3064395989137.57.289177815898.53.74063737991468.2182407575721.9986564124sum i^2/(1+td)^i350.5977549645247.7927733774136.9551651264299.381504822879.3078951002sum i^2/(1+td)^i87.649438741161.948193344434.238791281674.845376205719.826973775

Hidro-Ciudad AHidro- Ciudad CTermo Ciudad ATermo Ciudad BTermo Ciudad C220KV220KV220KV220KV220KVSeccinINV InicialResistenciaPerdidasVACSeccinINV InicialResistenciaPerdidasVACSeccinINV InicialResistenciaPerdidasVACSeccinINV InicialResistenciaPerdidasVACSeccinINV InicialResistenciaPerdidasVAC160mm3900000.233160mm3900000.233160mm3900000.233160mm3900000.233160mm3900000.23331645.3971070065421645.39315mm4040000.120672409.3491639474476409.34315mm4040000.1206315mm4040000.120628285.5044877598432285.5315mm4040000.120661831.5993442017465831.59315mm4040000.120616379.5488888626420379.54400mm4270000.096657999.5284348036484999.52400mm4270000.096640992.4587420708467992.45400mm4270000.096622656.5483707927449656.54400mm4270000.096649526.8034548084476526.8400mm4270000.096613119.937169686440119.93500mm4500000.074844910.6079391647494910.6500mm4500000.074831741.5726077318481741.57500mm4500000.074817543.5798978809467543.57500mm4500000.074838349.9471886094488349.94500mm4500000.074810159.1231914339460159.12630mm4790000.059135484.1835455165514484.18630mm4790000.059125079.2371807079504079.23630mm4790000.059113861.3044380315492861.3630mm4790000.059130300.5598776312509300.55630mm4790000.05918026.7938584725487026.792*400mm5570000.096628999.7642174018585999.762*400mm5570000.096620496.2293710354577496.222*400mm5570000.096611328.2741853963568328.272*400mm5570000.096624763.4017274042581763.42*400mm5570000.09666559.968584843563559.962*630mm7750000.059117742.0917727583792742.092*630mm7750000.059112539.6185903539787539.612*630mm7750000.05916930.6522190158781930.652*630mm7750000.059115150.2799388156790150.272*630mm7750000.05914013.3969292362779013.39Hidro-Ciudad AHidro- Ciudad CTermo Ciudad ATermo Ciudad BTermo Ciudad CSeccinVACSeccinSeccinSeccinSeccin315mmSeccionesVariacion respec. Al menor VAC400mmSeccionesVariacion respec. Al menor VAC315mmSeccionesVariacion respec. Al menor VAC315mmSeccionesVariacion respec. Al menor VAC160mmSeccionesVariacion respec. Al menor VAC400mm476409.34-7%500mm467992.45-7%400mm432285.5-12%400mm465831.59-9%315mm421645.390%500mm484999.52-6%630mm481741.57-4%500mm449656.54-9%500mm476526.8-6%400mm420379.540%630mm494910.6-4%2*400mm504079.230%630mm467543.57-5%630mm488349.94-4%500mm440119.935%2*400mm514484.180%2*630mm577496.2215%2*400mm492861.30%2*400mm509300.550%630mm460159.129%2*630mm585999.7614%787539.6156%2*630mm568328.2715%2*630mm581763.414%2*400mm487026.7916%792742.0954%781930.6559%790150.2755%2*630mm563559.9634%779013.3985%315mm400mm500mm630mm2*400mm2*630mm710068.826399369672159.607215415639833.733123324628988.952240487679579.803607708849994.47612024313%7%2%0%8%35%315mm400mm500mm630mm2*400mm2*630mm849728.055293364784025.954737471726454.880065867697428.922618887735512.977368735884214.46130944422%12%4%0%5%27%160mm315mm400mm500mm630mm2*400mm2*630mm452799.778026169436504.94948479453036.30282115470160.61543501494929.042409213570018.151410575782964.5212046064%0%4%8%13%31%79%315mm400mm500mm630mm2*400mm2*630mm797506.720665229742196.925507969694065.528240125671837.870574751714598.462753985871418.93528737619%10%3%0%6%30%400mm500mm630mm2*400mm2*630mm838217.543331174768416.89690654730583.403839258762608.771665587900791.70191962915%5%0%4%23%