CAUDALES MEDIOS MENSUA

RÍO CH

AÑO ENE FEB MAR

1965 12.224 19.399 27.319
1966 16.040 11.472 17.715
1967 16.700 34.107 29.888
1968 13.589 11.706 17.663
1969 6.771 14.342 17.683
1970 26.393 19.476 18.684
1971 16.879 18.250 23.680
1972 18.715 24.694 39.855
1973 22.584 28.686 29.090
1974 22.269 31.693 32.814
1975 18.944 16.647 32.974
1976 21.102 30.878 30.752
1977 10.486 21.489 22.165
1978 12.175 20.402 16.895
1979 8.474 20.777 26.281
1980 23.972 11.314 12.675
1981 21.728 32.227 32.429
1982 18.426 29.747 25.056
1983 19.207 14.836 21.091
1984 16.110 27.225 32.227
1985 9.540 17.351 24.605
1986 19.856 26.601 26.010
1987 16.155 21.226 21.223
1988 13.784 18.265 19.414
1989 19.939 27.370 28.417
1990 16.598 13.298 15.783
1991 10.225 12.508 23.042
1992 9.363 11.079 16.708
1993 11.544 15.990 21.471
1994 20.855 28.882 29.590
1995 13.533 11.197 19.165
1996 14.713 23.972 26.343
1997 13.150 22.446 20.614
1998 29.631 27.896 28.489
1999 11.210 31.136 21.949
2000 18.561 30.767 33.403
2001 23.074 33.712 35.976
2002 13.288 24.001 29.572
2003 18.227 26.261 27.392
2004 10.619 16.538 13.952
2005 17.735 14.266 20.106
2006 10.807 20.093 27.750
2007 17.358 17.312 26.588
2008 18.952 20.948 18.043
2009 16.608 22.388 32.654
 2010 21.908 20.760 23.760
2011 18.509 26.938 26.449
2012 18.142 41.662 29.549
2013 19.752 25.462 40.159
2014 19.242 26.216 37.584
2015 26.928 30.643 39.481
2016 12.480 19.822 26.950
2017 23.782 28.730 24.478

N° DATOS 53
PROMEDIO 16.960 22.549 25.728
DESV.ESTAND 5.010 7.090 6.700
COEF.VARIAC 0.300 0.310 0.260
MÁXIMO CAUDAL 29.631 41.662 40.159

Enero
max 29.631
min 6.771
#de valores 53
Rango 22.860
Rango/10 2.286

Rango # valores Frecuencia %

Promedio de rangos
7.914 6.771 9.057 2 3.774%
10.2 9.057 11.343 7 13.208%
12.486 11.343 13.629 8 15.094%
14.772 13.629 15.915 2 3.774%
17.058 15.915 18.201 10 18.868%
19.344 18.201 20.487 12 22.642%
21.63 20.487 22.773 6 11.321%
23.916 22.773 25.059 3 5.660%
26.202 25.059 27.345 2 3.774%
28.488 27.345 29.631 1 1.887%

Febrero
max 41.662
min 11.079
#de valores 53
Rango 30.583
Rango/10 3.05831937

Rango # valores Frecuencia %

11.079 14.137 7 13.208%
14.137 17.196 6 11.321%
17.196 20.254 8 15.094%
20.254 23.312 8 15.094%
23.312 26.371 6 11.321%
 26.371 29.429 8 15.094%
29.429 32.487 7 13.208%
32.487 35.546 2 3.774%
35.546 38.604 0 0.000%
38.604 41.662 1 1.887%

Marzo
max 40.159
min 12.675
#de valores 53
Rango 27.484
Rango/10 2.74843775

Rango # valores Frecuencia %

12.675 15.423 2 3.774%
15.423 18.172 7 13.208%
18.172 20.920 5 9.434%
20.920 23.669 6 11.321%
23.669 26.417 8 15.094%
26.417 29.166 9 16.981%
29.166 31.914 5 9.434%
31.914 34.663 6 11.321%
34.663 37.411 1 1.887%
37.411 40.159 4 7.547%

Abril
max 37.469
min 8.028
#de valores 53
Rango 29.441
Rango/10 2.94406907

Rango # valores Frecuencia %

8.028 10.972 6 11.321%
10.972 13.916 6 11.321%
13.916 16.860 10 18.868%
16.860 19.804 12 22.642%
19.804 22.748 7 13.208%
22.748 25.692 4 7.547%
25.692 28.636 4 7.547%
28.636 31.581 2 3.774%
31.581 34.525 0 0.000%
34.525 37.469 2 3.774%

Mayo
max 20.161
min 4.744
#de valores 53
 Rango 15.417
Rango/10 1.54173542

Rango # valores Frecuencia %

4.744 6.286 4 7.547%
6.286 7.827 12 22.642%
7.827 9.369 9 16.981%
9.369 10.911 7 13.208%
10.911 12.453 7 13.208%
12.453 13.994 5 9.434%
13.994 15.536 5 9.434%
15.536 17.078 1 1.887%
17.078 18.620 2 3.774%
18.620 20.161 1 1.887%

Junio
max 11.970
min 4.191
#de valores 53
Rango 7.779
Rango/10 0.7779

Rango # valores Frecuencia %

4.191 4.969 3 5.660%
4.969 5.747 6 11.321%
5.747 6.525 9 16.981%
6.525 7.303 6 11.321%
7.303 8.081 12 22.642%
8.081 8.858 8 15.094%
8.858 9.636 5 9.434%
9.636 10.414 3 5.660%
10.414 11.192 0 0.000%
11.192 11.970 1 1.887%

Julio
max 8.593
min 3.999
#de valores 53
Rango 4.594
Rango/10 0.4594

Rango # valores Frecuencia %

3.999 4.458 5 9.434%
4.458 4.918 0 0.000%
4.918 5.377 10 18.868%
5.377 5.837 7 13.208%
5.837 6.296 8 15.094%
6.296 6.755 4 7.547%
 6.755 7.215 7 13.208%
7.215 7.674 8 15.094%
7.674 8.134 3 5.660%
8.134 8.593 1 1.887%

Agosto
max 7.304
min 3.593
#de valores 53
Rango 3.711
Rango/10 0.37106667

Rango # valores Frecuencia %

3.593 3.964 1 1.887%
3.964 4.335 3 5.660%
4.335 4.707 5 9.434%
4.707 5.078 5 9.434%
5.078 5.449 8 15.094%
5.449 5.820 5 9.434%
5.820 6.191 10 18.868%
6.191 6.562 8 15.094%
6.562 6.933 5 9.434%
6.933 7.304 3 5.660%

Setiembre
max 8.597
min 3.979
#de valores 53
Rango 4.618
Rango/10 0.46178642

Rango # valores Frecuencia %

3.979 4.441 6 11.321%
4.441 4.903 4 7.547%
4.903 5.364 8 15.094%
5.364 5.826 15 28.302%
5.826 6.288 9 16.981%
6.288 6.750 3 5.660%
6.750 7.212 4 7.547%
7.212 7.673 3 5.660%
7.673 8.135 0 0.000%
8.135 8.597 1 1.887%

Octubre
max 12.379
min 4.403
#de valores 53
Rango 7.976
Rango/10 0.79755317
 Rango # valores Frecuencia %
4.403 5.201 4 7.547%
5.201 5.999 8 15.094%
5.999 6.796 13 24.528%
6.796 7.594 10 18.868%
7.594 8.391 11 20.755%
8.391 9.189 2 3.774%
9.189 9.986 2 3.774%
9.986 10.784 1 1.887%
10.784 11.581 0 0.000%
11.581 12.379 2 3.774%

Noviembre
max 20.364
min 4.382
#de valores 53
Rango 15.982
Rango/10 1.5981821

Rango # valores Frecuencia %

4.382 5.980 4 7.547%
5.980 7.579 12 22.642%
7.579 9.177 17 32.075%
9.177 10.775 11 20.755%
10.775 12.373 4 7.547%
12.373 13.971 4 7.547%
13.971 15.569 0 0.000%
15.569 17.168 0 0.000%
17.168 18.766 0 0.000%
18.766 20.364 1 1.887%

Diciembre
max 25.121
min 4.458
#de valores 53
Rango 20.663
Rango/10 2.06628961

Rango # valores Frecuencia %

4.458 6.524 16 30.189%
6.524 8.591 30 56.604%
8.591 10.657 3 5.660%
10.657 12.723 3 5.660%
12.723 14.789 0 0.000%
14.789 16.856 0 0.000%
16.856 18.922 0 0.000%
18.922 20.988 0 0.000%
20.988 23.055 0 0.000%
23.055 25.121 0 0.000%
CAUDALES MEDIOS MENSUALES NATURALIZADOS (m³/s)
RÍO CHURIN

ABR MAY JUN JUL AGO SEP OCT NOV

11.899 7.028 5.920 5.496 5.114 5.074 5.322 5.851
10.340 7.357 5.570 5.054 5.163 5.019 9.948 9.558
15.244 10.537 8.597 7.616 6.679 6.805 10.701 10.390
9.754 6.313 5.550 5.074 5.422 5.580 7.289 8.337
12.759 6.151 5.778 5.223 4.468 4.181 5.615 6.440
16.777 12.499 9.943 7.540 6.771 8.597 8.819 9.503
19.157 10.353 8.417 6.650 5.911 5.822 8.171 7.501
35.039 17.779 7.889 6.513 6.269 5.807 8.223 7.178
28.276 14.810 7.980 7.270 6.386 7.217 12.379 11.594
21.695 11.061 8.969 7.178 6.645 7.178 7.846 8.251
19.118 13.158 9.540 7.727 7.111 5.979 7.328 8.180
19.456 8.899 7.492 6.742 6.728 6.723 6.577 6.781
13.045 7.602 5.812 5.620 5.989 5.748 5.994 9.721
13.101 8.075 7.597 7.597 6.922 6.907 7.554 10.824
17.599 7.928 6.430 5.876 5.362 5.906 6.630 6.279
10.330 5.753 4.307 3.999 4.473 5.203 7.990 8.748
15.341 6.898 5.486 4.979 4.819 4.894 6.289 9.073
17.399 6.674 5.802 5.243 5.079 5.620 7.347 12.455
19.441 9.096 6.830 5.782 5.871 5.876 6.742 8.190
20.173 9.693 7.270 6.279 5.610 5.173 6.611 8.955
19.803 12.983 9.190 7.583 6.264 6.616 7.861 9.110
25.186 12.219 8.275 6.883 5.807 5.377 6.752 7.818
13.684 7.669 6.240 5.565 5.436 5.713 6.337 8.555
16.907 12.539 7.818 6.205 5.689 5.699 6.698 8.133
18.937 9.349 7.429 6.518 5.916 5.802 7.033 7.391
10.956 6.450 5.486 5.004 4.809 5.084 6.999 10.546
14.466 8.871 6.567 5.615 5.059 5.312 6.640 8.838
10.911 4.744 4.191 4.136 4.524 4.332 5.337 5.456
20.532 18.147 11.970 8.593 6.240 6.078 7.116 20.364
22.959 14.021 9.447 7.391 6.097 5.861 6.752 9.007
16.618 6.347 5.059 4.141 4.055 4.574 4.609 7.501
22.619 9.316 7.024 5.243 4.674 5.402 5.753 6.869
8.028 6.888 5.461 5.099 5.183 5.615 5.704 8.455
19.330 9.893 8.018 5.984 5.935 6.230 8.004 7.999
19.498 11.840 8.626 7.708 7.304 6.822 8.009 7.857
28.701 10.284 7.937 7.125 5.968 5.842 12.075 9.378
24.825 15.725 10.110 7.321 6.016 7.379 8.311 13.841
29.506 12.422 7.631 6.934 7.000 7.420 9.799 13.736
22.137 11.179 8.154 6.208 6.302 6.579 6.378 7.439
11.489 5.280 4.648 4.426 3.593 4.698 8.564 12.767
14.188 7.231 6.171 4.245 4.531 4.382 4.403 4.382
26.117 8.806 6.998 5.810 5.215 5.048 5.527 9.169
21.987 13.310 8.284 7.134 6.271 5.870 7.188 12.272
14.190 9.439 7.382 6.080 4.917 3.979 6.861 7.500
24.470 14.600 8.470 7.150 5.585 4.819 6.259 10.505
 15.150 6.533 5.888 5.165 4.053 4.171 4.680 6.235
27.610 11.630 7.230 5.175 4.266 4.072 4.947 9.446
37.469 14.331 7.491 5.845 4.946 4.992 5.667 11.296
18.119 10.101 8.411 7.015 6.056 5.772 7.827 10.176
16.820 11.215 7.446 6.124 6.326 6.199 7.610 9.206
27.140 15.403 10.321 7.588 5.630 5.542 7.390 10.491
14.870 8.340 6.009 5.711 5.883 5.547 6.393 5.471
20.213 20.161 9.254 7.969 6.488 5.584 7.692 7.419

18.894 10.282 7.355 6.192 5.638 5.693 7.180 9.027

6.330 3.490 1.630 1.130 0.860 0.940 1.630 2.570
0.340 0.340 0.220 0.180 0.150 0.170 0.230 0.280
37.469 20.161 11.970 8.593 7.304 8.597 12.379 20.364

Frecuencia
% Tiempo
acumulada
3.774% 96.226%
16.981% 83.019%
32.075% 67.925%
35.849% 64.151%
54.717% 45.283%
77.358% 22.642%
88.679% 11.321%
94.340% 5.660%
98.113% 1.887%
100.000% 0.000% Curva d
45.000

40.000

35.000 f(x) = 7.0913564466x^2 - 31.7801569827x + 36.351917959

30.000
Caudal m3/s

Frecuencia 25.000
% Tiempo
acumulada
13.208% 100.0% 20.000

24.528% 86.8%
15.000
39.623% 75.5%
54.717% 60.4%
10.000
66.038% 45.3%
5.000

0.000
0.0% 10.0% 20.0% 30.0% 40.0%
 Ca
15.000

10.000

81.132% 34.0%
5.000
94.340% 18.9%
98.113% 5.7% 0.000
98.113% 1.9% 0.0% 10.0% 20.0% 30.0% 40.0%
100.000% 1.9%
%

Frecuencia
% Tiempo
acumulada
3.774% 96.226%
16.981% 83.019%
26.415% 73.585%
37.736% 62.264%
52.830% 47.170%
69.811% 30.189%
79.245% 20.755%
90.566% 9.434%
92.453% 7.547%
100.000% 0.000%

Frecuencia
% Tiempo
acumulada
11.321% 88.679%
22.642% 77.358%
41.509% 58.491%
64.151% 35.849%
77.358% 22.642%
84.906% 15.094%
92.453% 7.547%
96.226% 3.774%
96.226% 3.774%
100.000% 0.000%
Frecuencia
% Tiempo
acumulada
7.547% 92.453%
30.189% 69.811%
47.170% 52.830%
60.377% 39.623%
73.585% 26.415%
83.019% 16.981%
92.453% 7.547%
94.340% 5.660%
98.113% 1.887%
100.000% 0.000%

Frecuencia
% Tiempo
acumulada
5.660% 94.340%
16.981% 83.019%
33.962% 66.038%
45.283% 54.717%
67.925% 32.075%
83.019% 16.981%
92.453% 7.547%
98.113% 1.887%
98.113% 1.887%
100.000% 0.000%

Frecuencia
% Tiempo
acumulada
9.434% 90.566%
9.434% 90.566%
28.302% 71.698%
41.509% 58.491%
56.604% 43.396%
64.151% 35.849%
77.358% 22.642%
92.453% 7.547%
98.113% 1.887%
100.000% 0.000%

Frecuencia
% Tiempo
acumulada
1.887% 98.113%
7.547% 92.453%
16.981% 83.019%
26.415% 73.585%
41.509% 58.491%
50.943% 49.057%
69.811% 30.189%
84.906% 15.094%
94.340% 5.660%
100.000% 0.000%

Frecuencia
% Tiempo
acumulada
11.321% 88.679%
18.868% 81.132%
33.962% 66.038%
62.264% 37.736%
79.245% 20.755%
84.906% 15.094%
92.453% 7.547%
98.113% 1.887%
98.113% 1.887%
100.000% 0.000%
Frecuencia
% Tiempo
acumulada
7.547% 92.453%
22.642% 77.358%
47.170% 52.830%
66.038% 33.962%
86.792% 13.208%
90.566% 9.434%
94.340% 5.660%
96.226% 3.774%
96.226% 3.774%
100.000% 0.000%

Frecuencia
% Tiempo
acumulada
7.547% 92.453%
30.189% 69.811%
62.264% 37.736%
83.019% 16.981%
90.566% 9.434%
98.113% 1.887%
98.113% 1.887%
98.113% 1.887%
98.113% 1.887%
100.000% 0.000%

Frecuencia
% Tiempo
acumulada
30.189% 69.811%
86.792% 13.208%
92.453% 7.547%
98.113% 1.887%
98.113% 1.887%
98.113% 1.887%
98.113% 1.887%
98.113% 1.887%
98.113% 1.887%
98.113% 1.887%
 DIC ANUAL q mayor 41.662
7.154 9.817
13.093 9.694
11.188 14.038
8.422 8.725
18.793 9.017
13.567 13.214
12.144 11.911
14.543 16.042
20.899 16.431
8.753 14.529
9.134 12.987
7.688 13.318
10.870 10.378
10.160 10.684
7.285 10.402
10.413 9.098
13.515 13.140
11.517 12.530
11.328 11.191
11.508 13.070
11.278 11.849
13.554 13.695
10.386 10.682
9.353 10.875
8.261 12.697
8.795 9.151
8.042 9.599
4.458 7.103
14.598 13.554
10.123 14.249
8.294 8.758
8.080 11.667
18.684 10.444
7.846 13.771
12.406 12.864
13.897 15.328
16.740 16.919
15.831 14.762
12.291 13.212
17.125 9.475
6.499 9.012
13.166 12.042
10.294 12.822
9.941 10.686
25.121 14.886
 15.122 11.119
15.931 13.517
15.931 16.443
15.841 14.558
13.208 13.933
17.362 16.993
7.223 10.392
10.870 14.387

12.048 12.295
3.980 2.380
0.330 0.190
25.121 41.662

19

Curva de duración

66x^2 - 31.7801569827x + 36.3519179598

20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% 100.0%

20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% 100.0%

% Tiempo

x 0.95
12.56 m3/s

�_95
Años Caudal Máximo (m3/s)
1965 27.319
1966 17.715
1967 34.107
1968 17.663
1969 18.793
1970 26.393
1971 23.680
1972 39.855
1973 29.090
1974 32.814
1975 32.974
1976 30.878
1977 22.165
1978 20.402
1979 26.281
1980 23.972
1981 32.429
1982 29.747
1983 21.091
1984 32.227
1985 24.605
1986 26.601
1987 21.226
1988 19.414
1989 28.417
1990 16.598
1991 23.042
1992 16.708
1993 21.471
1994 29.590
1995 19.165
1996 26.343
1997 22.446
1998 29.631
1999 31.136
2000 33.403
2001 35.976
2002 29.572
2003 27.392
2004 17.125
2005 20.106
2006 27.750
2007 26.588
2008 20.948
2009 32.654
2010 23.760
2011 27.610
2012 41.662
2013 40.159
2014 37.584
2015 39.481
2016 26.950
2017 28.730

∑= 1433.439
 N° años de registro 53
Caudal Promedio 27.046
Desviación estandar 6.530
0.5497
Constante de funcion de N
1.1653

INTERVALOS DE CONFIANZA
CRITERIOS

6.389
ΔQ=
-6.389

Caudales de diseño para diferentes T:

Periodo de retorno (T) 50 100

Caudal de diseño (Q diseño) 52.277 56.162
 �_𝑚á𝑥=�_𝑚𝑒𝑑𝑖𝑜−𝜎_�/𝜎_𝑁
×((𝑌_𝑁 )  ̅−ln(𝑇))

Caudales Máximos para diferentes T

 Periodo de retorno (T) 50 100
Caudal maximo (Qmax) 45.889 49.773
Probabilidad de ocurrencia de caudal<Qmax (φ) 0.98 0.99

USAREMOS EL CAUDAL DE DISEÑO PARA UN PERIODO DE RETORNO DE 100 AÑOS

 500 1000
58.793 62.677
0.998 0.999
 CONDICIONES GENERALES CAUDALES EN MESES DE AVENIDAS
Q diseño avenidas = 56.162 m3/s
Qmedio (m3/s) -febrero 41.66
Q derivación canal CHECRAS 12.56 m3/s
NIVELES
Avenidas aguas arriba = 2187.15 m s.n.m.
Normal aguas arriba = 2185.10 m s.n.m.
Normal aguas abajo = 2179.06 m s.n.m.
Cauce aguas arriba (hd) = 2175.26 m s.n.m. 2175
Cauce aguas abajo = 2173.15 m s.n.m. 2179.26
 BOCATOMA HUARA

ALIVIADERO DE COMPUERTAS

Ancho (m) Hc (m) K1 Small K2 Small Caudal Q

N° de compuertas Ancho (m) Diferencia/Hc Diferencia 1/Hc
menos pilares estimar Dams Dams (m3/s)

2 9.00 6.00 4 1.59 0.6 1.50 1 41.66

ancho de cada compuerta= 3 m

ALIVIADERO FIJO

Nivel de K1 Small Diferencia K2 Small Longitud (m) Caudal Q

Hc (m) Diferencia/Hc
vertedero (m) Dams 1/Hc Dams estimar (m3/s)

2186.25 0.90 15.56 1.00 8.99 1.00 10 15

∑Q= 56.16 56.162

∑L= 19
 BOCATOMA CHAVIMOCHIC

CÁLCULOS HIDRÁULICOS - ECUACIÓN DE ENERGÍA

ALIVIADERO DE COMPUERTAS

Sección 1
Energía (m) Nivel del colchón (m)
Ancho (m) Q (m /s)
3 y1 (m) V1 V1 2/2g Energía (m) Froude F1
tantear
2178.848 2173.15 6.00 42 0.701 9.90 5.00 2178.85 3.77

Sección 2 NIVEL MUROS LONGITUD COLCHON

y2 (m) Nivel normal a. y2 (m)

Nivel agua Borde libre Nivel a. abajo Redondeando L (m) Redondeando
abajo

3.41 2176.72 2179.06 3.41 0.84 2177.40 2177.00 15.71 16.00

-2.34
TOMA LATERAL
1) Determinación de altura de la ventana

Q= 12.56 m3/s
C= 1.89 Canto afilado
N= 1
Ln= 4 m
ho= 0.6

h= 1.50 m

2) Numero de espacios de la ventana

Ln= 4 m
e= 0.2 m CUMPLE
Ne= 20

3) Numero de barrotes

Nb= 19

nivel de toma lateral 2175.76

Datos:
Cota Inicial = 2179.26 m 2179.26 2175.00
Cota Final= 2177 m 4.26
L= 2500.00 m
Q diseño= 12.56 m3/s

CÁLCULO DE TÚNEL CIRCULAR

SUMERGIDO
y/D D (m) y(m) S n Q (m3/s)
0.81 2.92 2.37 0.09% 0.014 12.56

A (m2) P (m) R 2/3 V(m/s)

6.54 7.73 0.89 1.92
0.00
mas 4 metros de la cota base
 PROYECTO HUAURA
CONSTRUCCIÓN PRESA DERIVADORA
TABLA DE PRECIOS, ITEMIZADO Y PRECIOS UNITARIO
Fecha: 24- Junio - 2017

ITEM DESCRIPCION UNIDAD

01 OBRAS PROVISIONALES
01.01 Instalaciones de Comedor, posta medica, otros glb
01.02 Sistema de Agua Industrial glb
01.03 Sistema de Alimentación Eléctrica glb
01.04 Instalación de Talleres y patio de maquinas m2
01.05 Instalación de Almacenes m2
01.07 Sistema distribución combustible glb
01.08 Instalación de Baños Quimicos unid
01.10 Instalación telefonica y de comunicaciones glb
01.11 Planta de concreto glb
02.01 Caminos de acceso m2
02.02 Construcción de campamento m3
02.03 Cartel de identificación de obra unid
03 ESTUDIOS
03.01 Estudios hidraulicos glb
03.02 Estudios geotécnicos glb
04 TRABAJOS COMPLEMENTARIOS
04.01 Plan de seguridad glb
04.02 Plan de mitigación ambiental glb
04.03 Prueba de calidad del concreto glb
05 PRESA DERIVADORA
05.01 TRABAJOS PROVISIONALES
05.01.01 Canal de désvio
05.01.01.01 Excavación de material aluvial m3
05.01.01.02 Relleno con material de prestamo m3
05.01.01.03 Eliminación de material excedente m3
05.01.01.04 Enrocado de protección m3
05.01.02 Ataguia de tierra
05.01.02.01 Excavación de material suelto m3
05.01.02.02 Eliminación de material excedente m3
05.01.02.03 Colocación de terraplen de ataguia m3
05.02 TRABAJOS PRELIMINARES
05.03.01 Limpieza de terreno m2
05.03.02 Movilización y desmovilización de equipos mes
05.03.03 Eliminación de obstrucciones m3
 05.03.04 Trazo, nivelación y replanteo m2
05.03 MOVIMIENTO DE TIERRAS
05.03.01 Explotacion de roca en cantera m3
05.03.04 Excavacion de material suelto m3
05.03.05 Relleno compactado para estructuras con material de préstamo m3
05.03.08 Eliminacion de material excedente m3
05.04 SUMINISTRO Y MONTAJE
05.04.01 Suministro rejilla hidráulica glb
05.04.02 Suministro compuertas glb
05.04.03 Montaje rejilla hidráulica glb
05.04.04 Montaje compuertas glb
05.05 CONCRETO
05.04.01.01 Concreto para presa de gravedad F'c=210 kg/cm2 m3
05.04.01.02 Concreto para el solado F'c=100 kg/cm2 m3
05.04.01.03 Concreto para aliviadero fijo F'c=210 kg/cm2 m3
05.04.01.04 Concreto para losa de compuertas F'c=175 kg/cm2 m3
05.04.01.05 Concreto para el canal de derivación F'c=210 kg/cm2 m3
05.04.01.06 Concreto para colchon disipador F'c=210 kg/cm2 m3
05.04.01.07 Concreto para borde de cauce F'c=175 kg/cm2 m3
05.04.01.08 Concreto para pilares de compuertas moviles F'c=175 kg/cm2 m3
05.04.01.09 Concreto para mamposteria de piedra F'c=175 kg/cm2 m3
05.06 ENCOFRADO Y DESENCOFRADO
05.05.01 Encofrado y desencofrado presa m2
05.07 ACERO DE REFUERZO
05.06.01 Acero de refuerzo fy=4200 kg/cm2 kg
05.08 VARIOS
05.07.01 Juntas de dilatación con water stop m
05.07.02 Juntas de contracción m
05.07.04 Barandas m
05.08 PRUEBA DE PUESTA EN MARCHA
05.08.01 Puesta en marcha mes
06 TÚNEL
06.01 TRABAJOS PRELIMINARES
06.01.01 Movilización y desmovilización de equipos mes
06.01.02 Limpieza de terreno m2
06.01.04 Trazo, nivelación y replanteo c/equipo m2
06.01 MOVIMIENTOS DE TIERRAS
06.01.01 Excavación manual en roca suelta m3
06.01.02 Excavación en roca fija con jumbo m3
06.01.03 Excavación en roca fija con dinamita m3
06.01.04 Eliminación de material excedente m3
06.02 CONCRETO
06.02.01 Concreto f'c=240 kg/cm2 m3
06.03 ENCOFRADO Y DESENCOFRADO
06.03.01 Enconfrado y desencofrado caravista m2
06.04 ACERO DE REFUERZO
06.05.01 Acero de refuerzo fy=4200 kg/cm2 kg
06.05 REVESTIMIENTO
06.05.03 Túnel: Concreto shotcrete m3
06.05.06 Juntas de dilatación con water stop ml
06.06 EQUIPOS
06.06.01 Ventilación glb
06.06.02 Iluminación glb

COSTO DIRECTO (No incluye IGV)

IMPREVISTOS
GASTOS GENERALES
COSTO DE INGENIERIA
GASTOS DE SUPERVISION DEL CLIENTE
SEGUROS, FIANZAS Y OTROS
UTILIDAD
URA
ERIVADORA
RECIOS UNITARIOS
17
PRECIO
PRECIO TOTAL
CANTIDAD UNITARIO (soles)
(soles)
1,551,540.81
1.00 17,350.00 17,350.00
1.00 261,600.00 261,600.00
1.00 327,000.00 327,000.00
500.00 317.70 158,850.00
500.00 167.25 83,625.00
1.00 137,340.00 137,340.00
10.00 750.00 7,500.00
1.00 250,000.00 250,000.00
1.00 261,600.00 261,600.00
1.00 26,543.17 26,543.17
1.00 15,000.00 15,000.00
3.00 1,710.88 5,132.64
51,000.28
1.00 25,500.14 25,500.14
1.00 25,500.14 25,500.14
138,890.00
1.00 61,745.00 61,745.00
1.00 35,400.00 35,400.00
1.00 41,745.00 41,745.00
4,890,069.36

316,881.08
500.00 14.31 7,155.00
350.00 14.37 5,029.50
97.50 28.77 2,805.08
3,650.00 82.71 301,891.50
18,565.05
63.00 12.71 800.73
63.00 28.74 1,810.62
210.00 75.97 15,953.70
66,532.55
525.00 4.89 2,567.25
1.00 59,394.95 59,394.95
120.00 26.23 3,147.60
 525.00 2.71 1,422.75
14,306.51
100.00 14.68 1,468.00
315.00 14.31 4,507.65
317.00 12.94 4,101.98 8400m3 concreto
157.50 26.85 4,228.88
160,980.16
1.00 12,421.25 12,421.25
2.00 60,792.28 121,584.56
1.00 3,466.97 3,466.97
2.00 11,753.69 23,507.38
3,109,652.14
1,800.00 468.17 842,706.00
378.00 273.61 103,424.58
1,620.00 468.17 758,435.40
302.40 350.17 105,891.41
42.05 468.17 19,685.61
210.00 468.17 98,315.70
115.20 350.17 40,339.58
108.00 350.17 37,818.36
3,150.00 350.17 1,103,035.50
937,300.00 ing.hernandez
3,500.00 267.80 937,300.00
2,971.80 welber cornejo
585.00 5.08 2,971.80
12,880.08
162.00 44.73 7,246.26
162.00 19.73 3,196.26
36.00 67.71 2,437.56
250,000.00
1.00 250,000.00 250,000.00
12,680,711.99
59,580.95
1.00 59,394.95 59,394.95
30.00 3.49 104.70
30.00 2.71 81.30
5,173,654.04
22.83 9.57 218.48
19024.53 126.03 2,397,661.52
5,707.36 396.85 2,264,965.42
19,024.53 26.85 510,808.63
1,381,536.45
2750.64 502.26 1,381,536.45
5,376,423.87
 25214.2 213.23 5,376,423.87
229.18
45.1134168 5.08 229.18
644,287.51
5501.28 82.87 455,891.07
4,347.94 43.33 188,396.43
45,000.00
1.00 25,000.00 25,000.00
1.00 20,000.00 20,000.00

19,312,212.44
15.00% 2,896,831.87
18.80% 3,630,695.94
2.63% 507,911.19
4.85% 936,642.30
2.97% 573,572.71
11.45% 2,211,248.32

COSTO TOTAL 30,069,114.77

volquete de 20
Presa Huaura 30,069,114.77 Palacios
Presa Checras 14,712,752.40 Gabriela Odar
CCHH Cheves 30,490,713.85 Renzo Carbonel
Bocatoma Santa Rosa 1,267,735.26 Arturo Manrique
Desarenador y Canal Santa Rosa - Andahuasi 26,801,066.08 Edwar Quispe
103,341,382.36
 CE
hasa cédula
0.6 kwh por hora
Porqué por 0.02 mb*mgh/1000

Año BENEFICIOS (en miles de Soles)

Riego Energía Total

1 0.000 0.000 0.000

2 0.000 0.000 0.000
3 0.000 0.000 0.000
4 0.000 0.000 0.000
5 0.000 0.000 0.000
6 951.269 9,979.200 10,930.469
7 1,464.229 11,975.040 13,439.269
8 1,977.189 11,975.040 13,952.229
9 2,490.149 11,975.040 14,465.189
10 3,003.109 11,975.040 14,978.149
11 3,516.069 11,975.040 15,491.109
12 4,029.029 11,975.040 16,004.069
13 4,541.989 11,975.040 16,517.029
14 5,054.949 11,975.040 17,029.989
15 5,129.841 11,975.040 17,104.881
16 5,334.784 11,975.040 17,309.824
17 5,386.080 11,975.040 17,361.120
18 5,399.145 11,975.040 17,374.185
19 5,398.904 11,975.040 17,373.944
20 5,398.904 11,975.040 17,373.944
21 5,398.904 11,975.040 17,373.944
22 5,398.904 11,975.040 17,373.944
23 5,398.904 11,975.040 17,373.944
24 5,398.904 11,975.040 17,373.944
25 5,398.904 11,975.040 17,373.944
26 5,398.904 11,975.040 17,373.944
27 5,398.904 11,975.040 17,373.944
28 5,398.904 11,975.040 17,373.944
29 5,398.904 11,975.040 17,373.944
30 5,398.904 11,975.040 17,373.944
31 5,398.904 11,975.040 17,373.944
32 5,398.904 11,975.040 17,373.944
33 5,398.904 11,975.040 17,373.944
34 5,398.904 11,975.040 17,373.944
35 5,398.904 11,975.040 17,373.944
36 5,398.904 11,975.040 17,373.944
37 5,398.904 11,975.040 17,373.944
38 5,398.904 11,975.040 17,373.944
39 5,398.904 11,975.040 17,373.944
40 5,398.904 11,975.040 17,373.944
 41 5,398.904 11,975.040 17,373.944
42 5,398.904 11,975.040 17,373.944
43 5,398.904 11,975.040 17,373.944
44 5,398.904 11,975.040 17,373.944
45 5,398.904 11,975.040 17,373.944
46 5,398.904 11,975.040 17,373.944
47 5,398.904 11,975.040 17,373.944
48 5,398.904 11,975.040 17,373.944
49 5,398.904 11,975.040 17,373.944
50 5,398.904 11,975.040 17,373.944

TOTAL

TOTAL
11% 12% 15%
Valor Presente de los Beneficios = 82,711.246 72,185.020 49,787.037
Valor Presente de los Costos = 78,215.821 76,088.218 70,519.258

Valor Presente del Proyecto = 4,495.425 -3,903.198 -20,732.220

Relación Beneficio - Costo = 1.06 0.95 0.71

Tasa Interna de Retorno = 11.51%

 ANALISIS ECONOMICO
CENTRAL HIDROELÉCTRICA DE CHEVES
10%

Valor Presente COSTOS (en miles de Soles)

Total
Beneficios Riego O&M Energía O&M
1.00% 1.00% (Sin O & M)
0.00 5613.760 0.000 17563.602 0.000 23177.363
0.00 7017.200 0.000 17563.602 0.000 24580.803
0.00 11227.521 0.000 12545.430 0.000 23772.951
0.00 11227.521 0.000 12545.430 0.000 23772.951
0.00 0.000 56.138 0.000 0.000 0.000
6169.96 0.000 126.310 0.000 0.000 0.000
6896.47 0.000 238.585 0.000 0.000 0.000
6508.82 0.000 350.860 0.000 602.181 0.000
6134.65 0.000 350.860 0.000 602.181 0.000
5774.72 0.000 350.860 0.000 602.181 0.000
5429.54 0.000 350.860 0.000 602.181 0.000
5099.39 0.000 350.860 0.000 602.181 0.000
4784.39 0.000 350.860 0.000 602.181 0.000
4484.53 0.000 350.860 0.000 602.181 0.000
4094.77 0.000 350.860 0.000 602.181 0.000
3767.12 0.000 350.860 0.000 602.181 0.000
3434.81 0.000 350.860 0.000 602.181 0.000
3124.90 0.000 350.860 0.000 602.181 0.000
2840.78 0.000 350.860 0.000 602.181 0.000
2582.53 0.000 350.860 0.000 602.181 0.000
2347.75 0.000 350.860 0.000 602.181 0.000
2134.32 0.000 350.860 0.000 602.181 0.000
1940.29 0.000 350.860 0.000 602.181 0.000
1763.90 0.000 350.860 0.000 602.181 0.000
1603.55 0.000 350.860 0.000 602.181 0.000
1457.77 0.000 350.860 0.000 602.181 0.000
1325.24 0.000 350.860 0.000 602.181 0.000
1204.77 0.000 350.860 0.000 605.801 0.000
1095.24 0.000 350.860 0.000 602.181 0.000
995.68 0.000 350.860 0.000 602.181 0.000
905.16 0.000 350.860 0.000 602.181 0.000
822.87 0.000 350.860 0.000 602.181 0.000
748.07 0.000 350.860 0.000 602.181 0.000
680.06 0.000 350.860 0.000 602.181 0.000
618.24 0.000 350.860 0.000 602.181 0.000
562.03 0.000 350.860 0.000 602.181 0.000
510.94 0.000 350.860 0.000 602.181 0.000
464.49 0.000 350.860 0.000 608.511 0.000
422.26 0.000 350.860 0.000 602.181 0.000
383.88 0.000 350.860 0.000 602.181 0.000
 348.98 0.000 350.860 0.000 602.181 0.000
317.25 0.000 350.860 0.000 602.181 0.000
288.41 0.000 350.860 0.000 615.466 0.000
262.19 0.000 350.860 0.000 602.181 0.000
238.36 0.000 350.860 0.000 602.181 0.000
216.69 0.000 350.860 0.000 602.181 0.000
196.99 0.000 350.860 0.000 602.181 0.000
179.08 0.000 350.860 0.000 610.201 0.000
162.80 0.000 350.860 0.000 602.181 0.000
148.00 0.000 350.860 0.000 602.181
95472.64
35,086.002 15,508.013 60,218.065 25,925.023 95,304.066

ENERGIA RIEGO
10% 12% 15% 10% 12% 15%
72,106.867 55,226.772 38,743.831 23,263.761 16,916.812 11,032.156
48,476.550 46,585.821 43,975.019 27,006.707 25,733.175 23,989.191

23,630.317 8,640.951 -5,231.188 -3,742.947 -8,816.363 -12,957.035

1.49 1.19 0.88 0.86 0.66 0.46

13.48% 8.57%
ES

Beneficio -
Valor Presente Valor Presente Beneficio - Benefico - Costo
Costo
Costo
Total Costos Proyecto Energía Riego

23177.363 21,070.330 -21,070.330 -23,177.363 -17,563.602 -5,613.760

24580.803 20,314.713 -20,314.713 -24,580.803 -17,563.602 -7,017.200
23772.951 17,860.970 -17,860.970 -23,772.951 -12,545.430 -11,227.521
23772.951 16,237.245 -16,237.245 -23,772.951 -12,545.430 -11,227.521
56.138 34.857 -34.857 -56.138 0.000 0.000
126.310 71.298 6,098.666 10,804.159 9,979.200 951.269
238.585 122.432 6,774.038 13,200.684 9,979.200 951.269
953.041 444.601 6,064.217 12,999.188 11,975.040 1,464.229
953.041 404.182 5,730.470 13,512.148 11,975.040 1,977.189
953.041 367.438 5,407.286 14,025.108 11,975.040 2,490.149
953.041 334.035 5,095.504 14,538.068 11,975.040 3,003.109
953.041 303.668 4,795.721 15,051.028 11,975.040 3,516.069
953.041 276.062 4,508.333 15,563.988 11,975.040 4,029.029
953.041 250.965 4,233.563 16,076.948 11,975.040 4,541.989
953.041 228.150 3,866.622 16,151.840 11,975.040 5,054.949
953.041 207.409 3,559.713 16,356.783 11,975.040 5,129.841
953.041 188.554 3,246.251 16,408.079 11,975.040 5,334.784
953.041 171.413 2,953.487 16,421.144 11,975.040 5,386.080
953.041 155.830 2,684.949 16,420.903 11,975.040 5,399.145
953.041 141.663 2,440.863 16,420.903 11,975.040 5,398.904
953.041 128.785 2,218.966 16,420.903 11,975.040 5,398.904
953.041 117.077 2,017.242 16,420.903 11,975.040 5,398.904
953.041 106.434 1,833.856 16,420.903 11,975.040 5,398.904
953.041 96.758 1,667.142 16,420.903 11,975.040 5,398.904
953.041 87.962 1,515.584 16,420.903 11,975.040 5,398.904
953.041 79.965 1,377.803 16,420.903 11,975.040 5,398.904
953.041 72.696 1,252.548 16,420.903 11,975.040 5,398.904
956.661 66.338 1,138.429 16,417.283 11,975.040 5,398.904
953.041 60.079 1,035.164 16,420.903 11,975.040 5,398.904
953.041 54.617 941.058 16,420.903 11,975.040 5,398.904
953.041 49.652 855.507 16,420.903 11,975.040 5,398.904
953.041 45.138 777.734 16,420.903 11,975.040 5,398.904
953.041 41.035 707.031 16,420.903 11,975.040 5,398.904
953.041 37.304 642.755 16,420.903 11,975.040 5,398.904
953.041 33.913 584.323 16,420.903 11,975.040 5,398.904
953.041 30.830 531.203 16,420.903 11,975.040 5,398.904
953.041 28.027 482.912 16,420.903 11,975.040 5,398.904
959.371 25.649 438.841 16,414.573 11,975.040 5,398.904
953.041 23.163 399.101 16,420.903 11,975.040 5,398.904
953.041 21.057 362.819 16,420.903 11,975.040 5,398.904
 953.041 19.143 329.835 16,420.903 11,975.040 5,398.904
953.041 17.403 299.850 16,420.903 11,975.040 5,398.904
966.326 16.041 272.371 16,407.618 11,975.040 5,398.904
953.041 14.382 247.810 16,420.903 11,975.040 5,398.904
953.041 13.075 225.282 16,420.903 11,975.040 5,398.904
953.041 11.886 204.802 16,420.903 11,975.040 5,398.904
953.041 10.806 186.183 16,420.903 11,975.040 5,398.904
961.061 9.906 169.175 16,412.883 11,975.040 5,398.904
953.041 8.930 153.871 16,420.903 11,975.040 5,398.904
953.041 8.119 139.882 16,420.903 11,975.040 5,398.904

136,737.102
i= 6.70%
159915.45 81223.77
0.00 21721.99
0.00 21590.72
0.00 19569.96
0.00 18341.10
0.00 0.00
7407.17 0.00
6942.05 0.00
7999.45 0.00
7783.30 0.00
7562.75 0.00
7339.21 0.00
7113.93 0.00
6888.00 0.00
6662.39 0.00
6437.96 0.00
6060.23 0.00
5747.75 0.00
5402.79 0.00
5067.35 0.00
4749.09 0.00
4450.88 0.00
4171.39 0.00
3909.46 0.00
3663.97 0.00
3433.90 0.00
3218.28 0.00
3016.19 0.00
2826.80 0.00
2649.29 0.00
2482.94 0.00
2327.03 0.00
2180.91 0.00
2043.96 0.00
1915.61 0.00
1795.33 0.00
1682.59 0.00
1576.94 0.00
1477.92 0.00
1385.12 0.00
1298.14 0.00
1216.63 0.00
1140.23 0.00
1068.63 0.00
1001.53 0.00
938.64 0.00
879.70 0.00
824.46 0.00
772.69 0.00
724.17 0.00
678.70 0.00
 DISTRIBUCIÓN DE COSTOS DE UN PROYECTO DE PROPÓSITOS MÚLTIPLES
CENTRAL HIDROELÉCTRICA DE CHEVES - RIEGO ANDAHUASI Y OTROS

COSTOS DE LAS OBRAS

Costos Totales por Proyectos Independientes

Agua Potable
Energía (Mw) Irrigación (Ha)
(m3)
168 25,648 0
420,000,000 256,480,000 0

Costos Separados por Proyectos

Energía (Mw) Irrigación (Ha) Agua Potable
393,954,385 256,480,000 0

Costos de Energía = Tubería forzada, casa de máquinas, etc.

Costos de Irrigación = Toma de derivación, canal principal, etc.
Costos de Agua Potable = Toma de derivación, conducción principal,etc.

BENEFICIOS DEL PROYECTO

la tarifa eléctrica en Pucallpa está alrededor de S/0,60 kWh

Beneficios
Beneficios anuales Energía (Mw/hora) Irrigación (m3)
Tarifas 25 0.10
Factor de Planta 0.6 10,000
19,958,400 25,648,000
Beneficios capitalizados
7.0% 275,440,815 353,961,541
50

Energía (Mw) Irrigación (Has)

168 25,648

Beneficios 275,440,815 353,961,541

Costos Proyectos Independientes 420,000,000 256,480,000

Inversión máxima 275,440,815 256,480,000

Costos Diferenciados o Separados 393,954,385 256,480,000

Beneficios Remanentes -118,513,570 0

Prorateo de Costos Comunes 45,000,000 0

Costos Total de cada Proyecto 438,954,385 256,480,000

Costo anual de cada Proyecto 31,806,569 18,584,502

 DE PROPÓSITOS MÚLTIPLES
IEGO ANDAHUASI Y OTROS

Tunel de derivacion (huaura)

Costo Total Proyectos
Canal de checras
Independientes
Canal de CH CHEVES
676,480,000

Costos Costo Total Proyecto de

Comunes Propósitos Multiples
45,000,000 695,434,385

os
Agua Potable
(m3)
0
0
0

Agua Potable
TOTAL
0

0 629,402,356

0 676,480,000

0 531,920,815

0 650,434,385

0 -118,513,570

0 45,000,000
0 695,434,385

0 50,391,071
12,680,711.99
13,196,918.45
167,984.34
 BOCATOMA CHAVIMOCHIC

CÁLCULOS HIDRÁULICOS - ECUACIÓN DE ENERGÍA

ALIVIADERO DE COMPUERTAS
Tirante 1 del
resalto
Hc + CAAr CAAb? Ancho efectivo De datos hidráulico

Nivel del colchón Sección 1

Energía (m)
(m)
Ancho (m) Q (m /s)
3 y1 (m) V1 V1 2/2g Energía (m) Froude F1
tantear
419.69 Err:509 6.00 42 1.584 4.38 0.98 Err:509 1.11

La solución es cuando los valores de energía son iguales Ver Small Dams o Ven Te Chow
Nivel del
1.05*y2+nivel del 0.1*((V12/2g) colchón+y2+B
colchón NAAb +y2) orde libre
Sección 2 NIVEL MUROS LONGITUD COLCHON
y2 (m) Nivel agua Nivel a. abajo y2 (m) Borde libre Nivel a. abajo Redondeando L (m) Redondeando

1.82 Err:509 2173.15 1.82 0.28 Err:509 Err:509 1.38 1.00

Nivel de agua-NAAb
Err:509 debe ser negativo -0.1
 BOCATOMA CHAVIMOCHIC

CÁLCULOS HIDRÁULICOS - ECUACIÓN DE ENERGÍA

ALIVIADERO DE COMPUERTAS

Nivel del Sección 1

Energía (m)
colchón (m)
Ancho (m) Q (m3/s) y1 (m) V1 V1 2/2g Energía (m) Froude F1
tantear
419.70 409.30 21.60 42 1.220 1.58 0.13 410.65 0.46

La solución es cuando los valores de energía son iguales Ver Small Dams o
Ven Te Chow
Sección 2 NIVEL MUROS LONGITUD COLCHON
y2 (m) Nivel agua Nivel a. abajo y2 (m) Borde libre Nivel a. abajo Redondeando L (m) Redondeando

0.39 409.73 2173.15 0.39 0.05 409.74 410.00 2.24 3.00

 BOCATOMA CHAVIMOCHIC

CÁLCULOS HIDRÁULICOS - SOCAVACIÓN MÉTODO DE BLENCH

ALIVIADERO DE COMPUERTAS

Concentración Socavación Socavación

Sección Ancho (m) Caudal (m3/s) q (m3/s/m) q (pie3/s/pie) D50 (mm) Fbo sedimento C Fb dr z ds (pies) máxima bajo Tirante y1 máxima bajo
ppm nivel agua ds (m) (m) nivel cauce

0 + 000 9.00 42 4.63 50.41 19.05 4.0 2 5.0 8.00 1.00 8.00 2.42 Err:509 Err:509
8.3 6.74 1.00 6.74 2.04 Err:509 Err:509

0 + 100 62.50 42 0.67 7.26 19.05 4.0 2 5.0 2.20 1.00 2.20 0.67 Err:509 Err:509
8.3 1.85 1.00 1.85 0.56 Err:509 Err:509

0 + 150 80.00 42 0.52 5.67 19.05 4.0 2 5.0 1.86 1.00 1.86 0.57 Err:509 Err:509
8.3 1.57 1.00 1.57 0.48 Err:509 Err:509

Fb = Fbo (1+0.12C) ; C concentración del sedimento en suspensión en ppm

Fb = 1.9 D501/2