COSTO HORARIO PERSONAL DE OPERACIONES

INDEMISA DOBLE CAJA AFP Pro AFP Riesgo COSTO

TOTAL LIQUIDO AGUINALD AFP Fondo HORAS AL COSTO COSTO
Nº PERSONAL CARGO GANADO (Bs.) PAGABLE O 8,33%
CION AGUINALD CORDES Vivienda Profesional
Solidario 3%
TOTAL M.O.
MES HORARIO (Bs.) HORARIO ($us.)
8,33% O 8,33% 10% 2% 1,71% (Bs.)

1 ACHA AUZA RAMIRO ANGEL CHOFER 5,725.98 4,998.21 476.97 476.97 476.97 572.60 114.52 97.91 171.78 8,113.71 192 42.26 6.07
2 AGUILAR VIDAL DAVID OPERADOR 5155.23 4,500.00 429.43 429.43 429.43 515.52 103.10 88.15 154.66 7,304.96 192 38.05 5.47
3 APAZA TOMAS JUAN CHOFER 3,448.28 3,010.00 287.24 287.24 287.24 344.83 68.97 58.97 103.45 4,886.21 192 25.45 3.66
4 ARIAS AYALA VICTOR OPERADOR 6,300.84 5,500.00 524.86 524.86 524.86 630.08 126.02 107.74 189.03 8,928.29 192 46.50 6.68
5 BARRIOS JIMENEZ RIMER OPERADOR 6,961.88 6,077.03 579.92 579.92 579.92 696.19 139.24 119.05 208.86 9,864.98 192 51.38 7.38
6 CALLE MAMANI REYNALDO OPERADOR 5,155.23 4,500.00 429.43 429.43 429.43 515.52 103.10 88.15 154.66 7,304.96 192 38.05 5.47
7 CASAS MAMANI AUGUSTO CHOFER 3,207.70 2,800.00 267.20 267.20 267.20 320.77 64.15 54.85 96.23 4,545.31 192 23.67 3.40
8 CASTRO VILLARROEL CESAR CHOFER 4,831.21 4,217.16 402.44 402.44 402.44 483.12 96.62 82.61 144.94 6,845.82 192 35.66 5.12
9 CLAROS PANOZO WILLY OPERADOR 3,759.34 3,281.53 313.15 313.15 313.15 375.93 75.19 64.28 112.78 5,326.98 192 27.74 3.99
10 COCA BUSTAMANTE WILFREDO CHOFER 3,093.14 2,700.00 257.66 257.66 257.66 309.31 61.86 52.89 92.79 4,382.98 192 22.83 3.28
11 COLQUE MAMANI TOMAS OPERADOR 3,436.82 3,000.00 286.29 286.29 286.29 343.68 68.74 58.77 103.10 4,869.97 192 25.36 3.64
12 CRUZ CUSSI LUCIO OPERADOR 5,937.90 5,183.19 494.63 494.63 494.63 593.79 118.76 101.54 178.14 8,414.00 192 43.82 6.30
13 FELIPE QUISPE CRISPIN CHOFER 3,436.82 3,000.00 286.29 286.29 286.29 343.68 68.74 58.77 103.10 4,869.97 192 25.36 3.64
14 FERNANDEZ MACHADO GERARDO OPERADOR 3,500.00 3,055.15 291.55 291.55 291.55 350.00 70.00 59.85 105.00 4,959.50 192 25.83 3.71
15 GIL CRESPO ELVIS CHOFER 3,436.82 3,000.00 286.29 286.29 286.29 343.68 68.74 58.77 103.10 4,869.97 192 25.36 3.64
16 GONSALES LAMAS GRABIEL CHOFER 4,021.08 3,510.00 334.96 334.96 334.96 402.11 80.42 68.76 120.63 5,697.87 192 29.68 4.26
17 GRAGEDA ROJAS GABINO OPERADOR 4,582.43 4,000.00 381.72 381.72 381.72 458.24 91.65 78.36 137.47 6,493.30 192 33.82 4.86
18 HERBAS ZAMBRANA ERNESTO CHOFER 3,365.61 2,937.84 280.36 280.36 280.36 336.56 67.31 57.55 100.97 4,769.07 192 24.84 3.57
19 HUANACO BELTRAN ALEJANDRO CHOFER 3,526.00 3,077.85 293.72 293.72 293.72 352.60 70.52 60.29 105.78 4,996.34 192 26.02 3.74
20 JULIAN CORIA FENANDEZ CHOFER 3,436.82 3,000.00 286.29 286.29 286.29 343.68 68.74 58.77 103.10 4,869.97 192 25.36 3.64
21 LABRA SALAZAR JUAN OPERADOR 5,937.49 5,182.84 494.59 494.59 494.59 593.75 118.75 101.53 178.12 8,413.42 192 43.82 6.30
22 LUJO MALDONADO DIEGO OPERADOR 3,322.26 2,900.00 276.74 276.74 276.74 332.23 66.45 56.81 99.67 4,707.64 192 24.52 3.52
23 MALLQUI CORI HUGO RICARDO CHOFER 3,093.14 2,700.00 257.66 257.66 257.66 309.31 61.86 52.89 92.79 4,382.98 192 22.83 3.28
24 MENDEZ ORELLANA APARICIO CHOFER 3,436.82 3,000.00 286.29 286.29 286.29 343.68 68.74 58.77 103.10 4,869.97 192 25.36 3.64
25 MERCADO LOPEZ DEYBI OPERADOR 2,634.90 2,300.00 219.49 219.49 219.49 263.49 52.70 45.06 79.05 3,733.65 192 19.45 2.79
26 MIRANDA COLQUE FRANCISCO CHOFER 4,831.21 4,217.16 402.44 402.44 402.44 483.12 96.62 82.61 144.94 6,845.82 192 35.66 5.12
27 MOLLA LOZA CEFERINO BLAS OPERADOR 3,500.00 3,055.15 291.55 291.55 291.55 350.00 70.00 59.85 105.00 4,959.50 192 25.83 3.71
28 MONTAÑO JAIMES MELITON CHOFER 4,108.80 3,586.57 342.26 342.26 342.26 410.88 82.18 70.26 123.26 5,822.17 192 30.32 4.36
29 NUÑEZ MOLLO JUAN CARLOS CHOFER 4,744.67 4,141.62 395.23 395.23 395.23 474.47 94.89 81.13 142.34 6,723.20 192 35.02 5.03
30 ORELLANA LOPEZ REMBERTO OPERADOR 3,669.63 3,203.22 305.68 305.68 305.68 366.96 73.39 62.75 110.09 5,199.87 192 27.08 3.89
31 OROSCO TERCEROS LUCIANO OPERADOR 5,868.26 5,122.40 488.83 488.83 488.83 586.83 117.37 100.35 176.05 8,315.32 192 43.31 6.22
32 PANOZO VALLEJOS OSCAR OPERADOR 5,018.00 4,380.21 418.00 418.00 418.00 501.80 100.36 85.81 150.54 7,110.51 192 37.03 5.32
33 PEÑARRIETA RONALD CHOFER 3,640.56 3,177.84 303.26 303.26 303.26 364.06 72.81 62.25 109.22 5,158.67 192 26.87 3.86
34 PIÑAS PACO GUSTAVO CHOFER 4,009.62 3,500.00 334.00 334.00 334.00 400.96 80.19 68.56 120.29 5,681.63 192 29.59 4.25
35 PRADO DELGADILLO EDDY ALBERTO OPERADOR 4,582.43 4,000.00 381.72 381.72 381.72 458.24 91.65 78.36 137.47 6,493.30 192 33.82 4.86
36 PUMA CRUZ RENE OPERADOR 6,354.44 5,546.79 529.32 529.32 529.32 635.44 127.09 108.66 190.63 9,004.24 192 46.90 6.74
37 QUISPE CLEMENTE LUIS CHOFER 3,436.82 3,000.00 286.29 286.29 286.29 343.68 68.74 58.77 103.10 4,869.97 192 25.36 3.64
38 QUISPE MONTAÑO ANTENOR CHOFER 4,021.08 3,510.00 334.96 334.96 334.96 402.11 80.42 68.76 120.63 5,697.87 192 29.68 4.26
39 ROCHA BASTO CARLOS CHOFER 3,436.82 3,000.00 286.29 286.29 286.29 343.68 68.74 58.77 103.10 4,869.97 192 25.36 3.64
40 RODRIGUEZ VARGAS MARIO CHOFER 4,115.15 3,592.11 342.79 342.79 342.79 411.52 82.30 70.37 123.45 5,831.17 192 30.37 4.36
41 ROSALES AYALA DAVID LAZARO CHOFER 4,220.32 3,683.92 351.55 351.55 351.55 422.03 84.41 72.17 126.61 5,980.19 192 31.15 4.48
42 SANCHEZ CAMACHO SANTO OPERADOR 4,009.62 3,500.00 334.00 334.00 334.00 400.96 80.19 68.56 120.29 5,681.63 192 29.59 4.25
43 SANDOVAL FLORES ABDON OPERADOR 5,155.23 4,500.00 429.43 429.43 429.43 515.52 103.10 88.15 154.66 7,304.96 192 38.05 5.47
44 SEBASTIAN CALLE JAVIER CHOFER 3,207.69 2,799.99 267.20 267.20 267.20 320.77 64.15 54.85 96.23 4,545.30 192 23.67 3.40
45 SIANCAS MONTAÑO WILBERT CHOFER 3,526.00 3,077.85 293.72 293.72 293.72 352.60 70.52 60.29 105.78 4,996.34 192 26.02 3.74
46 SILES JAILLITA BENEDICTO OPERADOR 5,728.03 5,000.00 477.14 477.14 477.14 572.80 114.56 97.95 171.84 8,116.62 192 42.27 6.07
47 TAPIA SERRUDO WILSON OPERADOR 5,799.69 5,062.55 483.11 483.11 483.11 579.97 115.99 99.17 173.99 8,218.16 192 42.80 6.15
48 USTARIZ SOLIS JOSE LUIS OPERADOR 5,295.46 4,622.41 441.11 441.11 441.11 529.55 105.91 90.55 158.86 7,503.67 192 39.08 5.62
49 VARGAS MEDRANO JOSE ELMER OPERADOR 6,698.13 5,846.80 557.95 557.95 557.95 669.81 133.96 114.54 200.94 9,491.25 192 49.43 7.10
50 VELASQUEZ REQUE VICTOR OPERADOR 3,640.56 3,177.84 303.26 303.26 303.26 364.06 72.81 62.25 109.22 5,158.67 192 26.87 3.86
51 CARTAGENA CALLAU HUGO OPERADOR 3,550.30 3,099.06 295.74 295.74 295.74 355.03 71.01 60.71 106.51 5,030.78 192 26.20 3.76
52 MAMANI CONDORI MAURO SECUNDINO OPERADOR 5,917.16 5,165.09 492.90 492.90 492.90 591.72 118.34 101.18 177.51 8,384.62 192 43.67 6.27
53 MONTAÑO ARAOZ RAMIRO OPERADOR 5,325.40 4,648.54 443.61 443.61 443.61 532.54 106.51 91.06 159.76 7,546.09 192 39.30 5.65
54 PAUCARA TANCARA EDGAR OPERADOR 3,550.30 3,099.06 295.74 295.74 295.74 355.03 71.01 60.71 106.51 5,030.78 192 26.20 3.76
55 RODRIGUEZ FERNANDEZ REMIGIO CHOFER 3,905.33 3,408.96 325.31 325.31 325.31 390.53 78.11 66.78 117.16 5,533.85 192 28.82 4.14
56 CELASCO CHOCUQE SIMON OPERADOR 3,780.50 3,300.00 314.92 314.92 314.92 378.05 75.61 64.65 113.42 5,356.97 192 27.90 4.01
57 VEDIA MONTAÑO MARTIRIANO OPERADOR 4,582.43 4,000.00 381.72 381.72 381.72 458.24 91.65 78.36 137.47 6,493.30 192 33.82 4.86
58 HERRERA CABEZAS ALFREDO OPERADOR 4,582.43 4,000.00 381.72 381.72 381.72 458.24 91.65 78.36 137.47 6,493.30 192 33.82 4.86
59 LUNA CHOQUEVILLCA DANIEL OPERADOR 4,583.43 4,000.88 381.80 381.80 381.80 458.34 91.67 78.38 137.50 6,494.72 192 33.83 4.86
60 MERIONO QUIROGA JOSE LUIS OPERADOR 5,155.23 4,500.00 429.43 429.43 429.43 515.52 103.10 88.15 154.66 7,304.96 192 38.05 5.47
61 ALCOCER LLANOS ARIEL OPERADOR 2978.58 2600.00 248.1157 248.1157 248.1157 297.858 59.5716 50.933718 89.3574 4220.64786 192 21.98 3.16
62 GUILLEN FLORES HUMBERTO CHOFER 3780.5 3300.00 314.9157 314.9157 314.9157 378.05 75.61 64.64655 113.415 5356.9685 192 27.90 4.01
63 ROMERO TENORIO HERVIN OPERADOR 6644.52 5800.00 553.4885 553.4885 553.4885 664.452 132.8904 113.62129 199.3356 9415.28484 192 49.04 7.05
64 GUZMAN RIOS SANTOS OPERADOR 5155.23 4500.00 429.4307 429.4307 429.4307 515.523 103.1046 88.154433 154.6569 7304.96091 192 38.05 5.47
 LISTA PERSONAL DE OPERADORES Y CHOFERES

N° NOMBRE CARGO EQUIPO TELEFNO INGRESO GRUPO

RAMIRO ANGECHOFER GUEPARDO

1 LOWBOY 68582112
2 JUAN APAZA CHOFER SICURY 67673367 CARLA
3 RIMER 0 BARROPERADOR COMADREJA 67407746 SAN MATEO
4 GABRIEL CU CHOFER SAMURAY 67471627
5 WILLY CLAR OPERADOR 72794499
6 GERARDO F OPERADOR OSO 67505370
7 GRABIEL GO CHOFER 71788737
8 ALEJANDRO CHOFER SAN DIA 6755873
9 JUAN LABRA OPERADOR SUSY 71728743
FRANCISCO CHOFER GERENCIA
10 DALMATAS 71721741
11 MELITON MOCHOFER TEREMOTO 68582553 SAN MATEO
12 JUAN CARLOS CHOFER 68583498
LUCIANO OR OPERADOR RINOCERON
13 TE 68580254 CARLA
14 RONALD PEÑ CHOFER MIX CEBRA 71728746
15 RENE 0 PUMAOPERADOR FRESA 67400567
16 MARIO RODR CHOFER GORILA 71725281
17 DAVID LAZAR CHOFER 68582138
SANTO SANC OPERADOR PANDA
BISONDE
18 OSO 73778599 FELIX ING CARLA
19 ABDON SANDOPERADOR 71725849
20 WILBERT SI CHOFER ALQUITRAN 71730738 78311613 W CARLA
21 WILSON TAP OPERADOR 71431261
22 JOSE LUIS US OPERADOR 67400592
23 JUAN VARGA OPERADOR 68582551
JOSE ELMER OPERADOR
24 TODO FRESA 68580255 ING CARLA
25 MARCIAL VA CHOFER 72242017
26 VICTOR VEL OPERADOR 74375593
27 FELICIANO CHOFER 71720692
28 RIVER 0 ZAP OPERADOR 68472417
BENEDICTO SOPERADOR MOTONIVEL
29 ADORA 67404106
30 LUCIO CRUZ OPERADOR UPA 67404132
31 ANTENOR QUCHOFER JACK 67422964 SAN MATEO
32 DIEGO LUJO OPERADOR LIEBRE 73763298
33 SALOMON CAAYUDANTE TUBERO 74374654
34 MARIO JIMENAYUDANTE TUBERO 73688286
35 ANGEL SARA AYUDANTE TUBERO 68458539
36 JOSE ANTONI AYUDANTE TUBERO 67549715 SAN MATEO
37 ALVARO DIAS AYUDANTE TUBERO 68477007
38 DENIS GUTIE AYUDANTE TUBERO 67807851
39 REMBERTO L AYUDANTE TUBERO 72263689
40 ANDRES JUCUAYUDANTE TUBERO 67413743
41 JULIAN CORIACHOFER 71774456
42 CESAR CASTR CHOFER PATY 72720131 CARLA
43 REYNALDO C PERADOR 68492616
44 LUIS QUISPE CHOFER RENO 73342734
45 CRISPIN FELI CHOFER
46 DAVID AGUIL OPERADOR PILOTERA 67490825
47 RENE JOSE GUOPERADOR 63966083
48 TEODOCIO O CHOFER BLANCA NEIVES 69177844
49 RONAL PEÑ ARCHOFER MIX CEBRA 71728746
50 EFRAIN VILC OPERADOR GANZO 74777675 74814422
51 RAMIRO MOLI CHOFER SANDIA 71720568 68456484
52 ELVIS GIL GR CHOFER SA NDIA 67480507
53 JUAN CARLOS CHOFER POMELO 71459514
54 APARICIO ME CHOFER 67094616
55 JUAN CARLOS SERENO 74375278
56 DELFIN GOME OPERADOR 73127798
57 FREDDY IGOR REVISTA 72202219
58 CARLOS ROCH CHOFER 72734132
59 GABINO GRAGOPERADOR MOTONIVELA 71486693
60 VITALIO CAC AYUDANTE 71438556
61 ALBA CERROSOPERADOR 73794430
62 BRAYAN MAT AYUDANTE
63 ROY JUAN FA AYUDANTE
64 MARCIAL VA CHOFER 63951639
 COSTO HORARIO MAQUINARIA Y EQUIPO A

COSTO COSTO Costo

OPERADORES
NRO. EQUIPO TIPO MARCA MODELO AÑO CAPACIDAD POTENCIA PESO Ton. INTERNO + Cargas Interno +
($us.) Sociales + IVA Operador

1 Hornero BOMBA DE HORMIGON PUTZMEISTER TK 50 2015 40 M3/Hr 96 Hp 2.72 32.73 3.64 36.37

2 Chaqueño CARGADOR FRONTAL VOLVO L150D 2001 4 M3 250 HP 22.56 42.49 5.62 48.11

3 Leopardo CARGADOR FRONTAL CATERPILLAR 930G 2005 2 M3 150 HP 11.44 39.35 4.25 43.60

4 Liebre CARGADOR FRONTAL CATERPILLAR 938 F 1996 2 M3 106,5 Kw 13.50 38.67 4.25 42.92

5 Tábano CARGADOR FRONTAL VOLVO L150D 2001 4 M3 250 HP 21.25 42.99 5.62 48.61

6 Tatú CARGADOR FRONTAL CATERPILLAR 928 G 2001 2 M3 93,2 Kw 11.57 39.63 4.25 43.88

7 Tejón CARGADOR FRONTAL JOHN DEERE 544-E 1990 1,5 M3 85,8 Kw 10.31 23.80 3.50 27.30

8 Alquitrán CARRO IMPRIMADOR VOLVO F-7 1984 6000 Lts. 240 Hp 8.50 40.41 3.74 44.15

9 Cisne CISTERNA FOTÓN BJ3141DKPHA-31 2013 8 Ton 7.60 27.75 3.64 31.39

10 Garza CISTERNA NISSAN CONDOR CM205 1990 5 Ton 100 Hp 2.00 22.16 3.64 25.80

11 Boa COMPACTADOR DOBLE RODILLO HAMM HD 140 VO 2010 13,6 Ton 134 Hp 13.60 36.03 4.00 40.03

12 Panda COMPACTADOR DOBLE RODILLO HAMM HD 140 VO 2011 13,6 Ton 100 Kw 13.60 35.58 4.00 39.58

13 Ballena COMPACTADOR NEUMÁTICO SAKAI TS7409 2008 5,13 Ton 130 Hp 5.13 30.82 4.00 34.82

14 Hipopótamo COMPACTADOR NEUMÁTICO FOTÓN FP1826-IIX 2011 18,86 Ton 18.86 40.67 4.00 44.67

15 Orca COMPACTADOR NEUMÁTICO HAMM GRW18 2011 14,7 Ton 136 HP 14.00 38.76 4.00 42.76

16 Oso COMPACTADOR NEUMÁTICO HAMM GRW18 2011 14,7 Ton 136 HP 14.00 38.73 4.00 42.73

17 Boro COMPACTADOR PEQUEÑO CATERPILLAR CB 224 D 2009 2,8 Ton 32 Hp 3.00 12.94 3.64 16.58

18 Jabali COMPACTADOR PEQUEÑO DYNAPAC CC900 2007 2 Ton 2.00 8.91 3.64 12.55

19 Bisonte COMPACTADOR RODILLO LISO DINAPAC CA250D 2009 10,8 Ton 110 Hp 10.62 34.88 4.00 38.88

20 Búfalo COMPACTADOR RODILLO LISO HAMM 3516 HT 2012 16 Ton 174 Hp 16.00 36.00 4.00 40.00

21 Elefante COMPACTADOR RODILLO LISO HAMM 3516 HTP 2012 16 Ton 174 Hp 16.00 36.27 4.00 40.27

22 Tapir COMPACTADOR RODILLO LISO HAMM 3516 HT 2012 16 Ton 174 Hp 16.00 36.00 4.00 40.00

23 Cangrejo COMPACTADOR RODILLO PATA DE CABRA CATERPILLAR CS 563 D 2001 13,7 Ton 120 HP 13.72 34.28 4.00 38.28

24 Chivato COMPRESORA DE AIRE ATLAS COPCO XAHS 306 2003 7 BARES 180 HP 5.20 23.97 23.97

25 Chupete COMPRESORA DE AIRE ATLAS COPCO XAS 185 2012 2 BARES 49 HP 1.50 11.88 11.88

26 Cuervo COMPRESORA DE AIRE ATLAS COPCO XAS 405 1997 7 BARES 180 HP 5.00 21.33 21.33

27 Delfin COMPRESORA DE AIRE ATLAS COPCO XAS 185 2012 2 BARES 49 HP 1.50 11.88 11.88

28 Foca COMPRESORA DE AIRE ATLAS COPCO XAS 185 2012 2 BARES 49 HP 1.50 11.88 11.88

29 Pato E. SELLO SIMULTANEO SINOTRUK LMT5311TFC 2014 8000 Lt./12 M3 245 Hp 21.13 105.42 5.03 110.45

30 Pilotera EQUIPO DE PERFORACION CATERPILLAR D7 2010 24 M 49.92 5.44 55.36

31 Alacrán EXCAVADORA HIDRAULICA CATERPILLAR 320 C 2007 1,3 M3 BALDE 138 Hp 19.14 49.00 6.30 55.30

32 Cien pies EXCAVADORA HIDRAULICA CATERPILLAR 320 C 2001 1,3 M3 BALDE 138 Hp 20.05 49.10 6.30 55.40

33 Gallo EXCAVADORA HIDRAULICA CATERPILLAR 320 2019 1,4 M3 BALDE 162 Hp 21.99 50.00 6.30 56.30

34 Ganzo EXCAVADORA HIDRAULICA CATERPILLAR 320 2019 1,4 M3 BALDE 162 Hp 21.99 50.00 6.30 56.30

35 Susy EXCAVADORA HIDRAULICA CATERPILLAR 320 DL 2012 1,5 M3 BALDE 138 Hp 21.00 48.97 6.30 55.27

36 Dinosaurio FRESADORA WIRTGEN W200 2013 400 M2/HR 610 Hp 30.00 386.13 7.10 393.23

37 Azul GRUPO GENERADOR CUMMINS QSX15G8 2012 550 KVA 195 HP 9.50 26.14 26.14

38 Camba GRUPO GENERADOR MODASA MP 110 2013 110 KVA 90 HP 3.00 10.08 10.08

39 Loro GRUPO GENERADOR MODASA MP 150 2013 160 KVA 130 HP 4.50 13.27 13.27

40 Paceña GRUPO GENERADOR MODASA MP 110 2013 110 KVA 90 HP 3.00 10.08 10.08
XINXIANG
41 Jirafa LANZADOR DE VIGAS HYCRANECO
JQ45-100 2016 100 Ton 115.50 2566.77 6.00 2572.77

42 Guepardo LOWBOY VOLVO FMX 6X4T 2015 34 Ton 440 Hp 9.82 56.49 6.07 62.56

43 Zorro Blanco LOWBOY VOLVO F-12 1990 30 Ton 400 Hp 11.21 55.60 6.07 61.67

44 Alpaca MIXER FOTÓN 2020 8 M3 320 HP 13.72 37.06 3.86 40.92

 COSTO HORARIO MAQUINARIA Y EQUIPO A

COSTO COSTO Costo

OPERADORES
NRO. EQUIPO TIPO MARCA MODELO AÑO CAPACIDAD POTENCIA PESO Ton. INTERNO + Cargas Interno +
($us.) Sociales + IVA Operador

45 Cebra MIXER FOTÓN BJ5258 2014 8 M3 320 HP 13.32 36.90 3.86 40.76

46 Huron MIXER UD GWB6BL 2016 8 M3 420 HP 8.92 38.76 3.86 42.62

47 Vicuña MIXER FOTÓN 2020 8 M3 320 HP 13.72 37.06 3.86 40.92

48 Caimán MOTONIVELADORA CATERPILLAR 140 K 2007 186-206 HP 17.48 58.70 6.65 65.35

49 Cocodrilo MOTONIVELADORA CATERPILLAR 120 H 2001 165 Hp 13.70 52.79 6.04 58.83

50 Gaucha MOTONIVELADORA CATERPILLAR 120 H 2005 165 Hp 14.20 52.14 6.04 58.18

51 Grillo MOTONIVELADORA CATERPILLAR 120 H 2001 165 Hp 13.70 52.79 6.04 58.83

52 Iguana MOTONIVELADORA CATERPILLAR 140 K 2007 186-206 Hp 17.51 57.79 6.65 64.44

53 Kriss MOTONIVELADORA CATERPILLAR 120 H 1997 165 Hp 13.70 52.79 6.04 58.83

54 Dragón PLANTA DE ASFALTO CIBER UACF17P 2006 0,5 M3/MIN 52.00 396.86 6.74 403.60

55 Tucan PLANTA DE HORMIGON IOMIX-60 2019 60 M3 160.01 6.74 166.75

56 Volcán PLANTA UPA HIPER CIFALI UCP-10 2000 2 M3/HR 65.09 6.30 71.39
XINXIANG
57 Puentes Grua PUENTE GRUA
HYCRANECO
MG50T-3,5 M 2017 100 Ton 16.30 531.48 6.00 537.48

58 Gallina RETROEXCAVADORA CATERPILLAR 416 F2 2017 1 M3 BALDE 88 Hp 7.55 30.08 3.64 33.72

59 Caracol TERMINADORA DE ASFALTO CIBER SA114CR 2006 60 Ton/h 187 Hp 14.82 72.26 6.22 78.48

60 Rinoceronte TERMINADORA DE ASFALTO VOGELE S1800-2 2012 70 Ton/h 180 Hp 2011 130.44 6.00 136.44

61 Escarabajo TRACTOR ORUGA CATERPILLAR D6M XL 2001 1,00 Ton 140 Hp 15.36 43.80 5.50 49.30

62 Jaguar TRACTOR ORUGA CATERPILLAR D6N XL 2004 1,00 Ton 145 Hp 16.70 43.05 5.50 48.55

63 Vizcacha TRACTOR ORUGA CATERPILLAR D6N XL 2004 1,00 Ton 145 Hp 16.81 45.56 5.50 51.06
LOKOTRACK LT B96 - LT 30,03 - 31,53 -
64 Comadreja TRITURADORA DE ROCA METSO MINERALS 200HP - ST352 2008 - 27,59 414.43 7.38 421.81

65 Araña VOLQUETE FOTÓN 2019 24 M3 11598 c.c. 18.40 50.41 4.48 54.89

66 Caballo VOLQUETE FOTÓN BJ3251DPPJA 2014 12 M3 245 Hp 13.62 37.00 4.36 41.36

67 Coco VOLQUETE CHEVROLET CC7H042 2002 6 M3 185 Hp 5.90 29.51 3.64 33.15

68 Gorila VOLQUETE FOTÓN 2019 13 M3 9796 c.c. 13.50 38.16 4.36 42.52

69 Motacu VOLQUETE CHEVROLET CC7H042 2002 6 M3 185 Hp 5.90 29.51 3.64 33.15

70 Ocoro VOLQUETE CHEVROLET CC7H042 2002 6 M3 185 Hp 5.90 29.51 3.64 33.15

71 Pinguino VOLQUETE FOTÓN 2019 13 M3 9796 c.c. 13.50 38.16 4.36 42.52

72 Pomelo VOLQUETE CHEVROLET CC7H042 2002 6 M3 185 Hp 5.90 29.51 3.64 33.15

73 Reno VOLQUETE FOTÓN BJ3251DPPJA 2014 12 M3 245 Hp 13.58 37.00 4.36 41.36

74 Samuray VOLQUETE FOTÓN BJ3251DPPJA 2014 12 M3 245 Hp 13.58 37.00 4.36 41.36

75 Tarantula VOLQUETE FOTÓN 2019 24 M3 18,40 c.c. 18.40 50.41 4.48 54.89

76 Tembe VOLQUETE CHEVROLET CC7H042 2002 6 M3 185 Hp 5.90 29.51 3.64 33.15

77 Yak VOLQUETE FOTÓN BJ3251DPPJA 2014 12 M3 245 Hp 13.57 37.00 4.36 41.36

78 Bellaco VOLQUETE CHEVROLET CC7H042 2002 6 M3 185 Hp 5.90 29.51 3.64 33.15

79 Quirquincho VOLQUETE VOLVO FL-10 1989 12 M3 245 Hp 11.90 35.13 4.36 39.49
MAQUINARIA Y EQUIPO AMVI

Interno + Interno + Interno + COSTO DE PARA COSTO

Gastos Operador + Operador + Operador + GG ALQUILER Utilidad Para APOYO APOYO
Utilidad Impuestos
Generales Gastos GG + + Utilidad + EXTERNO Comunidad Utilidad=0 COMUNID
Generales Utilidad Impuestos ($us.) IT=0 AD ($us.)

3.00% 37.46 10.00% 41.21 3.09% 42.48 45.00 0.00% 38.62 40.00
0.00% 48.11 10.00% 52.92 3.09% 54.56 55.00 0.00% 49.60 50.00
1.00% 44.04 10.00% 48.44 3.09% 49.94 50.00 0.00% 45.40 45.00
2.00% 43.78 10.00% 48.16 3.09% 49.64 50.00 0.00% 45.13 45.00
0.00% 48.61 9.00% 52.98 3.09% 54.62 55.00 0.00% 50.11 50.00
3.00% 45.20 10.00% 49.72 3.09% 51.25 50.00 0.00% 46.59 45.00
3.00% 28.12 10.00% 30.93 3.09% 31.89 35.00 0.00% 28.99 30.00
3.00% 45.47 10.00% 50.02 3.09% 51.57 55.00 0.00% 46.88 50.00
3.00% 32.33 10.00% 35.56 3.09% 36.66 40.00 0.00% 33.33 35.00
3.00% 26.57 10.00% 29.23 3.09% 30.13 35.00 0.00% 27.40 30.00
3.00% 41.23 10.00% 45.35 3.09% 46.76 50.00 0.00% 42.50 45.00
3.00% 40.77 10.00% 44.84 3.09% 46.23 50.00 0.00% 42.03 45.00
3.00% 35.86 10.00% 39.45 3.09% 40.67 45.00 0.00% 36.97 40.00
3.00% 46.01 10.00% 50.61 3.09% 52.17 55.00 0.00% 47.43 50.00
3.00% 44.04 10.00% 48.45 3.09% 49.94 50.00 0.00% 45.40 45.00
3.00% 44.01 10.00% 48.41 3.09% 49.91 50.00 0.00% 45.37 45.00
3.00% 17.08 10.00% 18.79 3.09% 19.37 20.00 0.00% 17.61 15.00
3.00% 12.93 10.00% 14.22 3.09% 14.66 15.00 0.00% 13.33 10.00
3.00% 40.05 10.00% 44.05 3.09% 45.41 50.00 0.00% 41.28 45.00
3.00% 41.20 10.00% 45.32 3.09% 46.72 50.00 0.00% 42.47 45.00
3.00% 41.48 10.00% 45.63 3.09% 47.04 50.00 0.00% 42.76 45.00
3.00% 41.20 10.00% 45.32 3.09% 46.72 50.00 0.00% 42.47 45.00
3.00% 39.43 10.00% 43.37 3.09% 44.71 50.00 0.00% 40.65 45.00
3.00% 24.69 10.00% 27.16 3.09% 28.00 30.00 0.00% 25.45 25.00
3.00% 12.24 10.00% 13.46 3.09% 13.88 15.00 0.00% 12.61 12.00
3.00% 21.97 10.00% 24.17 3.09% 24.91 30.00 0.00% 22.65 25.00
3.00% 12.24 10.00% 13.46 3.09% 13.88 15.00 0.00% 12.61 12.00
3.00% 12.24 10.00% 13.46 3.09% 13.88 15.00 0.00% 12.61 12.00
3.00% 113.76 10.00% 125.14 3.09% 129.01 135.00 0.00% 117.28 125.00
3.00% 57.02 10.00% 62.72 3.09% 64.66 65.00 0.00% 58.78 60.00
3.00% 56.96 10.00% 62.65 3.09% 64.59 65.00 0.00% 58.72 60.00
3.00% 57.06 10.00% 62.77 3.09% 64.71 65.00 0.00% 58.83 60.00
1.00% 56.86 10.00% 62.55 3.09% 64.48 65.00 0.00% 58.62 60.00
1.00% 56.86 10.00% 62.55 3.09% 64.48 65.00 0.00% 58.62 60.00
3.00% 56.93 10.00% 62.62 3.09% 64.56 65.00 0.00% 58.69 60.00
3.00% 405.03 10.00% 445.53 3.09% 459.30 470.00 0.00% 417.54 430.00
3.00% 26.92 10.00% 29.62 3.09% 30.53 30.00 0.00% 27.76 25.00
3.00% 10.38 10.00% 11.42 3.09% 11.77 12.00 0.00% 10.70 10.00
0.00% 13.27 10.00% 14.60 3.09% 15.05 15.00 0.00% 13.68 12.00
3.00% 10.38 10.00% 11.42 3.09% 11.77 12.00 0.00% 10.70 10.00
3.00% 2649.95 10.00% 2914.95 3.09% 3005.02 3,100.00 0.00% 2731.84 3,000.00
0.00% 62.56 1.00% 63.19 3.09% 65.14 65.00 0.00% 64.49 60.00
0.00% 61.67 2.00% 62.90 3.09% 64.85 65.00 0.00% 63.58 60.00
3.00% 42.15 10.00% 46.36 3.09% 47.79 50.00 0.00% 43.45 45.00
MAQUINARIA Y EQUIPO AMVI

Interno + Interno + Interno + COSTO DE PARA COSTO

Gastos Operador + Operador + Operador + GG ALQUILER Utilidad Para APOYO APOYO
Utilidad Impuestos
Generales Gastos GG + + Utilidad + EXTERNO Comunidad Utilidad=0 COMUNID
Generales Utilidad Impuestos ($us.) IT=0 AD ($us.)

3.00% 41.98 10.00% 46.18 3.09% 47.61 50.00 0.00% 43.28 45.00
3.00% 43.90 10.00% 48.29 3.09% 49.78 50.00 0.00% 45.26 45.00
3.00% 42.15 10.00% 46.36 3.09% 47.79 50.00 0.00% 43.45 45.00
1.00% 66.00 10.00% 72.60 3.09% 74.85 75.00 0.00% 68.04 70.00
3.00% 60.59 10.00% 66.65 3.09% 68.71 70.00 0.00% 62.47 65.00
3.00% 59.93 10.00% 65.92 3.09% 67.95 70.00 0.00% 61.78 65.00
3.00% 60.59 10.00% 66.65 3.09% 68.71 70.00 0.00% 62.47 65.00
2.00% 65.73 10.00% 72.30 3.09% 74.54 75.00 0.00% 67.76 70.00
3.00% 60.59 10.00% 66.65 3.09% 68.71 70.00 0.00% 62.47 65.00
3.00% 415.71 10.00% 457.28 3.09% 471.41 480.00 0.00% 428.55 475.00
3.00% 171.75 10.00% 188.93 3.09% 194.77 200.00 0.00% 177.06 195.00
3.00% 73.53 10.00% 80.88 3.09% 83.38 85.00 0.00% 75.80 80.00
3.00% 553.60 10.00% 608.96 3.09% 627.78 640.00 0.00% 570.71 635.00
3.00% 34.73 10.00% 38.20 3.09% 39.39 40.00 0.00% 35.80 35.00
3.00% 80.83 10.00% 88.92 3.09% 91.67 95.00 0.00% 83.33 90.00
3.00% 140.53 10.00% 154.59 3.09% 159.36 160.00 0.00% 144.88 155.00
0.00% 49.30 8.00% 53.24 3.09% 54.89 55.00 0.00% 50.82 50.00
0.00% 48.55 10.00% 53.41 3.09% 55.06 55.00 0.00% 50.05 50.00
0.00% 51.06 4.00% 53.10 3.09% 54.74 55.00 0.00% 52.64 50.00
3.00% 434.46 10.00% 477.91 3.09% 492.68 500.00 0.00% 447.89 495.00
3.00% 56.54 10.00% 62.19 3.09% 64.11 65.00 0.00% 58.28 60.00
3.00% 42.60 10.00% 46.86 3.09% 48.31 50.00 0.00% 43.92 45.00
3.00% 34.14 10.00% 37.56 3.09% 38.72 40.00 0.00% 35.20 35.00
3.00% 43.80 10.00% 48.18 3.09% 49.66 50.00 0.00% 45.15 45.00
3.00% 34.14 10.00% 37.56 3.09% 38.72 40.00 0.00% 35.20 35.00
3.00% 34.14 10.00% 37.56 3.09% 38.72 40.00 0.00% 35.20 35.00
3.00% 43.80 10.00% 48.18 3.09% 49.66 50.00 0.00% 45.15 45.00
3.00% 34.14 10.00% 37.56 3.09% 38.72 40.00 0.00% 35.20 35.00
3.00% 42.60 10.00% 46.86 3.09% 48.31 50.00 0.00% 43.92 45.00
3.00% 42.60 10.00% 46.86 3.09% 48.31 50.00 0.00% 43.92 45.00
3.00% 56.54 10.00% 62.19 3.09% 64.11 65.00 0.00% 58.28 60.00
3.00% 34.14 10.00% 37.56 3.09% 38.72 40.00 0.00% 35.20 35.00
3.00% 42.60 10.00% 46.86 3.09% 48.31 50.00 0.00% 43.92 45.00
3.00% 34.14 10.00% 37.56 3.09% 38.72 40.00 0.00% 35.20 35.00
3.00% 40.67 10.00% 44.74 3.09% 46.12 50.00 0.00% 41.93 45.00
 OFICINA TÉCNICA DE
OPERACIONES

COSTO HORARIO
MAQUINARIA Y EQUIPO DE
CONSTRUCCIÓN
GESTIÓN
2020 - 2021