Donnes gnrales

Dbit (l/s)
Nu
K (mm)
Lan0

TAUX

15.3
1.01E-06
0.1
0.017

8%
10%
12%

Conduites en PVC
COUT EN DH 96
DI (mm)

DN (mm)

34
42.6
53.6
64
76.8
93.8
106.6
119.4
136.4
170.6
191.8
220
278
353

PN 16
40
50
63
75
90
110
125
140
160
200
225
250
315
400

PN 10
30
40
65
90
120
160
210
250
300
400
500
650
1000
1500

PN 6
30
40
60
73
110
160
200
250
300
390
530
650
1000
1500

PN 25
30
40
60
73
110
160
200
250
300
390
530
650
1000
1500

30
40
60
73
110
160
200
250
300
390
530
650
1000
1500

COUT EN DH 1991
DI (mm)

DN (mm)
60
80
100
150
200
250
300
350
400
450
500

CL 20
60
80
100
150
200
250
300
350
400
450
500

CL 25
191
224
267
293
409
573
732
911
1115
1244
1340

CL 30
191
224
267
320
467
636
868
1006
1157
1307
1484

CL 40
201
234
288
341
588
825
1120
1268
1388
1533
0

228
266
330
393
735
1007
1467
1604
1692
1801
0

Donnes gnrales
Dbit (l/s)
Nu
K (mm)
Lan0

15.3
1.30E-06
0.1
0.017

Conduites en Bton Prcontraint

COUT EN DH 96
DI (mm)
292

DN (mm)
300
400
500
600
700
800

CL 8
400
500
600
700
800

CL 12
874
1274
1350
1844
2122
2373

CL 16
874
1274
1415
1910
2101
2466

874
1274
1455
1936
2285
2557

1000
1100
1200
1300
1400
1500
1600

1000
1100
1200
1300
1400
1500
1600

3297
3775
4518
4942
5531
6150
6810

3440
4090
4749
5184
5570
6333
6626

3690
4193
5155
5414
5806
6374
6914

COUT en DH 1991
DI (mm)
292
400
500
600
700
800
1000
1100
1200
1300
1400
1500
1600

DN (mm)
300
400
500
600
700
800
1000
1100
1200
1300
1400
1500
1600

CL 8

CL 12
700
1020
1081
1476
1699
1900
2639
3022
3617
3956
4428
4923
5452

CL 16
700
1020
1133
1529
1682
1974
2754
3274
3802
4150
4459
5070
5304

700
1020
1165
1550
1829
2047
2954
3357
4127
4334
4648
5103
5535

P.D.C
9.498
2.913
0.875
0.348
0.135
0.048
0.025
0.014
0.007
0.002
0.001
0.00068
0.00021
0.00007

Landa
V
0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

Re
16.852
10.735
6.781
4.756
3.303
2.214
1.714
1.366
1.047
0.669
0.530
0.402
0.252
0.156

lan1
567285
452763
359845
301370
251142
205626
180935
161538
141405
113058
100561
87671
69380
54639

lan2
0.02631
0.02487
0.02360
0.02276
0.02203
0.02139
0.02107
0.02086
0.02068
0.02060
0.02066
0.02081
0.02129
0.02204

0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02048
0.02035
0.02038
0.02048
0.02085
0.02145

contraint
P.D.C
4.1389E-005
1.4151E-005
5.9154E-006
2.8371E-006
1.5038E-006

Landa
0.02191216
0.02286338
0.02378117
0.02465242
0.02547697

Re
0.122
0.078
0.054
0.040
0.030

lan1
48219
38575
32146
27554
24110

0.02253105
0.02356249
0.0245479
0.02547864
0.02635709

lan2
0.02184653
0.02278912
0.02369967
0.02456456
0.02538337

5.2226E-007
3.3279E-007
2.2066E-007
1.5127E-007
1.0668E-007
7.7094E-008
5.6908E-008

0.02700123
0.02770959
0.0283873
0.02903764
0.02966347
0.03026722
0.030851

0.019
0.016
0.014
0.012
0.010
0.009
0.008

19288
17534
16073
14837
13777
12858
12055

0.02797778
0.02873026
0.02945005
0.03014077
0.03080551
0.03144691
0.03206723

0.02689741
0.0276011
0.02827435
0.02892044
0.02954217
0.03014195
0.03072187

lan3

lan4
0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

lan3
0.02191926
0.0228714
0.02378998
0.02466191
0.02548708

lan5
0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

lan4

lan6
0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

lan5
0.0219113982
0.022862511
0.0237802247
0.0246513916
0.0254758757

0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

lan6
0.0219122461
0.0228634702
0.0237812775
0.0246525263
0.0254770845

0.0219121546
0.0228633667
0.0237811639
0.0246524039
0.0254769541

0.02701245
0.02772132
0.0283995
0.02905031
0.02967658
0.03028076
0.03086496

0.0270000234
0.0277083255
0.0283859788
0.0290362775
0.0296620593
0.0302657639
0.0308494936

0.0270013644
0.0277097268
0.0283874376
0.0290377914
0.0296636262
0.0302673822
0.0308511617

0.0270012197
0.0277095756
0.0283872802
0.0290376281
0.0296634572
0.0302672076
0.0308509817

COUT EN DH 96
DI (mm)
60
80
100
150
200
250
300
350
400
450
500

COUT EN DH 1991
DI (mm)
60
80
100
150
200
250
300
350
400
450
500

Donnes gnrales
Dbit (l/s)
Nu
K (mm)
Lan0

COUT EN DH 96
DI (mm)
292
400
500
600
700
800

1000
1100
1200
1300
1400
1500
1600

lan7

lan8
0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

lan7

lan9
0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

lan8
0.0219121645
0.0228633779
0.0237811761
0.0246524171
0.0254769681

lan10
0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

lan9
0.0219121634
0.0228633767
0.0237811748
0.0246524157
0.0254769666

0.02625
0.02480
0.02351
0.02265
0.02190
0.02124
0.02091
0.02068
0.02049
0.02037
0.02039
0.02051
0.02089
0.02151

lan10
0.0219121635
0.0228633768
0.0237811749
0.0246524158
0.0254769668

0.0219121635
0.0228633768
0.0237811749
0.0246524158
0.0254769668

0.0270012354
0.0277095919
0.0283872972
0.0290376457
0.0296634754
0.0302672264
0.0308510011

0.0270012337
0.0277095902
0.0283872954
0.0290376438
0.0296634734
0.0302672244
0.030850999

0.0270012339
0.0277095904
0.0283872956
0.029037644
0.0296634736
0.0302672246
0.0308509992

0.0270012338
0.0277095903
0.0283872955
0.029037644
0.0296634736
0.0302672246
0.0308509992

Conduites en Amiante Ciment

DN (mm)

CL 20
60
80
100
150
200
250
300
350
400
450
500

CL 25
239
280
334
366
511
716
914
1138
1393
1554
1674

CL 30
239
280
334
400
583
794
1084
1257
1445
1633
1854

251
292
360
426
735
1031
1399
1584
1734
1915
0

N DH 1991
DN (mm)

CL 20
60
80
100
150
200
250
300
350
400
450
500

CL 25
191
224
267
293
409
573
732
911
1115
1244
1340

CL 30
191
224
267
320
467
636
868
1006
1157
1307
1484

201
234
288
341
588
825
1120
1268
1388
1533
0

es gnrales
15.3
1.30E-06
0.1
0.017

Conduites en Bton Prcontraint

DN (mm)
300

CL 8
400
500
600
700
800

CL 12
0
0
0
0
0
0

CL 16
0
0
0
0
0
0

0
0
0
0
0
0

1000
1100
1200
1300
1400
1500
1600

0
0
0
0
0
0
0

0
0
0
0
0
0
0

0
0
0
0
0
0
0

Erreur
0E+00
0E+00
0E+00
0E+00
0E+00
0E+00
2E-14
6E-14
3E-13
2E-12
7E-12
2E-11
9E-11
3E-10

Erreur
6E-10
6E-10
6E-10
7E-10
7E-10

7E-10
7E-10
8E-10
8E-10
8E-10
8E-10
8E-10

CL 40

P.D.C
285
332
412
491
918
1258
1833
2004
2114
2250
0

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Landa
V
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Re
5.411
3.044
1.948
0.866
0.487
0.312
0.216
0.159
0.122
0.096
0.078

321461
241096
192877
128585
96438
77151
64292
55108
48219
42862
38575

CL 40
228
266
330
393
735
1007
1467
1604
1692
1801
0

contraint
P.D.C

Landa
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Re
0.122
0.078
0.054
0.040
0.030

48219
38575
32146
27554
24110

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.019
0.016
0.014
0.012
0.010
0.009
0.008

19288
17534
16073
14837
13777
12858
12055

lan1

lan2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.02128
0.02195
0.02257
0.02316

lan1

lan3
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan4
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan3
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan5
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan4
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan6
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan5
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan6
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan7

lan8
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan7

lan9
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan8
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan9
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan10
Erreur
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

lan10
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Erreur
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

VARINTE N 1
160

DN (mm) =
Diamtre intrieur
Dbit de la pompe
Hauteur gomtrique
Rugosit K
Longueurs
Rendement du groupe de pompage
Bche de reprise
Longueur de la ligne lectrique
Prix unitaire du kilowatt-heure
Anne

136.4
15.3
22
0.1
382
40%
0
0
1

Dbit
en
(l/s)

Temps de
pompage
en Heure

15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3

8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760

Gnie-Civil
40

2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
Total

mm
l/s
m
mm
m

Vitesse
=
PDC linaire
PDC l'int de la SP
Hauteur Manomtrique Totale (H.M.T)
Puissance totale des groupes

114,600.000

560,287

Ligne
Elect.
20

34,380

34,380

560,287

560,287

114,600

m/s
m
m
m
KW

Salaire du personnel en DH
- Pompiste
- Autres

0
0

Taux d'entretien
Conduite
Gnie civil
Eq EM
ligne elec

0
0

m3
Km
DH

INVESTISSEMENT ET RENOUVELLEMENT
Conduite
Equip.
Pices
spciales
40
13
20

1.05
3.2
2.5
28
10.51

1,680,862

68,760

total
I et R
(1)
709,267
0
0
0
0
0
0
0
0
0
0
0
0
560,287
0
0
0
0
0
0
34,380
0
0
0
0
0
560,287
0
0
0
0
0
0
0
0
0
0
0
0
0
1,864,222

Frais
d'enegie

FRAIS D'EXPLOITATION (F.Exp.)

Cot des
Frais du
ractifs
personnel

92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
92,072
3,682,861

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
3
4
10

VARINTE N 2
DN (mm) =

200

Frais
gnraux
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Frais
d'entretien
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
17,382
695,265

Total
F.Exp.
(2)
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,454
109,455
109,456
109,457
4,378,135

Cot total
annuel

annuel actualis
8%

(1)+(2)
818,721
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
669,741
109,453
109,453
109,453
109,453
109,453
109,453
143,833
109,453
109,453
109,453
109,453
109,453
669,741
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,453
109,454
109,455
109,456
109,457
6,242,358

758,075
93,838
86,887
80,451
74,492
68,974
63,865
59,134
54,754
50,698
46,943
43,465
40,246
228,021
34,504
31,948
29,582
27,391
25,362
23,483
28,573
20,133
18,642
17,261
15,982
14,798
83,843
12,687
11,747
10,877
10,071
9,325
8,635
7,995
7,403
6,854
6,347
5,877
5,441
5,038
2,229,642

Diamtre intrieur
Dbit de la pompe
Hauteur gomtrique
Rugosit K
Longueurs
Rendement du groupe de pompage
Bche de reprise
Longueur de la ligne lectrique
Prix unitaire du kilowatt-heure
Anne

Dbit
en
(l/s)

170.6
15.3
22
0.1
382
0.4
0
0
1
Temps de
pompage
en Heure

Gnie-Civil
40

2000
2001
2002
2003
2004
2005
2006
2007
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
Total

15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3

8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760

mm
l/s
m
mm
m

Vitesse
=
PDC linaire
PDC l'int de la SP
Hauteur Manomtrique Totale (H.M.T)
Puissance totale des groupes

152,800.000

535,612

Ligne
Elect.
20

45,840

45,840

535,612

535,612

152,800

m/s
m
m
m
KW

Salaire du personnel en DH
- Pompiste
- Autres

0
0

Taux d'entretien
Conduite
Gnie civil
Eq EM
ligne elec

0
0

m3
Km
DH

INVESTISSEMENT ET RENOUVELLEMENT
Conduite
Equip.
Pices
spciales
40
13
20

0.67
1.0
2.5
26
9.62

1,606,837

91,680

total
I et R
(1)
734,252
0
0
0
0
0
0
0
0
0
0
0
0
535,612
0
0
0
0
0
0
45,840
0
0
0
0
0
535,612
0
0
0
0
0
0
0
0
0
0
0
0
0
1,851,317

Frais
d'enegie
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245
84,245

3,117,071

FRAIS D'EXPLOITATION (F.Exp.)

Cot des
Frais du
ractifs
personnel
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Frais
gnraux
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Frais
d'entretien
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
16,832
673,295

Total
F.Exp.
(2)
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
16,832
16,832
16,832
3,790,365

Cot total
annuel

annuel actualis
8%

(1)+(2)
835,330
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
636,690
101,078
101,078
101,078
101,078
101,078
101,078
146,918
101,078
101,078
101,078
101,078
101,078
636,690
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
101,078
16,832
16,832
16,832
5,641,683

773,454
86,658
80,239
74,295
68,792
63,696
58,978
54,609
50,564
46,818
43,350
40,139
37,166
216,768
31,864
29,504
27,318
25,295
23,421
21,686
29,186
18,592
17,215
15,940
14,759
13,666
79,705
11,716
10,848
10,045
9,301
8,612
7,974
7,383
6,836
6,330
5,861
904
837
775
2,131,098

VARINTE N 3
DN (mm) =
Diamtre intrieur
Dbit de la pompe
Hauteur gomtrique
Rugosit K
Longueurs
Rendement du groupe de pompage
Bche de reprise
Longueur de la ligne lectrique
Prix unitaire du kilowatt-heure
Anne

Dbit
en
(l/s)

191.8
15.3
22
0.1
382
40%
0
0
1
Temps de
pompage
en Heure

Gnie-Civil
40

2000
2001
2002
2003
2004
2005
2006
2007
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
Total

15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3
15.3

8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760
8760

mm
l/s
m
mm
m

Vitesse
=
PDC linaire
PDC l'int de la SP
Hauteur Manomtrique Totale (H.M.T)
Puissance totale des groupes

191,000.000

530,219

Ligne
Elect.
20

57,300

57,300

530,219

530,219

191,000

0.53
0.6
2.5
25
9.43

m/s
m
m
m
KW

Salaire du personnel en DH
Nbre
- Pompiste
- Autres

Taux d'entretien
Conduite
Gnie civil
Eq EM
ligne elec

Cout total
0
0

0
0

m3
Km
DH

INVESTISSEMENT ET RENOUVELLEMENT
Conduite
Equip.
Pices
spciales
40
13
20

225

1,590,658

114,600

total
I et R
(1)
778,519
0
0
0
0
0
0
0
0
0
0
0
0
530,219
0
0
0
0
0
0
57,300
0
0
0
0
0
530,219
0
0
0
0
0
0
0
0
0
0
0
0
0
1,896,258

Frais
d'enegie
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
82,580
3,303,208

FRAIS D'EXPLOITATION (F.Exp.)

Cot des
Frais du
ractifs
personnel
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Frais
gnraux
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Frais
d'entretien
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
16,862
674,463

Total
F.Exp.
(2)
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
3,977,671

Cot total
annuel

annuel actualis
8%

(1)+(2)
877,961
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
629,661
99,442
99,442
99,442
99,442
99,442
99,442
156,742
99,442
99,442
99,442
99,442
99,442
629,661
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
99,442
5,873,929

812,927
85,255
78,940
73,093
67,678
62,665
58,023
53,725
49,746
46,061
42,649
39,490
36,565
214,375
31,348
29,026
26,876
24,885
23,042
21,335
31,138
18,291
16,936
15,682
14,520
13,445
78,825
11,527
10,673
9,882
9,150
8,472
7,845
7,264
6,726
6,227
5,766
5,339
4,944
4,577
2,164,934

VARINTE N 1

0.5%
0.5%
3.0%
1.0%

Cot total
annuel actualis
10%
744,291
90,457
82,234
74,758
67,962
61,783
56,167
51,061
46,419
42,199
38,363
34,875
31,705
176,364
26,202
23,820
21,655
19,686
17,896
16,270
19,436
13,446
12,224
11,112
10,102
9,184
51,086
7,590
6,900
6,273
5,702
5,184
4,713
4,284
3,895
3,541
3,219
2,926
2,660
2,418
1,910,061

VARINTE N 2

12%
731,000
87,255
77,907
69,559
62,107
55,452
49,511
44,206
39,470
35,241
31,465
28,094
25,084
137,042
19,997
17,854
15,941
14,233
12,708
11,347
13,313
9,045
8,076
7,211
6,438
5,749
31,407
4,583
4,092
3,653
3,262
2,912
2,600
2,322
2,073
1,851
1,653
1,476
1,317
1,176
1,679,684

0.5%
0.5%
3.0%
1.0%

Cot total
annuel actualis
10%
759,391
83,535
75,941
69,037
62,761
57,056
51,869
47,153
42,867
38,970
35,427
32,206
29,279
167,660
24,197
21,997
19,998
18,180
16,527
15,025
19,853
12,417
11,288
10,262
9,329
8,481
48,565
7,009
6,372
5,793
5,266
4,787
4,352
3,956
3,597
3,270
2,973
450
409
372
1,837,876

12%
745,830
80,578
71,945
64,237
57,354
51,209
45,722
40,824
36,450
32,544
29,057
25,944
23,164
130,279
18,466
16,488
14,721
13,144
11,736
10,478
13,599
8,353
7,458
6,659
5,946
5,309
29,857
4,232
3,779
3,374
3,012
2,690
2,401
2,144
1,914
1,709
1,526
227
203
181
1,624,745

VARINTE N 3

0.5%
0.5%
3.0%
1.0%

Cot total
annuel actualis
10%
798,146
82,183
74,712
67,920
61,746
56,132
51,029
46,390
42,173
38,339
34,854
31,685
28,805
165,809
23,806
21,641
19,674
17,885
16,260
14,781
21,181
12,216
11,105
10,096
9,178
8,344
48,029
6,896
6,269
5,699
5,181
4,710
4,282
3,892
3,539
3,217
2,924
2,659
2,417
2,197
1,868,001

12%
783,894
79,274
70,781
63,197
56,426
50,380
44,982
40,163
35,860
32,018
28,587
25,524
22,789
128,841
18,168
16,221
14,483
12,931
11,546
10,309
14,508
8,218
7,338
6,551
5,849
5,223
29,527
4,164
3,717
3,319
2,964
2,646
2,363
2,109
1,883
1,682
1,501
1,341
1,197
1,069
1,653,543

CONDUITE DE REFOULEMENT DE SP1

CALCUL DU DIAMETRE ECONOMIQUE
15.3
22
0.1
382
40%
0
1
0

- Dbit de la pompe en l/s :

- Hauteur gomtrique en m :
- Rugosit de la conduite mm
- Longeur de la conduite m
- Rendement des groupes %
- Lignes lectrique Km
- Prix unitaire du kilowatt-heure DH/KWH
- Investissement en gnie-civil en DH
-Besoin en eau en l/s
Anne
B.M

2000
15.3

2005
15.3

2010
15.3

2020
15.3

- Calcul des paramtres de dimensionnement

DN (mm)
160
200
225

DI (mm)
136.4
170.6
191.8

V(m/s)
1.05
0.67
0.53

PDC lin (m)

3.21
1.04
0.58

HMT (m)
28
26
25

P(KW)
10.5
9.6
9.4

- Comparaison conomique
Cout d'investissement

Cout total actualis en Millier DH

DN(mm)

Conduite

Equipement

8%

10%

12%

160

148,980

560,287

2,230

1,910

1,680

200

198,640

535,612

2,131

1,838

1,625

225

248,300

530,219

2,165

1,868

1,654

Diamtre conomique :

DN (mm) =

200

V (m/s) =

0.67

HMT (m) =

26

2,500
2,000
1,500

8%

1,000

10
%

500
0
160

200

225