More Related Content Similar to Acta final pintura 2
Similar to Acta final pintura 2 (20) 1. Convenio No. 25 del 3 de Diciembre de 2008 Valor Total del Convenio 402,401,667
REPUBLICA DE COLOMBIA Contrato de Interventoría No. 016 de Enero 6 de 2009 Valor Aporte Municicpio 372,401,667 ACTA FINAL
OBJETO:AUNAR ESFUERZOS FINANCIEROS, ADMINISTRATIVOS, Valor Aporte Fundación 30,000,000 DE OBRA
DEPARTAMENTO DEL TOLIMA TÉCNICOS OPERATIVOS A FIN DE ADMINISTRAR Y EJECUTAR LOS Plazo 90 Dias Calendario
RECURSOS ECONÓMICOS PARA EL MANTENIMIENTO Y Fecha de Iniciación 23 de Diciembre de 2008 ACTA: No. 001 MES: MARZO DE 2009
DE LAS INSTITUCIONES EDUCATIVAS DEL MUNICIPIO DE PIEDRAS
MUNICIPIO DE PIEDRAS - TOLIMA Contratista: FUNDACIÓN APOYO AL DESARROLLO SOCIAL¨
TOLIMA
FADPES¨
Fecha de Terminación 13 de Marzo de 2009.
REPRESENTANTE LEGAL : EMERSON SERRANO FIERRO FECHA: 13 DE MARZO DE 2009
Interventoria : Ing. ALBERTO CASABIANCA MORENO.
No. CONDICIONES CONTRACTUALES OBRA EJECUTADA
ORD. ORIGINALES CANTIDADES ACTUALIZADAS PRESENTA ACTA FINAL ACUMULADA No.
PRECIO ORD.
ITEM DESCRIPCÍON UNID CANTIDAD UNITARIO VALOR CANTIDAD VALOR CANT. VALOR CANT. VALOR
1
COLEGIO PIEDRAS (PINTURA COLEGIO
JUAN LOZANO Y LOZANO)
1 1.1 LAVADO A PRESION M2 6,108.83 2,426.00 14,817,822.00 5,749.00 13,947,074.00 5,749.00 13,947,074.00 5,749.00 13,947,074.00 1
2 1.2 LIJADA DE MURO M2 6,108.83 1,696.00 10,362,164.00 4,296.00 7,286,016.00 4,296.00 7,286,016.00 4,296.00 7,286,016.00 2
3 1.3 VINILO A TRES MANOS M2 6,108.83 7,123.00 43,512,097.00 5,021.00 35,764,583.00 5,021.00 35,764,583.00 5,021.00 35,764,583.00 3
4 1.3 ESTUCO M2 1,320.62 4,618.00 6,099,040.00 1,506.30 6,956,093.40 1,506.30 6,956,093.40 1,506.30 6,956,093.40 4
5 1.4 DEMARCACION POLIDEPORTIVO ML 257.24 3,813.00 980,848.00 209.00 796,917.00 209.00 796,917.00 209.00 796,917.00 5
1.5
6 ESMALTE LAMINA LINEAL (MARCOS VENTANAS) ML 1,307.55 2,871.00 3,753,623.00 0.00 0.00 0.00 0.00 0.00 0.00 6
7 1.6 ESMALTE LAMINA LLENA (PUERTAS) M2 176.00 6,956.00 1,224,314.00 180.41 1,254,931.96 180.41 1,254,931.96 180.41 1,254,931.96 7
8 1.7 ESMALTE REJA PARA VENTANAS ML 0.00 2,549.00 0.00 47.00 119,803.00 47.00 119,803.00 47.00 119,803.00 8
9 1.8 PINTURA ACEITE PARA ZOCALO h=0,25 M ML 0.00 6,114.00 0.00 467.80 2,860,129.20 467.80 2,860,129.20 467.80 2,860,129.20 9
10 1.9 ESMALTE PARA CORREAS EN CUBIERTA ML 0.00 11,885.00 0.00 150.00 1,782,750.00 150.00 1,782,750.00 150.00 1,782,750.00 10
11 1.1 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 373.00 1,857,913.00 373.00 1,857,913.00 373.00 1,857,913.00 11
12 1.11 REVOQUE M2 0.00 14,832.00 0.00 300.72 4,460,279.04 300.72 4,460,279.04 300.72 4,460,279.04 12
13 1.12 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 257.76 908,346.24 257.76 908,346.24 257.76 908,346.24 13
14 ADIC MANTENIMIENTO ELECTRICO GL 0.00 3,154,362.00 0.00 1.00 3,154,362.00 1.00 3,154,362.00 1.00 3,154,362.00 14
15 ADIC MANTENIMIENTO ZONA VERDE GL 0.00 465,000.00 0.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00 15
16 ADIC ASEO GENERAL GL 0.00 1,508,700.00 0.00 1.00 1,508,700.00 1.00 1,508,700.00 1.00 1,508,700.00 16
ESCUELA PIEDRAS SEDE 1 (PINTURA
2
PRIMARIA JUAN LOZANO Y LOZANO)
17 2.1 LAVADO A PRESION M2 1,504.97 2,426.00 3,650,515.00 2,277.00 5,524,002.00 2,277.00 5,524,002.00 2,277.00 5,524,002.00 17
18 2.2 LIJADA DE MURO M2 1,504.97 1,696.00 2,552,820.00 1,065.00 1,806,240.00 1,065.00 1,806,240.00 1,065.00 1,806,240.00 18
19 2.3 VINILO A TRES MANOS M2 1,504.97 7,123.00 10,719,630.00 1,065.00 7,585,995.00 1,065.00 7,585,995.00 1,065.00 7,585,995.00 19
20 2.4 ESTUCO M2 324.46 4,618.00 1,498,466.00 319.50 1,475,451.00 319.50 1,475,451.00 319.50 1,475,451.00 20
21 2.5 DEMARCACION POLIDEPORTIVO ML 128.62 3,813.00 490,424.00 188.95 720,466.35 188.95 720,466.35 188.95 720,466.35 21
2.6
22 ESMALTE LAMINA LINEAL (MARCOS VENTANAS) ML 445.00 2,871.00 1,277,475.00 75.00 215,325.00 75.00 215,325.00 75.00 215,325.00 22
23 2.7 ESMALTE LAMINA LLENA (PUERTAS) M2 77.44 6,956.00 538,698.00 71.07 494,362.92 71.07 494,362.92 71.07 494,362.92 23
24 2.8 ESMALTE LAMINA LLENA (VENTANAS) M2 0.00 6,958.00 0.00 40.00 278,320.00 40.00 278,320.00 40.00 278,320.00 24
25 2.9 ESMALTE REJA PARA VENTANAS ML 0.00 2,549.00 0.00 211.00 537,839.00 211.00 537,839.00 211.00 537,839.00 25
26 2.10. PINTURA ACEITE PARA ZOCALO h=0,22 M ML 0.00 5,561.00 0.00 108.00 600,588.00 108.00 600,588.00 108.00 600,588.00 26
27 2.11 ESMALTE MURO LADRILLO A LA VISTA M2 0.00 7,998.00 0.00 100.00 799,800.00 100.00 799,800.00 100.00 799,800.00 27
28 2.12 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 86.00 428,366.00 86.00 428,366.00 86.00 428,366.00 28
29 2.13 REVOQUE M2 0.00 14,832.00 0.00 74.55 1,105,725.60 74.55 1,105,725.60 74.55 1,105,725.60 29
30 2.14 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 63.90 225,183.60 63.90 225,183.60 63.90 225,183.60 30
31 ADIC MANTENIMIENTO ELECTRICO GL 0.00 1,055,282.00 0.00 1.00 1,055,282.00 1.00 1,055,282.00 1.00 1,055,282.00 31
32 ADIC ASEO GENERAL GL 0.00 810,085.00 0.00 1.00 810,085.00 1.00 810,085.00 1.00 810,085.00 32
2. 3 ESCUELA PIEDRAS SEDES 2 (PINTURA
PREESCOLAR JUAN LOZANO Y LOZANO)
33 3.1 LAVADO A PRESION M2 766.94 2,426.00 1,860,320.00 1,260.00 3,056,760.00 1,260.00 3,056,760.00 1,260.00 3,056,760.00 33
34 3.2 LIJADA DE MURO M2 766.94 1,696.00 1,300,930.00 600.00 1,017,600.00 600.00 1,017,600.00 600.00 1,017,600.00 34
35 3.3 VINILO A TRES MANOS M2 766.94 7,123.00 5,462,776.00 600.00 4,273,800.00 600.00 4,273,800.00 600.00 4,273,800.00 35
36 3.4 ESTUCO M2 165.69 4,618.00 765,215.00 120.00 554,160.00 120.00 554,160.00 120.00 554,160.00 36
3.5
37 ESMALTE LAMINA LINEAL (MARCOS VENTANAS) ML 305.00 2,871.00 875,573.00 30.00 86,130.00 30.00 86,130.00 30.00 86,130.00 37
38 3.6 ESMALTE LAMINA LLENA (PUERTAS) M2 49.28 6,956.00 342,808.00 42.70 297,021.20 42.70 297,021.20 42.70 297,021.20 38
39 3.7 ESMALTE REJA PARA VENTANAS ML 0.00 2,549.00 0.00 390.00 994,110.00 390.00 994,110.00 390.00 994,110.00 39
40 3.8 PINTURA ACEITE PARA ZOCALO h=0,25 M ML 0.00 6,114.00 0.00 181.20 1,107,856.80 181.20 1,107,856.80 181.20 1,107,856.80 40
41 3.9 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 145.00 722,245.00 145.00 722,245.00 145.00 722,245.00 41
42 3.10. REVOQUE M2 0.00 14,832.00 0.00 42.00 622,944.00 42.00 622,944.00 42.00 622,944.00 42
43 3.11 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 36.00 126,864.00 36.00 126,864.00 36.00 126,864.00 43
44 ADIC MANTENIMIENTO ELECTRICO GL 0.00 1,055,282.00 0.00 1.00 1,055,282.00 1.00 1,055,282.00 1.00 1,055,282.00 44
45 ADIC ASEO GENERAL GL 0.00 810,085.00 0.00 1.00 810,085.00 1.00 810,085.00 1.00 810,085.00 45
4 PINTURA ESCUELA GUATAQUISITO
46 4.1 LAVADO A PRESION M2 950.62 2,426.00 2,305,862.00 1,292.00 3,134,392.00 1,292.00 3,134,392.00 1,292.00 3,134,392.00 46
47 4.2 LIJADA DE MURO M2 950.62 1,861.00 1,769,009.00 492.00 915,612.00 492.00 915,612.00 492.00 915,612.00 47
48 4.3 VINILO A TRES MANOS M2 950.62 7,123.00 6,771,095.00 492.00 3,504,516.00 492.00 3,504,516.00 492.00 3,504,516.00 48
49 4.4 ESTUCO M2 262.20 4,618.00 1,210,922.00 147.60 681,616.80 147.60 681,616.80 147.60 681,616.80 49
50 4.5 DEMARCACION POLIDEPORTIVO ML 128.62 2,117.00 272,249.00 144.00 304,848.00 144.00 304,848.00 144.00 304,848.00 50
4.6
51 ESMALTE LAMINA LINEAL (MARCOS VENTANAS) ML 65.00 2,871.00 186,597.00 0.00 0.00 0.00 0.00 0.00 0.00 51
52 4.7 ESMALTE LAMINA LLENA (PUERTAS) M2 14.08 6,956.00 97,945.00 24.87 172,995.72 24.87 172,995.72 24.87 172,995.72 52
53 4.8 MURO EN BLOQUE M² 34.00 34,957.00 1,188,547.00 19.56 683,758.92 19.56 683,758.92 19.56 683,758.92 53
54 4.9 PAÑETE M² 34.00 16,815.00 571,702.00 0.00 0.00 0.00 0.00 0.00 0.00 54
55 4.10 FORMALETA VIGA ML 24.00 13,016.00 312,388.00 0.00 0.00 0.00 0.00 0.00 0.00 55
56 4.11 VIGA DE AMARRE ELEVADA ML 24.00 33,279.00 798,698.00 0.00 0.00 0.00 0.00 0.00 0.00 56
57 4.12 EPOXICO ML 3.50 20,584.00 72,044.00 0.00 0.00 0.00 0.00 0.00 0.00 57
58 4.13 IMPERMEABILIZACION TANQUE M² 18.00 25,444.00 457,984.00 0.00 0.00 0.00 0.00 0.00 0.00 58
59 4.14 ENCHAPE PORCELANA BLANCA 20 X 20 M² 16.00 44,500.00 712,000.00 9.00 400,500.00 9.00 400,500.00 9.00 400,500.00 59
60 4.15 MARQUESINA M² 29.11 245,700.00 7,152,327.00 34.00 8,353,800.00 34.00 8,353,800.00 34.00 8,353,800.00 60
61 4.16 BAÑOS UND 2.00 867,745.00 1,735,490.00 2.00 1,735,490.00 2.00 1,735,490.00 2.00 1,735,490.00 61
62 4.17 ESMALTE REJA PARA VENTANAS ML 0.00 2,549.00 0.00 84.00 214,116.00 84.00 214,116.00 84.00 214,116.00 62
63 4.18 PINTURA ACEITE PARA ZOCALO h=0,35 M ML 0.00 6,970.00 0.00 82.20 572,934.00 82.20 572,934.00 82.20 572,934.00 63
64 4.19 PINTURA ACEITE PARA ZOCALO h=0,25 M ML 0.00 6,114.00 0.00 8.10 49,523.40 8.10 49,523.40 8.10 49,523.40 64
65 4.20. PINTURA ACEITE PARA ZOCALO h=1 M ML 0.00 11,168.00 0.00 16.70 186,505.60 16.70 186,505.60 16.70 186,505.60 65
66 4.21 PINTURA ACEITE PARA ZOCALO h=0,12 M ML 0.00 3,972.00 0.00 60.00 238,320.00 60.00 238,320.00 60.00 238,320.00 66
67 4.22 COLUMNA METALICA PARA MARQUESINA ML 0.00 225,049.00 0.00 14.00 3,150,686.00 14.00 3,150,686.00 14.00 3,150,686.00 67
68 4.23 PLACA CONCRETO REFORAZO e=0,10 m M2 0.00 65,600.00 0.00 5.44 356,864.00 5.44 356,864.00 5.44 356,864.00 68
69 4.24 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 134.00 667,454.00 134.00 667,454.00 134.00 667,454.00 69
70 4.25 DESMONTE DE ADOQUIN M2 0.00 9,956.00 0.00 30.00 298,680.00 30.00 298,680.00 30.00 298,680.00 70
71 4.26 INSTALACION ADOQUIN M2 0.00 11,897.00 0.00 25.00 297,425.00 25.00 297,425.00 25.00 297,425.00 71
72 4.27 TUBERIA SANITARIA PVC3'' ML 0.00 27,639.00 0.00 11.00 304,029.00 11.00 304,029.00 11.00 304,029.00 72
73 4.28 TUBERIA SANITARIA PVC2" ML 0.00 23,841.00 0.00 12.00 286,092.00 12.00 286,092.00 12.00 286,092.00 73
74 4.29 TUBERIA HIDRAULICA 1" ML 0.00 13,162.00 0.00 19.00 250,078.00 19.00 250,078.00 19.00 250,078.00 74
75 4.30. CANAL METALICA ML 0.00 17,500.00 0.00 16.00 280,000.00 16.00 280,000.00 16.00 280,000.00 75
76 4.31 PUERTA MET. 0.65 X 1.60m INCL. INST. UN 0.00 290,412.00 0.00 2.00 580,824.00 2.00 580,824.00 2.00 580,824.00 76
77 4.32 REVOQUE M2 0.00 14,832.00 0.00 34.44 510,814.08 34.44 510,814.08 34.44 510,814.08 77
78 4.33 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 29.52 104,028.48 29.52 104,028.48 29.52 104,028.48 78
79 ADIC MANTENIMIENTO ELECTRICO GL 0.00 1,055,282.00 0.00 1.00 1,055,282.00 1.00 1,055,282.00 1.00 1,055,282.00 79
80 ADIC ASEO GENERAL GL 0.00 810,085.00 0.00 1.00 810,085.00 1.00 810,085.00 1.00 810,085.00 80
3. 5
PINTURA ESCUELA MANGA DE LA CEIBA
81 5.1 LAVADO A PRESION M2 644.77 2,426.00 1,563,980.00 687.00 1,666,662.00 687.00 1,666,662.00 687.00 1,666,662.00 81
82 5.2 LIJADA DE MURO M2 644.77 1,696.00 1,093,698.00 447.00 758,112.00 447.00 758,112.00 447.00 758,112.00 82
83 5.3 VINILO A TRES MANOS M2 644.77 7,123.00 4,592,581.00 447.00 3,183,981.00 447.00 3,183,981.00 447.00 3,183,981.00 83
84 5.4 ESTUCO M2 94.82 4,618.00 437,922.00 89.40 412,849.20 89.40 412,849.20 89.40 412,849.20 84
5.5
85 ESMALTE LAMINA LINEAL (MARCOS VENTANAS) ML 140.00 2,871.00 401,902.00 70.00 200,970.00 70.00 200,970.00 70.00 200,970.00 85
86 5.6 ESMALTE LAMINA LLENA (PUERTAS) M2 28.16 6,956.00 195,890.00 26.47 184,125.32 26.47 184,125.32 26.47 184,125.32 86
87 5.7 VINILO PARQUE EN MADERA UN 1.00 237,692.00 237,692.00 1.00 237,692.00 1.00 237,692.00 1.00 237,692.00 87
88 5.8 ESMALTE PARQUE METALICO UN 1.00 268,667.00 268,667.00 1.00 268,667.00 1.00 268,667.00 1.00 268,667.00 88
89 5.9 ESMALTE REJA PARA VENTANAS ML 0.00 2,549.00 0.00 140.00 356,860.00 140.00 356,860.00 140.00 356,860.00 89
90 5.10. PINTURA ACEITE PARA ZOCALO h=0,25 M ML 0.00 6,114.00 0.00 172.70 1,055,887.80 172.70 1,055,887.80 172.70 1,055,887.80 90
91 5.11 VINILO PARA REJA DE CERRAMIENTO M2 0.00 6,984.00 0.00 193.00 1,347,912.00 193.00 1,347,912.00 193.00 1,347,912.00 91
92 5.12 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 138.00 687,378.00 138.00 687,378.00 138.00 687,378.00 92
93 5.13 REVOQUE M2 0.00 14,832.00 0.00 31.29 464,093.28 31.29 464,093.28 31.29 464,093.28 93
94 5.14 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 26.82 94,513.68 26.82 94,513.68 26.82 94,513.68 94
95 5.15 MANTENIMIENTO ELECTRICO GL 0.00 1,055,282.00 0.00 1.00 1,055,282.00 1.00 1,055,282.00 1.00 1,055,282.00 95
96 ADIC MANTENIMIENTO ZONA VERDE GL 0.00 465,000.00 0.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00 96
97 ADIC ASEO GENERAL GL 0.00 810,085.00 0.00 1.00 810,085.00 1.00 810,085.00 1.00 810,085.00 97
6 PINTURA ESCUELA CHIPALO
98 6.1 LAVADO A PRESION M2 1,805.47 2,426.00 4,379,420.00 1,757.00 4,262,482.00 1,757.00 4,262,482.00 1,757.00 4,262,482.00 98
99 6.2 LIJADA DE MURO M2 1,805.47 1,696.00 3,062,547.00 857.00 1,453,472.00 857.00 1,453,472.00 857.00 1,453,472.00 99
100 6.3 VINILO A TRES MANOS M2 1,805.47 7,123.00 12,860,038.00 857.00 6,104,411.00 857.00 6,104,411.00 857.00 6,104,411.00 100
101 6.4 ESTUCO M2 563.28 4,618.00 2,601,423.00 171.40 791,525.20 171.40 791,525.20 171.40 791,525.20 101
102 6.5 DEMARCACION POLIDEPORTIVO ML 128.62 3,813.00 490,424.00 126.52 482,420.76 126.52 482,420.76 126.52 482,420.76 102
6.6
103 ESMALTE LAMINA LINEAL (MARCO VENTANAS) ML 426.45 2,871.00 1,224,223.00 0.00 0.00 0.00 0.00 0.00 0.00 103
104 6.7 ESMALTE LAMINA LLENA (PUERTAS) M2 59.84 6,956.00 416,267.00 49.90 347,104.40 49.90 347,104.40 49.90 347,104.40 104
105 6.8 ESMALTE REJA PARA VENTANAS ML 0.00 2,549.00 0.00 644.00 1,641,556.00 644.00 1,641,556.00 644.00 1,641,556.00 105
106 6.9 VINILO PARQUE EN MADERA UN 1.00 237,692.00 237,692.00 0.00 0.00 0.00 0.00 0.00 0.00 106
107 6.10. PINTURA ACEITE PARA ZOCALO h=0,50 M ML 0.00 8,380.00 0.00 53.88 451,514.40 53.88 451,514.40 53.88 451,514.40 107
108 6.11 PINTURA ACEITE PARA ZOCALO h=0,80 M ML 0.00 9,840.00 0.00 11.60 114,144.00 11.60 114,144.00 11.60 114,144.00 108
109 6.12 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 52.00 259,012.00 52.00 259,012.00 52.00 259,012.00 109
110 6.13 REVOQUE M2 0.00 14,832.00 0.00 59.99 889,771.68 59.99 889,771.68 59.99 889,771.68 110
111 6.14 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 51.42 181,204.08 51.42 181,204.08 51.42 181,204.08 111
112 ADIC MANTENIMIENTO ELECTRICO GL 0.00 1,055,282.00 0.00 1.00 1,055,282.00 1.00 1,055,282.00 1.00 1,055,282.00 112
113 ADIC ASEO GENERAL GL 0.00 810,085.00 0.00 1.00 810,085.00 1.00 810,085.00 1.00 810,085.00 113
7 PINTURA ESCUELA DE CAMAO
114 7.1 LAVADO A PRESION M2 539.23 2,426.00 1,307,978.00 1,046.00 2,537,596.00 1,046.00 2,537,596.00 1,046.00 2,537,596.00 114
115 7.2 LIJADA DE MURO M2 539.23 1,696.00 914,674.00 326.00 552,896.00 326.00 552,896.00 326.00 552,896.00 115
116 7.3 VINILO A TRES MANOS M2 539.23 7,123.00 3,840,838.00 326.00 2,322,098.00 326.00 2,322,098.00 326.00 2,322,098.00 116
117 7.4 ESTUCO M2 240.77 4,618.00 1,111,966.00 65.20 301,093.60 65.20 301,093.60 65.20 301,093.60 117
118 7.5 DEMARCACION POLIDEPORTIVO ML 128.62 2,117.00 272,249.00 0.00 0.00 0.00 0.00 0.00 0.00 118
7.6
119 ESMALTE LAMINA LINEAL (MARCO VENTANAS) ML 20.00 2,871.00 57,415.00 0.00 0.00 0.00 0.00 0.00 0.00 119
120 7.7 ESMALTE LAMINA LLENA (PUERTAS) M2 25.00 6,956.00 178,082.00 23.40 162,770.40 23.40 162,770.40 23.40 162,770.40 120
121 7.8 MURO EN BLOQUE M² 64.00 34,957.00 2,237,264.00 30.00 1,048,710.00 30.00 1,048,710.00 30.00 1,048,710.00 121
122 7.9 PAÑETE M² 64.00 16,815.00 1,076,145.00 60.00 1,008,900.00 60.00 1,008,900.00 60.00 1,008,900.00 122
123 7.10 FORMALETA VIGA ML 13.00 13,016.00 169,210.00 12.40 161,398.40 12.40 161,398.40 12.40 161,398.40 123
124 7.11 VIGA DE AMARRE ELEVADA ML 13.00 33,279.00 432,628.00 12.40 412,659.60 12.40 412,659.60 12.40 412,659.60 124
125 7.12 EPOXICO ML 13.00 20,584.00 267,592.00 0.00 0.00 0.00 0.00 0.00 0.00 125
126 7.13 IMPERMEABILIZACION TANQUE M² 16.00 25,444.00 407,097.00 0.00 0.00 0.00 0.00 0.00 0.00 126
4. 127 7.14 PINTURA ACEITE PARA ZOCALO h=0,10 M ML 0.00 3,972.00 0.00 67.25 267,117.00 67.25 267,117.00 67.25 267,117.00 127
128 7.15 ESMALTE PARA CORREAS EN CUBIERTA ML 0.00 11,885.00 0.00 85.00 1,010,225.00 85.00 1,010,225.00 85.00 1,010,225.00 128
DESMONTE E INSTALACIÓN DE PUERTA
7.16
129 METALICA UND 0.00 29,618.00 0.00 3.00 88,854.00 3.00 88,854.00 3.00 88,854.00 129
DESMONTE E INSTALACIÓN DE CUBIERTA EN
7.17
130 TEJA DE ETERNIT M2 0.00 19,912.00 0.00 70.00 1,393,840.00 70.00 1,393,840.00 70.00 1,393,840.00 130
COLUMNA EN CONCRETO REFORZADO 0,15 x
7.18
131 0,15 M ML 0.00 29,789.00 0.00 8.80 262,143.20 8.80 262,143.20 8.80 262,143.20 131
132 7.19 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 54.00 268,974.00 54.00 268,974.00 54.00 268,974.00 132
133 7.20. REVOQUE M2 0.00 14,832.00 0.00 22.82 338,466.24 22.82 338,466.24 22.82 338,466.24 133
134 7.21 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 19.56 68,929.44 19.56 68,929.44 19.56 68,929.44 134
135 ADIC MANTENIMIENTO ELECTRICO GL 0.00 1,055,282.00 0.00 1.00 1,055,282.00 1.00 1,055,282.00 1.00 1,055,282.00 135
136 ADIC MANTENIMIENTO ZONA VERDE GL 0.00 465,000.00 0.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00 136
137 ADIC ASEO GENERAL GL 0.00 810,085.00 0.00 1.00 810,085.00 1.00 810,085.00 1.00 810,085.00 137
8 PINTURA ESCUELA VENTILLAS
138 8.1 LAVADO A PRESION M2 778.04 2,426.00 1,887,245.00 1,409.00 3,418,234.00 1,409.00 3,418,234.00 1,409.00 3,418,234.00 138
139 8.2 LIJADA DE MURO M2 778.04 1,696.00 1,319,758.00 609.00 1,032,864.00 609.00 1,032,864.00 609.00 1,032,864.00 139
140 8.3 VINILO A TRES MANOS M2 778.04 7,123.00 5,541,839.00 609.00 4,337,907.00 609.00 4,337,907.00 609.00 4,337,907.00 140
141 8.4 ESTUCO M2 168.35 4,618.00 777,481.00 121.80 562,472.40 121.80 562,472.40 121.80 562,472.40 141
142 8.5 DEMARCACION POLIDEPORTIVO ML 128.62 3,813.00 490,424.00 0.00 0.00 0.00 0.00 0.00 0.00 142
8.6
143 ESMALTE LAMINA LINEAL (MARCOS VENTANAS) ML 110.00 2,871.00 315,780.00 0.00 0.00 0.00 0.00 0.00 0.00 143
144 8.7 ESMALTE LAMINA LLENA (PUERTAS) M2 35.20 6,956.00 244,863.00 36.64 254,867.84 36.64 254,867.84 36.64 254,867.84 144
145 8.8 VINILO PARQUE EN MADERA UN 1.00 237,692.00 237,692.00 1.00 237,692.00 1.00 237,692.00 1.00 237,692.00 145
146 8.9 ESMALTE REJA PARA VENTANAS ML 0.00 2,549.00 0.00 93.60 238,586.40 93.60 238,586.40 93.60 238,586.40 146
147 8.10. PINTURA ACEITE PARA ZOCALO h=0,4 M ML 0.00 7,531.00 0.00 51.50 387,846.50 51.50 387,846.50 51.50 387,846.50 147
148 8.11 PINTURA ACEITE PARA ZOCALO h=0,1 M ML 0.00 3,972.00 0.00 27.00 107,244.00 27.00 107,244.00 27.00 107,244.00 148
149 8.12 PINTURA VINILO PARA POSTES ML 0.00 6,773.00 0.00 97.00 656,981.00 97.00 656,981.00 97.00 656,981.00 149
150 8.13 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 62.00 308,822.00 62.00 308,822.00 62.00 308,822.00 150
151 8.14 REVOQUE M2 0.00 14,832.00 0.00 42.63 632,288.16 42.63 632,288.16 42.63 632,288.16 151
152 8.15 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 36.54 128,766.96 36.54 128,766.96 36.54 128,766.96 152
153 ADIC MANTENIMIENTO ELECTRICO GL 0.00 1,055,282.00 0.00 1.00 1,055,282.00 1.00 1,055,282.00 1.00 1,055,282.00 153
154 ADIC MANTENIMIENTO ZONA VERDE GL 0.00 465,000.00 0.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00 154
155 ADIC ASEO GENERAL GL 0.00 810,085.00 0.00 1.00 810,085.00 1.00 810,085.00 1.00 810,085.00 155
9 PINTURA COLEGIO DE DOIMA 0.00
156 9.1 LAVADO A PRESION M2 5,975.00 2,426.00 14,493,199.00 6,634.00 16,094,084.00 6,634.00 16,094,084.00 6,634.00 16,094,084.00 156
157 9.2 LIJADA DE MURO M2 5,975.00 1,696.00 10,135,154.00 4,104.00 6,960,384.00 4,104.00 6,960,384.00 4,104.00 6,960,384.00 157
158 9.3 VINILO A TRES MANOS M2 5,975.00 7,123.00 42,558,850.00 4,554.00 32,438,142.00 4,554.00 32,438,142.00 4,554.00 32,438,142.00 158
159 9.4 ESTUCO M2 1,206.62 4,618.00 5,572,535.00 1,366.20 6,309,111.60 1,366.20 6,309,111.60 1,366.20 6,309,111.60 159
160 9.5 DEMARCACION POLIDEPORTIVO ML 257.24 3,813.00 980,848.00 279.56 1,065,962.28 279.56 1,065,962.28 279.56 1,065,962.28 160
9.6
161 ESMALTE LAMINA LINEAL (MARCOS VENTANAS) ML 1,845.00 2,871.00 5,296,497.00 425.00 1,220,175.00 425.00 1,220,175.00 425.00 1,220,175.00 161
162 9.7 ESMALTE LAMINA LLENA (PUERTAS) M2 228.00 6,956.00 1,586,043.00 124.95 869,152.20 124.95 869,152.20 124.95 869,152.20 162
163 9.8 ESMALTE REJA PARA VENTANAS ML 0.00 2,549.00 0.00 2,120.00 5,403,880.00 2,120.00 5,403,880.00 2,120.00 5,403,880.00 163
164 9.9 PINTURA ACEITE PARA ZOCALO h=0,2 M ML 0.00 5,561.00 0.00 624.96 3,475,400.35 624.96 3,475,400.35 624.96 3,475,400.35 164
165 9.10. PINTURA ACEITE PARA ZOCALO h=0,1 M ML 0.00 3,972.00 0.00 61.00 242,292.00 61.00 242,292.00 61.00 242,292.00 165
166 9.11 PINTURA ACEITE PARA BARANDAS ML 0.00 5,826.00 0.00 164.28 957,095.28 164.28 957,095.28 164.28 957,095.28 166
167 9.12 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 522.00 2,600,082.00 522.00 2,600,082.00 522.00 2,600,082.00 167
168 9.13 REVOQUE M2 0.00 14,832.00 0.00 318.78 4,728,144.96 318.78 4,728,144.96 318.78 4,728,144.96 168
169 9.14 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 273.24 962,897.76 273.24 962,897.76 273.24 962,897.76 169
170 ADIC MANTENIMIENTO ELECTRICO GL 0.00 3,154,362.00 0.00 1.00 3,154,362.00 1.00 3,154,362.00 1.00 3,154,362.00 170
171 ADIC MANTENIMIENTO ZONA VERDE GL 0.00 465,000.00 0.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00 171
172 ADIC ASEO GENERAL GL 0.00 1,508,700.00 0.00 1.00 1,508,700.00 1.00 1,508,700.00 1.00 1,508,700.00 172
10 PINTURA ESCUELA DE CHICALA
5. 173 10.1 LAVADO A PRESION M2 757.83 2,426.00 1,838,223.00 2,636.00 6,394,936.00 2,636.00 6,394,936.00 2,636.00 6,394,936.00 173
174 10.2 LIJADA DE MURO M2 757.83 1,696.00 1,285,477.00 1,636.00 2,774,656.00 1,636.00 2,774,656.00 1,636.00 2,774,656.00 174
175 10.3 VINILO A TRES MANOS M2 757.83 7,123.00 5,397,887.00 1,694.00 12,066,362.00 1,694.00 12,066,362.00 1,694.00 12,066,362.00 175
176 10.4 ESTUCO M2 127.17 4,618.00 587,300.00 338.80 1,564,578.40 338.80 1,564,578.40 338.80 1,564,578.40 176
10.5
177 ESMALTE LAMINA LINEAL (MARCO VENTANAS) ML 475.00 2,871.00 1,363,597.00 190.00 545,490.00 190.00 545,490.00 190.00 545,490.00 177
178 10.6 ESMALTE LAMINA LLENA (PUERTAS) M2 73.92 6,956.00 514,212.00 73.00 507,788.00 73.00 507,788.00 73.00 507,788.00 178
179 10.7 PINTURA ACEITE PARA ZOCALO h=0,10 M ML 0.00 3,972.00 0.00 425.00 1,688,100.00 425.00 1,688,100.00 425.00 1,688,100.00 179
180 10.8 ESMALTE PARA CORREAS EN CUBIERTA ML 0.00 11,885.00 0.00 230.00 2,733,550.00 230.00 2,733,550.00 230.00 2,733,550.00 180
181 10.9 IMPERMEABILIZACION M2 0.00 4,981.00 0.00 340.00 1,693,540.00 340.00 1,693,540.00 340.00 1,693,540.00 181
182 10.1 REVOQUE M2 0.00 14,832.00 0.00 118.58 1,758,778.56 118.58 1,758,778.56 118.58 1,758,778.56 182
183 10.11 FILOS Y DILATACIONES ML 0.00 3,524.00 0.00 101.64 358,179.36 101.64 358,179.36 101.64 358,179.36 183
184 ADIC MANTENIMIENTO ELECTRICO GL 0.00 3,154,362.00 0.00 1.00 3,154,362.00 1.00 3,154,362.00 1.00 3,154,362.00 184
185 ADIC MANTENIMIENTO ZONA VERDE GL 0.00 465,000.00 0.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00 185
186 ADIC ASEO GENERAL GL 0.00 1,508,700.00 0.00 1.00 1,508,700.00 1.00 1,508,700.00 1.00 1,508,700.00 186
0.00
TOTAL COSTO DIRECTO 286,462,825.00 52,084,150.00 338,546,975.00 338,546,975.00 338,546,975.00
ADMINISTRACIÓN % 15% 42,969,423.75 0.00 0.00 0.00
IMPREVISTOS % 10% 28,646,282.50 33,854,697.50 33,854,697.50 33,854,697.50
UTILIDAD % 5% 14,323,141.25 0.00 0.00 0.00
TOTAL COSTO INDIRECTO 85,938,848 -52,084,150.00 33,854,697.50 33,854,697.50 33,854,697.50
VALOR TOTAL 372,401,673 0.00 372,401,672.50 372,401,672.50 372,401,672.50
SON:
RESUMEN DEL CONTRATO
VALOR DEL CONTRATO 372,401,672.5 RESUMEN DEL ANTICIPO
VR DEL ANTICIPO ENTREGADO (50%) 186,200,836.25 ANTICIPO ENTREGADO 186,200,836.25
VALOR CONTRATO ADICIONAL 0
VR PRESENTE ACTA FINAL Y DE LIQUIDACIÓN 372,401,672.50
VALOR SALDO SIN EJECUTAR 0.00 ANTICIPO AMORTIZ PRESENTE ACTA FINAL 186,200,836.25
ANTICIPO AMORTIZADO PRESENTE ACTA FINAL 186,200,836.25 SALDO POR AMORTIZAR 0.00
VALOR NETO A CANCELAR 186,200,836.25 SUMAS IGUALES 186,200,836.25 186,200,836.25
VALOR NETO A CANCELAR:
FUNDACION APOYO AL DESARROLLO SOCIAL
ROGELIO MONTEALEGRE MURILLO Ing. ALBERTO CASABIANCA MORENO ING. EMERSON SERRANO FIERRO
Alcalde Municipal Interventor COOPERANTE
13. Convenio No. 25 del 3 de Diciembre de 2008 Valor Total del Convenio 402,401,667
REPUBLICA DE COLOMBIA Contrato de Interventoría No. 016 de Enero 6 de 2009 Valor Aporte Municicpio 372,401,667 ACTA FINAL
OBJETO:AUNAR ESFUERZOS FINANCIEROS, ADMINISTRATIVOS, Valor Aporte Fundación 30,000,000 DE OBRA
DEPARTAMENTO DEL TOLIMA TÉCNICOS OPERATIVOS A FIN DE ADMINISTRAR Y EJECUTAR LOS Plazo 90 Dias Calendario
RECURSOS ECONÓMICOS PARA EL MANTENIMIENTO Y ADECUACIÓN Fecha de Iniciación 23 de Diciembre de 2008 ACTA: No. 001 MES: MARZO DE 2009
MUNICIPIO DE PIEDRAS - TOLIMA DE LAS INSTITUCIONES EDUCATIVAS DEL MUNICIPIO DE PIEDRAS TOLIMA
Contratista: FUNDACIÓN APOYO AL DESARROLLO SOCIAL¨ FADPES¨
Fecha de Terminación 13 de Marzo de 2009.
REPRESENTANTE LEGAL : EMERSON SERRANO FIERRO FECHA: 13 DE MARZO DE 2009
Interventoria : Ing. ALBERTO CASABIANCA MORENO.
No. CONDICIONES CONTRACTUALES OBRA EJECUTADA
ORD. ORIGINALES CANTIDADES ACTUALIZADAS PRESENTA ACTA FINAL ACUMULADA No.
PRECIO ORD.
ITEM DESCRIPCÍON UNID CANTIDAD UNITARIO VALOR CANTIDAD VALOR CANT. VALOR CANT. VALOR
COLEGIO PIEDRAS (PINTURA
1 COLEGIO JUAN LOZANO Y 80,749,908.00 -7,433,353.44 73,316,554.56 1
1 LOZANO)
2 1.1 LAVADO A PRESION M2 6,108.83 2,426.00 14,817,822.00 5,749.00 13,947,074.00 5,749.00 13,947,074.00 5,749.00 13,947,074.00 2
3 1.2 LIJADA DE MURO M2 6,108.83 1,696.00 10,362,164.00 4,196.00 7,116,416.00 4,196.00 7,116,416.00 4,196.00 7,116,416.00 3
4 1.3 VINILO A TRES MANOS M2 6,108.83 7,123.00 43,512,097.00 5,021.00 35,764,583.00 5,021.00 35,764,583.00 5,021.00 35,764,583.00 4
5 1.3 ESTUCO M2 1,320.62 4,618.00 6,099,040.00 1,506.30 6,956,093.40 1,506.30 6,956,093.40 1,506.30 6,956,093.40
6 1.4 DEMARCACION POLIDEPORTIVO ML 257.24 3,813.00 980,848.00 209.00 796,917.00 209.00 796,917.00 209.00 796,917.00
ESMALTE LAMINA LINEAL (MARCOS
1.5 3,753,623.00 0.00 0.00 0.00 0.00 5
7 VENTANAS) ML 1,307.55 2,871.00 0.00 0.00
8 1.6 ESMALTE LAMINA LLENA (PUERTAS) M2 176.00 6,956.00 1,224,314.00 180.41 1,254,931.96 180.41 1,254,931.96 180.41 1,254,931.96
I.N.P ESMALTE REJA PARA VENTANAS ML 2,549.00 47.00 119,803.00 47.00 119,803.00 47.00 119,803.00
PINTURA ACEITE PARA ZOCALO h=0,25
I.N.P 467.80 2,860,129.20 467.80 2,860,129.20
M ML 6,114.00 467.80 2,860,129.20
ESMALTE PARA CORREAS EN
I.N.P 150.00 1,782,750.00 150.00 1,782,750.00
CUBIERTA ML 11,885.00 150.00 1,782,750.00
I.N.P IMPERMEABILIZACION M2 4,981.00 373.00 1,857,913.00 373.00 1,857,913.00 373.00 1,857,913.00
I.N.P MANTENIMIENTO ZONA VERDE GL 465,000.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00
I.N.P ASEO GENERAL GL 394,944.00 1.00 394,944.00 1.00 394,944.00 1.00 394,944.00
9
ESCUELA PIEDRAS SEDE 1
2 (PINTURA PRIMARIA JUAN LOZANO 20,728,028.00 51,671.27 20,779,699.27 6
10 Y LOZANO)
11 2.1 LAVADO A PRESION M2 1,504.97 2,426.00 3,650,515.00 2,277.00 5,524,002.00 2,277.00 5,524,002.00 2,277.00 5,524,002.00 7
12 2.2 LIJADA DE MURO M2 1,504.97 1,696.00 2,552,820.00 1,065.00 1,806,240.00 1,065.00 1,806,240.00 1,065.00 1,806,240.00 8
13 2.3 VINILO A TRES MANOS M2 1,504.97 7,123.00 10,719,630.00 1,065.00 7,585,995.00 1,065.00 7,585,995.00 1,065.00 7,585,995.00 9
14 2.4 ESTUCO M2 324.46 4,618.00 1,498,466.00 319.50 1,475,451.00 319.50 1,475,451.00 319.50 1,475,451.00
15 2.5 DEMARCACION POLIDEPORTIVO ML 128.62 3,813.00 490,424.00 188.95 720,466.35 188.95 720,466.35 188.95 720,466.35
ESMALTE LAMINA LINEAL (MARCOS
2.6 1,277,475.00 215,325.00 75.00 215,325.00 75.00 215,325.00
VENTANAS) ML 445.00 2,871.00 75.00
16 2.7 ESMALTE LAMINA LLENA (PUERTAS) M2 77.44 6,956.00 538,698.00 71.07 494,362.92 71.07 494,362.92 71.07 494,362.92
17 I.N.P ESMALTE LAMINA LLENA (VENTANAS) M2 6,958.00 40.00 278,320.00 40.00 278,320.00 40.00 278,320.00
I.N.P ESMALTE REJA PARA VENTANAS ML 2,549.00 211.00 537,839.00 211.00 537,839.00 211.00 537,839.00
PINTURA ACEITE PARA ZOCALO h=0,22
I.N.P 600,588.00 108.00 600,588.00 108.00 600,588.00
M ML 5,561.00 108.00
I.N.P 799,800.00 100.00 799,800.00 100.00 799,800.00
ESMALTE MURO LADRILLO A LA VISTA M2 7,998.00 100.00
I.N.P IMPERMEABILIZACION M2 4,981.00 86.00 428,366.00 86.00 428,366.00 86.00 428,366.00
I.N.P ASEO GENERAL GL 312,944.00 1.00 312,944.00 1.00 312,944.00 1.00 312,944.00
18
ESCUELA PIEDRAS SEDES 2
3 (PINTURA PREESCOLAR JUAN 10,607,622.00 1,815,005.00 12,422,627.00 10
19 LOZANO Y LOZANO)
14. 20 3.1 LAVADO A PRESION M2 766.94 2,426.00 1,860,320.00 1,260.00 3,056,760.00 1,260.00 3,056,760.00 1,260.00 3,056,760.00 11
21 3.2 LIJADA DE MURO M2 766.94 1,696.00 1,300,930.00 600.00 1,017,600.00 600.00 1,017,600.00 600.00 1,017,600.00 12
22 3.3 VINILO A TRES MANOS M2 766.94 7,123.00 5,462,776.00 600.00 4,273,800.00 600.00 4,273,800.00 600.00 4,273,800.00 13
23 3.4 ESTUCO M2 165.69 4,618.00 765,215.00 120.00 554,160.00 120.00 554,160.00 120.00 554,160.00 14
ESMALTE LAMINA LINEAL (MARCOS
3.5 875,573.00 86,130.00 30.00 86,130.00 30.00 86,130.00
VENTANAS) ML 305.00 2,871.00 30.00
24 3.6 ESMALTE LAMINA LLENA (PUERTAS) M2 49.28 6,956.00 342,808.00 42.70 297,021.20 42.70 297,021.20 42.70 297,021.20 16
I.N.P ESMALTE REJA PARA VENTANAS ML 2,549.00 390.00 994,110.00 390.00 994,110.00 390.00 994,110.00
PINTURA ACEITE PARA ZOCALO h=0,25
I.N.P 1,107,856.80 181.20 1,107,856.80 181.20 1,107,856.80
M ML 6,114.00 181.20
I.N.P IMPERMEABILIZACION M2 4,981.00 145.00 722,245.00 145.00 722,245.00 145.00 722,245.00
I.N.P ASEO GENERAL GL 312,944.00 1.00 312,944.00 1.00 312,944.00 1.00 312,944.00
26
4 25,614,859.00 2,401,145.44 28,016,004.44
27 PINTURA ESCUELA GUATAQUISITO
28 4.1 LAVADO A PRESION M2 950.62 2,426.00 2,305,862.00 1,292.00 3,134,392.00 1,292.00 3,134,392.00 1,292.00 3,134,392.00
29 4.2 LIJADA DE MURO M2 950.62 1,861.00 1,769,009.00 492.00 915,612.00 492.00 915,612.00 492.00 915,612.00
30 4.3 VINILO A TRES MANOS M2 950.62 7,123.00 6,771,095.00 492.00 3,504,516.00 492.00 3,504,516.00 492.00 3,504,516.00
31 4.4 ESTUCO M2 262.20 4,618.00 1,210,922.00 147.60 681,616.80 147.60 681,616.80 147.60 681,616.80
32 4.5 DEMARCACION POLIDEPORTIVO ML 128.62 2,117.00 272,249.00 144.00 304,848.00 144.00 304,848.00 144.00 304,848.00
ESMALTE LAMINA LINEAL (MARCOS
4.6 186,597.00 0.00 0.00 0.00 0.00 0.00
VENTANAS) ML 65.00 2,871.00 0.00
33 4.7 ESMALTE LAMINA LLENA (PUERTAS) M2 14.08 6,956.00 97,945.00 24.87 172,995.72 24.87 172,995.72 24.87 172,995.72
35 4.8 MURO EN BLOQUE M² 34.00 34,957.00 1,188,547.00 19.56 683,758.92 19.56 683,758.92 19.56 683,758.92
36 4.9 PAÑETE M² 34.00 16,815.00 571,702.00 0.00 0.00 0.00 0.00 0.00 0.00
37 4.10 FORMALETA VIGA ML 24.00 13,016.00 312,388.00 0.00 0.00 0.00 0.00 0.00 0.00
38 4.11 VIGA DE AMARRE ELEVADA ML 24.00 33,279.00 798,698.00 0.00 0.00 0.00 0.00 0.00 0.00
39 4.12 EPOXICO ML 3.50 20,584.00 72,044.00 0.00 0.00 0.00 0.00 0.00 0.00
40 4.13 IMPERMEABILIZACION TANQUE M² 18.00 25,444.00 457,984.00 0.00 0.00 0.00 0.00 0.00 0.00
4.14 712,000.00 400,500.00 9.00 400,500.00 9.00 400,500.00
41 ENCHAPE PORCELANA BLANCA 20 X 20 M² 16.00 44,500.00 9.00
42 4.15 MARQUESINA M² 29.11 245,700.00 7,152,327.00 34.00 8,353,800.00 34.00 8,353,800.00 34.00 8,353,800.00
43 4.16 BAÑOS UND 2.00 867,745.00 1,735,490.00 2.00 1,735,490.00 2.00 1,735,490.00 2.00 1,735,490.00
I.N.P ESMALTE REJA PARA VENTANAS ML 2,549.00 84.00 214,116.00 84.00 214,116.00 84.00 214,116.00
I.N.P PINTURA ACEITE PARA ZOCALO h=0,35 572,934.00 82.20 572,934.00 82.20 572,934.00
M ML 6,970.00 82.20
PINTURA ACEITE PARA ZOCALO h=0,25
I.N.P 49,523.40 8.10 49,523.40 8.10 49,523.40
M ML 6,114.00 8.10
I.N.P 186,505.60 16.70 186,505.60 16.70 186,505.60
PINTURA ACEITE PARA ZOCALO h=1 M ML 11,168.00 16.70
PINTURA ACEITE PARA ZOCALO h=0,12
I.N.P 238,320.00 60.00 238,320.00 60.00 238,320.00
M ML 3,972.00 60.00
COLUMNA METALICA PARA
I.N.P 3,150,686.00 14.00 3,150,686.00 14.00 3,150,686.00
MARQUESINA ML 225,049.00 14.00
PLACA CONCRETO REFORAZO e=0,10
I.N.P 356,864.00 5.44 356,864.00 5.44 356,864.00
m M2 65,600.00 5.44
I.N.P IMPERMEABILIZACION M2 4,981.00 134.00 667,454.00 134.00 667,454.00 134.00 667,454.00
I.N.P DESMONTE DE ADOQUIN M2 9,956.00 30.00 298,680.00 30.00 298,680.00 30.00 298,680.00
I.N.P INSTALACION ADOQUIN M2 11,897.00 25.00 297,425.00 25.00 297,425.00 25.00 297,425.00
I.N.P TUBERIA SANITARIA PVC3'' ML 27,639.00 11.00 304,029.00 11.00 304,029.00 11.00 304,029.00
I.N.P TUBERIA SANITARIA PVC2" ML 23,841.00 12.00 286,092.00 12.00 286,092.00 12.00 286,092.00
I.N.P TUBERIA HIDRAULICA 1" ML 13,162.00 19.00 250,078.00 19.00 250,078.00 19.00 250,078.00
I.N.P CANAL METALICA ML 17,500.00 16.00 280,000.00 16.00 280,000.00 16.00 280,000.00
I.N.P PUERTA MET. 0.65 X 1.60m INCL. INST. UN 290,412.00 2.00 580,824.00 2.00 580,824.00 2.00 580,824.00
I.N.P ASEO GENERAL GL 394,944.00 1.00 394,944.00 1.00 394,944.00 1.00 394,944.00
15. PINTURA ESCUELA MANGA DE LA
5 8,792,332.00 2,346,708.32 11,139,040.32
46 CEIBA
47 5.1 LAVADO A PRESION M2 644.77 2,426.00 1,563,980.00 687.00 1,666,662.00 687.00 1,666,662.00 687.00 1,666,662.00
48 5.2 LIJADA DE MURO M2 644.77 1,696.00 1,093,698.00 447.00 758,112.00 447.00 758,112.00 447.00 758,112.00
49 5.3 VINILO A TRES MANOS M2 644.77 7,123.00 4,592,581.00 447.00 3,183,981.00 447.00 3,183,981.00 447.00 3,183,981.00
50 5.4 ESTUCO M2 94.82 4,618.00 437,922.00 89.40 412,849.20 89.40 412,849.20 89.40 412,849.20
ESMALTE LAMINA LINEAL (MARCOS
5.5 401,902.00 200,970.00 70.00 200,970.00 70.00 200,970.00
VENTANAS) ML 140.00 2,871.00 70.00
51 5.6 ESMALTE LAMINA LLENA (PUERTAS) M2 28.16 6,956.00 195,890.00 26.47 184,125.32 26.47 184,125.32 26.47 184,125.32
53 5.7 VINILO PARQUE EN MADERA UN 1.00 237,692.00 237,692.00 1.00 237,692.00 1.00 237,692.00 1.00 237,692.00
54 5.8 ESMALTE PARQUE METALICO UN 1.00 268,667.00 268,667.00 1.00 268,667.00 1.00 268,667.00 1.00 268,667.00
I.N.P ESMALTE REJA PARA VENTANAS ML 2,549.00 140.00 356,860.00 140.00 356,860.00 140.00 356,860.00
PINTURA ACEITE PARA ZOCALO h=0,25
I.N.P 1,055,887.80 172.70 1,055,887.80 172.70 1,055,887.80 18
58 M ML 6,114.00 172.70
59 I.N.P VINILO PARA REJA DE CERRAMIENTO M2 6,984.00 193.00 1,347,912.00 193.00 1,347,912.00 193.00 1,347,912.00 19
I.N.P IMPERMEABILIZACION M2 4,981.00 138.00 687,378.00 138.00 687,378.00 138.00 687,378.00
I.N.P MANTENIMIENTO ZONA VERDE GL 465,000.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00
60 I.N.P ASEO GENERAL GL 312,944.00 1.00 312,944.00 1.00 312,944.00 1.00 312,944.00
6 PINTURA ESCUELA CHIPALO 25,272,034.00 -9,051,448.24 16,220,585.76
6.1 LAVADO A PRESION M2 1,805.47 2,426.00 4,379,420.00 1,757.00 4,262,482.00 1,757.00 4,262,482.00 1,757.00 4,262,482.00
6.2 LIJADA DE MURO M2 1,805.47 1,696.00 3,062,547.00 857.00 1,453,472.00 857.00 1,453,472.00 857.00 1,453,472.00
6.3 VINILO A TRES MANOS M2 1,805.47 7,123.00 12,860,038.00 857.00 6,104,411.00 857.00 6,104,411.00 857.00 6,104,411.00
6.4 ESTUCO M2 563.28 4,618.00 2,601,423.00 171.40 791,525.20 171.40 791,525.20 171.40 791,525.20
6.5 DEMARCACION POLIDEPORTIVO ML 128.62 3,813.00 490,424.00 126.52 482,420.76 126.52 482,420.76 126.52 482,420.76
ESMALTE LAMINA LINEAL (MARCO
6.6 1,224,223.00 0.00 0.00 0.00 0.00 0.00
VENTANAS) ML 426.45 2,871.00 0.00
6.7 ESMALTE LAMINA LLENA (PUERTAS) M2 59.84 6,956.00 416,267.00 49.90 347,104.40 49.90 347,104.40 49.90 347,104.40
I.N.P ESMALTE REJA PARA VENTANAS ML 2,549.00 644.00 1,641,556.00 644.00 1,641,556.00 644.00 1,641,556.00
6.8 VINILO PARQUE EN MADERA UN 1.00 237,692.00 237,692.00 0.00 0.00 0.00 0.00 0.00 0.00
PINTURA ACEITE PARA ZOCALO h=0,50
I.N.P 451,514.40 53.88 451,514.40 53.88 451,514.40
M ML 8,380.00 53.88
PINTURA ACEITE PARA ZOCALO h=0,80
I.N.P 114,144.00 11.60 114,144.00 11.60 114,144.00
M ML 9,840.00 11.60
I.N.P IMPERMEABILIZACION M2 4,981.00 52.00 259,012.00 52.00 259,012.00 52.00 259,012.00
I.N.P ASEO GENERAL GL 312,944.00 1.00 312,944.00 1.00 312,944.00 1.00 312,944.00
7 PINTURA ESCUELA DE CAMAO 12,273,138.00 304,081.20 12,577,219.20
7.1 LAVADO A PRESION M2 539.23 2,426.00 1,307,978.00 1,046.00 2,537,596.00 1,046.00 2,537,596.00 1,046.00 2,537,596.00
7.2 LIJADA DE MURO M2 539.23 1,696.00 914,674.00 326.00 552,896.00 326.00 552,896.00 326.00 552,896.00
7.3 VINILO A TRES MANOS M2 539.23 7,123.00 3,840,838.00 326.00 2,322,098.00 326.00 2,322,098.00 326.00 2,322,098.00
7.4 ESTUCO M2 240.77 4,618.00 1,111,966.00 65.20 301,093.60 65.20 301,093.60 65.20 301,093.60
7.5 DEMARCACION POLIDEPORTIVO ML 128.62 2,117.00 272,249.00 0.00 0.00 0.00 0.00 0.00 0.00
ESMALTE LAMINA LINEAL (MARCO
7.6 57,415.00 0.00 0.00 0.00 0.00 0.00
VENTANAS) ML 20.00 2,871.00 0.00
7.7 ESMALTE LAMINA LLENA (PUERTAS) M2 25.00 6,956.00 178,082.00 23.40 162,770.40 23.40 162,770.40 23.40 162,770.40
7.8 MURO EN BLOQUE M² 64.00 34,957.00 2,237,264.00 30.00 1,048,710.00 30.00 1,048,710.00 30.00 1,048,710.00
7.9 PAÑETE M² 64.00 16,815.00 1,076,145.00 60.00 1,008,900.00 60.00 1,008,900.00 60.00 1,008,900.00
7.10 FORMALETA VIGA ML 13.00 13,016.00 169,210.00 12.40 161,398.40 12.40 161,398.40 12.40 161,398.40
7.11 VIGA DE AMARRE ELEVADA ML 13.00 33,279.00 432,628.00 12.40 412,659.60 12.40 412,659.60 12.40 412,659.60
7.12 EPOXICO ML 13.00 20,584.00 267,592.00 0.00 0.00 0.00 0.00 0.00 0.00
7.13 IMPERMEABILIZACION TANQUE M² 16.00 25,444.00 407,097.00 0.00 0.00 0.00 0.00 0.00 0.00
PINTURA ACEITE PARA ZOCALO h=0,10
I.N.P 267,117.00 67.25 267,117.00 67.25 267,117.00
M ML 3,972.00 67.25
ESMALTE PARA CORREAS EN
I.N.P 1,010,225.00 85.00 1,010,225.00 85.00 1,010,225.00
CUBIERTA ML 11,885.00 85.00
16. DESMONTE E INSTALACIÓN DE
I.N.P 88,854.00 3.00 88,854.00 3.00 88,854.00
PUERTA METALICA UND 29,618.00 3.00
DESMONTE E INSTALACIÓN DE
I.N.P 1,393,840.00 70.00 1,393,840.00 70.00 1,393,840.00
CUBIERTA EN TEJA DE ETERNIT M2 19,912.00 70.00
COLUMNA EN CONCRETO REFORZADO
I.N.P 262,143.20 8.80 262,143.20 8.80 262,143.20
0,15 x 0,15 M ML 29,789.00 8.80
I.N.P IMPERMEABILIZACION M2 4,981.00 54.00 268,974.00 54.00 268,974.00 54.00 268,974.00
I.N.P MANTENIMIENTO ZONA VERDE GL 465,000.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00
I.N.P ASEO GENERAL GL 312,944.00 1.00 312,944.00 1.00 312,944.00 1.00 312,944.00
8 PINTURA ESCUELA VENTILLAS 10,815,082.00 1,518,379.14 12,333,461.14
8.1 LAVADO A PRESION M2 778.04 2,426.00 1,887,245.00 1,409.00 3,418,234.00 1,409.00 3,418,234.00 1,409.00 3,418,234.00
8.2 LIJADA DE MURO M2 778.04 1,696.00 1,319,758.00 609.00 1,032,864.00 609.00 1,032,864.00 609.00 1,032,864.00
8.3 VINILO A TRES MANOS M2 778.04 7,123.00 5,541,839.00 609.00 4,337,907.00 609.00 4,337,907.00 609.00 4,337,907.00
8.4 ESTUCO M2 168.35 4,618.00 777,481.00 121.80 562,472.40 121.80 562,472.40 121.80 562,472.40
8.5 DEMARCACION POLIDEPORTIVO ML 128.62 3,813.00 490,424.00 0.00 0.00 0.00 0.00 0.00 0.00
ESMALTE LAMINA LINEAL (MARCOS
8.6 315,780.00 0.00 0.00 0.00 0.00 0.00
VENTANAS) ML 110.00 2,871.00 0.00
8.7 ESMALTE LAMINA LLENA (PUERTAS) M2 35.20 6,956.00 244,863.00 36.64 254,867.84 36.64 254,867.84 36.64 254,867.84
8.8 VINILO PARQUE EN MADERA UN 1.00 237,692.00 237,692.00 1.00 237,692.00 1.00 237,692.00 1.00 237,692.00
I.N.P ESMALTE REJA PARA VENTANAS ML 2,549.00 93.60 238,586.40
PINTURA ACEITE PARA ZOCALO h=0,4
I.N.P 387,846.50 51.50 387,846.50 51.50 387,846.50
M ML 7,531.00 51.50
PINTURA ACEITE PARA ZOCALO h=0,1
I.N.P 107,244.00 27.00 107,244.00 27.00 107,244.00
M ML 3,972.00 27.00
I.N.P PINTURA VINILO PARA POSTES ML 6,773.00 97.00 656,981.00 97.00 656,981.00 97.00 656,981.00
I.N.P IMPERMEABILIZACION M2 4,981.00 62.00 308,822.00 62.00 308,822.00 62.00 308,822.00
I.N.P MANTENIMIENTO ZONA VERDE GL 465,000.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00
I.N.P ASEO GENERAL GL 324,944.00 1.00 324,944.00 1.00 324,944.00 1.00 324,944.00
9 PINTURA COLEGIO DE DOIMA 80,623,126.00 -3,585,857.44 77,037,268.56
9.1 LAVADO A PRESION M2 5,975.00 2,426.00 14,493,199.00 6,634.00 16,094,084.00 6,634.00 16,094,084.00 6,634.00 16,094,084.00
9.2 LIJADA DE MURO M2 5,975.00 1,696.00 10,135,154.00 4,104.00 6,960,384.00 4,104.00 6,960,384.00 4,104.00 6,960,384.00
9.3 VINILO A TRES MANOS M2 5,975.00 7,123.00 42,558,850.00 4,404.00 31,369,692.00 4,404.00 31,369,692.00 4,404.00 31,369,692.00
9.4 ESTUCO M2 1,206.62 4,618.00 5,572,535.00 1,321.20 6,101,301.60 1,321.20 6,101,301.60 1,321.20 6,101,301.60
9.5 DEMARCACION POLIDEPORTIVO ML 257.24 3,813.00 980,848.00 279.56 1,065,962.28 279.56 1,065,962.28 279.56 1,065,962.28
ESMALTE LAMINA LINEAL (MARCOS
9.6 5,296,497.00 1,220,175.00 425.00 1,220,175.00 425.00 1,220,175.00
VENTANAS) ML 1,845.00 2,871.00 425.00
9.7 ESMALTE LAMINA LLENA (PUERTAS) M2 228.00 6,956.00 1,586,043.00 124.95 869,152.20 124.95 869,152.20 124.95 869,152.20
I.N.P ESMALTE REJA PARA VENTANAS ML 2,549.00 2,120.00 5,403,880.00 2,120.00 5,403,880.00 2,120.00 5,403,880.00
PINTURA ACEITE PARA ZOCALO h=0,2
I.N.P 3,293,224.20 592.20 3,293,224.20 592.20 3,293,224.20
M ML 5,561.00 592.20
PINTURA ACEITE PARA ZOCALO h=0,1
I.N.P 242,292.00 61.00 242,292.00 61.00 242,292.00
M ML 3,972.00 61.00
I.N.P PINTURA ACEITE PARA BARANDAS ML 5,826.00 164.28 957,095.28 164.28 957,095.28 164.28 957,095.28
I.N.P IMPERMEABILIZACION M2 4,981.00 522.00 2,600,082.00 522.00 2,600,082.00 522.00 2,600,082.00
I.N.P MANTENIMIENTO ZONA VERDE GL 465,000.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00
I.N.P ASEO GENERAL GL 394,944.00 1.00 394,944.00 1.00 394,944.00 1.00 394,944.00
10 PINTURA ESCUELA DE CHICALA 10,986,696.00 19,760,248.40 30,746,944.40
9.1 LAVADO A PRESION M2 757.83 2,426.00 1,838,223.00 2,636.00 6,394,936.00 2,636.00 6,394,936.00 2,636.00 6,394,936.00
9.2 LIJADA DE MURO M2 757.83 1,696.00 1,285,477.00 1,636.00 2,774,656.00 1,636.00 2,774,656.00 1,636.00 2,774,656.00
9.3 VINILO A TRES MANOS M2 757.83 7,123.00 5,397,887.00 1,694.00 12,066,362.00 1,694.00 12,066,362.00 1,694.00 12,066,362.00
9.4 ESTUCO M2 127.17 4,618.00 587,300.00 338.80 1,564,578.40 338.80 1,564,578.40 338.80 1,564,578.40
ESMALTE LAMINA LINEAL (MARCO
9.6 1,363,597.00 545,490.00 190.00 545,490.00 190.00 545,490.00
VENTANAS) ML 475.00 2,871.00 190.00
9.7 ESMALTE LAMINA LLENA (PUERTAS) M2 73.92 6,956.00 514,212.00 73.00 507,788.00 73.00 507,788.00 73.00 507,788.00
PINTURA ACEITE PARA ZOCALO h=0,10
I.N.P 1,688,100.00 425.00 1,688,100.00 425.00 1,688,100.00
M ML 3,972.00 425.00
17. ESMALTE PARA CORREAS EN
I.N.P 2,733,550.00 230.00 2,733,550.00 230.00 2,733,550.00
CUBIERTA ML 11,885.00 230.00
I.N.P IMPERMEABILIZACION M2 4,981.00 340.00 1,693,540.00 340.00 1,693,540.00 340.00 1,693,540.00
I.N.P MANTENIMIENTO ZONA VERDE GL 465,000.00 1.00 465,000.00 1.00 465,000.00 1.00 465,000.00
I.N.P ASEO GENERAL GL 312,944.00 1.00 312,944.00 1.00 312,944.00 1.00 312,944.00
TOTAL COSTO DIRECTO 286,462,825.00 8,126,579.65 294,589,404.65 294,350,818.25 294,350,818.25
ADMINISTRACIÓN % 15% 42,969,423.75 0.00 0.00 0.00
IMPREVISTOS % 10% 28,646,282.50 29,458,940.47 29,435,081.83 29,435,081.83
UTILIDAD % 5% 14,323,141.25 0.00 0.00 0.00
TOTAL COSTO INDIRECTO 85,938,847.50 -56,479,907.04 29,458,940.47 29,435,081.83 29,435,081.83
VALOR TOTAL 372,401,672.5 -48,353,327.39 324,048,345.12 323,785,900.08 323,785,900.08
SON:
RESUMEN DEL CONTRATO
VALOR DEL CONTRATO 372,401,672.5 RESUMEN DEL ANTICIPO
VR DEL ANTICIPO ENTREGADO (50%) 186,200,836.25 ANTICIPO ENTREGADO 186,200,836.25
VALOR CONTRATO ADICIONAL -48,615,772
VR PRESENTE ACTA FINAL Y DE LIQUIDACIÓN 323,785,900.08
VALOR SALDO SIN EJECUTAR 0.00 ANTICIPO AMORTIZ PRESENTE ACTA FINAL 186,200,836.25
ANTICIPO AMORTIZADO PRESENTE ACTA FINAL 186,200,836.25 SALDO POR AMORTIZAR 0.00
VALOR NETO A CANCELAR 137,585,063.83 SUMAS IGUALES 186,200,836.25 186,200,836.25
VALOR NETO A CANCELAR:
ROGELIO MONTEALEGRE MURILLO Ing. ALBERTO CASABIANCA MORENO EMERSON
Alcalde Municipal Interventor Contratista
