Documente Academic
Documente Profesional
Documente Cultură
CLIENTE
PROYECTO
MODALIDAD
CONTRATO
EJECUTOR
:
:
:
:
:
PARTIDA
UNIDAD
RENDIMIENTO
HORAS / TURNO
:
:
:
:
CONCEPTOS
1.0 MANO DE OBRA
Supervidor de Campo
Operador Rock Drill
Ayudante rock drill
Manipulador de Explosivos
cotizacion
Precio ($)
Precio (S/.)
Unid
Cantidad
H-H
H-H
H-H
H-H
1.00
2.00
2.00
5.00
10.00
2.0 EQUIPOS
Rock drill Jun Jin
rock drill Ranger 500
rock drill DX 700
H-M
H-M
H-M
1.0
1.0
0.0
P. Unitario
7.0716
9.1374
5.9733
7.1699
Sub Total
60.00
60.00
80.00
Sub Total
3.0 MATERIALES
Combustible
Aceite motor
Aceite Torkula
Aceite de Transmicin
Grasa
Filtros 20 % (combustible)
gln
gln
gln
gln
kg
%
190
0.64
0.15
0.25
0.24
20
5.2000
4.8500
18.1818
5.7500
2.9000
Sub Total
4.0 EXPLOSIVOS
Dinamita/booster
Anfo
Cordn Detonante
Retardos de Superficie
Fulminantes N 8
Mecha de seguridad
fanel
und
kg
m
pza
pza
m
pza
125.00
895.27
257.56
8.00
4.00
12.00
80.00
2.791
0.901
0.2735
2.3744
0.1689
0.1988
2.6219
Sub Total
5.0 ACEROS
SHANK T 38
BARRA T 38
BROCAS T 38
ACOPLE T 38
AFILADOR BROCAS
HERRAMIENTAS
mp
mp
mp
mp
%
%
257.56
257.56
257.56
257.56
15.00
5.00
1.0588
0.6471
0.6571
0.4500
Sub Total
Chart Title
US$/m3
%
%
#REF!
18.00
US$/m3
US$/m3
US$/m3
1.0
2.0
3.0
4.0
5.0
6.0
2.75
#REF!
#REF!
Cant*PU/Total
0.0261
0.0676
0.0442
0.1326
0.2705
0.2219
0.2219
0.0000
0.0000
0.4437
0.3653
0.0011
0.0010
0.0005
0.0003
0.3826
0.7479
0.12901
0.29828
0.02605
0.00702
0.00025
0.00088
0.07756
0.5390
0.10084
0.06162
0.06259
0.04286
0.00643
0.0122
0.2866
2.2877
#REF!
0.4118
#REF!
CONCEPTOS
MANO DE OBRA
EQUIPOS
MATERIALES
EXPLOSIVOS
ACEROS
GG +UTILIDAD
total
PU
0.2705
0.4437
0.7479
0.5390
0.2866
#REF!
2.2877
:
:
:
:
:
PARTIDA
UNIDAD
RENDIMIENTO
HORAS / TURNO
:
:
:
:
CONCEPTOS
Unid
Cantidad
H-H
H-H
H-H
H-H
0.50
5.00
7.00
3.00
15.50
2.0 EQUIPOS
Vehiculo de supervicion
vehiculo transporte personal
vehiculo traslado explosivos
H-M
H-M
H-M
P. Unitario
7.0716
7.1699
5.9733
5.9733
Sub Total
2.0
2.0
2.0
80.00
70.00
70.00
Sub Total
3.0 MATERIALES
Combustible
herramientas
gln
%
50
5
5.20
Sub Total
US$/m3
%
%
8.00%
18.00
US$/m3
US$/m3
US$/m3
2.75
0.175
0.48
Cant*PU/Total
0.0035
0.0358
0.0418
0.0179
0.0991
1982.37
0.0080
0.0070
0.0070
0.0000
0.0220
440.00
0.0130
0.0050
0.0180
359.12
0.1391
2781.49
0.0111
0.0250
222.52
500.67
0.1752
3504.67
horas de trabajo
cotizacion
densidad anfo
10.00
2.75
0.81
Hr
US$
gr/cc
altura de
taladro (m)
volumen /tal
m3/tal
3.05
3.35
3.05
32.00
35.20
32.00
1 PERFORACION
EQUIPO
Rock drill Jun Jin
rock drill Ranger 500
rock drill DX 700
cantidad
equipos
malla (m)
B
1
1
0.00
2
3.00
3.00
3.00
E
3.50
3.50
3.50
2.0 LUBRICANTES
petroleo
EQUIPOS
Rock drill Jun Jin
rock drill Ranger 500
rock drill DX 700
Cantidad
1
1
0.00
rendimien
total da
to gal/hr
6
6
7
60
60
70
190
costo d2
US$ / gal
Costo de D 2
US$ / gal
5.20
5.20
5.20
total
312.00
312.00
0.00
624.00
costo
torkula
US$ / gal
Costo de D 2
US$ / gal
18.18
18.18
total
27.27
0.00
27.27
costo
16
18
30
25
total
Costo TOTAL
96
126
240
225
687.00
torkula 100
EQUIPOS
Martillo manual
Track drill y compresor
Cantidad
Martillos
1
0.00
rendimien
total da
to gal/dia
1.5
5
1.5
0
1.5
3.0 MATERIALES
Cantidad
6
7
8
9
PICOS
PALAS
BARRETAS
LLAVES
4.0 EXPLOSIVOS
Dinamita/booster
Anfo
Unid
kg
kg
cantidad
120
895.3
cant
unitario
1.04
895.3
total
125.000
895.270
Cordn Detonante
Retardos de Superficie
Fulminantes N 8
Mecha de seguridad
fanel
5.0 ACEROS
SHANK
BARRA
BROCAS
ACOPLES
AFILADOR
BARRENOS
BARRENOS
BARRENOS
BARRENOS
AFILADOR
3
5
8
10
m
pza
pza
m
pza
257.56
4
2
4
80.00
4.00
2
2
3
1
Unid
MP
MP
MP
MP
%
MP
MP
MP
MP
%
vida util
850
850
350
600
metros
perforados
257.56
257.56
257.56
257.56
400
400
500
600
150.876
150.876
150.876
150.876
1030.224
8.000
4.000
12.000
80.000
550
230
85
PRECIO
UNITARIOS
1.0588
0.6471
0.6571
0.1417
129.8
135.7
160.0434
172.988
0.3245
0.3393
0.3201
0.2883
PRECIO
900
D pulg
1.50
2.50
3.00
3.50
35.00
45.00
0.00
80.00
otal producion
r de carga
D (cm)(m
volumen*1 ml
0.0381
0.00114
0.0635
0.00317
0.0762
0.00456
0.0889
0.00621
volumen /dia
(m3/dia)
1120.140
1584.198
0.000
kg/ ml
0.912
2.534
3.648
4.966
kg/ ml
carga x
taladro
Metros
Perforados
total
explosivo
(Kg)
4.966
4.966
4.966
10.5949
11.6544
10.5949
106.68
150.88
0.00
257.56
370.821967
524.44821
0
895.270177
2704.338 m3/dia
0.3310496605
dinamita/c
artuchos
*tal
52.5
67.5
0
120
Jornada de Trabajo =
8.00
Hr/turno
Precio Unitario
DETALLE
Mantto. (%)
S/.
US$
45.00
15.00
70.00
60.00
100.00
75.00
10.00
18.00
60.00
7.00
25.00
120.00
16.36
5.45
25.45
21.82
36.36
27.27
3.64
6.55
21.82
2.55
9.09
43.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Nota: La duracin de implementos de seguridad en recuadros de color amarillo, se deprecian en funcin a la vida til del proye
T.C. =
S/. 2.75
Costo (US$/Hr)
0.02
0.01
0.04
0.03
0.08
0.06
0.03
0.05
0.02
0.01
0.02
0.04
3.20
0.40
Costo
(US$/Da)
0.18
0.09
0.28
0.24
0.61
0.45
0.24
0.44
0.18
0.04
0.15
0.29
Costo (US$/Hr)
0.02
0.01
0.04
0.03
0.08
0.06
0.03
0.05
0.02
0.01
0.02
0.04
3.20
0.40
US$
80.10
US$
80.10
S/.
220.28
S/.
220.28
Costo (US$/Hr)
0.02
0.01
0.04
0.03
0.08
0.06
0.03
0.05
0.02
0.01
0.02
0.00
2.91
0.36
US$
72.83
S/.
200.28
S/. 200.00
CATEGORIA
Jornal Bsico
S/.
Bonificacin especial
S/.
S/.
Das Laborados
Das
H-H
H-H
REMUNERACION BASICA MENSUAL
S/.
60%
100%
1.08
32%
0.35
2
INGRESO BRUTO MENSUAL
Hijos
S/.
DESCUENTOS AL TRABAJADOR:
ONP / AFP
14.96%
CONAFOVICER
2.00%
INGRESO NETO MENSUAL
S/.
S/.
S/.
S/.
S/.
9.00%
0.00%
2.55%
CTS
AFP
Pliza de Seguro
Sub-Total Leyes Sociales
15.00%
1.00%
2.50%
S/.
IMPLEMENTOS DE SEGURIDAD
VIATICOS (Alojamiento y Alimentacin)
Movilizacin y Desmovilizacin Personal
S/.
S/.
S/.
S/.
Tipo de Cambio:
S/. 2.77
US$
%
h
S/. / HH
COSTO HORA-HOMBRE
US$ / HH
operador de
Rock Drill
Operador Rock
Junior
Manipul.
Explosivos,
Compresor.
CHOFER
Ayudante
Perforac.
Empleado
Operario
Operario
Operario
Oficial
Pen
116.67
70.00
66.00
53.00
45.00
0.00
0.00
0.00
0.00
45.00
0.00
116.67
70.00
66.00
53.00
45.00
45.00
30.00
30.00
30.00
30.00
30.00
30.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,500.00
2,100.00
1,980.00
1,590.00
1,350.00
1,350.00
0.00
0.00
379.17
1,120.00
0.00
0.00
227.50
672.00
0.00
0.00
214.50
633.60
0.00
0.00
172.25
508.80
0.00
0.00
146.25
432.00
0.00
0.00
146.25
432.00
10.50
10.50
10.50
10.50
10.50
10.50
145.46
145.46
145.46
145.46
145.46
145.46
5,155.13
3,155.46
2,984.06
2,427.01
2,084.21
2,084.21
771.21
472.06
446.42
363.08
311.80
311.80
70.00
42.00
39.60
31.80
27.00
27.00
4,313.92
2,641.40
2,498.04
2,032.13
1,745.41
1,745.41
291.67
175.00
165.00
132.50
112.50
112.50
583.33
875.00
6,030.13
466.67
641.67
3,797.13
440.00
605.00
3,589.06
353.33
485.83
2,912.84
300.00
412.50
2,496.71
300.00
412.50
2,496.71
529.62
0.00
150.06
328.65
0.00
93.12
309.92
0.00
87.81
249.06
0.00
70.57
211.61
0.00
59.96
211.61
0.00
59.96
571.17
58.85
125.24
1,434.94
361.17
36.52
75.25
894.70
343.17
34.44
70.97
846.31
284.67
27.67
57.04
689.02
248.67
23.51
48.47
592.22
248.67
23.51
48.47
592.22
220.28
150.00
220.28
0.00
150.00
220.28
0.00
150.00
220.28
0.00
150.00
220.28
0.00
150.00
220.28
0.00
0.00
7,835.34
5,062.11
4,805.64
3,972.14
3,459.21
3,309.21
2,828.64
1,827.48
1,734.89
1,433.98
1,248.81
1,194.66
70.52
200.00
69.65
200.00
69.80
200.00
70.42
200.00
70.96
200.00
69.64
200.00
39.18
25.31
24.03
19.86
17.30
16.55
14.14
9.14
8.67
7.17
6.24
5.97