Académique Documents
Professionnel Documents
Culture Documents
- COSTO DIRECTO
- COSTO INDIRECTO
- COSTO DE LOS EQUIPOS
DESCRIPCION OBRAS
UAs - DIRECTAS
REAL
VTR
DIFERENCIA
100%
18,422,393
16,263,319
475,803
475,803
(2,159,074)
3%
4%
684,890
400,000
CAMPAMENTOS
6%
1,194,000
1,194,000
ACCESOS DEFINITIVOS
8%
1,508,684
387,988
(1,120,697)
1%
214,313
118,727
(95,585)
ACCESOS PROVISIONALES
2%
405,713
405,713
2%
417,572
417,572
0%
41,099
(41,099)
TUNEL DE DESVIO
6%
1,147,792
897,576
(250,216)
3%
593,739
724,192
130,453
0%
72,919
72,919
0%
37,768
(37,768)
TUNEL ADUCCION
2%
460,312
326,043
(134,269)
5%
923,744
607,030
(316,714)
CHIMENEA DE EQUILIBRIO
0%
8,289
(8,289)
45%
8,198,114
8,198,114
8%
1,553,037
1,553,037
SUMINISTRO A SUBCONTRATISTAS
0%
21,681
21,681
RECUPERACION SUBCONTRATISTAS
0%
3%
(284,890)
-
462,924
462,924
DESCRIPCION OBRAS
Peso Costo(%)
INGENIERIA DE DETALLE
1600 ESTUDIOS DE INGENIERIA DE DETALLE
4%
100%
DESCRIPCION OBRAS
ESTUDIO INGENIERIA
S onda je s Ca sa Ma quina s - P re sa
Mo de Obra
Materiais
Amortizao
CANTIDAD
C.U. $
REAL
VTR
1.00 684,889.75
400,000.00
COSTO REAL
684,889.75
15 7 , 7 5 8 . 7 5 0
2,402.980
45,400.000
Riesgo Cero
14,752.470
60,000.000
5,933.280
47,836.820
SubContrato - INTT
COSTO VTR
400,000.00
41,433.200
COSTO TOTAL $
REAL
VTR
684,890 400,000
684,890 400,000
60,000.000
5 2 7 , 13 1. 0 0 0
340,000.000
495,360.380
340,000.000
31,770.620
DIFERENCIA
(284,890)
(284,890)
DESCRIPCION OBRAS
CAMPAMENTOS
2200
CAMPAMENTOS
C.U. $
REAL
COSTO TOTAL $
REAL
6%
M3
DESCRIPCION OBRAS
CAMPAMENTOS
M o de O bra
100%
1,194,000
PESO(%)
100%
24%
Mo de Obra
S ubc ontra tos
1,194,000
1,194,000
1,194,000
1,194,000
1,194,000.37
16,227,481.33
292,250.830
1, 7 5 9 , 5 8 8 . 6 7 0
292,250.830
1,759,588.670
10 3 , 7 11. 8 7 0
7,933,403.640
5,890,167.140
9%
SubContrato Nexcom
SubContrato Nexcom - Montaje
SubContrato Tecnicas Metalicas
SubContrato Tecnicas Metalicas - Montaje
Ma te ria le s
DIFERENCIA
VTR
2 1%
35,643.330
210,089.840
1,728,748.120
68,068.540
104,398.540
2 4 5 , 3 3 1. 3 7 0
2,647,655.503
245,331.370
2,446,614.340
Materiales
Activos Varios proveedroes
201,041.163
Equipos y Re ve rsione s
4 1%
6%
486,035.680
3 , 2 6 1, 6 2 4 . 4 2 0
215,751.000
2,175,861.360
270,284.680
1,085,763.060
66,707.660
6 2 5 , 2 0 9 . 10 0
4,212.620
25,480.020
62,495.040
599,729.080
2,592,724
5,050,005
4,215,911
5,294,616
3,312,903
20,466,159.02
US$/Km Prev
Km Reales Abril
DIFERENCIA US $
US$/Km Real
376,582
833,334
767,227
688,955
875,966
0.11
0.06
0.19
0.19
0.03
0.57
40,685
46,838
147,322
129,528
23,615
160,466
429,251
395,896
359,694
163,377
-119,781
-382,413
-248,575
-230,166
-139,762
1,485,276
7,637,165
2,061,765
1,913,196
6,060,261
684,329
387,988
1,508,684
2,641,129
(1,120,697)
Tramo 1
Tramo 2
Tramo 3
Tramo 4
Tramo 5
6.88489
6.06
5.495
7.685
3.782
29.90689
US$/Km Prev
2,592,724
5,050,005
4,215,911
5,294,616
3,312,903
Km Reales
376,582
833,334
767,227
688,955
875,966
20,466,159.02
3.88
0.52
3.55
4.35
1.05
13.36
684,329
DIFERENCIA US $
US$/Km Real
1,462,049
436,484
2,724,708
2,996,914
923,766
2,040,740
1,682,584
2,744,729
3,759,592
1,874,175
-578,691
-1,246,100
-20,021
-762,678
-950,408
525,636
3,212,384
772,864
864,285
1,777,195
8,543,921
12,101,819
905,683
(3,557,898)
COSTOS US$/ KM
AVANCE
Km REAL
13.36
PREV
VTR
684,329
639,415
REAL
905,683.32
%AVANCE
100%
45%
55%
Costos US $
20,466,159
12,101,819
8,364,340
20,230,108.03
ANALISIS ACTUAL
PREVISTO
REAL
X EJECUTAR
Km
29.91
13.36
16.54
DIFERENCIA US $
PREV
VTR
REAL
9,144,067
8,543,921
12,101,819
3,557,898
TENDENCIA
Sector
Tramo 1
Tramo 2
Tramo 3
Tramo 4
Tramo 5
US$/Km Real
525,635.81
3,212,384.35
772,864.33
864,285.11
1,777,195.29
Km Previstos
6.88
6.06
5.50
7.69
3.78
Km Reales
3.88
0.52
3.55
4.35
1.05
Km Faltantes
3.00
5.54
1.94
3.34
2.73
Costos US $
1,578,205.09
17,784,465.25
1,502,160.60
2,882,439.08
4,847,177.89
28,594,447.91
% Avance Previsto
100%
jul/11
ago/11
set/11
out/11
nov/11
dez/11
jan/12
fev/12
mar/12
abr/12
mai/12
3%
5%
5%
8%
10%
11%
11%
11%
10%
10%
10%
jun/12
6%
Costo Previsto US $
1,187,274
35,618
59,364
59,364
94,982
118,727
130,600
130,600
130,600
118,727
118,727
118,727
71,236
1,187,274
35,618
94,982
154,346
249,328
368,055
498,655
629,255
759,856
878,583
997,311
1,116,038
1,187,274
1,187,274
VTR US$
REAL ABRIL
118,727.45
214,312.51
DIFERENCIA US $
(95,585)
1,187,274
VTR US$
997,310.56
1,645,413.11
DIFERENCIA US $
(648,103)
% Avance Previsto
100%
jul/11
ago/11
set/11
out/11
nov/11
dez/11
jan/12
fev/12
mar/12
abr/12
mai/12
3%
5%
5%
8%
10%
11%
11%
11%
10%
10%
10%
jun/12
6%
Costo Previsto US $
1,187,274
35,618
59,364
59,364
94,982
118,727
130,600
130,600
130,600
118,727
118,727
118,727
71,236
1,187,274
35,618
94,982
154,346
249,328
368,055
498,655
629,255
759,856
878,583
997,311
1,116,038
1,187,274
Meses
ANALISIS ACTUAL
PREVISTO EJECUTAR
REAL EJECUTADO
SALDO X EJECUTAR
12.00
10.00
2.00
Costos US $
1,187,274
1,645,413
(458,139)
TENDENCIA
US$/Mes Real
214,312.51
Meses Faltantes
2.00
Costos US $
428,625.02
Sobrecosto US $
886,763.65
Podemos verificar que para ejecutar el Mantenimiento Previsto hasta Junio a la fecha ya tenemos
un sobre costo de $ 458,139
Si continuamos Gastando Cada mes 214,073.13 as como el periodo Abril la tendencia es
que terminemos con un sobrecosto de $886 763.65 mayor que el previsto
Este sobrecosto se ira incrementando en los periodos que no estuvo previsto de Julio para adelante
DESCRIPCION OBRAS
TUNEL DE DESVIO
UM
6%
4210
4215
4225
4226
4230
4290
M3
M
M3
M3
KG
GLB
36%
8%
21%
1%
14%
19%
Excavacion Subterranea
Perf rotopercusiva anclajes y tirantes
Shotcrette sin fibra de acero /con fibra
Malla Electrosoldada
Cimbra H W 6 x 3720 kgm @ 1m
Redes Utilidades de Desvio
10,320.00
2,220.00
1,190.59
3,154.68
31,573.36
C.U. $
REAL
VTR
40.29 24.86
39.20 11.20
201.74 248.48
3.83
4.35
5.20
2.77
COSTO TOTAL $
REAL
VTR
DIFERENCIA
1,147,792 897,576
(250,216)
415,742 256,544
87,023 24,856
240,187 295,835
12,093 13,731
164,326 87,472
219,138 219,138
(159,198)
(62,167)
55,648
1,637
(76,854)
-
DESCRIPCION OBRAS
UM
3%
4350
4360
4370
4380
4390
M3
M2
M2
M2
KG
23%
0%
21%
12%
44%
C.U. $
REAL VTR
793
335
175
96
307,336
0.86
1.47
COSTO TOTAL $
REAL
VTR
DIFERENCIA
593,739 724,192
130,453
139,164 76,165
277 5,725
122,480 122,480
68,499 68,499
263,179 451,323
(62,999)
5,447
188,144
DESCRIPCION OBRAS
TUNEL DE ADUCCION
C.U. $
REAL
VTR
2%
COSTO TOTAL $
REAL
VTR
DIFERENCIA
460,312
326,043
(134,269)
M3
M
25%
13%
1,692.02
1,539.00
67.15
39.77
70.36
11.80
113,614
61,205
119,047
18,159
5,434
(43,046)
M3
23%
267.22
401.11
234.40
107,184
62,635
(44,549)
5041-2
5045-2
5050-2
5080-2
5096-2
KG
KG
M
M2
GLB
3%
11%
0%
1%
23%
2,228.29
1,848.60
1.00
1.00
1.00
6.68
28.15
5,635.62
105,745.99
4.35
2.77
5,635.62
105,745.99
14,886
52,042
5,636
105,746
9,699
5,121
5,636
105,746
(5,188)
(46,920)
-
DESCRIPCION OBRAS
CASA MAQUINAS
UM
5%
5225
5230
5250
5270
5281
M3
M3
M3
MES
MES
68%
29%
1%
0%
0%
Excavacion no clasificada
Excav en Roca Fija
Concreto Estr fc=250 kgcm2
Redes y Utilidades Casa Maquina
Pte para DME Provisional (Santa Rita)
195,433.50
25,621.16
C.U. $
REAL
3.21
10.31
COSTO TOTAL $
REAL
VTR
VTR
2.13
7.46
DIFERENCIA
923,744 607,030
(316,714)
627,694 415,942
264,112 191,089
4,707
2,845
24,241
-
(211,752)
(73,024)
(4,707)
-
UA
Responsable
CANTIDAD DE PERSONAS
ABRIL del 2012
DESCRIPCION
TENDENCIA
REALIZADO
PA - 107MM
DIFERENCIA (PA-REAL)
914.0
744.4
361.0
-383.4
Direccin de Contrato
3.0
3.0
3.0
0.0
40.0
32.0
21.0
-11.0
Gerencia Ingeniera
136.0
128.2
65.0
-63.2
78.0
64.4
21.0
-43.4
Gerencia de Construccin
1.0
2.0
0.0
-2.0
Gerencia de Produccin
21.0
17.0
17.0
0.0
Gerencia de Produccin
91.0
22.2
23.0
0.8
Gerencia de Produccin
139.0
85.4
16.0
-69.4
66.0
71.9
24.0
-47.9
Gerencia Sostenibilidad
97.0
78.0
12.0
-66.0
Gerencia de Equipos
74.0
33.0
97.0
64.0
Gerencia de Interfase
1.0
1.0
0.0
-1.0
17.0
9.0
1.0
-8.0
150.0
193.4
61.0
-132.4
Gerencia Estudios
2.0
-2.0
Gastos Lima
2.0
-2.0
Sergio Panicali
CANTIDAD DE PERSONAS
ABRIL del 2012
CARGOS
TENDENCIA
REALIZADO
PA - 107MM
DIFERENCIA (PAREAL)
914.0
744.4
361.0
-383.4
Gerente
15.0
15.0
9.0
-6.0
RP
64.0
48.0
27.0
-21.0
RS
159.0
97.0
76.0
-21.0
Tecnicos
297.0
287.4
184.0
-103.4
Operarios
2.0
12.4
2.0
-10.4
Oficiales
17.0
31.1
-31.1
Peones
97.0
84.1
-84.1
125.0
109.7
52.0
47.3
-47.3
24.0
1.5
-1.5
Controladores de Equipos
16.0
11.0
Vigias Observadores
46.0
59.0
4.0
-50.7
-7.0
0.0
CANTIDAD DE CAMIONETAS
ABRIL del 2012
CARGOS
TENDENCIA
REALIZADO
PA - 107MM
DIFERENCIA
89.0
78.0
51.0
-27.0
1.0
1.0
1.0
0.0
2.0
2.0
2.0
0.0
15.0
7.0
4.0
-3.0
10.0
6.0
0.0
-6.0
0.0
1.0
0.0
-1.0
4.0
4.0
6.0
2.0
9.0
5.0
4.0
-1.0
10.0
9.0
7.0
-2.0
5.0
7.0
3.0
-4.0
5.0
7.0
3.0
-4.0
12.0
9.0
15.0
6.0
4.0
3.0
3.0
0.0
12.0
11.0
3.0
-8.0
SUPERVISION
0.0
4.0
0.0
-4.0
ALSTON
0.0
1.0
0.0
-1.0
EGH
0.0
1.0
0.0
-1.0
GERENCIAS
Enero
Previsto
Enero
Real
Febrero
Previsto
Febrero
Real
Marzo
Previsto
Marzo Real
Abril
Previsto
Abril Real
Diferencias
Capataz
Oficial
Operador
Operario
Pen
108
80
238
342
288
68
311
359
280
263
116
85
282
345
301
78
414
430
398
282
117
97
287
395
316
84
427
467
488
297
107
99
241
346
299
94
302
480
541
465
13
-203
-239
-195
-166
Total Directo
1056
1281
1129
1602
1212
1763
1092
1882
-790
Total Indirecto
709
545
717
634
723
773
914
744
170
TOTAL
1765
1826
1846
2236
1935
2536
2006
2626
-620
2800
2600
2400
2200
2000
1800
1600
1400
1200
1000
800
600
400
200
0
2626
2536
2236
1765
Enero
Previsto
1826
Enero Real
1846
Febrero
Previsto
Febrero Real
2006
1935
Marzo
Previsto
Marzo Real
Abril Previsto
Abril Real
UM
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
MES
VTR TEND
873,749.17
33,071.43
33,071.43
79,877.57
38,333.80
34,366.20
0.00
0.00
7,177.57
0.00
416,294.46
38,346.97
110,287.79
74,379.22
58,237.48
45,382.87
89,660.13
344,505.71
37,130.30
66,480.43
141,839.20
20,846.76
78,209.02
Real
607,576.47
35,903.26
35,903.26
84,786.68
35,466.89
49,025.30
240.47
54.02
0.00
0.00
186,623.84
34,875.18
68,078.50
36,161.82
29,314.35
18,193.99
0.00
300,262.69
33,531.74
103,381.62
78,720.77
18,655.74
65,972.82
Diferencia
266,172.70
-2,831.83
-2,831.83
-4,909.11
2,866.91
-14,659.10
-240.47
-54.02
7,177.57
0.00
229,670.62
3,471.79
42,209.29
38,217.40
28,923.13
27,188.88
89,660.13
44,243.02
3,598.56
-36,901.19
63,118.43
2,191.02
12,236.20
Enero
Previsto
Enero
Real
3
8
9
7
69
1
12
47
1
26
7
18
2
9
14
6
11
11
12
85
3
10
28
1
39
4
14
19
2
7
16
Enero
Previsto
Enero
Real
233
268
6
12
11
11
84
5
12
28
2
40
4
5
9
10
8
85
3
12
49
1
29
6
18
2
9
14
18
2
7
15
19
2
9
13
257
260
Marzo
Real
Abril
Previsto
Abril
Real
6
10
11
14
83
5
13
27
2
40
6
16
18
2
8
15
6
9
11
9
88
4
11
51
1
29
4
19
2
6
12
6
10
11
12
95
5
13
31
2
38
5
16
18
2
9
17
3
7
1
2
-20
1
9
1
16
-1
Marzo
Real
Abril
Previsto
Abril
Real
Diferencia
276
262
290
28
Diferencia
3
5
300
250
200
276
268
233
257
260
Febrero
Real
Marzo
Previsto
290
262
236
150
100
50
0
Enero
Previsto
Enero Real
Febrero
Previsto
Marzo Real
Abril
Previsto
Abril Real
C.U.
C.U.
Diferencia
s
C.U.
Diferencia
s
Previsto
Abril
US$
ACM-Abril
US$
74.39
82.09
-7.7
80.63
-6.2
133.58
142.73
-9.1
177.90
-44.3
324.33
371.78
-47.5
385.40
-61.1
76.66
100.45
-23.8
107.35
-30.7
170.00
141.85
28.2
144.89
25.1
86.67
88.90
-2.2
84.60
2.1
132.54
155.06
-22.5
145.77
-13.2
56.10
65.23
-9.1
66.30
-10.2
25.22
62.73
-37.5
280.77
-255.6
49.13
40.79
8.3
42.17
7.0
47.55
54.81
-7.3
59.71
-12.2
48.81
55.21
-6.4
53.98
-5.2
08181500 Tracto camin 6x4 con Cama Baja - 3 ejes 45t. Scan
68.25
59.25
9.0
62.86
5.4
104.16
181.53
-77.4
289.25
-185.1
390.82
193.74
197.1
485.63
-94.8
81.00
79.65
1.3
78.56
2.4
83.41
151.36
-68.0
153.90
-70.5
113.08
108.33
4.8
116.55
-3.5
158.05
130.25
27.8
125.88
32.2
08325820
08570230
08612616
08637000
40.15
137.13
44.92
59.53
39.10
149.43
57.18
75.79
1.1
-12.3
-12.3
-16.3
47.86
161.96
61.01
58.27
-7.7
-24.8
-16.1
1.3
44.52
47.31
-2.8
52.85
-8.3
Cdigo
Descripcin
Descripcin
Horas
Horas
Horas
Totales Trabajadas Paradas
17
4,561.42 3,135.95
1,063.30
14
Torre de Luminaria
2,017.02 1,039.00
12
Cisterna de Combustible
2,619.47
12
Camion Volquete
729.83
11
Horas
Horas % EO % EO % DM % DM
Mantenimiento Lluvia Previst Real Previst Real
348.67
13.50
969.52
8.50
0.00
387.74
2,209.15
22.58
0.00
356.20
353.83
19.80
0.00
Retroexcavadora
2,965.43 1,636.19
1,212.35
109.49
7.40
10
2,197.86 1,505.42
535.49
151.95
5.00
10
Compresora
2,314.77
447.20
1,621.21
244.36
2.00
Grupo Generador
2,930.76 1,954.08
939.69
36.99
0.00
Tractor Oruga D6
1,520.62
956.04
319.65
239.43
5.50
Cargador Frontal
1,563.04
882.90
547.78
41.86
90.50
Bombona
747.84
570.60
151.40
25.84
0.00
Rodillo Liso
711.39
390.13
281.14
35.12
5.00
Motoniveladora
772.39
406.50
292.51
62.28
11.10
Camion Grua
779.95
630.00
106.52
43.43
0.00
Excavadora
465.92
341.34
97.00
15.98
11.60
Telehander
237.59
95.39
136.19
6.01
0.00
123
TOTAL
1,412.29 151.60
65%
Descripcion
Horas
Totales
Horas
Trabajadas
Horas
Paradas
Horas
Mantenimiento
Horas
Lluvia
% EO
Previst
o
% EO
%
Real
% DM
Previst
o
% DM
Real
77
Camion Volquete
22,828.74
15,672.25
5,210.36
1,916.63
29.50
65.0%
75.0%
85.0%
91.6%
26
Grupo Generador
9,978.32
7,072.36
2,443.93
457.03
5.00
65.0%
74.3%
85.0%
95.4%
18
Trakdrill
4,408.48
783.68
2,835.32
779.48
10.00
65.0%
21.7%
85.0%
82.3%
18
Compresora
4,934.94
1,372.50
3,162.87
317.37
82.20
65.0%
30.3%
85.0%
93.6%
15
Torre de Luminaria
3,812.25
2,381.49
956.51
474.25
0.00
65.0%
71.3%
85.0%
87.6%
12
Camion Grua
2,939.07
1,754.73
1,062.86
118.98
2.50
65.0%
62.3%
85.0%
96.0%
11
Camion Mixer
3,851.18
1,414.53
2,123.97
312.68
0.00
65.0%
40.0%
85.0%
91.9%
Cargador Frontal
2,748.83
1,362.52
1,106.29
272.82
7.20
65.0%
55.2%
85.0%
90.1%
Cisterna de Agua
1,432.48
704.95
407.81
319.72
0.00
65.0%
63.4%
85.0%
77.7%
2,364.23
2,000.06
200.65
161.52
2.00
65.0%
90.9%
85.0%
93.2%
Perforador Jumbo
2,325.60
565.50
1,664.10
96.00
0.00
65.0%
25.4%
85.0%
95.9%
1,881.16
345.30
1,464.89
70.97
0.00
65.0%
19.1%
85.0%
96.2%
Telehander
2,418.12
1,313.47
1,022.30
80.85
1.50
65.0%
56.2%
85.0%
96.7%
1,418.61
402.20
910.86
105.55
0.00
65.0%
30.6%
85.0%
92.6%
Motosoldadora
918.88
287.70
617.66
13.52
0.00
65.0%
31.8%
85.0%
98.5%
Rodillo Liso
1,365.39
685.23
592.45
75.54
12.17
65.0%
53.6%
85.0%
94.5%
Tractor Oruga D6
1,361.01
822.64
257.47
267.73
13.17
65.0%
76.2%
85.0%
80.3%
Cargador Continuo
1,314.45
29.13
921.80
363.52
0.00
65.0%
3.1%
85.0%
72.3%
Cama Baja
682.62
251.74
404.14
26.74
0.00
65.0%
38.4%
85.0%
96.1%
Retroexcavadora
1,044.44
676.80
280.57
84.57
2.50
65.0%
70.7%
85.0%
91.9%
792.23
535.37
206.83
41.76
8.27
65.0%
72.1%
85.0%
94.7%
1,236.63
958.84
123.66
149.63
4.50
65.0%
88.6%
85.0%
87.9%
856.00
638.61
143.39
73.00
1.00
65.0%
81.7%
85.0%
91.5%
Cisterna de Combustible
957.78
681.30
127.05
149.43
0.00
65.0%
84.3%
85.0%
84.4%
Tractor Oruga D8
1,057.09
737.58
180.62
135.89
3.00
65.0%
80.3%
85.0%
87.1%
Motoniveladora
571.04
402.34
103.83
59.77
5.10
65.0%
79.5%
85.0%
89.5%
Tractor Agrcola
455.28
169.23
194.91
88.94
2.20
65.0%
46.5%
85.0%
80.5%
79,954.84 44,022.05
28,727.10
85%
91.23%
268
TOTAL
7,013.88
191.81
65%
61%
Cant.
Condicin
123
Alquilados
268
Propios
391
TOTAL
343.41
65%
60%
85%
Horas Paradas
39,563.83
36.9%
Horas Lluvia
343.41
0.3%
Horas Trabajadas
58,756.73
54.9%
GERENTE
Allan Chan
CANTIDAD
TOTAL HORAS
5.0
COSTO
TOTAL US$
$ 106,508
COSTO US $
$ 93,482
87.8%
Alejandro Narvaez
306.7
$ 43,006
138.8
$ 38,274
496.2
$ 15,767
406.0
$ 13,463
167.9
11,500.6
$ 663,631
9,531.4
$ 581,084
90.2
TOTALES
1,398.9
$ 223,860
1,038.5
$ 179,024
$ 2,304
14.6%
1,969.3
87.6%
Fernando Caicedo
$ 4,733
11.0%
85.4%
Celso Vaciski
$ 13,025
12.2%
0.0%
Ruben Drescher
COSTO US $
$ 82,548
12.4%
360.3
$ 44,835
80.0%
20.0%
$ 905,327
$ 147,445
TOTALES
CANTIDAD
EQUIPOS
CANTIDAD
TOTAL HORAS
10,282
Junio 2011
COSTO
TOTAL US$
$ 539,462
COSTO US $
$ 507,565
COSTO US $
1,220
94.1%
17,137
Julio 2011
$ 914,019
14,530
$ 825,308
5.9%
2,607
18,513
$ 911,140
14,803
$ 791,240
20,900
$ 1,016,163
17,773
$ 926,158
22,075
$ 1,079,489
19,500
$ 1,002,115
9.7%
3,710
$ 119,900
3,128
$ 90,004
2,575
$ 77,374
129
86.8%
13.2%
140
91.1%
Octubre . 2011
8.9%
154
92.8%
19,648
$ 957,806
18,253
$ 926,904
7.2%
1,395
9,143
$ 457,883
8,508
$ 441,762
11,265
$ 664,483
7,075
$ 569,781
12,599
$ 769,369
11,900
$ 741,194
3.2%
635
$ 16,122
2190
$ 94,702
699
$ 28,175
101
96.5%
3.5%
105
85.7%
14.3%
99
96.3%
12,806
Marzo. 2012
$ 826,406
11,921
$ 792,762
3.7%
885
$ 33,645
104
95.9%
13,707
Abril. 2012
$ 30,902
130
96.8%
$ 88,710
119
90.3%
Agos to 2011
$ 31,897
91
$ 1,052,772
11,115
$ 905,327
4.1%
2,592.6
$ 147,445
133
86.0%
14.0%
168,076
$ 9,188,993
132,541
$ 8,430,117
91.7%
21,636
$ 758,877
8.3%
4,000
$160,000
HORAS
3,710 H
$147,445
$140,000
3,500
COSTO US $
3,128 H
$119,900
3,000
2,607 H
$120,000
2,593
2,575 H
2,500
$100,000
$94,702
2,190 H
$88,710
2,000
$90,040 $77,374
$80,000
1,395 H
1,500
$60,000
1,220 H
1,000
$31,897
500
635 H
$30,902
885 H
699 H
$33,645
$28,175
$40,000
$20,000
$16,122
$0
Junio del
2011
Julio del
2011
Agosto del Setiembre Octubre del Noviembre Diciembre Enero del Febrero del Marzo del
2011
del 2011
2011
del 2011 del 2011
20112
2012
2012
Abril del
2012
SUBCONTRATISTAS
HORAS MINIMAS
H.Min.
Costo H.Min.
% Incidencia
72.00
41040.00
27.83%
SKC RENTAL
534.83
22066.74
14.97%
FERREYROS S.A.A.
261.08
16082.83
10.91%
4.00
13025.37
8.83%
RD RENTAL SAC.
568.65
11775.86
7.99%
294.45
8539.05
5.79%
MAQPOL SAC
130.53
7157.19
4.85%
248.44
6904.05
4.68%
152.45
6203.25
4.21%
70.27
5754.58
3.90%
UNIMAQ S.A.
89.23
3658.43
2.48%
73.90
2742.22
1.86%
53.20
1064.00
0.72%
CONSTRUCTORES P y H EIRL
19.72
670.48
0.45%
JAVISE GROUP S. A. C.
12.67
489.34
0.33%
6.17
271.48
0.18%
CONSTRUMAQ S.A.C.
INGECO SAC.
TOTAL
2,592
147,445
100%
FAMILIA EQUIPOS
HORAS MINIMAS
H.Min.
Costo H.Min.
incidencia%
72.00
41040.00
27.83%
344.61
21277.28
14.43%
285.25
17785.01
12.06%
516.27
14254.73
9.67%
4.00
13025.37
8.83%
165.96
6890.51
4.67%
213.35
5203.04
3.53%
146.82
4476.70
3.04%
53.77
3898.33
2.64%
79.21
3564.79
2.42%
278.63
3465.48
2.35%
127.60
3190.00
2.16%
54.25
2658.25
1.80%
90.72
2313.51
1.57%
84.61
2115.25
1.43%
52.17
1467.48
1.00%
Camin Plataforma con Grua 4x2 de 12-15 tn. Madal 15500 / VW 17-210 12.67
489.34
0.33%
9.70
2,592
330
0.22%
147,445
100%