C

Población Participa- Población Generación Cantidad R

Total ción Servida Per Cápita Diaria Diaria
Tasa=2.68%
GPC
Año Tiempo Poblacional comer. y merc.
(Geométrica)

(Hab.) (%) (Hab.) Kg/Hab-día (Kg) (Kg)

0 ( 0a) (1) (2) (3) (4) (5) (6)
2016 -1 1,256,877 75.00% 942,657 0.552 520,346.66 234,156.00
2017 0 1,290,561 75.50% 974,373 0.552 537,853.90 242,034.25
2018 1 1,325,148 76.00% 1,007,112 0.552 555,925.82 250,166.62
2019 2 1,360,662 76.50% 1,040,906 0.552 574,580.11 258,561.05
2020 3 1,397,128 77.00% 1,075,788 0.552 593,834.98 267,225.74
2021 4 1,434,571 77.50% 1,111,792 0.552 613,709.18 276,169.13
2022 5 1,473,018 78.00% 1,148,954 0.552 634,222.61 285,400.17
2023 6 1,512,494 78.50% 1,187,307 0.552 655,393.46 294,927.06
2024 7 1,553,029 79.00% 1,226,892 0.552 677,244.38 304,759.97
2025 8 1,594,651 79.50% 1,267,747 0.552 699,796.34 314,908.35
2026 9 1,637,387 80.00% 1,309,909 0.552 723,069.77 325,381.40
2027 10 1,681,269 80.50% 1,353,421 0.552 747,088.39 336,189.78
2028 11 1,726,327 81.00% 1,398,324 0.552 771,874.85 347,343.68
2029 12 1,772,593 81.50% 1,444,663 0.552 797,453.98 358,854.29
2030 13 1,820,098 82.00% 1,492,480 0.552 823,848.96 370,732.03
2031 14 1,868,877 82.50% 1,541,823 0.552 851,086.30 382,988.83
2032 15 1,918,963 83.00% 1,592,739 0.552 879,191.93 395,636.37
2033 16 1,970,391 83.50% 1,645,276 0.552 908,192.35 408,686.56
2034 17 2,023,197 84.00% 1,699,485 0.552 938,115.72 422,152.07
2035 18 2,077,419 84.50% 1,755,419 0.552 968,991.29 436,046.08
2036 19 2,133,094 85.00% 1,813,129 0.552 1,000,847.21 450,381.24
2037 20 2,190,261 85.50% 1,872,673 0.552 1,033,715.50 465,171.97
2038 21 2,248,960 86.00% 1,934,105 0.552 1,067,625.96 480,431.68
2039 22 2,309,232 86.50% 1,997,485 0.552 1,102,611.72 496,175.27
2040 23 2,371,119 87.00% 2,062,873 0.552 1,138,705.90 512,417.65
2041 24 2,434,665 87.50% 2,130,332 0.552 1,175,943.26 529,174.47
2042 25 2,499,914 88.00% 2,199,924 0.552 1,214,358.05 546,461.12
2043 26 2,566,912 88.50% 2,271,717 0.552 1,253,987.78 564,294.50
2044 27 2,635,705 89.00% 2,345,777 0.552 1,294,868.90 582,691.01
2045 28 2,706,342 89.50% 2,422,176 0.552 1,337,041.15 601,668.52
2046 29 2,778,872 90.00% 2,500,985 0.552 1,380,543.72 621,244.67

Volumen disponible según

MODELAMIENTO
(m
(15)
8,023,865
 CÁLCULO DE VIDA ÚTIL DEL RELLENO SANITARIO
Cantidad Residuos Sólidos Vo
Diaria Diaria Anual Acumulado Densidad ( 800 Kg/m3)
Otros ingresos Total Diario Anual

(Kg) (Kg) (Ton) (Ton) (m3) (m3)

(6a) (7) (8) (9) (10) (11)
220,000.00 974,502.66 355,693.47 - - -
230,000.00 1,009,888.15 368,609.17 - - -
240,000.00 1,046,092.44 381,823.74 381,823.74 1,307.62 477,279.68
250,000.00 1,083,141.16 395,346.52 777,170.27 1,353.93 494,183.16
260,000.00 1,121,060.72 409,187.16 1,186,357.43 1,401.33 511,483.95
270,000.00 1,159,878.32 423,355.59 1,609,713.01 1,449.85 529,194.48
280,000.00 1,199,622.78 437,862.32 2,047,575.33 1,499.53 547,327.89
290,000.00 1,240,320.52 452,716.99 2,500,292.32 1,550.40 565,896.24
300,000.00 1,282,004.36 467,931.59 2,968,223.91 1,602.51 584,914.49
310,000.00 1,324,704.70 483,517.22 3,451,741.12 1,655.88 604,396.52
320,000.00 1,368,451.16 499,484.67 3,951,225.80 1,710.56 624,355.84
330,000.00 1,413,278.17 515,846.53 4,467,072.33 1,766.60 644,808.16
340,000.00 1,459,218.53 532,614.76 4,999,687.09 1,824.02 665,768.45
350,000.00 1,506,308.27 549,802.52 5,549,489.61 1,882.89 687,253.15
360,000.00 1,554,580.99 567,422.06 6,116,911.67 1,943.23 709,277.58
370,000.00 1,604,075.13 585,487.42 6,702,399.10 2,005.09 731,859.28
380,000.00 1,654,828.30 604,012.33 7,306,411.42 2,068.54 755,015.41
390,000.00 1,706,878.91 623,010.80 7,929,422.23 2,133.60 778,763.50
400,000.00 1,760,267.79 642,497.74 8,571,919.97 2,200.33 803,122.18
410,000.00 1,815,037.37 662,488.64 9,234,408.61 2,268.80 828,110.80
420,000.00 1,871,228.45 682,998.38 9,917,406.99 2,339.04 853,747.98
430,000.00 1,928,887.47 704,043.93 10,621,450.92 2,411.11 880,054.91
440,000.00 1,988,057.64 725,641.04 11,347,091.96 2,485.07 907,051.30
450,000.00 2,048,786.99 747,807.25 12,094,899.21 2,560.98 934,759.07
460,000.00 2,111,123.55 770,560.10 12,865,459.31 2,638.90 963,200.12
470,000.00 2,175,117.73 793,917.97 13,659,377.28 2,718.90 992,397.47
480,000.00 2,240,819.17 817,899.00 14,477,276.28 2,801.02 1,022,373.75
490,000.00 2,308,282.29 842,523.03 15,319,799.31 2,885.35 1,053,153.79
500,000.00 2,377,559.91 867,809.37 16,187,608.68 2,971.95 1,084,761.71
510,000.00 2,448,709.67 893,779.03 17,081,387.71 3,060.89 1,117,223.79
520,000.00 2,521,788.39 920,452.76 18,001,840.47 3,152.24 1,150,565.95

CÁLCULO DE LA VIDA UTIL:

Volumen disponible según
MODELAMIENTO
(m3)
(15)
8,023,865

0.365
 Volúmen Residuos Sólidos
Estab.(%)= 55 Relleno
Anual Altura en Altura en mt MC anual (RS+MC) Acumulado
mt de RS de MC compactado Compactado anualmente
(m3) compactad compactado (m3) (m3) (m3)

(12) (A) (B) (C) (13) (14)

- 4.00 0.80 - - -
- 4.00 0.80 - - -
262,503.82 4.00 0.80 95,455.94 357,959.76 357,959.76
271,800.74 4.00 0.80 98,836.63 370,637.37 728,597.12
281,316.17 4.00 0.80 102,296.79 383,612.96 1,112,210.09
291,056.97 4.00 0.80 105,838.90 396,895.86 1,509,105.95
301,030.34 4.00 0.80 109,465.58 410,495.92 1,919,601.87
311,242.93 4.00 0.80 113,179.25 424,422.18 2,344,024.05
321,702.97 4.00 0.80 116,982.90 438,685.87 2,782,709.92
332,418.09 4.00 0.80 120,879.30 453,297.39 3,236,007.30
343,395.71 4.00 0.80 124,871.17 468,266.88 3,704,274.19
354,644.49 4.00 0.80 128,961.63 483,606.12 4,187,880.31
366,172.65 4.00 0.80 133,153.69 499,326.34 4,687,206.65
377,989.23 4.00 0.80 137,450.63 515,439.86 5,202,646.51
390,102.67 4.00 0.80 141,855.52 531,958.18 5,734,604.69
402,522.60 4.00 0.80 146,371.86 548,894.46 6,283,499.15
415,258.48 4.00 0.80 151,003.08 566,261.56 6,849,760.71
428,319.93 4.00 0.80 155,752.70 584,072.63 7,433,833.34
441,717.20 4.00 0.80 160,624.44 602,341.64 8,036,174.97
455,460.94 4.00 0.80 165,622.16 621,083.10 8,657,258.07
469,561.39 4.00 0.80 170,749.60 640,310.99 9,297,569.06
484,030.20 4.00 0.80 176,010.98 660,041.18 9,957,610.24
498,878.21 4.00 0.80 181,410.26 680,288.47 10,637,898.71
514,117.49 4.00 0.80 186,951.81 701,069.30 11,338,968.01
529,760.07 4.00 0.80 192,640.02 722,400.09 12,061,368.10
545,818.61 4.00 0.80 198,479.49 744,298.10 12,805,666.20
562,305.56 4.00 0.80 204,474.75 766,780.31 13,572,446.51
579,234.59 4.00 0.80 210,630.76 789,865.35 14,362,311.86
596,618.94 4.00 0.80 216,952.34 813,571.28 15,175,883.14
614,473.08 4.00 0.80 223,444.76 837,917.84 16,013,800.98
632,811.28 4.00 0.80 230,113.19 862,924.47 16,876,725.44
 r 0.0268 Pservida entera CALCULO POB
0 2016 -1 1,256,877 942657 1256877
1 2017 0 1290561 974373 1290561
2 2018 1 1325148 1007112 1325148
3 2019 2 1360662 1040906 1360662
4 2020 3 1397128 1075788 1397128
5 2021 4 1434571 1111792 1434571
6 2022 5 1473018 1148954 1473018
7 2023 6 1512494 1187307 1512494
8 2024 7 1553029 1226892 1553029
9 2025 8 1594651 1267747 1594651
10 2026 9 1637387 1309909 1637387
11 2027 10 1681269 1353421 1681269
12 2028 11 1726327 1398324 1726327
13 2029 12 1772593 1444663 1772593
14 2030 13 1820098 1492480 1820098
15 2031 14 1868877 1541823 1868877
16 2032 15 1918963 1592739 1918963
17 2033 16 1970391 1645276 1970391
18 2034 2023197 1699485 2023197
19 2035 2077419 1755419 2077419
20 2036 2133094 1813129 2133094
21 2037 2190261 1872673 2190261
22 2038 2248960 1934105 2248960
23 2039 2309232 1997485 2309232
24 2040 2371119 2062873 2371119
25 2041 2434665 2130332 2434665
26 2042 2499914 2199924 2499914
27 2043 2566912 2271717 2566912
28 2044 2635705 2345777 2635705
29 2045 2706342 2422176 2706342
30 2046 2778872 2500985 2778872
cobertura
0.7500 942657.750 942657
0.7550 974373.555 974373
0.7600 1007112.480 1007112
0.7650 1040906.430 1040906
0.7700 1075788.560 1075788
0.7750 1111792.525 1111792
0.7800 1148954.040 1148954
0.7850 1187307.790 1187307
0.7900 1226892.910 1226892
0.7950 1267747.545 1267747
0.8000 1309909.600 1309909
0.8050 1353421.545 1353421
0.8100 1398324.870 1398324
0.8150 1444663.295 1444663
0.8200 1492480.360 1492480
0.8250 1541823.525 1541823
0.8300 1592739.290 1592739
0.8350 1645276.485 1645276
0.8400 1699485.819 1699485 2023197
0.8450 1755419.134 1755419 2077419
0.8500 1813129.837 1813129 2133094
0.8550 1872673.021 1872673 2190261
0.8600 1934105.457 1934105 2248960
0.8650 1997485.643 1997485 2309232
0.8700 2062873.855 2062873 2371119
0.8750 2130332.201 2130332 2434665
0.8800 2199924.676 2199924 2499914
0.8850 2271717.218 2271717 2566912
0.8900 2345777.766 2345777 2635705
0.8950 2422176.322 2422176 2706342
0.9000 2500985.008 2500985 2778872
 C
Población Participa- Población Generación Cantidad Re
Total ción Servida Per Cápita Diaria Diaria
Tasa=2.05%
GPC
Año Tiempo Poblacional comer. y merc.
(Geométrica)

(Hab.) (%) (Hab.) Kg/Hab-día (Kg) (Kg)

0 ( 0a) (1) (2) (3) (4) (5) (6)
2016 -1 4,556,075 85.00% 3,872,663 0.620 ########## 1,560,683.19
2017 0 85.50% 0.620
2018 1 86.00% 0.620
2019 2 86.50% 0.620
2020 3 87.00% 0.620
2021 4 87.50% 0.620
2022 5 88.00% 0.620
2023 6 88.50% 0.620
2024 7 89.00% 0.620
2025 8 89.50% 0.620
2026 9 90.00% 0.620
2027 10 90.50% 0.620
2028 11 91.00% 0.620
2029 12 91.50% 0.620
2030 13 92.00% 0.620
2031 14 92.50% 0.620
2032 15 93.00% 0.620
2033 16 93.50% 0.620

Volumen disponible según

MODELAMIENTO
(m3)
(15)
25,093,733
 CÁLCULO DE VIDA ÚTIL DEL RELLENO SANITARIO
Cantidad Residuos Sólidos Vo
Diaria Diaria Anual Acumulado Densidad ( 600 Kg/m3)
Otros ingresos Total Diario Anual

(Kg) (Kg) (Ton) (Ton) (m3) (m3)

(6a) (7) (8) (9) (10) (11)
220,000.00
270,000.00
320,000.00
370,000.00
420,000.00
470,000.00
520,000.00
570,000.00
620,000.00
670,000.00
720,000.00
770,000.00
820,000.00
870,000.00
920,000.00
970,000.00
1,020,000.00
1,070,000.00
CÁLCULO DE LA VIDA UTIL:

Volumen disponible según

MODELAMIENTO
(m3)
(15)
25,093,733
 Volúmen Residuos Sólidos
Estab.(%)= 50 Relleno
Anual Altura en Altura en mt MC anual (RS+MC) Acumulado
mt de RS de MC compactado Compactado anualmente
(m3) compactad compactado (m3) (m3) (m3)

(12) (A) (B) (C) (13) (14)

10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
10.00 0.60
 C
Población Participa- Población Generación Cantidad Re
Total ción Servida Per Cápita Diaria Diaria
Tasa=2.15%
GPC
Año Tiempo Poblacional comer. y merc.
(Geométrica)

(Hab.) (%) (Hab.) Kg/Hab-día (Kg) (Kg)

0 ( 0a) (1) (2) (3) (4) (5) (6)
2016 -1 456,055 80.00% 364,844 0.560 204,312.64 102,156.32
2017 0 80.50% 0.560
2018 1 81.00% 0.560
2019 2 81.50% 0.560
2020 3 82.00% 0.560
2021 4 82.50% 0.560
2022 5 83.00% 0.560
2023 6 83.50% 0.560
2024 7 84.00% 0.560
2025 8 84.50% 0.560
2026 9 85.00% 0.560
2027 10 85.50% 0.560
2028 11 86.00% 0.560
2029 12 86.50% 0.560
2030 13 87.00% 0.560
2031 14 87.50% 0.560
2032 15 88.00% 0.560
2033 16 88.50% 0.560

Volumen disponible según

MODELAMIENTO
(m3)
(15)
8,595,763
 CÁLCULO DE VIDA ÚTIL DEL RELLENO SANITARIO
Cantidad Residuos Sólidos Vo
Diaria Diaria Anual Acumulado Densidad ( 800 Kg/m3)
Otros ingresos Total Diario Anual

(Kg) (Kg) (Ton) (Ton) (m3) (m3)

(6a) (7) (8) (9) (10) (11)
220,000.00
320,000.00
420,000.00
520,000.00
620,000.00
720,000.00
820,000.00
920,000.00
1,020,000.00
1,120,000.00
1,220,000.00
1,320,000.00
1,420,000.00
1,520,000.00
1,620,000.00
1,720,000.00
1,820,000.00
1,920,000.00
CÁLCULO DE LA VIDA UTIL:

Volumen disponible según

MODELAMIENTO
(m3)
(15)
8,595,763
 Volúmen Residuos Sólidos
Estab.(%)= 60 Relleno
Anual Altura en Altura en mt MC anual (RS+MC) Acumulado
mt de RS de MC compactado Compactado anualmente
(m3) compactad compactado (m3) (m3) (m3)

(12) (A) (B) (C) (13) (14)

12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
12.00 0.80
 C
Población Participa- Población Generación Cantidad Re
Total ción Servida Per Cápita Diaria Diaria
Tasa=2.21%
GPC
Año Tiempo Poblacional comer. y merc.
(Geométrica)

(Hab.) (%) (Hab.) Kg/Hab-día (Kg) (Kg)

0 ( 0a) (1) (2) (3) (4) (5) (6)
2016 -1 7,556,075 75.00% 5,667,056 0.680 ########## 3,275,558.37
2017 0 75.50% 0.680
2018 1 76.00% 0.680
2019 2 76.50% 0.680
2020 3 77.00% 0.680
2021 4 77.50% 0.680
2022 5 78.00% 0.680
2023 6 78.50% 0.680
2024 7 79.00% 0.680
2025 8 79.50% 0.680
2026 9 80.00% 0.680
2027 10 80.50% 0.680
2028 11 81.00% 0.680
2029 12 81.50% 0.680
2030 13 82.00% 0.680
2031 14 82.50% 0.680
2032 15 83.00% 0.680
2033 16 83.50% 0.680

Volumen disponible según

MODELAMIENTO
(m3)
(15)
35,153,743
 CÁLCULO DE VIDA ÚTIL DEL RELLENO SANITARIO
Cantidad Residuos Sólidos Vo
Diaria Diaria Anual Acumulado Densidad ( 1000 Kg/m3)
Otros ingresos Total Diario Anual

(Kg) (Kg) (Ton) (Ton) (m3) (m3)

(6a) (7) (8) (9) (10) (11)
520,000.00
550,000.00
580,000.00
610,000.00
640,000.00
670,000.00
700,000.00
730,000.00
760,000.00
790,000.00
820,000.00
850,000.00
880,000.00
910,000.00
940,000.00
970,000.00
1,000,000.00
1,030,000.00
CÁLCULO DE LA VIDA UTIL:

Volumen disponible según

MODELAMIENTO
(m3)
(15)
35,153,743
 Volúmen Residuos Sólidos
Estab.(%)= 40 Relleno
Anual Altura en Altura en mt MC anual (RS+MC) Acumulado
mt de RS de MC compactado Compactado anualmente
(m3) compactad compactado (m3) (m3) (m3)

(12) (A) (B) (C) (13) (14)

20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00
20.00 1.00