TIR

TASA DE DESCUENTO 10% TASA DE DCTVAN

0 -470000 0% S/ 1,627,950.00
1 119350 5% S/ 1,114,895.41
2 188200 10% S/ 765,400.94
3 227050 15% S/ 519,690.54
4 227050 20% S/ 341,899.31
5 227050 25% S/ 209,842.36
6 117050 30% S/ 109,403.55
7 227050 35% S/ 31,362.09
8 227050 40% -S/ 30,453.83
9 227050 45% -S/ 80,270.06
10 311050 50% -S/ 121,041.83
VAN S/ 765,400.94 55% -S/ 154,876.79
60% -S/ 183,305.83
65% -S/ 207,459.99
TIR 37%

INGRESOS EGRESOS
0 249800 165650 84150
1 291600 198600 93000
2 363400
3 363400
4 363400
5 363400
6 363400
7 363400
8 363400
9 363400
10 363400
VAN S/ 2,197,693.60
 TIR
S/2,000,000.00

S/1,500,000.00

S/1,000,000.00

S/500,000.00

S/0.00
0% 5% 10% 15% 20% 25% 30% 35% 40% 45% 50% 55%

(S/500,000.00)
40% 45% 50% 55% 60%
CALCULAR EL DIAGRAMAA DE MASA CONOCIENDO QUE EL INDICE DE COMPACTACION ES 0.92

AREAS VOLUMENES
PROGRESIVAS CORTE (M3) RELLENO (M3) CORTE (M3) RELLENO (M3) RELLENO ESPONJ.
100 1.2 2 0.00 0.00 0.00
120 2 5 32.00 70.00 76.09
140 3 4 50.00 90.00 97.83
160 5 3.2 80.00 72.00 78.26
180 6 6.5 110.00 97.00 105.43
200 2 4.5 80.00 110.00 119.57
220 1.5 8.4 35.00 129.00 140.22
240 2.2 2.2 37.00 106.00 115.22
260 3.2 1.9 54.00 41.00 44.57
280 2.5 2.2 57.00 41.00 44.57
300 5.5 1.5 80.00 37.00 40.22
320 4.5 1.5 100.00 30.00 32.61
340 3 1.2 75.00 27.00 29.35

VOLUMEN
DC1 A T1 1122 1.122 KM 91.91
DC1 A T2 1200 1.2 KM
B1 A E1 3008 3.008 KM
 1000 m
C1
DIAGRAMA D
DIFERENCIA DE ORDENADA
0.00 0.00
VOLUMENES DE MASAS 100 120 140 160 180 200 2
0.00 0.00
-44.09 -44.09 -44.09
-50.00
-47.83 -91.91
T1
1.74 -90.17
-85.61
4.57 -85.61 -91.91 -90.17
-100.00 50 m
-39.57 -125.17
-105.22 -230.39 -125.17
-78.22 -308.61 T2
-150.00
9.43 -299.17
12.43 -286.74
39.78 -246.96
-200.00
67.39 -179.57
45.65 -133.91
-250.00

PU PARCIAL
15 M3/KM S/ 1,546.85 -300.00

-350.00
 DIAGRAMA DE MASAS

180 200 220 240 260 280 300 320 340

B1

3000 m
-85.61

-125.17
120 m -133.91
T2 E1

-179.57

-230.39
-246.96

-286.74
-299.17
-308.61
DISTANCIA MEDIA DE TRANSPORTE
EJEMPLO EN CLASE: 25000 12000
CANTERA 1: 30,000 m3
UBIC; 1+300

2 KM

0+000 1+000

TRAMO 1

ANCHO

RASANTE
RODADURA
BASE

SUB BASE
SUBRASANTE
ALTURA h=??
 1000 M
𝐷𝑀𝑇 (𝑃𝑅𝑂𝑌𝐸𝐶𝑇𝑂)𝑋 𝑉𝑂𝐿. 𝑇𝑂𝑇𝐴𝐿=∑24_(𝐼=1)^(𝐽
𝐿〗 .PARCIAL 4000

L1= 1300
200
L2= 1400

1400-X L3= 1300

2+000 3+000 4+000

3 KM
TRAMO 2 TRAMO 3
CANTERA 2: 50,000 m3
UBIC; 2+700

HALLAMOS X: IGUALAMOS AMBOS SUBTRAMOS

2000+X=1400-X+3000
2X= 2400
X= 1200
V X= 14400 M3
V 1400-X= 2400 M3
16800 M3
=∑24_(𝐼=1)^(𝐽= 𝑛)▒ 〖𝐷𝑀𝑇 𝑋 𝑉𝑂
A1= 10 V1= 13000 m3
h1= 1
A2= 10 V2= 16800 m3
h2= 1.2
A3= 10 V3= 16900 m3
h3= 1.3
VT= 46700 m3

TRAMO 1:
DMT1= 2650

TRAMO 2:
DMT2= 3200 3000 12000
3200 3400 4800
TRAMO 3:
DMT3= 3650

149895000 148455000
DMT (PROY)= 3209.7430407
46700 KM 46700

DMT (PROY)= 3.21 KM 3178.90792

3.18