DOBLE A INGENIERIA S.A.

CALCULO PORCENTAJES DE OBRA

45.38%

Respecto a Respecto a
Contractual Adición
valor de adición valor de obra
VALOR CONTRATO $ 4,883,000,000 $ 2,215,687,552
AMBIENTAL $ 88,830,785 40,307,447 1.82% 1.9093%
SOCIAL $ 31,682,618 14,376,159 0.65% 0.6810%

VALORTRANSITO
CONTRATO SIN $ 109,940,028
49,885,880 2.25% 2.3630%
PARTIDA
$ 4,652,546,569 $ 2,111,118,066
SOCIOAMBIENTAL Y
TRÁFICO
RELACIÓN DE AJUSTES DE OBRA - NUEVA VERSIÓN
AMBIENTAL 1.9093% SOCIAL 0.6810% TRANSITO 2.3630%
VALOR OBRA MAS PORCENTAJE
CORTE VALOR OBRA VALOR AJUSTES VALOR MES Calificación Valor Neto Mes VALOR MES Calificación Valor Neto Mes VALOR MES Calificación Valor Neto Mes TOTALES
AJUSTES OBRA
1 $ 273,005,474 -$ 21,505,060 $ 251,500,414 5.405651% $ 4,801,882 92.42% $ 4,437,899 $ 1,712,652 100.00% $ 1,712,652 $ 5,942,974 100.00% $ 5,942,974
2 $ 77,175,870 -$ 5,978,187 $ 71,197,683 1.530295% $ 1,359,373 98.08% $ 1,333,273 $ 484,837 100.00% $ 484,837 $ 1,682,407 100.00% $ 1,682,407
3 $ 259,689,636 -$ 18,676,395 $ 241,013,241 5.180244% $ 4,601,651 98.68% $ 4,540,909 $ 1,641,237 100.00% $ 1,641,237 $ 5,695,161 100.00% $ 5,695,161
4 $ 424,794,190 -$ 33,550,743 $ 391,243,447 8.409232% $ 7,469,987 98.64% $ 7,368,395 $ 2,664,265 100.00% $ 2,664,265 $ 9,245,112 100.00% $ 9,245,112
5 $ 496,684,801 -$ 39,595,618 $ 457,089,183 9.824495% $ 8,727,176 96.49% $ 8,420,852 $ 3,112,657 100.00% $ 3,112,657 $ 10,801,052 100.00% $ 10,801,052
6 $ 783,535,250 -$ 60,285,432 $ 723,249,818 15.545246% $ 13,808,964 96.23% $ 13,288,366 $ 4,925,141 100.00% $ 4,925,141 $ 17,090,448 100.00% $ 17,090,448
7 $ 915,990,546 -$ 68,777,098 $ 847,213,448 18.209672% $ 16,175,794 98.16% $ 15,878,160 $ 5,769,301 100.00% $ 5,769,301 $ 20,019,718 100.00% $ 20,019,718
8 $ 1,061,390,551 -$ 82,945,445 $ 978,445,106 21.030313% $ 18,681,392 96.28% $ 17,986,444 $ 6,662,954 100.00% $ 6,662,954 $ 23,120,732 100.00% $ 23,120,732
9 $ 656,471,195 -$ 56,174,595 $ 600,296,600 12.902538% $ 11,461,426 95.92% $ 10,993,800 $ 4,087,862 100.00% $ 4,087,862 $ 14,185,054 100.00% $ 14,185,054
10 $ 100,372,132 -$ 9,074,503 $ 91,297,629 1.962315% $ 1,743,140 93.47% $ 1,629,313 $ 621,712 100.00% $ 621,712 $ 2,157,370 100.00% $ 2,157,370 $ 4,408,395
$ 5,049,109,744 -$ 396,563,076 $ 4,652,546,569 $ 85,877,411 $ 31,682,618 $ 109,940,028 $ 227,500,057
10 $ 340,184,979 -$ 30,783,432 $ 309,401,547 14.655815% $ 5,907,385 93.47% $ 5,521,632 $ 2,106,943 100.00% $ 2,106,943 $ 7,311,182 100.00% $ 7,311,182 $ 14,939,757
11 $ 842,380,165 -$ 65,732,607 $ 776,647,558 36.788447% $ 14,828,484 97.51% $ 14,459,255 $ 5,288,766 100.00% $ 5,288,766 $ 18,352,241 100.00% $ 18,352,241 $ 38,100,262
12 $ 718,469,014 -$ 47,056,857 $ 671,412,157 31.803629% $ 12,819,231 97.25% $ 12,466,702 $ 4,572,140 100.00% $ 4,572,140 $ 15,865,520 100.00% $ 15,865,520 $ 32,904,362
13 $ 85,992,643 -$ 1,239,263 $ 84,753,380 4.014621% $ 1,618,191 98.31% $ 1,590,844 $ 577,148 100.00% $ 577,148 $ 2,002,729 100.00% $ 2,002,729 $ 4,170,721
$ 1,901,034,158 -$ 143,572,896 $ 1,757,461,262 $ 32,447,589 $ 11,967,849 $ 41,528,943 $ 85,944,381

$ 6,950,143,902 -$ 540,135,972 $ 6,410,007,831