CONSORCIO ANDINO ASOCIADO S.R.L. * Item
De"cri!cion
-nidad
9olumen m&
Di"tancia Fm
Cantidad
Precio -nitario
01.00.00 EQUIPOS MECANICOS
*.((
)*(.((
01.01.01
GLN
1.00
15.00
15.00
(*.().(( 8aranda #"tatica
*.((
).((
).((
01.02.01
GLN
1.00
15.00
15.00
(*.(&.(( #+ #+ca;adora S
*.((
&&0.((
01.03.01
Combutible Combutible
)*(.((
GLN
1.00
15.00
*.((
*20.((
01.04.01
GLN
1.00
15.00
15.00
(*.(/.(( =ru!o #lectrogeno
*.((
'(.((
'(.((
01.05.01
GLN
1.00
15.00
15.00
m&.?m
*.((
(.1)
GLN
1.00
15.00
m&.?m
*.((
(.1)
Combutible
(*.(0.(( Camion 9ol>uete 7&P '/' 01.06.01
Combutible
(*.('.(( Camion 9ol>uete 7&@ '&1 01.07.01
Combutible
(*.(1.(( CAR=ADOR 7RON5AL 01.08.01
Combutible
/
0
. * 3 l u J 3 . ( i r 7
. * 3 l u J 3 / ( t a S
. * 3 l u J 3 0 ( n u S
' . * 3 l u J 3 ' ( n o
*
(
*
(
*
(
0
0
0
0
0
0
*
*
(
(
(
(
0
0
0
0
0
0
(
2.0(
2.&(
(
(
(
&&0.((
(*.(.(( Cargador 7rontal Combutible
& . * 3 l u J 3 & ( u 6 5
1
2 . * 3 l u J 3 2 ( d e 4
. * 3 l u J 3 1 ( e u 5
*( . * 3 l u J 3 ( * u 6 5
**
*)
. * 3 l u J 3 * * i r 7
. * 3 l u J 3 ) * t a S
*& . * 3 l u J 3 & * n u S
* . * 3 l u J 3 . *
976.46
(*.(*.(( 8aranda 9i%ratoria Combutible
) . * 3 l u J 3 ) ( d e 4
. * 3 l u J 3 *
Precio Parcial
15.00
*20.((
(.1)
0
75
60
0
0
0
*0
*(
*(
(
(
(
100
30
35
0
0
0
(
0
(
*(
(
(
22
0
5
0
0
0
198
878
907
918
0
432
25
35
0
0
0
810
594
612
648
0
25
35
0
0
0
15.00
(.1)
68 68
GLN
1.00
15.00
15.00
m&.?m
*.((
(.1)
(.1)
0
0
0
0
0
0
GLN
1.00
15.00
15.00
0
0
0
0
0
0
#S
&.((
*(((.((
*
*
*
(
(
(
DIA
30.00
15.00
0
0
0
0
0
0
#S
&.((
*(((.((
*
*
*
(
(
(
DIA
0
0
0
0
0
0
(
(
(
(
(
(
0
0
0
0
0
0
(
(
(
(
(
(
0
0
0
0
0
0
(
(
(
(
(
(
0
0
0
0
0
0
(
(
(
(
(
(
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(*.*(.(( (*.**.(( (*.*).(( (*.*&.(( 02.00.00 MANO DE OBRA ().(*.(( #ncargado de Produccion 02.01.01
Alimentacion
().().(( O! O!erador #+ca;adora S
Alimentacion
20,700.00
30.00
15.00
().(&.(( ecanico Die"el
#S
&.((
*(((.((
02.03.01
DIA
30.00
15.00
#S
&.((
*(((.((
DIA
Alimentacion
().(.(( Soldador omologado 02.04.01
Alimentacion
30.00
15.00
#S
&.((
*(((.((
DIA
30.00
15.00
#S
&.((
*(((.((
DIA
30.00
15.00
(&.(*.(( Camion de a!oyo
DIA
*.((
)((.((
03.01.01
GLN
1.00
15.00
(&.().(( AloBamiento"
#S
*.((
*(((.((
(&.(&.(( Pa"aBe"
-nd
).((
(&.(.(( Con"ultore"
=l%
*.((
(&.(/.(( 9i"ita" de =erencia
=l%
*.((
/((.((
(&.(0.(( Derec6o" de Cantera
=l%
*.((
&/((.((
().(/.(( Ayudante * 02.05.01
Alimentacion
().(0.(( Ayudante ) 02.06.01
Alimentacion
&(((.(( 450.00
&(((.(( 450.00
&(((.(( 450.00
&(((.(( 450.00
&(((.(( 450.00
&(((.(( 450.00
().('.(( ().(1.(( ().(2.(( 03.00.00 OTROS GASTOS Combutible
5,715.00 )((.((
*
*
*
(
(
(
10
18
0
0
0
0
*(((.((
(
(
(
*((.((
)((.((
(
(
(
(
(
(
&((.((
&((.((
(
(
(
(
(
(
/((.((
(
(
(
(
(
(
&/((.((
(
(
(
(
(
(
(.1)
0
1,320
990
1,020
1,080
555
14.76
0
43
33
34
36
1$
15.00
(&.('.(( (&.(1.(( (&.(2.(( (&.*(.(( 100.00.00 PRODUCCION *((.(*.(( ACOPIO * llegada 3 ORI=ON 100.01.01
Camion Volquete 3! 757
100.01.02
Camion Volquete 3% 738
100.01.03
m&
(.1)
Via"e#
15
Via"e#
15
(.1) 1
100.02.01
C A&GAD'& &'N(AL ()&N' DIA CA
Via"e#
100.02.02
CA&GAD'& &'N(AL ()&N' N'C*+
Via"e#
100.02.03
*./
1
CA&GAD'& &'N(AL
45
33
34
36
18
78
69
42
24
60
0
1.23
33
6$
42
24
60
0
(.1)
Via"e#
1
*.1
44
45
0
0
0
0
0
(.1)
82.50
0
139
150
60
50
1.48
82.50
0
13$
150
60
50
0.00
m&
0
1.23
Via"e#
*((.(&.(( 8A 8 ARAND#O 9I,RA5ORIA * llegada3 SLARRE
0
(.1)
0.00
m&
1,050
14.76
Via"e#
*((.().(( 8A 8ARAND#O #S5A5ICO * "alida 3 SLARRE
100.03.01
*.)
0
0 0
100.03.02 100.03.03
*((.(.(( C:\Ing. APS\CONSA SRL\A!ro!iación\Pre"a y #ncau$amiento Santa I"a%el&'()('&**.+l"
,a"e de Dato"
CONSORCIO ANDINO ASOCIADO S.R.L. * Item
De"cri!cion
-nidad
9olumen m&
Di"tancia Fm
Cantidad
Precio -nitario
Precio Parcial
. * 3 l u J 3 *
) . * 3 l u J 3 ) ( d e 4
&
/
0
. * 3 l u J 3 & ( u 6 5
. * 3 l u J 3 . ( i r 7
. * 3 l u J 3 / ( t a S
. * 3 l u J 3 0 ( n u S
' . * 3 l u J 3 ' ( n o
1 . * 3 l u J 3 1 ( e u 5
2 . * 3 l u J 3 2 ( d e 4
*(
**
*)
*&
*
. * 3 l u J 3 ( * u 6 5
. * 3 l u J 3 * * i r 7
. * 3 l u J 3 ) * t a S
. * 3 l u J 3 & * n u S
. * 3 l u J 3 . *
*((.(/.(( *((.(0.(( *((.('.(( *((.(1.(( *((.(2.((
C:\Ing. APS\CONSA SRL\A!ro!iación\Pre"a y #ncau$amiento Santa I"a%el&'()('&**.+l"
,a"e de Dato"
CONSORCIO ANDINO ASOCIADO S.R.L. Item
De"cri!cion
*/
*0
*'
*1
*2
)(
)*
))
)&
)
)/
)0
)'
)1
)2
&(
. * 3 l u J 3 / *
. * 3 l u J 3 0 *
. * 3 l u J 3 ' *
. * 3 l u J 3 1 *
. * 3 l u J 3 2 *
. * 3 l u J 3 ( )
. * 3 l u J 3 * )
. * 3 l u J 3 ) )
. * 3 l u J 3 & )
. * 3 l u J 3 . )
. * 3 l u J 3 / )
. * 3 l u J 3 0 )
. * 3 l u J 3 ' )
. * 3 l u J 3 1 )
. * 3 l u J 3 2 )
. * 3 l u J 3 ( &
&* 5O5AL
01.00.00 EQUIPOS MECANICOS (*.(*.(( 8aranda 9i%ratoria
&
01.01.01
0
Combutible
(*.().(( 8aranda #"tatica 01.02.01
)
Combutible
0
(*.(&.(( #+ca;adora S
*2
Combutible
135
(*.(.(( Cargador 7rontal 01.04.01
&0
Combutible
165
(*.(/.(( =ru!o #lectrogeno 01.05.01
(*.(0.(( Camion 9ol>uete 7&P '/' 01.06.01
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
&&&&
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
)'&)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60
Combutible
(*.(1.(( CAR=ADOR 7RON5AL 01.08.01
27 0
Combutible
(*.('.(( Camion 9ol>uete 7&@ '&1 01.07.01
*0
Combutible
60
Combutible
( 0
(*.*(.((
(
(*.**.((
(
(*.*).((
(
(*.*&.((
(
02.00.00 MANO DE OBRA ().(*.(( #ncargado de Produccion
&
02.01.01
0
Alimentacion
().().(( O!erador #+ca;adora S
&
02.02.01
0
Alimentacion
().(&.(( ecanico Die"el
(
02.03.01
0
Alimentacion
().(.(( Soldador omologado
(
02.04.01
0
Alimentacion
().(/.(( Ayudante *
(
02.05.01
0
Alimentacion
().(0.(( Ayudante )
(
02.06.01
0
Alimentacion
().('.((
(
().(1.(( ().(2.(( 03.00.00 OTROS GASTOS (&.(*.(( Camion de a!oyo 03.01.01
&
Combutible
28
(&.().(( AloBamiento"
*)
(&.(&.(( Pa"aBe"
(
(&.(.(( Con"ultore"
(
(&.(/.(( 9i"ita" de =erencia
(
(&.(0.(( Derec6o" de Cantera
(
(&.('.((
(
(&.(1.((
(
(&.(2.((
(
(&.*(.((
(
100.00.00 PRODUCCION *((.(*.(( ACOPIO * llegada 3 ORI=ON 100.01.01
Camion Volquete 3! 757
100.01.02
Camion Volquete 3% 738
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
165 166
100.01.03
44
*((.().(( 8ARAND#O #S5A5ICO * "alida 3 SLARRE 100.02.01
CA&GAD'& &'N(AL ()&N' DIA
100.02.02
CA&GAD'& &'N(AL ()&N' N'C*+
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
)'& 228 45
100.02.03
0
*((.(&.(( 8ARAND#O 9I,RA5ORIA * llegada3 SLARRE 100.03.01
20/
CA&GAD'& &'N(AL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1) 482
100.03.02
0
100.03.03
0
*((.(.((
(
C:\Ing. APS\CONSA SRL\A!ro!iación\Pre"a y #ncau$amiento Santa I"a%el&'()('&**.+l"
,a"e de Dato"
CONSORCIO ANDINO ASOCIADO S.R.L. Item
De"cri!cion
*/
*0
*'
*1
*2
)(
)*
))
)&
)
)/
)0
)'
. * 3 l u J 3 / *
. * 3 l u J 3 0 *
. * 3 l u J 3 ' *
. * 3 l u J 3 1 *
. * 3 l u J 3 2 *
. * 3 l u J 3 ( )
. * 3 l u J 3 * )
. * 3 l u J 3 ) )
. * 3 l u J 3 & )
. * 3 l u J 3 . )
. * 3 l u J 3 / )
. * 3 l u J 3 0 )
. * 3 l u J 3 ' )
)1 . * 3 l u J 3 1 )
)2 . * 3 l u J 3 2 )
&( . * 3 l u J 3 ( &
&* 5O5AL
*((.(/.((
(
*((.(0.((
(
*((.('.((
(
*((.(1.((
(
*((.(2.((
(
C:\Ing. APS\CONSA SRL\A!ro!iación\Pre"a y #ncau$amiento Santa I"a%el&'()('&**.+l"
,a"e de Dato"
1,400
1,200
1,000
800
600
400
200
0 0
1
2
3
4
5
6
7
8
PRODUCCION CANTERA #ntidad Proyecto Contratante Contratado -% icaci ón
PROE#C5O #SP#CIAL D# IN7RA#S5R-C5-RA D# 5RANSPOR5# NACIONAL #G5RACCION E PROC#SAI#N5O D# A5#RIAL PARA #J#C-CION D# R#C-,RII#N5O AS7AL5ICO E ,AS# =RAN-L CONSORCIO =#S5ION#S 9IAL#S D#L NOR5# PAR#D#S SANC#8 ARCO AN5ONIO SON DOR 3 -ARACA 3 - ALAPAPA
INFORMACION
DEL
SERVICIO
CANTERA Cantera
:
003
RESPONSABLE
PAR#D#SS =RO-P
#ncargado
: i!olito Cu%a" Renteria : Su!er;i"or de Produccion
-%icación
: Jr. enri Rou""eau NH )&' 3 San ,orBa 3 Lima
Cargo
Produccion
: )(/(&&'2/)*
Contacto
: 6cu%a"!arede""grou!.com 3 2/0(/))(*
7ec6a
:
Inmediato Su!
: J6immy Carmen 3 Bcarmen!arede""grou!.com 3 2/&22'/'
& de Bulio de )(*
PLANTILLA DE CONTROL DE COSTOS INCURRIDOS ITEM 01.00.00
DESCRIPCION DEL SERVICIO
UNIDAD
CANTIDADES
PRECIO UNITARIO S!."
ACTUAL
VALORES TOTALES S!."
ACUMULADO
EQUIPOS MECANICOS
ACTUAL
ACUMULADO
9,800.98
24,618.24
)(.((
(*.(*.((
8aranda 9i%ratoria
)*(.((
*.(((
).(((
)*(.((
(*.(*.(*
Com%uti%le
=LN
*/.((
(.(((
(.(((
(.((
(.((
(*.().((
8aranda #"tatica
).((
(.(((
).(((
(.((
1.((
(*.().(*
Com%uti%le
=LN
(*.(&.((
#+ca;adora S
(*.(&.(*
Com%uti%le
=LN
(*.(.((
Cargador 7rontal
(*.(.(*
Com%uti%le
=LN
(*.(/.((
=ru!o #lectrogeno
(*.(/.(*
Com%uti%le
(*.(0.((
Camion 9ol>uete 7&P '/'
(*.(0.(*
Com%uti%le
(*.('.((
Camion 9ol>uete 7&@ '&1
(*.('.(*
Com%uti%le
(*.(1.((
CAR=ADOR 7RON5AL
(*.(1.(*
Com%uti%le
02.00.00
*/.((
(.(((
(.(((
(.((
(.((
&&0.((
2.&((
*1.2((
&*).1(
0&/(.(
*/.((
0(.(((
*&/.(((
2((.((
)()/.((
*20.((
*(.)((
&0.((
*222.)(
'*&.(
*/.((
&/.(((
*0/.(((
/)/.((
)'/.((
'(.((
2.1((
*/.0((
010.((
*(2).((
=LN
*/.((
/.(((
)'.(((
'/.((
(/.((
m&.?m
(.1)
2('.)((
*21).'((
'&.2(
*0)/.1*
=LN
*/.((
&/.(((
0(.(((
/)/.((
2((.((
m&.?m
(.1)
/2.(((
*'*./((
1'.(1
*)(0.0&
=LN
*/.((
&/.(((
0(.(((
/)/.((
2((.((
m&.?m
(.1)
(.(((
(.(((
(.((
(.((
=LN
*/.((
(.(((
(.(((
(.((
(.((
2,000.00
6,000.00
().(*.((
#ncargado de Produccion
#S
*(((.((
*.(((
&.(((
*(((.((
&(((.((
().(*.(*
Alimentacion
DIA
*/.((
(.(((
(.(((
(.((
(.((
().().((
O!erador #+ca;adora S
#S
*(((.((
*.(((
&.(((
*(((.((
&(((.((
().().(*
Alimentacion
DIA
*/.((
(.(((
(.(((
(.((
(.((
().(&.((
ecanico Die"el
#S
*(((.((
(.(((
(.(((
(.((
(.((
().(&.(*
Alimentacion
DIA
*/.((
(.(((
(.(((
(.((
(.((
().(.((
Soldador omologado
#S
*(((.((
(.(((
(.(((
(.((
(.((
().(.(*
Alimentacion
DIA
*/.((
(.(((
(.(((
(.((
(.((
().(/.((
Ayudante *
#S
*(((.((
(.(((
(.(((
(.((
(.((
().(/.(*
Alimentacion
DIA
*/.((
(.(((
(.(((
(.((
(.((
().(0.((
Ayudante )
#S
*(((.((
(.(((
(.(((
(.((
(.((
().(0.(*
Alimentacion
DIA
*/.((
(.(((
(.(((
(.((
(.((
03.00.00
MANO DE OBRA
4,200.00
13,020.00
(&.(*.((
Camion de a!oyo
OTROS GASTOS
DIA
)((.((
*.(((
&.(((
)((.((
0((.((
(&.(*.(*
Com%uti%le
=LN
*/.((
(.(((
)1.(((
(.((
)(.((
(&.().((
AloBamiento"
#S
*(((.((
.(((
*).(((
(((.((
*)(((.((
(&.(&.((
Pa"aBe"
-nd
*((.((
(.(((
(.(((
(.((
(.((
(&.(.((
Con"ultore"
=l%
&((.((
(.(((
(.(((
(.((
(.((
(&.(/.((
9i"ita" de =erencia
=l%
/((.((
(.(((
(.(((
(.((
(.((
(&.(0.((
Derec6o" de Cantera
=l%
&/((.((
(.(((
(.(((
(.((
(.((
ANALISIS DE PRODUCCION EN CANTERA PARA MATERIAL ACOPIADO ITEM 100.00.00
DESCRIPCION DEL SERVICIO
UNIDAD
CANTIDADES
M3
ACTUAL
VALORES TOTALES
ACUMULADO
PRODUCCION
*((.(*.((
ACOPIO 1 ##$%&'& ( )ORMIGON"
*3
0.82
*((.(*.(*
Camion 9ol>uete 7&P '/'
9iaBe"
*((.(*.()
Camion 9ol>uete 7&@ '&1
*((.().((
+ARANDEO ESTATICO 1 &#-'& ( SLARR"
*((.().(*
CAR=ADOR 7RON5AL 5-RNO DIA
*((.().()
CAR=ADOR 7RON5AL 5-RNO NOC#
*((.(&.((
+ARANDEO VIBRATORIA 1 ##$%&'&( SLARR"
*((.(&.(*
CAR=ADOR 7RON5AL
ACUMULADO
1,164.82
2,727.01
990.000
2,310.000
811.80
1,894.20
*.'0
&&.(((
'0.(((
1'.(1
**)*.'0
9iaBe"
*.'0
&&.(((
'1.(((
1'.(1
**/*.)1
*3
0.82
42.000
189.000
34.44
154.98
9iaBe"
*.)&
).(((
*.(((
/*.00
*''.*)
9iaBe"
*.)&
(.(((
/.(((
(.((
//.&/
*3
0.82
139.000
221.500
113.98
181.63
9iaBe"
*
*&2.(((
))*./((
*&2.((
))*./(
17,165.80
46,365.25
MONTO TOTAL VALORI+ADO
KKKKKKKKKKKKKKKKKKKKKKKKKKK
ACTUAL
KKKKKKKKKKKKKKKKKKKKKKKKKKK MARCO ANTONIO SHIMOKAWA Gerente de General
________________________________
/$& (*
)*-% (.(( *&)(.(( 22(.((
+&&'& E-& '1.(( 02.(( ).((
+&&'& V-&-& 1)./( (.(( *&2.((
2310
189
221.5
