CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C.

01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO

PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs

1. MOVIMIENTO DE TIERRAS

1 DESBROCE,TALA,DESTRONQUE Y LIMPIEZA HAS 5,958.54 15.00 89,378.10 15.00 89,378.10 6.00 35,751.24 -9.00 - 53,626.86

2 EXCAVACION COMUN D<300 m M3 25.57 21,000.00 536,970.00 57,757.00 1,476,846.49 59,257.00 1,515,201.49 1,500.00 38,355.00

3 EXCAVACION EN ROCA D<300 m M3 80.06 189,000.00 15,131,340.00 183,100.00 14,658,986.00 185,100.00 14,819,106.00 2,000.00 160,120.00
CONFOR. DE TERRAPLEN CON MATERIAL BANCO
4 M3 41.18 230,000.00 9,471,400.00 230,000.00 9,471,400.00 257,097.70 10,587,283.29 27,097.70 1,115,883.29
(INCLUYE EXCAVACION)
CONFOR. DE TERRAPLEN CON MATERIAL DE
5 M3 22.90 170,000.00 3,893,000.00 170,000.00 3,893,000.00 142,902.33 3,272,463.24 -27,097.68 - 620,536.76
CORTE
CONFORMACION DE CAPA DRENANTE EN
5.1 M3 235.06 235.06 1,840.00 432,510.40 1,340.00 314,980.40 -500.00 - 117,530.00
MATERIAL DE CORTE e=0,30 M

6 PEDRAPLEN CON MATERIAL DE CORTE M3 18.13 30,785.32 558,137.85 30,785.32 558,137.85 2,999.30 54,377.31 -27,786.02 - 503,760.54

6 PEDRAPLEN CON MATERIAL DE PRESTAMO M3 217.25 11,278.00 2,450,145.50 11,278.00 2,450,145.50

7 SOBREACARREO PARA D>300 M M3K 3.10 1,979,606.75 6,136,780.93 1,924,954.05 5,967,357.56 2,046,704.20 6,344,783.01 121,750.15 377,425.46

SUBTOTAL MOVIMIENTO DE TIERRAS 2620407.07 2,620,642.13 35,817,006.88 36,547,616.40 39,394,091.48 2,846,475.08

2. PAVIMENTACION
SUB BASE ESTABILIZADA
8 M3 66.25 119,292.01 7,903,095.66 119,292.01 7,903,095.66 119,292.01 7,903,095.66 0.00 -
GRANULOMETRICAMENTE
LOSA DE PAVIMENTO RIGIDO E=0.21 M (INCLUYE
9 TRANSPORTE Y CURADO CON MANTAS) SIN M3 497.08 60,500.00 30,073,340.00 58,131.00 28,895,757.48 68,000.00 33,801,440.00 9,869.00 4,905,682.52
PROVISION DE CEMENTO
10 JUNTA TRANSVERSAL EN PAVIMENTO RÍGIDO ML 96.66 96,000.00 9,279,360.00 92,168.00 8,908,958.88 123,696.90 11,956,542.68 31,528.90 3,047,583.80

11 JUNTA LONGITUDINAL EN PAVIMENTO RÍGIDO ML 41.20 96,000.00 3,955,200.00 92,168.00 3,797,321.60 137,966.02 5,684,199.86 45,798.02 1,886,878.26

12 IMPRIMACIÓN (INCLUYE SUMINISTRO) M2 18.91 76,000.00 1,437,160.00 76,000.00 1,437,160.00 100,370.04 1,897,997.46 24,370.04 460,837.46

13 TRATAMIENTO BITUMINOSO DOBLE (INCLUYE SUMINISTRO) M2 40.50 76,000.00 3,078,000.00 76,000.00 3,078,000.00 100,370.04 4,064,986.62 24,370.04 986,986.62

14 SOBREACARREO MATERIAL DE SUB BASE D>300 M M3K 2.61 6,799,644.57 17,747,072.33 6,262,080.19 16,344,029.30 7,983,907.15 20,837,997.66 1,721,826.96 4,493,968.36

SUBTOTAL PAVIMENTACION 7,323,436.58 73,473,227.99 70,364,322.92 86,146,259.94 15,781,937.01

3. OBRAS DE DRENAJE

15 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 8,840.40 226,049.03 8,840.40 226,049.03 8,840.40 226,049.03 0.00 -

16 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 6,630.30 248,636.25 6,630.30 248,636.25 6,630.30 248,636.25 0.00 -

17 MATERIAL DE ASIENTO M3 47.40 640.96 30,381.50 1,288.96 61,096.70 1,288.96 61,096.70 0.00 -

18 ALCANTARILLA CHAPA ARMCO D-1.00 E-2.00 ML 1,710.48 1,285.00 2,197,966.80 985.00 1,684,822.80 1,095.00 1,872,975.60 110.00 188,152.80

19 ALCANTARILLA CHAPA ARMCO D-1.20 E-2.00 ML 1,998.97 841.00 1,681,133.77 1,175.00 2,348,789.75 1,225.00 2,448,738.25 50.00 99,948.50
ESTRUCTURAS DE HORMIGÓN CICLÓPEO
20 M3 864.16 1,209.03 1,044,795.36 1,209.03 1,044,795.36 1,209.03 1,044,795.36 0.00 -
FCK=110 KG/CM2 33% PIEDRA
ESTRUCTURA DE HORMIGON CICLOPEO, FCK=160
20.1 M3 1,298.14 1,298.14 281.28 365,140.82 281.28 365,140.82 0.00 -
KG/CM2, 33% PIEDRA
21 SOLADO DE PIEDRA M2 47.38 1,050.00 49,749.00 1,050.00 49,749.00 1,050.00 49,749.00 0.00 -
DEMOLICIÓN Y RETIRO DE ESTRUCTURAS DE
22 M3 56.38 120.00 6,765.60 120.00 6,765.60 120.00 6,765.60 0.00 -
HORMIGÓN
23 REMOCIÓN DE ALCANTARILLAS EXISTENTES ML 29.49 300.00 8,847.00 300.00 8,847.00 300.00 8,847.00 0.00 -

24 CUNETA REVESTIDA EN CORTE, INCLUYE EXCAV. ML 269.10 3,800.00 1,022,580.00 3,800.00 1,022,580.00 0.00 - -3,800.00 - 1,022,580.00

25 CUNETA EN CORTE SIN REVESTIR ML 46.96 4,000.00 187,840.00 4,000.00 187,840.00 0.00 - -4,000.00 - 187,840.00

26 CORDÓN CUNETA ML 309.15 1,000.00 309,150.00 1,000.00 309,150.00 0.00 - -1,000.00 - 309,150.00
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs

27 CANAL BAJANTE REVESTIDA, INCL. EXCAV. ML 258.10 220.00 56,782.00 220.00 56,782.00 0.00 - -220.00 - 56,782.00

28 CUNETA REV DE BANQUINA, INCLUYE EXCAV. ML 197.91 500.00 98,955.00 500.00 98,955.00 0.00 - -500.00 - 98,955.00
ZANJA DE CORONAMIENTO REV.INCLUYE
29 ML 251.23 1,000.00 251,230.00 1,000.00 251,230.00 0.00 - -1,000.00 - 251,230.00
EXCAVACION
30 ZANJA DE CORONAMIENTO SIN REVESTIR ML 42.43 1,000.00 42,430.00 1,000.00 42,430.00 0.00 - -1,000.00 - 42,430.00

31 SUBDREN, INCLUYE EXCAVACIÓN ML 273.52 500.00 136,760.00 500.00 136,760.00 0.00 - -500.00 - 136,760.00

31.1 SUBDREN EN ROCA, INCLUYE EXCAVACIÓN ML 390.05 390.05 1,400.00 546,070.00 1,400.00 546,070.00 0.00 -

32 EXCAVACIÓN PARA ENCAUCES M3 21.61 1,000.00 21,610.00 1,000.00 21,610.00 1,000.00 21,610.00 0.00 -

33 COLCHONETA RENO E=30 CM M3 724.48 50.00 36,224.00 50.00 36,224.00 50.00 36,224.00 0.00 -

SUBTOTAL OBRAS DE DRENAJE 35,674.88 7,657,885.31 8,754,323.31 6,936,697.61 - 1,817,625.70

4. PUENTES

34 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 912.85 23,341.57 912.85 23,341.57 912.85 23,341.57 0.00 -

35 EXCAVACIÓN CON AGOTAMIENTO M3 51.26 505.17 25,895.01 2,400.00 123,024.00 2,400.00 123,024.00 0.00 -

36 EXCAVACIÓN EN ROCA M3 72.63 59.51 4,322.21 59.51 4,322.21 59.51 4,322.21 0.00 -

37 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 1,123.57 42,133.88 1,123.57 42,133.88 1,123.57 42,133.88 0.00 -

38 VIGA PREFABRICADA HºPº (L=22.6 M) UND 93,214.43 3.00 279,643.29 - - 0.00 -

38.1 VIGA PREFABRICADA HºPº (L=30.6 M) UND 139,021.35 - 4.00 556,085.40 4.00 556,085.40 0.00 -
LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 22.6
39 UND 34,052.57 3.00 102,157.71 - - 0.00 -
M
LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 30.6
39.1 UND 55,016.43 - 4.00 220,065.72 4.00 220,065.72 0.00 -
M
40 LANZAMIENTO U OBRA FALSA TRAMO 8 M UND 13,477.52 7.00 94,342.64 7.00 94,342.64 7.00 94,342.64 0.00 -

41 HORMIGÓN TIPO A FCK=210 KG/CM2 M3 1,413.94 491.84 695,432.25 603.62 853,482.46 603.62 853,482.46 0.00 -

42 ACERO DE REFUERZO FY=4200 KG/CM2 KG 20.97 51,922.98 1,088,824.89 63,222.98 1,325,785.89 108,500.00 2,275,245.00 45,277.02 949,459.11

43 APOYO NEOPRENO COMPUESTO DM3 474.29 31.20 14,797.85 40.00 18,971.60 40.00 18,971.60 0.00 -

44 JUNTA DE DILATACIÓN ML 767.88 33.04 25,370.76 16.00 12,286.08 16.00 12,286.08 0.00 -

45 BARANDADO TIPO P-3 ML 655.32 61.20 40,105.58 61.20 40,105.58 61.20 40,105.58 0.00 -

46 TUBOS DE DRENAJE PVC D=4" ML 73.09 39.56 2,891.44 39.56 2,891.44 209.56 15,316.74 170.00 12,425.30

47 GAVIONES TIPO CAJÓN (2X1) M3 628.98 692.50 435,568.65 692.50 435,568.65 692.50 435,568.65 0.00 -

48 HORMIGÓN TIPO E FCK=110 KG/CM2 M3 867.28 30.29 26,269.91 100.00 86,728.00 100.00 86,728.00 0.00 -

49 GEOTEXTIL M2 27.47 667.13 18,326.06 667.13 18,326.06 667.13 18,326.06 0.00 -

SUBTOTAL OBRAS DE PUENTES 56,583.84 2,919,423.70 3,857,461.18 4,819,345.59 961,884.41

5. SENALIZACION

50 SEÑAL PREVENTIVA (1.00X1.00 M) UND 2,710.50 57.00 154,498.50 57.00 154,498.50 57.00 154,498.50 0.00 -

51 SEÑAL REGLAMENTARIA (1.00X1.45 M) UND 3,591.28 45.00 161,607.60 45.00 161,607.60 115.00 412,997.20 70.00 251,389.60

52 SEÑAL INFORMATIVA DE SERVICIOS (0.80 X 0.80 M) UND 1,992.90 20.00 39,858.00 20.00 39,858.00 8.00 15,943.20 -12.00 - 23,914.80

SEÑAL INFORMATIVA DESTINO 1 PLACA 1.80 X 0.40

53 UND 2,857.20 5.00 14,286.00 5.00 14,286.00 16.00 45,715.20 11.00 31,429.20
M
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs
SEÑAL INFORMATIVA DESTINO 1 PLACA 1.50 X 0.40
54 UND 2,781.84 6.00 16,691.04 6.00 16,691.04 - -6.00 - 16,691.04
M
SEÑAL INFORMATIVA DESTINO 2 PLACAS 1.80 X
55 UND 4,114.39 1.00 4,114.39 1.00 4,114.39 0.00 - -1.00 - 4,114.39
0.40 M
SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.50 X
56 UND 4,776.97 1.00 4,776.97 1.00 4,776.97 - -1.00 - 4,776.97
0.40 M
SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.80 X
57 UND 5,289.44 6.00 31,736.64 6.00 31,736.64 0.00 - -6.00 - 31,736.64
0.40 M

58 PROVISIÓN PINTURA REFLECTIVA AMARILLA Lt 117.00 2,200.00 257,400.00 2,200.00 257,400.00 - -2,200.00 - 257,400.00

59 PROVISIÓN PINTURA REFLECTIVA BLANCA Lt 108.00 4,400.00 475,200.00 4,400.00 475,200.00 - -4,400.00 - 475,200.00

PROVISIÓN ESFERAS DE VIDRIO TIPO DROP-ON

60 KG 34.94 5,300.00 185,182.00 5,300.00 185,182.00 - -5,300.00 - 185,182.00
TIPO II

61 DEFENSAS METÁLICAS TIPO FLEX-BEAM ML 976.31 500.00 488,155.00 500.00 488,155.00 0.00 - -500.00 - 488,155.00

62 POSTE DELINEADOR VERTICAL PZA 695.00 150.00 104,250.00 150.00 104,250.00 0.00 - -150.00 - 104,250.00

63 POSTE DELINEADOR DIRECCIONAL PZA 166.31 150.00 24,946.50 150.00 24,946.50 0.00 - -150.00 - 24,946.50

64 TACHAS REFLECTIVAS (OJOS DE GATO) PZA 47.88 11,000.00 526,680.00 11,000.00 526,680.00 0.00 - -11,000.00 - 526,680.00

TACHÓN REFLECTIVO BIDIRECCCIONAL (OJO DE

65 PZA 80.85 1,000.00 80,850.00 1,000.00 80,850.00 0.00 - -1,000.00 - 80,850.00
GATO GRANDE)
SEÑAL DE IDENTIFICACIÓN DE KILOMETRAJE 0.50
66 PZA 412.02 84.00 34,609.68 84.00 34,609.68 0.00 - -84.00 - 34,609.68
x 0.50 M
SUBTOTAL OBRAS DE SEÑALIZACION 2,604,842.33 2,604,842.33 629,154.10 - 1,975,688.22

6. OBRAS COMPLEMENTARIAS
ESTRUCTURAS DE HORMIGON CICLOPEO
67 M3 864.16 123.55 106,766.97 123.55 106,766.97 0.00 - -123.55 - 106,766.97
FCK=110 KG/CM2 33% PIEDRA
CORDON DE ACERA DE 15 X 40 cm (HORMIGON
68 ML 153.34 1,000.00 153,340.00 1,000.00 153,340.00 0.00 - -1,000.00 - 153,340.00
TIPO B) FCK=180 KG/CM2
ACERA DE CEMENTO + EMPEDRADO (HORMIGON
69 M2 126.71 1,400.00 177,394.00 1,400.00 177,394.00 0.00 - -1,400.00 - 177,394.00
TIPO B) FCK=180 KG/CM2

70 BARBACANAS PVC D=2" ML 36.18 150.00 5,427.00 150.00 5,427.00 0.00 - -150.00 - 5,427.00

AREA VERDE PARA JARDINES (INCLUYE RELLENO

71 M2 77.97 1,500.00 116,955.00 1,500.00 116,955.00 0.00 - -1,500.00 - 116,955.00
DE TIERRA VEGETAL)
SUBTOTAL OBRAS DE OBRAS
4,173.55 559,882.97 559,882.97 - - 559,882.97
COMPLEMENTARIAS

7. MEDIO AMBIENTE

72 PANTALLA AISLANTE DE POLVO ML 122.27 300.00 36,681.00 300.00 36,681.00 0.00 - -300.00 - 36,681.00

73 MULTIPLICACIÓN Y REPOBLAMIENTO CON THOLAS HAS 73,637.54 3.00 220,912.62 3.00 220,912.62 0.00 - -3.00 - 220,912.62

74 TRANSPLANTE DE MACOLLOS DE GRAMINEAS HAS 25,100.00 3.00 75,300.00 3.00 75,300.00 0.00 - -3.00 - 75,300.00

75 TRANSPLANTE DE CACTACEAS COLUMNARES UND 33.90 25.00 847.50 25.00 847.50 0.00 - -25.00 - 847.50
TRANSPLANTE DE MACOLLOS DE GRAMINEAS EN
76 HAS 135,199.47 2.00 270,398.94 2.00 270,398.94 0.00 - -2.00 - 270,398.94
TALUDES
77 SEÑAL PATRIMONIO HISTÓRICO MONUMENTAL UND 7,526.79 10.00 75,267.90 10.00 75,267.90 0.00 - -10.00 - 75,267.90

78 SEÑAL PATRIMONIO ARQUEOLÓGICO UND 7,528.06 8.00 60,224.48 8.00 60,224.48 0.00 - -8.00 - 60,224.48
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs
SEÑAL PATRIMONIO (ELEM ECOLÓGICOS
79 UND 7,528.06 4.00 30,112.24 4.00 30,112.24 0.00 - -4.00 - 30,112.24
SENSIBLE)
80 SEÑAL DEPOSITO DE BASURA UND 7,693.36 8.00 61,546.88 8.00 61,546.88 0.00 - -8.00 - 61,546.88

81 SEÑAL PASO DE GANADO UND 1,990.01 6.00 11,940.06 6.00 11,940.06 0.00 - -6.00 - 11,940.06

82 SEÑAL COMPLEMENTARIA UND 1,199.11 18.00 21,583.98 18.00 21,583.98 0.00 - -18.00 - 21,583.98

83 ZANJA DE INFILTRACION HAS 1,318.00 125.00 164,750.00 125.00 164,750.00 0.00 - -125.00 - 164,750.00

84 DIQUE DE PIEDRA M3 178.48 65.63 11,713.64 65.63 11,713.64 0.00 - -65.63 - 11,713.64

85 REPOSICION DE PASIVOS AMBIENTAL HAS 3,955.00 24.13 95,434.15 24.13 95,434.15 12.00 47,460.00 -12.13 - 47,974.15
M3K
86 TRANSPORTE DE MATERIAL EXCEDENTE 2.26 66,462.50 150,205.25 66,462.50 150,205.25 0.00 - -66,462.50 - 150,205.25
M
SUBTOTAL MEDIO AMBIENTE 67,064.26 1,286,918.64 1,286,918.64 47,460.00 - 1,239,458.64

8. SERVICIOS AL INGENIERO
H-
87 PROVISION DE ALIMENTACION 60.00 12,000.00 720,000.00 17,823.80 1,069,428.00 17,823.80 1,069,428.00 0.00 -
DIA
REPUESTOS, LLANTAS, MANTENIMIENTO, V-
88 6,231.05 90.00 560,794.50 89.10 555,186.56 89.10 555,186.56 0.00 -
LUBRICANTES Y COMBUSTIBLES MES

SUBTOTAL SERVICIOS AL INGENIERO 12,090.00 1,280,794.50 1,624,614.56 1,624,614.56 -

11. MANTENIMIENTO RUTINARIO LUEGO DE LA RD

89 MANTENIMIENTO RUTINARIO TRAMO 1 AñO 100,002.81 3.00 300,008.43 3.00 300,008.43 3.00 300,008.43 -

SUBTOTAL MANTENIMIENTO RUTINARIO LUEGO

3.00 300,008.43 300,008.43 300,008.43
DE LA RD
TOTAL 125,899,990.75 125,899,990.74 139,897,631.71 13,997,640.98
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs

1. MOVIMIENTO DE TIERRAS

1 DESBROCE,TALA,DESTRONQUE Y LIMPIEZA HAS 5,958.54 15.00 89,378.10 15.00 89,378.10 6.00 35,751.24 -9.00 - 53,626.86

2 EXCAVACION COMUN D<300 m M3 25.57 21,000.00 536,970.00 57,757.00 1,476,846.49 59,257.00 1,515,201.49 1,500.00 38,355.00

3 EXCAVACION EN ROCA D<300 m M3 80.06 189,000.00 15,131,340.00 183,100.00 14,658,986.00 185,100.00 14,819,106.00 2,000.00 160,120.00
CONFOR. DE TERRAPLEN CON MATERIAL BANCO
4 M3 41.18 230,000.00 9,471,400.00 230,000.00 9,471,400.00 257,097.70 10,587,283.29 27,097.70 1,115,883.29
(INCLUYE EXCAVACION)
CONFOR. DE TERRAPLEN CON MATERIAL DE
5 M3 22.90 170,000.00 3,893,000.00 170,000.00 3,893,000.00 154,180.33 3,530,729.44 -15,819.68 - 362,270.56
CORTE
CONFORMACION DE CAPA DRENANTE EN
5.1 M3 235.06 235.06 1,840.00 432,510.40 1,340.00 314,980.40 -500.00 - 117,530.00
MATERIAL DE CORTE e=0,30 M

6 PEDRAPLEN CON MATERIAL DE CORTE M3 18.13 30,785.32 558,137.85 30,785.32 558,137.85 2,999.30 54,377.31 -27,786.02 - 503,760.54

6 PEDRAPLEN CON MATERIAL DE PRESTAMO M3 217.25 - 0.00 -

7 SOBREACARREO PARA D>300 M M3K 3.10 1,979,606.75 6,136,780.93 1,924,954.05 5,967,357.56 2,046,704.20 6,344,783.01 121,750.15 377,425.46

SUBTOTAL MOVIMIENTO DE TIERRAS 2620407.07 2,620,642.13 35,817,006.88 36,547,616.40 37,202,212.18 654,595.78

2. PAVIMENTACION
SUB BASE ESTABILIZADA
8 M3 66.25 119,292.01 7,903,095.66 119,292.01 7,903,095.66 119,292.01 7,903,095.66 0.00 -
GRANULOMETRICAMENTE
LOSA DE PAVIMENTO RIGIDO E=0.21 M (INCLUYE
9 TRANSPORTE Y CURADO CON MANTAS) SIN M3 497.08 60,500.00 30,073,340.00 58,131.00 28,895,757.48 68,000.00 33,801,440.00 9,869.00 4,905,682.52
PROVISION DE CEMENTO
10 JUNTA TRANSVERSAL EN PAVIMENTO RÍGIDO ML 96.66 96,000.00 9,279,360.00 92,168.00 8,908,958.88 123,696.90 11,956,542.68 31,528.90 3,047,583.80

11 JUNTA LONGITUDINAL EN PAVIMENTO RÍGIDO ML 41.20 96,000.00 3,955,200.00 92,168.00 3,797,321.60 137,966.02 5,684,199.86 45,798.02 1,886,878.26

12 IMPRIMACIÓN (INCLUYE SUMINISTRO) M2 18.91 76,000.00 1,437,160.00 76,000.00 1,437,160.00 100,370.04 1,897,997.46 24,370.04 460,837.46

13 TRATAMIENTO BITUMINOSO DOBLE (INCLUYE SUMINISTRO) M2 40.50 76,000.00 3,078,000.00 76,000.00 3,078,000.00 100,370.04 4,064,986.62 24,370.04 986,986.62

14 SOBREACARREO MATERIAL DE SUB BASE D>300 M M3K 2.61 6,799,644.57 17,747,072.33 6,262,080.19 16,344,029.30 7,983,907.15 20,837,997.66 1,721,826.96 4,493,968.36

SUBTOTAL PAVIMENTACION 7,323,436.58 73,473,227.99 70,364,322.92 86,146,259.94 15,781,937.01

3. OBRAS DE DRENAJE

15 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 8,840.40 226,049.03 8,840.40 226,049.03 8,840.40 226,049.03 0.00 -

16 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 6,630.30 248,636.25 6,630.30 248,636.25 6,630.30 248,636.25 0.00 -

17 MATERIAL DE ASIENTO M3 47.40 640.96 30,381.50 1,288.96 61,096.70 1,288.96 61,096.70 0.00 -

18 ALCANTARILLA CHAPA ARMCO D-1.00 E-2.00 ML 1,710.48 1,285.00 2,197,966.80 985.00 1,684,822.80 1,095.00 1,872,975.60 110.00 188,152.80

19 ALCANTARILLA CHAPA ARMCO D-1.20 E-2.00 ML 1,998.97 841.00 1,681,133.77 1,175.00 2,348,789.75 1,225.00 2,448,738.25 50.00 99,948.50
ESTRUCTURAS DE HORMIGÓN CICLÓPEO
20 M3 864.16 1,209.03 1,044,795.36 1,209.03 1,044,795.36 1,209.03 1,044,795.36 0.00 -
FCK=110 KG/CM2 33% PIEDRA
ESTRUCTURA DE HORMIGON CICLOPEO, FCK=160
20.1 M3 1,298.14 1,298.14 281.28 365,140.82 281.28 365,140.82 0.00 -
KG/CM2, 33% PIEDRA
21 SOLADO DE PIEDRA M2 47.38 1,050.00 49,749.00 1,050.00 49,749.00 1,050.00 49,749.00 0.00 -
DEMOLICIÓN Y RETIRO DE ESTRUCTURAS DE
22 M3 56.38 120.00 6,765.60 120.00 6,765.60 120.00 6,765.60 0.00 -
HORMIGÓN
23 REMOCIÓN DE ALCANTARILLAS EXISTENTES ML 29.49 300.00 8,847.00 300.00 8,847.00 300.00 8,847.00 0.00 -

24 CUNETA REVESTIDA EN CORTE, INCLUYE EXCAV. ML 269.10 3,800.00 1,022,580.00 3,800.00 1,022,580.00 0.00 - -3,800.00 - 1,022,580.00

25 CUNETA EN CORTE SIN REVESTIR ML 46.96 4,000.00 187,840.00 4,000.00 187,840.00 0.00 - -4,000.00 - 187,840.00

26 CORDÓN CUNETA ML 309.15 1,000.00 309,150.00 1,000.00 309,150.00 0.00 - -1,000.00 - 309,150.00
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs

27 CANAL BAJANTE REVESTIDA, INCL. EXCAV. ML 258.10 220.00 56,782.00 220.00 56,782.00 0.00 - -220.00 - 56,782.00

28 CUNETA REV DE BANQUINA, INCLUYE EXCAV. ML 197.91 500.00 98,955.00 500.00 98,955.00 0.00 - -500.00 - 98,955.00
ZANJA DE CORONAMIENTO REV.INCLUYE
29 ML 251.23 1,000.00 251,230.00 1,000.00 251,230.00 0.00 - -1,000.00 - 251,230.00
EXCAVACION
30 ZANJA DE CORONAMIENTO SIN REVESTIR ML 42.43 1,000.00 42,430.00 1,000.00 42,430.00 0.00 - -1,000.00 - 42,430.00

31 SUBDREN, INCLUYE EXCAVACIÓN ML 273.52 500.00 136,760.00 500.00 136,760.00 0.00 - -500.00 - 136,760.00

31.1 SUBDREN EN ROCA, INCLUYE EXCAVACIÓN ML 390.05 390.05 1,400.00 546,070.00 1,400.00 546,070.00 0.00 -

32 EXCAVACIÓN PARA ENCAUCES M3 21.61 1,000.00 21,610.00 1,000.00 21,610.00 1,000.00 21,610.00 0.00 -

33 COLCHONETA RENO E=30 CM M3 724.48 50.00 36,224.00 50.00 36,224.00 50.00 36,224.00 0.00 -

SUBTOTAL OBRAS DE DRENAJE 35,674.88 7,657,885.31 8,754,323.31 6,936,697.61 - 1,817,625.70

4. PUENTES

34 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 912.85 23,341.57 912.85 23,341.57 912.85 23,341.57 0.00 -

35 EXCAVACIÓN CON AGOTAMIENTO M3 51.26 505.17 25,895.01 2,400.00 123,024.00 2,400.00 123,024.00 0.00 -

36 EXCAVACIÓN EN ROCA M3 72.63 59.51 4,322.21 59.51 4,322.21 59.51 4,322.21 0.00 -

37 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 1,123.57 42,133.88 1,123.57 42,133.88 1,123.57 42,133.88 0.00 -

38 VIGA PREFABRICADA HºPº (L=22.6 M) UND 93,214.43 3.00 279,643.29 - - 0.00 -

38.1 VIGA PREFABRICADA HºPº (L=30.6 M) UND 139,021.35 - 4.00 556,085.40 4.00 556,085.40 0.00 -
LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 22.6
39 UND 34,052.57 3.00 102,157.71 - - 0.00 -
M
LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 30.6
39.1 UND 55,016.43 - 4.00 220,065.72 4.00 220,065.72 0.00 -
M
40 LANZAMIENTO U OBRA FALSA TRAMO 8 M UND 13,477.52 7.00 94,342.64 7.00 94,342.64 7.00 94,342.64 0.00 -

41 HORMIGÓN TIPO A FCK=210 KG/CM2 M3 1,413.94 491.84 695,432.25 603.62 853,482.46 603.62 853,482.46 0.00 -

42 ACERO DE REFUERZO FY=4200 KG/CM2 KG 20.97 51,922.98 1,088,824.89 63,222.98 1,325,785.89 108,500.00 2,275,245.00 45,277.02 949,459.11

43 APOYO NEOPRENO COMPUESTO DM3 474.29 31.20 14,797.85 40.00 18,971.60 40.00 18,971.60 0.00 -

44 JUNTA DE DILATACIÓN ML 767.88 33.04 25,370.76 16.00 12,286.08 16.00 12,286.08 0.00 -

45 BARANDADO TIPO P-3 ML 655.32 61.20 40,105.58 61.20 40,105.58 61.20 40,105.58 0.00 -

46 TUBOS DE DRENAJE PVC D=4" ML 73.09 39.56 2,891.44 39.56 2,891.44 209.56 15,316.74 170.00 12,425.30

47 GAVIONES TIPO CAJÓN (2X1) M3 628.98 692.50 435,568.65 692.50 435,568.65 692.50 435,568.65 0.00 -

48 HORMIGÓN TIPO E FCK=110 KG/CM2 M3 867.28 30.29 26,269.91 100.00 86,728.00 100.00 86,728.00 0.00 -

49 GEOTEXTIL M2 27.47 667.13 18,326.06 667.13 18,326.06 667.13 18,326.06 0.00 -

SUBTOTAL OBRAS DE PUENTES 56,583.84 2,919,423.70 3,857,461.18 4,819,345.59 961,884.41

5. SENALIZACION

50 SEÑAL PREVENTIVA (1.00X1.00 M) UND 2,710.50 57.00 154,498.50 57.00 154,498.50 113.00 306,286.50 56.00 151,788.00

51 SEÑAL REGLAMENTARIA (1.00X1.45 M) UND 3,591.28 45.00 161,607.60 45.00 161,607.60 149.00 535,100.72 104.00 373,493.12

52 SEÑAL INFORMATIVA DE SERVICIOS (0.80 X 0.80 M) UND 1,992.90 20.00 39,858.00 20.00 39,858.00 22.00 43,843.80 2.00 3,985.80

SEÑAL INFORMATIVA DESTINO 1 PLACA 1.80 X 0.40

53 UND 2,857.20 5.00 14,286.00 5.00 14,286.00 16.00 45,715.20 11.00 31,429.20
M
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs
SEÑAL INFORMATIVA DESTINO 1 PLACA 1.50 X 0.40
54 UND 2,781.84 6.00 16,691.04 6.00 16,691.04 - -6.00 - 16,691.04
M
SEÑAL INFORMATIVA DESTINO 2 PLACAS 1.80 X
55 UND 4,114.39 1.00 4,114.39 1.00 4,114.39 6.00 24,686.34 5.00 20,571.95
0.40 M
SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.50 X
56 UND 4,776.97 1.00 4,776.97 1.00 4,776.97 - -1.00 - 4,776.97
0.40 M
SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.80 X
57 UND 5,289.44 6.00 31,736.64 6.00 31,736.64 14.00 74,052.16 8.00 42,315.52
0.40 M

58 PROVISIÓN PINTURA REFLECTIVA AMARILLA Lt 117.00 2,200.00 257,400.00 2,200.00 257,400.00 2,200.00 257,400.00 0.00 -

59 PROVISIÓN PINTURA REFLECTIVA BLANCA Lt 108.00 4,400.00 475,200.00 4,400.00 475,200.00 4,400.00 475,200.00 0.00 -

PROVISIÓN ESFERAS DE VIDRIO TIPO DROP-ON

60 KG 34.94 5,300.00 185,182.00 5,300.00 185,182.00 5,300.00 185,182.00 0.00 -
TIPO II

61 DEFENSAS METÁLICAS TIPO FLEX-BEAM ML 976.31 500.00 488,155.00 500.00 488,155.00 0.00 - -500.00 - 488,155.00

62 POSTE DELINEADOR VERTICAL PZA 695.00 150.00 104,250.00 150.00 104,250.00 0.00 - -150.00 - 104,250.00

63 POSTE DELINEADOR DIRECCIONAL PZA 166.31 150.00 24,946.50 150.00 24,946.50 0.00 - -150.00 - 24,946.50

64 TACHAS REFLECTIVAS (OJOS DE GATO) PZA 47.88 11,000.00 526,680.00 11,000.00 526,680.00 11,000.00 526,680.00 0.00 -

TACHÓN REFLECTIVO BIDIRECCCIONAL (OJO DE

65 PZA 80.85 1,000.00 80,850.00 1,000.00 80,850.00 1,000.00 80,850.00 0.00 -
GATO GRANDE)
SEÑAL DE IDENTIFICACIÓN DE KILOMETRAJE 0.50
66 PZA 412.02 84.00 34,609.68 84.00 34,609.68 0.00 - -84.00 - 34,609.68
x 0.50 M
SUBTOTAL OBRAS DE SEÑALIZACION 2,604,842.33 2,604,842.33 2,554,996.73 - 49,845.60

6. OBRAS COMPLEMENTARIAS - -
ESTRUCTURAS DE HORMIGON CICLOPEO
67 M3 864.16 123.55 106,766.97 123.55 106,766.97 0.00 - -123.55 - 106,766.97
FCK=110 KG/CM2 33% PIEDRA
CORDON DE ACERA DE 15 X 40 cm (HORMIGON
68 ML 153.34 1,000.00 153,340.00 1,000.00 153,340.00 0.00 - -1,000.00 - 153,340.00
TIPO B) FCK=180 KG/CM2
ACERA DE CEMENTO + EMPEDRADO (HORMIGON
69 M2 126.71 1,400.00 177,394.00 1,400.00 177,394.00 0.00 - -1,400.00 - 177,394.00
TIPO B) FCK=180 KG/CM2

70 BARBACANAS PVC D=2" ML 36.18 150.00 5,427.00 150.00 5,427.00 0.00 - -150.00 - 5,427.00

AREA VERDE PARA JARDINES (INCLUYE RELLENO

71 M2 77.97 1,500.00 116,955.00 1,500.00 116,955.00 0.00 - -1,500.00 - 116,955.00
DE TIERRA VEGETAL)
SUBTOTAL OBRAS DE OBRAS
4,173.55 559,882.97 559,882.97 - - 559,882.97
COMPLEMENTARIAS

7. MEDIO AMBIENTE

72 PANTALLA AISLANTE DE POLVO ML 122.27 300.00 36,681.00 300.00 36,681.00 60.00 7,336.20 -240.00 - 29,344.80

73 MULTIPLICACIÓN Y REPOBLAMIENTO CON THOLAS HAS 73,637.54 3.00 220,912.62 3.00 220,912.62 1.00 73,637.54 -2.00 - 147,275.08

74 TRANSPLANTE DE MACOLLOS DE GRAMINEAS HAS 25,100.00 3.00 75,300.00 3.00 75,300.00 1.00 25,100.00 -2.00 - 50,200.00

75 TRANSPLANTE DE CACTACEAS COLUMNARES UND 33.90 25.00 847.50 25.00 847.50 25.00 847.50 0.00 -
TRANSPLANTE DE MACOLLOS DE GRAMINEAS EN
76 HAS 135,199.47 2.00 270,398.94 2.00 270,398.94 0.00 - -2.00 - 270,398.94
TALUDES
77 SEÑAL PATRIMONIO HISTÓRICO MONUMENTAL UND 7,526.79 10.00 75,267.90 10.00 75,267.90 2.00 15,053.58 -8.00 - 60,214.32

78 SEÑAL PATRIMONIO ARQUEOLÓGICO UND 7,528.06 8.00 60,224.48 8.00 60,224.48 10.00 75,280.60 2.00 15,056.12
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs
SEÑAL PATRIMONIO (ELEM ECOLÓGICOS
79 UND 7,528.06 4.00 30,112.24 4.00 30,112.24 4.00 30,112.24 0.00 -
SENSIBLE)
80 SEÑAL DEPOSITO DE BASURA UND 7,693.36 8.00 61,546.88 8.00 61,546.88 5.00 38,466.80 -3.00 - 23,080.08

81 SEÑAL PASO DE GANADO UND 1,990.01 6.00 11,940.06 6.00 11,940.06 0.00 - -6.00 - 11,940.06

82 SEÑAL COMPLEMENTARIA UND 1,199.11 18.00 21,583.98 18.00 21,583.98 0.00 - -18.00 - 21,583.98

83 ZANJA DE INFILTRACION HAS 1,318.00 125.00 164,750.00 125.00 164,750.00 0.00 - -125.00 - 164,750.00

84 DIQUE DE PIEDRA M3 178.48 65.63 11,713.64 65.63 11,713.64 0.00 - -65.63 - 11,713.64

85 REPOSICION DE PASIVOS AMBIENTAL HAS 3,955.00 24.13 95,434.15 24.13 95,434.15 12.00 47,460.00 -12.13 - 47,974.15
M3K
86 TRANSPORTE DE MATERIAL EXCEDENTE 2.26 66,462.50 150,205.25 66,462.50 150,205.25 0.00 - -66,462.50 - 150,205.25
M
SUBTOTAL MEDIO AMBIENTE 67,064.26 1,286,918.64 1,286,918.64 313,294.46 - 973,624.18

8. SERVICIOS AL INGENIERO
H-
87 PROVISION DE ALIMENTACION 60.00 12,000.00 720,000.00 17,823.80 1,069,428.00 17,823.80 1,069,428.00 0.00 -
DIA
REPUESTOS, LLANTAS, MANTENIMIENTO, V-
88 6,231.05 90.00 560,794.50 89.10 555,186.56 89.10 555,186.56 0.00 -
LUBRICANTES Y COMBUSTIBLES MES

SUBTOTAL SERVICIOS AL INGENIERO 12,090.00 1,280,794.50 1,624,614.56 1,624,614.56 -

11. MANTENIMIENTO RUTINARIO LUEGO DE LA RD

89 MANTENIMIENTO RUTINARIO TRAMO 1 AñO 100,002.81 3.00 300,008.43 3.00 300,008.43 3.00 300,008.43 -

SUBTOTAL MANTENIMIENTO RUTINARIO LUEGO

3.00 300,008.43 300,008.43 300,008.43
DE LA RD
TOTAL 125,899,990.75 125,899,990.74 139,897,429.50 13,997,438.76
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs

1. MOVIMIENTO DE TIERRAS

1 DESBROCE,TALA,DESTRONQUE Y LIMPIEZA HAS 5,958.54 15.00 89,378.10 15.00 89,378.10 6.00 35,751.24 -9.00 - 53,626.86

2 EXCAVACION COMUN D<300 m M3 25.57 21,000.00 536,970.00 57,757.00 1,476,846.49 59,257.00 1,515,201.49 1,500.00 38,355.00

3 EXCAVACION EN ROCA D<300 m M3 80.06 189,000.00 15,131,340.00 183,100.00 14,658,986.00 185,100.00 14,819,106.00 2,000.00 160,120.00
CONFOR. DE TERRAPLEN CON MATERIAL BANCO
4 M3 41.18 230,000.00 9,471,400.00 230,000.00 9,471,400.00 257,097.70 10,587,283.29 27,097.70 1,115,883.29
(INCLUYE EXCAVACION)
CONFOR. DE TERRAPLEN CON MATERIAL DE
5 M3 22.90 170,000.00 3,893,000.00 170,000.00 3,893,000.00 142,902.33 3,272,463.24 -27,097.68 - 620,536.76
CORTE
CONFORMACION DE CAPA DRENANTE EN
5.1 M3 235.06 235.06 1,840.00 432,510.40 1,340.00 314,980.40 -500.00 - 117,530.00
MATERIAL DE CORTE e=0,30 M

6 PEDRAPLEN CON MATERIAL DE CORTE M3 18.13 30,785.32 558,137.85 30,785.32 558,137.85 2,999.30 54,377.31 -27,786.02 - 503,760.54

6 PEDRAPLEN CON MATERIAL DE PRESTAMO M3 217.25 11,278.00 2,450,145.50 11,278.00 2,450,145.50

7 SOBREACARREO PARA D>300 M M3K 3.10 1,979,606.75 6,136,780.93 1,924,954.05 5,967,357.56 2,046,704.20 6,344,783.01 121,750.15 377,425.46

SUBTOTAL MOVIMIENTO DE TIERRAS 2620407.07 2,620,642.13 35,817,006.88 36,547,616.40 39,394,091.48 2,846,475.08

2. PAVIMENTACION
SUB BASE ESTABILIZADA
8 M3 66.25 119,292.01 7,903,095.66 119,292.01 7,903,095.66 119,292.01 7,903,095.66 0.00 -
GRANULOMETRICAMENTE
LOSA DE PAVIMENTO RIGIDO E=0.21 M (INCLUYE
9 TRANSPORTE Y CURADO CON MANTAS) SIN M3 497.08 60,500.00 30,073,340.00 58,131.00 28,895,757.48 68,000.00 33,801,440.00 9,869.00 4,905,682.52
PROVISION DE CEMENTO
10 JUNTA TRANSVERSAL EN PAVIMENTO RÍGIDO ML 96.66 96,000.00 9,279,360.00 92,168.00 8,908,958.88 123,696.90 11,956,542.68 31,528.90 3,047,583.80

11 JUNTA LONGITUDINAL EN PAVIMENTO RÍGIDO ML 41.20 96,000.00 3,955,200.00 92,168.00 3,797,321.60 137,966.02 5,684,199.86 45,798.02 1,886,878.26

12 IMPRIMACIÓN (INCLUYE SUMINISTRO) M2 18.91 76,000.00 1,437,160.00 76,000.00 1,437,160.00 100,370.04 1,897,997.46 24,370.04 460,837.46

13 TRATAMIENTO BITUMINOSO DOBLE (INCLUYE SUMINISTRO) M2 40.50 76,000.00 3,078,000.00 76,000.00 3,078,000.00 100,370.04 4,064,986.62 24,370.04 986,986.62

14 SOBREACARREO MATERIAL DE SUB BASE D>300 M M3K 2.61 6,799,644.57 17,747,072.33 6,262,080.19 16,344,029.30 7,983,907.15 20,837,997.66 1,721,826.96 4,493,968.36

SUBTOTAL PAVIMENTACION 7,323,436.58 73,473,227.99 70,364,322.92 86,146,259.94 15,781,937.01

3. OBRAS DE DRENAJE

15 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 8,840.40 226,049.03 8,840.40 226,049.03 8,840.40 226,049.03 0.00 -

16 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 6,630.30 248,636.25 6,630.30 248,636.25 6,630.30 248,636.25 0.00 -

17 MATERIAL DE ASIENTO M3 47.40 640.96 30,381.50 1,288.96 61,096.70 1,288.96 61,096.70 0.00 -

18 ALCANTARILLA CHAPA ARMCO D-1.00 E-2.00 ML 1,710.48 1,285.00 2,197,966.80 985.00 1,684,822.80 1,095.00 1,872,975.60 110.00 188,152.80

19 ALCANTARILLA CHAPA ARMCO D-1.20 E-2.00 ML 1,998.97 841.00 1,681,133.77 1,175.00 2,348,789.75 1,225.00 2,448,738.25 50.00 99,948.50
ESTRUCTURAS DE HORMIGÓN CICLÓPEO
20 M3 864.16 1,209.03 1,044,795.36 1,209.03 1,044,795.36 1,209.03 1,044,795.36 0.00 -
FCK=110 KG/CM2 33% PIEDRA
ESTRUCTURA DE HORMIGON CICLOPEO, FCK=160
20.1 M3 1,298.14 1,298.14 281.28 365,140.82 281.28 365,140.82 0.00 -
KG/CM2, 33% PIEDRA
21 SOLADO DE PIEDRA M2 47.38 1,050.00 49,749.00 1,050.00 49,749.00 1,050.00 49,749.00 0.00 -
DEMOLICIÓN Y RETIRO DE ESTRUCTURAS DE
22 M3 56.38 120.00 6,765.60 120.00 6,765.60 120.00 6,765.60 0.00 -
HORMIGÓN
23 REMOCIÓN DE ALCANTARILLAS EXISTENTES ML 29.49 300.00 8,847.00 300.00 8,847.00 300.00 8,847.00 0.00 -

24 CUNETA REVESTIDA EN CORTE, INCLUYE EXCAV. ML 269.10 3,800.00 1,022,580.00 3,800.00 1,022,580.00 0.00 - -3,800.00 - 1,022,580.00

25 CUNETA EN CORTE SIN REVESTIR ML 46.96 4,000.00 187,840.00 4,000.00 187,840.00 0.00 - -4,000.00 - 187,840.00

26 CORDÓN CUNETA ML 309.15 1,000.00 309,150.00 1,000.00 309,150.00 0.00 - -1,000.00 - 309,150.00

27 CANAL BAJANTE REVESTIDA, INCL. EXCAV. ML 258.10 220.00 56,782.00 220.00 56,782.00 0.00 - -220.00 - 56,782.00

28 CUNETA REV DE BANQUINA, INCLUYE EXCAV. ML 197.91 500.00 98,955.00 500.00 98,955.00 0.00 - -500.00 - 98,955.00
ZANJA DE CORONAMIENTO REV.INCLUYE
29 ML 251.23 1,000.00 251,230.00 1,000.00 251,230.00 0.00 - -1,000.00 - 251,230.00
EXCAVACION
30 ZANJA DE CORONAMIENTO SIN REVESTIR ML 42.43 1,000.00 42,430.00 1,000.00 42,430.00 0.00 - -1,000.00 - 42,430.00

31 SUBDREN, INCLUYE EXCAVACIÓN ML 273.52 500.00 136,760.00 500.00 136,760.00 0.00 - -500.00 - 136,760.00

31.1 SUBDREN EN ROCA, INCLUYE EXCAVACIÓN ML 390.05 390.05 1,400.00 546,070.00 1,400.00 546,070.00 0.00 -

32 EXCAVACIÓN PARA ENCAUCES M3 21.61 1,000.00 21,610.00 1,000.00 21,610.00 1,000.00 21,610.00 0.00 -

33 COLCHONETA RENO E=30 CM M3 724.48 50.00 36,224.00 50.00 36,224.00 50.00 36,224.00 0.00 -

SUBTOTAL OBRAS DE DRENAJE 35,674.88 7,657,885.31 8,754,323.31 6,936,697.61 - 1,817,625.70

4. PUENTES

34 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 912.85 23,341.57 912.85 23,341.57 912.85 23,341.57 0.00 -

35 EXCAVACIÓN CON AGOTAMIENTO M3 51.26 505.17 25,895.01 2,400.00 123,024.00 2,400.00 123,024.00 0.00 -

36 EXCAVACIÓN EN ROCA M3 72.63 59.51 4,322.21 59.51 4,322.21 59.51 4,322.21 0.00 -

37 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 1,123.57 42,133.88 1,123.57 42,133.88 1,123.57 42,133.88 0.00 -

38 VIGA PREFABRICADA HºPº (L=22.6 M) UND 93,214.43 3.00 279,643.29 - - 0.00 -

38.1 VIGA PREFABRICADA HºPº (L=30.6 M) UND 139,021.35 - 4.00 556,085.40 4.00 556,085.40 0.00 -
LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 22.6
39 UND 34,052.57 3.00 102,157.71 - - 0.00 -
M
LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 30.6
39.1 UND 55,016.43 - 4.00 220,065.72 4.00 220,065.72 0.00 -
M
40 LANZAMIENTO U OBRA FALSA TRAMO 8 M UND 13,477.52 7.00 94,342.64 7.00 94,342.64 7.00 94,342.64 0.00 -

41 HORMIGÓN TIPO A FCK=210 KG/CM2 M3 1,413.94 491.84 695,432.25 603.62 853,482.46 603.62 853,482.46 0.00 -

42 ACERO DE REFUERZO FY=4200 KG/CM2 KG 20.97 51,922.98 1,088,824.89 63,222.98 1,325,785.89 108,500.00 2,275,245.00 45,277.02 949,459.11

43 APOYO NEOPRENO COMPUESTO DM3 474.29 31.20 14,797.85 40.00 18,971.60 40.00 18,971.60 0.00 -

44 JUNTA DE DILATACIÓN ML 767.88 33.04 25,370.76 16.00 12,286.08 16.00 12,286.08 0.00 -

45 BARANDADO TIPO P-3 ML 655.32 61.20 40,105.58 61.20 40,105.58 61.20 40,105.58 0.00 -

46 TUBOS DE DRENAJE PVC D=4" ML 73.09 39.56 2,891.44 39.56 2,891.44 209.56 15,316.74 170.00 12,425.30

47 GAVIONES TIPO CAJÓN (2X1) M3 628.98 692.50 435,568.65 692.50 435,568.65 692.50 435,568.65 0.00 -

48 HORMIGÓN TIPO E FCK=110 KG/CM2 M3 867.28 30.29 26,269.91 100.00 86,728.00 100.00 86,728.00 0.00 -

49 GEOTEXTIL M2 27.47 667.13 18,326.06 667.13 18,326.06 667.13 18,326.06 0.00 -

SUBTOTAL OBRAS DE PUENTES 56,583.84 2,919,423.70 3,857,461.18 4,819,345.59 961,884.41

5. SENALIZACION

50 SEÑAL PREVENTIVA (1.00X1.00 M) UND 2,710.50 57.00 154,498.50 57.00 154,498.50 113.00 306,286.50 56.00 151,788.00
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs

51 SEÑAL REGLAMENTARIA (1.00X1.45 M) UND 3,591.28 45.00 161,607.60 45.00 161,607.60 149.00 535,100.72 104.00 373,493.12

52 SEÑAL INFORMATIVA DE SERVICIOS (0.80 X 0.80 M) UND 1,992.90 20.00 39,858.00 20.00 39,858.00 22.00 43,843.80 2.00 3,985.80

SEÑAL INFORMATIVA DESTINO 1 PLACA 1.80 X 0.40

53 UND 2,857.20 5.00 14,286.00 5.00 14,286.00 16.00 45,715.20 11.00 31,429.20
M
SEÑAL INFORMATIVA DESTINO 1 PLACA 1.50 X 0.40
54 UND 2,781.84 6.00 16,691.04 6.00 16,691.04 - -6.00 - 16,691.04
M
SEÑAL INFORMATIVA DESTINO 2 PLACAS 1.80 X
55 UND 4,114.39 1.00 4,114.39 1.00 4,114.39 6.00 24,686.34 5.00 20,571.95
0.40 M
SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.50 X
56 UND 4,776.97 1.00 4,776.97 1.00 4,776.97 - -1.00 - 4,776.97
0.40 M
SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.80 X
57 UND 5,289.44 6.00 31,736.64 6.00 31,736.64 14.00 74,052.16 8.00 42,315.52
0.40 M

58 PROVISIÓN PINTURA REFLECTIVA AMARILLA Lt 117.00 2,200.00 257,400.00 2,200.00 257,400.00 2,200.00 257,400.00 0.00 -

59 PROVISIÓN PINTURA REFLECTIVA BLANCA Lt 108.00 4,400.00 475,200.00 4,400.00 475,200.00 4,400.00 475,200.00 0.00 -

PROVISIÓN ESFERAS DE VIDRIO TIPO DROP-ON

60 KG 34.94 5,300.00 185,182.00 5,300.00 185,182.00 5,300.00 185,182.00 0.00 -
TIPO II

61 DEFENSAS METÁLICAS TIPO FLEX-BEAM ML 976.31 500.00 488,155.00 500.00 488,155.00 0.00 - -500.00 - 488,155.00

62 POSTE DELINEADOR VERTICAL PZA 695.00 150.00 104,250.00 150.00 104,250.00 0.00 - -150.00 - 104,250.00

63 POSTE DELINEADOR DIRECCIONAL PZA 166.31 150.00 24,946.50 150.00 24,946.50 0.00 - -150.00 - 24,946.50

64 TACHAS REFLECTIVAS (OJOS DE GATO) PZA 47.88 11,000.00 526,680.00 11,000.00 526,680.00 11,000.00 526,680.00 0.00 -

TACHÓN REFLECTIVO BIDIRECCCIONAL (OJO DE

65 PZA 80.85 1,000.00 80,850.00 1,000.00 80,850.00 1,000.00 80,850.00 0.00 -
GATO GRANDE)
SEÑAL DE IDENTIFICACIÓN DE KILOMETRAJE 0.50
66 PZA 412.02 84.00 34,609.68 84.00 34,609.68 0.00 - -84.00 - 34,609.68
x 0.50 M
SUBTOTAL OBRAS DE SEÑALIZACION 2,604,842.33 2,604,842.33 2,554,996.73 - 49,845.60

6. OBRAS COMPLEMENTARIAS - -
ESTRUCTURAS DE HORMIGON CICLOPEO
67 M3 864.16 123.55 106,766.97 123.55 106,766.97 0.00 - -123.55 - 106,766.97
FCK=110 KG/CM2 33% PIEDRA
CORDON DE ACERA DE 15 X 40 cm (HORMIGON
68 ML 153.34 1,000.00 153,340.00 1,000.00 153,340.00 0.00 - -1,000.00 - 153,340.00
TIPO B) FCK=180 KG/CM2
ACERA DE CEMENTO + EMPEDRADO (HORMIGON
69 M2 126.71 1,400.00 177,394.00 1,400.00 177,394.00 0.00 - -1,400.00 - 177,394.00
TIPO B) FCK=180 KG/CM2

70 BARBACANAS PVC D=2" ML 36.18 150.00 5,427.00 150.00 5,427.00 0.00 - -150.00 - 5,427.00

AREA VERDE PARA JARDINES (INCLUYE RELLENO

71 M2 77.97 1,500.00 116,955.00 1,500.00 116,955.00 0.00 - -1,500.00 - 116,955.00
DE TIERRA VEGETAL)
SUBTOTAL OBRAS DE OBRAS
4,173.55 559,882.97 559,882.97 - - 559,882.97
COMPLEMENTARIAS

7. MEDIO AMBIENTE

72 PANTALLA AISLANTE DE POLVO ML 122.27 300.00 36,681.00 300.00 36,681.00 60.00 7,336.20 -240.00 - 29,344.80

73 MULTIPLICACIÓN Y REPOBLAMIENTO CON THOLAS HAS 73,637.54 3.00 220,912.62 3.00 220,912.62 1.00 73,637.54 -2.00 - 147,275.08

74 TRANSPLANTE DE MACOLLOS DE GRAMINEAS HAS 25,100.00 3.00 75,300.00 3.00 75,300.00 1.00 25,100.00 -2.00 - 50,200.00

75 TRANSPLANTE DE CACTACEAS COLUMNARES UND 33.90 25.00 847.50 25.00 847.50 25.00 847.50 0.00 -
TRANSPLANTE DE MACOLLOS DE GRAMINEAS EN
76 HAS 135,199.47 2.00 270,398.94 2.00 270,398.94 0.00 - -2.00 - 270,398.94
TALUDES
77 SEÑAL PATRIMONIO HISTÓRICO MONUMENTAL UND 7,526.79 10.00 75,267.90 10.00 75,267.90 2.00 15,053.58 -8.00 - 60,214.32

78 SEÑAL PATRIMONIO ARQUEOLÓGICO UND 7,528.06 8.00 60,224.48 8.00 60,224.48 10.00 75,280.60 2.00 15,056.12
SEÑAL PATRIMONIO (ELEM ECOLÓGICOS
79 UND 7,528.06 4.00 30,112.24 4.00 30,112.24 4.00 30,112.24 0.00 -
SENSIBLE)
80 SEÑAL DEPOSITO DE BASURA UND 7,693.36 8.00 61,546.88 8.00 61,546.88 10.00 76,933.60 2.00 15,386.72

81 SEÑAL PASO DE GANADO UND 1,990.01 6.00 11,940.06 6.00 11,940.06 52.00 103,480.52 46.00 91,540.46

82 SEÑAL COMPLEMENTARIA UND 1,199.11 18.00 21,583.98 18.00 21,583.98 20.00 23,982.20 2.00 2,398.22

83 ZANJA DE INFILTRACION HAS 1,318.00 125.00 164,750.00 125.00 164,750.00 0.00 - -125.00 - 164,750.00

84 DIQUE DE PIEDRA M3 178.48 65.63 11,713.64 65.63 11,713.64 0.00 - -65.63 - 11,713.64

85 REPOSICION DE PASIVOS AMBIENTAL HAS 3,955.00 24.13 95,434.15 24.13 95,434.15 12.00 47,460.00 -12.13 - 47,974.15
M3K
86 TRANSPORTE DE MATERIAL EXCEDENTE 2.26 66,462.50 150,205.25 66,462.50 150,205.25 0.00 - -66,462.50 - 150,205.25
M
SUBTOTAL MEDIO AMBIENTE 67,064.26 1,286,918.64 1,286,918.64 479,223.98 - 807,694.66

8. SERVICIOS AL INGENIERO
H-
87 PROVISION DE ALIMENTACION 60.00 12,000.00 720,000.00 17,823.80 1,069,428.00 17,823.80 1,069,428.00 0.00 -
DIA
REPUESTOS, LLANTAS, MANTENIMIENTO, V-
88 6,231.05 90.00 560,794.50 89.10 555,186.56 89.10 555,186.56 0.00 -
LUBRICANTES Y COMBUSTIBLES MES

SUBTOTAL SERVICIOS AL INGENIERO 12,090.00 1,280,794.50 1,624,614.56 1,624,614.56 -

11. MANTENIMIENTO RUTINARIO LUEGO DE LA RD

89 MANTENIMIENTO RUTINARIO TRAMO 1 AñO 100,002.81 3.00 300,008.43 3.00 300,008.43 3.00 300,008.43 -

SUBTOTAL MANTENIMIENTO RUTINARIO LUEGO

3.00 300,008.43 300,008.43 300,008.43
DE LA RD
TOTAL 125,899,990.75 125,899,990.74 142,255,238.32 16,355,247.58
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs

1. MOVIMIENTO DE TIERRAS

1 DESBROCE,TALA,DESTRONQUE Y LIMPIEZA HAS 5,958.54 15.00 89,378.10 15.00 89,378.10 6.00 35,751.24 -9.00 - 53,626.86

2 EXCAVACION COMUN D<300 m M3 25.57 21,000.00 536,970.00 57,757.00 1,476,846.49 59,257.00 1,515,201.49 1,500.00 38,355.00

3 EXCAVACION EN ROCA D<300 m M3 80.06 189,000.00 15,131,340.00 183,100.00 14,658,986.00 185,100.00 14,819,106.00 2,000.00 160,120.00
CONFOR. DE TERRAPLEN CON MATERIAL BANCO
4 M3 41.18 230,000.00 9,471,400.00 230,000.00 9,471,400.00 257,097.70 10,587,283.29 27,097.70 1,115,883.29
(INCLUYE EXCAVACION)
CONFOR. DE TERRAPLEN CON MATERIAL DE
5 M3 22.90 170,000.00 3,893,000.00 170,000.00 3,893,000.00 142,902.33 3,272,463.24 -27,097.68 - 620,536.76
CORTE
CONFORMACION DE CAPA DRENANTE EN
5.1 M3 235.06 235.06 1,840.00 432,510.40 1,340.00 314,980.40 -500.00 - 117,530.00
MATERIAL DE CORTE e=0,30 M

6 PEDRAPLEN CON MATERIAL DE CORTE M3 18.13 30,785.32 558,137.85 30,785.32 558,137.85 2,999.30 54,377.31 -27,786.02 - 503,760.54

6 PEDRAPLEN CON MATERIAL DE PRESTAMO M3 217.25 11,278.00 2,450,145.50 11,278.00 2,450,145.50

7 SOBREACARREO PARA D>300 M M3K 3.10 1,979,606.75 6,136,780.93 1,924,954.05 5,967,357.56 2,046,704.20 6,344,783.01 121,750.15 377,425.46

SUBTOTAL MOVIMIENTO DE TIERRAS 2620407.07 2,620,642.13 35,817,006.88 36,547,616.40 39,394,091.48 2,846,475.08

2. PAVIMENTACION
SUB BASE ESTABILIZADA
8 M3 66.25 119,292.01 7,903,095.66 119,292.01 7,903,095.66 119,292.01 7,903,095.66 0.00 -
GRANULOMETRICAMENTE
LOSA DE PAVIMENTO RIGIDO E=0.21 M (INCLUYE
9 TRANSPORTE Y CURADO CON MANTAS) SIN M3 497.08 60,500.00 30,073,340.00 58,131.00 28,895,757.48 68,000.00 33,801,440.00 9,869.00 4,905,682.52
PROVISION DE CEMENTO
10 JUNTA TRANSVERSAL EN PAVIMENTO RÍGIDO ML 96.66 96,000.00 9,279,360.00 92,168.00 8,908,958.88 123,696.90 11,956,542.68 31,528.90 3,047,583.80

11 JUNTA LONGITUDINAL EN PAVIMENTO RÍGIDO ML 41.20 96,000.00 3,955,200.00 92,168.00 3,797,321.60 137,966.02 5,684,199.86 45,798.02 1,886,878.26

12 IMPRIMACIÓN (INCLUYE SUMINISTRO) M2 18.91 76,000.00 1,437,160.00 76,000.00 1,437,160.00 100,370.04 1,897,997.46 24,370.04 460,837.46

13 TRATAMIENTO BITUMINOSO DOBLE (INCLUYE SUMINISTRO) M2 40.50 76,000.00 3,078,000.00 76,000.00 3,078,000.00 100,370.04 4,064,986.62 24,370.04 986,986.62

14 SOBREACARREO MATERIAL DE SUB BASE D>300 M M3K 2.61 6,799,644.57 17,747,072.33 6,262,080.19 16,344,029.30 7,983,907.15 20,837,997.66 1,721,826.96 4,493,968.36

SUBTOTAL PAVIMENTACION 7,323,436.58 73,473,227.99 70,364,322.92 86,146,259.94 15,781,937.01

3. OBRAS DE DRENAJE

15 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 8,840.40 226,049.03 8,840.40 226,049.03 8,840.40 226,049.03 0.00 -

16 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 6,630.30 248,636.25 6,630.30 248,636.25 6,630.30 248,636.25 0.00 -

17 MATERIAL DE ASIENTO M3 47.40 640.96 30,381.50 1,288.96 61,096.70 1,288.96 61,096.70 0.00 -

18 ALCANTARILLA CHAPA ARMCO D-1.00 E-2.00 ML 1,710.48 1,285.00 2,197,966.80 985.00 1,684,822.80 1,095.00 1,872,975.60 110.00 188,152.80

19 ALCANTARILLA CHAPA ARMCO D-1.20 E-2.00 ML 1,998.97 841.00 1,681,133.77 1,175.00 2,348,789.75 1,225.00 2,448,738.25 50.00 99,948.50
ESTRUCTURAS DE HORMIGÓN CICLÓPEO
20 M3 864.16 1,209.03 1,044,795.36 1,209.03 1,044,795.36 1,209.03 1,044,795.36 0.00 -
FCK=110 KG/CM2 33% PIEDRA
ESTRUCTURA DE HORMIGON CICLOPEO, FCK=160
20.1 M3 1,298.14 1,298.14 281.28 365,140.82 281.28 365,140.82 0.00 -
KG/CM2, 33% PIEDRA
21 SOLADO DE PIEDRA M2 47.38 1,050.00 49,749.00 1,050.00 49,749.00 1,050.00 49,749.00 0.00 -
DEMOLICIÓN Y RETIRO DE ESTRUCTURAS DE
22 M3 56.38 120.00 6,765.60 120.00 6,765.60 120.00 6,765.60 0.00 -
HORMIGÓN
23 REMOCIÓN DE ALCANTARILLAS EXISTENTES ML 29.49 300.00 8,847.00 300.00 8,847.00 300.00 8,847.00 0.00 -

24 CUNETA REVESTIDA EN CORTE, INCLUYE EXCAV. ML 269.10 3,800.00 1,022,580.00 3,800.00 1,022,580.00 0.00 - -3,800.00 - 1,022,580.00

25 CUNETA EN CORTE SIN REVESTIR ML 46.96 4,000.00 187,840.00 4,000.00 187,840.00 0.00 - -4,000.00 - 187,840.00

26 CORDÓN CUNETA ML 309.15 1,000.00 309,150.00 1,000.00 309,150.00 0.00 - -1,000.00 - 309,150.00

27 CANAL BAJANTE REVESTIDA, INCL. EXCAV. ML 258.10 220.00 56,782.00 220.00 56,782.00 0.00 - -220.00 - 56,782.00

28 CUNETA REV DE BANQUINA, INCLUYE EXCAV. ML 197.91 500.00 98,955.00 500.00 98,955.00 0.00 - -500.00 - 98,955.00
ZANJA DE CORONAMIENTO REV.INCLUYE
29 ML 251.23 1,000.00 251,230.00 1,000.00 251,230.00 0.00 - -1,000.00 - 251,230.00
EXCAVACION
30 ZANJA DE CORONAMIENTO SIN REVESTIR ML 42.43 1,000.00 42,430.00 1,000.00 42,430.00 0.00 - -1,000.00 - 42,430.00

31 SUBDREN, INCLUYE EXCAVACIÓN ML 273.52 500.00 136,760.00 500.00 136,760.00 0.00 - -500.00 - 136,760.00

31.1 SUBDREN EN ROCA, INCLUYE EXCAVACIÓN ML 390.05 390.05 1,400.00 546,070.00 1,400.00 546,070.00 0.00 -

32 EXCAVACIÓN PARA ENCAUCES M3 21.61 1,000.00 21,610.00 1,000.00 21,610.00 1,000.00 21,610.00 0.00 -

33 COLCHONETA RENO E=30 CM M3 724.48 50.00 36,224.00 50.00 36,224.00 50.00 36,224.00 0.00 -

SUBTOTAL OBRAS DE DRENAJE 35,674.88 7,657,885.31 8,754,323.31 6,936,697.61 - 1,817,625.70

4. PUENTES

34 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 912.85 23,341.57 912.85 23,341.57 912.85 23,341.57 0.00 -

35 EXCAVACIÓN CON AGOTAMIENTO M3 51.26 505.17 25,895.01 2,400.00 123,024.00 2,400.00 123,024.00 0.00 -

36 EXCAVACIÓN EN ROCA M3 72.63 59.51 4,322.21 59.51 4,322.21 59.51 4,322.21 0.00 -

37 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 1,123.57 42,133.88 1,123.57 42,133.88 1,123.57 42,133.88 0.00 -

38 VIGA PREFABRICADA HºPº (L=22.6 M) UND 93,214.43 3.00 279,643.29 - - 0.00 -

38.1 VIGA PREFABRICADA HºPº (L=30.6 M) UND 139,021.35 - 4.00 556,085.40 4.00 556,085.40 0.00 -
LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 22.6
39 UND 34,052.57 3.00 102,157.71 - - 0.00 -
M
LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 30.6
39.1 UND 55,016.43 - 4.00 220,065.72 4.00 220,065.72 0.00 -
M
40 LANZAMIENTO U OBRA FALSA TRAMO 8 M UND 13,477.52 7.00 94,342.64 7.00 94,342.64 7.00 94,342.64 0.00 -

41 HORMIGÓN TIPO A FCK=210 KG/CM2 M3 1,413.94 491.84 695,432.25 603.62 853,482.46 603.62 853,482.46 0.00 -

42 ACERO DE REFUERZO FY=4200 KG/CM2 KG 20.97 51,922.98 1,088,824.89 63,222.98 1,325,785.89 108,500.00 2,275,245.00 45,277.02 949,459.11

43 APOYO NEOPRENO COMPUESTO DM3 474.29 31.20 14,797.85 40.00 18,971.60 40.00 18,971.60 0.00 -

44 JUNTA DE DILATACIÓN ML 767.88 33.04 25,370.76 16.00 12,286.08 16.00 12,286.08 0.00 -

45 BARANDADO TIPO P-3 ML 655.32 61.20 40,105.58 61.20 40,105.58 61.20 40,105.58 0.00 -

46 TUBOS DE DRENAJE PVC D=4" ML 73.09 39.56 2,891.44 39.56 2,891.44 209.56 15,316.74 170.00 12,425.30

47 GAVIONES TIPO CAJÓN (2X1) M3 628.98 692.50 435,568.65 692.50 435,568.65 692.50 435,568.65 0.00 -

48 HORMIGÓN TIPO E FCK=110 KG/CM2 M3 867.28 30.29 26,269.91 100.00 86,728.00 100.00 86,728.00 0.00 -

49 GEOTEXTIL M2 27.47 667.13 18,326.06 667.13 18,326.06 667.13 18,326.06 0.00 -

SUBTOTAL OBRAS DE PUENTES 56,583.84 2,919,423.70 3,857,461.18 4,819,345.59 961,884.41

5. SENALIZACION

50 SEÑAL PREVENTIVA (1.00X1.00 M) UND 2,710.50 57.00 154,498.50 57.00 154,498.50 0.00 - -57.00 - 154,498.50
 CONTRATO ORIGINAL ORDEN DE CAMBIO Nº 01 (O.C. 01) CONTRATO MODIFICATORIO Nº 4 (CM 4) INCREMENTO /DECREMENTO
PRECIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO CANTIDAD CANTIDAD MONTO
CANTIDAD MONTO ACTUAL
MONTO ACTUALIZADO
ACTUAL
MONTO ACTUALIZADO CANTIDAD
ACTUALIZADO
Bs Bs

51 SEÑAL REGLAMENTARIA (1.00X1.45 M) UND 3,591.28 45.00 161,607.60 45.00 161,607.60 0.00 - -45.00 - 161,607.60

52 SEÑAL INFORMATIVA DE SERVICIOS (0.80 X 0.80 M) UND 1,992.90 20.00 39,858.00 20.00 39,858.00 0.00 - -20.00 - 39,858.00

SEÑAL INFORMATIVA DESTINO 1 PLACA 1.80 X 0.40

53 UND 2,857.20 5.00 14,286.00 5.00 14,286.00 0.00 - -5.00 - 14,286.00
M
SEÑAL INFORMATIVA DESTINO 1 PLACA 1.50 X 0.40
54 UND 2,781.84 6.00 16,691.04 6.00 16,691.04 0.00 - -6.00 - 16,691.04
M
SEÑAL INFORMATIVA DESTINO 2 PLACAS 1.80 X
55 UND 4,114.39 1.00 4,114.39 1.00 4,114.39 0.00 - -1.00 - 4,114.39
0.40 M
SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.50 X
56 UND 4,776.97 1.00 4,776.97 1.00 4,776.97 0.00 - -1.00 - 4,776.97
0.40 M
SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.80 X
57 UND 5,289.44 6.00 31,736.64 6.00 31,736.64 0.00 - -6.00 - 31,736.64
0.40 M

58 PROVISIÓN PINTURA REFLECTIVA AMARILLA Lt 117.00 2,200.00 257,400.00 2,200.00 257,400.00 2,200.00 257,400.00 0.00 -

59 PROVISIÓN PINTURA REFLECTIVA BLANCA Lt 108.00 4,400.00 475,200.00 4,400.00 475,200.00 4,400.00 475,200.00 0.00 -

PROVISIÓN ESFERAS DE VIDRIO TIPO DROP-ON

60 KG 34.94 5,300.00 185,182.00 5,300.00 185,182.00 5,300.00 185,182.00 0.00 -
TIPO II

61 DEFENSAS METÁLICAS TIPO FLEX-BEAM ML 976.31 500.00 488,155.00 500.00 488,155.00 0.00 - -500.00 - 488,155.00

62 POSTE DELINEADOR VERTICAL PZA 695.00 150.00 104,250.00 150.00 104,250.00 0.00 - -150.00 - 104,250.00

63 POSTE DELINEADOR DIRECCIONAL PZA 166.31 150.00 24,946.50 150.00 24,946.50 0.00 - -150.00 - 24,946.50

64 TACHAS REFLECTIVAS (OJOS DE GATO) PZA 47.88 11,000.00 526,680.00 11,000.00 526,680.00 0.00 - -11,000.00 - 526,680.00

TACHÓN REFLECTIVO BIDIRECCCIONAL (OJO DE

65 PZA 80.85 1,000.00 80,850.00 1,000.00 80,850.00 0.00 - -1,000.00 - 80,850.00
GATO GRANDE)
SEÑAL DE IDENTIFICACIÓN DE KILOMETRAJE 0.50
66 PZA 412.02 84.00 34,609.68 84.00 34,609.68 0.00 - -84.00 - 34,609.68
x 0.50 M
SUBTOTAL OBRAS DE SEÑALIZACION 2,604,842.33 2,604,842.33 917,782.01 - 1,259,491.18

6. OBRAS COMPLEMENTARIAS - -
ESTRUCTURAS DE HORMIGON CICLOPEO
67 M3 864.16 123.55 106,766.97 123.55 106,766.97 0.00 - 0.00 -
FCK=110 KG/CM2 33% PIEDRA
CORDON DE ACERA DE 15 X 40 cm (HORMIGON
68 ML 153.34 1,000.00 153,340.00 1,000.00 153,340.00 0.00 - 0.00 -
TIPO B) FCK=180 KG/CM2
ACERA DE CEMENTO + EMPEDRADO (HORMIGON
69 M2 126.71 1,400.00 177,394.00 1,400.00 177,394.00 0.00 - 0.00 -
TIPO B) FCK=180 KG/CM2

70 BARBACANAS PVC D=2" ML 36.18 150.00 5,427.00 150.00 5,427.00 0.00 - 0.00 -

AREA VERDE PARA JARDINES (INCLUYE RELLENO

71 M2 77.97 1,500.00 116,955.00 1,500.00 116,955.00 0.00 - 0.00 -
DE TIERRA VEGETAL)
SUBTOTAL OBRAS DE OBRAS
4,173.55 559,882.97 559,882.97 - - 1,294,100.86
COMPLEMENTARIAS

7. MEDIO AMBIENTE

72 PANTALLA AISLANTE DE POLVO ML 122.27 300.00 36,681.00 300.00 36,681.00 60.00 7,336.20 -240.00 - 29,344.80

73 MULTIPLICACIÓN Y REPOBLAMIENTO CON THOLAS HAS 73,637.54 3.00 220,912.62 3.00 220,912.62 1.00 73,637.54 -2.00 - 147,275.08

74 TRANSPLANTE DE MACOLLOS DE GRAMINEAS HAS 25,100.00 3.00 75,300.00 3.00 75,300.00 1.00 25,100.00 -2.00 - 50,200.00

75 TRANSPLANTE DE CACTACEAS COLUMNARES UND 33.90 25.00 847.50 25.00 847.50 25.00 847.50 0.00 -
TRANSPLANTE DE MACOLLOS DE GRAMINEAS EN
76 HAS 135,199.47 2.00 270,398.94 2.00 270,398.94 0.00 - -2.00 - 270,398.94
TALUDES
77 SEÑAL PATRIMONIO HISTÓRICO MONUMENTAL UND 7,526.79 10.00 75,267.90 10.00 75,267.90 0.00 - -10.00 - 75,267.90

78 SEÑAL PATRIMONIO ARQUEOLÓGICO UND 7,528.06 8.00 60,224.48 8.00 60,224.48 0.00 - -8.00 - 60,224.48
SEÑAL PATRIMONIO (ELEM ECOLÓGICOS
79 UND 7,528.06 4.00 30,112.24 4.00 30,112.24 0.00 - -4.00 - 30,112.24
SENSIBLE)
80 SEÑAL DEPOSITO DE BASURA UND 7,693.36 8.00 61,546.88 8.00 61,546.88 0.00 - -8.00 - 61,546.88

81 SEÑAL PASO DE GANADO UND 1,990.01 6.00 11,940.06 6.00 11,940.06 0.00 - -6.00 - 11,940.06

82 SEÑAL COMPLEMENTARIA UND 1,199.11 18.00 21,583.98 18.00 21,583.98 0.00 - -18.00 - 21,583.98

83 ZANJA DE INFILTRACION HAS 1,318.00 125.00 164,750.00 125.00 164,750.00 0.00 - -125.00 - 164,750.00

84 DIQUE DE PIEDRA M3 178.48 65.63 11,713.64 65.63 11,713.64 0.00 - -65.63 - 11,713.64

85 REPOSICION DE PASIVOS AMBIENTAL HAS 3,955.00 24.13 95,434.15 24.13 95,434.15 12.00 47,460.00 -12.13 - 47,974.15
M3K
86 TRANSPORTE DE MATERIAL EXCEDENTE 2.26 66,462.50 150,205.25 66,462.50 150,205.25 0.00 - -66,462.50 - 150,205.25
M
SUBTOTAL MEDIO AMBIENTE 67,064.26 1,286,918.64 1,286,918.64 154,381.24 - 1,132,537.40

8. SERVICIOS AL INGENIERO
H-
87 PROVISION DE ALIMENTACION 60.00 12,000.00 720,000.00 17,823.80 1,069,428.00 17,823.80 1,069,428.00 0.00 -
DIA
REPUESTOS, LLANTAS, MANTENIMIENTO, V-
88 6,231.05 90.00 560,794.50 89.10 555,186.56 89.10 555,186.56 0.00 -
LUBRICANTES Y COMBUSTIBLES MES

SUBTOTAL SERVICIOS AL INGENIERO 12,090.00 1,280,794.50 1,624,614.56 1,624,614.56 -

11. MANTENIMIENTO RUTINARIO LUEGO DE LA RD

89 MANTENIMIENTO RUTINARIO TRAMO 1 AñO 100,002.81 3.00 300,008.43 3.00 300,008.43 3.00 300,008.43 -

SUBTOTAL MANTENIMIENTO RUTINARIO LUEGO

3.00 300,008.43 300,008.43 300,008.43
DE LA RD
TOTAL 125,899,990.75 125,899,990.74 140,293,180.86 14,086,541.36
 OPCION 1 CONTRATO OPCION 2 CONTRATO OPCION 3 CONTRATO INCREMENTO/DECREMENTO
INCREMENTO /DECREMENTO INCREMENTO /DECREMENTO INCREMENTO /DECREMENTO OPCION SUPERVISION
PRECIO MODIFICATORIO MODIFICATORIO MODIFICATORIO
ÍTEM DESCRIPCIÓN DEL ITEM UND UNITARIO
CANTIDAD MONTO MONTO CANTIDAD MONTO MONTO MONTO
CANTIDAD CANTIDAD MONTO ACTUALIZADO CANTIDAD ACTUAL CANTIDAD
ACTUAL ACTUALIZADO ACTUALIZADO ACTUAL ACTUALIZADO ACTUALIZADO ACTUALIZADO CANTIDAD MONTO CANTIDAD MONTO
Bs Bs Bs
1 MOVIMIENTO DE TIERRAS
1 DESBROCE,TALA,DESTRONQUE Y LIMPIEZA HAS 5,958.54 6.00 35,751.24 -9.00 -53,626.86 6.00 35,751.24 -9.00 -53,626.86 6.00 35,751.24 -9.00 - 53,626.86 11.91 70,966.21 -3.09 -18,411.89
2 EXCAVACION COMUN D<300 m M3 25.57 59,257.00 1,515,201.49 1,500.00 38,355.00 59,257.00 1,515,201.49 1,500.00 38,355.00 59,257.00 1,515,201.49 1,500.00 38,355.00 62,617.81 1,601,137.40 4,860.81 124,290.91
3 EXCAVACION EN ROCA D<300 m M3 80.06 185,100.00 14,819,106.00 2,000.00 160,120.00 185,100.00 14,819,106.00 2,000.00 160,120.00 185,100.00 14,819,106.00 2,000.00 160,120.00 176,638.25 14,141,658.30 -6,461.75 -517,327.71
4 CONFOR. DE TERRAPLEN CON MATERIAL BANCO (INCLUYE M3 41.18 257,097.70 10,587,283.29 27,097.70 1,115,883.29 257,097.70 10,587,283.29 27,097.70 1,115,883.29 257,097.70 10,587,283.29 27,097.70 1,115,883.29 301,848.79 12,430,133.17
EXCAVACION) 71,848.79 2,958,733.17
5 CONFOR. DE TERRAPLEN CON MATERIAL DE CORTE M3 22.90 142,902.33 3,272,463.24 -27,097.68 -620,536.76 154,180.33 3,530,729.44 -15,819.68 -362,270.56 142,902.33 3,272,463.24 -27,097.68 - 620,536.76 129,653.54 2,969,066.07 -40,346.46 -923,933.93
5.1 CONFORMACION DE CAPA DRENANTE EN MATERIAL DE M3 235.06 1,340.00 314,980.40 -500.00 -117,530.00 1,340.00 314,980.40 -500.00 -117,530.00 1,340.00 314,980.40 -500.00 - 117,530.00 700.00 164,542.00
CORTE e=0,30 M -1,140.00 -267,968.40
6 PEDRAPLEN CON MATERIAL DE CORTE M3 18.13 2,999.30 54,377.31 -27,786.02 -503,760.54 2,999.30 54,377.31 -27,786.02 -503,760.54 2,999.30 54,377.31 -27,786.02 - 503,760.54 22,999.30 416,977.31 -7,786.02 -141,160.54
6.1 PEDRAPLEN CON MATERIAL DE PRESTAMO M3 217.25 11,278.00 2,450,145.50 11,278.00 2,450,145.50 - 0.00 0.00 11,278.00 2,450,145.50 11,278.00 2,450,145.50
7 SOBREACARREO PARA D>300 M M3K 3.10 2,046,704.20 6,344,783.01 121,750.15 377,425.46 2,046,704.20 6,344,783.01 121,750.15 377,425.46 2,046,704.20 6,344,783.01 121,750.15 377,425.46 2,520,704.84 7,814,185.00 595,750.79 1,846,827.45
SUBTOTAL MOVIMIENTO DE TIERRAS 2620407.07 39,394,091.48 2,846,475.08 37,202,212.18 654,595.78 39,394,091.48 2,846,475.08 39,608,665.46 3,061,049.06
2 PAVIMENTACION
8 SUB BASE ESTABILIZADA GRANULOMETRICAMENTE M3 66.25 119,292.01 7,903,095.66 0.00 0.00 119,292.01 7,903,095.66 0.00 0.00 119,292.01 7,903,095.66 0.00 - 117,364.74 7,775,414.12 -1,927.27 -127,681.55
LOSA DE PAVIMENTO RIGIDO E=0.21 M (INCLUYE
9 TRANSPORTE Y CURADO CON MANTAS) SIN PROVISION DE M3 497.08 68,000.00 33,801,440.00 9,869.00 4,905,682.52 68,000.00 33,801,440.00 9,869.00 4,905,682.52 68,000.00 33,801,440.00 9,869.00 4,905,682.52 67,445.82 33,525,969.09 9,314.82 4,630,211.61
CEMENTO
10 JUNTA TRANSVERSAL EN PAVIMENTO RÍGIDO ML 96.66 123,696.90 11,956,542.68 31,528.90 3,047,583.80 123,696.90 11,956,542.68 31,528.90 3,047,583.80 123,696.90 11,956,542.68 31,528.90 3,047,583.80 120,622.53 11,659,373.82 28,454.53 2,750,414.94
11 JUNTA LONGITUDINAL EN PAVIMENTO RÍGIDO ML 41.20 137,966.02 5,684,199.86 45,798.02 1,886,878.26 137,966.02 5,684,199.86 45,798.02 1,886,878.26 137,966.02 5,684,199.86 45,798.02 1,886,878.26 134,079.03 5,524,056.06 41,911.03 1,726,734.46
12 IMPRIMACIÓN (INCLUYE SUMINISTRO) M2 18.91 100,370.04 1,897,997.46 24,370.04 460,837.46 100,370.04 1,897,997.46 24,370.04 460,837.46 100,370.04 1,897,997.46 24,370.04 460,837.46 100,415.52 1,898,857.53 24,415.52 461,697.53
13 TRATAMIENTO BITUMINOSO DOBLE (INCLUYE SUMINISTRO) M2 40.50 100,370.04 4,064,986.62 24,370.04 986,986.62 100,370.04 4,064,986.62 24,370.04 986,986.62 100,370.04 4,064,986.62 24,370.04 986,986.62 100,415.52 4,066,828.66 24,415.52 988,828.66
14 SOBREACARREO MATERIAL DE SUB BASE D>300 M M3K 2.61 7,983,907.15 20,837,997.66 1,721,826.96 4,493,968.36 7,983,907.15 20,837,997.66 1,721,826.96 4,493,968.36 7,983,907.15 20,837,997.66 1,721,826.96 4,493,968.36 6,471,933.03 16,891,745.21 0.00 0.00
SUBTOTAL PAVIMENTACION 86,146,259.93 15,781,937.01 86,146,259.94 15,781,937.01 86,146,259.94 15,781,937.01 81,342,244.49 10,430,205.66
3 OBRAS DE DRENAJE
15 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 8,840.40 226,049.03 0.00 0.00 8,840.40 226,049.03 0.00 0.00 8,840.40 226,049.03 0.00 - 8,840.40 226,049.03 0.00 0.00
16 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 6,630.30 248,636.25 0.00 0.00 6,630.30 248,636.25 0.00 0.00 6,630.30 248,636.25 0.00 - 6,630.30 248,636.25 0.00 0.00
17 MATERIAL DE ASIENTO M3 47.40 1,288.96 61,096.70 0.00 0.00 1,288.96 61,096.70 0.00 0.00 1,288.96 61,096.70 0.00 - 1,288.96 61,096.70 0.00 0.00
18 ALCANTARILLA CHAPA ARMCO D-1.00 E-2.00 ML 1,710.48 1,095.00 1,872,975.60 110.00 188,152.80 1,095.00 1,872,975.60 110.00 188,152.80 1,095.00 1,872,975.60 110.00 188,152.80 1,178.37 2,015,578.32 193.37 330,755.52
19 ALCANTARILLA CHAPA ARMCO D-1.20 E-2.00 ML 1,998.97 1,225.00 2,448,738.25 50.00 99,948.50 1,225.00 2,448,738.25 50.00 99,948.50 1,225.00 2,448,738.25 50.00 99,948.50 1,204.91 2,408,578.94 29.91 59,789.19
ESTRUCTURAS DE HORMIGÓN CICLÓPEO FCK=110 KG/CM2
M3 864.16 1,209.03 1,044,795.36 0.00 0.00 1,209.03 1,044,795.36 0.00 0.00 1,209.03 1,044,795.36 0.00 - 1,209.03 1,044,795.36
20 33% PIEDRA 0.00 0.00
ESTRUCTURA DE HORMIGON CICLOPEO, FCK=160 KG/CM2, 161.28 209,364.02
M3 1,298.14 281.28 365,140.82 0.00 0.00 281.28 365,140.82 0.00 0.00 281.28 365,140.82 0.00 -
20.1 33% PIEDRA 0.00 0.00
21 SOLADO DE PIEDRA M2 47.38 1,050.00 49,749.00 0.00 0.00 1,050.00 49,749.00 0.00 0.00 1,050.00 49,749.00 0.00 - 1,050.00 49,749.00 0.00 0.00
22 DEMOLICIÓN Y RETIRO DE ESTRUCTURAS DE HORMIGÓN M3 56.38 120.00 6,765.60 0.00 0.00 120.00 6,765.60 0.00 0.00 120.00 6,765.60 0.00 - 120.00 6,765.60 0.00 0.00
23 REMOCIÓN DE ALCANTARILLAS EXISTENTES ML 29.49 300.00 8,847.00 0.00 0.00 300.00 8,847.00 0.00 0.00 300.00 8,847.00 0.00 - 300.00 8,847.00 0.00 0.00
24 CUNETA REVESTIDA EN CORTE, INCLUYE EXCAV. ML 269.10 0.00 - -3,800.00 -1,022,580.00 0.00 - -3,800.00 -1,022,580.00 0.00 - -3,800.00 - 1,022,580.00 4,000.00 1,076,400.00 200.00 53,820.00
25 CUNETA EN CORTE SIN REVESTIR ML 46.96 0.00 - -4,000.00 -187,840.00 0.00 - -4,000.00 -187,840.00 0.00 - -4,000.00 - 187,840.00 4,000.00 187,840.00 0.00 0.00
26 CORDÓN CUNETA ML 309.15 0.00 - -1,000.00 -309,150.00 0.00 - -1,000.00 -309,150.00 0.00 - -1,000.00 - 309,150.00 5,538.20 1,712,134.53 4,538.20 1,402,984.53
27 CANAL BAJANTE REVESTIDA, INCL. EXCAV. ML 258.10 0.00 - -220.00 -56,782.00 0.00 - -220.00 -56,782.00 0.00 - -220.00 - 56,782.00 220.00 56,782.00 0.00 0.00
28 CUNETA REV DE BANQUINA, INCLUYE EXCAV. ML 197.91 0.00 - -500.00 -98,955.00 0.00 - -500.00 -98,955.00 0.00 - -500.00 - 98,955.00 600.00 118,746.00 100.00 19,791.00
29 ZANJA DE CORONAMIENTO REV.INCLUYE EXCAVACION ML 251.23 0.00 - -1,000.00 -251,230.00 0.00 - -1,000.00 -251,230.00 0.00 - -1,000.00 - 251,230.00 1,307.72 328,538.50 307.72 77,308.50
30 ZANJA DE CORONAMIENTO SIN REVESTIR ML 42.43 0.00 - -1,000.00 -42,430.00 0.00 - -1,000.00 -42,430.00 0.00 - -1,000.00 - 42,430.00 1,213.74 51,498.99 213.74 9,068.99
31 SUBDREN, INCLUYE EXCAVACIÓN ML 273.52 0.00 - -500.00 -136,760.00 0.00 - -500.00 -136,760.00 0.00 - -500.00 - 136,760.00 107.00 29,266.64 -393.00 -107,493.36
31.1 SUBDREN EN ROCA, INCLUYE EXCAVACIÓN ML 390.05 1,400.00 546,070.00 0.00 0.00 1,400.00 546,070.00 0.00 0.00 1,400.00 546,070.00 0.00 - 1,393.00 543,339.65 595.00 232,079.75
32 EXCAVACIÓN PARA ENCAUCES M3 21.61 1,000.00 21,610.00 0.00 0.00 1,000.00 21,610.00 0.00 0.00 1,000.00 21,610.00 0.00 - 3,000.00 64,830.00 2,000.00 43,220.00
33 COLCHONETA RENO E=30 CM M3 724.48 50.00 36,224.00 0.00 0.00 50.00 36,224.00 0.00 0.00 50.00 36,224.00 0.00 - 50.00 36,224.00 0.00 0.00
SUBTOTAL OBRAS DE DRENAJE 6,936,697.62 -1,817,625.70 6,936,697.61 -1,817,625.70 6,936,697.61 - 1,817,625.70 10,485,060.53 2,121,324.11
4 PUENTES
34 EXCAVACIÓN COMÚN PARA ESTRUCTURAS M3 25.57 912.85 23,341.57 0.00 0.00 912.85 23,341.57 0.00 0.00 912.85 23,341.57 0.00 - 500.00 12,785.00 -412.85 -10,556.57
35 EXCAVACIÓN CON AGOTAMIENTO M3 51.26 2,400.00 123,024.00 0.00 0.00 2,400.00 123,024.00 0.00 0.00 2,400.00 123,024.00 0.00 - 1,000.00 51,260.00 494.83 25,364.99
36 EXCAVACIÓN EN ROCA M3 72.63 59.51 4,322.21 0.00 0.00 59.51 4,322.21 0.00 0.00 59.51 4,322.21 0.00 - 59.51 4,322.21 0.00 0.00
37 RELLENO COMPACTADO PARA ESTRUCTURAS M3 37.50 1,123.57 42,133.88 0.00 0.00 1,123.57 42,133.88 0.00 0.00 1,123.57 42,133.88 0.00 - 1,123.57 42,133.88 0.00 0.00
38 VIGA PREFABRICADA HºPº (L=22.6 M) UND 93,214.43 - 0.00 0.00 - 0.00 0.00 - 0.00 - 0.00 0.00 0.00 0.00
38.1 VIGA PREFABRICADA HºPº (L=30.6 M) UND 139,021.35 4.00 556,085.40 0.00 0.00 4.00 556,085.40 0.00 0.00 4.00 556,085.40 0.00 - 4.00 556,085.40 0.00 0.00
39 LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 22.6 M UND 34,052.57 - 0.00 0.00 - 0.00 0.00 - 0.00 - 0.00 0.00 0.00 0.00
39.1 LANZAMIENTO Y OBRA FALSA PARA VIGAS DE 30.6 M UND 55,016.43 4.00 220,065.72 0.00 0.00 4.00 220,065.72 0.00 0.00 4.00 220,065.72 0.00 - 4.00 220,065.72 0.00 0.00
40 LANZAMIENTO U OBRA FALSA TRAMO 8 M UND 13,477.52 7.00 94,342.64 0.00 0.00 7.00 94,342.64 0.00 0.00 7.00 94,342.64 0.00 - 0.00 0.00 -7.00 -94,342.64
41 HORMIGÓN TIPO A FCK=210 KG/CM2 M3 1,413.94 603.62 853,482.46 0.00 0.00 603.62 853,482.46 0.00 0.00 603.62 853,482.46 0.00 - 901.62 1,274,836.58 298.00 421,354.12
42 ACERO DE REFUERZO FY=4200 KG/CM2 KG 20.97 108,500.00 2,275,245.00 45,277.02 949,459.11 108,500.00 2,275,245.00 45,277.02 949,459.11 108,500.00 2,275,245.00 45,277.02 949,459.11 92,834.00 1,946,728.98 29,611.02 620,943.09
43 APOYO NEOPRENO COMPUESTO DM3 474.29 40.00 18,971.60 0.00 0.00 40.00 18,971.60 0.00 0.00 40.00 18,971.60 0.00 - 40.00 18,971.60 0.00 0.00
44 JUNTA DE DILATACIÓN ML 767.88 16.00 12,286.08 0.00 0.00 16.00 12,286.08 0.00 0.00 16.00 12,286.08 0.00 - 16.00 12,286.08 0.00 0.00
45 BARANDADO TIPO P-3 ML 655.32 61.20 40,105.58 0.00 0.00 61.20 40,105.58 0.00 0.00 61.20 40,105.58 0.00 - 61.20 40,105.58 0.00 0.00
46 TUBOS DE DRENAJE PVC D=4" ML 73.09 209.56 15,316.74 170.00 12,425.30 209.56 15,316.74 170.00 12,425.30 209.56 15,316.74 170.00 12,425.30 39.56 2,891.44 0.00 0.00
47 GAVIONES TIPO CAJÓN (2X1) M3 628.98 692.50 435,568.65 0.00 0.00 692.50 435,568.65 0.00 0.00 692.50 435,568.65 0.00 - 0.00 0.00 -692.50 -435,568.65
48 HORMIGÓN TIPO E FCK=110 KG/CM2 M3 867.28 100.00 86,728.00 0.00 0.00 100.00 86,728.00 0.00 0.00 100.00 86,728.00 0.00 - 128.00 111,011.84 28.00 24,283.84
49 GEOTEXTIL M2 27.47 667.13 18,326.06 0.00 0.00 667.13 18,326.06 0.00 0.00 667.13 18,326.06 0.00 - 667.13 18,326.06 0.00 0.00
SUBTOTAL OBRAS DE PUENTES 4,819,345.60 961,884.41 4,819,345.59 961,884.41 4,819,345.59 961,884.41 4,311,810.37 551,478.17
5 SENALIZACION
50 SEÑAL PREVENTIVA (1.00X1.00 M) UND 2,710.50 57.00 154,498.50 0.00 0.00 113.00 306,286.50 56.00 151,788.00 113.00 306,286.50 56.00 151,788.00 57.00 154,498.50 0.00 0.00
51 SEÑAL REGLAMENTARIA (1.00X1.45 M) UND 3,591.28 115.00 412,997.20 70.00 251,389.60 149.00 535,100.72 104.00 373,493.12 149.00 535,100.72 104.00 373,493.12 116.00 416,588.48 71.00 254,980.88
52 SEÑAL INFORMATIVA DE SERVICIOS (0.80 X 0.80 M) UND 1,992.90 8.00 15,943.20 -12.00 -23,914.80 22.00 43,843.80 2.00 3,985.80 22.00 43,843.80 2.00 3,985.80 8.00 15,943.20 -12.00 -23,914.80
53 SEÑAL INFORMATIVA DESTINO 1 PLACA 1.80 X 0.40 M UND 2,857.20 16.00 45,715.20 11.00 31,429.20 16.00 45,715.20 11.00 31,429.20 16.00 45,715.20 11.00 31,429.20 14.00 40,000.80 9.00 25,714.80
54 SEÑAL INFORMATIVA DESTINO 1 PLACA 1.50 X 0.40 M UND 2,781.84 - -6.00 -16,691.04 - -6.00 -16,691.04 - -6.00 - 16,691.04 2.00 5,563.68 -4.00 -11,127.36
55 SEÑAL INFORMATIVA DESTINO 2 PLACAS 1.80 X 0.40 M UND 4,114.39 0.00 - -1.00 -4,114.39 6.00 24,686.34 5.00 20,571.95 6.00 24,686.34 5.00 20,571.95 6.00 24,686.34 5.00 20,571.95
56 SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.50 X 0.40 M UND 4,776.97 - -1.00 -4,776.97 - -1.00 -4,776.97 - -1.00 - 4,776.97 0.00 0.00 -1.00 -4,776.97
57 SEÑAL INFORMATIVA DESTINO 3 PLACAS 1.80 X 0.40 M UND 5,289.44 0.00 - -6.00 -31,736.64 14.00 74,052.16 8.00 42,315.52 14.00 74,052.16 8.00 42,315.52 16.00 84,631.04 10.00 52,894.40
58 PROVISIÓN PINTURA REFLECTIVA AMARILLA Lt 117.00 - -2,200.00 -257,400.00 2,200.00 257,400.00 0.00 0.00 2,200.00 257,400.00 0.00 - 0.00 -2,200.00 -257,400.00
59 PROVISIÓN PINTURA REFLECTIVA BLANCA Lt 108.00 - -4,400.00 -475,200.00 4,400.00 475,200.00 0.00 0.00 4,400.00 475,200.00 0.00 - 0.00 -4,400.00 -475,200.00
60 PROVISIÓN ESFERAS DE VIDRIO TIPO DROP-ON TIPO II KG 34.94 - -5,300.00 -185,182.00 5,300.00 185,182.00 0.00 0.00 5,300.00 185,182.00 0.00 - 0.00 -5,300.00 -185,182.00
61 DEFENSAS METÁLICAS TIPO FLEX-BEAM ML 976.31 0.00 - -500.00 -488,155.00 0.00 - -500.00 -488,155.00 0.00 - -500.00 - 488,155.00 0.00 -500.00 -488,155.00
62 POSTE DELINEADOR VERTICAL PZA 695.00 0.00 - -150.00 -104,250.00 0.00 - -150.00 -104,250.00 0.00 - -150.00 - 104,250.00 150.00 104,250.00 0.00 0.00
63 POSTE DELINEADOR DIRECCIONAL PZA 166.31 0.00 - -150.00 -24,946.50 0.00 - -150.00 -24,946.50 0.00 - -150.00 - 24,946.50 150.00 24,946.50 0.00 0.00
64 TACHAS REFLECTIVAS (OJOS DE GATO) PZA 47.88 0.00 - -11,000.00 -526,680.00 11,000.00 526,680.00 0.00 0.00 11,000.00 526,680.00 0.00 - 0.00 -11,000.00 -526,680.00
TACHÓN REFLECTIVO BIDIRECCCIONAL (OJO DE GATO 1,000.00 80,850.00
PZA 80.85 0.00 - -1,000.00 -80,850.00 1,000.00 80,850.00 0.00 0.00 1,000.00 80,850.00 0.00 -
65 GRANDE) 0.00 0.00
66 SEÑAL DE IDENTIFICACIÓN DE KILOMETRAJE 0.50 x 0.50 M PZA 412.02 0.00 - -84.00 -34,609.68 0.00 - -84.00 -34,609.68 0.00 - -84.00 - 34,609.68 43.00 17,716.86 -41.00 -16,892.82
SUBTOTAL OBRAS DE SEÑALIZACION 629,154.10 -1,975,688.22 2,554,996.73 -49,845.60 2,554,996.73 - 49,845.60 969,675.40 -1,635,166.92
6 OBRAS COMPLEMENTARIAS - -
67 ESTRUCTURAS DE HORMIGON CICLOPEO FCK=110 KG/CM2 123.55 106,766.97 0.00
M3 864.16 0.00 - -123.55 -106,766.97 0.00 - -123.55 -106,766.97 0.00 - -123.55 - 106,766.97
33% PIEDRA 0.00
68 CORDON DE ACERA DE 15 X 40 cm (HORMIGON TIPO B) 1,000.00 153,340.00 0.00
ML 153.34 0.00 - -1,000.00 -153,340.00 0.00 - -1,000.00 -153,340.00 0.00 - -1,000.00 - 153,340.00
FCK=180 KG/CM2 0.00
69 ACERA DE CEMENTO + EMPEDRADO (HORMIGON TIPO B) 1,400.00 177,394.00 0.00
M2 126.71 0.00 - -1,400.00 -177,394.00 0.00 - -1,400.00 -177,394.00 0.00 - -1,400.00 - 177,394.00
FCK=180 KG/CM2 0.00
70 BARBACANAS PVC D=2" ML 36.18 0.00 - -150.00 -5,427.00 0.00 - -150.00 -5,427.00 0.00 - -150.00 - 5,427.00 150.00 5,427.00 0.00 0.00
AREA VERDE PARA JARDINES (INCLUYE RELLENO DE TIERRA
71 M2 77.97 0.00 - -1,500.00 -116,955.00 0.00 - -1,500.00 -116,955.00 0.00 - -1,500.00 - 116,955.00
VEGETAL) 1,500.00 116,955.00 0.00 0.00
SUBTOTAL OBRAS DE OBRAS COMPLEMENTARIAS - -559,882.97 - -559,882.97 - - 559,882.97 559,882.97 0.00
9 MEDIO AMBIENTE
72 PANTALLA AISLANTE DE POLVO ML 122.27 0.00 - -300.00 -36,681.00 60.00 7,336.20 -240.00 -29,344.80 60.00 7,336.20 -240.00 - 29,344.80 17.80 2,176.41 -282.20 -34,504.59
73 MULTIPLICACIÓN Y REPOBLAMIENTO CON THOLAS HAS 73,637.54 0.00 - -3.00 -220,912.62 1.00 73,637.54 -2.00 -147,275.08 1.00 73,637.54 -2.00 - 147,275.08 2.00 147,275.08 -1.00 -73,637.54
74 TRANSPLANTE DE MACOLLOS DE GRAMINEAS HAS 25,100.00 0.00 - -3.00 -75,300.00 1.00 25,100.00 -2.00 -50,200.00 1.00 25,100.00 -2.00 - 50,200.00 2.00 50,200.00 -1.00 -25,100.00
75 TRANSPLANTE DE CACTACEAS COLUMNARES UND 33.90 0.00 - -25.00 -847.50 25.00 847.50 0.00 0.00 25.00 847.50 0.00 - 25.00 847.50 0.00 0.00
TRANSPLANTE DE MACOLLOS DE GRAMINEAS EN TALUDES HAS 135,199.47 0.00 - -2.00 -270,398.94 0.00 - -2.00 -270,398.94 0.00 - -2.00 - 270,398.94
76 2.00 270,398.94 0.00 0.00
77 SEÑAL PATRIMONIO HISTÓRICO MONUMENTAL UND 7,526.79 0.00 - -10.00 -75,267.90 2.00 15,053.58 -8.00 -60,214.32 2.00 15,053.58 -8.00 - 60,214.32 4.00 30,107.16 -6.00 -45,160.74
78 SEÑAL PATRIMONIO ARQUEOLÓGICO UND 7,528.06 0.00 - -8.00 -60,224.48 10.00 75,280.60 2.00 15,056.12 10.00 75,280.60 2.00 15,056.12 8.00 60,224.48 0.00 0.00
79 SEÑAL PATRIMONIO (ELEM ECOLÓGICOS SENSIBLE) UND 7,528.06 0.00 - -4.00 -30,112.24 4.00 30,112.24 0.00 0.00 4.00 30,112.24 0.00 - 4.00 30,112.24 0.00 0.00
80 SEÑAL DEPOSITO DE BASURA UND 7,693.36 0.00 - -8.00 -61,546.88 5.00 38,466.80 -3.00 -23,080.08 10.00 76,933.60 2.00 15,386.72 8.00 61,546.88 0.00 0.00
81 SEÑAL PASO DE GANADO UND 1,990.01 0.00 - -6.00 -11,940.06 0.00 - -6.00 -11,940.06 52.00 103,480.52 46.00 91,540.46 40.00 79,600.40 34.00 67,660.34
82 SEÑAL COMPLEMENTARIA UND 1,199.11 0.00 - -18.00 -21,583.98 0.00 - -18.00 -21,583.98 20.00 23,982.20 2.00 2,398.22 18.00 21,583.98 0.00 0.00
83 ZANJA DE INFILTRACION HAS 1,318.00 0.00 - -125.00 -164,750.00 0.00 - -125.00 -164,750.00 0.00 - -125.00 - 164,750.00 20.00 26,360.00 -105.00 -138,390.00
84 DIQUE DE PIEDRA M3 178.48 0.00 - -65.63 -11,713.64 0.00 - -65.63 -11,713.64 0.00 - -65.63 - 11,713.64 65.63 11,713.64 0.00 0.00
85 REPOSICION DE PASIVOS AMBIENTAL HAS 3,955.00 12.00 47,460.00 -12.13 -47,974.15 12.00 47,460.00 -12.13 -47,974.15 12.00 47,460.00 -12.13 - 47,974.15 24.13 95,434.15 0.00 0.00
86 TRANSPORTE DE MATERIAL EXCEDENTE M3KM 2.26 0.00 - -66,462.50 -150,205.25 0.00 - -66,462.50 -150,205.25 0.00 - -66,462.50 - 150,205.25 66462.5 150,205.25 0.00 0.00
SUBTOTAL MEDIO AMBIENTE 47,460.00 -1,239,458.64 313,294.46 -973,624.18 479,223.98 - 807,694.66 1,037,786.11 -249,132.53
10 SERVICIOS AL INGENIERO
87 PROVISION DE ALIMENTACION H-DIA 60.00 17,823.80 1,069,428.00 0.00 0.00 17,823.80 1,069,428.00 0.00 0.00 17,823.80 1,069,428.00 0.00 - 16,823.80 1,009,428.00 0.00 0.00
88 REPUESTOS, LLANTAS, MANTENIMIENTO, LUBRICANTES Y
V-MES 6,231.05 89.10 555,186.56 0.00 0.00 89.10 555,186.56 0.00 0.00 89.10 555,186.56 0.00 -
COMBUSTIBLES 100 623,105.00 10.90 67,918.45
SUBTOTAL SERVICIOS AL INGENIERO 1,624,614.56 0.00 1,624,614.56 0.00 1,624,614.56 - 1,632,533.00 67,918.45
11 MANTENIMIENTO RUTINARIO LUEGO DE LA RD
94 MANTENIMIENTO RUTINARIO TRAMO 1 AñO 100,002.81 3.00 300,008.43 0.00 3.00 300,008.43 0.00 3.00 300,008.43 - 3 300,008.43 0.00 0.00
SUBTOTAL MANTENIMIENTO RUTINARIO LUEGO DE LA RD 300,008.43 300,008.43 300,008.43 300,008.43 0.00
139,897,631.71 13,997,640.98 139,897,429.50 13,997,438.76 142,255,238.32 16,355,247.58 140,247,666.76 14,347,676.00