CANTIDADES DE OBRA DE DISEÑO VS CANTIDADES EJECUTADAS/P

DE ESTACION 25+000.00 - 57+772

Estación Volumen de acuerdo Volumen Ejecutado

De A Excavacíon Préstamo
Excavacíon Prestamo Sub-exc
25+000.00 26+000.00 12,367.21 6,197.36 3,265.50 12,193.30 7,967.30
26+000.00 27+000.00 41,872.63 25,232.31 2,553.60 41,348.86 28,596.26
27+000.00 28+000.00 4,418.06 25,569.62 877.80 12,897.42 28,252.26
28+000.00 29+000.00 16,609.44 15,725.24 1,635.90 17,422.07 13,095.33
29+000.00 30+000.00 36,475.71 13,152.72 877.80 38,192.89 12,178.74
30+000.00 31+000.00 7,469.78 8,744.80 3,849.30 9,077.20 10,410.20
31+000.00 32+000.00 10,123.88 8,369.10 3,343.20 10,649.99 13,098.09
32+000.00 33+000.00 7,550.08 12,272.61 2,549.40 6,603.88 15,645.40
33+000.00 34+000.00 9,259.88 5,681.19 7,402.50 9,047.35 8,346.70
34+000.00 35+000.00 4,134.82 10,783.52 1,117.20 3,867.00 13,170.50
35+000.00 36+000.00 7,902.60 8,370.90 2,793.00 7,237.84 10,838.64
36+000.00 37+000.00 6,365.30 12,253.53 798.00 6,422.47 15,626.62
37+000.00 38+000.00 21,410.41 5,026.58 3,750.00 23,072.71 7,492.27
38+000.00 39+000.00 3,203.52 9,473.94 1,276.80 3,500.32 11,025.50
39+000.00 40+000.00 9,347.83 5,461.05 5,187.00 12,904.70 4,516.05
40+000.00 41+000.00 0.00 20,213.32 0.00 7,432.22
41+000.00 42+000.00 0.00 42,893.13 0.00 18,868.45
42+000.00 43+000.00 319.24 30,972.27 0.00 19,514.90
43+000.00 44+000.00 10.94 29,377.19 18.30 24,883.55
44+000.00 45+000.00 0.00 22,266.21 8.60 23,216.55
45+000.00 46+000.00 0.00 23,561.92 0.00 20,431.50
46+000.00 47+000.00 0.00 28,487.58 0.00 26,197.00
47+000.00 48+000.00 0.00 16,433.09 0.00 17,205.60
48+000.00 49+000.00 0.00 17,495.34 1.10 17,848.30
49+000.00 50+000.00 0.00 21,654.88 22.50 21,150.55
50+000.00 51+000.00 0.00 18,557.01 1.30 21,329.15
51+000.00 52+000.00 801.10 19,298.03 2.60 23,952.33
52+000.00 53+000.00 653.55 27,252.68 2.90 33,150.95
53+000.00 54+000.00 317.58 25,096.64 0.00 30,590.68
54+000.00 55+000.00 323.06 15,683.36 0.00 9,978.20
55+000.00 56+000.00 0.00 20,422.37 154.00 18,523.90
56+000.00 57+000.00 0.00 13,934.96 137.90 6,618.80
57+000.00 57+772.00 2,626.33 11,573.35 1,797.90 9,424.80
Volumen 203,562.95 577,487.80 41,277.00 216,585.10 550,577.29
$ 2,058,021.42 $ 10,123,361.13 $ 1,287,016.86 $ 2,189,675.36 $ 9,651,619.89
Acuerdo Ejecutado
$ 13,468,399.42 $ 13,290,189.32
 CANTIDADES DE OBRA SAL
CANTIDADES DE OBRA SALDO VS EJECUTADO/PAGADO EST 25+000.00 - 57+772

$ 178,210.10

SUPERáVIT TOTAL DE ESTACION 25+000.00 A 57+700.00 SEGÚN DISEÑO VS

SALDO RESTANTE PARA EJEC
EJECUTADO EN CAMPO

Acuerdo $ 14,204,428.37

Permuta
Exc -
Prtmo 0.00
Subexc 0.00 178,210.100
0.00
DADES EJECUTADAS/PAGADAS

0 - 57+772
men Ejecutado Difencia de volumen Acuerdo vs Ejecutado

Sub-excav. Excavacíon Préstamo Sub-excav. Corte Secciones a1 corte

4,157.35 173.91 -1,769.94 -891.85 10,109.44 2,257.77

3,721.29 523.77 -3,363.95 -1,167.69 40,623.73 1,248.90
2,887.76 -8,479.36 -2,682.64 -2,009.96 3,606.74 811.32
3,201.27 -812.63 2,629.91 -1,565.37 14,887.50 1,721.94
1,786.15 -1,717.18 973.98 -908.35 35,132.02 1,343.69
1,540.00 -1,607.42 -1,665.40 2,309.30 4,921.64 2,548.14
2,170.35 -526.11 -4,728.99 1,172.85 7,669.82 2,454.06
3,676.09 946.20 -3,372.79 -1,126.69 5,675.19 1,874.89
2,656.17 212.53 -2,665.51 4,746.33 7,229.58 2,030.30
3,848.45 267.82 -2,386.98 -2,731.25 2,714.72 1,420.10
2,150.24 664.76 -2,467.74 642.76 5,402.40 2,500.20
2,734.47 -57.17 -3,373.09 -1,936.47 4,611.65 1,753.65
4,999.72 -1,662.30 -2,465.69 -1,249.72 18,908.09 2,502.32
1,957.64 -296.80 -1,551.56 -680.84 2,191.23 1,012.29
3,140.35 -3,556.87 945.00 2,046.65 7,380.49 1,967.34
739.15 0.00 12,781.10 -739.15 0.00
1,102.25 0.00 24,024.68 -1,102.25 0.00
319.24 11,457.37 0.00 319.24
-7.36 4,493.64 0.00 10.94
-8.60 -950.34 0.00 0.00
0.00 3,130.42 0.00 0.00
0.00 2,290.58 0.00 0.00
0.00 -772.51 0.00 0.00
-1.10 -352.96 0.00 0.00
-22.50 504.33 0.00 0.00
-1.30 -2,772.14 0.00 0.00
798.50 -4,654.30 0.00 801.10
650.65 -5,898.27 0.00 653.55
317.58 -5,494.04 0.00 317.58
323.06 5,705.16 0.00 323.06
-154.00 1,898.47 0.00 0.00
-137.90 7,316.16 0.00 0.00
828.43 2,148.55 0.00 41.98 2,584.35
46,468.70 -13,022.15 26,910.51 -5,191.70 173531.69 30031.26
$ 1,448,894.07 -$ 131,653.94 $ 471,741.24 -$ 161,877.21
Diferencia
$ 178,210.10
IDADES DE OBRA SALDO TOTAL VS EJECUTADO/PAGADO EST 25+000.00 -
57+772

$ 914,239.05

RESTANTE PARA EJECUTAR DE LA EST 25+000.00 - 57+700.00 SEGÚN DISEÑO

 Afectación Cambio de
Berma Relleno
Corte Secciones Adicional Corte a1 corte Social Rasante
Corte Secciones
Corte Corte
9,342.25 850.39 2,128.85 -128.19 5,330.65
39,240.30 551.91 1,556.65 24,464.20
3,279.90 645.52 941.35 8,030.65 24,340.75
14,205.85 1,243.17 1,973.05 14,688.45
35,552.85 1,137.44 1,502.60 13,948.15
4,507.35 2,840.95 1,728.90 3,717.45
5,898.35 1,231.04 2,507.35 1,013.25 7,806.40
4,861.25 1,772.90 -30.27 11,939.90
7,103.45 1,979.75 -35.85 4,494.60
2,325.65 1,541.35 9,514.50
4,859.95 393.39 1,984.50 6,795.40
4,060.20 587.92 1,774.35 11,398.10
20,163.70 430.11 2,478.90 3,928.10
1,853.75 319.97 1,326.60 8,140.40
9,931.45 1,192.05 1781.2 1,680.45
0.00 0 8,058.75
0.00 0 15,238.90
0.00 0 15,863.20
0.00 18.3 21,324.95
0.00 8.6 19,657.95
0.00 0 16,871.50
0.00 0 22,637.00
0.00 0 13,645.60
0.00 1.1 14,288.30
0.00 22.5 17,594.45
0.00 1.3 17,770.65
0.00 2.6 18,897.75
0.00 2.9 19,193.95
0.00 0 22,849.70
0.00 0 7,736.80
0.00 154 14,919.45
0.00 137.9 3,024.15
1,713.35 84.55 2,921.20
168,899.60 11,423.86 27,412.05 -194.31 8,030.65 1,013.25 424,681.75

424,681.75
236,597.34 216,585.10 20,012.24
694,158.08 550,577.29
 Trocha al
Adicional Cambio de Pedraplen
Puente Terraplen a1 relleno
Relleno Rasante Relleno
Wawa
150.35 -1,393.65 1,751.10 3,879.95
510.06 2,065.35 3,622.00
267.71 2,702.45 3,643.80
544.67 -4,207.50 -1,721.84 1,818.50 3,791.55
5,756.74 -11,226.40 2,197.65 3,700.25
2,840.95 2,122.90 3,851.80
1,231.04 1,553.30 4,060.65
1,932.60 3,705.50
1,872.35 3,852.10
2,114.65 3,656.00
393.39 1,665.35 3,649.85
587.92 1,866.25 3,640.60
102.27 983.00 3,461.90
-865.10 2,423.60 3,750.20
1192.05 -1,909.50 1,771.85 3,553.05
-312.58 -313.95 0.00 0.00
3,629.55 3,629.55
3,651.70 3,651.70
3,540.30 3,558.60
3,550.00 3,558.60
3,560.00 3,560.00
3,560.00 3,560.00
3,560.00 3,560.00
3,558.90 3,560.00
3,533.60 3,556.10
3,557.20 3,558.50
1,416.73 3,635.25 3,637.85
10,308.15 3,645.95 3,648.85
4,290.62 3,450.36 3,450.36
2,241.40 2,241.40
3,450.45 3,604.45
3,456.75 3,594.65
6,419.05 6,503.60
7,507.83 5,756.74 16,015.50 -19,602.15 -2,035.79 90,841.36 118,253.41

7,507.83 5,756.74 16,015.50 -19,602.15 -2,035.79 118,253.41

0.00
 CANTIDADES DE OBRA DE DISEÑO VS CANTIDADES EJECUTADAS/P

DE ESTACION 25+000.00 - 40+000.00

Estación Volumen de acuerdo Volumen Ejecutado

De A Excavacíon Préstamo
Excavacíon Prestamo Sub-exc
25+000.00 26+000.00 12,367.21 6,197.36 3,265.50 12,193.30 7,967.30
26+000.00 27+000.00 41,872.63 25,232.31 2,553.60 41,348.86 28,596.26
27+000.00 28+000.00 4,418.06 25,569.62 877.80 12,897.42 28,252.26
28+000.00 29+000.00 16,609.44 15,725.24 1,635.90 17,422.07 13,095.33
29+000.00 30+000.00 36,475.71 13,152.72 877.80 38,192.89 12,178.74
30+000.00 31+000.00 7,469.78 8,744.80 3,849.30 9,077.20 10,410.20
31+000.00 32+000.00 10,123.88 8,369.10 3,343.20 10,649.99 13,098.09
32+000.00 33+000.00 7,550.08 12,272.61 2,549.40 6,603.88 15,645.40
33+000.00 34+000.00 9,259.88 5,681.19 7,402.50 9,047.35 8,346.70
34+000.00 35+000.00 4,134.82 10,783.52 1,117.20 3,867.00 13,170.50
35+000.00 36+000.00 7,902.60 8,370.90 2,793.00 7,237.84 10,838.64
36+000.00 37+000.00 6,365.30 12,253.53 798.00 6,422.47 15,626.62
37+000.00 38+000.00 21,410.41 5,026.58 3,750.00 23,072.71 7,492.27
38+000.00 39+000.00 3,203.52 9,473.94 1,276.80 3,500.32 11,025.50
39+000.00 40+000.00 9,347.83 5,461.05 5,187.00 12,904.70 4,203.47
Volumen 198,511.15 172,314.47 41,277.00 214,438.00 199,947.28
$ 2,006,947.73 $ 3,020,672.66 $ 1,287,016.86 $ 2,167,968.18 $ 3,505,075.82
Acuerdo Ejecutado
$ 6,314,637.25 $ 7,064,523.21

CANTIDADES DE OBRA SAL

CANTIDADES DE OBRA SALDO VS EJECUTADO/PAGADO EST 25+000.00 - 40+000

-$ 749,885.97

SUPERáVIT TOTAL DE ESTACION 25+000.00 A 40+000.00 SEGÚN DISEÑO VS

SALDO RESTANTE PARA EJEC
EJECUTADO EN CAMPO
Acuerdo $ 14,204,428.37
DADES EJECUTADAS/PAGADAS

40+000.00
men Ejecutado Difencia de volumen Acuerdo vs Ejecutado

Sub-excav. Excavacíon Préstamo Sub-excav. Corte Secciones a1 corte

4,157.35 173.91 -1,769.94 -891.85 10,109.44 2,257.77

3,721.29 523.77 -3,363.95 -1,167.69 40,623.73 1,248.90
2,887.76 -8,479.36 -2,682.64 -2,009.96 3,606.74 811.32
3,201.27 -812.63 2,629.91 -1,565.37 14,887.50 1,721.94
1,786.15 -1,717.18 973.98 -908.35 35,132.02 1,343.69
1,540.00 -1,607.42 -1,665.40 2,309.30 4,921.64 2,548.14
2,170.35 -526.11 -4,728.99 1,172.85 7,669.82 2,454.06
3,676.09 946.20 -3,372.79 -1,126.69 5,675.19 1,874.89
2,656.17 212.53 -2,665.51 4,746.33 7,229.58 2,030.30
3,848.45 267.82 -2,386.98 -2,731.25 2,714.72 1,420.10
2,150.24 664.76 -2,467.74 642.76 5,402.40 2,500.20
2,734.47 -57.17 -3,373.09 -1,936.47 4,611.65 1,753.65
4,999.72 -1,662.30 -2,465.69 -1,249.72 18,908.09 2,502.32
1,957.64 -296.80 -1,551.56 -680.84 2,191.23 1,012.29
3,140.35 -3,556.87 1,257.58 2,046.65 7,380.49 1,967.34
44,627.30 -15,926.85 -27,632.81 -3,350.30 171,064.24 27,446.91
$ 1,391,479.21 -$ 161,020.45 -$ 484,403.16 -$ 104,462.35
Diferencia
-$ 749,885.97

IDADES DE OBRA SALDO TOTAL VS EJECUTADO/PAGADO EST 25+000.00 -

40+000

$ 7,139,905.16

RESTANTE PARA EJECUTAR DE LA EST 25+000.00 - 40+000.00 SEGÚN DISEÑO

 Afectación Cambio de
Berma Relleno
Corte Secciones Adicional Corte a1 corte Social Rasante
Corte Secciones
Corte Corte
9,342.25 850.39 2,128.85 -128.19 5,330.65
39,240.30 551.91 1,556.65 24,464.20
3,279.90 645.52 941.35 8,030.65 24,340.75
14,205.85 1,243.17 1,973.05 14,688.45
35,552.85 1,137.44 1,502.60 13,948.15
4,507.35 2,840.95 1,728.90 3,717.45
5,898.35 1,231.04 2,507.35 1,013.25 7,806.40
4,861.25 1,772.90 -30.27 11,939.90
7,103.45 1,979.75 -35.85 4,494.60
2,325.65 1,541.35 9,514.50
4,859.95 393.39 1,984.50 6,795.40
4,060.20 587.92 1,774.35 11,398.10
20,163.70 430.11 2,478.90 3,928.10
1,853.75 319.97 1,326.60 8,140.40
9,931.45 1,192.05 1781.2 1,680.45
167,186.25 11,423.86 26,978.30 -194.31 8,030.65 1,013.25 152,187.50
 Trocha al
Adicional Cambio de Pedraplen
Puente Terraplen a1 relleno
Relleno Rasante Relleno
Wawa
150.35 -1,393.65 1,751.10 3,879.95
510.06 2,065.35 3,622.00
267.71 2,702.45 3,643.80
544.67 -4,207.50 -1,721.84 1,818.50 3,791.55
5,756.74 -11,226.40 2,197.65 3,700.25
2,840.95 2,122.90 3,851.80
1,231.04 1,553.30 4,060.65
1,932.60 3,705.50
1,872.35 3,852.10
2,114.65 3,656.00
393.39 1,665.35 3,649.85
587.92 1,866.25 3,640.60
102.27 983.00 3,461.90
-865.10 2,423.60 3,750.20
879.47 -1,909.50 1,771.85 3,553.05
7,507.83 5,756.74 0.00 -19,602.15 -1,721.84 28,840.90 55,819.20