Documente Academic
Documente Profesional
Documente Cultură
BOLONERIA
ROCA FIJA
166.35
226.85
3.40
4.64
7.31
13.79
IMPLEMENTOS Y
HERRAMIENTAS
EQUIPOS
PU (S./ m3)
4.65
6.46
0.00
0.00
181.72
251.73
365
DIAS NO TRABAJADOS
94
360
30
271
330
OBREROS
CONCEPTO
DIAS
EMPLEADOS
PORCENTAJE PORCENTAJE
DESCANSO MEDICO
1.85%
DOMINICAL
48
17.71%
FERIADOS
11
4.06%
VACACIONES
30
11.07%
9.09%
GRATIFICACIONES
60
22.14%
18.18%
CTS
30
11.07%
9.09%
271
13.82%
13.82%
14.67
5.41%
4.45%
469.67
87.13%
54.63%
3.84%
3.84%
3.84%
ESSALUD
9.00%
9.00%
9.00%
BUC
32.00%
32.00%
32.00%
SCTR PENSION
13.00%
13.00%
13.00%
SCTR SALUD
1.83%
1.83%
1.83%
AFP
2.00%
2.00%
2.00%
OVEROL
0.01%
0.01%
0.01%
1.92%
2%
2%
59.76%
59.76%
146.89%
114.39%
SUB-TOTAL
TOTAL DE BENEFICIOS SOCIALES
650.00
10%
Total Mes:
Total Da :
2.17 S/. x da
MANO DE OBRA
Proyecto: VOLADURA CONTROLADA DE ROCA / M3
CONCEPTO
SOLES
Sueldo
1 Perforista
2 Ayudante Perforista
3 Vigia
4 Compresorista
5 Desatador
S/. 2,500.00
S/. 1,563.00
S/. 6,000.00
S/. 5,000.00
S/. 4,000.00
6 Capataz
7 Chofer
8 Ing. Residente
9 Ing. Seguridad
10 Ing. Asistente
Jornal
S/. 52.10
S/. 44.10
S/. 39.40
S/. 52.10
S/. 39.40
S/. 83.33
S/. 52.10
S/. 200.00
S/. 166.67
S/. 133.33
SOLES
ASIG-FAM
S/. 2.17
S/. 2.17
S/. 2.17
S/. 2.17
S/. 2.17
S/. 2.17
S/. 2.17
S/. 2.17
S/. 2.17
S/. 2.17
11
S/. 54.27
S/. 46.27
S/. 41.57
S/. 54.27
S/. 41.57
S/. 85.50
S/. 54.27
S/. 202.17
S/. 168.84
S/. 135.50
S/. 74.62
S/. 63.62
S/. 57.16
S/. 74.62
S/. 57.16
S/. 117.57
S/. 74.62
S/. 277.98
S/. 232.15
S/. 186.32
Leyes
Total
Sociales
Remuneracion
S/. x HORA
154.59%
153.29%
153.89%
154.59%
153.89%
114.39%
154.59%
114.39%
114.39%
114.39%
S/. 189.98
S/. 161.14
S/. 145.12
S/. 189.98
S/. 145.12
S/. 252.05
S/. 189.98
S/. 595.96
S/. 497.70
S/. 399.44
S/. 17.27
S/. 14.65
S/. 13.19
S/. 17.27
S/. 13.19
S/. 22.91
S/. 17.27
S/. 54.18
S/. 45.25
S/. 36.31
*
*
*
GASTOS GENERALES
Proyecto: VOLADURA CONTROLADA DE ROCA / M3
Obra-Meses
DESCRIPCION
Mensual S/.
Cantid
Meses
Total S/.
Total mes
S/. 1,791.77
S/. 8,000.00
S/. 6,000.00
S/. 5,000.00
S/. 4,000.00
S/. 2,500.00
S/. 1,563.00
0.5
1
1
1
1
2
0.033
0.033
0.033
0.033
0.033
0.033
S/. 132.00
S/. 198.00
S/. 165.00
S/. 132.00
S/. 82.50
S/. 103.16
S/. 812.66
S/. 8,000.00
S/. 6,800.00
S/. 3,200.00
S/. 1,500.00
S/. 3,500.00
S/. 1,200.00
S/. 1,500.00
S/. 0.00
S/. 1,000.00
S/. 1,000.00
S/. 270.00
S/. 400.00
1
1
1
1
1
1
1
1
1
1
1
2
0.033
0.033
0.033
0.033
0.033
0.033
0.033
0.033
0.033
0.033
0.033
0.033
S/. 264.00
S/. 224.40
S/. 105.60
S/. 49.50
S/. 115.50
S/. 39.60
S/. 49.50
S/. 0.00
S/. 33.00
S/. 33.00
S/. 8.91
S/. 26.40
SUB TOTAL 1
S/. 949.41
SUB TOTAL 2
S/. 400.00
S/. 500.00
S/. 0.00
1
1
1
0.033
0.033
0.033
S/. 29.70
SUB TOTAL 3
S/. 13.20
S/. 16.50
S/. 0.00
S/. 440.92
S/. 500.00
S/. 100.00
S/. 800.00
S/. 2,500.00
S/. 3,000.00
S/. 1,000.00
S/. 200.00
S/. 600.00
S/. 1,610.70
S/. 1,250.60
1
1
1
1
1
1
1
4
1
1
0.033
0.033
0.033
0.033
0.033
0.033
0.033
0.033
0.033
0.033
2.00
S/. 16.50
S/. 3.30
S/. 26.40
S/. 82.50
S/. 99.00
S/. 33.00
S/. 6.60
S/. 79.20
S/. 53.15
S/. 41.27
S/. 2,232.69
meses
66980.727
S/. 17,161.30
34322.6
51483.9
68645.2
HERRAMIENTAS
Proyecto: VOLADURA CONTROLADA DE ROCA / M3
Descripcion
ALAMBRE DE AMARRE N 16
ALAMBRE DE AMARRE N 8
LAMPA TROMANTINA
PICOS C/ MANGO TRAMONTINA
LLAVE FRANCESA
LLAVE STILSON #18
FLEXOMETRO ST 516 M.(10 pies)
CINTA AISLANTE
CINTA VULCANIZANTE
HOJA DE SIERRA
RAFIA
ATACADORES DE 8 PIES
BARRENOS DE 4'
BARRENOS DE 6'
BARRENOS DE 8'
COMBO 6 Lbs
SACA BARRENO
CUCHARILLA
PINTURA ESMALTE SINTETICO
THINER STANDAR
PINTURA EN SPRAY
um
KG
KG
UN
UN
PZ
PZ
UN
RL
RL
PZ
PZ
UN
UN
UN
UN
UN
UN
UN
GL
GL
UN
CantidadxMes
12.00
8.00
4.00
2.00
1.00
1.00
1.00
6.00
6.00
8.00
15.00
3.00
1.00
1.00
1.00
2.00
1.00
2.00
1.00
1.00
1.00
dia
0.400
0.267
0.133
0.067
0.033
0.033
0.033
0.200
0.200
0.267
0.500
0.100
0.033
0.033
0.033
0.067
0.033
0.067
0.033
0.033
0.033
S/und
S/. 4.20
S/. 4.20
S/. 30.00
S/. 28.00
S/. 45.00
S/. 42.00
S/. 65.00
S/. 1.20
S/. 1.60
S/. 3.20
S/. 2.00
S/. 120.00
S/. 560.00
S/. 650.00
S/. 780.00
S/. 18.00
S/. 36.00
S/. 54.00
S/. 30.00
S/. 12.00
S/. 8.00
S/und
S/. 4.20
S/. 4.20
S/. 30.00
S/. 28.00
S/. 45.00
S/. 42.00
S/. 65.00
S/. 1.20
S/. 1.60
S/. 3.20
S/. 2.00
S/. 120.00
S/. 560.00
S/. 650.00
S/. 780.00
S/. 18.00
S/. 36.00
S/. 54.00
S/. 30.00
S/. 12.00
S/. 8.00
S/dia
importe
S/. 50.40
S/. 33.60
S/. 120.00
S/. 56.00
S/. 45.00
S/. 42.00
S/. 65.00
S/. 7.20
S/. 9.60
S/. 25.60
S/. 30.00
S/. 360.00
S/. 560.00
S/. 650.00
S/. 780.00
S/. 36.00
S/. 36.00
S/. 108.00
S/. 30.00
S/. 12.00
S/. 8.00
S/dia
S/. 1.68
S/. 1.12
S/. 4.00
S/. 1.87
S/. 1.50
S/. 1.40
S/. 2.17
S/. 0.24
S/. 0.32
S/. 0.85
S/. 1.00
S/. 12.00
S/. 18.67
S/. 21.67
S/. 26.00
S/. 1.20
S/. 1.20
S/. 3.60
S/. 1.00
S/. 0.40
S/. 0.27
S/. 102.15
IMPLEMENTOS DE SEGURIDAD
Proyecto: VOLADURA CONTROLADA DE ROCA / M3
CONCEPTO
Casco
Mameluco
Botas
Zapatos
Correa de seguridad
Chaleco
Guantes Neoprene
Barbiquejo
Tafilete
Tapones de oido
Lentes
Respirador 3M 7502
Cartuchos de respirador polvo
Filtro de respirador
Arnes de seguridad
Cuerdas de seguridad
CANTIDAD
1
1
1
1
1
1
1
1
1
1
1
1
1
2
6
4
VIDA UTIL
HRS.
1248
832
832
832
832
832
104
416
416
208
208
416
208
52
832
832
Costo total
Ropa de jebe
624
COSTO
S./
S/. 36.22
S/. 105.00
S/. 70.64
S/. 105.20
S/. 16.54
S/. 61.50
S/. 22.00
S/. 2.50
S/. 7.20
S/. 5.98
S/. 6.19
S/. 71.36
S/. 11.39
S/. 1.60
S/. 80.56
S/. 60.50
S/. 664.38
S/hr.
160.5
COSTO
S/ HR.
S/. 0.03
S/. 0.13
S/. 0.08
S/. 0.13
S/. 0.02
S/. 0.07
S/. 0.21
S/. 0.01
S/. 0.02
S/. 0.03
S/. 0.03
S/. 0.17
S/. 0.05
S/. 0.03
S/. 0.10
S/. 0.07
Meses
6
4
4
4
4
4
0.5
2
2
1
1
2
1
0.25
4.00
4.00
1.18
0.25721
DESCRIPCION
1.00
1.10
MANO DE OBRA
OPERADOR
2.00
COMBUSTIBLE
2.10
Petroleo D2
2.00
MANTENIMIENTO
2.10
2.20
3.00
3.10
3.20
3.30
EQUIPO
Costo adquisicion
Intereses
Seguros
COMPRESORA
Mantenimiento y posecion
Cantidad
Unidad
P.U.(US$)
Parcial
SubTotal
TOTAL(US$)
1.0000
h/h
3.53
3.53
3.53
3.53
10%
4.2800
Gln
5.00
21.40
21.40
21.40
60%
1.0000
0.0005
pza/hr
3.04
540.00
3.04
0.27
3.04
0.27
3.31
9%
1.0000
1.0000
1.0000
h-m
h-m
h-m
6.09
1.41
0.16
6.09
1.41
0.16
COSTO DIRECTO
6.09
1.41
0.16
7.66
21%
$/Hr.
S/hr.
35.91
93.35
100%
DESCRIPCION
1.00
1.10
MANO DE OBRA
OPERADOR
2.00
COMBUSTIBLE
2.10
Petroleo D2
2.00
MANTENIMIENTO
2.10
2.20
3.00
3.10
3.20
3.30
EQUIPO
Costo adquisicion
Intereses
Seguros
MOTOPERFORADORA PIONJAR
Mantenimiento y posesion
Cantidad
Unidad
P.U.(US$)
Parcial
SubTotal
TOTAL(US$)
1.0000
h/h
3.53
3.53
3.53
3.53
10%
4.2800
Gln
3.30
14.12
14.12
14.12
39%
1.0000
0.0005
pza/hr
0.00
135.00
0.00
0.07
0.00
0.07
0.07
0%
1.0000
1.0000
1.0000
h-m
h-m
h-m
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
COSTO DIRECTO
$/Hr.
S/hr.
17.72
46.08
49%
COMPRESORA - IR 375
Nov-14
CANTIDAD DE LLANTAS:
COSTO POR LLANTA:
DESCRIPCION
4.00
135.00
pza
$/pza
UNID
hr/dia
dia/ mes
aos
hrs/ao
hrs
ALT.1
10
26.00
3.00
3120
9360
$/und
$/und
$/und
60,000
540
59,460
%
$/und
5%
3,000
$/und
$/hr
57,000
6.09
61%
%
$/hr
11%
1.41
14%
%
$/hr
1.25%
0.16
2%
$/hr
7.66
77%
S/hr
19.92
1.00
1.10
1.20
1.30
2.00
2.10
2.11
2.12
2.13
COSTO DE POSECION
PRECIO DE ADQUISICION
2.20
2.21
2.22
VALOR RESIDUAL
2.30
2.31
2.32
VALOR A RECUPERAR
2.40
2.41
2.42
2.50
2.51
2.52
PERFORACION
CODIGOS
DESCRIPCION
Und.
09-128-010
09-122-025
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
pie
ml
Und.
ml
ml
ml
pp
pp
Pp
Pp
pp
09-324/325
09-324/325
09-120/121
09-120
09-.004/324
09-004/324
09-324/325
09-323
09-080-120
09-080-100
09-080-080
23-541-080
02-074
01-408-033
01-408-020
01-408-010
01-408-020
01-408-010
Estndar
pie / und
1,000.00
6,000.00
Costo
S/.
S/. 1,095.74
S/. 1,002.46
C. Unit
S/Pp
1.096
0.167
1,500.00
S/. 218.30
0.146
800.00
S/. 284.65
0.356
10,000.00
S/. 349.62
0.035
10,000.00
S/. 253.08
0.025
1,500.00
S/. 315.09
0.210
1,500.00
S/. 519.21
0.346
1,500.00 S/. 1,361.36
0.908
1,500.00
S/. 523.24
0.349
10,000.00
S/. 442.44
0.044
400,000 S/. 4,826.64
0.012
400,000 S/. 2,860.00
0.007
700.00
S/. 229.40
0.328
700.00
S/. 202.80
0.290
700.00
S/. 349.62
0.499
700.00
S/. 315.59
0.451
800.00
S/. 152.70
0.191
800.00
S/. 249.90
0.312
800.00
S/. 318.22
0.398
800.00
S/. 297.02
0.371
500.00
S/. 65.00
0.130
500.00
S/. 76.64
0.153
500.00
S/. 159.39
0.319
1.00
S/. 6.27
6.266
1.00
S/. 12.00
12.000
600.00
S/. 600.00
1.000
300.00
S/. 300.00
1.000
160.00
S/. 160.00
1.000
361.00
S/. 361.40
1.001
50.00
S/. 193.70
3.874
1.00 S/. 24,960.00 24960.000
1.00 S/. 24,960.00 24960.000
1.00
S/. 165.00
165.000
Real
4,500
1,800
6,500
EXPLOSIVOS
CODIGOS
EXADIT
DESCRIPCION
Und.
Explosivos
kg/caja
25
cart/caja
328
kg/cart
0.08
S/caja
99.23
S/kg
0.30
04009078
04009100
04009080
Cj
Cj
Cj
25
25
25
328
100
320
0.08
0.25
0.08
285.23
290.23
321.45
0.87
2.90
1.00
SEMEXSA
04009020
04009055
04009070
04009063
04009064
04009058
04009060
04009062
Cj
Cj
Cj
Cj
Cj
Cj
Cj
Cj
25
25
25
25
25
25
25
25
316
312
164
136
94
96
68
50
0.08
0.08
0.15
0.18
0.27
0.26
0.37
0.50
270.00
283.00
299.56
325.12
340.20
360.25
385.60
409.50
0.85
11.32
11.98
13.00
13.61
14.41
15.42
16.38
Cj
Cj
Cj
25
25
25
284
144
56
0.09
0.17
0.45
275.65
290.45
330.15
11.03
11.62
13.21
Cj
Cj
Cj
Cj
Cj
Cj
25
25
25
25
25
25
88
78
96
62
260
330
0.28
0.32
0.26
0.40
0.10
0.08
150.63
160.30
165.23
195.63
205.30
6.03
6.41
6.61
7.83
8.21
kgr
und
und
und
und
mt
mt
und
Pza
mt
5
100
200
150
2.80
70.75
728.00
657.72
1000
1500
300
500
1500
566.00
1,680.00
470.40
350.00
1,008.00
2.8
0.71
3.64
4.38
0.20
0.57
1.12
1.57
0.70
0.67
GELATINA
04008020
04008050
04008055
EMULSION
04007100 EMULSION EXAGEL 65%, 1 1/2" X 8"
04007098 EMULSION EXAGEL E 65 %, 1 1/8" X 16"
04007105 EMULSION SEMEXSA E 65 %, 1 1/2" X 8"
Emulnor 5000 1 1/2" x 12
Emulnor 3000 1x7
Detonita 3000 1x7
04-001/002 ANFO
04-080-040 Fulminante corriente No 8
04Fanel 2.80 m
Fanel 4.20 m
04-004-060 Conectores 45 mm
04-140-050 Guia de seguridad
04-005-050 Mecha rapida
Carmex 2.10 m.
Fulmelec (Fulminante electrico)
04-006
Cordon detonante
17.27
14.65
13.19
17.27
13.19
S/HH
S/HH
S/HH
S/HH
S/HH
22.91339
17.27053
54.17799
45.24525
36.3125
S/HH
S/HH
S/HH
S/HH
S/HH
0.45
0.50
0.29
0.33
0.19
0.31
0.40
0.37
0.13
0.15
0.32
1.001
3.874
6.266
12.000
70.00
0.007
0.36
0.15
0.17
0.03
0.03
0.01
0.04
1.00
3.87
0.35
0.35
S/pp
S/pp
S/pp
S/pp
S/pp
S/pp
S/pp
S/pp
S/pp
S/pp
S/pp
S/pp
S/pp
m
und
gal
pp
und
und
und
und
und
und
jgo
ml
ml
und
und
46.08
24960
165.00
24960
S/H-m
S/Pp
S/pp
S/Pp
93.35 S/H-m
Desatado
ELABORADO POR :
Ing.
OBRA
Carretera Sihuas
Rendimiento :
20.00
m3
8.00
Hr / guardia
Total US$
INCLUYE:
FECHA DE ELABORACION :
DESCRIPCION
ITEM
1.0
2012
Cantidad
Unidad
P.U.(S./)
Parcial
SubTotal
2.0
h/h
13.19
26.39
10.55
MANO DE OBRA
Desatador
10.55
2.0
3.0
EPP y HERRAMIENTAS
Implementos de Seguridad
1.0
h-h
1.18
1.18
0.47
Ropa de Agua
0.0
h-h
0.26
0.00
0.00
Herramientas
1.0
Gh
12.77
12.77
5.11
5.58
0.0
h-h
1.00
0.00
0.00
0.00
EQUIPOS
Cargador de lmparas
COSTO DIRECTO
16.13
BOLONERIA
CANTIDAD DE BOLONERIA
UNIDAD DE MEDIDA :
M3
Pie / taladro
Longitud efectiva :
2.00
Pie / taladro
ELABORADO POR :
Ing.
Longitud efectiva :
0.61
mt / taladro
OBRA
Carretera Sihuas
Velocidad de perforacion:
18.29
mt / hr
FECHA DE ELABORACION :
Nov-14
Factor de potencia:
1.20
kg/m3
MANO DE OBRA
Perforista
Ayudante perforista
Vigia
Desatador
Perforista
pies/unid
0.0333
min/taladro
hr/taladro
Cantidad
Und
P.U.(US$)
Parcial
SubTotal
TOTAL(S./)
1.00
1.00
0.00
1.00
1.00
h/h
h/h
h/h
h/h
h/h
17.27
14.65
13.19
13.19
17.27
17.27
14.65
0.00
13.19
17.27
46.05
39.07
0.00
35.18
46.05
166.35
1.00
0.00
0.00
3.00
1.00
0.00
0.00
und
und
und
und
und
m
m
0.31
0.40
0.37
0.32
0.01
1.00
3.87
0.31
0.00
0.00
0.96
0.01
0.00
0.00
0.83
0.00
0.00
2.55
0.02
0.00
0.00
3.40
Cordon detonante
1.12
0.25
0.20
3.00
10.00
kg
kg
und
mt
mt
11.32
2.80
0.71
0.57
0.67
12.68
0.70
0.14
1.70
6.72
4.23
0.23
0.05
0.57
2.24
7.31
IMPLEMENTOS Y HERRAMIENTAS
Implementos de Seguridad
Ropa de Agua
Herramientas
1.00
0.00
1.00
s/h
s/h
Gdia
1.18
0.26
12.77
1.18
0.00
12.77
0.39
0.00
4.26
4.65
1.00
0.00
0.00
0.00
h-m
h-m
gl
h-m
46.08
93.35
165.00
36.71
46.08
0.00
0.00
0.00
15.36
0.00
0.00
0.00
0.00
MATERIALES
Barreno de 3'
Barreno de 6'
Barreno de 8'
Broca de 41 mm
Afiladora de barrenos
Manguera de 1" ( 300 m)
Manguera 1/2" (50m)
EXPLOSIVOS
DINAMITA SEMEXSA, 65 %, 7/8" X 7"
ANFO
Fulminante corriente No 8
Guia de seguridad
3.00
tal / frente
1.00
2.30
m3 / disparo
3.00
DESCRIPCION
2.20
No taladros perforados :
3.00
ITEM
2.10
Rendimiento :
EQUIPOS
Motoperforadora Pionjar
Compresora Diesel de 375 CFM
Aceite para perforacion Torculla
Perforadora Jackleg
OTROS
COSTO DIRECTO
181.72
0.0801
1.121794872
0.166666667
4.00
gl
ROCA FIJA
BURDEN(m)
0.50
No taladros perforados :
ESPACIAMIENTO(m)
0.65
3.00
UNIDAD DE MEDIDA :
M3
Longitud efectiva :
2.00
ELABORADO POR :
Ing.
Longitud efectiva :
0.61
OBRA
Carretera Sihuas
Velocidad de perforacion:
18.29
FECHA DE ELABORACION :
Nov-14
Factor de potencia:
2.80
ITEM
DESCRIPCION
1.00
MANO DE OBRA
Perforista
Ayudante perforista
Vigia
Desatador
Perforista
2.10
Cordon detonante
2.30
3.00
IMPLEMENTOS Y HERRAMIENTAS
Implementos de Seguridad
Ropa de Agua
Herramientas
EQUIPOS
Motoperforadora Pionjar
Compresora Diesel de 375 CFM
Aceite para perforacion Torculla
Perforadora Jackleg
COSTO DIRECTO
0.0500
Cantidad
Unidad
P.U.(US$)
Parcial
SubTotal
1.00
1.00
0.00
1.00
1.00
h/h
h/h
h/h
h/h
h/h
17.27
14.65
13.19
13.19
17.27
17.27
14.65
0.00
13.19
17.27
62.80
53.27
0.00
47.97
62.80
1.00
0.00
0.00
3.00
1.00
0.00
0.00
pp
pp
pp
pp
pp
pp
pp
0.31
0.40
0.37
0.32
0.01
1.00
3.87
0.31
0.00
0.00
0.96
0.01
0.00
0.00
1.14
0.00
0.00
3.48
0.03
0.00
0.00
1.80
0.50
0.20
3.00
10.00
kg
kg
und
mt
mt
11.32
2.80
0.71
0.57
0.67
20.38
1.40
0.14
1.70
6.72
9.26
0.64
0.06
0.77
3.05
1.0
1.0
1.0
s/h
s/h
Gdia
1.18
0.26
12.77
1.18
0.26
12.77
0.54
0.12
5.80
1.0000
0.0000
0.00
0.00
h-m
h-m
gl
h-m
46.08
93.35
165.00
36.71
46.08
0.00
0.00
0.00
20.94
0.00
0.00
0.00
EXPLOSIVOS
DINAMITA SEMEXSA, 65 %, 7/8" X 7"
ANFO
Fulminante corriente No 8
Guia de seguridad
2.20
MATERIALES
Barreno de 3'
Barreno de 6'
Barreno de 8'
Broca de 41 mm
Afiladora de barrenos
Manguera de 1" ( 300 m)
Manguera 1/2" (50m)
2.20
pies/unid
Rendimiento :
m3 / disparo
tal / frente
Pie / taladro
Pie / taladro
1.25
mt / taladro
mt / hr
kg/m3
min/taladro
hr/taladro
TOTAL(S./)
226.85
4.64
13.79
6.46
6.00
0.00
251.73
gal
LARGO
ANCHO
ALTO
TOTAL
3
2
2
2
2
2
2
2
2
3.5
3.5
3.5
3.5
14
14
14
14
56
2
1.8
LARGO
ANCHO
2
2
2
2
ALTO
2
2
2.0
2.0
INCID
3.5
3.5
3.5
3.5
TOTAL
1
1
1
1
14 1
14
14
14
56
T otal
40"
0.4
0.6
1.2
1.3
3.5
0.5
TRAMO
VOLUMEN
VOLUMEN
GEOLOGIA DEL
% de Roca En
(m3) CORTE
(m3) CORTE PU (S./ m3)
TERRENO
el corte
TOTAL
ROCA
TOTAL (S./)
Roca Cuarcita
56.00
100.00%
56.00
251.73
14,097.07
Roca Cuarcita
Roca Cuarcita
Roca Cuarcita
Roca Cuarcita
14.00
14.00
14.00
0.00
100.00%
100.00%
100.00%
60.00%
14.00
14.00
14.00
0.00
181.72
181.72
181.72
181.72
2,544.07
2,544.07
2,544.07
0.00
21,729.28
Roca Fija
Boloneria
56.00
42.00
m3
m3
7.00
m3
Costo al:
Und.
MOVIMIENTO DE TIERRAS
ROCA FIJA ALTERADA (PERFORACION Y VOLADURA)
BOLONERIA (PERFORACION Y VOLADURA)
DESATADO Y PEINADO DE TALUDES
Parcial S/.
S/. 21,842.22
m3
m3
m3
Costo Directo
Gastos Generales
Utilidad
534.74%
10.00%
Sub Total
IGV (18%)
18.00%
Presupuesto total
11/1/2014
56.00
42.00
7.00
251.73
181.72
16.13
S/. 14,097.07
S/. 7,632.22
S/. 112.93
S/. 21,842.22
S/. 116,800.15
S/. 2,184.22
S/. 140,826.60
S/. 25,348.79
S/. 166,175.38