222

CAPITULO IV

4.1

4.1.1

PRESUPUESTO

CLCULO DE MATERIALES

Se considera un porcentaje de desperdicio igual al 10%

1) Viga de Barandal.

V = 0.2x0.25x45.5x4x1.10 = 10.01 mt3

Materiales: concreto 1:2:2

Cemento = 9.8x10.01 = 98.01 bls.x $5.50 = $539.55
Arena = 0.55x10.01 = 5.51 mt3 x $20.00

= $110.20

Grava = 0.55x10.01 = 5.51 mt3 x $35.00

= $192.85

Agua = 1.07x10.01 = 10.71 barril x $2.00 = $21.42

Ho #4 = 4x45.5x4x1.10/45 = 17.8qq. x $25.00 = $445.00
Ho #3 = 2x45.5x4x1.10/81 = 4.94qq. x $20.00 = $98.80
Ho #3 = 0.82x455x4x1.10/81 = 20.3qq. x $20.00 = $406.00
Alambre de amarre # 18 = 43.04 x 10 = 430.4 lbs.x $0.5
$215.20

223

Tabla de pino = 45.5x4x2x1.10x1.19= 476.48 vrs. x $1.75

$833.84 (2 usos)
Costanera de pino = 1x45.5x2x1.10x1.19 = 119.12 vrs. x $1.40
= $166.77 (2 usos)
Cuartos de pino = 1x45x2x1.10x1.19 = 119.12 vrs.

x $2.00

$238.24 (2 usos)
Clavos de 2 = 35 lbs. x $0.75 = $26.25

SUB-TOTAL DE MATERIALES:

$ 3,294.12

2) Postes de Barandal

V = 0.3x0.25x0.92x52x1.10 = 3.95 mt3

Materiales : concreto 1:2:2
Cemento = 9.8x3.95 = 38.71 bls.x $5.50 = $212.91
Arena = 0.55x3.95 = 2.17 mt3x $20.00 = $43.40
Grava = 0.55x3.95 = 2.17 mt3x $35.00 = $75.95
Agua = 1.07x3.95 = 4.3 barrilx $2.00 = $8.60
Ho #5 = 3x1.5x52x1.10/29 = 8.87 qq.x $25.00

= $221.75

Ho #7 = 2x1.5x52x1.10/14.9 = 11.52 qq.x $25.00 = $288.00

Ho #3 = 1.02x8x52x1.10/81 = 5.76 qq.x $20.00

= $115.20

Alambre #8 = 26.15x10 = 261.5 Lbs.x $0.5 = $130.75

224

Tabla de pino = 4x1x26x1.10x1.19 = 136.14 vrs.x $ 1.75 =

$238.25 (2 usos)
Costanera de pino = 3.0x26x1.10x1.19 = 102.10 vrs.x $ 1.40 =
$142.94 (2 usos)
Clavos 3 = 30 Lbs.x $0.90 = $27.00
Clavos 2 = 20 Lbs.x $0.75 = $15.00
SUB-TOTAL DE MATERIALES $ 1,519.75

3) Acera

V = 0.25x1x45.5x2x1.10 = 25.03 mt3

Materiales: Concreto 1:2:2

Cemento = 9.8x25.03 = 245.3 bls.x $5.50 = $1349.15
Arena = 0.55x25.03 = 13.77 mt3x $20.00 = $275.40
Grava = 0.55x25.03 = 13.77 mt3x $45.00 = $619.65
Agua = 1.07x25.03 = 26.78 barrilx $2.00 = $53.56
Ho #4 = 3x45.5x2x1.10%45 = 6.67 qq.x $20.00 = $133.40
Ho #4 = 2.5x380x2x1.10%45 = 46.44 qq.x $20.00 = $928.80
Alambre # 18 = 53.11x10 = 531.10 Lbs.x $0.5 = $265.55
Tabla de pino = 3x45.5x1.10x1.19 = 178.68 vrs.x $1.75=
$312.69 (2 usos)

225

Costanera de pino =
(45.5x1.15x1.10x1.19)+(33.75x1.10x1.19)

= 133.52 vrs.x $1.40

= $186.93 (2 usos)
Clavos 3 = 40 Lbs.x $0.90 = $36.00
Clavos 2 = 10 Lbs.x $0.75 = $7.50

SUB-TOTAL DE MATERIALES $ 4,168.63

4) Losa

V = 0.2x8.5x45.5x1.10 = 85.09 mt2

Materiales: concreto 1:2:2

Cemento = 9.8x85.09 = 833.88 bls.x $5.50 = $4586.34
Arena = 0.55x85.09 = 46.8 mt3x $20.00 = $936.00
Grava = 0.55x85.09 = 46.8 mt3x $35.00 = $1638.00
Agua = 1.07x85.09 = 91.05 barril x $2.00 = $182.10
Ho # 4 = 8.7x304x1.10/45 = 64.65 qq.x $20.00
= $1293.00
Ho # 4 = 42x45.5x1.10/45 = 46.71 qq.x $20.00
= $934.20
Ho # 4 = 8.7x285x1.10%45 = 60.61 qq.x $20.00
= $1212.20

226

Ho # 4 = 19x45.5x1.10%45 = 21.13 qq.x $20.00

= $422.60
Alambre # 18 = 19310x10 = 1,931 Lbs.x $0.50 = $965.50
Cuartn de pino = 52m/m2 x45.5x8.5x1.10x1.19 = 26,325.3 vrs.
x $2.00 = $52650.60
Costanera de pino-20m/m2 x45.5x8.5x1.10x1.19=10,125.12 vrs. x
$1.40 = $14175.17
Tabla de pino = 6m/m2x45.5x8.5x1.10x1.19 = 3,037.53 vrs. x
$1.75 = $5315.68
Clavos de 5 = 900 Lbs.x $2.00 = $1800.00
Clavos de 4 = 500 Lbs.x $1.15 = $575.0
Clavos de 3 = 250 Lbs.x $0.85 = $212.50
Clavos de 2 = 150 Lbs.x $0.75 = $112.50

SUB-TOTAL DE MATERIALES $ 87,011.39

5) Vigas Pretensadas. ( subcontrato )

10 vigas pretensadas de 45.5ml

Ap = 24.85 cm2
Fc = 350 Kg/cm2

227

5 tendones de 7 cables trenzados de 3/8 con grado de 250

Costo por unidad: $ 8000.00 (incluye fabricacin, lanzamiento

y transporte)
10 Vigas x $ 8000.00 = $ 80000.00

SUB-TOTAL DE VIGAS:

$ 80,000.00

6) Apoyos de Neopreno para las vigas.

Dos capas de neopreno

de dureza 50 con la siguiente seccin:

0 x 22 x 3/8 pulgadas y una lmina de acero de

1/8 pulgada.
Espesor total del apoyo: 0.875 pulgadas.

Costo por unidad de = $500.00

20 apoyos x $500 = $10000.00

SUBTOTAL DE APOYOS: $ 10,000.00

10 x 22 x

228

7) Diafragmas

V= 0.25x0.4x1.5x1.10x4x6 = 3.96 mt3

Materiales : concreto 1:2:2

Cemento = 3.96x9.8 = 38.81 bls.x $5.50 = $213.46
Arena = 0.55x3.96 = 2.18 mt3x $20.00 = $43.60
Grava = 0.55x3.96 = 2.18 mt3x $35.00 = $76.30
Agua = 1.07x3.96 = 4.24 barril x $2.00 = $8.48
Ho # 7 = 4x1.75x4x6x1.10/14.9 = 12.4 qq.x $25.00

= $310.00

Ho # 5 = 1x1.75x4x6x1.10/29 = 1.6 qq.x $25.00

= $40.00

Ho # 3 = 1.85x8x4x6x1.10/81 = 4.82 qq.x $20.00

= $96.40

Alambre # 18 = 18.82x10 = 188.2 Lbs.x $0.50 = $94.10

Tabla de pino = 5x1.5x4x3x1.10x1.19 = 117.81 vrs.x $1.75 =
$206.17
Costanera de pino 5 x 4 x 6 x 1.10 x 1.19 = 157.10 vrs.x
$1.40

= $219.94

Clavos 3 = 40 Lbs.x $0.90 = $36.00

Clavos 4

= 30 Lbs.x $1.15 = $34.50

Clavos 2 = 15 Lbs.x $0.75 = $11.25

SUB-TOTAL DE MATERIALES $ 1,390.20

229

8) Viga de marco

Volumen: 1.25x1.25x8.0x1.10 = 13.75 mt3

Materiales

(concreto 1:2:2)

Cemento = 9.8x13.75 = 132.30 Lbs.x $5.50 = $727.65

Arena = 0.55x13.75 = 7.76 mt3x $20.00 = $155.20
Grava = 0.55x13.75 = 7.76 mt3x $35.00 = $271.60
Agua = 1.07x13.75 = 14.71 mt3x $2.00 = $29.42
Ho # 8 = (21+21)x8x1.10/11 = 33.6 qq.x $25.00

$840.00
Ho # 6 = (8+8)x8x1.10/20 = 7.04 qq.x $25.00 = $175.00
Ho # 8 = (0.28 + 2.26) + (0.67 + 2.26) + (2.26 + 2.26) x 94
x 1.10/29 = 35.62 qq.x $25.00 = $890.50
Alambre de amarre #18 = 76.26 x 10 = 762.60 Lbs.x $0.50

$381.30
Tabla de pino = 8x4x(5x3)x1.10x1.19 = 628.32 vrs.x $1.75 =
$1099.56
Costanera

de

pino

8/0.50=

16x(1.50x3)+16(0.75)+16(150)

x1.10x1.19 = 115.42 vrs.x $1.40 = $161.59

Cuartn de pino = 16 x 3.25 + (7x3x16) x 1.10 x 1.19
507.89 vrs.x $2.00 = $1015.78
Clavos 2 = 10Lbs.x $0.75 = $7.50

230

Clavos 3 = 10Lbs.x $0.90 = $9.00

Clavos 4 = 10Lbs.x $1.25 = $12.50

SUB-TOTAL DE MATERIALES $ 5,776.60

9) Columna.

Volumen: 8.1x1.5x1.5x1.1 = 20.05x2 columnas = 40.1 mt3

Materiales: Concreto

1:2:2

Cemento = 9.8x40.10 = 392.98 bls.x $5.50 = $2161.39

Arena = 0.55x40.10 = 22.06 mt3x $20.00 = $441.20
Grava = 0.55x40.10 = 22.06 mt3x $35.00 = $772.10
Agua = 1.07x40.10 = 42.91 barrilesx $2.00 = $85.82
Ho # 8 = (8.10x2)x86x1.10/11 = 139.32 qq.x $25.00

$3483.00
Ho #5 = 2[(0.46x4)+(1.40x4)+(1.40x4)]x41x1.10/29= 41 qq.x
$25.00 = $1025.00
Alambre de amarre # 18 = 180.32x10 = 51803.20 Lbs.x $0.50

$901.60
Tabla de pino = 8.18x4x(6x1.1x1.19) = 508.94 vrs.x $1.75
$890.65

231

Costanera de pino = 17x2.50x4x1.10x1.19 = 222.53 vrs. x 2 =

445.06 vrs.x $1.40 = $623.08
Cuartn de pino = 2(36x4x2)x1.10x1.19 = 754 vrs.x $2.00 =
$1508.00
Clavos 2 = 26 Lbs.x $0.75 = $19.50
Clavos 3 = 161 Lbs.x $0.90 = $144.90
Clavos 4 = 28 Lbs.x $1.25 = $35.00

SUB-TOTAL DE MATERIALES $ 12,091.24

10) Zapatas

Volumen: 5x5x1.25 = 31.25 mt.x2 zap. = 62.5 mt3

Materiales: concreto 1:2:2

Cemento

= 9.8x62.50 = 612.50 bls.x $5.50 = $3368.75

Arena

= 0.55x62.50 = 34.21 mt3x $20.00 = $684.20

Grava

= 0.55x62.50 = 34.21 mt3x $35.00 = $1197.35

Agua

= 1.07x62.50 = 66.88 barrilesx $2.00 = $133.76

Ho #8 de parilla = (57.18x2 a/s x 2 zap.)x 4.86 mt.

1.1/11 = 111.16 qq.x $25.00 = $2779.00

232

Ho #8 de col. = 2[(1.30x86) + (1.11 x 86)] x 1.1/11

41.45 qq.x $25.00 = $1036.30

Alambre de amarre #18 = 152.61 x 10 = 1526.10 lbs.x $0.50

$763.05
Tabla de pino = 2(5 mt. x 5 endosadas x 4 lados) x1.10x1.19 =
261.8 vrs.x $1.75 = $458.15
Costanera = 2[(6 x 1.25 x 4) + (4x4)]x1.1x1.19
120.43 vrs. x $1.40 = $168.60
Clavos de 2 = 7 Lbs.x $0.75 = $5.25

SUB-TOTAL DE MATERIALES $ 10,614.41

11) Cabezal Oriente

Volumen: (0.66x0.8) + (2x0.8) + (2.32x2/2) x 8.5= 37.81 mt3

Materiales: concreto 1:2:2

Cemento = 9.8 x 37.81 = 370.54 bls.x $5.50 = $2037.97
Arena = 0.55 x 37.81 = 20.80 mt3x $20.00 = $416.00
Grava = 0.55 x 37.81 = 20.80 mt3x $20.00 = $416.00
Agua = 1.07 x 37.81 = 40.46 barriles x $2.00 = $80.92
Ho # 8 = 8.5 x 16 x 1.10/11 = 13.6 qq. x $25.00 = $340.00

233

Ho # 3 = (3.12+1.88+0.72)+(0.62+1.92+2.98)x71x1.10/81

10.84 qq.x $20.00 = $216.80

Alambre de amarre: 24.44 x 10 = 244.4 lbs.x $0.50 = $122.20
Tabla de pino = 152.11+37.60 = 189.71 vrs.x $1.75 = $332.00
Cuartn de pino = 207.22+92.08 = 299.30 vrs.x $2.00
$598.60
Clavos 5 = 11 lbs.x $1.30 = $14.30
Clavos 3 = 5 lbs x $0.85 = $4.25

SUB-TOTAL DE MATERIALES $ 4,579.04

12) Cabezal Poniente.

Volumen:8.5[(2x1.02/2) + (0.66x0.8) + (2x0.8)] = 26.75 mt3

Materiales: concreto 1:2:2

Cemento

= 9.8x26.75 = 262.15 bls.x $5.50 = $1441.83

Arena

= 0.55x26.75 = 14.71 mt3x $20.00 = $294.20

Grava

= 0.55x26.75 = 14.71 mt3x $35.00 = $514.85

Agua = 1.07x26.75 = 28.62 barrilesx $2.00 = $57.24

Ho # 8 = 8.5x13x1.1/11 = 11.05 qq.x $25.00 = $276.25

234

Ho # 3 = (2.54+1.27+0.72) + (0.58+1.92+2.17) x 71 x 1.1/81

= 8.87 qq.x $20.00 = $177.40
Alambre de amarre = 19.92x10 = 199.20 qq.x $0.50 = $99.60
Tabla de pino = 152.11+37.60 = 189.71 vrs.x $1.75 = $332.00
Cuartn de pino = 207.22+92.08 = 299.30 vrs.x $2.00
$598.60
Clavos 5 = 11 lbs.x $1.30 = $14.30
Clavos 3 = 5 lbs x $0.85 = $4.25

SUB-TOTAL DE MATERIALES $ 3,810.52

13) Estribo oriente.

Volumen: 1.60x1.36+(3.90x4.13/2) x 8.5x1.1 = 95.64 mt3

Materiales: (mortero 1:5)

Piedra: 1.25x95.64 = 119.55 mt3x $25.00 = $2988.75
Cemento: 2.20x95.64 = 210.41 bls.x $5.50 = $1157.25
Arena: 0.32x95.64 = 30.60 mt3x $20.00 = $612.00
Agua: 0.29x95.64 = 27.74 barrilesx $2.00 = $55.48
SUB-TOTAL DE MATERIALES $ 4,813.48

235

14) Estribo poniente.

Volumen: 1.60 x 5.67 + (3.90x6.98/2) x 8.5x1.1= 210.26 mt3

Materiales: (mezcla 1:5)

Piedra: 1.25 x 210.26 = 262.83 mt3 x $25.00 = $6570.75
Cemento: 2.20 x 210.26 = 462.57 bls.x $5.50 = $2544.13
Arena: 0.32 x 210.26 = 67.28 mt3x $20.00 = $1345.60
Agua: 0.29 x 210.26 = 60.97 barriles x $2.00 = $121.94

SUB-TOTAL DE MATERIALES: $ 10,582.42

15) Aletones de estribo oriente.

Consideraremos ambas alas como iguales.

A1 = 2x6 = 12 mt2
A2 = 1x3.36 = 3.36 mt2
A3 = 0.5x2.5x3.36 =4.20 mt2
A. Total: 19.56 mt2
Vol. Mamp. = 19.56 x 6.5 = 127.14 mt3
Vol. Total = 127.14 x 2 = 254.28 mt3

236

Materiales: (mortero 1:5) (2 aletones)

Piedra: 1.25x254.28 = 317.85 mt3x $25.00 = $7946.25
Cemento: 2.20x254.28
Arena: 0.32x254.28
Agua: 0.29x254.28

= 559.42 bls.x $5.50 = $3076.79

= 81.37 mt3x $20.00 = $1627.40

= 73.74 barrilesx $2.00 = $147.48

SUB-TOTAL DE MATERIALES: $ 25,077.50

16) Excavacin para aletn oriente.

V = 6 x6.5 x 5.36 = 209.04 mt

17) Relleno para aletn oriente.

V = 9.24 x 6.5 x 1.2 x 2 = 144.14 mt
$ 15 x 144.14 = $ 2162.10
SUB-TOTAL DE MATERIALES: $ 2,162.10

18) Aletones de estribo poniente.

Consideraremos ambas alas como iguales.

A1 = 5.67x1 = 5.67 mt2
A2 = 4.5 x 5.67 x 0.5 = 12.76 mt2
A3 = 2x8 = 16 mt2

237

A Total = 34.43 mt2

V. mamp. = 34.43 x 6.5 = 223.80 mt3
Vol.total = 223.80 X 2 = 447.60 mt3

Materiales: (mortero 1:5) (2 aletones)

Piedra: 1.25x447.60

= 559.50 mt3x $25.00 = $13987.50

Cemento: 2.20x447.60 = 984.72 bls.x $5.50 = $5415.96

Arena: 0.32x447.60

= 143.23 mt3x $20.00 = $2864.60

Agua: 0.29x447.60

= 129.80 barrilesx $2.00 = $259.60

SUB-TOTAL DE MATERIALES: $ 22,527.66

19) Excavacin para aletn poniente.

V = 8 x 6 x 9.67 x 2 = 928.32 mt

20) Relleno para aletn poniente.

V = 25.01 x 6.5 x 1.2 x 2 = 390.16 mt
$ 15 x 390.16 = $ 5852.40
SUB-TOTAL DE MATERIALES: $ 5,852.40

238

21) Excavacin en zapata (en pila).

Profundidad de desplante = 3.0 mts.

Volumen (excavacin) = 5.40x5.40x3.0 = 87.48m3 x 2 columnas

174.96 mt3

22) Relleno para zapatas (en pila).

Vol. Relleno = 2[(1.75x5.4x5.4)-(1.50x1.50x1.75)] 1.2

113.02 mt3

Material selecto p/relleno:

113.02 mt3 x $ 10.00

$ 1130.22

SUB-TOTAL: $ 1,130.22

23) Excavacin en estribo poniente.

Excavacin:
-

Volumen1 = 8 x 8.5 x 3

Volumen2

204.00 mt3

= 6.67 x 1.50 x 8.5 =

85.04 mt3

289.04 mt3

239

24) Relleno en estribo poniente.

Desplante

= 3.0 mts

Relleno en estribo: Vol = 11.59 x 8.5 x1.2 = 118.22 mt3

Costo = 118.22 x $ 15.00 = $ 1773.30

SUBTOTAL = $ 1773.30

25) Relleno para nivel de rasante.

Vol. = (60x0.75x6.5)+(40x0.75x6.5)
Vol. = (487.5x1.2) = 585 mt3
VolT = (487.5+33.03+21.25)x1.2 = 650.14 mt3
Costo = 650.14 x $ 10.00 = $ 6501.40

SUB-TOTAL = $ 6501.40

26) Excavacin para cimentacin sobre roca

vol = 8x8.5x0.5 = 34.0 mt3

COSTO TOTAL DE MATERIALES: $ 304,676.38

240

4.1.2 CALCULO DE LA MANO DE OBRA.

1) Viga de barandal (V = 10.01 mt3)

Armador Ho 17.8 qq x $8.10

Ho 3/8 24.97 qq x $9.62
Carpintero

180 x $3.5

= $

144.18

= $

240.21

= $

630.00

1 albail + 2 auxiliares producen 1.5 mt3/da

Albail 12/1.5 mt3 x10.01

= $

80.08

Auxiliares(2) $ 7x8/1.5 mt3 x10.01

= $

93.43

SUB-TOTAL

= $1,187.90

2) Postes de barandal ( v = 3.95 mt3)

Armador Ho 5/8 8.87 qq x $7.22

= $

64.04

Ho 7/8 11.52 qq x $6.00

= $

69.12

Ho 3/8 5.67 qq x $9.62

= $

55.41

Carpintero 52 ml x $ 5

= $

260.00

$ 12/1.5 x 3.95

= $

31.60

$ 7 x 2/1.5x3.95

= $

36.85

= $

517.02

Albail

Auxiliar(2)
SUB-TOTAL

241

3) Acera ( V = 23.03 mt3)

Armador

Ho 53.11 qq x $8.10

Carpintero 91 mt2 x $ 20
Albail

$ 8 x 25.03

Auxiliar(2) $ 9.33 x 25.03

SUB-TOTAL

= $
=

430.19

$ 1,820.00

200.24

233.53

$ 2,683.96

4) Losa (v = 85.09 mt3)

Armador Ho 193.10 qq x $8.10

= $ 1,564.11

Carpintero 386.75 mt2 x $30/mt2

= $11,602.50

Albail $ 8 x $ 85.09

= $

680.50

Auxiliar (2) $9.33 x $85.09

= $

793.89

SUB-TOTAL

= $14,641.22

5) Diafragma (V = 3.96m3)
Armador Ho 7/8 12.4 qq x $ 7.22

= $

89.53

Ho 5/8 1.6 qq x $ 6.0

= $

9.60

Ho 3/8 4.82 qq x $ 9.62

= $

46.37

Carpintero 39.6 ml x $ 20.00

= $

792.00

Albail $ 8.00 x 3.96

= $

31.68

Auxiliar (2) $9.3 x 3.96

= $

36.83

= $

1,006.01

SUB-TOTAL

242

6) Viga de marco ( v = 13.75m3 )

Armador Ho 8/8 33.6 qq x $ 6.0

= $

Ho 6/8 7.04 qq x $ 7.0

= $

49.28

Ho 5/8 35.62qq x $ 6.0

= $

213.72

219.60

Carpintero 8.5 ml x $ 40.00

= $

340.00

Albail $ 18.00 x 13.75

= $

243.00

SUB-TOTAL

= $ 1,455.10

7) Columnas ( V = 40.10 mt3 )

Armador

Ho 8/8 139.32 qq x $ 6.0 = $

Ho 5/8

41.0 qq x $ 6.0 = $

Carpintero 8.10 ml x $ 20.00 x 2

Albail

$15.00 x 40.10

835.92
246.00

= $

24.00

= $

601.50

Auxiliar(4 $28.00 x 40.10

= $

1,122.80

SUB-TOTAL

= $

3,130.22

8) Zapatas (v = 62.5 mt3)

Armador Ho 8/8 152.61 qq x $ 6.0

= $

915.66

Carpintero 40 ml x $ 5.0

= $

200.00

Albail

= $

320.80

= $

374.13

$ 8.00 x 40.10

Auxiliar (2) $ 9.33 x 40.10

SUB-TOTAL

= $

1,810.59

243

9) Mampostera de piedra. (v = 1,007.78 mt)

1 albail + 3 auxiliares realizan 2 mt3/d

Albail $ 10.00 x (1438.82/2) = $ 7,194.10
Auxiliares (3) 3x$7.00/dia/2 x 1438.82 = $ 15107.61
SUB-TOTAL

=$

22,301.71

10) Cabezales

Armador Ho 8/8 24.65 qq x $ 6.00

= $

147.90

Ho 3/8 19.71 qq x $ 9.62

= $

189.61

Carpintero 17 ml x $ 30.00

= $

510.00

Albail $ 15.00 x 64.56

= $

968.40

Auxiliar(3) $21.00 x 64.56

= $

1,355.76

SUB-TOTAL

= $

3,171.67

11) Excavacin para cimentacin sobre roca

v = 35.0 mt3
35

$25.00 = $

SUB-TOTAL = $ 875.00

875.00

244

12) Excavacin. (v = 1,601.36 mt)

En Zapata = 174.96 mt3
En estribo poniente = 289.04 mt3
En aletn oriente = 209.04 mt3
En aletn poniente = 928.32 mt3
Volumen total = 1601.36 mt3
$ 7/mt x 1788.80 = $ 11209.52
SUB-TOTAL = $ 11,209.52

13) Relleno Compactado con material selecto.

(V=1,650.38 mt)
En zapata = 113.02 mt3
Razante = 650.14 mt3
Aletn poniente = 390.16 mt3
Aletn oriente = 144.14 mt3
Estribo poniente = 234.70 mt3
Estribo oriente = 118.22 mt3
$ 8.00/mt3 x 1650.38 mt3 = $ 13203.04
SUB-TOTAL = $ 13,203.04

TOTAL POR MANO DE OBRA = $ 77,192.96

245

Costo Directo (materiales + mano de obra)

$ 381,869.34

Costo indirectos

$ 156,566.43

(41% del CD)

Costo Total (CD + CI)

$ 538,435.77

246

4.1.3 RESUMEN DE PRESUPUESTO

PARTIDA

Cant.

Unidad P.U ($)

Total($)

Con. Vigas de barandal

10.01

Mt

447.75

4482.02

Con. Postes de varandal

3.95

Mt

515.64

2036.77

Con. Acera

25.03

Mt

273.77

6852.59

Con. Losa

85.09

Mt

1194.65

101652.61

Vigas pretensadas

10

C/u

8000.00

80000.00

Apoyos de Neopreno

20

C/u

500.00

10000.00

Con. Diafragmas

3.96

Mt

605.64

2398.31

Con. Viga de marco

13.75

Mt

525.94

7231.70

Con. Columna

40.10

Mt

379.59

15221.46

10

Con. Zapatas

62.50

Mt

198.80

12425.00

11

Con. Cabezales

64.56

Mt

179.08

11561.23

12

Mampostera

1007.78 Mt

84.65

85308.58

13

Excav. Cim. Sobre roca

34.00

25.73

875.00

14

Excavaciones

1601.36 Mt

7.00

11209.52

15

Rellenos

1650.38 Mt

18.55

30614.55

TOTAL
Costo indirectos
Costo Total (CD + CI)

Mt

$ 381869.34
(41% del CD)

$ 156566.43
$ 538,435.77