Beruflich Dokumente
Kultur Dokumente
FECHA VENCIMIENTO
170 - 2013
11-Jun-11
3.00
11-Sep-11
CONDICIONES ACTUALIZADAS
ITEM DE PAGO
UND
CANTIDAD
PRECIO UNITARIO
VALOR PARCIAL
M2
7,670.00
2,950.00
UND
1.00
ML
CANTIDAD
VALOR
22,626,500.00
7,670.00
22,626,500.00
1,500,000.00
1,500,000.00
1.00
1,500,000.00
50.00
14,839.00
741,950.00
50.00
741,950.00
M2
42.00
25,045.00
1,051,890.00
42.00
1,051,890.00
M2
187.00
36,100.00
6,750,700.00
187.00
6,750,700.00
ML
10.00
54,409.00
544,090.00
10.00
544,090.00
M2
187.00
40,300.00
7,536,100.00
187.00
7,536,100.00
M3
26.00
56,183.00
1,460,758.00
26.00
1,460,758.00
M2
33.0
8,107.00
267,531.00
33.00
267,531.00
UND
1.00
101,023.00
101,023.00
1.00
101,023.00
UND
10.0
865,364.00
8,653,640.00
10.00
8,653,640.00
UND
4.00
2,179,893.00
8,719,572.00
4.00
8,719,572.00
ML
140.0
285,750.00
40,005,000.00
140.00
40,005,000.00
UND
2.00
482,736.00
2.00
482,736.00
UND
2.00
1,585,547.00
3,171,094.00
2.00
3,171,094.00
ML
40.00
13,539.00
541,560.00
40.00
541,560.00
UND
14.00
428,653.00
6,001,142.00
14.00
6,001,142.00
M2
518.00
2,943.00
1,524,474.00
518.00
1,524,474.00
M3
104.00
89,032.00
9,259,328.00
104.00
9,259,328.00
*Imprimacin asfaltica
M2
518.00
4,397.00
2,277,646.00
518.00
2,277,646.00
M3
36.00
461,183.00
16,602,588.00
36.00
16,602,588.00
M3
26.00
533,100.00
13,860,600.00
26.00
13,860,600.00
241,368.00
*Conformacin de andenes
M2
1,150.00
4,287.00
4,930,050.00
1,150.00
4,930,050.00
M2
1,150.00
44,840.00
51,566,000.00
1,150.00
51,566,000.00
M2
6.00
47,113.00
282,678.00
6.00
282,678.00
ML
260.00
38,108.00
9,908,080.00
260.00
9,908,080.00
M2
81.00
54,842.00
4,442,202.00
81.00
4,442,202.00
ML
23.00
81,136.00
1,866,128.00
23.00
1,866,128.00
M3
1.00
311,121.00
311,121.00
1.00
311,121.00
M3
3.00
85,032.00
255,096.00
3.00
255,096.00
ML
7.00
188,339.00
1,318,373.00
7.00
1,318,373.00
M3
M2
10.00
22,566.00
225,660.00
10.00
225,660.00
211.00
4,842.00
1,021,662.00
211.00
1,021,662.00
M2
M2
211.00
3,777.00
796,947.00
211.00
796,947.00
M2
211.00
1,295.00
273,245.00
211.00
273,245.00
UND
50.00
11,648.00
582,400.00
50.00
582,400.00
UND
8.00
26,716.00
213,728.00
8.00
213,728.00
UND
6.00
26,716.00
160,296.00
6.00
160,296.00
UND
16.00
21,716.00
347,456.00
16.00
347,456.00
UND
17.00
26,716.00
454,172.00
17.00
454,172.00
M3
42.00
24,362.00
1,023,204.00
42.00
1,023,204.00
ML
70.00
140,516.83
9,836,178.33
70.00
9,836,178.33
ML
70.00
60,161.00
4,211,270.00
70.00
4,211,270.00
UND
6.00
247,782.14
1,486,692.86
6.00
1,486,692.86
ML
50.00
36,670.57
1,833,528.57
50.00
1,833,528.57
UND
56.00
19,321.50
1,082,004.00
56.00
1,082,004.00
UND
1.00
22,849,480.00
22,849,480.00
1.00
22,849,480.00
UND
1.00
6,604,360.00
6,604,360.00
1.00
6,604,360.00
ML
80.00
62,161.00
4,972,880.00
80.00
4,972,880.00
UND
5.00
247,782.14
1,238,910.71
5.00
1,238,910.71
ML
80.00
38,670.57
3,093,645.71
80.00
3,093,645.71
UND
8.00
19,321.50
154,572.00
8.00
154,572.00
291,021,942.18
291,021,942.18
ADMINISTRACION 22%
64,024,827.28
64,024,827.28
IMPREVISTO 4%
11,640,877.69
11,640,877.69
UTILIDAD 6%
17,461,316.53
17,461,316.53
2,793,810.64
384,148,963.68
386,942,774.32
2,793,810.64
SON: .
Teodoro Durongo
ING JORGE
Interventor
CONTRATO DE OBRA
VALOR
VALOR ACUMULADO
ACTA SEMANAL
386,942,774.32
386,942,774.32
ACTA No.
SEMANA 1
SEMANA DEL
AL
FECHA:
CANTIDAD
VALOR
CANTIDAD
VALOR
3,068.00
9,050,600.00
3,068.00
9,050,600.00
1.00
1,500,000.00
1.00
1,500,000.00
50.00
741,950.00
50.00
741,950.00
21.00
525,945.00
21.00
525,945.00
56.10
2,025,210.00
56.10
2,025,210.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Costo Directo
13,843,705.00
ADMINISTRACION 22%
3,045,615.10
Acumulado
ADMINISTRACION
IMPREVISTO 4%
553,748.20
IMPREVISTO
UTILIDAD 6%
830,622.30
UTILIDAD
Subtotal
18,273,690.6
IVA
132,899.57
Valor total Acta
Subtotal
13,843,705.00
3,045,615.10
553,748.20
830,622.30
16,889,320.10
IVA
24,364.92
16,913,685.02
370,029,089.30
VIECCO
Residente
Contratista
CONTRATO No.
FECHA VENCIMIENTO
170 - 2013
11-Jun-11
3.00
11-Sep-11
CONDICIONES ACTUALIZADAS
ITEM DE PAGO
UND
CANTIDAD
PRECIO UNITARIO
VALOR PARCIAL
CANTIDAD
VALOR
M2
7,670.00
2,950.00
22,626,500.00
7,670.00
22,626,500.00
UND
1.00
1,500,000.00
1,500,000.00
1.00
1,500,000.00
ML
50.00
14,839.00
741,950.00
50.00
741,950.00
M2
42.00
25,045.00
1,051,890.00
42.00
1,051,890.00
M2
187.00
36,100.00
6,750,700.00
187.00
6,750,700.00
ML
10.00
54,409.00
544,090.00
10.00
544,090.00
M2
187.00
40,300.00
7,536,100.00
187.00
7,536,100.00
M3
26.00
56,183.00
1,460,758.00
26.00
1,460,758.00
M2
33.0
8,107.00
267,531.00
33.00
267,531.00
UND
1.00
101,023.00
101,023.00
1.00
101,023.00
UND
10.0
865,364.00
8,653,640.00
10.00
8,653,640.00
UND
4.00
2,179,893.00
8,719,572.00
4.00
8,719,572.00
ML
140.0
285,750.00
40,005,000.00
140.00
40,005,000.00
UND
2.00
241,368.00
482,736.00
2.00
482,736.00
UND
2.00
1,585,547.00
3,171,094.00
2.00
3,171,094.00
ML
40.00
13,539.00
541,560.00
40.00
541,560.00
UND
14.00
428,653.00
6,001,142.00
14.00
6,001,142.00
M2
518.00
2,943.00
1,524,474.00
518.00
1,524,474.00
M3
104.00
89,032.00
9,259,328.00
104.00
9,259,328.00
*Imprimacin asfaltica
M2
518.00
4,397.00
2,277,646.00
518.00
2,277,646.00
M3
36.00
461,183.00
16,602,588.00
36.00
16,602,588.00
M3
26.00
533,100.00
13,860,600.00
26.00
13,860,600.00
M2
1,150.00
4,287.00
4,930,050.00
1,150.00
4,930,050.00
M2
1,150.00
44,840.00
51,566,000.00
1,150.00
51,566,000.00
M2
6.00
47,113.00
282,678.00
6.00
282,678.00
ML
260.00
38,108.00
9,908,080.00
260.00
9,908,080.00
M2
81.00
54,842.00
4,442,202.00
81.00
4,442,202.00
ML
23.00
81,136.00
1,866,128.00
23.00
1,866,128.00
M3
1.00
311,121.00
311,121.00
1.00
311,121.00
M3
3.00
85,032.00
255,096.00
3.00
255,096.00
ML
7.00
188,339.00
1,318,373.00
7.00
1,318,373.00
M3
10.00
22,566.00
225,660.00
10.00
225,660.00
211.00
4,842.00
1,021,662.00
211.00
1,021,662.00
*Conformacin de andenes
M2
M2
M2
211.00
3,777.00
796,947.00
211.00
796,947.00
M2
211.00
1,295.00
273,245.00
211.00
273,245.00
UND
50.00
11,648.00
582,400.00
50.00
582,400.00
UND
8.00
26,716.00
213,728.00
8.00
213,728.00
UND
6.00
26,716.00
160,296.00
6.00
160,296.00
UND
16.00
21,716.00
347,456.00
16.00
347,456.00
UND
17.00
26,716.00
454,172.00
17.00
454,172.00
M3
42.00
24,362.00
1,023,204.00
42.00
1,023,204.00
ML
70.00
140,516.83
9,836,178.33
70.00
9,836,178.33
ML
70.00
60,161.00
4,211,270.00
70.00
4,211,270.00
UND
6.00
247,782.14
1,486,692.86
6.00
1,486,692.86
ML
50.00
36,670.57
1,833,528.57
50.00
1,833,528.57
UND
56.00
19,321.50
1,082,004.00
56.00
1,082,004.00
UND
1.00
22,849,480.00
22,849,480.00
1.00
22,849,480.00
UND
1.00
6,604,360.00
6,604,360.00
1.00
6,604,360.00
ML
80.00
62,161.00
4,972,880.00
80.00
4,972,880.00
UND
5.00
247,782.14
1,238,910.71
5.00
1,238,910.71
ML
80.00
38,670.57
3,093,645.71
80.00
3,093,645.71
UND
8.00
19,321.50
154,572.00
8.00
154,572.00
291,021,942.18
291,021,942.18
AIU 32%
93,127,021.50
93,127,021.50
2,793,810.64
2,328,175.54
386,942,774.32
894,019.41
Valor
SON: .
Teodoro Durongo
JORGE
Interventor
CONTRATO DE OBRA
VALOR
VALOR ACUMULADO
ACTA SEMANAL
386,942,774.32
386,942,774.32
ACTA No.
SEMANA 2
SEMANA DEL
CANTIDAD
VALOR
4,602.00
AL
FECHA:
CANTIDAD ACOMULADA
VALOR
13,575,900.00
7,670.00
22,626,500.00
0.00
0.00
1.00
1,500,000.00
0.00
0.00
50.00
741,950.00
21.00
525,945.00
42.00
1,051,890.00
74.80
2,700,280.00
130.90
4,725,490.00
10.00
544,090.00
10.00
544,090.00
37.40
1,507,220.00
37.40
1,507,220.00
15.60
876,454.80
15.60
876,454.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Costo Directo
Acumulado
33,573,594.80
AIU 32%
19,729,889.80
6,313,564.74
AIU 32%
10,743,550.34
Subtotal
26,043,454.54
Subtotal
44,317,145.14
IVA
60,610.22
IVA
103,138.08
44,420,283.22
342,522,491.10
VIECCO
Residente
Contratista
CONTRATO No.
FECHA VENCIMIENTO
170 - 2013
11-Jun-11
3.00
11-Sep-11
CONDICIONES ACTUALIZADAS
ITEM DE PAGO
UND
CANTIDAD
PRECIO UNITARIO
VALOR PARCIAL
CANTIDAD
VALOR
M2
7,670.00
2,950.00
22,626,500.00
7,670.00
22,626,500.00
UND
1.00
1,500,000.00
1,500,000.00
1.00
1,500,000.00
ML
50.00
14,839.00
741,950.00
50.00
741,950.00
M2
42.00
25,045.00
1,051,890.00
42.00
1,051,890.00
M2
187.00
36,100.00
6,750,700.00
187.00
6,750,700.00
ML
10.00
54,409.00
544,090.00
10.00
544,090.00
M2
187.00
40,300.00
7,536,100.00
187.00
7,536,100.00
M3
26.00
56,183.00
1,460,758.00
26.00
1,460,758.00
M2
33.0
8,107.00
267,531.00
33.00
267,531.00
UND
1.00
101,023.00
101,023.00
1.00
101,023.00
UND
10.0
865,364.00
8,653,640.00
10.00
8,653,640.00
UND
4.00
2,179,893.00
8,719,572.00
4.00
8,719,572.00
ML
140.0
285,750.00
40,005,000.00
140.00
40,005,000.00
UND
2.00
241,368.00
482,736.00
2.00
482,736.00
UND
2.00
1,585,547.00
3,171,094.00
2.00
3,171,094.00
ML
40.00
13,539.00
541,560.00
40.00
541,560.00
UND
14.00
428,653.00
6,001,142.00
14.00
6,001,142.00
M2
518.00
2,943.00
1,524,474.00
518.00
1,524,474.00
M3
104.00
89,032.00
9,259,328.00
104.00
9,259,328.00
*Imprimacin asfaltica
M2
518.00
4,397.00
2,277,646.00
518.00
2,277,646.00
M3
36.00
461,183.00
16,602,588.00
36.00
16,602,588.00
M3
26.00
533,100.00
13,860,600.00
26.00
13,860,600.00
M2
1,150.00
4,287.00
4,930,050.00
1,150.00
4,930,050.00
M2
1,150.00
44,840.00
51,566,000.00
1,150.00
51,566,000.00
M2
6.00
47,113.00
282,678.00
6.00
282,678.00
ML
260.00
38,108.00
9,908,080.00
260.00
9,908,080.00
M2
81.00
54,842.00
4,442,202.00
81.00
4,442,202.00
ML
23.00
81,136.00
1,866,128.00
23.00
1,866,128.00
M3
1.00
311,121.00
311,121.00
1.00
311,121.00
M3
3.00
85,032.00
255,096.00
3.00
255,096.00
ML
7.00
188,339.00
1,318,373.00
7.00
1,318,373.00
M3
M2
10.00
22,566.00
225,660.00
10.00
225,660.00
211.00
4,842.00
1,021,662.00
211.00
1,021,662.00
*Conformacin de andenes
M2
M2
211.00
3,777.00
796,947.00
211.00
796,947.00
M2
211.00
1,295.00
273,245.00
211.00
273,245.00
UND
50.00
11,648.00
582,400.00
50.00
582,400.00
UND
8.00
26,716.00
213,728.00
8.00
213,728.00
UND
6.00
26,716.00
160,296.00
6.00
160,296.00
UND
16.00
21,716.00
347,456.00
16.00
347,456.00
UND
17.00
26,716.00
454,172.00
17.00
454,172.00
M3
42.00
24,362.00
1,023,204.00
42.00
1,023,204.00
ML
70.00
140,516.83
9,836,178.33
70.00
9,836,178.33
ML
70.00
60,161.00
4,211,270.00
70.00
4,211,270.00
UND
6.00
247,782.14
1,486,692.86
6.00
1,486,692.86
ML
50.00
36,670.57
1,833,528.57
50.00
1,833,528.57
UND
56.00
19,321.50
1,082,004.00
56.00
1,082,004.00
UND
1.00
22,849,480.00
22,849,480.00
1.00
22,849,480.00
UND
1.00
22,849,480.00
22,849,480.00
1.00
22,849,480.00
UND
1.00
6,604,360.00
6,604,360.00
1.00
6,604,360.00
ML
80.00
62,161.00
4,972,880.00
80.00
4,972,880.00
UND
5.00
247,782.14
1,238,910.71
5.00
1,238,910.71
ML
80.00
38,670.57
3,093,645.71
80.00
3,093,645.71
UND
8.00
19,321.50
154,572.00
8.00
154,572.00
Voltios
291,021,942.18
291,021,942.18
AIU 32%
93,127,021.50
93,127,021.50
2,793,810.64
2,328,175.54
386,942,774.32
386,477,139.22
SON: .
Teodoro Durongo
ING LEAL
Interventor
CONTRATO DE OBRA
VALOR
VALOR ACUMULADO
ACTA SEMANAL
386,942,774.32
386,942,774.32
ACTA No.
SEMANA 3
SEMANA DEL
CANTIDAD
VALOR
0.00
AL
FECHA:
CANTIDAD ACOMULADA
VALOR
0.00
7,670.00
22,626,500.00
0.00
0.00
1.00
1,500,000.00
0.00
0.00
50.00
741,950.00
0.00
0.00
42.00
1,051,890.00
56.10
2,025,210.00
187.00
6,750,700.00
0.00
0.00
10.00
544,090.00
130.90
5,275,270.00
168.30
6,782,490.00
10.40
584,303.20
26.00
1,460,758.00
33.00
267,531.00
33.00
267,531.00
1.00
101,023.00
1.00
101,023.00
1.00
865,364.00
1.00
865,364.00
1.20
2,615,871.60
1.20
2,615,871.60
56.00
16,002,000.00
56.00
16,002,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
40.00
541,560.00
40.00
541,560.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
24.00
1,491,864.00
24.00
1,491,864.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Costo Directo
Acumulado
63,343,591.60
AIU 32%
29,769,996.80
9,526,398.98
AIU
20,269,949.31
Subtotal
39,296,395.78
Subtotal
83,613,540.91
IVA
91,453.43
IVA
194,591.51
83,808,132.43
303,134,641.90
VIECCO
Residente
Contratista
CONTRATO No.
FECHA VENCIMIENTO
170 - 2013
11-Jun-11
3.00
11-Sep-11
CONDICIONES ACTUALIZADAS
ITEM DE PAGO
UND
CANTIDAD
PRECIO UNITARIO
VALOR PARCIAL
CANTIDAD
VALOR
M2
7,670.00
2,950.00
22,626,500.00
7,670.00
22,626,500.00
UND
1.00
1,500,000.00
1,500,000.00
1.00
1,500,000.00
ML
50.00
14,839.00
741,950.00
50.00
741,950.00
M2
42.00
25,045.00
1,051,890.00
42.00
1,051,890.00
M2
187.00
36,100.00
6,750,700.00
187.00
6,750,700.00
ML
10.00
54,409.00
544,090.00
10.00
544,090.00
M2
187.00
40,300.00
7,536,100.00
187.00
7,536,100.00
M3
26.00
56,183.00
1,460,758.00
26.00
1,460,758.00
M2
33.0
8,107.00
267,531.00
33.00
267,531.00
UND
1.00
101,023.00
101,023.00
1.00
101,023.00
UND
10.0
865,364.00
8,653,640.00
10.00
8,653,640.00
UND
4.00
2,179,893.00
8,719,572.00
4.00
8,719,572.00
ML
140.0
285,750.00
40,005,000.00
140.00
40,005,000.00
UND
2.00
241,368.00
482,736.00
2.00
482,736.00
UND
2.00
1,585,547.00
3,171,094.00
2.00
3,171,094.00
ML
40.00
13,539.00
541,560.00
40.00
541,560.00
UND
14.00
428,653.00
6,001,142.00
14.00
6,001,142.00
M2
518.00
2,943.00
1,524,474.00
518.00
1,524,474.00
M3
104.00
89,032.00
9,259,328.00
104.00
9,259,328.00
*Imprimacin asfaltica
M2
518.00
4,397.00
2,277,646.00
518.00
2,277,646.00
M3
36.00
461,183.00
16,602,588.00
36.00
16,602,588.00
M3
26.00
533,100.00
13,860,600.00
26.00
13,860,600.00
M2
1,150.00
4,287.00
4,930,050.00
1,150.00
4,930,050.00
M2
1,150.00
44,840.00
51,566,000.00
1,150.00
51,566,000.00
M2
6.00
47,113.00
282,678.00
6.00
282,678.00
ML
260.00
38,108.00
9,908,080.00
260.00
9,908,080.00
M2
81.00
54,842.00
4,442,202.00
81.00
4,442,202.00
ML
23.00
81,136.00
1,866,128.00
23.00
1,866,128.00
M3
1.00
311,121.00
311,121.00
1.00
311,121.00
M3
3.00
85,032.00
255,096.00
3.00
255,096.00
ML
7.00
188,339.00
1,318,373.00
7.00
1,318,373.00
M3
M2
10.00
22,566.00
225,660.00
10.00
225,660.00
211.00
4,842.00
1,021,662.00
211.00
1,021,662.00
*Conformacin de andenes
M2
M2
211.00
3,777.00
796,947.00
211.00
796,947.00
M2
211.00
1,295.00
273,245.00
211.00
273,245.00
UND
50.00
11,648.00
582,400.00
50.00
582,400.00
UND
8.00
26,716.00
213,728.00
8.00
213,728.00
UND
6.00
26,716.00
160,296.00
6.00
160,296.00
UND
16.00
21,716.00
347,456.00
16.00
347,456.00
UND
17.00
26,716.00
454,172.00
17.00
454,172.00
M3
42.00
24,362.00
1,023,204.00
42.00
1,023,204.00
ML
70.00
140,516.83
9,836,178.33
70.00
9,836,178.33
ML
70.00
60,161.00
4,211,270.00
70.00
4,211,270.00
UND
6.00
247,782.14
1,486,692.86
6.00
1,486,692.86
ML
50.00
36,670.57
1,833,528.57
50.00
1,833,528.57
UND
56.00
19,321.50
1,082,004.00
56.00
1,082,004.00
UND
1.00
22,849,480.00
22,849,480.00
1.00
22,849,480.00
UND
1.00
22,849,480.00
22,849,480.00
1.00
22,849,480.00
UND
1.00
6,604,360.00
6,604,360.00
1.00
6,604,360.00
ML
80.00
62,161.00
4,972,880.00
80.00
4,972,880.00
UND
5.00
247,782.14
1,238,910.71
5.00
1,238,910.71
ML
80.00
38,670.57
3,093,645.71
80.00
3,093,645.71
UND
8.00
19,321.50
154,572.00
8.00
154,572.00
Voltios
Certificacion Aumento de potencia de subestacion II
Instalacion de tubo para redes subtarreneas generales de
distribucion incluye canalizacion, excavacion y retiro de
materiales
291,021,942.18
291,021,942.18
AIU 32%
93,127,021.50
9,312,702,149.76
2,793,810.64
2,328,175.54
386,942,774.32
2,793,810.64
SON: .
Teodoro Durongo
ING JORGE
Interventor
CONTRATO DE OBRA
VALOR
VALOR ACUMULADO
ACTA SEMANAL
386,942,774.32
386,942,774.32
ACTA No.
SEMANA 4
SEMANA DEL
AL
FECHA:
CANTIDAD
VALOR
0.00
CANTIDAD ACOMULADA
VALOR
0.00
7,670.00
22,626,500.00
0.00
0.00
1.00
1,500,000.00
0.00
0.00
50.00
741,950.00
0.00
0.00
42.00
1,051,890.00
0.00
0.00
187.00
6,750,700.00
0.00
0.00
10.00
544,090.00
0.00
0.00
168.30
6,782,490.00
0.00
0.00
26.00
1,460,758.00
0.00
0.00
33.00
267,531.00
0.00
0.00
1.00
101,023.00
6.00
5,192,184.00
7.00
6,057,548.00
0.00
0.00
1.20
2,615,871.60
84.00
24,003,000.00
140.00
40,005,000.00
2.00
482,736.00
2.00
482,736.00
0.60
951,328.20
0.60
951,328.20
0.00
0.00
40.00
541,560.00
2.80
1,200,228.40
2.80
1,200,228.40
51.80
152,447.40
51.80
152,447.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
56.00
3,481,016.00
80.00
4,972,880.00
5.00
1,238,910.71
5.00
1,238,910.71
8.00
309,364.57
8.00
309,364.57
0.00
0.00
0.00
0.00
Costo Directo
37,011,215.29
Acumulado
AIU 32%
11,843,588.89
AIU
Subtotal
48,854,804.18
Subtotal
IVA
113,698.45
Valor total Acta
100,354,806.89
32,113,538.20
132,468,345.09
IVA
256,908.31
132,725,253.39
254,217,520.93
VIECCO
Residente
Contratista
CONTRATO No.
FECHA DE INICIACION
PLAZO (MESES)
FECHA VENCIMIENTO
170 - 2013
11-Jun-11
3.00
11-Sep-11
CONDICIONES ACTUALIZADAS
ITEM DE PAGO
UND
CANTIDAD
PRECIO UNITARIO
VALOR PARCIAL
CANTIDAD
VALOR
M2
7,670.00
2,950.00
22,626,500.00
7,670.00
22,626,500.00
UND
1.00
1,500,000.00
1,500,000.00
1.00
1,500,000.00
ML
50.00
14,839.00
741,950.00
50.00
741,950.00
M2
42.00
25,045.00
1,051,890.00
42.00
1,051,890.00
M2
187.00
36,100.00
6,750,700.00
187.00
6,750,700.00
ML
10.00
54,409.00
544,090.00
10.00
544,090.00
M2
187.00
40,300.00
7,536,100.00
187.00
7,536,100.00
M3
26.00
56,183.00
1,460,758.00
26.00
1,460,758.00
M2
33.0
8,107.00
267,531.00
33.00
267,531.00
UND
1.00
101,023.00
101,023.00
1.00
101,023.00
UND
10.0
865,364.00
8,653,640.00
10.00
8,653,640.00
UND
4.00
2,179,893.00
8,719,572.00
4.00
8,719,572.00
ML
140.0
285,750.00
40,005,000.00
140.00
40,005,000.00
UND
2.00
241,368.00
482,736.00
2.00
482,736.00
UND
2.00
1,585,547.00
3,171,094.00
2.00
3,171,094.00
ML
40.00
13,539.00
541,560.00
40.00
541,560.00
UND
14.00
428,653.00
6,001,142.00
14.00
6,001,142.00
M2
518.00
2,943.00
1,524,474.00
518.00
1,524,474.00
M3
104.00
89,032.00
9,259,328.00
104.00
9,259,328.00
M3
104.00
89,032.00
9,259,328.00
104.00
9,259,328.00
*Imprimacin asfaltica
M2
518.00
4,397.00
2,277,646.00
518.00
2,277,646.00
M3
36.00
461,183.00
16,602,588.00
36.00
16,602,588.00
M3
26.00
533,100.00
13,860,600.00
26.00
13,860,600.00
M2
1,150.00
4,287.00
4,930,050.00
1,150.00
4,930,050.00
M2
1,150.00
44,840.00
51,566,000.00
1,150.00
51,566,000.00
M2
6.00
47,113.00
282,678.00
6.00
282,678.00
ML
260.00
38,108.00
9,908,080.00
260.00
9,908,080.00
M2
81.00
54,842.00
4,442,202.00
81.00
4,442,202.00
ML
23.00
81,136.00
1,866,128.00
23.00
1,866,128.00
M3
1.00
311,121.00
311,121.00
1.00
311,121.00
M3
3.00
85,032.00
255,096.00
3.00
255,096.00
ML
7.00
188,339.00
1,318,373.00
7.00
1,318,373.00
M3
M2
10.00
22,566.00
225,660.00
10.00
225,660.00
211.00
4,842.00
1,021,662.00
211.00
1,021,662.00
*Conformacin de andenes
M2
M2
211.00
3,777.00
796,947.00
211.00
796,947.00
M2
211.00
1,295.00
273,245.00
211.00
273,245.00
UND
50.00
11,648.00
582,400.00
50.00
582,400.00
UND
8.00
26,716.00
213,728.00
8.00
213,728.00
UND
6.00
26,716.00
160,296.00
6.00
160,296.00
UND
16.00
21,716.00
347,456.00
16.00
347,456.00
UND
17.00
26,716.00
454,172.00
17.00
454,172.00
M3
42.00
24,362.00
1,023,204.00
42.00
1,023,204.00
ML
70.00
140,516.83
9,836,178.33
70.00
9,836,178.33
ML
70.00
60,161.00
4,211,270.00
70.00
4,211,270.00
UND
6.00
247,782.14
1,486,692.86
6.00
1,486,692.86
ML
50.00
36,670.57
1,833,528.57
50.00
1,833,528.57
ML
50.00
36,670.57
1,833,528.57
50.00
1,833,528.57
UND
56.00
19,321.50
1,082,004.00
56.00
1,082,004.00
UND
1.00
22,849,480.00
22,849,480.00
1.00
22,849,480.00
UND
1.00
6,604,360.00
6,604,360.00
1.00
6,604,360.00
ML
80.00
62,161.00
4,972,880.00
80.00
4,972,880.00
UND
5.00
247,782.14
1,238,910.71
5.00
1,238,910.71
ML
80.00
38,670.57
3,093,645.71
80.00
3,093,645.71
UND
8.00
19,321.50
154,572.00
8.00
154,572.00
por apartamento.
Cajas registro de 0.3m x 0.3 m.
Subestacion de 150 kVA Paud Mounted 13200 /220127 Voltios
Certificacion Aumento de potencia de subestacion
II
291,021,942.18
291,021,942.18
AIU 32%
93,127,021.50
93,127,021.50
2,793,810.64
2,328,175.54
386,942,774.32
2,793,810.64
SON: .
Teodoro Durongo
ING JORGE
Interventor
CONTRATO DE OBRA
VALOR
VALOR ACUMULADO
ACTA SEMANAL
386,942,774.32
386,942,774.32
ACTA No.
SEMANA 5
SEMANA DEL
AL
FECHA:
CANTIDAD
VALOR
0.00
CANTIDAD ACOMULADA
VALOR
0.00
7,670.00
22,626,500.00
0.00
0.00
1.00
1,500,000.00
0.00
0.00
50.00
741,950.00
0.00
0.00
42.00
1,051,890.00
0.00
0.00
187.00
6,750,700.00
0.00
0.00
10.00
544,090.00
0.00
0.00
168.30
6,782,490.00
10.40
584,303.20
26.00
1,460,758.00
0.00
0.00
33.00
267,531.00
0.00
0.00
1.00
101,023.00
0.00
0.00
7.00
6,057,548.00
1.20
2,615,871.60
1.20
2,615,871.60
0.00
0.00
140.00
40,005,000.00
0.00
0.00
2.00
482,736.00
0.00
0.00
0.60
951,328.20
0.00
0.00
40.00
541,560.00
9.80
4,200,799.40
12.60
5,401,027.80
362.60
1,067,131.80
414.40
1,219,579.20
31.20
2,777,798.40
31.20
2,777,798.40
31.20
2,777,798.40
31.20
2,777,798.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
80.00
4,972,880.00
0.00
0.00
5.00
1,238,910.71
40.00
1,546,822.86
48.00
1,856,187.43
4.80
92,743.20
4.80
92,743.20
Costo Directo
12,885,470.46
Acumulado
110,040,102.54
AIU 32%
4,123,350.55
AIU 32%
35,212,832.81
Subtotal
17,008,821.00
Subtotal
145,252,935.36
IVA
39,584.17
Valor total Acta
IVA
338,043.20
145,590,978.55
241,351,795.77
VIECCO
Residente
Contratista