PRESUPUESTO CARRETERA

Datos de la carretera
Sección Transversal de Carreter: 60m
Ancho Promedio calzada: 16 m
Longitud: 1.43km

No. PARTIDAS CANT. UD P.U. VALOR

1 TRABAJOS GENERALES
1.01 Ingeniería 1.43 KM 221,520.00 316,773.60
1.02 Edificio y Oficina de Campo y Laboratorio 1.00 P.A. 1,008,000.00 1,008,000.00
1.03 Campamento 2.00 P.A. 231,000.00 462,000.00

2 MOVIMIENTO DE TIERRA
2.01 Limpieza, desmonte y destronque 8.58 M2 41,962.39 360,037.29
2.02 Excavación Material no Clasificado (60 m acarreo libre) 20,120.75 M3N 71.12 1,430,913.51
2.03 Excavación de Material Inservible (60 m acarreo libre) 235,475.99 M3N 67.88 15,984,991.90
2.04 Excavación Material de Préstamo (Caso 1) 58,012.52 M3C 196.59 11,404,466.45
2.05 Relleno para Conformar Sub-rasante 11,602.50 M3C 94.71 1,098,881.61
2.06 Acarreo Adicional de Material Inservible 376,761.58 M3E 1.83 689,473.69
2.07 Acarreo Adicional Material No Clasificado 32,193.20 M3E 1.83 58,913.56
2.08 Acarreo Adicional Material para Sub-base 2,771.34 M3E-HM 1.83 5,071.55
2.09 Acarreo Adicional Material para Base Granular Triturada 2,309.45 M3E-KM 1.83 4,226.29
2.10 Terminación de Subrasante 22,880.00 M2 13.54 309,793.90

3 SUB-BASE Y BASE
3.01 Base Granular Triturada (Acarreo 1 km y Rechequeo) 5,434.00 M3C 432.23 2,348,760.62
3.02 Sub-Base Granular Natura (Acarreo 1er km) 6,520.80 M3C 299.18 1,950,868.10

4 CAPA DE RODADURA
4.01 Riego de Imprimación 0,50 Gls/m2 con grava 21,736.00 M2 137.51 2,988,863.33
4.02 Carpeta Asfaltica de 2" mezclado en planta 1,162.30 M3C 9,950.00 11,564,924.80
4.03 Tratamiento Superficial Doble en Paseos 1,046.07 M2 11,669.47 12,207,124.51

5 DRENAJE
5.01 Tubería de Hormigón de 46" Diam. Clase II 580.00 ML 500.18
1.00 PA

6 OBRAS COMPLEMENTARIAS
6.01 Señalización Vertical 1,380.00 ML 350,000.00 483,000,000.00
6.02 Construccion Cunetas Encachadas 389.4 1475.00 574,365.00

7 MICELANEO 1.00 PA
7.01 Regado y Nivelacion en zona de Bote 1.00 PA 6,009.00 6,009.00
7.02 Limpieza Final 30,000.00 -

08+000RRC CONSTRUCTORA 400042962.xls

 PRESUPUESTO CARRETERA

Datos de la carretera
Sección Transversal de Carreter: 60m
Ancho Promedio calzada: 16 m
Longitud: 1.43km

No. PARTIDAS CANT. UD P.U. VALOR

SUBTOTAL

GASTOS INDIRECTOS
Direccion Tecnica Y Responsabilidad Adm. 10.00% 54,777,445.87
Gastos Administrativos 3.00% 16,433,233.76
Seguros & Fianzas 4.50% 24,649,850.64
Ley 616 ( Liq. Y pest. Laborales) 1.00% 5,477,744.59
Supervision 5.00% 27,388,722.94
CODIA 0.10% 547,774.46
Transporte 1.50% 8,216,616.88
Imprevisto 5.00% 27,388,722.94
30.10%
164,880,112.08
SUBTOTAL

18% ITEBIS 18% 9,859,940.26

TOTAL GENERAL

08+000RRC CONSTRUCTORA 400042962.xls

ESUPUESTO CARRETERA

SUBTOTAL

RD$1,786,773.60

31,346,769.76

4,299,629

26,760,912.64

483,574,365.00

6,009.00

08+000RRC CONSTRUCTORA 400042962.xls

ESUPUESTO CARRETERA

SUBTOTAL

547,774,458.73

164,880,112.08
712,654,570.81

722,514,511.06

08+000RRC CONSTRUCTORA 400042962.xls

 1.0 TRABAJOS DE INGENIERÍA
1.01 Ingenieria
CONCEPTO CANT. SUELDO C/SOCIAL
Ingeniero Residente 1 80,000.00 1.36
Chofer 1 20,000.00 1.36

Brigada de Topografia
Topografo Nivelador 1 50,000.00 1.4
Seccionista 1 15,000.00 1.4
Capataz 3 25,000.00 1.4
Cadenero 2 20,000.00 1.4
Portamira 1 12,000.00 1.4
Peon (2) 1 10,000.00 1.4

Equipos y Materiales 1 55,000.00 1

Camioneta (Incluye combustible) 1 80,000.00 1

Costo
Rend. Km/mes 2.5

Costo Unitario Km

1.02 Edificio de oficina de campo y laboratorio

CONCEPTO UNIDAD CANT.
a) Mano de obra
Sereno Mes 2
Conserje Mes 1

b) Material
Material gastable Mes 1

c) Equipo
Equipo General Mes 1

d) Varios
Alquiler de Vivienda Mes 1
Servicios de agua, luz y teléfono Mes 1
 Costo Mes

Duración del proyecto Meses 12

Costo

P.A.

1.03 Campamento
CONCEPTO UNIDAD CANT. PU (RD$)
Solar para los Equipos Meses 4 12,000.00
Limpieza Solar P.A 1 9,000.00
Caseta Ud. 1 10,000.00
Equipos y Moviliarios P.A 1 12,000.00
Sereno Meses 4 15,000.00
Guarda Almacen Meses 4 10,000.00
Luz, Agua, Tel Meses 4 13,000.00

Costo Unitario P.A.

2.01 Limpieza, Desmonte y Destronque

CONCEPTO UNIDAD CANT. PU (RD$)
Tractor D8K Hr 1 7,467.21
Rend./Hect Hr 0.34
Costo/Hect

Brigada
Hombres Dia 6 800.00
Capataz Dia 1 2,000.00

Rend./Hect 0.34

Costo Unitario Hect

2.02 Excavación Material No Clasificado con Acarreo Libre

Concepto Ud. Cant. PU (RD$)
Tractor D8K Hr 1 7467.21
Rend. M3/Hr 105

Costo Unitario M3N

2.03 Excavacion Material Inservible Con Acarreo Libre
Concepto Ud. Cant. PU (RD$)
Tractor D8K Hr 1 7467.21
Rend. M3/Hr 110

Costo Unitario M3N

2.04 Excavacion de Prestamo

Concepto Ud. Cant. PU (RD$)
Tractor D8K Hr 1 7467.21
Rend. M3/Hr 105

Extraccion
Pala 950 CAT Hr. 1 3698.54
Rend. M3/Hr 115
Carguio M3N 1.25
Medio Ambiente y Rodaje M3N 1.25 10
Derecho de Mina M3N 1.25 50
Transporte 1er Km M3N 1.25 40

Costo Unitario/M3N M3N

Desperdicio M3N 0.05 9.40

Costo/ M3C M3C

2.05 Relleno para conformar Sub-Rasante

Concepto Ud. Cant. PU (RD$)
Motoniveladora 12G Hr. 1 3753.45

Rodillo CA-25 Hr. 1 3270.51

Camion de Agua Hr. 1 1500.00

Rend. M3C/Hr. 90

Costo Unitario M3C

2.06 Acarreo Material No Clasificado

Concepto Ud. Cant. PU (RD$)
Carguio
Pala 950 Hr 1 3698.54
 Rend/Hr M3 105

Costo 1.2 35.22

Carguio
Regado en Lugar de Bote
D65-A-KOM Hr 1 3754.39
Rend M3/Hr 140

Costo 1.2 26.8171

Costo Unitario M3E

2.07 Acarreo Material Inservible

Concepto Ud. Cant. PU (RD$)
Carguio
Pala 950 Hr 1 3698.54
Rend/Hr M3 115

Costo 1.2 32.16

Carguio
Regado en Lugar de Bote
D65-A-KOM Hr 1 3754.39
Rend M3/Hr 140

Costo 1.2 26.82

Costo Unitario M3E

2.08 Acarreo Material de Prestamo

Concepto Ud. Cant. PU (RD$)
De 0 a 5 Km. M3E/Km. 4 19.00
De 5 a 10 Km. M3E/Km. 5 15.00

Distancia Km. 9

Costo Ponderado M3E/Km.

2.09 Acarreo Material de Base

Concepto Ud. Cant. PU (RD$)
De 0 a 5 Km. M3E/Km. 4 21.00
 De 5 a 10 Km. M3E/Km. 5 16.00
De 10 a 20 Km. M3E/Km. 10 16.00

Distancia Km. 19

Costo Ponderado M3E/Km.

2.10 Acarreo Material de Sub-Base

Concepto Ud. Cant. PU (RD$)
De 0 a 5 Km. M3E/Km. 4 19.00
De 5 a 10 Km. M3E/Km. 5 15.00
De 10 a 20 Km. M3E/Km. 10 14.50

Distancia Km. 15

Costo Ponderado M3E/Km.

2.11 Terminacion Sub-Rasante

Concepto Ud. Cant. PU (RD$)
Motoniveladora 12G Hr 1 3753.45
Rodillo CA-25 Hr 1 3270.51
Camion de Agua Hr 1 1100

Rend. M2/Hr 600

Costo Unitario M2

3.0 BASE Y SUB-BASE

3.01 Sub-Base Granular Natural (Incluye 1er Km. Acarreo Libre)
Concepto Ud. Cant. PU (RD$)
Tractor D8K Hr 1 7467.21
Rend. M3/Hr 105

Costo M3E 1 71.12

Carguio
Pala 950 Hr 1 3698.54
Rend. M3/Hr. 110

Costo M3E 1 33.62307273

 Medio Ambiente y Rodaje 1 9.64
Transporte 1 18.29
Derecho de Mina 1 30

Costo M3E

Coef de C-S 1.3

Costo M3C

Resumen
Desperdicio M3C 0.05 221.12
Mat. De Mina M3C 1 211.47
Compactacion M3C 1 76.65

Costo Unitario M3C

3.02 Base Granular Natural (Incluye 1er Km. Acarreo Libre)

Concepto Ud. Cant. PU (RD$)
Tractor D8K Hr 1.25 7467.21
Rend. M3/Hr 105

Costo M3E 1 88.90

Carguio
Pala 950 Hr 1 3698.54
Rend. M3/Hr. 105

Costo M3E 1 35.224

Medio Ambiente y Rodaje 1 8.75

Transporte 1 24
Derecho de Mina 1 25

Costo M3E

Coef de C-S 1.49

Costo M3C

Resumen
Desperdicio M3C 0.1 270.99
Mat. De Mina M3C 1 270.99
 Compactacion M3C 1 76.65
Rechequeo Superficie M3C 1 57.5

Costo Unitario M3C

4.0 CAPA DE RODADURA

4.01 Riego de Imprimacion 0.5 Gls/M2
Concepto Ud. Cant. PU (RD$)
Barrido
Hombres H/D 10 518
Capataz H/D 1 1600
Costo Dia
Rendimiento 3000 M2 3000

Mojado
Camion de Agua Hora 8 950
Rendimiento 3000 M2 3000

Suministro RC-2 Gl/M2 0.5 161

Transporte M2 0.5 12

Camion Distribuidor Viaje 1 18000

Rendimiento 3000 M2 3000

Gravilla
Costo Planta y Transporte M3 1 1210.77
Rendimiento 70 M2/M3 70

Costo Gravilla

Compactacion
Rodillo CA-25 Hr 8 3270.51
Rendimiento 3000 M2 3000

Pala 950 Hr 8 3698.54

Rendimiento 5000 M2 3000

Dieta
Hombre H/D 10 350
Capataz H/D 1 500

Rendimiento 3000 M2 3000

 Kerosene M2 1.5
Herramienta M2 1.5

Costo Unitario M2

4.02 Carpeta Asfaltica

Concepto Ud. Cant. PU (RD$)
Carpeta de Hormigon Mezclado en
Planta

Elaboracion (Sin ITBIS) M3C 1 4215

Aplicacion M3C 1 600
Transporte a 28 Km M3C 1 15
Suministro AC-30 M3C 1 5120

Costo Unitario M3C

4.03 Tratamiento Superficial Doble

Concepto Ud. Cant. PU (RD$)
Equipos
Camion Distribuidor Viaje 1 17000
Rendimiento 3000 M2 3000
Rodillo CA-25 Hr 8 3270.51
Rendimiento 3000 M2 3000

Gravilla
Costo Planta y Transporte M3 1 1100
Rendimiento 70 M2/M3 70

Costo Gravilla
Compactador M2
Compresor Barrido y Soplado M2

Carpeta de Hormigon Mezclado en

Planta
 Elaboracion (Sin ITBIS) M3C 1 4212.14
Aplicacion M3C 1 681.15
Transporte a 50 Km M3C 1 667
Suministro AC-30 M3C 1 5131.88

Costo Unitario M3C

Mano de Obra
Hombres H/D 4 518
Capataz H/D 1 1555.4
Costo Dia
Rendimiento 3000 M2 3000

Costo Unitario

5.0 DRENAJE
Concepto Ud. Cant. PU (RD$)
Alcantarilla de H.A. 46"
Materiales
Tubos H.A. M 1 3,790.00
Cal Fd/M 0.009 40.00
Cemento Gris Fd/M 0.0925 65.00
Arena Itabo M3/M 0.0059 190.00
Agua Gl/M 0.52 0.20

Mano de Obra
Carga y Descarga Tubos Hom. 42" M 1 31.00
Colocacion Tubos Horm. 42" M 1 90.23
Carga y Descarga de Cemento Fd 0.0854 1.00
Cargio Arena y Grava M3 0.0045 19.65
Obrero Dia 0.5 415

Equipos
Herramientas Menores RD$/M 1 58

Costo Unitario por M

Cabezal de Alcantarilla de H.A. 46"

Materiales
Arena Lavada 0.44 m³ 192.50
Gravilla Triturada 0.88 m³ 209.00
Cemento Gris 8.54 Fda 150.00
 Agua 46.99 gl 0.28

Mano de Obra
Brigada Lavado y Vaceado Hormigon 1.00 m³ 350.00
Obrero 0.50 Dias 209.18
Ayudante 0.50 Dias 187.84
Trabajador No Clasificado 1.00 Dias 185.70
Carga y Descarga Cemento 8.54 Fda 4.00

Maquinaria/Equipos Livianos
Autohormigonera 1 m3 1 hr 49.00
Bombeo Hormigon Industrial 22.00
Vibrador Hormigon 0.57

Costo Unitario por M3

Encaches
Materiales
Mortero 1:3 0.03 M3 720
Piedra 1 M3 180

Mano de Obra
Peones 2 hr 51.46
Capataz 1 hr 155

Costo Unitario por M2

6.0 OBRAS COMPLEMENTARIAS

6.01 Senalizacion Horizontal y Vertical
Concepto Ud. Cant. PU (RD$)
Senalizacion P.A 1 350000

Costo Total P.A

Limpieza Final y Bote (Para 1 Km)

Concepto Ud. Cant. PU (RD$)
Pala 950 Hr 5 3698.54
Camion Hr 5 4000

Obrero Hr 5 804

Costo Unitario Km.

VALOR (RD$) SUB-TOTAL (RD$)
108,800.00
27,200.00
RD$136,000.00

70,000.00
21,000.00
105,000.00
56,000.00
16,800.00
14,000.00
RD$282,800.00

55,000.00
80,000.00
RD$135,000.00

RD$553,800.00

RD$ 221,520.00

P. U. VALOR (RD$)

15,000.00 30,000.00
7,000.00 7,000.00
RD$37,000.00

10,000.00
RD$10,000.00

10,000.00
RD$10,000.00

15,000.00
12,000.00
 RD$27,000.00

84,000.00

1,008,000.00

1,008,000.00

RD$ 1,008,000.00

VALOR (RD$)
48,000.00
9,000.00
10,000.00
12,000.00
60,000.00
40,000.00
52,000.00

RD$ 231,000.00

VALOR (RD$) SUB-TOTAL (RD$)

21,962.39 RD$21,962.39

4,800.00
2,000.00
RD$6,800.00

20,000.00 RD$20,000.00

RD$ 41,962.39

Costo (RD$) SUB-TOTAL (RD$)

71.12 71.12

RD$ 71.12
Costo (RD$) SUB-TOTAL (RD$)

67.88 67.88

RD$ 67.88

Costo (RD$) SUB-TOTAL (RD$)

71.12 71.12

12.5 12.5
62.5 62.5
50 50
196.116

0.47 0.47

RD$ 196.59

Costo (RD$) SUB-TOTAL (RD$)

3753.454

3270.512

1500
8523.966

94.71 94.71

RD$ 94.71

Costo (RD$) SUB-TOTAL (RD$)

 42.27 42.27

32.18 32.18

RD$ 74.45

Costo (RD$) SUB-TOTAL (RD$)

38.59 38.59

32.18 32.18

RD$ 70.77

Costo (RD$) SUB-TOTAL (RD$)

76.00
75.00
151.00

RD$ 16.78

Costo (RD$) SUB-TOTAL (RD$)

84.00
 80.00
160.00
324.00

RD$ 17.05

Costo (RD$) SUB-TOTAL (RD$)

76.00
75.00
145.00
296.00

RD$ 19.73

Costo (RD$) SUB-TOTAL (RD$)

3753.454
3270.512
1100
8123.966

RD$ 13.54

Costo (RD$) SUB-TOTAL (RD$)

71.12

33.62
 9.64
18.29
30

162.67

211.47

11.06 11.06
211.47 211.47
76.65 76.65

RD$ 299.18

Costo (RD$) SUB-TOTAL (RD$)

9334.015

88.90

35.22

8.75
24
25

181.87

270.99

27.10 27.10
270.99 270.99
 76.65 76.65
57.50 57.50

RD$ 432.23

Costo (RD$) SUB-TOTAL (RD$)

5180
1600
6780
2.26

7600
2.53

80.50

6.00

18000
6.00

1210.77

17.30

26164.096
8.72

29588.304
9.86

3500
500
4000
1.33
 1.50
1.50

RD$ 137.51

Costo (RD$) SUB-TOTAL (RD$)

4215
600
15
5120

RD$ 9,950.00

Costo (RD$) SUB-TOTAL (RD$)

17000
5.67
26164.096
8.72

1100

15.71
 4212.14
681.15
667
5131.88

RD$ 11,638.16

2072
1555.4
3627.4
1.21

RD$ 11,669.47

Costo (RD$) SUB-TOTAL (RD$)

3,790.00
0.36
6.01
1.12
0.10

31.00
90.23
0.09
0.09
207.50

58

4,554.72

84.70
183.92
1281.00
 13.16

350.00
104.59
93.92
185.70
34.16

49.00
0.00
0.00

2590.73

21.6
180

102.92
155

500.18 RD$ 500.18

Costo (RD$) SUB-TOTAL (RD$)

350000

RD$ 350,000.00

Costo (RD$) SUB-TOTAL (RD$)

18492.69
20000

4020

RD$ 42,512.69
RETROEXCAVADORA 235-CAT UD P.U
Alquiler Hora 3500 0.16
Gasoil Hora 10 189.42
Lubricantes Hora 0.4 1629.01
Costo/Hora

TRACTOR D8K UD P.U

Alquiler Hora 3,400.00 0.16
Gasoil Hora 15.00 189.42
Lubricantes Hora 0.30 2,273.04
Costo/Hora

PALA CARGADORA 950 UD P.U

Alquiler Hora 1820 0.16
Gasoil Hora 6.3 189.42
Lubricantes Hora 0.4 984.98
Costo/Hora

GREADER 12 G UD P.U
Alquiler Hora 1900 0.16
Gasoil Hora 6.1 189.42
Lubricantes Hora 0.4 984.98
Costo/Hora

RODILLO CA-25 UD P.U

Alquiler Hora 1500 0.16
Gasoil Hora 6 189.42
Lubricantes Hora 0.4 984.98
Costo/Hora

RETROEXCAVADORA 225-CAT UD P.U

Alquiler Hora 2300 0.16
Gasoil Hora 6.4 189.42
Lubricantes Hora 0.4 1098.64
Costo/Hora

TRACTOR D65-A-KOM UD P.U

Alquiler Hora 1940 0.16
Gasoil Hora 5.7 189.42
Lubricantes Hora 0.4 1060.75
Costo/Hora
Costo RD$
4060.00
1894.20
651.60
6605.80

Costo RD$
3,944.00
2,841.30
681.91
RD$7,467.21

Costo RD$
2111.20
1193.35
393.99
3698.54

Costo RD$
2204.00
1155.46
393.99
3753.45

Costo RD$
1740.00
1136.52
393.99
3270.51

Costo RD$
2668.00
1212.29
439.46
4319.74

Costo RD$
2250.40
1079.69
424.30
3754.39
 Capa Bruta Capa Vegetal Area Neta Area Acumulada
Area Bruta Capa Vegetal Area Neta Area Acumulada
Est C (+) R (-) C (+) R (-) C (+) R (-) C (+) R (-)
A 375.00 0.00 8.16 0.00 383.16 0.00 383.16 0.00
E2 365.00 0.00 8.12 0.00 373.12 0.00 756.28 0.00
E4 380.00 0.00 7.72 0.00 387.72 0.00 1144.00 0.00
E6 340.00 0.00 7.68 0.00 347.68 0.00 1491.68 0.00
E8 343.20 0.00 7.84 0.00 351.04 0.00 1842.72 0.00
10 332.00 0.00 7.92 0.00 339.92 0.00 2182.64 0.00
E11+9,945 280.00 0.00 7.32 0.00 287.32 0.00 2469.96 0.00
E12 280.00 0.00 7.32 0.00 287.32 0.00 2757.28 0.00
E13 283.40 0.00 6.72 0.00 290.12 0.00 3047.40 0.00
E14 275.00 0.00 6.76 0.00 281.76 0.00 3329.16 0.00
E15 225.00 0.00 6.76 0.00 231.76 0.00 3560.92 0.00
E16 240.00 0.00 6.84 0.00 246.84 0.00 3807.76 0.00
E17 275.00 0.00 7.24 0.00 282.24 0.00 4090.00 0.00
E18 300.00 0.00 7.32 0.00 307.32 0.00 4397.32 0.00
E19 307.00 0.00 6.92 0.00 313.92 0.00 4711.24 0.00
E20 403.00 0.00 4.42 0.00 407.42 0.00 5118.66 0.00
E21 388.00 0.00 4.58 0.00 392.58 0.00 5511.24 0.00
E22 454.00 0.00 9.28 0.00 463.28 0.00 5974.52 0.00
E23 538.00 0.00 9.20 0.00 547.20 0.00 6521.72 0.00
E24 590.00 0.00 9.32 0.00 599.32 0.00 7121.04 0.00
E25 640.00 0.00 10.12 0.00 650.12 0.00 7771.16 0.00
E26 690.00 0.00 10.04 0.00 700.04 0.00 8471.20 0.00
E27 685.00 0.00 10.32 0.00 695.32 0.00 9166.52 0.00
E28 693.00 0.00 10.44 0.00 703.44 0.00 9869.96 0.00
E29 698.00 0.00 10.40 0.00 708.40 0.00 10578.36 0.00
E30 780.00 0.00 10.36 0.00 790.36 0.00 11368.72 0.00
E31 805.00 0.00 10.40 0.00 815.40 0.00 12184.12 0.00
E32 810.00 0.00 10.44 0.00 820.44 0.00 13004.56 0.00
E33 744.00 0.00 10.12 0.00 754.12 0.00 13758.68 0.00
E34 754.00 0.00 10.08 0.00 764.08 0.00 14522.76 0.00
E35 765.00 0.00 0.00 0.00 765.00 0.00 15287.76 0.00
E36 665.00 0.00 0.00 0.00 665.00 0.00 15952.76 0.00
E37 657.00 0.00 0.00 0.00 657.00 0.00 16609.76 0.00
E38 607.00 0.00 0.00 0.00 607.00 0.00 17216.76 0.00
E39 403.00 0.00 0.00 0.00 403.00 0.00 17619.76 0.00
E40 295.00 0.00 0.00 0.00 295.00 0.00 17914.76 0.00
E41 247.00 0.00 0.00 0.00 247.00 0.00 18161.76 0.00
E42 169.00 0.00 0.00 0.00 169.00 0.00 18330.76 0.00
E43 120.00 0.00 0.00 0.00 120.00 0.00 18450.76 0.00
E44 31.00 2.00 0.00 1.12 31.00 0.88 18481.76 0.88
E45 40.00 6.00 0.00 1.32 40.00 4.68 18521.76 5.56
E46 30.00 8.00 0.00 1.40 30.00 6.60 18551.76 12.16
E47 23.00 15.00 0.00 1.44 23.00 13.56 18574.76 25.72
E48 15.00 10.00 0.00 1.44 15.00 8.56 18589.76 34.28
E49 10.00 15.00 0.00 1.44 10.00 13.56 18599.76 47.84
E49+7,38 2.00 20.00 0.00 1.56 2.00 18.44 18601.76 66.28
E50 2.00 30.00 0.00 1.68 2.00 28.32 18603.76 94.60
E51 0.40 35.00 0.00 1.68 0.40 33.32 18604.16 127.92
E52 0.40 40.00 0.00 1.20 0.40 38.80 18604.56 166.72
E53 0.40 40.00 0.00 1.20 0.40 38.80 18604.96 205.52
E54 0.40 40.00 0.00 1.23 0.40 38.77 18605.36 244.29
 E55 0.00 35.00 0.00 2.46 0.00 32.54 18605.36 276.83
E56 0.00 33.00 0.00 2.70 0.00 30.30 18605.36 307.13
E57 0.00 40.00 0.00 3.18 0.00 36.82 18605.36 343.95
E58 0.00 45.00 0.00 3.45 0.00 41.55 18605.36 385.50
E59 4.40 72.00 0.00 3.36 4.40 68.64 18609.76 454.14
E60 0.00 77.40 0.00 3.63 0.00 73.77 18609.76 527.91
E61 0.00 107.00 0.00 3.99 0.00 103.01 18609.76 630.92
E62 0.00 111.00 0.00 3.99 0.00 107.01 18609.76 737.93
E63 0.00 134.00 0.00 4.62 0.00 129.38 18609.76 867.31
E64 0.00 154.50 0.00 4.74 0.00 149.76 18609.76 1017.07
E65 0.00 180.00 0.00 4.92 0.00 175.08 18609.76 1192.15
E66 0.00 176.00 0.00 5.04 0.00 170.96 18609.76 1363.11
E67 0.00 183.00 0.00 5.10 0.00 177.90 18609.76 1541.01
E68 0.00 205.00 0.00 5.22 0.00 199.78 18609.76 1740.79
E69 0.00 211.00 0.00 5.37 0.00 205.63 18609.76 1946.42
E70 0.00 225.50 0.00 5.40 0.00 220.10 18609.76 2166.52
E71 0.00 255.50 0.00 5.67 0.00 249.83 18609.76 2416.35
E72 0.00 259.00 0.00 6.12 0.00 252.88 18609.76 2669.23
E73 0.00 261.00 0.00 6.12 0.00 254.88 18609.76 2924.11
E74 0.00 218.50 0.00 5.82 0.00 212.68 18609.76 3136.79
E74+2,69 0.00 219.00 0.00 5.94 0.00 213.06 18609.76 3349.85
E76 0.00 211.00 0.00 5.22 0.00 205.78 18609.76 3555.63
E78 0.00 155.00 0.00 4.62 0.00 150.38 18609.76 3706.01
E80 0.00 191.00 0.00 4.89 0.00 186.11 18609.76 3892.12
E82 0.00 285.00 0.00 7.26 0.00 277.74 18609.76 4169.86
E84 0.00 216.00 0.00 5.61 0.00 210.39 18609.76 4380.25
E86 0.00 101.00 0.00 3.72 0.00 97.28 18609.76 4477.53
E88 0.00 17.00 0.00 2.16 0.00 14.84 18609.76 4492.37
E90 4.50 1.00 2.13 0.72 6.63 0.28 18616.39 4492.65
E92 0.00 0.10 2.34 0.00 2.34 0.10 18618.73 4492.75
E94 5.00 0.00 2.76 0.00 7.76 0.00 18626.49 4492.75
E96 0.00 36.00 0.00 2.46 0.00 33.54 18626.49 4526.29
E98 0.00 163.70 0.00 5.31 0.00 158.39 18626.49 4684.68
E100 0.00 94.00 0.00 4.17 0.00 89.83 18626.49 4774.51
E102 0.00 125.00 0.00 6.70 0.00 118.30 18626.49 4892.81
E104 0.00 129.00 0.00 7.20 0.00 121.80 18626.49 5014.61
E106 0.00 160.00 0.00 8.15 0.00 151.85 18626.49 5166.46
E108 0.00 162.00 0.00 8.50 0.00 153.50 18626.49 5319.96
E110 0.00 163.00 0.00 8.65 0.00 154.35 18626.49 5474.31
E112 0.00 162.40 0.00 8.40 0.00 154.00 18626.49 5628.31
E114 0.00 164.00 0.00 8.30 0.00 155.70 18626.49 5784.01
E116 0.00 157.00 0.00 8.10 0.00 148.90 18626.49 5932.91
E118 0.00 154.00 0.00 8.75 0.00 145.25 18626.49 6078.16
E120 0.00 233.00 0.00 10.60 0.00 222.40 18626.49 6300.56
E122 0.00 332.20 0.00 10.10 0.00 322.10 18626.49 6622.66
E124 0.00 337.00 0.00 11.50 0.00 325.50 18626.49 6948.16
E126 0.00 125.20 0.00 8.40 0.00 116.80 18626.49 7064.96
E128 0.00 45.00 0.00 5.45 0.00 39.55 18626.49 7104.51
E130 0.00 31.00 0.00 3.95 0.00 27.05 18626.49 7131.56
E132 0.00 43.00 0.00 4.75 0.00 38.25 18626.49 7169.81
E134 0.00 96.70 0.00 7.65 0.00 89.05 18626.49 7258.86
E136 0.00 45.50 0.00 5.95 0.00 39.55 18626.49 7298.41
E138 0.00 23.00 0.00 3.85 0.00 19.15 18626.49 7317.56
E140 65.00 0.00 5.00 0.00 70.00 0.00 18696.49 7317.56
E142 68.00 157.00 5.90 0.00 73.90 157.00 18770.39 7474.56
E143,6 83.00 157.00 6.60 0.00 89.60 157.00 18859.99 7631.56
7631.56
 A.C.V.
Vol. Neto Vol. Corregido Volumen
Acumulad Volumen Volumen Neto Volmen Corregido Compens
a D/2 C. Vegetal C (+) R (-) CE/CC C (+) R (-) ado
8.16 0.00 0.00 0.00 0.00 0.20 0.00 0.00 0.00
16.28 10.00 162.80 3731.20 0.00 0.20 746.24 0.00 746.24
24.00 10.00 240.00 3877.20 0.00 0.20 775.44 0.00 775.44
31.68 10.00 316.80 3476.80 0.00 0.20 695.36 0.00 695.36
39.52 10.00 395.20 3510.40 0.00 0.20 702.08 0.00 702.08
47.44 10.00 474.40 3399.20 0.00 0.20 679.84 0.00 679.84
54.76 4.97 272.29 1428.70 0.00 0.20 285.74 0.00 285.74
62.08 0.00 0.17 0.79 0.00 0.20 0.16 0.00 0.16
68.80 5.00 344.00 1450.60 0.00 0.20 290.12 0.00 290.12
75.56 5.00 377.80 1408.80 0.00 0.20 281.76 0.00 281.76
82.32 5.00 411.60 1158.80 0.00 0.20 231.76 0.00 231.76
89.16 5.00 445.80 1234.20 0.00 0.20 246.84 0.00 246.84
96.40 5.00 482.00 1411.20 0.00 0.20 282.24 0.00 282.24
103.72 5.00 518.60 1536.60 0.00 0.20 307.32 0.00 307.32
110.64 5.00 553.20 1569.60 0.00 0.20 313.92 0.00 313.92
115.06 5.00 575.31 2037.11 0.00 0.20 407.42 0.00 407.42
119.64 5.00 598.19 1962.88 0.00 0.20 392.58 0.00 392.58
128.92 5.00 644.59 2316.40 0.00 0.20 463.28 0.00 463.28
138.12 5.00 690.59 2736.00 0.00 0.20 547.20 0.00 547.20
147.44 5.00 737.19 2996.60 0.00 0.20 599.32 0.00 599.32
157.56 5.00 787.79 3250.60 0.00 0.20 650.12 0.00 650.12
167.60 5.00 837.99 3500.20 0.00 0.20 700.04 0.00 700.04
177.92 5.00 889.59 3476.60 0.00 0.20 695.32 0.00 695.32
188.36 5.00 941.79 3517.20 0.00 0.20 703.44 0.00 703.44
198.76 5.00 993.79 3542.00 0.00 0.20 708.40 0.00 708.40
209.12 5.00 1045.59 3951.80 0.00 0.20 790.36 0.00 790.36
219.52 5.00 1097.59 4077.00 0.00 0.20 815.40 0.00 815.40
229.96 5.00 1149.79 4102.20 0.00 0.20 820.44 0.00 820.44
240.08 5.00 1200.39 3770.60 0.00 0.20 754.12 0.00 754.12
250.16 5.00 1250.79 3820.40 0.00 0.20 764.08 0.00 764.08
250.16 5.00 1250.79 3825.00 0.00 0.20 765.00 0.00 765.00
250.16 5.00 1250.79 3325.00 0.00 0.20 665.00 0.00 665.00
250.16 5.00 1250.79 3285.00 0.00 0.20 657.00 0.00 657.00
250.16 5.00 1250.79 3035.00 0.00 0.20 607.00 0.00 607.00
250.16 5.00 1250.79 2015.00 0.00 0.20 403.00 0.00 403.00
250.16 5.00 1250.79 1475.00 0.00 0.20 295.00 0.00 295.00
250.16 5.00 1250.79 1235.00 0.00 0.20 247.00 0.00 247.00
250.16 5.00 1250.79 845.00 0.00 0.20 169.00 0.00 169.00
250.16 5.00 1250.79 600.00 0.00 0.20 120.00 0.00 120.00
251.28 5.00 1256.39 155.00 4.40 0.20 31.00 0.88 30.12
252.60 2.88 726.22 115.00 13.46 0.20 23.00 2.69 20.31
254.00 2.15 546.60 64.56 14.20 0.20 12.91 2.84 10.07
255.44 5.00 1277.19 115.00 67.80 0.20 23.00 13.56 9.44
256.88 5.00 1284.39 75.00 42.80 0.20 15.00 8.56 6.44
258.32 5.00 1291.59 50.00 67.80 0.20 10.00 13.56 -3.56
259.88 3.69 958.95 7.38 68.04 0.20 1.48 13.61 -12.13
261.56 5.00 1307.79 10.00 141.60 0.20 2.00 28.32 -26.32
263.24 5.00 1316.19 2.00 166.60 0.20 0.40 33.32 -32.92
264.44 5.00 1322.19 2.00 194.00 0.20 0.40 38.80 -38.40
265.64 5.00 1328.19 2.00 194.00 0.20 0.40 38.80 -38.40
266.87 5.00 1334.34 2.00 193.85 0.20 0.40 38.77 -38.37
269.33 5.00 1346.64 0.00 162.70 0.20 0.00 32.54 -32.54
272.03 5.00 1360.14 0.00 151.50 0.20 0.00 30.30 -30.30
275.21 5.00 1376.04 0.00 184.10 0.20 0.00 36.82 -36.82
278.66 5.00 1393.29 0.00 207.75 0.20 0.00 41.55 -41.55
282.02 5.00 1410.09 22.00 343.20 0.20 4.40 68.64 -64.24
285.65 5.00 1428.24 0.00 368.85 0.20 0.00 73.77 -73.77
289.64 5.00 1448.19 0.00 515.05 0.20 0.00 103.01 -103.01
293.63 5.00 1468.14 0.00 535.05 0.20 0.00 107.01 -107.01
298.25 5.00 1491.24 0.00 646.90 0.20 0.00 129.38 -129.38
302.99 5.00 1514.94 0.00 748.80 0.20 0.00 149.76 -149.76
307.91 5.00 1539.54 0.00 875.40 0.20 0.00 175.08 -175.08
312.95 5.00 1564.74 0.00 854.80 0.20 0.00 170.96 -170.96
318.05 5.00 1590.24 0.00 889.50 0.20 0.00 177.90 -177.90
323.27 5.00 1616.34 0.00 998.90 0.20 0.00 199.78 -199.78
328.64 5.00 1643.19 0.00 1028.15 0.20 0.00 205.63 -205.63
334.04 5.00 1670.19 0.00 1100.50 0.20 0.00 220.10 -220.10
339.71 5.00 1698.54 0.00 1249.15 0.20 0.00 249.83 -249.83
345.83 5.00 1729.14 0.00 1264.40 0.20 0.00 252.88 -252.88
351.95 5.00 1759.74 0.00 1274.40 0.20 0.00 254.88 -254.88
357.77 5.00 1788.84 0.00 1063.40 0.20 0.00 212.68 -212.68
363.71 1.35 489.19 0.00 286.57 0.20 0.00 57.31 -57.31
368.93 10.00 3689.28 0.00 2057.80 0.20 0.00 411.56 -411.56
373.55 10.00 3735.48 0.00 1503.80 0.20 0.00 300.76 -300.76
378.44 10.00 3784.38 0.00 1861.10 0.20 0.00 372.22 -372.22
385.70 10.00 3856.98 0.00 2777.40 0.20 0.00 555.48 -555.48
391.31 10.00 3913.08 0.00 2103.90 0.20 0.00 420.78 -420.78
395.03 10.00 3950.28 0.00 972.80 0.20 0.00 194.56 -194.56
397.19 10.00 3971.88 0.00 148.40 0.20 0.00 29.68 -29.68
400.04 10.00 4000.38 66.30 2.80 0.20 13.26 0.56 12.70
402.38 10.00 4023.78 23.40 1.00 0.20 4.68 0.20 4.48
405.14 10.00 4051.38 77.60 0.00 0.20 15.52 0.00 15.52
407.60 10.00 4075.98 0.00 335.40 0.20 0.00 67.08 -67.08
412.91 10.00 4129.08 0.00 1583.90 0.20 0.00 316.78 -316.78
417.08 10.00 4170.78 0.00 898.30 0.20 0.00 179.66 -179.66
423.78 10.00 4237.78 0.00 1183.00 0.20 0.00 236.60 -236.60
430.98 10.00 4309.78 0.00 1218.00 0.20 0.00 243.60 -243.60
439.13 10.00 4391.28 DIAGRAMA
0.00 1518.50DE MASAS
0.20 0.00 303.70 -303.70
447.63
25000.00 10.00 4476.28 0.00 1535.00 0.20 0.00 307.00 -307.00
456.28 10.00 4562.78 0.00 1543.50 0.20 0.00 308.70 -308.70
464.68 10.00 4646.78 0.00 1540.00 0.20 0.00 308.00 -308.00
20000.00
472.98 10.00 4729.78 0.00 1557.00 0.20 0.00 311.40 -311.40
481.08 10.00 4810.78 0.00 1489.00 0.20 0.00 297.80 -297.80
489.83 10.00 4898.28 0.00 1452.50 0.20 0.00 290.50 -290.50
15000.00
500.43 10.00 5004.28 0.00 2224.00 0.20 0.00 444.80 -444.80
510.53 10.00 5105.28 0.00 3221.00 0.20 0.00 644.20 -644.20
522.03 10.00 5220.28 0.00 3255.00 0.20 0.00 651.00 -651.00
10000.00
530.43 10.00 5304.28 0.00 1168.00 0.20 0.00 233.60 -233.60
535.88 10.00 5358.78 0.00 395.50 0.20 0.00 79.10 -79.10
539.83
5000.00 10.00 5398.28 0.00 270.50 0.20 0.00 54.10 -54.10
544.58 10.00 5445.78 0.00 382.50 0.20 0.00 76.50 -76.50
552.23 10.00 5522.28 0.00 890.50 0.20 0.00 178.10 -178.10
558.18
0.00 10.00 5581.78 0.00 395.50 0.20 0.00 79.10 -79.10
562.03 0 10.00 20
5620.28 0.0040 191.50 60 0.20 80
0.00 38.30 100 -38.30 120
567.03 10.00 5670.28 700.00 0.00 0.20 140.00 0.00 140.00
572.93 10.00 5729.28 739.00 1570.00 0.20 147.80 314.00 -166.20
579.53 5.40 3129.45 483.84 847.80 0.20 96.77 169.56 -72.79
235475.99 100603.76 58012.52 20120.75 11602.50
Ordenada
de masa
0.00
746.24
1521.68
2217.04
2919.12
3598.96
3884.70
3884.86
4174.98
4456.74
4688.50
4935.34
5217.58
5524.90
5838.82
6246.24
6638.82
7102.10
7649.30
8248.62
8898.74
9598.78
10294.10
10997.54
11705.94
12496.30
13311.70
14132.14
14886.26
15650.34
16415.34
17080.34
17737.34
18344.34
18747.34
19042.34
19289.34
19458.34
19578.34
19608.46
19628.76
19638.84
19648.28
19654.72
19651.16
19639.02
19612.70
19579.78
19541.38
19502.98
19464.61
 19432.07
19401.77
19364.95
19323.40
19259.16
19185.39
19082.38
18975.37
18845.99
18696.23
18521.15
18350.19
18172.29
17972.51
17766.88
17546.78
17296.95
17044.07
16789.19
16576.51
16519.20
16107.64
15806.88
15434.66
14879.18
14458.40
14263.84
14234.16
14246.86
14251.34
14266.86
14199.78
13883.00
13703.34
13466.74
13223.14
12919.44
12612.44
12303.74
11995.74
11684.34
11386.54
11096.04
10651.24
10007.04
9356.04
9122.44
9043.34
8989.24
8912.74
8734.64
8655.54
100 120
8617.24
8757.24
8591.04
8518.25