Professional Documents
Culture Documents
DESCRIPCIN
UND.
CANTIDAD
UNITARIO
1.
MOVIMIENTO DE TIERRAS
1.1.
LIMPIEZA Y DESBROCE
HA
262.50
4,324.58
1.2.
M3
142,857.15
26.89
1.3.
M3
28,350.00
51.48
1.4.
M3
1,739,665.28
33.40
1.5.
M3
32,760.00
18.53
1.6.
M3
110,145.00
16.97
1.7.
REMOCION DE DERRUMBES
M3
11,865.00
9.32
1.8.
SOBREACARREO D>300 M
M3K
27,405.00
3.14
1.9.
M3K
267,750.00
5.99
1.10.
M3K
330,225.00
3.14
1.11.
M3
16,749.00
77.86
PAVIMENTACION
2.1.
M3
213,446.90
95.99
2.2.
M3
196,338.60
139.25
2.3.
IMPRIMACION - EJECUCION
M2
889,291.70
1.01
2.4.
M2
177,860.40
1.19
2.5.
M2
248,930.40
7.52
2.6.
36,235.40
574.05
2.7.
LT
1,067,152.10
9.80
2.8.
LT
106,728.60
11.49
2.9.
LT
871,225.50
11.25
2.10.
TN
0.00
14,587.84
2.11.
6,081,390.40
2.87
2.12.
1,355,203.96
3.16
ML
900.00
225.56
MATERIAL
BITUMINOSO
M3K
SUBTOTAL PAVIMENTACION
3.
DRENAJE
3.1.
ZANJAS DE
EXCAVACION
3.2.
ML
5,911.60
248.98
3.3.
1,999.00
225.56
3.4.
ML
6,280.48
47.08
3.5.
ML
10,000.00
161.38
3.6.
377,251.80
17.91
3.7.
3,171.00
1,682.25
3.8.
653.40
907.13
3.9.
283.50
730.92
CORONAMIENTO
C/REVESTIMIENTO
RIGIDO,
INCLUYE
M3
3.10.
M3
11,992.43
57.94
3.11.
M3
1,000.00
80.27
3.12.
M3
300.00
80.27
3.13.
M3
7,896.88
91.71
3.14.
M3
1,690.50
174.59
3.15.
ML
577.50
2,168.87
3.16.
MANTO GEOTEXTIL
M2
12,600.00
22.50
3.17.
ML
2,446.50
125.06
3.18.
ML
84.00
113.36
3.19.
CAPA DRENANTE
M3
3,402.00
89.47
3.20.
M2
3,972.20
132.04
3.21.
M2
2,672.83
58.24
3.22.
M3
956.61
504.44
3.23.
M3
147.00
616.77
3.24.
WATER STOP
ML
1,735.36
187.33
3.25.
DEMOLICION DE ESTRUCTURAS
M3
3,528.00
205.90
3.26.
RETIRO DE ALCANTARILLAS
ML
525.00
88.97
SUBTOTAL DRENAJE
4.1.
PUENTES INFRAESTRUCTURA
4.1.1.
M3
5,848.50
117.47
4.1.2.
M3
1,963.50
35.72
4.1.3.
M3
3,213.00
107.48
4.1.4.
ML
126.00
44.09
4.1.5.
M3
231.00
107.36
4.1.6.
M3
1,761.60
1,682.25
4.1.7.
M3
94.50
907.13
4.1.8.
KG
86,523.10
17.91
4.1.9.
NEOPRENO COMPUESTO
DM3
672.00
366.50
4.1.10.
NEOPRENO SIMPLE
DM3
178.50
366.50
4.1.11.
M3
567.00
504.44
4.1.12.
M3
441.00
616.77
4.1.13.
SONDEO ROTATIVO
ML
126.00
1,309.12
4.1.14.
ML
598.50
6,899.78
4.1.15.
M3
262.50
332.13
4.1.16.
M3
73.50
332.13
PUENTES SUPERESTRUCTURA
4.2.1.
M3
861.00
2,067.94
4.2.2.
KG
90,363.00
17.91
4.2.3.
ML
483.00
505.99
4.2.4.
ML
84.00
187.56
4.2.5.
JUNTAS DE DILATACION
ML
136.50
1,259.39
4.2.6.
PZA
4.00
70,073.24
4.2.7.
PZA
24.00
101,305.40
ACCESOS PUENTES
4.3.1.
M3
3,696.00
119.12
4.3.2.
ML
52.50
58.71
4.3.3.
M3
105.00
1,682.25
4.3.4.
KG
3,517.50
17.91
4.3.5.
M3
189.00
98.42
4.3.6.
GEOTEXTIL 200
M2
1,218.00
51.58
4.3.7.
M2
2,226.00
71.46
4.3.8.
M2
1,092.00
101.50
5.
OBRAS COMPLEMENTARIAS
5.1.
2,194.50
57.94
5.2.
M3
0.00
1,682.25
5.3.
HORMIGON CICLOPEO
M3
205.40
735.92
5.4.
KG
0.00
17.91
5.5.
M3
0.00
907.13
5.6.
M3
400.00
616.77
5.7.
M3
623.60
504.44
5.8.
M3
1,200.00
196.40
5.9.
M3
336.00
107.36
5.10.
ML
241.50
87.40
5.11.
M2
598.50
51.24
5.12.
ALAMBRADO
ML
0.00
39.24
5.13.
M2
2,487.90
154.54
5.14.
ML
1,207.50
63.07
6.1.
ML
596.58
919.94
6.2.
DELINEADORES DE CALZADA
PZA
0.00
110.31
6.3.
PZA
52.00
110.31
6.4.
ML
59,565.45
8.56
6.5.
ML
109,512.90
9.38
6.6.
M2
48.30
60.08
6.7.
PZA
140.00
2,229.00
6.8.
PZA
11.00
1,822.90
6.9.
PZA
7.00
1,925.59
6.10.
PZA
115.00
2,660.78
6.11.
PZA
14.00
7,119.30
6.12.
PZA
3.00
7,632.77
6.13.
PZA
2.00
8,146.24
6.14.
PZA
8.00
8,659.71
6.15.
PZA
12.00
4,551.95
6.16.
PZA
3.00
4,832.03
6.17.
PZA
3.00
10,433.51
6.18.
PZA
2.00
9,157.29
6.19.
PZA
19.00
2,783.98
6.20.
PZA
13.00
2,311.36
6.21.
PZA
8,809.06
51.63
6.22.
MOJONES DE KILOMETRAJE
PZA
0.00
195.38
ESTACION DE PEAJE
7.1.
M2
199.50
2,022.08
7.2.
M2
63.00
2,407.23
7.3.
ACERAS
M2
63.00
156.14
7.4.
SUBRASANTE MEJORADA
M3
1,176.00
48.27
7.5.
M3
430.50
89.71
7.6.
ML
42.00
617.13
7.7.
PAVIMENTO RIGIDO
7.8.
M3
1,228.50
2,591.07
KG
491,400.00
7.9.
1.82
M3
997.50
17.30
7.10.
RECONFORMACION DE LA SUBRASANTE
M2
4,200.00
24.74
8.1.
SERVICIO DE ALIMENTACION
HDA
44,416.05
107.36
8.2.
UND
2.00
529,591.47
8.3.
UND
4.00
269,610.20
8.4.
VMS
190.05
4,140.44
8.5.
CAMPAMENTO ALQUILER
M2M
9,450.00
77.03
8.6.
UDA
1,054.20
337.01
8.7.
M2
861.00
2,407.23
8.8.
M2
504.00
770.31
8.9.
M2
573.30
207.89
8.10.
M2
1,228.50
20.28
PRECIO
COSTO
COSTO
UNITARIO LITERAL
PARCIAL
TOTAL
1,135,202.25
3,841,428.76
1,459,458.00
58,104,820.35
607,042.80
1,869,160.65
110,581.80
86,051.70
1,603,822.50
1,036,906.50
1,304,077.14
71,158,552.45
20,488,767.93
27,340,150.05
898,184.62
211,653.88
1,871,956.61
20,800,931.37
10,458,090.58
1,226,311.61
9,801,286.88
0.00
17,453,590.45
4,282,444.51
114,833,368.49
203,004.00
1,471,870.17
450,894.44
295,685.00
1,613,800.00
6,756,579.74
5,334,414.75
592,718.74
207,215.82
694,841.39
80,270.00
24,081.00
724,222.86
295,144.40
1,252,522.43
283,500.00
305,959.29
9,522.24
304,376.94
524,489.29
155,665.62
482,552.35
90,665.19
325,084.99
726,415.20
46,709.25
23,252,205.10
687,023.30
70,136.22
345,333.24
5,555.34
24,800.16
2,963,451.60
85,723.79
1,549,628.72
246,288.00
65,420.25
286,017.48
271,995.57
164,949.12
4,129,518.33
87,184.13
24,411.56
11,007,436.81
1,780,496.34
1,618,401.33
244,393.17
15,755.04
171,906.74
280,292.96
2,431,329.60
6,542,575.18
440,267.52
3,082.28
176,636.25
62,998.43
18,601.38
62,824.44
159,069.96
110,838.00
1,034,318.26
127,149.33
0.00
151,157.97
0.00
0.00
246,708.00
314,568.78
235,680.00
36,072.96
21,107.10
30,667.14
0.00
384,480.07
76,157.03
1,623,748.38
548,817.81
0.00
5,736.12
509,880.25
1,027,231.00
2,901.86
312,060.00
20,051.90
13,479.13
305,989.70
99,670.20
22,898.31
16,292.48
69,277.68
54,623.40
14,496.09
31,300.53
18,314.58
52,895.62
30,047.68
454,811.77
0.00
3,610,776.11
403,404.96
151,655.49
9,836.82
56,765.52
38,620.16
25,919.46
3,183,129.50
894,348.00
17,256.75
103,908.00
4,884,844.66
4,768,507.13
1,059,182.94
1,078,440.80
786,890.62
727,933.50
355,275.94
2,072,625.03
388,236.24
119,183.34
24,913.98
11,381,189.52
249,329,014.96
FORMULARIO B-1
PRESUPUESTO POR TEMS Y GENERAL DE LA OBRA
(En Bolivianos)
tem
Descripcin
Unidad
Cantidad
Precio
Unitario
(Numeral)
1.
MOVIMIENTO DE TIERRAS
1.1.
Desbroce y Limpieza
[ha]
262.50
4,324.58
1.2.
[m]
142,857.15
26.89
1.3.
[m]
28,350.00
51.48
1.4.
[m]
1,739,665.28
33.40
1.5.
[m]
32,760.00
18.53
1.6.
[m]
110,145.00
16.97
1.7.
Remocin de Derrumbes
[m]
11,865.00
9.32
1.8.
[m-km]
27,405.00
3.14
1.9.
[m-km]
267,750.00
5.99
1.10.
[m-km]
330,225.00
3.14
1.11.
[m]
16,749.00
77.86
2.
PAVIMENTACION
2.1.
[m]
213,446.90
95.99
2.2.
[m]
196,338.60
139.25
2.3.
Imprimacin - Ejecucin
[m]
889,291.70
1.01
2.4.
[m]
177,860.40
1.19
2.5.
248,930.40
7.52
2.6.
[m]
36,235.40
574.05
2.7.
[lt]
1,067,152.10
9.80
2.8.
[lt]
106,728.60
11.49
2.9.
[lt]
871,225.50
11.25
2.10.
[ton]
2.11.
[m3-km]
6,081,390.40
2.87
2.12.
[m3-km]
1,355,203.96
3.16
3.
DRENAJE
3.1.
[m]
900.00
225.56
3.2.
[m]
5,911.60
248.98
0.00
tem
Descripcin
Pie
de Terrapln
c/Revestimiento
Unidad
Cantidad
Precio
Unitario
(Numeral)
3.3.
Cuneta de
Excavacin
Rgido, Incluye
3.4.
[m]
6,280.48
47.08
3.5.
[m]
10,000.00
161.38
3.6.
377,251.80
17.91
3.7.
Hormign Tipo "A" para Obras de Drenaje Menor (fck = 210 Kg/cm)
[m]
3,171.00
1,682.25
3.8.
Hormign Tipo "E" para Obras de Drenaje Menor (fck = 110 Kg/cm)
[m]
653.40
907.13
[m]
1,999.00
225.56
tem
Descripcin
Unidad
Cantidad
Precio
Unitario
(Numeral)
3.9.
[m]
283.50
730.92
3.10.
[m]
11,992.43
57.94
3.11.
[m]
1,000.00
80.27
3.12.
[m]
300.00
80.27
3.13.
[m]
7,896.88
91.71
3.14.
[m]
1,690.50
174.59
3.15.
[m]
577.50
2,168.87
3.16.
Manto Geotextil
[m]
12,600.00
22.50
3.17.
[m]
2,446.50
125.06
3.18.
[m]
84.00
113.36
3.19.
Capa Drenante
[m]
3,402.00
89.47
3.20.
[m]
3,972.20
132.04
3.21.
[m]
2,672.83
58.24
3.22.
[m]
956.61
504.44
3.23.
[m]
147.00
616.77
3.24.
Water Stop
[m]
1,735.36
187.33
3.25.
Demolicin de Estructuras
[m]
3,528.00
205.90
3.26.
Retiro de Alcantarillas
[m]
525.00
88.97
117.47
4 PUENTES
4.1.
PUENTES INFRAESTRUCTURA
4.1.1.
[m]
5,848.50
4.1.2.
[m]
1,963.50
35.72
4.1.3.
[m]
3,213.00
107.48
4.1.4.
[m]
126.00
44.09
4.1.5.
[m]
231.00
107.36
4.1.6.
[m]
1,761.60
1,682.25
4.1.7.
[m]
94.50
907.13
4.1.8.
[kg]
86,523.10
17.91
4.1.9.
Neopreno Compuesto
[dm]
672.00
366.50
[dm]
178.50
366.50
[m]
567.00
504.44
[m]
441.00
616.77
[m]
126.00
1,309.12
[m]
598.50
6,899.78
[m]
262.50
332.13
[m]
73.50
332.13
tem
Descripcin
Unidad
Cantidad
Precio
Unitario
(Numeral)
4.2.
PUENTES SUPERESTRUCTURA
4.2.1.
[m]
861.00
4.2.2.
[kg]
90,363.00
17.91
4.2.3.
[m]
483.00
505.99
4.2.4.
[m]
84.00
187.56
4.2.5.
Junta de Dilatacin
[m]
136.50
1,259.39
4.2.6.
[pza]
4.00
70,073.24
4.2.7.
[pza]
24.00
101,305.40
4.3.
ACCESOS PUENTES
4.3.1.
[m]
3,696.00
119.12
4.3.2.
[m]
52.50
58.71
4.3.3.
[m]
105.00
1,682.25
4.3.4.
[kg]
3,517.50
17.91
4.3.5.
[m]
189.00
98.42
4.3.6.
Geotextil 200
[m]
1,218.00
51.58
4.3.7.
[m]
2,226.00
71.46
4.3.8.
[m]
1,092.00
101.50
5.
OBRAS COMPLEMENTARIAS
5.1.
2,194.50
57.94
5.2.
[m]
0.00
5.3.
Hormign Ciclpeo
[m]
205.40
5.4.
[kg]
0.00
5.5.
[m]
0.00
5.6.
[m]
400.00
616.77
5.7.
[m]
623.60
504.44
5.8.
[m]
1,200.00
196.40
5.9.
[m]
336.00
107.36
5.10.
[m]
241.50
87.40
5.11.
[m]
598.50
51.24
5.12.
Alambrados
[m]
5.13.
[m]
2,487.90
154.54
5.14.
[m]
1,207.50
63.07
6.
6.1.
[m]
596.58
919.94
2,067.94
735.92
tem
Descripcin
Unidad
Cantidad
Precio
Unitario
(Numeral)
6.2.
Delineadores de Calzada
[unidad]
6.3.
[unidad]
52.00
110.31
6.4.
[m]
59,565.45
8.56
6.5.
[m]
109,512.90
9.38
6.6.
[m]
48.30
60.08
6.7.
[unidad]
140.00
2,229.00
6.8.
[unidad]
11.00
1,822.90
6.9.
[unidad]
7.00
1,925.59
6.10.
[unidad]
115.00
2,660.78
6.11.
[unidad]
14.00
7,119.30
6.12.
[unidad]
3.00
7,632.77
6.13.
[unidad]
2.00
8,146.24
6.14.
[unidad]
8.00
8,659.71
6.15.
[unidad]
12.00
4,551.95
6.16.
[unidad]
3.00
4,832.03
6.17.
[unidad]
3.00
10,433.51
6.18.
[unidad]
2.00
9,157.29
6.19.
[unidad]
19.00
2,783.98
6.20.
[unidad]
13.00
2,311.36
6.21.
[pzas]
8,809.06
51.63
6.22.
Mojones de Kilometraje
[pzas]
0.00
7.
ESTACION DE PEAJE
7.1.
[m]
199.50
2,022.08
7.2.
[m]
63.00
2,407.23
7.3.
Aceras
[m]
63.00
156.14
7.4.
Subrasante Mejorada
[m]
1,176.00
48.27
7.5.
[m]
430.50
89.71
7.6.
[m]
42.00
617.13
7.7.
Pavimento Rgido
[m]
1,228.50
2,591.07
7.8.
[kg]
491,400.00
1.82
7.9.
[m]
997.50
17.30
7.10.
[m]
4,200.00
24.74
8.
8.1.
Servicio de Alimentacin
44,416.05
107.36
[h-dia]
tem
Cantidad
Precio
Unitario
(Numeral)
Descripcin
Unidad
8.2.
[unidad]
2.00
529,591.47
8.3.
[unidad]
4.00
269,610.20
8.4.
[v-mes]
190.05
4,140.44
8.5.
Campamento Alquiler
[m-mes]
9,450.00
77.03
8.6.
[unidad-di
1,054.20
337.01
8.7.
[m]
861.00
2,407.23
8.8.
[m]
504.00
770.31
8.9.
[m]
573.30
207.89
8.10.
[m]
1,228.50
20.28
PRECIO TOTAL (Numeral)
MULARIO B-1
TEMS Y GENERAL DE LA OBRA
Bolivianos)
Precio Total
(Numeral)
1,135,202.25
3,841,428.76
1,459,458.00
58,104,820.35
607,042.80
1,869,160.65
110,581.80
86,051.70
1,603,822.50
1,036,906.50
1,304,077.14
20,488,767.93
27,340,150.05
898,184.62
211,653.88
1,871,956.61
20,800,931.37
10,458,090.58
1,226,311.61
9,801,286.88
0.00
17,453,590.45
4,282,444.51
203,004.00
1,471,870.17
Precio Total
(Numeral)
450,894.44
295,685.00
1,613,800.00
6,756,579.74
5,334,414.75
592,718.74
Precio Total
(Numeral)
207,215.82
694,841.39
80,270.00
24,081.00
724,222.86
295,144.40
1,252,522.43
283,500.00
305,959.29
9,522.24
304,376.94
524,489.29
155,665.62
482,552.35
90,665.19
325,084.99
726,415.20
46,709.25
687,023.30
70,136.22
345,333.24
5,555.34
24,800.16
2,963,451.60
85,723.79
1,549,628.72
246,288.00
65,420.25
286,017.48
271,995.57
164,949.12
4,129,518.33
87,184.13
24,411.56
Precio Total
(Numeral)
1,780,496.34
1,618,401.33
244,393.17
15,755.04
171,906.74
280,292.96
2,431,329.60
440,267.52
3,082.28
176,636.25
62,998.43
18,601.38
62,824.44
159,069.96
110,838.00
127,149.33
151,157.97
0.00
0.00
0.00
Seiscientos dieciseis 77/100 Bolivianos
246,708.00
314,568.78
235,680.00
36,072.96
21,107.10
30,667.14
0.00
384,480.07
76,157.03
548,817.81
Precio Total
(Numeral)
0.00
5,736.12
509,880.25
1,027,231.00
2,901.86
312,060.00
20,051.90
13,479.13
305,989.70
99,670.20
22,898.31
16,292.48
69,277.68
54,623.40
14,496.09
31,300.53
18,314.58
52,895.62
30,047.68
454,811.77
0.00
403,404.96
151,655.49
9,836.82
56,765.52
38,620.16
25,919.46
3,183,129.50
894,348.00
17,256.75
103,908.00
4,768,507.13
1,059,182.94
1,078,440.80
786,890.62
727,933.50
355,275.94
2,072,625.03
388,236.24
119,183.34
24,913.98
249,329,014.96
Doscientos cuarenta y nueve millones trescientos veintinueve mil catorce 96/100 Bolivianos
SENTANTE LEGAL
Ingenieros S.A.
Precio Total
(Numeral)